{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["HT Media Historic Analysis","HTMEDIA.NS","HTMEDIA.NS (2)","Nifty Fifty","ROIC History Graph","Annual Report Link","Read In Balance Sheet","Read In Balance Sheet (3)","HT Media Detail","HT Media Detail (2)","HT Media Assumptions","Fixed and Variable Cost","Assumptions Graph","HT Media Model Structure","ROIC and Assumption Graph","HT Media Model Valuation","Standalone Value Summary","Acquistion Transaction","Acquisition Model","Scenario","Holding Period and TV"],"not_rendered":{"charts":9,"images":1,"macros":1,"external_links":1,"defined_names":16,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"HT Media Historic Analysis","index":0,"n_rows":154,"n_cols":19,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
["Balance Sheet of HT Media",null,null,null,null,null,"Investments in Core Operation",null,null,false]
[]
[null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[null,"Sources Of Funds","Direct","Financing"]
[null,"Total Share Capital",null,null,47.14,61.75,66.849999999999994,46.85,46.85,47,47,47,47,47,46.08,46.1,46.1,46.1,46.11]
[null,"Equity Share Capital",null,null,37.14,41.75,46.85,46.85,46.85,47,47,47,47,47,46.08,46.1,46.1,46.1,46.11]
[null,"Preference Share Capital",null,null,10,20,20,0,0,854.61,961.86,1121.96,1263.18,1263.1500000000001,1362.48,1455.37,1545.9,1652.25,1853.28]
[null,"Reserves",null,null,238.52,345.2,626.39,736.99,868.88,901.61,1008.86,1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39]
[null,"Networth",null,1,{"$f":"SUM(E6:E8)","v":285.66000000000003},{"$f":"SUM(F6:F8)","v":406.95},{"$f":"SUM(G6:G8)","v":693.24},{"$f":"SUM(H6:H8)","v":783.84},{"$f":"SUM(I6:I8)","v":915.73},{"$f":"J8","v":901.61},{"$f":"K8","v":1008.86},1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39]
[null,"Secured Loans",null,null,187.54,171.6,169.57,165,213.76,0,0,28.36,116.37,143.38,254.91,139.72,0,0,0]
[null,"Total Debt",null,1,187.54,171.6,169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96]
[null,"Total Liabilities",null,null,473.2,578.54999999999995,862.81,948.84,1129.49,1271.48,1186.3599999999999,1433.86,1577.72,1639.64,1805.07,1747.13,2476.48,2685.75,2971.35]
[]
[null,"Application Of Funds"]
[null,"Gross Block",null,null,172.03,418.84,454.17,496.47,570.04,793.46,821.53,765.6,772.68,785.39,940.85,931.85,1240.8599999999999,989.4,953.8]
[null,"Less: Accum. Depreciation",null,null,12.61,32.380000000000003,66.19,100.72,154.81,234.05,257.85000000000002,240.34,287.32,336.93,380.51,432.75,487.93,127.4,180.1]
[null,"Net Block",1,null,159.41999999999999,386.46,387.98,395.75,415.23,559.41,563.67999999999995,525.26,485.36,448.46,560.34,499.1,752.93,862,773.7]
[null,"Capital Work in Progress",1,null,145.99,11.64,3.9,17.440000000000001,46.8,177.94,19.53,8.9,11.04,109.4,22.53,36.979999999999997,0,368.81,469.78]
[null,"Investments",{"$f":"IF(J1,1,0)","v":0},{"$f":"IF(J1,0,-1)","v":-1},43.69,100.92,64.400000000000006,372.98,456.77,405.59,630.72,808.19,929.28,872.81,1078.67,1055.4100000000001,1215.79,1654.36,1733.11]
[null,"Inventories",1,null,56.13,77.56,108.45,101.9,113.67,174.49,94.38,101.27,121.28,104.64,192.73,108.86,113.99,107.91,77.16]
[null,"Sundry Debtors",1,null,103.69,93.5,121.22,146.47,197.82,235,185.1,178.56,194.36,194.61,189.93,196.52,241.76,177.05,219.07]
[null,"Cash and Bank Balance",null,-1,31.98,32.85,50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5]
[null,"Total Current Assets",null,null,191.8,203.91,280,310.62,380.13,464.4,342.92,339.11,396.1,396.08,454.8,421.3,439.57,350.87,376.73]
[null,"Loans and Advances",null,-1,23.14,23.15,126.14,51.85,141.41,242.09,255.26,282.51,279.33,388.48,380.54,502.67,774.8,181.61,294.36]
[null,"Fixed Deposits",null,-1,29.5,16.02,217.43,43.98,1.03,5.34,2.68,0,0,0]
[null,"Total CA, Loans & Advances",null,null,244.44,243.08,623.57000000000005,406.45,522.57000000000005,711.83,600.86,621.62,675.43,784.56,835.34,923.97,1214.3699999999999,532.48,671.09]
[null,"Current Liabilities",-1,null,118.06,155.09,204.57,223.17,289.24,567.15,603.91999999999996,489.32,505.46,554.04,671.46,734.14,698.79,707.74,668.8]
[null,"Provisions",-1,null,2.29,8.4499999999999993,12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53]
[null,"Total CL & Provisions",null,null,120.35,163.54,217.03,243.79,311.89999999999998,583.29999999999995,628.42999999999995,530.12,523.37,575.58000000000004,691.79,768.32,746.34,731.9,676.33]
[null,"Net Current Assets",null,null,124.09,79.540000000000006,406.54,162.66,210.67,128.53,-27.57,91.5,152.06,208.98,143.55000000000001,155.65,468.03,-199.42,-5.24]
[null,"Total Assets",null,null,473.19,578.55999999999995,862.82,948.83,1129.47,1271.47,1186.3599999999999,1433.85,1577.74,1639.65,1805.09,1747.14,2436.75,2685.75,2971.35]
[]
[null,"Invested Capital",null,null,{"$f":"SUMPRODUCT(E5:E31*$D$5:$D$31)","v":344.89000000000004},{"$f":"SUMPRODUCT(F5:F31*$D$5:$D$31)","v":405.60999999999996},404.50999999999993,417.78,461.6400000000001,563.55000000000007,234.2600000000001,283.88000000000011,288.65000000000003,281.5200000000001,273.71999999999986,73.130000000000052,402.07000000000016,783.87000000000012,863.38000000000045]
[null,"Invested Capital",null,null,{"$f":"SUMPRODUCT(E5:E31*$C$5:$C$31)","v":344.87999999999994},{"$f":"SUMPRODUCT(F5:F31*$C$5:$C$31)","v":405.61999999999995},404.52,417.7700000000001,461.61999999999995,563.54,234.26,283.87,288.67000000000007,281.53000000000003,273.73999999999995,73.140000000000043,362.33999999999986,783.87,863.38000000000011]
[]
[null,"Contingent Liabilities",null,null,62.7,5.0999999999999996,5.57,10.73,122.43,22.74,7.92,40.880000000000003,39.89,271.57,146.34,49.95,31.03,40.58,49.12]
[null,"Book Value (Rs)",null,null,74.22,92.68,143.71,33.46,39.1,38.49,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.67,82.38]
[]
["Profit & Loss account of HT Media"]
[null,"Sales Turnover",null,null,417.17,624.58000000000004,821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65]
[null,"Net Sales",null,null,417.17,624.58000000000004,821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65]
[null,"Other Income",null,null,5.73,-3.99,-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16]
[null,"Stock Adjustments",null,null,-0.05,0.04,0.03,0.27,-0.35,0.1,0.49,0.03,-0.01,0.53,-0.39,0.04,-0.01,-0.05,-0.01]
[null,"Total Income",null,null,422.85,620.63,812.92,1066.4100000000001,1220.55,1323.36,1260.0999999999999,1253.03,1387.36,1264.32,1555.46,1558.1,1679.17,1588.27,1585.8]
[null,"Expenditure"]
[null,"Raw Materials",null,null,203.84,303,363.63,458.73,485.04,572.48,441.51,384.94,434.33,447.77,441.47,442.64,417.96,381.7,325.99]
[null,"Power & Fuel Cost",null,null,6.14,8.19,12.8,14.48,16.23,18.3,19.75,19.82,20.69,25.27,27.91,27.54,28.9,27.02,26.25]
[null,"Employee Cost",null,null,58.68,79.37,118.39,147.68,175.58,203.58,208.18,209.53,247.22,289.14999999999998,312.51,347.95,390.84,327.95,261.89999999999998]
[null,"Other Manufacturing Expenses",null,null,42.23,50.96,56.72,58.23,70.64,74.98,65.010000000000005,0,0,0]
[null,"Selling and Admin Expenses",null,null,75.27,81.39,117.74,129.26,166.92,205.13,205.91,0,0,0,0,0,144.97999999999999,112.46,117.3]
[null,"Miscellaneous Expenses",null,null,19.809999999999999,26.31,32.14,39.799999999999997,48.11,53.09,53.24,313.7,378.21,396.34,469.41,508.46,419.43,499.41,436.12]
[null,"Total Expenses",null,null,405.97,549.22,701.42,848.18,962.52,1127.56,993.6,927.99,1080.45,1158.53,1251.3,1326.59,1402.11,1348.54,1167.56]
[]
[null,"Operating Profit",null,null,11.15,75.400000000000006,119.62,191.38,223.36,195.58,270,293.43,238.68,187.09,177.56,126.27,123.58,83.45,221.08]
[null,"PBDIT",null,null,16.88,71.41,111.5,218.23,258.02999999999997,195.8,266.5,325.04000000000002,306.91000000000003,105.79,304.16000000000003,231.51,277.06,239.73,418.24]
[null,"Interest",null,null,5.82,7.2,14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994]
[null,"PBDT",null,null,11.06,64.209999999999994,97.2,203.37,240.3,164.11,240.77,305.37,278.33,72.209999999999994,248.59,195.48,225.68,161.05000000000001,348.64]
[null,"Depreciation",null,null,15.15,22.66,38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74]
[null,"Other Written Off",null,null,0,0.02,0.01,0,0]
[null,"Profit Before Tax",null,null,-4.09,41.53,58.65,163.66,195.63,109.1,176.98,249.08,218.03,14.63,192.38,123.81,156.29,63.58,251.9]
[null,"Extra-ordinary items",null,null,0.66,2.29,2.5099999999999998,12.84,5.61,5.42,0.71,0,0,0]
[null,"PBT (Post Extra-ord Items)",null,null,-3.43,43.82,61.16,176.5,201.24,114.52,177.69,249.08,218.03,14.63,192.38,123.81,156.29,63.58,251.9]
[null,"Tax",null,null,-1.04,16.48,23.9,61.45,56.68,29.28,52.93,71.489999999999995,58.21,-9.52,36.729999999999997,10.14,48.3,2.68,37.08]
[null,"Reported Net Profit",null,null,-2.38,27.33,37.270000000000003,115.06,144.55000000000001,85.23,124.77,177.59,159.82,24.15,155.63999999999999,113.66,107.99,61.51,213.74]
[]
[null,"Total Value Addition",null,null,202.12,246.22,337.78,389.45,477.49,555.08000000000004,552.09,543.04999999999995,646.12,710.76,809.83,883.95,984.14,966.84,841.57]
[null,"Preference Dividend",null,null,0,0,0.2,0,0]
[null,"Equity Dividend",null,null,0,4.0199999999999996,5.62,7.03,9.3699999999999992,7.05,8.4600000000000009,8.4600000000000009,9.4,9.4,9.2899999999999991,9.31,9.31,9.31,9.31]
[null,"Corporate Dividend Tax",null,null,0,0.56000000000000005,0.82,1.19,1.59,1.2,1.41,1.37,1.53,0.5,0.47,0.78,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,"Per share data (annualised)"]
[null,"Shares in issue (lakhs)",null,null,371.43,417.54,468.46,2342.29,2342.29,2342.52,2350.21,2350.21,2350.21,2350.21,2304.23,2305.1999999999998,2305.1999999999998,2305.1999999999998,2305.6999999999998]
[null,"Earning Per Share (Rs)",null,null,-0.64,6.55,7.91,4.91,6.17,3.64,5.31,7.56,6.8,1.03,6.75,4.93,4.68,2.67,9.27]
[null,"Equity Dividend (%)",null,null,0,10,12,15,20,15,18,18,20,20,20,20,20,20,20]
[null,"Book Value (Rs)",null,null,74.22,92.68,143.71,33.46,39.1,38.49,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.67,82.38]
[null,"Net Profit Before Tax",null,null,-3.42,43.82,61.17,176.51,201.23,114.51,179.96,249.08,218.03,14.63,192.37,123.8,127.06,64.19,250.82]
[null,"Net Cash From Operating Activities",null,null,-1.97,86.39,52.75,135.33000000000001,144.28,161.57,387.56,274.27,134.78,167.19,183.34,291.23,0,191.21,190.3]
[null,"Net Cash (used in)/from"]
[null,"Investing Activities",null,null,-193.92,-169.3,-83.58,-109.82,-172.09,-400.76,-152.69,-251.75,-96.4,-196.71,-193.74,-23.89,0,-214.97,-172.58]
[null,"Net Cash (used in)/from Financing Activities",null,null,247.66,70.290000000000006,249.72,-41.29,23.17,207.89,-214.73,-11.31,-17.2,45.88,-14.29,-223.56,0,10.79,7.17]
[null,"Net (decrease)/increase In Cash and Cash Equivalents",null,null,51.76,-12.62,218.89,-15.78,-4.6500000000000004,-31.31,20.149999999999999,11.22,21.18,16.37,-24.69,43.78,-32.1,-12.97,24.89]
[null,"Opening Cash & Cash Equivalents",null,null,9.7100000000000009,61.48,48.86,77.75,61.97,57.32,26.02,46.16,59.28,80.459999999999994,96.83,72.14,115.92,68.56,55.59]
[null,"Closing Cash & Cash Equivalents",null,null,61.48,48.86,267.75,61.97,57.32,26.02,46.16,57.38,80.459999999999994,96.83,72.14,115.92,83.82,55.59,80.48]
[null,"Basic EPS (Rs.)",null,null,null,6.55,7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.66,4.88,4.6399999999999997,2.64,9.18]
[null,"Diluted EPS (Rs.)",null,null,null,6.55,7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.66,4.88,4.6399999999999997,2.64,9.18]
[null,"Cash EPS (Rs.)",null,null,null,11.98,16.18,6.61,8.08,5.97,8.02,9.9499999999999993,9.3699999999999992,3.48,9.19,8.0399999999999991,7.69,6.9,13.47]
[null,"Book Value [ExclRevalReserve]/Share (Rs.)",null,null,null,92.68,143.71,33.46,39.090000000000003,38.36,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.680000000000007,82.39]
[null,"Book Value [InclRevalReserve]/Share (Rs.)",null,null,null,92.68,143.71,33.46,39.090000000000003,38.36,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.680000000000007,82.39]
[null,"Dividend / Share(Rs.)",null,null,null,1,1.2,0.3,0.4,0.3,0.36,0.36,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"Revenue from Operations/Share (Rs.)",null,null,null,149.59,175.26,44.37,50.64,56.29,53.74,51.97,56.13,57.23,62.03,63.02,66.180000000000007,62.13,60.23]
[null,"PBDIT/Share (Rs.)",null,null,null,19.52,28.31,9.3000000000000007,10.99,8.67,11.49,13.83,13.06,11.28,13.2,10.77,9.84,10.43,18.7]
[null,"PBIT/Share (Rs.)",null,null,null,14.1,20.079999999999998,7.61,9.09,6.33,8.77,11.44,10.49,8.83,10.76,7.66,6.83,6.2,14.51]
[null,"PBT/Share (Rs.)",null,null,null,12.49,17.190000000000001,7,8.35,5.08,7.76,10.6,9.2799999999999994,0.62,8.35,5.37,5.51,2.78,10.88]
[null,"Net Profit/Share (Rs.)",null,null,null,6.55,7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.75,4.93,4.68,2.67,9.27]
[null,"Profitability Ratios"]
[null,"PBDIT Margin (%)",null,null,100,0.1305,0.16149999999999998,0.20960000000000001,0.217,0.154,0.2137,0.2661,0.23260000000000003,0.1971,0.21280000000000002,0.17079999999999998,0.14859999999999998,0.1678,0.3105]
[null,"PBIT Margin (%)",null,null,null,9.4200000000000006E-2,0.11449999999999999,0.1714,0.1794,0.1124,0.16320000000000001,0.22,0.18690000000000001,0.15429999999999999,0.1734,0.1215,0.10310000000000001,9.9700000000000011E-2,0.24079999999999999]
[null,"PBT Margin (%)",null,null,null,8.3499999999999991E-2,9.8000000000000004E-2,0.15770000000000001,0.16489999999999999,9.0200000000000002E-2,0.1444,0.2039,0.16519999999999999,1.0800000000000001E-2,0.13449999999999998,8.5199999999999998E-2,8.3199999999999996E-2,4.4800000000000006E-2,0.18059999999999998]
[null,"Net Profit Margin (%)",null,null,null,4.3700000000000003E-2,4.53E-2,0.11070000000000001,0.12179999999999999,6.4399999999999999E-2,9.8699999999999996E-2,0.1454,0.1211,1.7899999999999999E-2,0.10880000000000001,7.8200000000000006E-2,7.0699999999999999E-2,4.2900000000000001E-2,0.15390000000000001]
[null,"Return on Networth / Equity (%)",null,null,null,7.0599999999999996E-2,5.5300000000000002E-2,0.1467,0.1578,9.4499999999999987E-2,0.12359999999999999,0.15190000000000001,0.12189999999999999,1.84E-2,0.1104,7.5600000000000001E-2,6.7799999999999999E-2,3.6200000000000003E-2,0.1125]
[null,"Return on Capital Employed (%)",null,null,null,4.5700000000000005E-2,4.1599999999999998E-2,0.11609999999999999,0.128,7.5399999999999995E-2,0.10980000000000001,0.1346,0.11210000000000001,1.66E-2,0.1023,7.0699999999999999E-2,6.5000000000000002E-2,8.2299999999999998E-2,0.17350000000000002]
[null,"Return on Assets (%)",null,null,null,3.6799999999999999E-2,3.4500000000000003E-2,9.64E-2,0.1002,4.5899999999999996E-2,6.8699999999999997E-2,9.0399999999999994E-2,7.5999999999999998E-2,1.09E-2,6.2300000000000001E-2,4.5100000000000001E-2,3.3500000000000002E-2,1.7899999999999999E-2,5.8499999999999996E-2]
[null,"Total Debt/Equity (X)",null,null,null,4.4000000000000003E-3,2.5000000000000001E-3,2.0999999999999999E-3,2.3E-3,4.0999999999999995E-3,1.8E-3,2.3E-3,2E-3,2.5000000000000001E-3,2.8000000000000004E-3,1.6000000000000001E-3,5.6000000000000008E-3,5.7999999999999996E-3,5.6000000000000008E-3]
[null,"Asset Turnover Ratio (%)",null,null,null,0.84160000000000001,0.76029999999999998,0.87139999999999995,0.82290000000000008,0.71329999999999993,0.69599999999999995,0.62180000000000002,0.62780000000000002,0.60719999999999996,0.57240000000000002,0.57750000000000001,0.47340000000000004,0.41899999999999998,0.38060000000000005]
[null,"Liquidity Ratios"]
[null,"Current Ratio (X)",null,null,null,1.61,3.33,1.98,1.64,0.96,0.86,1.5,1.26,1.59,1.32,0.93,0.84,0.35,0.47]
[null,"Quick Ratio (X)",null,null,null,1.07,2.74,1.47,1.28,0.72,0.73,1.34,1.08,1.45,1.1200000000000001,0.81,0.77,0.28999999999999998,0.43]
[null,"Inventory Turnover Ratio (X)",null,null,null,8.0500000000000007,7.57,10.199999999999999,10.44,7.58,13.38,12.06,10.88,12.85,7.42,13.35,13.38,13.27,18]
[null,"Dividend Payout Ratio (NP) (%)",null,null,null,0.1472,0.15079999999999999,6.0999999999999999E-2,6.480000000000001E-2,8.2699999999999996E-2,6.7799999999999999E-2,4.7599999999999996E-2,5.8799999999999998E-2,0.38919999999999999,5.96E-2,8.1900000000000001E-2,8.6199999999999999E-2,0.15130000000000002,4.3499999999999997E-2]
[null,"Dividend Payout Ratio (CP) (%)",null,null,null,8.0399999999999985E-2,7.4099999999999999E-2,4.5400000000000003E-2,4.9500000000000002E-2,5.0199999999999995E-2,4.4800000000000006E-2,3.61E-2,4.2699999999999995E-2,0.115,4.3799999999999999E-2,5.0199999999999995E-2,5.2400000000000002E-2,5.8499999999999996E-2,2.9900000000000003E-2]
[null,"Earnings Retention Ratio (%)",null,null,null,0.8528,0.84920000000000007,0.93900000000000006,0.93519999999999992,0.9173,0.93220000000000003,0.95239999999999991,0.94120000000000004,0.61080000000000001,0.94040000000000001,0.91810000000000003,0.91379999999999995,0.84870000000000001,0.95650000000000002]
[null,"Cash Earnings Retention Ratio (%)",null,null,null,0.91959999999999997,0.92590000000000006,0.95459999999999989,0.95050000000000001,0.94980000000000009,0.95519999999999994,0.96389999999999998,0.95730000000000004,0.88500000000000001,0.95620000000000005,0.94980000000000009,0.9476,0.9415,0.97010000000000007]
[null,"Valuation Ratios"]
[null,"Enterprise Value (Cr.)",null,null,null,0,2105.0700000000002,4194.09,4002.21,1692.71,3388.75,3696.86,3438.6,2652.21,2468.4499999999998,2985.89,2554.92,2830.03,2935]
[null,"EV/Net Operating Revenue (X)",null,null,null,0,2.56,4.04,3.37,1.28,2.68,3.03,2.61,1.97,1.73,2.06,1.67,1.98,2.11]
[null,"EV/EBITDA (X)",null,null,null,0,15.87,19.25,15.54,8.31,12.55,11.37,11.2,10,8.1199999999999992,12.03,11.27,11.78,6.81]
[null,"MarketCap/Net Operating Revenue (X)",null,null,null,0,2.66,3.98,3.25,1.05,2.59,2.86,2.46,1.8,1.5,1.97,1.1499999999999999,1.33,1.4]
[null,"Retention Ratios (%)",null,null,null,85.27,84.91,93.89,93.51,91.72,93.21,95.23,94.11,61.07,94.03,91.8,91.37,84.86,95.64]
[null,"Price/BV (X)",null,null,null,0,3.24,5.28,4.21,1.53,3.25,2.99,2.48,1.85,1.52,1.9,1.1000000000000001,1.1200000000000001,1.02]
[null,"Price/Net Operating Revenue",null,null,null,0,2.66,3.98,3.25,1.05,2.59,2.86,2.46,1.8,1.5,1.97,1.1499999999999999,1.33,1.4]
[null,"Earnings Yield",null,null,null,0,0.02,0.03,0.04,0.06,0.04,0.05,0.05,0.01,7.0000000000000007E-2,0.04,0.06,0.03,0.11]
[null,"Implied Price: P/B x B",null,null,null,{"$f":"F118*F87","v":0},{"$f":"G118*G87","v":465.62040000000007},176.6688,164.56890000000001,58.690800000000003,139.52250000000001,148.72260000000003,138.26,103.1375,92.917600000000007,123.74699999999999,75.966000000000008,82.521600000000021,84.037800000000004]
[null,"Average Price",null,null,null,{"$f":"LOOKUP(F3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":16.158187099290792},{"$f":"LOOKUP(G3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":58.054498695121957},{"$f":"LOOKUP(H3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":199.03673074799985},{"$f":"LOOKUP(I3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":89.730655921487639},{"$f":"LOOKUP(J3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":112.81523650819676},{"$f":"LOOKUP(K3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":144.98509667588945},{"$f":"LOOKUP(L3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":137.38938041935489},{"$f":"LOOKUP(M3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":97.948151862348112},{"$f":"LOOKUP(N3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":85.077884393574266},{"$f":"LOOKUP(O3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":111.20749531967213},{"$f":"LOOKUP(P3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":85.580010963414651},{"$f":"LOOKUP(Q3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":79.287070263157943},{"$f":"LOOKUP(R3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":90.682346821138211},{"$f":"LOOKUP(S3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":55.674240727642299}]
[null,"Closing Price",null,null,null,null,{"$f":"LOOKUP(G3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":168.242096},{"$f":"LOOKUP(H3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":162.836884},{"$f":"LOOKUP(I3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":55.560516},{"$f":"LOOKUP(J3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":132.69645700000001},{"$f":"LOOKUP(K3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":142.57406599999999},{"$f":"LOOKUP(L3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":133.575073},{"$f":"LOOKUP(M3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":97.468886999999995},{"$f":"LOOKUP(N3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":89.973206000000005},{"$f":"LOOKUP(O3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":120.935867},{"$f":"LOOKUP(P3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":74.647354000000007},{"$f":"LOOKUP(Q3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":81.712181000000001},{"$f":"LOOKUP(R3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":82.642241999999996},{"$f":"LOOKUP(S3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":44.25}]
[null,"Growth in Revenues",null,null,null,{"$f":"F40/E40-1","v":0.49718340244984072},0.31449934355887144,0.26586765082033104,0.14138498397944765,0.11533176534061695,-4.5297194340307212E-2,-3.3029585705124487E-2,8.0031767085042338E-2,1.9671907454856807E-2,6.2568303979659401E-2,1.6491166695819404E-2,5.0164507647196599E-2,-6.138821524546112E-2,-3.0299432976732432E-2]
[]
[null,"PBITD",null,null,null,{"$f":"F55","v":71.41},{"$f":"G55","v":111.5},218.23,258.02999999999997,195.8,266.5,325.04000000000002,306.91000000000003,105.79,304.16000000000003,231.51,277.06,239.73,418.24]
[null,"PBIT",null,null,null,{"$f":"F126-F58","v":48.75},{"$f":"G126-G58","v":72.960000000000008},178.51999999999998,213.35999999999996,140.79000000000002,202.71,268.75,246.61,48.210000000000008,247.95000000000002,159.83999999999997,207.67000000000002,142.26,321.5]
[null,"Other Income",null,null,null,{"$f":"F42","v":-3.99},{"$f":"G42","v":-8.1199999999999992},26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16]
[null,"Operating NOI",null,null,null,{"$f":"IF($J$1,F127,F127-F128)","v":52.74},{"$f":"IF($J$1,G127,G127-G128)","v":81.080000000000013},151.66999999999999,178.68999999999994,140.57000000000002,206.21,237.14,178.38,129.51,121.35000000000002,54.59999999999998,54.190000000000026,-14.02000000000001,124.34]
[null,"NOI Used",null,{"$f":"J1","v":false},null,{"$f":"F129","v":52.74},{"$f":"G129","v":81.080000000000013},151.66999999999999,178.68999999999994,140.57000000000002,206.21,237.14,178.38,129.51,121.35000000000002,54.59999999999998,54.190000000000026,-14.02000000000001,124.34]
[null,"Tax Rate",null,null,null,{"$f":"F63/F62","v":0.37608397991784576},0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514]
[null,"Marginal Tax Rate",null,null,0.34599999999999997,{"$f":"$E$132","v":0.34599999999999997},{"$f":"$E$132","v":0.34599999999999997},0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997]
[null,"Applied Tax Rate",null,false,null,{"$f":"IF($D$133,F132,F131)","v":0.37608397991784576},0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514]
[null,"NOPAT",null,null,null,{"$f":"F130*(1-F133)","v":32.905330899132821},{"$f":"G130*(1-G133)","v":49.395696533682148},98.864779036827187,128.36129198966407,104.62964373035278,144.78451010186282,169.07697366308014,130.75582075861118,213.78444976076551,98.181346813598111,50.128277198933837,37.443074412950303,-13.429034287511806,106.03699404525607]
[null,"Average Invested Capital",null,null,{"$f":"AVERAGE(D33:E33)","v":344.89000000000004},375.25,405.05999999999995,411.14499999999998,439.71000000000004,512.59500000000003,398.90500000000009,259.07000000000011,286.2650000000001,285.08500000000004,277.62,173.42499999999995,237.60000000000011,592.97000000000014,823.62500000000023]
[null,"ROIC",null,null,{"$f":"E127/E135","v":0},{"$f":"F134/F135","v":8.7689089671240034E-2},{"$f":"G134/G135","v":0.12194661663378797},0.24046207308085271,0.29192261260754604,0.20411756597382491,0.36295486419539186,0.65263046150878168,0.45676495819821189,0.74989722279588711,0.35365372384409666,0.28904873691182847,0.15758869702420153,-2.2647072006192225E-2,0.1287442635243661]
[null,"Return on Capital Employed",null,null,{"$f":"E100","v":0},{"$f":"F100","v":4.5700000000000005E-2},4.1599999999999998E-2,0.11609999999999999,0.128,7.5399999999999995E-2,0.10980000000000001,0.1346,0.11210000000000001,1.66E-2,0.1023,7.0699999999999999E-2,6.5000000000000002E-2,8.2299999999999998E-2,0.17350000000000002]
[]
[null,"Average Equity",null,null,null,{"$f":"AVERAGE(E9:F9)","v":346.30500000000001},550.09500000000003,738.54,849.78500000000008,908.67000000000007,955.23500000000001,1088.9100000000001,1239.5700000000002,1310.165,1359.355,1455.0149999999999,1546.7350000000001,1645.175,1798.87]
[null,"Net Income to Equity",null,null,null,{"$f":"F64","v":27.33},{"$f":"G64","v":37.270000000000003},115.06,144.55000000000001,85.23,124.77,177.59,159.82,24.15,155.63999999999999,113.66,107.99,61.51,213.74]
[null,"Return on Average Equity",null,null,null,{"$f":"F140/F139","v":7.891887209251959E-2},{"$f":"G140/G139","v":6.7751933756896532E-2},0.15579386356866251,0.17010184929129132,9.3796427746046421E-2,0.13061707328563127,0.16308969519978694,0.12893180699758786,1.8432792816172008E-2,0.11449547763461346,7.8116033168042942E-2,6.981803605659663E-2,3.7388119804883976E-2,0.11881903639507026]
[]
[null,"Average Debt",null,null,null,{"$f":"AVERAGE(E11:F11)","v":179.57},170.58499999999998,167.285,189.38,291.815,273.685,221.2,266.22000000000003,298.51499999999999,363,321.08499999999998,565.07000000000005,935.94,1029.68]
[null,"Financial Charges",null,null,null,{"$f":"E56","v":5.82},{"$f":"F56","v":7.2},14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007]
[null,"After Tax Financing Charges",null,null,null,{"$f":"F144*(1-F132)","v":3.8062800000000006},{"$f":"G144*(1-G132)","v":4.7088000000000001},9.3522000000000016,9.7184399999999993,11.595420000000001,20.725260000000002,16.82742,12.864180000000001,18.691320000000001,21.961320000000001,36.342780000000005,23.56362,33.602520000000005,51.456720000000004]
[null,"Interest Rate",null,null,null,{"$f":"F145/F143","v":2.1196636409199759E-2},{"$f":"G145/G143","v":2.7603833865814699E-2},5.5905789520877554E-2,5.1317140141514415E-2,3.9735517365454144E-2,7.5726693096077616E-2,7.6073327305605787E-2,4.8321613702952446E-2,6.2614340987890066E-2,6.0499504132231409E-2,0.11318741143310963,4.1700355708142352E-2,3.590242964292583E-2,4.9973506332064328E-2]
[]
[null,"Other Assets",null,null,null,{"$f":"F24+F25","v":39.17},{"$f":"G24+G25","v":343.57},95.83,142.44,247.43,257.94,282.51,279.33,388.48,380.54,502.67,774.8,181.61,294.36]
[null,"Investments",null,null,null,{"$f":"F19","v":100.92},{"$f":"G19","v":64.400000000000006},372.98,456.77,405.59,630.72,808.19,929.28,872.81,1078.67,1055.4100000000001,1215.79,1654.36,1733.11]
[null,"Total",null,null,null,{"$f":"SUM(F148:F149)","v":140.09},{"$f":"SUM(G148:G149)","v":407.97},468.81,599.21,653.02,888.66000000000008,1090.7,1208.6099999999999,1261.29,1459.21,1558.0800000000002,1990.59,1835.9699999999998,2027.4699999999998]
[null,"Average",null,null,null,{"$f":"AVERAGE(E150:F150)","v":140.09},{"$f":"AVERAGE(F150:G150)","v":274.03000000000003},438.39,534.01,626.11500000000001,770.84,989.68000000000006,1149.655,1234.9499999999998,1360.25,1508.645,1774.335,1913.2799999999997,1931.7199999999998]
[null,"Other Income",null,null,null,{"$f":"F42","v":-3.99},{"$f":"G42","v":-8.1199999999999992},26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16]
[null,"Other Income After Tax",null,null,null,{"$f":"F152*(1-F133)","v":-2.4894249201277958},{"$f":"G152*(1-G133)","v":-4.9468803139306727},17.501940509915016,24.905064599483207,0.16375130981487948,-2.4574258540154204,22.537417295647984,50.013844883731601,-134.20334928229664,102.42899469799355,96.620877150472495,106.04840488834859,149.6925448254168,168.13779753870585]
[null,"Return on Investments",null,null,null,{"$f":"F153/F151","v":-1.7770182883344962E-2},{"$f":"G153/G151","v":-1.8052331182464226E-2},3.9923220214683308E-2,4.6637824384343378E-2,2.6153551634265187E-4,-3.1879843469661932E-3,2.2772428760455887E-2,4.3503350904168299E-2,-0.10867107921964182,7.530159507295979E-2,6.404480653200223E-2,5.9767972163288545E-2,7.8238702555515571E-2,8.7040460076359863E-2]

{"sheet":"HTMEDIA.NS","index":1,"n_rows":165,"n_cols":7,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
["2005-08-31",140,150,79.410004000000001,17.018000000000001,14.908901,150198570]
["2005-09-30",85.209998999999996,96.599997999999999,84.010002,17.518000000000001,15.346933999999999,14139555]
["2005-10-31",88.010002,95.160004000000001,86.230002999999996,18.417998999999998,16.135394999999999,3873215]
["2005-11-30",91,99.580001999999993,87.010002,17.620000999999998,15.436296,4502920]
["2005-12-31",88.800003000000004,97.980002999999996,88.199996999999996,18.468,16.179200999999999,3657105]
["2006-01-31",92.199996999999996,96.800003000000004,91.209998999999996,18.856000999999999,16.519113999999998,2185905]
["2006-02-28",92.800003000000004,94.779999000000004,86.660004000000001,18.646000000000001,16.335139999999999,2027400]
["2006-03-31",90,109.540001,90,20.653998999999999,18.094282,2901750]
["2006-04-30",103.400002,110.199997,89.599997999999999,19.850000000000001,17.389927,3132435]
["2006-05-31",99,100.18,71.849997999999999,16.841999000000001,14.754714999999999,1311210]
["2006-06-30",81.209998999999996,97.199996999999996,80,18.847999999999999,16.512108000000001,593485]
["2006-07-31",94.199996999999996,115,91.599997999999999,21.785999,20.568586,1680880]
["2006-08-31",107,120.800003,103.41999800000001,23.445999,22.135824,4477200]
["2006-09-30",114.220001,138,114.019997,26.716000000000001,25.223101,6135015]
["2006-10-31",133.199997,171.800003,124.040001,31.004000000000001,29.271481999999999,5952340]
["2006-11-30",155,170,137,164.699997,155.49648999999999,2580582]
["2006-12-31",165,208,160,182.35000600000001,172.16021699999999,2269349]
["2007-01-31",184.5,202.85000600000001,168,181.949997,171.78254699999999,3110849]
["2007-02-28",183,208.89999399999999,165,178.199997,168.242096,1385081]
["2007-03-31",175.10000600000001,194.39999399999999,168,190.64999399999999,179.996399,3826893]
["2007-04-30",195.35000600000001,228,174.39999399999999,220.550003,208.22555500000001,4316806]
["2007-05-31",222.89999399999999,255,215,236.60000600000001,223.378693,2943685]
["2007-06-30",237,250,201,235.14999399999999,222.00971999999999,3050676]
["2007-07-31",235.14999399999999,241,200,212,200.41464199999999,2002735]
["2007-08-31",217,248,196.14999399999999,215.199997,203.43975800000001,808060]
["2007-09-30",211.800003,225,176.699997,211.449997,199.89473000000001,2124114]
["2007-10-31",210.199997,247,200,217.199997,205.33047500000001,3803438]
["2007-11-30",225,266,204.699997,257.29998799999998,243.23907500000001,2244083]
["2007-12-31",259.95001200000002,265.89999399999999,176,199.550003,188.645004,1717020]
["2008-01-31",195.050003,229,180.10000600000001,192.949997,182.40566999999999,3367482]
["2008-02-29",185,202,125.550003,172.25,162.836884,1785729]
["2008-03-31",175,175,140,144.89999399999999,136.981537,2773368]
["2008-04-30",146,150,124.25,125.599998,118.73622899999999,934962]
["2008-05-31",128,133.199997,93,99.25,93.826194999999998,2332784]
["2008-06-30",117.949997,119,92.050003000000004,111.150002,105.07589,1920960]
["2008-07-31",108.199997,125,108.099998,117.150002,111.16848,231194]
["2008-08-31",115,144.39999399999999,92.5,100.650002,95.510963000000004,1510884]
["2008-09-30",98.150002000000001,114.849998,63,77.849997999999999,73.875091999999995,201941]
["2008-10-31",78,88.650002000000001,57.200001,69,65.476973999999998,137828]
["2008-11-30",68.900002000000001,94,59.049999,71.25,67.612082999999998,1097027]
["2008-12-31",69.599997999999999,76.900002000000001,48.650002000000001,53.950001,51.195396000000002,828270]
["2009-01-31",54,70,49.099997999999999,49.5,46.972607000000004,847815]
["2009-02-28",51.900002000000001,65,36.099997999999999,58.549999,55.560516,1079947]
["2009-03-31",59.200001,80,58.200001,67,63.579082,1197414]
["2009-04-30",67,124.25,64.5,124.050003,117.716194,7226410]
["2009-05-31",126.5,127.75,85.199996999999996,91.449996999999996,86.780700999999993,947657]
["2009-06-30",91.449996999999996,116.900002,76.150002000000001,108.5,102.96015199999999,2743675]
["2009-07-31",108,128,101.099998,119.349998,113.610657,1967542]
["2009-08-31",119,143.25,107.400002,132.39999399999999,126.03306600000001,1619574]
["2009-09-30",132,135,117,131.89999399999999,125.557129,5538259]
["2009-10-31",131.25,153.699997,120,139.75,133.02964800000001,2696232]
["2009-11-30",141.300003,164.85000600000001,131.949997,145,138.02719099999999,1778072]
["2009-12-31",144.10000600000001,173.5,140.14999399999999,147.60000600000001,140.502151,4506849]
["2010-01-31",151.949997,165,135.39999399999999,138.89999399999999,132.220505,1465008]
["2010-02-28",141.89999399999999,154.800003,133.35000600000001,139.39999399999999,132.69645700000001,2804747]
["2010-03-31",140.39999399999999,148,138.550003,140.89999399999999,134.12434400000001,502718]
["2010-04-30",140.050003,159.89999399999999,137.800003,147.60000600000001,140.502151,1211538]
["2010-05-31",146.550003,169.800003,146.550003,149.35000600000001,142.16798399999999,822201]
["2010-06-30",152.89999399999999,167.5,137.199997,157.550003,149.97366299999999,2443388]
["2010-07-31",157.550003,181,155.050003,166.14999399999999,158.50572199999999,1536333]
["2010-08-31",166.35000600000001,180.050003,147.14999399999999,160.89999399999999,153.49726899999999,2150808]
["2010-09-30",161.949997,185.699997,155.10000600000001,159.39999399999999,152.06626900000001,1665123]
["2010-10-31",162.85000600000001,182,136,149.5,142.62176500000001,10361537]
["2010-11-30",150,157.60000600000001,136,146,139.282791,825069]
["2010-12-31",147,159.949997,141.10000600000001,149.75,142.860275,1959603]
["2011-01-31",151.75,154.800003,132.050003,132.75,126.64239499999999,714928]
["2011-02-28",134.449997,156,129.300003,149.449997,142.57406599999999,1256641]
["2011-03-31",146.949997,160.10000600000001,141.10000600000001,146.60000600000001,139.85519400000001,2462973]
["2011-04-30",146.14999399999999,168.800003,145.699997,160.800003,153.40188599999999,640042]
["2011-05-31",158.64999399999999,182,155,170,162.17860400000001,1127933]
["2011-06-30",166.10000600000001,175.800003,152.949997,160.050003,152.68640099999999,3674103]
["2011-07-31",163.85000600000001,163.85000600000001,144.25,150.14999399999999,143.56691000000001,1092671]
["2011-08-31",149.10000600000001,157,134.10000600000001,147.85000600000001,141.367783,1445985]
["2011-09-30",148.5,151.949997,134.14999399999999,143.35000600000001,137.06506300000001,294499]
["2011-10-31",144.699997,145.5,115.199997,120.050003,114.786591,385158]
["2011-11-30",122,132.699997,105.300003,122.75,117.368233,694497]
["2011-12-31",125,140.89999399999999,116.75,138.75,132.66674800000001,249952]
["2012-01-31",137.5,151.199997,133.050003,144.10000600000001,137.78218100000001,223747]
["2012-02-29",133,145.5,121.300003,139.699997,133.575073,1513093]
["2012-03-31",139,144.199997,123.5,127,121.431892,135900]
["2012-04-30",127.050003,128.550003,109.300003,111.349998,106.46804,1865434]
["2012-05-31",113.75,116,92,96.699996999999996,92.460341999999997,3318066]
["2012-06-30",97.949996999999996,103.900002,83.150002000000001,83.900002000000001,80.221541999999999,3505529]
["2012-07-31",84.150002000000001,98.300003000000004,84.099997999999999,91.800003000000004,87.775184999999993,3730830]
["2012-08-31",93.5,97.25,84.599997999999999,93.050003000000004,89.354491999999993,1093829]
["2012-09-30",94.349997999999999,108.800003,85.5,102.349998,98.285140999999996,1419837]
["2012-10-31",102.400002,104.849998,93.199996999999996,102.800003,98.717254999999994,3788504]
["2012-11-30",102.849998,112.699997,97.599997999999999,106.849998,102.606415,1100603]
["2012-12-31",107.099998,109.849998,100.949997,104.050003,99.917618000000004,1424232]
["2013-01-31",104,106,97,103.699997,99.581528000000006,564984]
["2013-02-28",104.150002,107.650002,95.550003000000004,101.5,97.468886999999995,713710]
["2013-03-31",100.75,106,90,104.25,100.109673,678974]
["2013-04-30",104.25,119,96.599997999999999,99.900002000000001,95.932441999999995,3641521]
["2013-05-31",99.800003000000004,103.900002,91.150002000000001,97.5,93.627753999999996,2500096]
["2013-06-30",95.900002000000001,100.900002,86,98.900002000000001,94.972167999999996,777779]
["2013-07-31",99.699996999999996,107,87.599997999999999,89.650002000000001,86.089523,410980]
["2013-08-31",88.849997999999999,92.650002000000001,80.349997999999999,87.75,84.621093999999999,1031326]
["2013-09-30",87,97.5,75,82.949996999999996,79.992241000000007,7992348]
["2013-10-31",82.75,84.5,77,80.650002000000001,77.774260999999996,4171170]
["2013-11-30",81.400002000000001,83.900002000000001,74.099997999999999,78,75.218742000000006,2253395]
["2013-12-31",78.550003000000004,86,72.949996999999996,74.25,71.602463,6646354]
["2014-01-31",74.5,78.900002000000001,69.650002000000001,77.300003000000004,74.543709000000007,6655398]
["2014-02-28",81.5,95.699996999999996,75.099997999999999,93.300003000000004,89.973206000000005,13511980]
["2014-03-31",94,95.5,85,91.550003000000004,88.285590999999997,9515512]
["2014-04-30",91.550003000000004,118.400002,89.150002000000001,114,109.935081,11287138]
["2014-05-31",115.300003,125.900002,106.849998,124.650002,120.20536,6254697]
["2014-06-30",125,131.39999399999999,104.599998,106,102.22034499999999,5757898]
["2014-07-31",106,111.150002,101.099998,104.150002,100.436325,2657639]
["2014-08-31",103.550003,122.75,103.199997,111,107.042061,6951355]
["2014-09-30",113.949997,117.300003,106,115.949997,112.67588000000001,1969514]
["2014-10-31",116,118.300003,105.099998,111.199997,108.060005,3762931]
["2014-11-30",111,132.75,108.099998,129.75,126.086212,3782182]
["2014-12-31",128.550003,138,119.599998,134.300003,130.50773599999999,2679424]
["2015-01-31",134.300003,145.10000600000001,130.10000600000001,133.800003,130.021851,2287936]
["2015-02-28",136.699997,139,116.550003,124.449997,120.935867,1957006]
["2015-03-31",123,125.300003,104.099998,107.599998,104.561668,3095904]
["2015-04-30",107.599998,112.449997,92.5,95.900002000000001,93.192047000000002,3832499]
["2015-05-31",96,98.25,87,92.300003000000004,89.693695000000005,2383979]
["2015-06-30",92.050003000000004,102.400002,86.5,87.849997999999999,85.369347000000005,3586174]
["2015-07-31",88,91,78.300003000000004,81.699996999999996,79.393012999999996,4063732]
["2015-08-31",81.900002000000001,90,73,81.449996999999996,79.150077999999993,2266903]
["2015-09-30",81.449996999999996,95.75,78.849997999999999,82.550003000000004,80.603531000000004,4284908]
["2015-10-31",82.599997999999999,84.900002000000001,74.5,81.900002000000001,79.968857,2841511]
["2015-11-30",82,96.400002000000001,78.150002000000001,92.199996999999996,90.025986000000003,4210171]
["2015-12-31",93.050003000000004,94.449996999999996,76.699996999999996,77.699996999999996,75.867881999999994,5420071]
["2016-01-31",78.400002000000001,81.699996999999996,73,79,77.137230000000002,2374136]
["2016-02-29",79.050003000000004,84.400002000000001,74.800003000000004,76.449996999999996,74.647354000000007,3020573]
["2016-03-31",76.099997999999999,91.099997999999999,74.849997999999999,89.699996999999996,87.584923000000003,5864089]
["2016-04-30",90,91.300003000000004,79,80.800003000000004,78.894783000000004,1679312]
["2016-05-31",81.050003000000004,83.800003000000004,74.75,77,75.184387000000001,4498951]
["2016-06-30",77.5,88.699996999999996,77.5,84.550003000000004,82.556365999999997,6486642]
["2016-07-31",85.550003000000004,93.900002000000001,75.900002000000001,82.599997999999999,80.652343999999999,10877876]
["2016-08-31",82.900002000000001,89.900002000000001,78.300003000000004,83.5,81.531120000000001,3854182]
["2016-09-30",84,95.800003000000004,83,89.949996999999996,88.235412999999994,3349279]
["2016-10-31",92,96.5,70.5,71.449996999999996,70.088058000000004,5006603]
["2016-11-30",71.949996999999996,79,68.900002000000001,72.25,70.872803000000005,3072287]
["2016-12-31",73.800003000000004,86.699996999999996,72,79.75,78.229850999999996,7177429]
["2017-01-31",80.75,88.400002000000001,80,85.5,83.870247000000006,3940736]
["2017-02-28",85.5,86.800003000000004,80.800003000000004,83.300003000000004,81.712181000000001,2113660]
["2017-03-31",83.25,88,81.75,82.050003000000004,80.486007999999998,2704161]
["2017-04-30",82.050003000000004,91.800003000000004,79.25,82.75,81.172661000000005,5866618]
["2017-05-31",83.150002000000001,84.949996999999996,80,80.800003000000004,79.259827000000001,4852183]
["2017-06-30",80.199996999999996,94.900002000000001,80.199996999999996,92.150002000000001,90.393478000000002,10291764]
["2017-07-31",92.75,96.5,80.349997999999999,93.25,91.472510999999997,5503605]
["2017-08-31",94.199996999999996,108.900002,91.050003000000004,93.699996999999996,91.913933,13260118]
["2017-09-30",93.699996999999996,106.699997,93.550003000000004,102.449997,100.914146,13177779]
["2017-10-31",102.349998,104.5,95.599997999999999,99.25,97.762114999999994,4478063]
["2017-11-30",100.349998,107.650002,92,102,100.470894,10771867]
["2017-12-31",102.599998,118.400002,98.050003000000004,98.550003000000004,97.072616999999994,42389344]
["2018-01-31",98.650002000000001,100.800003,87.199996999999996,92,90.620804000000007,4543202]
["2018-02-28",92,92.699996999999996,81.449996999999996,83.900002000000001,82.642241999999996,4486345]
["2018-03-31",84.900002000000001,92.599997999999999,83.349997999999999,90.400002000000001,89.044792000000001,4458338]
["2018-04-30",90.400002000000001,92,75.650002000000001,80.650002000000001,79.440956,4176906]
["2018-05-31",80.900002000000001,83.199996999999996,70,71.699996999999996,70.625129999999999,2255842]
["2018-06-30",72.75,75.449996999999996,53.200001,55.900002000000001,55.061988999999997,6894053]
["2018-07-31",55.549999,61.400002000000001,52.950001,55.549999,54.717236,4178278]
["2018-08-31",56,57,46.099997999999999,46.5,45.802906,2158370]
["2018-09-30",47.150002000000001,51.25,39.25,39.549999,39.549999,2724791]
["2018-10-31",39.900002000000001,41.650002000000001,39.400002000000001,39.549999,39.549999,1712999]
["2018-11-30",40.349997999999999,43.299999,36.25,39.799999,39.799999,2713673]
["2018-12-31",40.400002000000001,50.700001,38.549999,40.150002000000001,40.150002000000001,13240958]
["2019-01-31",41.099997999999999,41.099997999999999,36.299999,37.150002000000001,37.150002000000001,1400311]
["2019-02-28",37.150002000000001,49.75,37.150002000000001,45,45,3482006]
["2019-03-31",45.799999,49.299999,40,41,41,1527265]

{"sheet":"HTMEDIA.NS (2)","index":2,"n_rows":3360,"n_cols":17,"rows_kept":3360,"cut":false,"hidden":false,"merged":[]}
[null,"Date",4,null,"Open","High","Low","Close","Adj Close","Volume"]
[null,"2005-09-01",null,null,140,150,108.25,22.271999000000001,19.511755000000001,72278515]
[null,"2005-09-02",{"$f":"AND(MONTH(B3)=$C$1,MONTH(B2)<>$C$1)","v":false},{"$f":"YEAR(B3)","v":2005},108,111.400002,106.599998,21.472000000000001,18.810905000000002,21464115,{"$f":"IF(ISNUMBER(H3),H3,H2)","v":21.472000000000001},{"$f":"IF(ISNUMBER(I3),I3,I2)","v":18.810905000000002},null,2005,{"$f":"AVERAGEIF(D:D,N3,L:L)","v":16.158187099290792},{"$f":"AVERAGEIF(D:D,N3,L:L)","v":16.158187099290792},{"$f":"LOOKUP(N3,D:D,L:L)","v":16.335139999999999}]
[null,"2005-09-05",{"$f":"AND(MONTH(B4)=$C$1,MONTH(B3)<>$C$1)","v":false},{"$f":"IF(C4,D3+1,D3)","v":2005},108.800003,109,99.199996999999996,20.158000999999999,17.659756000000002,12781925,{"$f":"IF(ISNUMBER(H4),H4,H3)","v":20.158000999999999},17.659756000000002,null,2006,{"$f":"AVERAGEIF(D:D,N4,L:L)","v":58.054498695121957},{"$f":"AVERAGEIF(D:D,N4,L:L)","v":58.054498695121957},{"$f":"LOOKUP(N4,D:D,L:L)","v":168.242096}]
[null,"2005-09-06",false,{"$f":"IF(C5,D4+1,D4)","v":2005},101.599998,104.739998,101,20.375999,17.850736999999999,12794610,20.375999,17.850736999999999,null,2007,199.03673074799985,199.03673074799985,162.836884]
[null,"2005-09-08",false,2005,102.599998,103.339996,100.25,20.132000000000001,17.636976000000001,3575585,20.132000000000001,17.636976000000001,null,2008,89.730655921487639,89.730655921487639,55.560516]
[null,"2005-09-09",false,2005,101.199997,101.800003,97,19.533999999999999,17.113085000000002,3671165,19.533999999999999,17.113085000000002,null,2009,112.81523650819676,112.81523650819676,132.69645700000001]
[null,"2005-09-12",false,2005,97.599997999999999,98.980002999999996,95.599997999999999,19.290001,16.899329999999999,2426010,19.290001,16.899329999999999,null,2010,144.98509667588945,144.98509667588945,142.57406599999999]
[null,"2005-09-13",false,2005,96.800003000000004,99.339995999999999,95,19.375999,16.974667,5024230,19.375999,16.974667,null,2011,137.38938041935489,137.38938041935489,133.575073]
[null,"2005-09-14",false,2005,97,97.199996999999996,94.019997000000004,18.923999999999999,16.578686000000001,2156705,18.923999999999999,16.578686000000001,null,2012,97.948151862348112,97.948151862348112,97.468886999999995]
[null,"2005-09-15",false,2005,94.599997999999999,96.419998000000007,94.269997000000004,18.992000999999998,16.638263999999999,1650695,18.992000999999998,16.638263999999999,null,2013,85.077884393574266,85.077884393574266,89.973206000000005]
[null,"2005-09-16",false,2005,94.800003000000004,95.400002000000001,94.059997999999993,18.937999999999999,16.590952000000001,974860,18.937999999999999,16.590952000000001,null,2014,111.20749531967213,111.20749531967213,120.935867]
[null,"2005-09-19",false,2005,94.900002000000001,95.940002000000007,92.459998999999996,18.614000000000001,16.307102,762710,18.614000000000001,16.307102,null,2015,85.580010963414651,85.580010963414651,74.647354000000007]
[null,"2005-09-20",false,2005,93.099997999999999,93.099997999999999,90.410004000000001,18.158000999999999,15.907622999999999,1229040,18.158000999999999,15.907622999999999,null,2016,79.287070263157943,79.287070263157943,81.712181000000001]
[null,"2005-09-21",false,2005,91.199996999999996,91.199996999999996,85.599997999999999,17.664000000000001,15.47484,1498175,17.664000000000001,15.47484,null,2017,90.682346821138211,90.682346821138211,82.642241999999996]
[null,"2005-09-22",false,2005,88,88,80.599997999999999,16.617999999999999,14.558477999999999,1201730,16.617999999999999,14.558477999999999,null,2018,55.674240727642299,55.674240727642299,44.25]
[null,"2005-09-23",false,2005,82,83.970000999999996,79.410004000000001,16.361999999999998,14.334203,2104515,16.361999999999998,14.334203,null,2019,44.85555566666666,44.85555566666666,40.25]
[null,"2005-09-26",false,2005,82.660004000000001,84.489998,82.400002000000001,16.681999000000001,14.614546000000001,961535,16.681999000000001,14.614546000000001]
[null,"2005-09-27",false,2005,83.809997999999993,84.980002999999996,83,16.676000999999999,14.609291000000001,716935,16.676000999999999,14.609291000000001]
[null,"2005-09-28",false,2005,83.800003000000004,84.199996999999996,83.019997000000004,16.738001000000001,14.663606,443310,16.738001000000001,14.663606]
[null,"2005-09-29",false,2005,85,95.199996999999996,83.400002000000001,17,14.893134999999999,1624130,17,14.893134999999999]
[null,"2005-09-30",false,2005,85.199996999999996,86.400002000000001,83.599997999999999,17.018000000000001,14.908901,858075,17.018000000000001,14.908901]
[null,"2005-10-03",false,2005,85.209998999999996,85.800003000000004,84.199996999999996,16.954000000000001,14.852838999999999,268250,16.954000000000001,14.852838999999999]
[null,"2005-10-04",false,2005,84.800003000000004,89.800003000000004,84.580001999999993,17.850000000000001,15.637790000000001,1886885,17.850000000000001,15.637790000000001]
[null,"2005-10-05",false,2005,90.400002000000001,90.400002000000001,88.099997999999999,17.66,15.471339,747555,17.66,15.471339]
[null,"2005-10-06",false,2005,88.68,88.68,86.199996999999996,17.441998999999999,15.280354000000001,323120,17.441998999999999,15.280354000000001]
[null,"2005-10-07",false,2005,88.400002000000001,92.800003000000004,87.199996999999996,18.43,16.145906,2197425,18.43,16.145906]
[null,"2005-10-10",false,2005,92.410004000000001,93.800003000000004,91.669998000000007,18.459999,16.172187999999998,922145,18.459999,16.172187999999998]
[null,"2005-10-11",false,2005,92.779999000000004,95.199996999999996,91.800003000000004,18.867999999999999,16.529624999999999,1233900,18.867999999999999,16.529624999999999]
[null,"2005-10-13",false,2005,94.199996999999996,96.400002000000001,92.400002000000001,19.047999999999998,16.687317,2111460,19.047999999999998,16.687317]
[null,"2005-10-14",false,2005,95,96.599997999999999,92.43,18.638000000000002,16.328133000000001,743265,18.638000000000002,16.328133000000001]
[null,"2005-10-17",false,2005,93.389999000000003,94,92,18.436001000000001,16.151168999999999,455160,18.436001000000001,16.151168999999999]
[null,"2005-10-18",false,2005,92,93.199996999999996,91.440002000000007,18.365998999999999,16.089838,496855,18.365998999999999,16.089838]
[null,"2005-10-19",false,2005,92,92,88.199996999999996,17.837999,15.627276,315150,17.837999,15.627276]
[null,"2005-10-20",false,2005,89.190002000000007,92,86.800003000000004,17.544001000000002,15.369716,382200,17.544001000000002,15.369716]
[null,"2005-10-21",false,2005,86.629997000000003,88.400002000000001,86.629997000000003,17.542000000000002,15.367963,216945,17.542000000000002,15.367963]
[null,"2005-10-24",false,2005,88.400002000000001,88.800003000000004,87.220000999999996,17.597999999999999,15.417025000000001,180135,17.597999999999999,15.417025000000001]
[null,"2005-10-25",false,2005,88.690002000000007,88.690002000000007,87.209998999999996,17.507999000000002,15.338176000000001,122430,17.507999000000002,15.338176000000001]
[null,"2005-10-26",false,2005,87.800003000000004,88.480002999999996,87.599997999999999,17.545999999999999,15.371464,126395,17.545999999999999,15.371464]
[null,"2005-10-27",false,2005,87.800003000000004,87.900002000000001,84.230002999999996,17.094000000000001,14.975486,79805,17.094000000000001,14.975486]
[null,"2005-10-28",false,2005,85.400002000000001,87.900002000000001,84.010002,17.205998999999998,15.073605000000001,462975,17.205998999999998,15.073605000000001]
[null,"2005-10-31",false,2005,86.220000999999996,88,86.209998999999996,17.518000000000001,15.346933999999999,867500,17.518000000000001,15.346933999999999]
[null,"2005-11-02",false,2005,86.620002999999997,87.599997999999999,86.230002999999996,17.489999999999998,15.322405,78080,17.489999999999998,15.322405]
[null,"2005-11-07",false,2005,88,90,87.599997999999999,17.945999,15.721890999999999,169100,17.945999,15.721890999999999]
[null,"2005-11-08",false,2005,89.400002000000001,91.800003000000004,89.400002000000001,18.252001,15.989974,158280,18.252001,15.989974]
[null,"2005-11-09",false,2005,91.940002000000007,91.940002000000007,90,18.058001000000001,15.820017,161100,18.058001000000001,15.820017]
[null,"2005-11-10",false,2005,91.400002000000001,91.989998,90.199996999999996,18.329999999999998,16.058304,114935,18.329999999999998,16.058304]
[null,"2005-11-11",false,2005,90.400002000000001,92.989998,90.400002000000001,18.375999,16.098602,256740,18.375999,16.098602]
[null,"2005-11-14",false,2005,90.199996999999996,92.599997999999999,90.199996999999996,18.469999000000001,16.180954,413275,18.469999000000001,16.180954]
[null,"2005-11-16",false,2005,92.199996999999996,92.779999000000004,91.709998999999996,18.360001,16.084586999999999,92905,18.360001,16.084586999999999]
[null,"2005-11-17",false,2005,91.400002000000001,92.410004000000001,91.300003000000004,18.360001,16.084586999999999,96420,18.360001,16.084586999999999]
[null,"2005-11-18",false,2005,92,95.160004000000001,90.330001999999993,18.283999999999999,16.018001999999999,1054920,18.283999999999999,16.018001999999999]
[null,"2005-11-21",false,2005,92,92,90.230002999999996,18.202000000000002,15.946166,204705,18.202000000000002,15.946166]
[null,"2005-11-22",false,2005,90.199996999999996,90.800003000000004,89.019997000000004,18.010000000000002,15.777963,132075,18.010000000000002,15.777963]
[null,"2005-11-23",false,2005,89.050003000000004,91.400002000000001,89.050003000000004,18.238001000000001,15.977707000000001,180290,18.238001000000001,15.977707000000001]
[null,"2005-11-24",false,2005,91.980002999999996,91.980002999999996,91.199996999999996,18.309999000000001,16.040779000000001,120535,18.309999000000001,16.040779000000001]
[null,"2005-11-25",false,2005,91.959998999999996,91.959998999999996,90.400002000000001,18.271999000000001,16.007490000000001,100540,18.271999000000001,16.007490000000001]
[null,"2005-11-28",false,2005,91.800003000000004,92,91,18.236000000000001,15.975955000000001,179095,18.236000000000001,15.975955000000001]
[null,"2005-11-29",false,2005,90.400002000000001,91.599997999999999,90.400002000000001,18.271999000000001,16.007490000000001,117805,18.271999000000001,16.007490000000001]
[null,"2005-11-30",false,2005,91.599997999999999,93,91.239998,18.417998999999998,16.135394999999999,208800,18.417998999999998,16.135394999999999]
[null,"2005-12-01",false,2005,91,93.529999000000004,91,18.624001,16.31587,210400,18.624001,16.31587]
[null,"2005-12-02",false,2005,93.400002000000001,94.599997999999999,93.040001000000004,18.835999999999999,16.501595999999999,263090,18.835999999999999,16.501595999999999]
[null,"2005-12-05",false,2005,94,96.860000999999997,94,19.204000000000001,16.823983999999999,435415,19.204000000000001,16.823983999999999]
[null,"2005-12-06",false,2005,95.959998999999996,96.400002000000001,95.449996999999996,19.205998999999998,16.825738999999999,256490,19.205998999999998,16.825738999999999]
[null,"2005-12-07",false,2005,96,97.959998999999996,96,19.426000999999999,17.018473,282020,19.426000999999999,17.018473]
[null,"2005-12-08",false,2005,97.199996999999996,97.400002000000001,94.400002000000001,19.025998999999999,16.668039,215415,19.025998999999999,16.668039]
[null,"2005-12-09",false,2005,95.779999000000004,95.849997999999999,95.010002,19.106000999999999,16.738133999999999,606590,19.106000999999999,16.738133999999999]
[null,"2005-12-12",{"$f":"AND(MONTH(B68)=$C$1,MONTH(B67)<>$C$1)","v":false},2005,96.18,96.18,94.050003000000004,18.835999999999999,16.501595999999999,187250,{"$f":"IF(ISNUMBER(H68),H68,H67)","v":18.835999999999999},16.501595999999999]
[null,"2005-12-13",false,{"$f":"IF(C69,D68+1,D68)","v":2005},93.699996999999996,94.980002999999996,93.699996999999996,18.926000999999999,16.580438999999998,88950,18.926000999999999,16.580438999999998]
[null,"2005-12-14",false,2005,95.300003000000004,95.330001999999993,91.980002999999996,18.611999999999998,16.305354999999999,637600,18.611999999999998,16.305354999999999]
[null,"2005-12-15",false,2005,94.459998999999996,99.580001999999993,92.800003000000004,18.790001,16.461293999999999,182050,18.790001,16.461293999999999]
[null,"2005-12-16",false,2005,94.769997000000004,96,94,19.138000000000002,16.766165000000001,144415,19.138000000000002,16.766165000000001]
[null,"2005-12-19",false,2005,94.209998999999996,95.099997999999999,93.82,18.936001000000001,16.589203000000001,307035,18.936001000000001,16.589203000000001]
[null,"2005-12-20",false,2005,93.510002,94.790001000000004,93.510002,18.804001,16.473559999999999,59650,18.804001,16.473559999999999]
[null,"2005-12-21",false,2005,94.010002,94.400002000000001,92.599997999999999,18.579999999999998,16.277318999999999,47820,18.579999999999998,16.277318999999999]
[null,"2005-12-22",false,2005,94.790001000000004,94.790001000000004,91,18.308001000000001,16.039031999999999,72145,18.308001000000001,16.039031999999999]
[null,"2005-12-23",false,2005,91.43,92.779999000000004,90.099997999999999,18.106000999999999,15.862061000000001,60350,18.106000999999999,15.862061000000001]
[null,"2005-12-26",false,2005,90.400002000000001,92.190002000000007,88.199996999999996,17.714001,15.518648000000001,69665,17.714001,15.518648000000001]
[null,"2005-12-27",false,2005,88.410004000000001,89.519997000000004,88.410004000000001,17.827998999999998,15.618518999999999,54555,17.827998999999998,15.618518999999999]
[null,"2005-12-28",false,2005,89,89.779999000000004,88.199996999999996,17.672001000000002,15.481851000000001,56525,17.672001000000002,15.481851000000001]
[null,"2005-12-29",false,2005,88.599997999999999,89.599997999999999,88.25,17.714001,15.518648000000001,42980,17.714001,15.518648000000001]
[null,"2005-12-30",false,2005,87.610000999999997,89.160004000000001,87.010002,17.620000999999998,15.436296,222510,17.620000999999998,15.436296]
[null,"2006-01-02",false,2005,88.800003000000004,89.889999000000003,88.199996999999996,17.870000999999998,15.655313,92275,17.870000999999998,15.655313]
[null,"2006-01-03",false,2005,89.019997000000004,89.940002000000007,89.019997000000004,17.940000999999999,15.716638,102275,17.940000999999999,15.716638]
[null,"2006-01-04",false,2005,89.400002000000001,91.400002000000001,89.400002000000001,18.236000000000001,15.975955000000001,167260,18.236000000000001,15.975955000000001]
[null,"2006-01-05",false,2005,91.199996999999996,92.400002000000001,90.220000999999996,18.297999999999998,16.030266000000001,124145,18.297999999999998,16.030266000000001]
[null,"2006-01-06",false,2005,91.980002999999996,92.540001000000004,91.599997999999999,18.445999,16.159924,167495,18.445999,16.159924]
[null,"2006-01-09",false,2005,94,94.699996999999996,92.599997999999999,18.806000000000001,16.475311000000001,261475,18.806000000000001,16.475311000000001]
[null,"2006-01-10",false,2005,94,95,93.800003000000004,18.954000000000001,16.604965,191910,18.954000000000001,16.604965]
[null,"2006-01-12",false,2005,94.800003000000004,95,93.050003000000004,18.896000000000001,16.554151999999998,148920,18.896000000000001,16.554151999999998]
[null,"2006-01-13",false,2005,94.900002000000001,94.980002999999996,93,18.66,16.347404000000001,133920,18.66,16.347404000000001]
[null,"2006-01-16",false,2005,94,95.199996999999996,93.610000999999997,18.93,16.583943999999999,471185,18.93,16.583943999999999]
[null,"2006-01-17",false,2005,95,96.199996999999996,94.559997999999993,18.957999999999998,16.608474999999999,328385,18.957999999999998,16.608474999999999]
[null,"2006-01-18",false,2005,95,95,93.809997999999993,18.884001000000001,16.543641999999998,151545,18.884001000000001,16.543641999999998]
[null,"2006-01-19",false,2005,94.419998000000007,97,94,19.266000999999999,16.878299999999999,200045,19.266000999999999,16.878299999999999]
[null,"2006-01-20",false,2005,96.800003000000004,97.980002999999996,96.209998999999996,19.448,17.037742999999999,325780,19.448,17.037742999999999]
[null,"2006-01-23",false,2005,97.400002000000001,97.669998000000007,96.260002,19.350000000000001,16.951891,168135,19.350000000000001,16.951891]
[null,"2006-01-24",false,2005,97.379997000000003,97.599997999999999,96.510002,19.475999999999999,17.062270999999999,210740,19.475999999999999,17.062270999999999]
[null,"2006-01-25",false,2005,97.400002000000001,97.589995999999999,96.230002999999996,19.290001,16.899329999999999,131365,19.290001,16.899329999999999]
[null,"2006-01-27",false,2005,96.300003000000004,96.800003000000004,94.419998000000007,18.926000999999999,16.580438999999998,174460,18.926000999999999,16.580438999999998]
[null,"2006-01-30",false,2005,97,97,92.239998,18.495999999999999,16.203728000000002,58390,18.495999999999999,16.203728000000002]
[null,"2006-01-31",false,2005,94,94,92.040001000000004,18.468,16.179200999999999,47400,18.468,16.179200999999999]
[null,"2006-02-01",false,2005,92.199996999999996,93.129997000000003,92.199996999999996,18.601998999999999,16.296593000000001,98715,18.601998999999999,16.296593000000001]
[null,"2006-02-02",false,2005,92.800003000000004,93.199996999999996,92.400002000000001,18.572001,16.270309000000001,93825,18.572001,16.270309000000001]
[null,"2006-02-03",false,2005,91.309997999999993,96.800003000000004,91.209998999999996,18.565999999999999,16.265053000000002,350655,18.565999999999999,16.265053000000002]
[null,"2006-02-06",false,2005,92.900002000000001,94.779999000000004,92.220000999999996,18.804001,16.473559999999999,232180,18.804001,16.473559999999999]
[null,"2006-02-07",false,2005,92.75,96,92.75,19.103999999999999,16.736381999999999,130270,19.103999999999999,16.736381999999999]
[null,"2006-02-08",false,2005,93.400002000000001,95,93.400002000000001,18.957999999999998,16.608474999999999,59410,18.957999999999998,16.608474999999999]
[null,"2006-02-10",false,2005,93.010002,96,93.010002,18.927999,16.582193,143780,18.927999,16.582193]
[null,"2006-02-13",false,2005,94.300003000000004,95,93.949996999999996,18.84,16.505098,52555,18.84,16.505098]
[null,"2006-02-14",false,2005,93.050003000000004,94.360000999999997,93.050003000000004,18.813998999999999,16.482316999999998,73095,18.813998999999999,16.482316999999998]
[null,"2006-02-15",false,2005,95.599997999999999,95.599997999999999,92.800003000000004,18.68,16.364927000000002,78115,18.68,16.364927000000002]
[null,"2006-02-16",false,2005,94.400002000000001,94.400002000000001,93.309997999999993,18.835999999999999,16.501595999999999,78165,18.835999999999999,16.501595999999999]
[null,"2006-02-17",false,2005,94,96.800003000000004,94,19.021999000000001,16.664541,250825,19.021999000000001,16.664541]
[null,"2006-02-20",false,2005,94.260002,95,92.809997999999993,18.926000999999999,16.580438999999998,98985,18.926000999999999,16.580438999999998]
[null,"2006-02-21",false,2005,94.400002000000001,94.599997999999999,93.199996999999996,18.841999000000001,16.506847,75040,18.841999000000001,16.506847]
[null,"2006-02-22",false,2005,94,94.540001000000004,93.599997999999999,18.794001000000002,16.464801999999999,78120,18.794001000000002,16.464801999999999]
[null,"2006-02-23",false,2005,93.220000999999996,94,93.110000999999997,18.709999,16.391207000000001,71225,18.709999,16.391207000000001]
[null,"2006-02-24",false,2005,92.82,94.32,92.809997999999993,18.815999999999999,16.484069999999999,81955,18.815999999999999,16.484069999999999]
[null,"2006-02-27",false,2005,94,94.199996999999996,93.599997999999999,18.795999999999999,16.466553000000001,44905,18.795999999999999,16.466553000000001]
[null,"2006-02-28",false,2005,92.599997999999999,94.5,92.599997999999999,18.856000999999999,16.519113999999998,94085,18.856000999999999,16.519113999999998]
[null,"2006-03-01",false,2005,92.800003000000004,94.5,92.800003000000004,18.790001,16.461293999999999,105855,18.790001,16.461293999999999]
[null,"2006-03-02",false,2005,86.660004000000001,94.099997999999999,86.660004000000001,18.799999,16.470053,85465,18.799999,16.470053]
[null,"2006-03-03",false,2005,93.230002999999996,94.099997999999999,93.230002999999996,18.797999999999998,16.468302000000001,123565,18.797999999999998,16.468302000000001]
[null,"2006-03-06",false,2005,93.599997999999999,94.300003000000004,93.099997999999999,18.780000999999999,16.452534,111095,18.780000999999999,16.452534]
[null,"2006-03-07",false,2005,93.019997000000004,94,92.029999000000004,18.492000999999998,16.200227999999999,107375,18.492000999999998,16.200227999999999]
[null,"2006-03-08",false,2005,92.050003000000004,92.900002000000001,91.610000999999997,18.396000000000001,16.116125,91435,18.396000000000001,16.116125]
[null,"2006-03-09",false,2005,90.800003000000004,92.25,90.800003000000004,18.393999000000001,16.114367999999999,87180,18.393999000000001,16.114367999999999]
[null,"2006-03-10",false,2005,92,92.599997999999999,91.220000999999996,18.402000000000001,16.121378,85990,18.402000000000001,16.121378]
[null,"2006-03-13",false,2005,91.300003000000004,92,90.519997000000004,18.209999,15.953174000000001,50235,18.209999,15.953174000000001]
[null,"2006-03-14",false,2005,91.099997999999999,92.559997999999993,91,18.335999999999999,16.063559000000001,89630,18.335999999999999,16.063559000000001]
[null,"2006-03-16",{"$f":"AND(MONTH(B132)=$C$1,MONTH(B131)<>$C$1)","v":false},2005,91.779999000000004,91.800003000000004,90.839995999999999,18.219999000000001,15.961933999999999,76325,{"$f":"IF(ISNUMBER(H132),H132,H131)","v":18.219999000000001},15.961933999999999]
[null,"2006-03-17",false,{"$f":"IF(C133,D132+1,D132)","v":2005},91.019997000000004,91.050003000000004,90.029999000000004,18.122,15.876080999999999,56500,18.122,15.876080999999999]
[null,"2006-03-20",false,2005,90.800003000000004,90.800003000000004,89.800003000000004,18.021999000000001,15.788474000000001,60425,18.021999000000001,15.788474000000001]
[null,"2006-03-21",false,2005,90.400002000000001,90.699996999999996,89.120002999999997,17.981999999999999,15.753431000000001,47725,17.981999999999999,15.753431000000001]
[null,"2006-03-22",false,2005,89.199996999999996,90.68,89.120002999999997,18.054001,15.816509,73805,18.054001,15.816509]
[null,"2006-03-23",false,2005,90.019997000000004,92,89.82,18.257999000000002,15.995226000000001,145145,18.257999000000002,15.995226000000001]
[null,"2006-03-24",false,2005,91.220000999999996,91.400002000000001,90.599997999999999,18.209999,15.953174000000001,89185,18.209999,15.953174000000001]
[null,"2006-03-27",false,2005,89.610000999999997,91.550003000000004,89.599997999999999,18.216000000000001,15.95843,99455,18.216000000000001,15.95843]
[null,"2006-03-28",false,2005,90.25,91.5,89,17.952000000000002,15.727147,195805,17.952000000000002,15.727147]
[null,"2006-03-29",false,2005,89.400002000000001,94.779999000000004,89.400002000000001,18.648001000000001,16.336894999999998,145065,18.648001000000001,16.336894999999998]
[null,"2006-03-30",false,2005,93,94,93,18.649999999999999,16.338642,54140,18.649999999999999,16.338642]
[null,"2006-03-31",false,2005,93.25,93.599997999999999,93.199996999999996,18.646000000000001,16.335139999999999,46000,18.646000000000001,16.335139999999999]
[null,"2006-04-03",true,2006,90,95.599997999999999,90,18.993998999999999,16.640008999999999,123800,18.993998999999999,16.640008999999999]
[null,"2006-04-04",false,2006,94,95.800003000000004,94,19.120000999999998,16.750397,93745,19.120000999999998,16.750397]
[null,"2006-04-05",false,2006,95.599997999999999,97.400002000000001,94.400002000000001,19.391999999999999,16.988686000000001,170750,19.391999999999999,16.988686000000001]
[null,"2006-04-07",false,2006,97.599997999999999,97.940002000000007,95.199996999999996,19.393999000000001,16.99044,159890,19.393999000000001,16.99044]
[null,"2006-04-10",false,2006,95.199996999999996,97.480002999999996,95.199996999999996,19.452000000000002,17.041250000000002,62850,19.452000000000002,17.041250000000002]
[null,"2006-04-12",false,2006,97.879997000000003,97.879997000000003,94,19.332001000000002,16.936122999999998,77380,19.332001000000002,16.936122999999998]
[null,"2006-04-13",false,2006,95.019997000000004,97.400002000000001,95,19.399999999999999,16.995692999999999,123825,19.399999999999999,16.995692999999999]
[null,"2006-04-17",false,2006,96.980002999999996,97.360000999999997,95.220000999999996,19.417998999999998,17.011465000000001,149715,19.417998999999998,17.011465000000001]
[null,"2006-04-18",false,2006,97.089995999999999,103.879997,97.089995999999999,20.686001000000001,18.122318,528315,20.686001000000001,18.122318]
[null,"2006-04-19",false,2006,105,109.540001,103.599998,21.25,18.616416999999998,691300,21.25,18.616416999999998]
[null,"2006-04-20",false,2006,100.470001,107,100.470001,21.302,18.661974000000001,251280,21.302,18.661974000000001]
[null,"2006-04-21",false,2006,106,106.400002,102.199997,20.823999000000001,18.243213999999998,104580,20.823999000000001,18.243213999999998]
[null,"2006-04-24",false,2006,102,104.599998,102,20.712,18.145094,55170,20.712,18.145094]
[null,"2006-04-25",false,2006,102.400002,105,102,20.719999000000001,18.152100000000001,84965,20.719999000000001,18.152100000000001]
[null,"2006-04-26",false,2006,102.199997,104.699997,102.08000199999999,20.738001000000001,18.167873,67600,20.738001000000001,18.167873]
[null,"2006-04-27",false,2006,107.980003,108,102,20.981999999999999,18.381636,94240,20.981999999999999,18.381636]
[null,"2006-04-28",false,2006,103.599998,103.599998,96,20.653998999999999,18.094282,62345,20.653998999999999,18.094282]
[null,"2006-05-02",false,2006,103.400002,105.400002,103.279999,20.927999,18.334326000000001,117735,20.927999,18.334326000000001]
[null,"2006-05-03",false,2006,103.599998,105.339996,103.300003,20.917998999999998,18.325562000000001,134435,20.917998999999998,18.325562000000001]
[null,"2006-05-04",false,2006,105,105.800003,103.610001,21.056000000000001,18.446456999999999,247495,21.056000000000001,18.446456999999999]
[null,"2006-05-05",false,2006,104.599998,105.989998,104.400002,21.045999999999999,18.4377,46000,21.045999999999999,18.4377]
[null,"2006-05-08",false,2006,105.800003,106.199997,104.120003,21.195999,18.569106999999999,124445,21.195999,18.569106999999999]
[null,"2006-05-09",false,2006,104,106.599998,102.800003,21.228000999999999,18.597145000000001,233310,21.228000999999999,18.597145000000001]
[null,"2006-05-10",false,2006,106.980003,108.599998,103.25,21.52,18.852961000000001,461610,21.52,18.852961000000001]
[null,"2006-05-11",false,2006,103.800003,106.989998,103.800003,21.285999,18.647957000000002,67525,21.285999,18.647957000000002]
[null,"2006-05-12",false,2006,106,110.199997,106,21.940000999999999,19.220903,333375,21.940000999999999,19.220903]
[null,"2006-05-15",false,2006,106.44000200000001,109.599998,105.599998,21.231999999999999,18.600649000000001,113115,21.231999999999999,18.600649000000001]
[null,"2006-05-16",false,2006,104.400002,105.199997,98.220000999999996,20.693999999999999,18.129328000000001,66370,20.693999999999999,18.129328000000001]
[null,"2006-05-17",false,2006,103.010002,107,103.010002,21.207999999999998,18.579622000000001,46830,21.207999999999998,18.579622000000001]
[null,"2006-05-18",false,2006,104,104,100,20.025998999999999,17.544115000000001,38055,20.025998999999999,17.544115000000001]
[null,"2006-05-19",false,2006,101,104,100,20.43,17.898043000000001,130545,20.43,17.898043000000001]
[null,"2006-05-22",false,2006,98.400002000000001,100.800003,89.599997999999999,19.826000000000001,17.3689,83940,19.826000000000001,17.3689]
[null,"2006-05-23",false,2006,101.400002,101.400002,94.199996999999996,20,17.521334,65565,20,17.521334]
[null,"2006-05-24",false,2006,100.400002,101.400002,98.199996999999996,19.995999999999999,17.517831999999999,515950,19.995999999999999,17.517831999999999]
[null,"2006-05-25",false,2006,95.279999000000004,98,94.610000999999997,19.356000999999999,16.957149999999999,136565,19.356000999999999,16.957149999999999]
[null,"2006-05-26",false,2006,97.5,99.800003000000004,97,19.736000000000001,17.290050999999998,13220,19.736000000000001,17.290050999999998]
[null,"2006-05-29",false,2006,95,99.790001000000004,91.279999000000004,19.826000000000001,17.3689,35870,19.826000000000001,17.3689]
[null,"2006-05-30",false,2006,98.790001000000004,100.370003,98.790001000000004,19.989999999999998,17.512573,34080,19.989999999999998,17.512573]
[null,"2006-05-31",false,2006,94,102,94,19.850000000000001,17.389927,86400,19.850000000000001,17.389927]
[null,"2006-06-01",false,2006,99,100.18,98.970000999999996,19.888000000000002,17.423216,129535,19.888000000000002,17.423216]
[null,"2006-06-02",false,2006,94.199996999999996,99.800003000000004,94.199996999999996,19.812000000000001,17.356632000000001,58805,19.812000000000001,17.356632000000001]
[null,"2006-06-05",false,2006,99,99.800003000000004,98.959998999999996,19.804001,17.349627000000002,45440,19.804001,17.349627000000002]
[null,"2006-06-06",false,2006,91.599997999999999,97.959998999999996,90.199996999999996,18.518000000000001,16.223009000000001,17385,18.518000000000001,16.223009000000001]
[null,"2006-06-07",false,2006,89,93.199996999999996,88.300003000000004,17.763999999999999,15.562449000000001,204955,17.763999999999999,15.562449000000001]
[null,"2006-06-08",false,2006,87.050003000000004,88.199996999999996,83.900002000000001,16.988001000000001,14.882623000000001,224720,16.988001000000001,14.882623000000001]
[null,"2006-06-09",false,2006,84.419998000000007,86,84,16.875999,14.784504999999999,128595,16.875999,14.784504999999999]
[null,"2006-06-12",false,2006,84.120002999999997,85.790001000000004,80.419998000000007,16.166,14.162497,18915,16.166,14.162497]
[null,"2006-06-13",false,2006,79.019997000000004,81.980002999999996,77.050003000000004,15.608000000000001,13.67365,31240,15.608000000000001,13.67365]
[null,"2006-06-14",false,2006,79,79.790001000000004,71.849997999999999,14.625999999999999,12.813354,17885,14.625999999999999,12.813354]
[null,"2006-06-15",false,2006,87.650002000000001,87.650002000000001,74,15.112,13.239121000000001,72145,15.112,13.239121000000001]
[null,"2006-06-16",false,2006,73.199996999999996,80,73.199996999999996,15.885999999999999,13.917196000000001,44245,15.885999999999999,13.917196000000001]
[null,"2006-06-19",false,2006,79.650002000000001,79.650002000000001,78.339995999999999,15.688000000000001,13.743736999999999,8310,15.688000000000001,13.743736999999999]
[null,"2006-06-20",{"$f":"AND(MONTH(B196)=$C$1,MONTH(B195)<>$C$1)","v":false},2006,86,86,77.019997000000004,15.542,13.615829,17040,{"$f":"IF(ISNUMBER(H196),H196,H195)","v":15.542},13.615829]
[null,"2006-06-21",false,{"$f":"IF(C197,D196+1,D196)","v":2006},78.589995999999999,78.589995999999999,76.800003000000004,15.423999999999999,13.512452,21385,15.423999999999999,13.512452]
[null,"2006-06-22",false,2006,78.599997999999999,80,76,15.44,13.526467999999999,148630,15.44,13.526467999999999]
[null,"2006-06-23",false,2006,77.959998999999996,77.980002999999996,76.800003000000004,15.45,13.53523,8285,15.45,13.53523]
[null,"2006-06-26",false,2006,78.400002000000001,79.599997999999999,77.419998000000007,15.811999999999999,13.852368,26220,15.811999999999999,13.852368]
[null,"2006-06-27",false,2006,78,81.559997999999993,78,16.117999999999999,14.120443,27935,16.117999999999999,14.120443]
[null,"2006-06-28",false,2006,78.040001000000004,81.400002000000001,78.010002,16.155999999999999,14.153733000000001,13405,16.155999999999999,14.153733000000001]
[null,"2006-06-29",false,2006,80.400002000000001,82.989998,80.400002000000001,16.472000000000001,14.430569,19555,16.472000000000001,14.430569]
[null,"2006-06-30",false,2006,82.400002000000001,85,81.739998,16.841999000000001,14.754714999999999,26580,16.841999000000001,14.754714999999999]
[null,"2006-07-03",false,2006,81.209998999999996,86.980002999999996,81.209998999999996,17.202000000000002,15.070097000000001,56945,17.202000000000002,15.070097000000001]
[null,"2006-07-04",false,2006,84,87.199996999999996,84,17.315999999999999,15.169971,7480,17.315999999999999,15.169971]
[null,"2006-07-05",false,2006,88.879997000000003,88.879997000000003,85.550003000000004,17.306000000000001,15.161208,47700,17.306000000000001,15.161208]
[null,"2006-07-06",false,2006,84.220000999999996,86.400002000000001,84.220000999999996,17.198,15.066595,4215,17.198,15.066595]
[null,"2006-07-07",false,2006,87.25,88.400002000000001,85,17.065999999999999,14.950956,15180,17.065999999999999,14.950956]
[null,"2006-07-10",false,2006,84.800003000000004,87,84.800003000000004,17.204000000000001,15.071852,3615,17.204000000000001,15.071852]
[null,"2006-07-11",false,2006,86,86.800003000000004,85.550003000000004,17.295999999999999,15.152449000000001,3515,17.295999999999999,15.152449000000001]
[null,"2006-07-12",false,2006,80,86.400002000000001,80,17.233999000000001,15.098136,8170,17.233999000000001,15.098136]
[null,"2006-07-13",false,2006,85,85.989998,84.32,16.983999000000001,14.879116,9040,16.983999000000001,14.879116]
[null,"2006-07-14",false,2006,85,87,84,17.315999999999999,15.169971,16385,17.315999999999999,15.169971]
[null,"2006-07-17",false,2006,85.029999000000004,87,85,17.205998999999998,15.073605000000001,11570,17.205998999999998,15.073605000000001]
[null,"2006-07-18",false,2006,84.629997000000003,84.809997999999993,82,16.559999000000001,14.507664,8090,16.559999000000001,14.507664]
[null,"2006-07-19",false,2006,82.620002999999997,84.800003000000004,82,16.648001000000001,14.584759999999999,16350,16.648001000000001,14.584759999999999]
[null,"2006-07-20",false,2006,83.199996999999996,85.400002000000001,83.190002000000007,16.983999000000001,16.034925000000001,21815,16.983999000000001,16.034925000000001]
[null,"2006-07-21",false,2006,84,85,82,16.888000000000002,15.944293,12680,16.888000000000002,15.944293]
[null,"2006-07-24",false,2006,84.599997999999999,87.18,84,17.290001,16.323830000000001,29725,17.290001,16.323830000000001]
[null,"2006-07-25",false,2006,87.800003000000004,90.199996999999996,87.040001000000004,17.989999999999998,16.984708999999999,169775,17.989999999999998,16.984708999999999]
[null,"2006-07-26",false,2006,89,93.599997999999999,88.019997000000004,18.662001,17.619164000000001,64105,18.662001,17.619164000000001]
[null,"2006-07-27",false,2006,94.029999000000004,97.199996999999996,94,18.954000000000001,17.894839999999999,52605,18.954000000000001,17.894839999999999]
[null,"2006-07-28",false,2006,95.800003000000004,95.800003000000004,92.099997999999999,18.478000999999999,17.445442,5055,18.478000999999999,17.445442]
[null,"2006-07-31",false,2006,93,94.699996999999996,92.400002000000001,18.847999999999999,17.794767,29470,18.847999999999999,17.794767]
[null,"2006-08-01",false,2006,94.199996999999996,94.800003000000004,92.650002000000001,18.834,17.781548999999998,14350,18.834,17.781548999999998]
[null,"2006-08-02",false,2006,93.970000999999996,95.699996999999996,93.199996999999996,19.079999999999998,18.0138,74820,19.079999999999998,18.0138]
[null,"2006-08-03",false,2006,95,95.599997999999999,94.400002000000001,19.002001,17.940156999999999,35790,19.002001,17.940156999999999]
[null,"2006-08-04",false,2006,94.639999000000003,95.599997999999999,93.800003000000004,19.056000000000001,17.991140000000001,12235,19.056000000000001,17.991140000000001]
[null,"2006-08-07",false,2006,91.599997999999999,95.199996999999996,91.599997999999999,18.941998999999999,17.883512,2825,18.941998999999999,17.883512]
[null,"2006-08-08",false,2006,94,95.800003000000004,94,19.032,17.968482999999999,6640,19.032,17.968482999999999]
[null,"2006-08-09",false,2006,94,96.400002000000001,93.400002000000001,19.164000000000001,18.093107,11260,19.164000000000001,18.093107]
[null,"2006-08-10",false,2006,96,96,93.209998999999996,18.771999000000001,17.723011,5915,18.771999000000001,17.723011]
[null,"2006-08-11",false,2006,94.599997999999999,94.800003000000004,93.610000999999997,18.920000000000002,17.862739999999999,9645,18.920000000000002,17.862739999999999]
[null,"2006-08-14",false,2006,95.800003000000004,95.800003000000004,94,19.100000000000001,18.032684,15830,19.100000000000001,18.032684]
[null,"2006-08-16",false,2006,95.620002999999997,106.400002,95.620002999999997,19.361999999999998,18.280045000000001,71320,19.361999999999998,18.280045000000001]
[null,"2006-08-17",false,2006,99,101.599998,99,20.045999999999999,18.925819000000001,55565,20.045999999999999,18.925819000000001]
[null,"2006-08-18",false,2006,100,101,99.410004000000001,20.091999000000001,18.969249999999999,20680,20.091999000000001,18.969249999999999]
[null,"2006-08-21",false,2006,103.599998,103.800003,100,20.084,18.961694999999999,8545,20.084,18.961694999999999]
[null,"2006-08-22",false,2006,101,101,97,19.625999,18.529288999999999,8700,19.625999,18.529288999999999]
[null,"2006-08-23",false,2006,98.25,101,98.25,19.941998999999999,18.827629000000002,38565,19.941998999999999,18.827629000000002]
[null,"2006-08-24",false,2006,99,101.040001,98.599997999999999,20.155999999999999,19.029675000000001,23500,20.155999999999999,19.029675000000001]
[null,"2006-08-25",false,2006,102.839996,115,93.860000999999997,21.384001000000001,20.189053999999999,480095,21.384001000000001,20.189053999999999]
[null,"2006-08-28",false,2006,109,112,101,22.25,21.00666,339410,22.25,21.00666]
[null,"2006-08-29",false,2006,111,112.599998,110.610001,22.391999999999999,21.140726000000001,257355,22.391999999999999,21.140726000000001]
[null,"2006-08-30",false,2006,112,112.790001,104.260002,22.261998999999999,21.017990000000001,116890,22.261998999999999,21.017990000000001]
[null,"2006-08-31",false,2006,110,111,108,21.785999,20.568586,70945,21.785999,20.568586]
[null,"2006-09-01",false,2006,107,110.010002,105.400002,21.879999000000002,20.657335,51225,21.879999000000002,20.657335]
[null,"2006-09-04",false,2006,110.410004,111.58000199999999,108.989998,22.091999000000001,20.857491,85425,22.091999000000001,20.857491]
[null,"2006-09-05",false,2006,110.5,110.5,106.639999,22.021999000000001,20.791398999999998,39240,22.021999000000001,20.791398999999998]
[null,"2006-09-06",false,2006,109.05999799999999,111.199997,109,22.207999999999998,20.967009000000001,98615,22.207999999999998,20.967009000000001]
[null,"2006-09-07",false,2006,103.41999800000001,113.800003,103.41999800000001,22.190000999999999,20.950012000000001,138395,22.190000999999999,20.950012000000001]
[null,"2006-09-08",false,2006,111.050003,113.599998,111,22.403998999999999,21.152058,76775,22.403998999999999,21.152058]
[null,"2006-09-11",false,2006,106.010002,113.199997,106.010002,22.382000000000001,21.131284999999998,104830,22.382000000000001,21.131284999999998]
[null,"2006-09-12",false,2006,108.410004,111.199997,108.410004,22.103999999999999,20.868815999999999,482515,22.103999999999999,20.868815999999999]
[null,"2006-09-13",false,2006,111,111.599998,110.529999,22.26,21.016096000000001,37275,22.26,21.016096000000001]
[null,"2006-09-14",false,2006,111.199997,113.32,111.199997,22.472000000000001,21.216251,58295,22.472000000000001,21.216251]
[null,"2006-09-15",false,2006,113,115.379997,113,22.74,21.469277999999999,227940,22.74,21.469277999999999]
[null,"2006-09-18",false,2006,113.800003,119.800003,113.699997,23.275998999999999,21.975325000000002,412245,23.275998999999999,21.975325000000002]
[null,"2006-09-19",{"$f":"AND(MONTH(B260)=$C$1,MONTH(B259)<>$C$1)","v":false},2006,116.620003,117.879997,114.199997,22.955998999999998,21.673207999999999,75215,{"$f":"IF(ISNUMBER(H260),H260,H259)","v":22.955998999999998},21.673207999999999]
[null,"2006-09-20",false,{"$f":"IF(C261,D260+1,D260)","v":2006},115,120.379997,114,23.733999000000001,22.407734000000001,82695,23.733999000000001,22.407734000000001]
[null,"2006-09-21",false,2006,120.800003,120.800003,117.019997,23.676000999999999,22.352976000000002,1010290,23.676000999999999,22.352976000000002]
[null,"2006-09-22",false,2006,116.220001,118.93,115.199997,23.096001000000001,21.805387,43270,23.096001000000001,21.805387]
[null,"2006-09-25",false,2006,113.019997,118.589996,113.019997,23.559999000000001,22.243459999999999,46325,23.559999000000001,22.243459999999999]
[null,"2006-09-26",false,2006,117,119,116,23.48,22.167925,728515,23.48,22.167925]
[null,"2006-09-27",false,2006,113.199997,117.989998,113.199997,23.306000000000001,22.003648999999999,52060,23.306000000000001,22.003648999999999]
[null,"2006-09-28",false,2006,115.800003,116.800003,114,23.08,21.790279000000002,531410,23.08,21.790279000000002]
[null,"2006-09-29",false,2006,114.199997,118.400002,114.199997,23.445999,22.135824,94645,23.445999,22.135824]
[null,"2006-10-03",false,2006,114.220001,120.459999,114.220001,23.434000000000001,22.124500000000001,188760,23.434000000000001,22.124500000000001]
[null,"2006-10-04",false,2006,118.599998,121.400002,118.099998,23.818000999999999,22.487037999999998,279500,23.818000999999999,22.487037999999998]
[null,"2006-10-05",false,2006,120.400002,120.400002,119.199997,24.007999000000002,22.666422000000001,121310,24.007999000000002,22.666422000000001]
[null,"2006-10-06",false,2006,120,120,115.660004,23.32,22.016864999999999,44605,23.32,22.016864999999999]
[null,"2006-10-09",false,2006,117,118.599998,115.800003,23.603999999999999,22.285,49545,23.603999999999999,22.285]
[null,"2006-10-10",false,2006,118,121.650002,117.620003,23.891999999999999,22.556902000000001,116375,23.891999999999999,22.556902000000001]
[null,"2006-10-11",false,2006,119,119.800003,116,23.326000000000001,22.02253,53775,23.326000000000001,22.02253]
[null,"2006-10-12",false,2006,117.260002,118.400002,116.68,23.622,22.301988999999999,44965,23.622,22.301988999999999]
[null,"2006-10-13",false,2006,117.010002,118.400002,117,23.610001,22.290662999999999,48475,23.610001,22.290662999999999]
[null,"2006-10-16",false,2006,114.019997,121.199997,114.019997,24.120000999999998,22.772162999999999,161145,24.120000999999998,22.772162999999999]
[null,"2006-10-17",false,2006,120.790001,124.199997,119.599998,24.761998999999999,23.378288000000001,255350,24.761998999999999,23.378288000000001]
[null,"2006-10-18",false,2006,124.199997,135.60000600000001,123.199997,25.835999999999999,24.392272999999999,992635,25.835999999999999,24.392272999999999]
[null,"2006-10-19",false,2006,129.029999,137.16999799999999,127.040001,25.752001,24.312971000000001,1733025,25.752001,24.312971000000001]
[null,"2006-10-20",false,2006,130.800003,138,127,27.231999999999999,25.710267999999999,1468795,27.231999999999999,25.710267999999999]
[null,"2006-10-23",false,2006,130.220001,134,130.220001,26.327998999999998,24.856783,116900,26.327998999999998,24.856783]
[null,"2006-10-26",false,2006,132,134.800003,130,26.222000000000001,24.756702000000001,119170,26.222000000000001,24.756702000000001]
[null,"2006-10-27",false,2006,132.529999,134.979996,130.89999399999999,26.606000999999999,25.119249,193600,26.606000999999999,25.119249]
[null,"2006-10-30",false,2006,132.78999300000001,133.89999399999999,131.61999499999999,26.686001000000001,25.194776999999998,75375,26.686001000000001,25.194776999999998]
[null,"2006-10-31",false,2006,132.800003,134.199997,132.44000199999999,26.716000000000001,25.223101,71710,26.716000000000001,25.223101]
[null,"2006-11-01",false,2006,133.199997,134.16000399999999,133,26.603999999999999,25.117355,37200,26.603999999999999,25.117355]
[null,"2006-11-02",false,2006,133.020004,135,131,26.603999999999999,25.117355,140595,26.603999999999999,25.117355]
[null,"2006-11-03",false,2006,124.040001,135,124.040001,26.865998999999999,25.364716000000001,101665,26.865998999999999,25.364716000000001]
[null,"2006-11-06",false,2006,133.979996,137.199997,133.009995,27.228000999999999,25.706488,207605,27.228000999999999,25.706488]
[null,"2006-11-07",false,2006,137.199997,146.800003,136,28.403998999999999,26.816770999999999,561870,28.403998999999999,26.816770999999999]
[null,"2006-11-08",false,2006,142,143.199997,136,27.635999999999999,26.091685999999999,229110,27.635999999999999,26.091685999999999]
[null,"2006-11-09",false,2006,138,144.58000200000001,138,28.634001000000001,27.033919999999998,613325,28.634001000000001,27.033919999999998]
[null,"2006-11-10",false,2006,142.39999399999999,151,139.979996,29.790001,28.125322000000001,263085,29.790001,28.125322000000001]
[null,"2006-11-13",false,2006,149.800003,171.800003,148,32.352001000000001,30.544163000000001,1313975,32.352001000000001,30.544163000000001]
[null,"2006-11-14",false,2006,162.39999399999999,164.88000500000001,156.199997,31.495999999999999,29.735987000000002,961760,31.495999999999999,29.735987000000002]
[null,"2006-11-15",false,2006,157.479996,159.800003,150.800003,30.66,28.946707,175400,30.66,28.946707]
[null,"2006-11-16",false,2006,154.800003,154.800003,150.029999,30.5,28.795649000000001,161440,30.5,28.795649000000001]
[null,"2006-11-17",false,2006,152.800003,155.60000600000001,149,30.18,28.493525999999999,195345,30.18,28.493525999999999]
[null,"2006-11-20",false,2006,151.60000600000001,161.36000100000001,145.199997,31.889999,30.107973000000001,253460,31.889999,30.107973000000001]
[null,"2006-11-21",false,2006,155,166.009995,155,31.941998999999999,30.157067999999999,253015,31.941998999999999,30.157067999999999]
[null,"2006-11-22",false,2006,154.220001,162.949997,154.220001,31.351998999999999,29.600037,50880,31.351998999999999,29.600037]
[null,"2006-11-23",false,2006,152.220001,161.39999399999999,152.220001,30.641999999999999,28.92971,26885,30.641999999999999,28.92971]
[null,"2006-11-24",false,2006,153.199997,155.39999399999999,150.199997,30.606000999999999,28.895727000000001,121110,30.606000999999999,28.895727000000001]
[null,"2006-11-27",false,2006,154,156.990005,152.39999399999999,30.615998999999999,28.905165,114715,30.615998999999999,28.905165]
[null,"2006-11-28",false,2006,150,155.58999600000001,150,30.768000000000001,29.048670000000001,61460,30.768000000000001,29.048670000000001]
[null,"2006-11-29",false,2006,153.39999399999999,159.60000600000001,153.39999399999999,31.091999000000001,29.354566999999999,61560,31.091999000000001,29.354566999999999]
[null,"2006-11-30",false,2006,153.61999499999999,159.029999,152,31.004000000000001,29.271481999999999,46880,31.004000000000001,29.271481999999999]
[null,"2006-12-01",false,2006,155,156,152.820007,30.799999,29.078880000000002,183405,30.799999,29.078880000000002]
[null,"2006-12-04",false,2006,152.220001,159,152.21000699999999,30.782,29.061889999999998,76395,30.782,29.061889999999998]
[null,"2006-12-05",false,2006,154.10000600000001,155.800003,150.41999799999999,30.914000000000001,29.186509999999998,56235,30.914000000000001,29.186509999999998]
[null,"2006-12-06",false,2006,151.020004,154.88000500000001,151.020004,30.728000999999999,29.010908000000001,214760,30.728000999999999,29.010908000000001]
[null,"2006-12-07",false,2006,151.300003,153,150.009995,30.202000000000002,28.514299000000001,422185,30.202000000000002,28.514299000000001]
[null,"2006-12-08",false,2006,150.61000100000001,151.58000200000001,150,30.125999,28.442543000000001,32040,30.125999,28.442543000000001]
[null,"2006-12-11",false,2006,150,151,149,30.004000000000001,28.327363999999999,33675,30.004000000000001,28.327363999999999]
[null,"2006-12-12",false,2006,150,150,145.5,29.218,27.585284999999999,81640,29.218,27.585284999999999]
[null,"2006-12-13",false,2006,140,148.779999,140,29.361999999999998,27.721240999999999,67040,29.361999999999998,27.721240999999999]
[null,"2006-12-14",false,2006,137,149,137,29.436001000000001,27.791107,99880,29.436001000000001,27.791107]
[null,"2006-12-15",false,2006,148,155,148,30.466000000000001,28.763549999999999,10515,30.466000000000001,28.763549999999999]
[null,"2006-12-18",false,2006,154.39999399999999,157.800003,149.020004,30.402000000000001,28.703119000000001,152510,30.402000000000001,28.703119000000001]
[null,"2006-12-19",false,2006,152.199997,155.96000699999999,151,30.615998999999999,28.905165,215435,30.615998999999999,28.905165]
[null,"2006-12-20",false,2006,158,159.63000500000001,147.61999499999999,30.635999999999999,28.924046000000001,19835,30.635999999999999,28.924046000000001]
[null,"2006-12-21",{"$f":"AND(MONTH(B324)=$C$1,MONTH(B323)<>$C$1)","v":false},2006,155,155.78999300000001,149.199997,30.488001000000001,28.784317000000001,11645,{"$f":"IF(ISNUMBER(H324),H324,H323)","v":30.488001000000001},28.784317000000001]
[null,"2006-12-22",false,{"$f":"IF(C325,D324+1,D324)","v":2006},150,155,150,30.884001000000001,29.158190000000001,25680,30.884001000000001,29.158190000000001]
[null,"2006-12-26",false,2006,154,162,154,31.861999999999998,30.081537000000001,87920,31.861999999999998,30.081537000000001]
[null,"2006-12-27",false,2006,160,164,159,32.152000000000001,30.355333000000002,389385,32.152000000000001,30.355333000000002]
[null,"2006-12-28",false,2006,170,170,161.050003,162.050003,152.994598,128829,162.050003,152.994598]
[null,"2006-12-29",false,2006,164,166.5,161,164.699997,155.49648999999999,71372,164.699997,155.49648999999999]
[null,"2007-01-02",false,2006,165,168,163.10000600000001,167,157.66795300000001,118837,167,157.66795300000001]
[null,"2007-01-03",false,2006,167.39999399999999,179,165.64999399999999,170.949997,161.397232,236081,170.949997,161.397232]
[null,"2007-01-04",false,2006,179.39999399999999,186,172,183.10000600000001,172.86831699999999,306188,183.10000600000001,172.86831699999999]
[null,"2007-01-05",false,2006,189.39999399999999,189.39999399999999,175.550003,178,168.05328399999999,108699,178,168.05328399999999]
[null,"2007-01-08",false,2006,180,180,168.25,175.199997,165.40974399999999,91671,175.199997,165.40974399999999]
[null,"2007-01-09",false,2006,175.5,179.89999399999999,169,175.300003,165.504166,116975,175.300003,165.504166]
[null,"2007-01-10",false,2006,178.699997,178.699997,166.199997,168.300003,158.89534,41637,168.300003,158.89534]
[null,"2007-01-11",false,2006,172.949997,172.949997,163,168.300003,158.89534,34805,168.300003,158.89534]
[null,"2007-01-12",false,2006,172.949997,172.949997,166.5,168.25,158.84814499999999,35735,168.25,158.84814499999999]
[null,"2007-01-15",false,2006,171,172,166.199997,166.89999399999999,157.57354699999999,34820,166.89999399999999,157.57354699999999]
[null,"2007-01-16",false,2006,174.449997,177,163.699997,167.35000600000001,157.99839800000001,243756,167.35000600000001,157.99839800000001]
[null,"2007-01-17",false,2006,169.949997,174.949997,169.10000600000001,170.60000600000001,161.066788,105463,170.60000600000001,161.066788]
[null,"2007-01-18",false,2006,170,171.800003,166.10000600000001,167.050003,157.71517900000001,62020,167.050003,157.71517900000001]
[null,"2007-01-19",false,2006,166,169.89999399999999,166,167.60000600000001,158.23445100000001,17203,167.60000600000001,158.23445100000001]
[null,"2007-01-22",false,2006,170.449997,171.89999399999999,167,170.300003,160.78355400000001,34000,170.300003,160.78355400000001]
[null,"2007-01-23",false,2006,169,172.39999399999999,167,170.800003,161.25559999999999,26778,170.800003,161.25559999999999]
[null,"2007-01-24",false,2006,171.64999399999999,171.800003,168.949997,170.050003,160.54754600000001,117823,170.050003,160.54754600000001]
[null,"2007-01-25",false,2006,160,177,160,175.300003,165.504166,53690,175.300003,165.504166]
[null,"2007-01-29",false,2006,177,182.89999399999999,176.10000600000001,180.300003,170.22479200000001,246007,180.300003,170.22479200000001]
[null,"2007-01-31",false,2006,208,208,180.050003,182.35000600000001,172.16021699999999,237161,182.35000600000001,172.16021699999999]
[null,"2007-02-01",false,2006,184.5,184.699997,177.5,179.699997,169.658264,66418,179.699997,169.658264]
[null,"2007-02-02",false,2006,176.14999399999999,182.699997,176.14999399999999,182.10000600000001,171.92417900000001,92419,182.10000600000001,171.92417900000001]
[null,"2007-02-05",false,2006,168.64999399999999,182,168.64999399999999,179.5,169.46946700000001,416358,179.5,169.46946700000001]
[null,"2007-02-06",false,2006,175,193.949997,175,189.050003,178.485794,142327,189.050003,178.485794]
[null,"2007-02-07",false,2006,191.39999399999999,202.85000600000001,191.39999399999999,198.89999399999999,187.78537,313960,198.89999399999999,187.78537]
[null,"2007-02-08",false,2006,201.39999399999999,201.39999399999999,185.14999399999999,188.050003,177.54165599999999,46519,188.050003,177.54165599999999]
[null,"2007-02-09",false,2006,189.949997,189.949997,180,184.75,174.42605599999999,31374,184.75,174.42605599999999]
[null,"2007-02-12",false,2006,189.75,190,168,175.5,165.692993,37538,175.5,165.692993]
[null,"2007-02-13",false,2006,170.10000600000001,180,170.10000600000001,173,163.33270300000001,27767,173,163.33270300000001]
[null,"2007-02-14",false,2006,171,173,168,169.5,160.028244,15219,169.5,160.028244]
[null,"2007-02-15",false,2006,171.300003,179.89999399999999,170.050003,174.199997,164.465622,54020,174.199997,164.465622]
[null,"2007-02-19",false,2006,175,177,168.300003,169.64999399999999,160.16989100000001,27526,169.64999399999999,160.16989100000001]
[null,"2007-02-20",false,2006,172,174.75,169.699997,172.199997,162.577393,1192196,172.199997,162.577393]
[null,"2007-02-21",false,2006,176,183,174,180.60000600000001,170.50801100000001,163495,180.60000600000001,170.50801100000001]
[null,"2007-02-22",false,2006,182.949997,191.89999399999999,181,186.199997,175.79505900000001,133907,186.199997,175.79505900000001]
[null,"2007-02-23",false,2006,189,189,178.75,183.64999399999999,173.38754299999999,67851,183.64999399999999,173.38754299999999]
[null,"2007-02-26",false,2006,176.050003,183.64999399999999,175.14999399999999,176.699997,166.825928,11591,176.699997,166.825928]
[null,"2007-02-27",false,2006,177,184.699997,176,181,170.88563500000001,105941,181,170.88563500000001]
[null,"2007-02-28",false,2006,171,184,171,181.949997,171.78254699999999,164423,181.949997,171.78254699999999]
[null,"2007-03-01",false,2006,183,185.60000600000001,180,184.199997,173.90683000000001,32228,184.199997,173.90683000000001]
[null,"2007-03-02",false,2006,182,190.60000600000001,180,185.85000600000001,175.46459999999999,56196,185.85000600000001,175.46459999999999]
[null,"2007-03-05",false,2006,165,185,165,181.85000600000001,171.68815599999999,45296,181.85000600000001,171.68815599999999]
[null,"2007-03-06",false,2006,185.5,190,181,185.800003,175.41743500000001,53122,185.800003,175.41743500000001]
[null,"2007-03-07",false,2006,186,189.5,182.5,186.10000600000001,175.70065299999999,43570,186.10000600000001,175.70065299999999]
[null,"2007-03-08",false,2006,182.10000600000001,189,181.10000600000001,187.5,177.022415,57473,187.5,177.022415]
[null,"2007-03-09",false,2006,184.10000600000001,188.300003,180,186.300003,175.88948099999999,24729,186.300003,175.88948099999999]
[null,"2007-03-12",false,2006,186,188.5,185,187.75,177.25842299999999,33894,187.75,177.25842299999999]
[null,"2007-03-13",false,2006,185.199997,188,185,185.949997,175.55905200000001,7936,185.949997,175.55905200000001]
[null,"2007-03-14",false,2006,184,187.949997,179.10000600000001,185,174.662125,24461,185,174.662125]
[null,"2007-03-15",false,2006,188.85000600000001,188.85000600000001,185,186.10000600000001,175.70065299999999,19336,186.10000600000001,175.70065299999999]
[null,"2007-03-16",false,2006,187,187.75,185.60000600000001,187.25,176.786407,11516,187.25,176.786407]
[null,"2007-03-19",false,2006,188,188.75,185,187.050003,176.597565,11567,187.050003,176.597565]
[null,"2007-03-20",false,2006,185,192.199997,185,191.14999399999999,180.468445,20790,191.14999399999999,180.468445]
[null,"2007-03-21",false,2006,193,208.89999399999999,187,189.75,179.146683,30342,189.75,179.146683]
[null,"2007-03-22",false,2006,190,194,189.300003,190.949997,180.27960200000001,30234,190.949997,180.27960200000001]
[null,"2007-03-23",false,2006,192,193.89999399999999,189.64999399999999,193.14999399999999,182.35668899999999,8431,193.14999399999999,182.35668899999999]
[null,"2007-03-26",false,2006,195,195,182,186.050003,175.65344200000001,184131,186.050003,175.65344200000001]
[null,"2007-03-28",false,2006,183.10000600000001,186,178.10000600000001,181.85000600000001,171.68815599999999,36239,181.85000600000001,171.68815599999999]
[null,"2007-03-29",{"$f":"AND(MONTH(B388)=$C$1,MONTH(B387)<>$C$1)","v":false},2006,181,183,177.050003,177.949997,168.00607299999999,10279,{"$f":"IF(ISNUMBER(H388),H388,H387)","v":177.949997},168.00607299999999]
[null,"2007-03-30",false,{"$f":"IF(C389,D388+1,D388)","v":2006},181,182.89999399999999,175,178.199997,168.242096,643311,178.199997,168.242096]
[null,"2007-04-02",true,2007,175.10000600000001,179.85000600000001,170.14999399999999,172.550003,162.90782200000001,13214,172.550003,162.90782200000001]
[null,"2007-04-03",false,2007,174,174.5,171,171.449997,161.86930799999999,9328,171.449997,161.86930799999999]
[null,"2007-04-04",false,2007,179.35000600000001,181.699997,173,180.89999399999999,170.791214,13149,180.89999399999999,170.791214]
[null,"2007-04-05",false,2007,182,182.89999399999999,178,180.949997,170.838425,6132,180.949997,170.838425]
[null,"2007-04-09",false,2007,182.300003,183,178,178.85000600000001,168.85580400000001,13104,178.85000600000001,168.85580400000001]
[null,"2007-04-10",false,2007,180.949997,180.949997,176.14999399999999,177.699997,167.77005,5285,177.699997,167.77005]
[null,"2007-04-11",false,2007,176,185,174.5,182.35000600000001,172.16021699999999,2186961,182.35000600000001,172.16021699999999]
[null,"2007-04-12",false,2007,182.199997,184.699997,180,180.10000600000001,170.03595000000001,28911,180.10000600000001,170.03595000000001]
[null,"2007-04-13",false,2007,180.60000600000001,182,180,180.949997,170.838425,23388,180.949997,170.838425]
[null,"2007-04-16",false,2007,168.5,185,168.5,180.050003,169.98872399999999,12799,180.050003,169.98872399999999]
[null,"2007-04-17",false,2007,180,180,173.050003,175.5,165.692993,13546,175.5,165.692993]
[null,"2007-04-18",false,2007,176.949997,178.949997,174.550003,175.25,165.45694,110063,175.25,165.45694]
[null,"2007-04-19",false,2007,172.300003,175,172,173,163.33270300000001,11690,173,163.33270300000001]
[null,"2007-04-20",false,2007,173.300003,177,171.10000600000001,172,162.388565,22765,172,162.388565]
[null,"2007-04-23",false,2007,177,177.85000600000001,168,168.75,159.32019,23499,168.75,159.32019]
[null,"2007-04-24",false,2007,171.800003,174,170,172,162.388565,714960,172,162.388565]
[null,"2007-04-25",false,2007,173,183.89999399999999,172,174.550003,164.79605100000001,113803,174.550003,164.79605100000001]
[null,"2007-04-26",false,2007,179.800003,181.39999399999999,174.199997,175.64999399999999,165.83457899999999,27015,175.64999399999999,165.83457899999999]
[null,"2007-04-27",false,2007,173,175.85000600000001,172,172.60000600000001,162.955017,15676,172.60000600000001,162.955017]
[null,"2007-04-30",false,2007,169,194.39999399999999,169,190.64999399999999,179.996399,461605,190.64999399999999,179.996399]
[null,"2007-05-03",false,2007,195.35000600000001,198,188.85000600000001,190.64999399999999,179.996399,277661,190.64999399999999,179.996399]
[null,"2007-05-04",false,2007,192.89999399999999,193,179.10000600000001,184.25,173.954025,288023,184.25,173.954025]
[null,"2007-05-07",false,2007,189.60000600000001,193.89999399999999,185.050003,190.5,179.854782,516125,190.5,179.854782]
[null,"2007-05-08",false,2007,193,200,191.050003,197.60000600000001,186.55801400000001,412907,197.60000600000001,186.55801400000001]
[null,"2007-05-09",false,2007,194,208,194,205.449997,193.96935999999999,1128383,205.449997,193.96935999999999]
[null,"2007-05-10",false,2007,207,213,206.39999399999999,211.35000600000001,199.53967299999999,215741,211.35000600000001,199.53967299999999]
[null,"2007-05-11",false,2007,210,210,200,202.199997,190.90097,104346,202.199997,190.90097]
[null,"2007-05-14",false,2007,206.800003,209.75,201.5,203.300003,191.939514,71163,203.300003,191.939514]
[null,"2007-05-15",false,2007,203.5,205,201.199997,202.199997,190.90097,169483,202.199997,190.90097]
[null,"2007-05-16",false,2007,202.5,210,202.5,208.300003,196.66011,39142,208.300003,196.66011]
[null,"2007-05-17",false,2007,207.14999399999999,218.949997,207.10000600000001,217.10000600000001,204.968369,145674,217.10000600000001,204.968369]
[null,"2007-05-18",false,2007,185,217.39999399999999,174.39999399999999,212.14999399999999,200.29495199999999,51878,212.14999399999999,200.29495199999999]
[null,"2007-05-21",false,2007,212.14999399999999,218,207.25,211.949997,200.10612499999999,132294,211.949997,200.10612499999999]
[null,"2007-05-22",false,2007,213,214.800003,208.10000600000001,211.949997,200.10612499999999,27278,211.949997,200.10612499999999]
[null,"2007-05-23",false,2007,214.89999399999999,220,208.199997,219.699997,207.423126,161250,219.699997,207.423126]
[null,"2007-05-24",false,2007,217,222,209.5,210.39999399999999,198.64271500000001,132767,210.39999399999999,198.64271500000001]
[null,"2007-05-25",false,2007,210.10000600000001,213,208,211.199997,199.39804100000001,13602,211.199997,199.39804100000001]
[null,"2007-05-28",false,2007,214.89999399999999,216.949997,209.10000600000001,213.550003,201.61672999999999,28585,213.550003,201.61672999999999]
[null,"2007-05-29",false,2007,214,228,208.5,218.75,206.52615399999999,76289,218.75,206.52615399999999]
[null,"2007-05-30",false,2007,218.949997,220.10000600000001,216.050003,217.89999399999999,205.723648,46342,217.89999399999999,205.723648]
[null,"2007-05-31",false,2007,219,225,218.25,220.550003,208.22555500000001,277873,220.550003,208.22555500000001]
[null,"2007-06-01",false,2007,222.89999399999999,237.5,220.5,222.60000600000001,210.161011,126511,222.60000600000001,210.161011]
[null,"2007-06-04",false,2007,227,230,220,225.64999399999999,213.040604,104003,225.64999399999999,213.040604]
[null,"2007-06-05",false,2007,227.85000600000001,229.199997,219,221.64999399999999,209.26409899999999,31918,221.64999399999999,209.26409899999999]
[null,"2007-06-06",false,2007,225.89999399999999,226,220,223.75,211.246735,256239,223.75,211.246735]
[null,"2007-06-07",false,2007,223.75,224.949997,217,222.5,210.066574,206605,222.5,210.066574]
[null,"2007-06-08",false,2007,216,224,216,220.14999399999999,207.84793099999999,13028,220.14999399999999,207.84793099999999]
[null,"2007-06-11",false,2007,220,222.5,219.5,221.199997,208.83921799999999,126647,221.199997,208.83921799999999]
[null,"2007-06-12",false,2007,222,225.199997,219.64999399999999,221.64999399999999,209.26409899999999,25530,221.64999399999999,209.26409899999999]
[null,"2007-06-13",false,2007,223.89999399999999,223.89999399999999,220,220.35000600000001,208.036743,8837,220.35000600000001,208.036743]
[null,"2007-06-14",false,2007,221,222.5,219.5,220.550003,208.22555500000001,16253,220.550003,208.22555500000001]
[null,"2007-06-15",false,2007,225,225.5,220.25,222.75,210.302628,45201,222.75,210.302628]
[null,"2007-06-18",false,2007,223,223,216.5,219.89999399999999,207.61189300000001,36681,219.89999399999999,207.61189300000001]
[null,"2007-06-19",false,2007,230,230,218.89999399999999,219.699997,207.423126,20679,219.699997,207.423126]
[null,"2007-06-20",false,2007,221,223,215,219.25,206.99818400000001,38102,219.25,206.99818400000001]
[null,"2007-06-21",false,2007,220,237,218,225.300003,212.710159,60896,225.300003,212.710159]
[null,"2007-06-22",false,2007,229.39999399999999,240,228.550003,232.199997,219.22457900000001,57162,232.199997,219.22457900000001]
[null,"2007-06-25",false,2007,235,238.699997,230.14999399999999,234,220.92399599999999,47837,234,220.92399599999999]
[null,"2007-06-26",false,2007,234,242,230,241.10000600000001,227.627228,63289,241.10000600000001,227.627228]
[null,"2007-06-27",false,2007,245.949997,255,235.199997,241.35000600000001,227.86326600000001,163996,241.35000600000001,227.86326600000001]
[null,"2007-06-28",false,2007,249.699997,249.699997,238.60000600000001,240.449997,227.013565,47332,240.449997,227.013565]
[null,"2007-06-29",false,2007,239.35000600000001,240.699997,230,236.60000600000001,223.378693,38352,236.60000600000001,223.378693]
[null,"2007-07-02",{"$f":"AND(MONTH(B452)=$C$1,MONTH(B451)<>$C$1)","v":false},2007,237,240,230,232.25,219.271759,29613,{"$f":"IF(ISNUMBER(H452),H452,H451)","v":232.25},219.271759]
[null,"2007-07-03",false,{"$f":"IF(C453,D452+1,D452)","v":2007},239.5,239.5,228,229.35000600000001,216.533829,22975,229.35000600000001,216.533829]
[null,"2007-07-04",false,2007,232,232,221.5,227.050003,214.362335,79222,227.050003,214.362335]
[null,"2007-07-05",false,2007,222.60000600000001,229.60000600000001,222.60000600000001,226.75,214.07913199999999,9181,226.75,214.07913199999999]
[null,"2007-07-06",false,2007,225.050003,231.85000600000001,224.800003,230.699997,217.80834999999999,21381,230.699997,217.80834999999999]
[null,"2007-07-09",false,2007,201,238.800003,201,233.550003,220.499146,24453,233.550003,220.499146]
[null,"2007-07-10",false,2007,226.10000600000001,238.800003,226.10000600000001,236.64999399999999,223.42590300000001,24350,236.64999399999999,223.42590300000001]
[null,"2007-07-11",false,2007,237,242,231.10000600000001,234,220.92399599999999,1095997,234,220.92399599999999]
[null,"2007-07-12",false,2007,238.949997,239.949997,234.14999399999999,237.14999399999999,223.897964,1117537,237.14999399999999,223.897964]
[null,"2007-07-13",false,2007,241.39999399999999,248.949997,236.14999399999999,238.64999399999999,225.31414799999999,146260,238.64999399999999,225.31414799999999]
[null,"2007-07-16",false,2007,238,238,229,230.64999399999999,217.761169,13460,230.64999399999999,217.761169]
[null,"2007-07-17",false,2007,231,250,228,228.39999399999999,215.63691700000001,138949,228.39999399999999,215.63691700000001]
[null,"2007-07-18",false,2007,229.89999399999999,237,228,235.449997,222.29295300000001,34427,235.449997,222.29295300000001]
[null,"2007-07-19",false,2007,235.5,238,231,233.699997,220.640762,30832,233.699997,220.640762]
[null,"2007-07-20",false,2007,237,237.75,232,235.39999399999999,222.24572800000001,17830,235.39999399999999,222.24572800000001]
[null,"2007-07-23",false,2007,237.800003,242,227.5,230.10000600000001,217.24191300000001,46647,230.10000600000001,217.24191300000001]
[null,"2007-07-24",false,2007,230.25,234.800003,229,230.949997,218.32904099999999,39681,230.949997,218.32904099999999]
[null,"2007-07-25",false,2007,225,232,225,230.050003,217.47825599999999,43033,230.050003,217.47825599999999]
[null,"2007-07-26",false,2007,231.89999399999999,240,229.449997,230.5,217.90368699999999,54368,230.5,217.90368699999999]
[null,"2007-07-27",false,2007,225,232,221,230,217.430969,17822,230,217.430969]
[null,"2007-07-30",false,2007,225.10000600000001,239,222,236.14999399999999,223.24490399999999,26692,236.14999399999999,223.24490399999999]
[null,"2007-07-31",false,2007,240,241,228.14999399999999,235.14999399999999,222.29956100000001,15966,235.14999399999999,222.29956100000001]
[null,"2007-08-01",false,2007,235.14999399999999,236,225,228,215.54025300000001,33743,228,215.54025300000001]
[null,"2007-08-02",false,2007,233.75,233.949997,228.5,230.050003,217.47825599999999,23428,230.050003,217.47825599999999]
[null,"2007-08-03",false,2007,234.5,241,215.449997,231.300003,218.65991199999999,152826,231.300003,218.65991199999999]
[null,"2007-08-06",false,2007,223,232,218,219.35000600000001,207.362976,32041,219.35000600000001,207.362976]
[null,"2007-08-07",false,2007,220,224,215,216.89999399999999,205.046875,18266,216.89999399999999,205.046875]
[null,"2007-08-08",false,2007,220,222.699997,210,213.550003,201.87994399999999,51688,213.550003,201.87994399999999]
[null,"2007-08-09",false,2007,216.050003,220,212.10000600000001,216.39999399999999,204.57418799999999,39923,216.39999399999999,204.57418799999999]
[null,"2007-08-10",false,2007,210.10000600000001,225,209,221.300003,209.20642100000001,35321,221.300003,209.20642100000001]
[null,"2007-08-13",false,2007,220,222.5,215,221.25,209.15913399999999,13861,221.25,209.15913399999999]
[null,"2007-08-14",false,2007,219,219.75,215.10000600000001,217.10000600000001,205.235962,125731,217.10000600000001,205.235962]
[null,"2007-08-16",false,2007,210,219.800003,205,215.25,203.48704499999999,92878,215.25,203.48704499999999]
[null,"2007-08-17",false,2007,214,215,200,212,200.41464199999999,826383,212,200.41464199999999]
[null,"2007-08-20",false,2007,224,224.699997,210,217.800003,205.89764400000001,24345,217.800003,205.89764400000001]
[null,"2007-08-21",false,2007,220,220,212,212.10000600000001,200.50920099999999,32121,212.10000600000001,200.50920099999999]
[null,"2007-08-22",false,2007,211,217.75,210,210.800003,199.28024300000001,84078,210.800003,199.28024300000001]
[null,"2007-08-23",false,2007,217.699997,217.699997,210,210.14999399999999,198.66575599999999,11181,210.14999399999999,198.66575599999999]
[null,"2007-08-24",false,2007,212.5,216.449997,206.10000600000001,210.64999399999999,199.138397,3719,210.64999399999999,199.138397]
[null,"2007-08-27",false,2007,213,217,210,216.35000600000001,204.52694700000001,32963,216.35000600000001,204.52694700000001]
[null,"2007-08-28",false,2007,217.89999399999999,217.89999399999999,210,210.75,199.23294100000001,18434,210.75,199.23294100000001]
[null,"2007-08-29",false,2007,210.050003,212.5,208,210.10000600000001,198.61850000000001,88912,210.10000600000001,198.61850000000001]
[null,"2007-08-30",false,2007,218.699997,218.699997,209.949997,210.5,198.99662799999999,220176,210.5,198.99662799999999]
[null,"2007-08-31",false,2007,211,214.75,210,212,200.41464199999999,40717,212,200.41464199999999]
[null,"2007-09-03",false,2007,217,219,210.699997,216.39999399999999,204.57418799999999,64145,216.39999399999999,204.57418799999999]
[null,"2007-09-04",false,2007,218,221,212.10000600000001,217.199997,205.33047500000001,59697,217.199997,205.33047500000001]
[null,"2007-09-05",false,2007,217,226,215.949997,224.64999399999999,212.37333699999999,50457,224.64999399999999,212.37333699999999]
[null,"2007-09-06",false,2007,220.39999399999999,238.89999399999999,220.39999399999999,236.39999399999999,223.48123200000001,110008,236.39999399999999,223.48123200000001]
[null,"2007-09-07",false,2007,246.89999399999999,246.89999399999999,230,230.949997,218.32904099999999,35052,230.949997,218.32904099999999]
[null,"2007-09-10",false,2007,237.949997,237.949997,218.050003,224.75,212.46786499999999,32397,224.75,212.46786499999999]
[null,"2007-09-11",false,2007,221.14999399999999,230.949997,217,217.949997,206.03947400000001,18122,217.949997,206.03947400000001]
[null,"2007-09-12",false,2007,221.75,223.89999399999999,215.199997,217,205.141403,12551,217,205.141403]
[null,"2007-09-13",false,2007,219.949997,220.89999399999999,213.550003,218.14999399999999,206.22854599999999,34726,218.14999399999999,206.22854599999999]
[null,"2007-09-14",false,2007,219,221.60000600000001,211.550003,212.949997,201.31269800000001,13995,212.949997,201.31269800000001]
[null,"2007-09-17",false,2007,213,216.75,211.25,212.39999399999999,200.79278600000001,9909,212.39999399999999,200.79278600000001]
[null,"2007-09-18",false,2007,212,216,211,215.199997,203.43975800000001,20396,215.199997,203.43975800000001]
[null,"2007-09-19",false,2007,219,219,210,210.75,199.23294100000001,27582,210.75,199.23294100000001]
[null,"2007-09-20",false,2007,214,214,210,212.14999399999999,200.556442,19842,212.14999399999999,200.556442]
[null,"2007-09-21",false,2007,212,213,210.050003,211.300003,199.752914,24838,211.300003,199.752914]
[null,"2007-09-24",false,2007,214.699997,214.699997,209,209.800003,198.3349,22410,209.800003,198.3349]
[null,"2007-09-25",false,2007,196.14999399999999,212.949997,196.14999399999999,208.14999399999999,196.775024,64873,208.14999399999999,196.775024]
[null,"2007-09-26",false,2007,203.10000600000001,248,201.800003,212.050003,200.46191400000001,99796,212.050003,200.46191400000001]
[null,"2007-09-27",false,2007,213.85000600000001,216,211,214.050003,202.3526,19044,214.050003,202.3526]
[null,"2007-09-28",false,2007,212,222.5,210,215.199997,203.43975800000001,68220,215.199997,203.43975800000001]
[null,"2007-10-01",{"$f":"AND(MONTH(B516)=$C$1,MONTH(B515)<>$C$1)","v":false},2007,211.800003,215.89999399999999,209.199997,210.64999399999999,199.138397,168412,{"$f":"IF(ISNUMBER(H516),H516,H515)","v":210.64999399999999},199.138397]
[null,"2007-10-03",false,{"$f":"IF(C517,D516+1,D516)","v":2007},214.75,214.75,210,210.050003,198.57119800000001,49207,210.050003,198.57119800000001]
[null,"2007-10-04",false,2007,210.050003,216,208.050003,211,199.46931499999999,297419,211,199.46931499999999]
[null,"2007-10-05",false,2007,214,214.949997,206.14999399999999,209.050003,197.62583900000001,278043,209.050003,197.62583900000001]
[null,"2007-10-08",false,2007,210.10000600000001,213,206.14999399999999,210.60000600000001,199.09114099999999,40344,210.60000600000001,199.09114099999999]
[null,"2007-10-09",false,2007,206.050003,218,206,214.550003,202.82531700000001,126453,214.550003,202.82531700000001]
[null,"2007-10-10",false,2007,219.949997,219.949997,212.5,215,203.25071700000001,125488,215,203.25071700000001]
[null,"2007-10-11",false,2007,216.300003,224,210,221.5,209.39550800000001,42629,221.5,209.39550800000001]
[null,"2007-10-12",false,2007,219,225,212.5,214.300003,202.58892800000001,19675,214.300003,202.58892800000001]
[null,"2007-10-15",false,2007,213.5,221.5,213.5,216.10000600000001,204.29058800000001,44092,216.10000600000001,204.29058800000001]
[null,"2007-10-16",false,2007,220,220,214,216.64999399999999,204.81054700000001,74809,216.64999399999999,204.81054700000001]
[null,"2007-10-17",false,2007,200.10000600000001,215,176.699997,210.85000600000001,199.32745399999999,24051,210.85000600000001,199.32745399999999]
[null,"2007-10-18",false,2007,216,218,209.449997,210,198.523956,20729,210,198.523956]
[null,"2007-10-19",false,2007,201.550003,210.050003,201.550003,206.300003,195.02616900000001,11030,206.300003,195.02616900000001]
[null,"2007-10-22",false,2007,205.5,206.699997,200,200.300003,189.35403400000001,8995,200.300003,189.35403400000001]
[null,"2007-10-23",false,2007,209.949997,220,204,207.64999399999999,196.30238299999999,26505,207.64999399999999,196.30238299999999]
[null,"2007-10-24",false,2007,207.10000600000001,210.800003,204.949997,205.10000600000001,193.89170799999999,57069,205.10000600000001,193.89170799999999]
[null,"2007-10-25",false,2007,206,208.10000600000001,203.050003,205,193.79719499999999,122884,205,193.79719499999999]
[null,"2007-10-26",false,2007,205,215.5,203,212.35000600000001,200.74551400000001,36999,212.35000600000001,200.74551400000001]
[null,"2007-10-29",false,2007,213.35000600000001,224,211.5,215,203.25071700000001,108917,215,203.25071700000001]
[null,"2007-10-30",false,2007,217,219.699997,212.050003,214.949997,203.203461,227808,214.949997,203.203461]
[null,"2007-10-31",false,2007,215,215,208,211.449997,199.89473000000001,212556,211.449997,199.89473000000001]
[null,"2007-11-01",false,2007,210.199997,215,209,212.199997,200.603714,153586,212.199997,200.603714]
[null,"2007-11-02",false,2007,203,211,200,204.60000600000001,193.419037,63689,204.60000600000001,193.419037]
[null,"2007-11-05",false,2007,208.699997,209.199997,202.14999399999999,203.699997,192.56822199999999,6162,203.699997,192.56822199999999]
[null,"2007-11-06",false,2007,207.949997,212.5,204.050003,206.050003,194.78980999999999,745376,206.050003,194.78980999999999]
[null,"2007-11-07",false,2007,205.10000600000001,222,205.050003,214.39999399999999,202.68348700000001,365092,214.39999399999999,202.68348700000001]
[null,"2007-11-08",false,2007,210,216,210,211.550003,199.98925800000001,8938,211.550003,199.98925800000001]
[null,"2007-11-12",false,2007,204.050003,210,204.050003,207.800003,196.44416799999999,12461,207.800003,196.44416799999999]
[null,"2007-11-13",false,2007,209,222,207.5,217.10000600000001,205.235962,31934,217.10000600000001,205.235962]
[null,"2007-11-14",false,2007,219,220,212.050003,215.75,203.95970199999999,17811,215.75,203.95970199999999]
[null,"2007-11-15",false,2007,215.10000600000001,219.949997,213,215.75,203.95970199999999,7718,215.75,203.95970199999999]
[null,"2007-11-16",false,2007,219,220.5,211.199997,218.39999399999999,206.46490499999999,10429,218.39999399999999,206.46490499999999]
[null,"2007-11-19",false,2007,247,247,215,220,207.977463,92922,220,207.977463]
[null,"2007-11-20",false,2007,223,225.89999399999999,210.25,212.550003,200.934586,111535,212.550003,200.934586]
[null,"2007-11-21",false,2007,216,217,203,206.89999399999999,195.59333799999999,7778,206.89999399999999,195.59333799999999]
[null,"2007-11-22",false,2007,214.800003,214.800003,203.050003,205,193.79719499999999,4961,205,193.79719499999999]
[null,"2007-11-23",false,2007,211.699997,211.699997,202.050003,202.050003,191.008408,772473,202.050003,191.008408]
[null,"2007-11-26",false,2007,202,220,202,210.5,198.99662799999999,1028193,210.5,198.99662799999999]
[null,"2007-11-27",false,2007,214,218,211.050003,215.050003,203.29797400000001,18283,215.050003,203.29797400000001]
[null,"2007-11-28",false,2007,220,220,204,208.60000600000001,197.20043899999999,17568,208.60000600000001,197.20043899999999]
[null,"2007-11-29",false,2007,214.89999399999999,217.10000600000001,211,215,203.25071700000001,18284,215,203.25071700000001]
[null,"2007-11-30",false,2007,216.89999399999999,222,215.550003,217.199997,205.33047500000001,306124,217.199997,205.33047500000001]
[null,"2007-12-03",false,2007,225,248,217,217.85000600000001,205.94494599999999,18231,217.85000600000001,205.94494599999999]
[null,"2007-12-04",false,2007,220,222,215.5,220.5,208.45013399999999,120623,220.5,208.45013399999999]
[null,"2007-12-05",false,2007,222.949997,225.85000600000001,220,224.050003,211.806152,27745,224.050003,211.806152]
[null,"2007-12-06",false,2007,216.25,227.699997,216.25,222.14999399999999,210.00997899999999,22962,222.14999399999999,210.00997899999999]
[null,"2007-12-07",false,2007,227,230,218.5,222.89999399999999,210.71894800000001,7964,222.89999399999999,210.71894800000001]
[null,"2007-12-10",false,2007,208.39999399999999,222.5,204.699997,217.60000600000001,205.708618,5543,217.60000600000001,205.708618]
[null,"2007-12-11",false,2007,221.949997,223,215.64999399999999,221.800003,209.67910800000001,236500,221.800003,209.67910800000001]
[null,"2007-12-12",false,2007,219,223.949997,218.050003,221.699997,209.584564,9897,221.699997,209.584564]
[null,"2007-12-13",false,2007,225,248,222,241.050003,227.87713600000001,404361,241.050003,227.87713600000001]
[null,"2007-12-14",false,2007,262,265,242,248.050003,234.494598,95570,248.050003,234.494598]
[null,"2007-12-17",false,2007,250,250,231,234.050003,221.25968900000001,16063,234.050003,221.25968900000001]
[null,"2007-12-18",false,2007,240,240,228,238.800003,225.750092,22196,238.800003,225.750092]
[null,"2007-12-19",false,2007,240,247.949997,235,245.10000600000001,231.70579499999999,22654,245.10000600000001,231.70579499999999]
[null,"2007-12-20",false,2007,238.75,249.89999399999999,238.10000600000001,246.699997,233.218369,15270,246.699997,233.218369]
[null,"2007-12-24",false,2007,247,257.29998799999998,242,249.800003,236.148956,314849,249.800003,236.148956]
[null,"2007-12-26",false,2007,255,266,246.89999399999999,255.300003,241.348389,113660,255.300003,241.348389]
[null,"2007-12-27",false,2007,256,257.95001200000002,252.050003,255,241.06475800000001,73116,255,241.06475800000001]
[null,"2007-12-28",false,2007,250,259.79998799999998,245.64999399999999,256.45001200000002,242.43557699999999,136900,256.45001200000002,242.43557699999999]
[null,"2007-12-31",false,2007,257,259.79998799999998,252,257.29998799999998,243.23907500000001,579979,257.29998799999998,243.23907500000001]
[null,"2008-01-01",false,2007,259.95001200000002,260,254.10000600000001,258,243.90083300000001,275394,258,243.90083300000001]
[null,"2008-01-02",false,2007,265.89999399999999,265.89999399999999,256,258.79998799999998,244.65711999999999,22190,258.79998799999998,244.65711999999999]
[null,"2008-01-03",{"$f":"AND(MONTH(B580)=$C$1,MONTH(B579)<>$C$1)","v":false},2007,257.95001200000002,260.5,249,251.10000600000001,237.377914,17389,{"$f":"IF(ISNUMBER(H580),H580,H579)","v":251.10000600000001},237.377914]
[null,"2008-01-04",false,{"$f":"IF(C581,D580+1,D580)","v":2007},253.949997,255,242,250.050003,236.38533000000001,47058,250.050003,236.38533000000001]
[null,"2008-01-07",false,2007,235,255,235,245.64999399999999,232.225739,12041,245.64999399999999,232.225739]
[null,"2008-01-08",false,2007,251,251,238,241.75,228.538849,13792,241.75,228.538849]
[null,"2008-01-09",false,2007,227.25,242,225,234.550003,221.73232999999999,14830,234.550003,221.73232999999999]
[null,"2008-01-10",false,2007,236,242,228,233.699997,220.92880199999999,9438,233.699997,220.92880199999999]
[null,"2008-01-11",false,2007,233,239,226.10000600000001,235.199997,222.34681699999999,8841,235.199997,222.34681699999999]
[null,"2008-01-14",false,2007,238,238,227.050003,228.60000600000001,216.107529,422167,228.60000600000001,216.107529]
[null,"2008-01-15",false,2007,230,245,230,237.449997,224.47387699999999,100296,237.449997,224.47387699999999]
[null,"2008-01-16",false,2007,229,234,220.050003,226.300003,213.93319700000001,23199,226.300003,213.93319700000001]
[null,"2008-01-17",false,2007,233.75,235,226,232.35000600000001,219.652557,11242,232.35000600000001,219.652557]
[null,"2008-01-18",false,2007,231,236,220.5,232,219.32167100000001,6371,232,219.32167100000001]
[null,"2008-01-21",false,2007,223,229.949997,211,219.64999399999999,207.646591,16636,219.64999399999999,207.646591]
[null,"2008-01-22",false,2007,203,250,176,176,166.38194300000001,34652,176,166.38194300000001]
[null,"2008-01-23",false,2007,180,218,180,195.39999399999999,184.72178600000001,346240,195.39999399999999,184.72178600000001]
[null,"2008-01-24",false,2007,204,204,193,195.10000600000001,184.438187,17808,195.10000600000001,184.438187]
[null,"2008-01-25",false,2007,192,196,180,192,181.507599,117306,192,181.507599]
[null,"2008-01-28",false,2007,225,229.800003,189,194,183.398315,12038,194,183.398315]
[null,"2008-01-29",false,2007,190,192.949997,180,182.300003,172.337692,45098,182.300003,172.337692]
[null,"2008-01-30",false,2007,187,210,183.5,200.75,189.77946499999999,23965,200.75,189.77946499999999]
[null,"2008-01-31",false,2007,198,200,191.25,199.550003,188.645004,119029,199.550003,188.645004]
[null,"2008-02-01",false,2007,195.050003,199,192,192.60000600000001,182.074814,23594,192.60000600000001,182.074814]
[null,"2008-02-04",false,2007,200,208.5,195.10000600000001,197.550003,186.75431800000001,15986,197.550003,186.75431800000001]
[null,"2008-02-05",false,2007,195,201.5,192.89999399999999,195.050003,184.39093,2646155,195.050003,184.39093]
[null,"2008-02-06",false,2007,192.10000600000001,201.5,191,197.800003,186.990646,32580,197.800003,186.990646]
[null,"2008-02-07",false,2007,210,210,193.050003,195.35000600000001,184.67453,30444,195.35000600000001,184.67453]
[null,"2008-02-08",false,2007,199.85000600000001,199.85000600000001,187.10000600000001,190.800003,180.37318400000001,14289,190.800003,180.37318400000001]
[null,"2008-02-11",false,2007,190.800003,194.699997,180.25,189.199997,178.86061100000001,18032,189.199997,178.86061100000001]
[null,"2008-02-12",false,2007,182,191,180.5,190,179.61691300000001,35890,190,179.61691300000001]
[null,"2008-02-13",false,2007,193,194,190,193,182.452957,24399,193,182.452957]
[null,"2008-02-14",false,2007,193,199.89999399999999,190.050003,195.949997,185.24176,20573,195.949997,185.24176]
[null,"2008-02-15",false,2007,197.050003,201.5,197.050003,199.449997,188.55046100000001,65234,199.449997,188.55046100000001]
[null,"2008-02-18",false,2007,201,201.5,195.199997,200.60000600000001,189.63763399999999,15526,200.60000600000001,189.63763399999999]
[null,"2008-02-19",false,2007,202,202,196.85000600000001,200.14999399999999,189.212219,14990,200.14999399999999,189.212219]
[null,"2008-02-20",false,2007,200.75,200.89999399999999,200,200.5,189.54310599999999,16241,200.5,189.54310599999999]
[null,"2008-02-21",false,2007,200.949997,201.5,196.5,197.550003,186.75431800000001,266352,197.550003,186.75431800000001]
[null,"2008-02-22",false,2007,229,229,192,196,185.289017,14229,196,185.289017]
[null,"2008-02-25",false,2007,199.85000600000001,201,194.5,198.449997,187.60514800000001,13684,198.449997,187.60514800000001]
[null,"2008-02-26",false,2007,204.949997,204.949997,193.14999399999999,195.449997,184.76907299999999,13185,195.449997,184.76907299999999]
[null,"2008-02-27",false,2007,195.449997,198.5,190,190.550003,180.136841,19026,190.550003,180.136841]
[null,"2008-02-28",false,2007,194.75,195,191,194.85000600000001,184.20188899999999,24222,194.85000600000001,184.20188899999999]
[null,"2008-02-29",false,2007,195,201.5,180.10000600000001,192.949997,182.40566999999999,42851,192.949997,182.40566999999999]
[null,"2008-03-03",false,2007,185,191,185,188.60000600000001,178.29341099999999,16356,188.60000600000001,178.29341099999999]
[null,"2008-03-04",false,2007,194.5,194.5,183.10000600000001,187.550003,177.30079699999999,13783,187.550003,177.30079699999999]
[null,"2008-03-05",false,2007,187.050003,192.949997,184.10000600000001,186.14999399999999,175.97726399999999,11612,186.14999399999999,175.97726399999999]
[null,"2008-03-07",false,2007,185,185,180,180.39999399999999,170.54153400000001,12278,180.39999399999999,170.54153400000001]
[null,"2008-03-10",false,2007,180,184.89999399999999,179,180.5,170.63604699999999,38680,180.5,170.63604699999999]
[null,"2008-03-11",false,2007,185,202,172.050003,200.85000600000001,189.87396200000001,73849,200.85000600000001,189.87396200000001]
[null,"2008-03-12",false,2007,200,201.5,183,183.85000600000001,173.80299400000001,32367,183.85000600000001,173.80299400000001]
[null,"2008-03-13",false,2007,184.949997,184.949997,158,162,153.14703399999999,32485,162,153.14703399999999]
[null,"2008-03-14",false,2007,174,174,153.949997,162.199997,153.336105,81817,162.199997,153.336105]
[null,"2008-03-17",false,2007,157.949997,157.949997,142.25,153.050003,144.68611100000001,34852,153.050003,144.68611100000001]
[null,"2008-03-18",false,2007,152,160,152,156.050003,147.52220199999999,133927,156.050003,147.52220199999999]
[null,"2008-03-19",false,2007,159.89999399999999,160,135.199997,140.39999399999999,132.72744800000001,33504,140.39999399999999,132.72744800000001]
[null,"2008-03-24",false,2007,134,142.89999399999999,125.550003,130.050003,122.94302399999999,9840,130.050003,122.94302399999999]
[null,"2008-03-25",false,2007,134,147,133.10000600000001,142.25,134.476349,1197309,142.25,134.476349]
[null,"2008-03-26",false,2007,148,154,146,149.199997,141.046539,12451,149.199997,141.046539]
[null,"2008-03-27",false,2007,147,150,143.300003,147.75,139.67575099999999,11347,147.75,139.67575099999999]
[null,"2008-03-28",false,2007,142.5,170,142.5,161.949997,153.09974700000001,16886,161.949997,153.09974700000001]
[null,"2008-03-31",false,2007,177,180.5,155,172.25,162.836884,22386,172.25,162.836884]
[null,"2008-04-01",true,2008,175,175,163.449997,165.449997,156.40850800000001,9828,165.449997,156.40850800000001]
[null,"2008-04-02",false,2008,168,168,151.10000600000001,153.699997,145.300613,16204,153.699997,145.300613]
[null,"2008-04-03",false,2008,154,157.949997,147,149.39999399999999,141.23558,17857,149.39999399999999,141.23558]
[null,"2008-04-04",false,2008,150,150,145.25,147.35000600000001,139.297653,11953,147.35000600000001,139.297653]
[null,"2008-04-07",{"$f":"AND(MONTH(B644)=$C$1,MONTH(B643)<>$C$1)","v":false},2008,149,152,143.89999399999999,146.449997,138.446808,14871,{"$f":"IF(ISNUMBER(H644),H644,H643)","v":146.449997},138.446808]
[null,"2008-04-08",false,{"$f":"IF(C645,D644+1,D644)","v":2008},141.5,148,141,145.800003,137.83232100000001,12006,145.800003,137.83232100000001]
[null,"2008-04-09",false,2008,146.300003,146.300003,143.300003,144.699997,136.79246499999999,14088,144.699997,136.79246499999999]
[null,"2008-04-10",false,2008,148,152,140,140.449997,132.774719,683782,140.449997,132.774719]
[null,"2008-04-11",false,2008,141.89999399999999,144.89999399999999,140,140.89999399999999,133.20010400000001,1103552,140.89999399999999,133.20010400000001]
[null,"2008-04-15",false,2008,142.75,144,140.35000600000001,141.89999399999999,134.145432,16905,141.89999399999999,134.145432]
[null,"2008-04-16",false,2008,142.39999399999999,146,142.39999399999999,144.199997,136.31976299999999,29195,144.199997,136.31976299999999]
[null,"2008-04-17",false,2008,144.699997,147.89999399999999,144.699997,145.39999399999999,137.45417800000001,14859,145.39999399999999,137.45417800000001]
[null,"2008-04-21",false,2008,144,149.39999399999999,142,142.85000600000001,135.043564,26190,142.85000600000001,135.043564]
[null,"2008-04-22",false,2008,144.5,145,142.60000600000001,143.35000600000001,135.51623499999999,125500,143.35000600000001,135.51623499999999]
[null,"2008-04-23",false,2008,145,145,143.10000600000001,144.14999399999999,136.27247600000001,22034,144.14999399999999,136.27247600000001]
[null,"2008-04-24",false,2008,145,145,140.300003,144.050003,136.17797899999999,27129,144.050003,136.17797899999999]
[null,"2008-04-25",false,2008,145.5,146.5,141.5,142.449997,134.66540499999999,516176,142.449997,134.66540499999999]
[null,"2008-04-28",false,2008,145.050003,152,145.050003,149.10000600000001,140.952011,28079,149.10000600000001,140.952011]
[null,"2008-04-29",false,2008,150,150,143.10000600000001,144.60000600000001,136.69792200000001,42815,144.60000600000001,136.69792200000001]
[null,"2008-04-30",false,2008,149.89999399999999,150,144.5,144.89999399999999,136.981537,40345,144.89999399999999,136.981537]
[null,"2008-05-02",false,2008,146,149.89999399999999,145.35000600000001,147.64999399999999,139.58123800000001,20420,147.64999399999999,139.58123800000001]
[null,"2008-05-05",false,2008,147.64999399999999,150,145.050003,146.85000600000001,138.82496599999999,146664,146.85000600000001,138.82496599999999]
[null,"2008-05-06",false,2008,147,147.449997,145,145.5,137.548721,6426,145.5,137.548721]
[null,"2008-05-07",false,2008,147,148,144,144.949997,137.02879300000001,8199,144.949997,137.02879300000001]
[null,"2008-05-08",false,2008,145,145,142.64999399999999,143.699997,135.84710699999999,5093,143.699997,135.84710699999999]
[null,"2008-05-09",false,2008,144.800003,144.85000600000001,140,140.449997,132.774719,8946,140.449997,132.774719]
[null,"2008-05-12",false,2008,140.10000600000001,145,134,142.85000600000001,135.043564,16731,142.85000600000001,135.043564]
[null,"2008-05-13",false,2008,144.75,144.75,140,140.050003,132.39657600000001,14614,140.050003,132.39657600000001]
[null,"2008-05-14",false,2008,140.39999399999999,141.800003,139.35000600000001,140.14999399999999,132.491074,37343,140.14999399999999,132.491074]
[null,"2008-05-15",false,2008,142.800003,143.39999399999999,140.35000600000001,141.10000600000001,133.38919100000001,17740,141.10000600000001,133.38919100000001]
[null,"2008-05-16",false,2008,142.85000600000001,146.75,141.550003,142.10000600000001,134.33453399999999,29537,142.10000600000001,134.33453399999999]
[null,"2008-05-20",false,2008,145,145,142.25,142.550003,134.75993299999999,14526,142.550003,134.75993299999999]
[null,"2008-05-21",false,2008,144,144.699997,140.5,141.449997,133.72004699999999,39580,141.449997,133.72004699999999]
[null,"2008-05-22",false,2008,141,141.449997,136.050003,137.050003,129.560486,304645,137.050003,129.560486]
[null,"2008-05-23",false,2008,141.800003,141.89999399999999,136,136.449997,128.993301,14273,136.449997,128.993301]
[null,"2008-05-26",false,2008,140,140,124.25,126,119.114357,16872,126,119.114357]
[null,"2008-05-27",false,2008,129.449997,133,126,129.050003,121.997696,180398,129.050003,121.997696]
[null,"2008-05-28",false,2008,138.800003,139.75,128,136.14999399999999,128.709686,17079,136.14999399999999,128.709686]
[null,"2008-05-29",false,2008,139.85000600000001,139.85000600000001,130,130.64999399999999,123.510246,18434,130.64999399999999,123.510246]
[null,"2008-05-30",false,2008,134.949997,134.949997,125,125.599998,118.73622899999999,17442,125.599998,118.73622899999999]
[null,"2008-06-02",false,2008,128,129,124,125.25,118.405357,18820,125.25,118.405357]
[null,"2008-06-03",false,2008,125,126.25,120,125.900002,119.019836,9293,125.900002,119.019836]
[null,"2008-06-04",false,2008,128.949997,130,125,125.150002,118.31081399999999,6022,125.150002,118.31081399999999]
[null,"2008-06-05",false,2008,121.050003,126.900002,121.050003,122.599998,115.90016900000001,5383,122.599998,115.90016900000001]
[null,"2008-06-06",false,2008,123,126.949997,123,125.199997,118.35807800000001,4550,125.199997,118.35807800000001]
[null,"2008-06-09",false,2008,120.400002,126,120.400002,125.099998,118.263565,248249,125.099998,118.263565]
[null,"2008-06-10",false,2008,129.89999399999999,133.199997,125,125.550003,118.688957,13254,125.550003,118.688957]
[null,"2008-06-11",false,2008,126.050003,131,124,128.64999399999999,121.61953699999999,818789,128.64999399999999,121.61953699999999]
[null,"2008-06-12",false,2008,133,133,121,125.25,118.405357,19018,125.25,118.405357]
[null,"2008-06-13",false,2008,126.25,126.949997,120.400002,121.5,114.860275,15458,121.5,114.860275]
[null,"2008-06-16",false,2008,124.949997,125.800003,121.050003,121.849998,115.191154,4888,121.849998,115.191154]
[null,"2008-06-17",false,2008,123,123.5,120.099998,120.949997,114.34034,10708,120.949997,114.34034]
[null,"2008-06-18",false,2008,122,125.400002,121,121.300003,114.671211,38351,121.300003,114.671211]
[null,"2008-06-19",false,2008,120.099998,122.099998,119.5,120,113.44225299999999,17744,120,113.44225299999999]
[null,"2008-06-20",false,2008,120.099998,121.900002,111.099998,113.949997,107.72286200000001,160962,113.949997,107.72286200000001]
[null,"2008-06-23",false,2008,115,118.5,104,105.849998,100.065506,9979,105.849998,100.065506]
[null,"2008-06-24",false,2008,106,107.199997,100,100.849998,95.338752999999997,6859,100.849998,95.338752999999997]
[null,"2008-06-25",false,2008,96,102.050003,96,100.400002,94.913345000000007,6070,100.400002,94.913345000000007]
[null,"2008-06-26",false,2008,100.150002,102,96,96.349997999999999,91.084678999999994,15358,96.349997999999999,91.084678999999994]
[null,"2008-06-27",false,2008,102,104.900002,93,100.5,95.007874000000001,514765,100.5,95.007874000000001]
[null,"2008-06-30",false,2008,100.5,104.949997,94,99.25,93.826194999999998,388264,99.25,93.826194999999998]
[null,"2008-07-01",false,2008,117.949997,117.949997,96,96,90.753799000000001,6337,96,90.753799000000001]
[null,"2008-07-02",false,2008,98.949996999999996,98.949996999999996,92.050003000000004,96.800003000000004,91.510086000000001,5443,96.800003000000004,91.510086000000001]
[null,"2008-07-03",false,2008,98.050003000000004,98.050003000000004,92.300003000000004,94.150002000000001,89.004897999999997,3899,94.150002000000001,89.004897999999997]
[null,"2008-07-04",false,2008,94,98,92.150002000000001,96.650002000000001,91.368285999999998,6256,96.650002000000001,91.368285999999998]
[null,"2008-07-07",false,2008,100,107.650002,97.25,104.949997,99.214706000000007,15680,104.949997,99.214706000000007]
[null,"2008-07-08",false,2008,106.25,106.25,97.800003000000004,104.449997,98.742026999999993,3770,104.449997,98.742026999999993]
[null,"2008-07-09",false,2008,105,111.949997,105,109.449997,103.46878100000001,8290,109.449997,103.46878100000001]
[null,"2008-07-10",{"$f":"AND(MONTH(B708)=$C$1,MONTH(B707)<>$C$1)","v":false},2008,102.650002,110.949997,102.5,106.900002,101.058144,1469,{"$f":"IF(ISNUMBER(H708),H708,H707)","v":106.900002},101.058144]
[null,"2008-07-11",false,{"$f":"IF(C709,D708+1,D708)","v":2008},104,109,102.550003,102.949997,97.323982000000001,5178,102.949997,97.323982000000001]
[null,"2008-07-14",false,2008,104,104,100,102.550003,96.945853999999997,2197,102.550003,96.945853999999997]
[null,"2008-07-15",false,2008,100.5,104.300003,100,100.099998,94.629738000000003,2433,100.099998,94.629738000000003]
[null,"2008-07-16",false,2008,97.25,101.949997,97.25,99.699996999999996,94.251609999999999,2079,99.699996999999996,94.251609999999999]
[null,"2008-07-17",false,2008,101,101,96.300003000000004,97.900002000000001,92.549987999999999,2111,97.900002000000001,92.549987999999999]
[null,"2008-07-18",false,2008,95.400002000000001,110,95.400002000000001,104.699997,98.978363000000002,938825,104.699997,98.978363000000002]
[null,"2008-07-21",false,2008,100.199997,108,100.199997,105.75,99.970984999999999,5412,105.75,99.970984999999999]
[null,"2008-07-22",false,2008,103.099998,107.949997,103.099998,104.849998,99.496521000000001,1501,104.849998,99.496521000000001]
[null,"2008-07-23",false,2008,105.599998,113.849998,105.599998,112.150002,106.42379,5322,112.150002,106.42379]
[null,"2008-07-24",false,2008,114,119,109.150002,115.25,109.365517,48441,115.25,109.365517]
[null,"2008-07-25",false,2008,110.550003,117.5,110.050003,116.25,110.31443,849913,116.25,110.31443]
[null,"2008-07-28",false,2008,112.199997,115.5,112.050003,114,108.17931400000001,1859,114,108.17931400000001]
[null,"2008-07-29",false,2008,115,115,110,111.199997,105.522285,1077,111.199997,105.522285]
[null,"2008-07-30",false,2008,107.5,112,107.5,110.050003,104.43100699999999,1009,110.050003,104.43100699999999]
[null,"2008-07-31",false,2008,115,115,107.400002,111.150002,105.474846,2459,111.150002,105.474846]
[null,"2008-08-01",false,2008,108.199997,112,108.099998,109.199997,103.624413,1449,109.199997,103.624413]
[null,"2008-08-04",false,2008,108.550003,111.849998,108.5,110.949997,105.285065,2574,110.949997,105.285065]
[null,"2008-08-05",false,2008,111.949997,115,109,113.050003,107.27784,13903,113.050003,107.27784]
[null,"2008-08-06",false,2008,115,119,113,116.050003,110.124657,10000,116.050003,110.124657]
[null,"2008-08-07",false,2008,116.800003,123.849998,112,118.699997,112.639359,11224,118.699997,112.639359]
[null,"2008-08-08",false,2008,116.900002,122.849998,116.900002,120.150002,114.01532,7169,120.150002,114.01532]
[null,"2008-08-11",false,2008,117,123.550003,117,120.199997,114.06276699999999,3662,120.199997,114.06276699999999]
[null,"2008-08-12",false,2008,120,122.599998,114.949997,117.849998,111.832764,17414,117.849998,111.832764]
[null,"2008-08-13",false,2008,117.849998,123,115.5,120.150002,114.01532,4816,120.150002,114.01532]
[null,"2008-08-14",false,2008,120.5,121.800003,120,120.25,114.110214,6411,120.25,114.110214]
[null,"2008-08-18",false,2008,119,122.75,119,121.550003,115.343842,2687,121.550003,115.343842]
[null,"2008-08-19",false,2008,119,121.949997,117.050003,119,112.924042,5666,119,112.924042]
[null,"2008-08-20",false,2008,118.300003,121.699997,118.300003,121,114.821922,2303,121,114.821922]
[null,"2008-08-21",false,2008,120,123,119.099998,123,116.719795,122359,123,116.719795]
[null,"2008-08-22",false,2008,124,125,120,120.400002,114.25256299999999,9636,120.400002,114.25256299999999]
[null,"2008-08-25",false,2008,123,123.900002,118.050003,121,114.821922,5070,121,114.821922]
[null,"2008-08-26",false,2008,121,121,115.349998,116.050003,110.124657,1723,116.050003,110.124657]
[null,"2008-08-27",false,2008,115.150002,117.699997,115.150002,116.150002,110.219551,464,116.150002,110.219551]
[null,"2008-08-28",false,2008,114.300003,117.5,114.099998,115.550003,109.6502,865,115.550003,109.6502]
[null,"2008-08-29",false,2008,115,117.400002,111.699997,117.150002,111.16848,1799,117.150002,111.16848]
[null,"2008-09-01",false,2008,115,118,115,116.900002,110.931259,853,116.900002,110.931259]
[null,"2008-09-02",false,2008,115.5,122,115.5,120.099998,113.96787999999999,4207,120.099998,113.96787999999999]
[null,"2008-09-04",false,2008,116.699997,122,116.699997,121.099998,114.91681699999999,3759,121.099998,114.91681699999999]
[null,"2008-09-05",false,2008,116.349998,122.900002,116.349998,122.050003,115.818321,1967,122.050003,115.818321]
[null,"2008-09-08",false,2008,122,126,122,124.099998,117.76364100000001,3368,124.099998,117.76364100000001]
[null,"2008-09-09",false,2008,121.199997,125.75,121.199997,124.199997,117.85852800000001,101529,124.199997,117.85852800000001]
[null,"2008-09-10",false,2008,123.550003,127.449997,123.550003,125.75,119.329407,3091,125.75,119.329407]
[null,"2008-09-11",false,2008,123.550003,125.349998,123,123,116.719795,1351,123,116.719795]
[null,"2008-09-12",false,2008,123,144.39999399999999,121,127.849998,121.322159,1014757,127.849998,121.322159]
[null,"2008-09-15",false,2008,129.800003,129.800003,113.099998,122.5,116.24533099999999,157594,122.5,116.24533099999999]
[null,"2008-09-16",false,2008,117.900002,121.5,114.400002,120.5,114.34744999999999,41336,120.5,114.34744999999999]
[null,"2008-09-17",false,2008,122.699997,122.699997,115,117.550003,111.54808,7273,117.550003,111.54808]
[null,"2008-09-18",false,2008,105.5,120,105.5,119.150002,113.066383,12270,119.150002,113.066383]
[null,"2008-09-19",false,2008,122,126,117.199997,123.25,116.95703899999999,43178,123.25,116.95703899999999]
[null,"2008-09-22",false,2008,120.050003,122,115.5,116.300003,110.36189299999999,4420,116.300003,110.36189299999999]
[null,"2008-09-23",false,2008,111.349998,117.949997,111.099998,111.650002,105.949341,4169,111.650002,105.949341]
[null,"2008-09-24",false,2008,112,117,112,113.199997,107.42016599999999,4461,113.199997,107.42016599999999]
[null,"2008-09-25",false,2008,116.900002,116.900002,111.25,113,107.23036999999999,2233,113,107.23036999999999]
[null,"2008-09-26",false,2008,106.099998,114.849998,106.099998,109.400002,103.814201,10336,109.400002,103.814201]
[null,"2008-09-29",false,2008,105.300003,111.599998,100.400002,102.199997,96.981819000000002,4895,102.199997,96.981819000000002]
[null,"2008-09-30",false,2008,98.099997999999999,103,92.5,100.650002,95.510963000000004,83837,100.650002,95.510963000000004]
[null,"2008-10-01",false,2008,98.150002000000001,109,98.150002000000001,107.5,102.01121500000001,2391,107.5,102.01121500000001]
[null,"2008-10-03",false,2008,103.199997,114.849998,101.300003,111.050003,105.379959,6786,111.050003,105.379959]
[null,"2008-10-06",false,2008,110,114.400002,101.099998,109.349998,103.76675400000001,13661,109.349998,103.76675400000001]
[null,"2008-10-07",false,2008,104.050003,109,104.050003,106.300003,100.87247499999999,2270,106.300003,100.87247499999999]
[null,"2008-10-08",false,2008,98.300003000000004,98.599997999999999,92.25,95.349997999999999,90.481575000000007,4640,95.349997999999999,90.481575000000007]
[null,"2008-10-10",false,2008,94,97.5,80.099997999999999,87.449996999999996,82.984924000000007,4223,87.449996999999996,82.984924000000007]
[null,"2008-10-13",false,2008,90,92,83.349997999999999,89.849997999999999,85.262383,4042,89.849997999999999,85.262383]
[null,"2008-10-14",{"$f":"AND(MONTH(B772)=$C$1,MONTH(B771)<>$C$1)","v":false},2008,95,96.25,88,89.25,84.693031000000005,30638,{"$f":"IF(ISNUMBER(H772),H772,H771)","v":89.25},84.693031000000005]
[null,"2008-10-15",false,{"$f":"IF(C773,D772+1,D772)","v":2008},89,89,81.050003000000004,84.5,80.185554999999994,3520,84.5,80.185554999999994]
[null,"2008-10-16",false,2008,96,96,78.550003000000004,83,78.762146000000001,11620,83,78.762146000000001]
[null,"2008-10-17",false,2008,86.400002000000001,89.800003000000004,79,79.349997999999999,75.298500000000004,2204,79.349997999999999,75.298500000000004]
[null,"2008-10-20",false,2008,76.349997999999999,86.75,74.550003000000004,79.800003000000004,75.725532999999999,25936,79.800003000000004,75.725532999999999]
[null,"2008-10-21",false,2008,80,84,80,82.949996999999996,78.714691000000002,2894,82.949996999999996,78.714691000000002]
[null,"2008-10-22",false,2008,80,80,76.099997999999999,77.800003000000004,73.827652,18467,77.800003000000004,73.827652]
[null,"2008-10-23",false,2008,73.900002000000001,78.5,73.900002000000001,74.800003000000004,70.980834999999999,5483,74.800003000000004,70.980834999999999]
[null,"2008-10-24",false,2008,75.199996999999996,77.199996999999996,64,71.900002000000001,68.228904999999997,10558,71.900002000000001,68.228904999999997]
[null,"2008-10-27",false,2008,64.650002000000001,80,63,75,71.170592999999997,4768,75,71.170592999999997]
[null,"2008-10-29",false,2008,68.300003000000004,76.900002000000001,68.300003000000004,73.900002000000001,70.126761999999999,1184,73.900002000000001,70.126761999999999]
[null,"2008-10-31",false,2008,76.849997999999999,85.5,76.849997999999999,77.849997999999999,73.875091999999995,46268,77.849997999999999,73.875091999999995]
[null,"2008-11-03",false,2008,78,80,78,79.800003000000004,75.725532999999999,1833,79.800003000000004,75.725532999999999]
[null,"2008-11-04",false,2008,76.25,78,74,75.349997999999999,71.502739000000005,17354,75.349997999999999,71.502739000000005]
[null,"2008-11-05",false,2008,75,88.650002000000001,73.599997999999999,75,71.170592999999997,27254,75,71.170592999999997]
[null,"2008-11-06",false,2008,70,73.900002000000001,70,71.150002000000001,67.517180999999994,4030,71.150002000000001,67.517180999999994]
[null,"2008-11-07",false,2008,70,71.849997999999999,68.75,69.349997999999999,65.809089999999998,28020,69.349997999999999,65.809089999999998]
[null,"2008-11-10",false,2008,70.099997999999999,72.25,68.449996999999996,69.199996999999996,65.666747999999998,11750,69.199996999999996,65.666747999999998]
[null,"2008-11-11",false,2008,69,69.900002000000001,65.050003000000004,66.25,62.867367000000002,4234,66.25,62.867367000000002]
[null,"2008-11-12",false,2008,64.050003000000004,67,64,64.5,61.206721999999999,2720,64.5,61.206721999999999]
[null,"2008-11-14",false,2008,64.800003000000004,66.75,60.599997999999999,61.299999,58.170113000000001,6162,61.299999,58.170113000000001]
[null,"2008-11-17",false,2008,60.5,71,60,65.400002000000001,62.060780000000001,6631,65.400002000000001,62.060780000000001]
[null,"2008-11-18",false,2008,65,65,60.200001,61.400002000000001,58.265014999999998,2437,61.400002000000001,58.265014999999998]
[null,"2008-11-19",false,2008,57.200001,73,57.200001,61.450001,58.312461999999996,4056,61.450001,58.312461999999996]
[null,"2008-11-20",false,2008,61,65,60.049999,61.200001,58.075214000000003,959,61.200001,58.075214000000003]
[null,"2008-11-21",false,2008,61,64,59.349997999999999,61,57.885432999999999,1275,61,57.885432999999999]
[null,"2008-11-24",false,2008,58,65.849997999999999,58,60.400002000000001,57.316071000000001,1382,60.400002000000001,57.316071000000001]
[null,"2008-11-25",false,2008,60,64.900002000000001,59.349997999999999,63.400002000000001,60.162894999999999,2992,63.400002000000001,60.162894999999999]
[null,"2008-11-26",false,2008,63,68.949996999999996,63,67.650002000000001,64.195892000000001,5236,67.650002000000001,64.195892000000001]
[null,"2008-11-27",false,2008,"null","null","null","null","null","null",67.650002000000001,64.195892000000001]
[null,"2008-11-28",false,2008,64.900002000000001,74,64.900002000000001,69,65.476973999999998,9503,69,65.476973999999998]
[null,"2008-12-01",false,2008,68.900002000000001,71.5,63.200001,65.400002000000001,62.060780000000001,1542,65.400002000000001,62.060780000000001]
[null,"2008-12-02",false,2008,62.950001,65.400002000000001,59.049999,61,57.885432999999999,6208,61,57.885432999999999]
[null,"2008-12-03",false,2008,63,64,60.650002000000001,63.049999,59.830756999999998,2975,63.049999,59.830756999999998]
[null,"2008-12-04",false,2008,65,75.699996999999996,63.25,71.300003000000004,67.659531000000001,40489,71.300003000000004,67.659531000000001]
[null,"2008-12-05",false,2008,72,74.900002000000001,72,72.5,68.798255999999995,12711,72.5,68.798255999999995]
[null,"2008-12-08",false,2008,77,77.550003000000004,68.050003000000004,69.699996999999996,66.141211999999996,2601,69.699996999999996,66.141211999999996]
[null,"2008-12-10",false,2008,68.949996999999996,70.699996999999996,65.5,67.25,63.816322,5700,67.25,63.816322]
[null,"2008-12-11",false,2008,67,74.900002000000001,66.050003000000004,72.099997999999999,68.418678,26306,72.099997999999999,68.418678]
[null,"2008-12-12",false,2008,72.099997999999999,79.949996999999996,72,78.400002000000001,74.397018000000003,25026,78.400002000000001,74.397018000000003]
[null,"2008-12-15",false,2008,93.400002000000001,94,75.5,76.099997999999999,72.214432000000002,72161,76.099997999999999,72.214432000000002]
[null,"2008-12-16",false,2008,81.949996999999996,81.949996999999996,72.650002000000001,73.349997999999999,69.604850999999996,709258,73.349997999999999,69.604850999999996]
[null,"2008-12-17",false,2008,75,75.800003000000004,71.25,72.199996999999996,68.513557000000006,88662,72.199996999999996,68.513557000000006]
[null,"2008-12-18",false,2008,73.550003000000004,73.550003000000004,71.199996999999996,72.5,68.798255999999995,37711,72.5,68.798255999999995]
[null,"2008-12-19",false,2008,73.550003000000004,77.449996999999996,69.099997999999999,75.699996999999996,71.834868999999998,31048,75.699996999999996,71.834868999999998]
[null,"2008-12-22",false,2008,72,76.449996999999996,71.599997999999999,73.400002000000001,69.652298000000002,4622,73.400002000000001,69.652298000000002]
[null,"2008-12-23",false,2008,72.150002000000001,73.25,68.5,70.099997999999999,66.520797999999999,7130,70.099997999999999,66.520797999999999]
[null,"2008-12-24",false,2008,70,70,68.099997999999999,69.5,65.951430999999999,3126,69.5,65.951430999999999]
[null,"2008-12-26",false,2008,70.5,71,67.550003000000004,68.699996999999996,65.192276000000007,7498,68.699996999999996,65.192276000000007]
[null,"2008-12-29",false,2008,69.050003000000004,69.5,64.550003000000004,68.349997999999999,64.860152999999997,2304,68.349997999999999,64.860152999999997]
[null,"2008-12-30",false,2008,67.699996999999996,70,67.699996999999996,68.800003000000004,65.287170000000003,5686,68.800003000000004,65.287170000000003]
[null,"2008-12-31",false,2008,68.650002000000001,72,68,71.25,67.612082999999998,4263,71.25,67.612082999999998]
[null,"2009-01-02",false,2008,71.699996999999996,75.050003000000004,71.550003000000004,74.800003000000004,70.980834999999999,9427,74.800003000000004,70.980834999999999]
[null,"2009-01-05",false,2008,74.050003000000004,76.900002000000001,71.550003000000004,71.900002000000001,68.228904999999997,12490,71.900002000000001,68.228904999999997]
[null,"2009-01-06",false,2008,73.699996999999996,75,71.400002000000001,72,68.323791999999997,11226,72,68.323791999999997]
[null,"2009-01-07",false,2008,72.5,72.800003000000004,62.599997999999999,63.150002000000001,59.925654999999999,22506,63.150002000000001,59.925654999999999]
[null,"2009-01-09",false,2008,63,63,53.650002000000001,57.900002000000001,54.943710000000003,49939,57.900002000000001,54.943710000000003]
[null,"2009-01-12",false,2008,58,61.799999,58,59.400002000000001,56.367125999999999,3296,59.400002000000001,56.367125999999999]
[null,"2009-01-13",false,2008,60,61.900002000000001,59.700001,60.700001,57.600749999999998,5655,60.700001,57.600749999999998]
[null,"2009-01-14",false,2008,61.900002000000001,63.900002000000001,60,62.5,59.308846000000003,15912,62.5,59.308846000000003]
[null,"2009-01-15",false,2008,57.349997999999999,61,54,60.450001,57.363517999999999,3028,60.450001,57.363517999999999]
[null,"2009-01-16",false,2008,60,60.900002000000001,56.849997999999999,59.25,56.224789000000001,16631,59.25,56.224789000000001]
[null,"2009-01-19",false,2008,63,64.400002000000001,60.349997999999999,61.849997999999999,58.692031999999998,9397,61.849997999999999,58.692031999999998]
[null,"2009-01-20",false,2008,61,62.099997999999999,56.5,59.25,56.224789000000001,20555,59.25,56.224789000000001]
[null,"2009-01-21",{"$f":"AND(MONTH(B836)=$C$1,MONTH(B835)<>$C$1)","v":false},2008,58,59.849997999999999,57,57.650002000000001,54.706477999999997,16527,{"$f":"IF(ISNUMBER(H836),H836,H835)","v":57.650002000000001},54.706477999999997]
[null,"2009-01-22",false,{"$f":"IF(C837,D836+1,D836)","v":2008},59.799999,65,48.650002000000001,49.599997999999999,47.067501,567254,49.599997999999999,47.067501]
[null,"2009-01-23",false,2008,51.950001,55,49,53.25,50.531135999999996,20366,53.25,50.531135999999996]
[null,"2009-01-27",false,2008,54,54.799999,52.200001,53.700001,50.958163999999996,7603,53.700001,50.958163999999996]
[null,"2009-01-28",false,2008,53.299999,54.400002000000001,53,53.650002000000001,50.910713000000001,7121,53.650002000000001,50.910713000000001]
[null,"2009-01-29",false,2008,53.099997999999999,57,53.099997999999999,54.150002000000001,51.385188999999997,5032,54.150002000000001,51.385188999999997]
[null,"2009-01-30",false,2008,53.5,54.950001,51.900002000000001,53.950001,51.195396000000002,22180,53.950001,51.195396000000002]
[null,"2009-02-02",false,2008,54,57.799999,53.099997999999999,53.700001,50.958163999999996,6731,53.700001,50.958163999999996]
[null,"2009-02-03",false,2008,53,55,51,51.549999,48.917931000000003,7954,51.549999,48.917931000000003]
[null,"2009-02-04",false,2008,52,53.75,51,51.400002000000001,48.775593000000001,6232,51.400002000000001,48.775593000000001]
[null,"2009-02-05",false,2008,53.400002000000001,53.5,51,51.75,49.107716000000003,4093,51.75,49.107716000000003]
[null,"2009-02-06",false,2008,53.5,56,51.049999,54.650002000000001,51.859653000000002,115534,54.650002000000001,51.859653000000002]
[null,"2009-02-09",false,2008,55.799999,60,54.549999,58.299999,55.323284000000001,37863,58.299999,55.323284000000001]
[null,"2009-02-10",false,2008,60,60,57.700001,59.299999,56.272232000000002,69367,59.299999,56.272232000000002]
[null,"2009-02-11",false,2008,58.299999,66,57,63.900002000000001,60.637355999999997,20796,63.900002000000001,60.637355999999997]
[null,"2009-02-12",false,2008,68.199996999999996,70,60.700001,62.599997999999999,59.403736000000002,176220,62.599997999999999,59.403736000000002]
[null,"2009-02-13",false,2008,62.900002000000001,68,61.25,62.599997999999999,59.403736000000002,102978,62.599997999999999,59.403736000000002]
[null,"2009-02-16",false,2008,62.900002000000001,62.950001,57,57.849997999999999,54.896259000000001,17439,57.849997999999999,54.896259000000001]
[null,"2009-02-17",false,2008,57.5,57.75,54.5,55.799999,52.950938999999998,203930,55.799999,52.950938999999998]
[null,"2009-02-18",false,2008,52.200001,55.200001,52.200001,53.049999,50.341346999999999,13471,53.049999,50.341346999999999]
[null,"2009-02-19",false,2008,54.700001,54.799999,53,53.650002000000001,50.910713000000001,8633,53.650002000000001,50.910713000000001]
[null,"2009-02-20",false,2008,51.400002000000001,52.5,50.299999,51.349997999999999,48.728138000000001,11393,51.349997999999999,48.728138000000001]
[null,"2009-02-24",false,2008,50.450001,52,50,50.700001,48.111328,11833,50.700001,48.111328]
[null,"2009-02-25",false,2008,50.150002000000001,52,49.5,50.799999,48.206229999999998,14195,50.799999,48.206229999999998]
[null,"2009-02-26",false,2008,50.5,51.549999,49.150002000000001,50.049999,47.494517999999999,15450,50.049999,47.494517999999999]
[null,"2009-02-27",false,2008,49.150002000000001,50.5,49.099997999999999,49.5,46.972607000000004,3703,49.5,46.972607000000004]
[null,"2009-03-02",false,2008,51.900002000000001,51.900002000000001,47.5,48.099997999999999,45.644084999999997,4408,48.099997999999999,45.644084999999997]
[null,"2009-03-03",false,2008,46.650002000000001,47.799999,43.5,44.849997999999999,42.560020000000002,13499,44.849997999999999,42.560020000000002]
[null,"2009-03-04",false,2008,43.5,45.299999,43.150002000000001,43.650002000000001,41.421298999999998,12793,43.650002000000001,41.421298999999998]
[null,"2009-03-05",false,2008,43.150002000000001,43.450001,40.200001,40.549999,38.479576000000002,22574,40.549999,38.479576000000002]
[null,"2009-03-06",false,2008,40.599997999999999,40.950001,39.049999,39.25,37.245956,10397,39.25,37.245956]
[null,"2009-03-09",false,2008,38.099997999999999,40,36.099997999999999,39.049999,37.056164000000003,519515,39.049999,37.056164000000003]
[null,"2009-03-12",false,2008,40.099997999999999,42.200001,38.25,39.400002000000001,37.388297999999999,6127,39.400002000000001,37.388297999999999]
[null,"2009-03-13",false,2008,39.549999,44,39.549999,43.150002000000001,40.946818999999998,10692,43.150002000000001,40.946818999999998]
[null,"2009-03-16",false,2008,44,44.400002000000001,42.200001,43.299999,41.089171999999998,6419,43.299999,41.089171999999998]
[null,"2009-03-17",false,2008,42.799999,51.450001,42.799999,45.150002000000001,42.844715000000001,51793,45.150002000000001,42.844715000000001]
[null,"2009-03-18",false,2008,45.75,49,45.75,47.75,45.311954,18460,47.75,45.311954]
[null,"2009-03-19",false,2008,47.299999,49.799999,47.299999,48.200001,45.738979,7826,48.200001,45.738979]
[null,"2009-03-20",false,2008,47.950001,48.5,45.099997999999999,45.450001,43.129395000000002,24454,45.450001,43.129395000000002]
[null,"2009-03-23",false,2008,46.5,48.150002000000001,46.5,46.950001,44.552799,7381,46.950001,44.552799]
[null,"2009-03-24",false,2008,48.400002000000001,48.450001,46.099997999999999,46.849997999999999,44.457909000000001,11277,46.849997999999999,44.457909000000001]
[null,"2009-03-25",false,2008,47.75,47.75,44.200001,44.900002000000001,42.607470999999997,26392,44.900002000000001,42.607470999999997]
[null,"2009-03-26",false,2008,46,47,45,45.450001,43.129395000000002,10140,45.450001,43.129395000000002]
[null,"2009-03-27",false,2008,45.599997999999999,54.549999,45.599997999999999,54.549999,51.764758999999998,40170,54.549999,51.764758999999998]
[null,"2009-03-30",false,2008,54.799999,65,54,62.5,59.308846000000003,160696,62.5,59.308846000000003]
[null,"2009-03-31",false,2008,63.099997999999999,63.700001,57.450001,58.549999,55.560516,114934,58.549999,55.560516]
[null,"2009-04-01",true,2009,59.200001,61.900002000000001,58.200001,60.049999,56.983939999999997,38021,60.049999,56.983939999999997]
[null,"2009-04-02",false,2009,60.5,62.900002000000001,58.549999,60.5,57.410961,29602,60.5,57.410961]
[null,"2009-04-06",false,2009,62.450001,62.5,59,59.450001,56.414569999999998,21100,59.450001,56.414569999999998]
[null,"2009-04-08",false,2009,59,62.400002000000001,58.799999,59.349997999999999,56.319679000000001,35620,59.349997999999999,56.319679000000001]
[null,"2009-04-09",false,2009,62,62,58.599997999999999,58.900002000000001,55.892651000000001,42895,58.900002000000001,55.892651000000001]
[null,"2009-04-13",false,2009,59,61.950001,59,59.900002000000001,56.841594999999998,55480,59.900002000000001,56.841594999999998]
[null,"2009-04-15",false,2009,60.900002000000001,69,59,65.050003000000004,61.728642000000001,152347,65.050003000000004,61.728642000000001]
[null,"2009-04-16",false,2009,68.449996999999996,71.400002000000001,64.400002000000001,66.949996999999996,63.531619999999997,158847,66.949996999999996,63.531619999999997]
[null,"2009-04-17",false,2009,71,80,64.150002000000001,65.449996999999996,62.108212000000002,103372,65.449996999999996,62.108212000000002]
[null,"2009-04-20",false,2009,65.5,66.5,64.150002000000001,65.550003000000004,62.203116999999999,50407,65.550003000000004,62.203116999999999]
[null,"2009-04-21",false,2009,65,70.800003000000004,63,66.400002000000001,63.009723999999999,97856,66.400002000000001,63.009723999999999]
[null,"2009-04-22",false,2009,66.550003000000004,68.099997999999999,64.050003000000004,65.699996999999996,62.345440000000004,16215,65.699996999999996,62.345440000000004]
[null,"2009-04-23",false,2009,65.099997999999999,66.449996999999996,63.299999,63.75,60.495013999999998,12747,63.75,60.495013999999998]
[null,"2009-04-24",false,2009,65.800003000000004,73.400002000000001,64.050003000000004,71.099997999999999,67.469734000000003,94915,71.099997999999999,67.469734000000003]
[null,"2009-04-27",false,2009,73.099997999999999,75.5,71,72.050003000000004,68.371230999999995,225702,72.050003000000004,68.371230999999995]
[null,"2009-04-28",false,2009,71.800003000000004,71.800003000000004,65.400002000000001,66.550003000000004,63.152065,26185,66.550003000000004,63.152065]
[null,"2009-04-29",false,2009,66.050003000000004,68.449996999999996,65.5,67,63.579082,36103,67,63.579082]
[null,"2009-04-30",false,2009,67,67,67,67,63.579082,0,67,63.579082]
[null,"2009-05-04",{"$f":"AND(MONTH(B900)=$C$1,MONTH(B899)<>$C$1)","v":false},2009,68,71,65.75,70.199996999999996,66.615700000000004,47065,{"$f":"IF(ISNUMBER(H900),H900,H899)","v":70.199996999999996},66.615700000000004]
[null,"2009-05-05",false,{"$f":"IF(C901,D900+1,D900)","v":2009},70.75,73.650002000000001,67.099997999999999,69.949996999999996,66.378456,30212,69.949996999999996,66.378456]
[null,"2009-05-06",false,2009,68.25,71.5,66.099997999999999,67.050003000000004,63.626536999999999,18826,67.050003000000004,63.626536999999999]
[null,"2009-05-07",false,2009,67.25,68.849997999999999,66.5,67.099997999999999,63.673980999999998,11726,67.099997999999999,63.673980999999998]
[null,"2009-05-08",false,2009,67,71.5,67,68.050003000000004,64.575462000000002,27217,68.050003000000004,64.575462000000002]
[null,"2009-05-11",false,2009,68.150002000000001,69.900002000000001,66,66.099997999999999,62.725020999999998,17812,66.099997999999999,62.725020999999998]
[null,"2009-05-12",false,2009,65,67.949996999999996,65,66.150002000000001,62.772480000000002,19799,66.150002000000001,62.772480000000002]
[null,"2009-05-13",false,2009,66,68,66,67.199996999999996,63.768859999999997,27468,67.199996999999996,63.768859999999997]
[null,"2009-05-14",false,2009,67,68.25,64.5,67.900002000000001,64.433121,41803,67.900002000000001,64.433121]
[null,"2009-05-15",false,2009,68.099997999999999,69.349997999999999,66.199996999999996,66.949996999999996,63.531619999999997,11504,66.949996999999996,63.531619999999997]
[null,"2009-05-18",false,2009,70.900002000000001,72,70.900002000000001,71.449996999999996,67.801872000000003,100,71.449996999999996,67.801872000000003]
[null,"2009-05-19",false,2009,74,79.650002000000001,72,78.800003000000004,74.776595999999998,100223,78.800003000000004,74.776595999999998]
[null,"2009-05-20",false,2009,77,87,77,84.099997999999999,79.805976999999999,63679,84.099997999999999,79.805976999999999]
[null,"2009-05-21",false,2009,84.099997999999999,100.949997,84.099997999999999,100.949997,95.795638999999994,4981052,100.949997,95.795638999999994]
[null,"2009-05-22",false,2009,104.900002,111.050003,102.199997,111.050003,105.379959,587503,111.050003,105.379959]
[null,"2009-05-25",false,2009,114.300003,122.199997,105,119.849998,113.730644,836746,119.849998,113.730644]
[null,"2009-05-26",false,2009,124,124,107.900002,107.900002,102.390793,110356,107.900002,102.390793]
[null,"2009-05-27",false,2009,112.099998,113.5,103,109.650002,104.05143,115865,109.650002,104.05143]
[null,"2009-05-28",false,2009,109.599998,117.5,109,112.949997,107.18293,58641,112.949997,107.18293]
[null,"2009-05-29",false,2009,111,124.25,111,124.050003,117.716194,118813,124.050003,117.716194]
[null,"2009-06-01",false,2009,126.5,127.75,118,119.099998,113.018929,72922,119.099998,113.018929]
[null,"2009-06-02",false,2009,120.599998,121.5,111,111.849998,106.139099,86569,111.849998,106.139099]
[null,"2009-06-03",false,2009,114.699997,114.900002,109,110.599998,104.952911,104860,110.599998,104.952911]
[null,"2009-06-04",false,2009,110,117,110,112.300003,106.566132,67615,112.300003,106.566132]
[null,"2009-06-05",false,2009,113,115,110,111.150002,105.474846,134502,111.150002,105.474846]
[null,"2009-06-08",false,2009,109,114.449997,100.25,100.849998,95.700744999999998,33991,100.849998,95.700744999999998]
[null,"2009-06-09",false,2009,99.599997999999999,109.699997,99.599997999999999,107.650002,102.153549,99752,107.650002,102.153549]
[null,"2009-06-10",false,2009,112.75,112.75,99.599997999999999,107.150002,101.67907,32122,107.150002,101.67907]
[null,"2009-06-11",false,2009,107.050003,109.75,102.599998,103.550003,98.262885999999995,34773,103.550003,98.262885999999995]
[null,"2009-06-12",false,2009,104,107,100.099998,100.75,95.605850000000004,18415,100.75,95.605850000000004]
[null,"2009-06-15",false,2009,99.599997999999999,104.849998,95.550003000000004,96.150002000000001,91.240714999999994,15223,96.150002000000001,91.240714999999994]
[null,"2009-06-16",false,2009,99.75,101.849998,94.25,100.849998,95.700744999999998,24218,100.849998,95.700744999999998]
[null,"2009-06-17",false,2009,100,104,95.199996999999996,99.449996999999996,94.372223000000005,54412,99.449996999999996,94.372223000000005]
[null,"2009-06-18",false,2009,101,101,89.5,90.449996999999996,85.831749000000002,22030,90.449996999999996,85.831749000000002]
[null,"2009-06-19",false,2009,94.900002000000001,96.800003000000004,91,94,89.200500000000005,62002,94,89.200500000000005]
[null,"2009-06-22",false,2009,94,95.050003000000004,90.199996999999996,91.949996999999996,87.255165000000005,5311,91.949996999999996,87.255165000000005]
[null,"2009-06-23",false,2009,86.75,93.25,85.199996999999996,92.050003000000004,87.350075000000004,11994,92.050003000000004,87.350075000000004]
[null,"2009-06-24",false,2009,91,99,91,97.300003000000004,92.332008000000002,12208,97.300003000000004,92.332008000000002]
[null,"2009-06-25",false,2009,97.050003000000004,103,93.099997999999999,94.050003000000004,89.24794,20971,94.050003000000004,89.24794]
[null,"2009-06-26",false,2009,97.949996999999996,99,92.099997999999999,95.349997999999999,90.481575000000007,19141,95.349997999999999,90.481575000000007]
[null,"2009-06-29",false,2009,95.75,97.550003000000004,95.050003000000004,96.150002000000001,91.240714999999994,4736,96.150002000000001,91.240714999999994]
[null,"2009-06-30",false,2009,96,96.800003000000004,90.5,91.449996999999996,86.780700999999993,9890,91.449996999999996,86.780700999999993]
[null,"2009-07-01",false,2009,91.449996999999996,95,91,94,89.200500000000005,37121,94,89.200500000000005]
[null,"2009-07-02",false,2009,94,94.5,91.349997999999999,92.400002000000001,87.682190000000006,3440,92.400002000000001,87.682190000000006]
[null,"2009-07-03",false,2009,92.400002000000001,95,89.400002000000001,92.300003000000004,87.587311,3612,92.300003000000004,87.587311]
[null,"2009-07-06",false,2009,92.949996999999996,100,86,87.949996999999996,83.459395999999998,60827,87.949996999999996,83.459395999999998]
[null,"2009-07-07",false,2009,91,91.449996999999996,86,87.349997999999999,82.890029999999996,11404,87.349997999999999,82.890029999999996]
[null,"2009-07-08",false,2009,86,87.949996999999996,76.150002000000001,86.599997999999999,82.178344999999993,606758,86.599997999999999,82.178344999999993]
[null,"2009-07-09",false,2009,84.449996999999996,90.75,81.449996999999996,89.199996999999996,84.645576000000005,23862,89.199996999999996,84.645576000000005]
[null,"2009-07-10",false,2009,92.550003000000004,92.550003000000004,85.050003000000004,88.800003000000004,84.265991,13667,88.800003000000004,84.265991]
[null,"2009-07-13",false,2009,85,93.800003000000004,81.300003000000004,90.800003000000004,86.163894999999997,129269,90.800003000000004,86.163894999999997]
[null,"2009-07-14",false,2009,95,99.949996999999996,93.099997999999999,95.199996999999996,90.339232999999993,24512,95.199996999999996,90.339232999999993]
[null,"2009-07-15",false,2009,96.5,97,94.400002000000001,95.400002000000001,90.529021999999998,11120,95.400002000000001,90.529021999999998]
[null,"2009-07-16",false,2009,96.150002000000001,97,92.400002000000001,95.25,90.386680999999996,7749,95.25,90.386680999999996]
[null,"2009-07-17",false,2009,95.5,99.550003000000004,93.050003000000004,96.800003000000004,91.857535999999996,58570,96.800003000000004,91.857535999999996]
[null,"2009-07-20",false,2009,98,99.550003000000004,97,98.550003000000004,93.518196000000003,36269,98.550003000000004,93.518196000000003]
[null,"2009-07-21",false,2009,97.25,98,95.099997999999999,96.150002000000001,91.240714999999994,63398,96.150002000000001,91.240714999999994]
[null,"2009-07-22",false,2009,97.150002000000001,98,96.449996999999996,96.75,92.097435000000004,39013,96.75,92.097435000000004]
[null,"2009-07-23",false,2009,96.699996999999996,105.900002,96.699996999999996,102.199997,97.285362000000006,409677,102.199997,97.285362000000006]
[null,"2009-07-24",false,2009,108.550003,116.900002,105.5,107.349998,102.187691,198884,107.349998,102.187691]
[null,"2009-07-27",false,2009,110,113.5,108,112.949997,107.51841,141338,112.949997,107.51841]
[null,"2009-07-28",false,2009,113.5,114,106.5,112,106.614098,774006,112,106.614098]
[null,"2009-07-29",false,2009,109,111.900002,106.599998,109.699997,104.42469800000001,56578,109.699997,104.42469800000001]
[null,"2009-07-30",false,2009,106.699997,110.900002,105.199997,106.800003,101.664162,15794,106.800003,101.664162]
[null,"2009-07-31",{"$f":"AND(MONTH(B964)=$C$1,MONTH(B963)<>$C$1)","v":false},2009,107.550003,109.699997,106.300003,108.5,103.282394,16807,{"$f":"IF(ISNUMBER(H964),H964,H963)","v":108.5},103.282394]
[null,"2009-08-03",false,{"$f":"IF(C965,D964+1,D964)","v":2009},108,109.849998,104.300003,105.199997,100.14110599999999,22895,105.199997,100.14110599999999]
[null,"2009-08-04",false,2009,107.599998,107.949997,104.150002,104.900002,99.855536999999998,17164,104.900002,99.855536999999998]
[null,"2009-08-05",false,2009,105.5,119,104.75,116.050003,110.469345,116589,116.050003,110.469345]
[null,"2009-08-06",false,2009,116,121.75,108.800003,110.400002,105.091042,665208,110.400002,105.091042]
[null,"2009-08-07",false,2009,111,113.75,108.300003,110.949997,105.61460099999999,49259,110.949997,105.61460099999999]
[null,"2009-08-10",false,2009,114.949997,114.949997,104,104.75,99.712729999999993,16774,104.75,99.712729999999993]
[null,"2009-08-11",false,2009,106,108.75,104.099998,105.25,100.18868999999999,10434,105.25,100.18868999999999]
[null,"2009-08-12",false,2009,105.050003,107.800003,103.849998,105.849998,100.759834,9891,105.849998,100.759834]
[null,"2009-08-13",false,2009,108,110.150002,106.25,107.800003,102.616074,18746,107.800003,102.616074]
[null,"2009-08-14",false,2009,107.75,112.800003,106,107.599998,102.425674,13669,107.599998,102.425674]
[null,"2009-08-17",false,2009,106.099998,110.949997,103,103.25,98.284865999999994,18525,103.25,98.284865999999994]
[null,"2009-08-18",false,2009,105.650002,105.650002,103.599998,104.900002,99.855536999999998,12089,104.900002,99.855536999999998]
[null,"2009-08-19",false,2009,104.900002,105.199997,101.099998,103,98.046875,17399,103,98.046875]
[null,"2009-08-20",false,2009,103,109,102.099998,106.550003,101.42617799999999,17457,106.550003,101.42617799999999]
[null,"2009-08-21",false,2009,106,112,105.650002,107.449997,102.282898,135367,107.449997,102.282898]
[null,"2009-08-24",false,2009,108.5,115.5,108.099998,111.699997,106.328514,41190,111.699997,106.328514]
[null,"2009-08-25",false,2009,114.900002,116.900002,111.050003,112.050003,106.66168999999999,59842,112.050003,106.66168999999999]
[null,"2009-08-26",false,2009,112.5,123.5,112.199997,118.849998,113.134697,273108,118.849998,113.134697]
[null,"2009-08-27",false,2009,119.900002,128,116.300003,118.599998,112.89670599999999,349592,118.599998,112.89670599999999]
[null,"2009-08-28",false,2009,120.800003,123,118,118.949997,113.229889,74853,118.949997,113.229889]
[null,"2009-08-31",false,2009,118.449997,120.400002,117.050003,119.349998,113.610657,27491,119.349998,113.610657]
[null,"2009-09-01",false,2009,119,121.900002,113,114.150002,108.660706,28883,114.150002,108.660706]
[null,"2009-09-02",false,2009,119,119,112.5,113.449997,107.994362,26518,113.449997,107.994362]
[null,"2009-09-03",false,2009,114.599998,115.199997,110.550003,111.449997,106.090546,19926,111.449997,106.090546]
[null,"2009-09-04",false,2009,110.349998,112.949997,107.400002,109.699997,104.42469800000001,38147,109.699997,104.42469800000001]
[null,"2009-09-07",false,2009,111.199997,119.75,110,117.199997,111.564026,64327,117.199997,111.564026]
[null,"2009-09-08",false,2009,117.5,122,117.5,120.050003,114.276985,79420,120.050003,114.276985]
[null,"2009-09-09",false,2009,122,125.900002,118.5,119.099998,113.372665,42965,119.099998,113.372665]
[null,"2009-09-10",false,2009,120.25,125.349998,117.150002,119.949997,114.18180099999999,72464,119.949997,114.18180099999999]
[null,"2009-09-11",false,2009,120.699997,135.949997,120.050003,127.5,121.36872099999999,492341,127.5,121.36872099999999]
[null,"2009-09-14",false,2009,125.5,134.39999399999999,124.25,130.300003,124.034081,150349,130.300003,124.034081]
[null,"2009-09-15",false,2009,131.64999399999999,134.800003,129.64999399999999,132.25,125.890305,74394,132.25,125.890305]
[null,"2009-09-16",false,2009,134.949997,135,133,134.10000600000001,127.65136,29496,134.10000600000001,127.65136]
[null,"2009-09-17",false,2009,135.5,143.25,134,135,128.50804099999999,82959,135,128.50804099999999]
[null,"2009-09-18",false,2009,134,142.449997,131.25,135.5,128.98402400000001,86599,135.5,128.98402400000001]
[null,"2009-09-22",false,2009,137.699997,137.699997,133.199997,133.949997,127.50856,34894,133.949997,127.50856]
[null,"2009-09-23",false,2009,131.699997,137.5,125.25,130.35000600000001,124.081665,120210,130.35000600000001,124.081665]
[null,"2009-09-24",false,2009,127.400002,130.5,125.599998,129.14999399999999,122.93937699999999,28497,129.14999399999999,122.93937699999999]
[null,"2009-09-25",false,2009,126.150002,132.449997,126,126.349998,120.27402499999999,67966,126.349998,120.27402499999999]
[null,"2009-09-29",false,2009,129,131.449997,125.550003,128.25,122.08266399999999,30956,128.25,122.08266399999999]
[null,"2009-09-30",false,2009,130,134.89999399999999,128.5,132.39999399999999,126.03306600000001,48263,132.39999399999999,126.03306600000001]
[null,"2009-10-01",false,2009,132,133.5,127.099998,128.699997,122.51102400000001,23788,128.699997,122.51102400000001]
[null,"2009-10-05",false,2009,128,129.64999399999999,120.300003,121.75,115.895233,25829,121.75,115.895233]
[null,"2009-10-06",false,2009,124.300003,124.300003,118,121.5,115.657242,16267,121.5,115.657242]
[null,"2009-10-07",false,2009,122.550003,124.800003,118.800003,119.849998,114.086609,11647,119.849998,114.086609]
[null,"2009-10-08",false,2009,121,121.349998,117.099998,117.550003,111.89720199999999,74825,117.550003,111.89720199999999]
[null,"2009-10-09",false,2009,135,135,117,122.949997,117.03752900000001,3706712,122.949997,117.03752900000001]
[null,"2009-10-12",false,2009,126.699997,132,124.099998,125.300003,119.274529,444832,125.300003,119.274529]
[null,"2009-10-13",false,2009,126.300003,126.300003,126.300003,126.300003,120.22644,0,126.300003,120.22644]
[null,"2009-10-14",false,2009,127.849998,132,126.199997,130.89999399999999,124.60524700000001,208302,130.89999399999999,124.60524700000001]
[null,"2009-10-15",false,2009,133.35000600000001,134.550003,129.5,133,126.60425600000001,198858,133,126.60425600000001]
[null,"2009-10-16",false,2009,133,134.800003,129.199997,130.10000600000001,123.84369700000001,60136,130.10000600000001,123.84369700000001]
[null,"2009-10-20",false,2009,133.10000600000001,133.10000600000001,129.5,130.10000600000001,123.84369700000001,17782,130.10000600000001,123.84369700000001]
[null,"2009-10-21",false,2009,129,133.75,123.25,124.849998,118.846161,51084,124.849998,118.846161]
[null,"2009-10-22",false,2009,124,132.5,121.900002,124.75,118.750969,77239,124.75,118.750969]
[null,"2009-10-23",false,2009,127.800003,128.800003,123.599998,124.199997,118.227417,33522,124.199997,118.227417]
[null,"2009-10-26",false,2009,126,129.39999399999999,120.099998,128.5,122.320633,69119,128.5,122.320633]
[null,"2009-10-27",false,2009,127.900002,133,126.5,127,120.89276099999999,271335,127,120.89276099999999]
[null,"2009-10-28",false,2009,126.949997,129.89999399999999,125,129.050003,122.8442,51938,129.050003,122.8442]
[null,"2009-10-29",false,2009,129,130.949997,124,129.5,123.27254499999999,52620,129.5,123.27254499999999]
[null,"2009-10-30",false,2009,132.5,134.85000600000001,129,131.89999399999999,125.557129,142424,131.89999399999999,125.557129]
[null,"2009-11-03",false,2009,134,134.25,120,122.5,116.60916899999999,116454,122.5,116.60916899999999]
[null,"2009-11-04",false,2009,123.699997,130.5,123.699997,129.050003,122.8442,167744,129.050003,122.8442]
[null,"2009-11-05",{"$f":"AND(MONTH(B1028)=$C$1,MONTH(B1027)<>$C$1)","v":false},2009,130.949997,131.5,127,129,122.79658499999999,31815,{"$f":"IF(ISNUMBER(H1028),H1028,H1027)","v":129},122.79658499999999]
[null,"2009-11-06",false,{"$f":"IF(C1029,D1028+1,D1028)","v":2009},129.89999399999999,138.89999399999999,129.5,134.800003,128.31770299999999,102652,134.800003,128.31770299999999]
[null,"2009-11-09",false,2009,137.39999399999999,137.39999399999999,130.5,132.050003,125.699913,37995,132.050003,125.699913]
[null,"2009-11-10",false,2009,134.699997,136.89999399999999,131.050003,132.050003,125.699913,77648,132.050003,125.699913]
[null,"2009-11-11",false,2009,134,134,127,129.25,123.034561,43636,129.25,123.034561]
[null,"2009-11-12",false,2009,122,133.14999399999999,122,130.050003,123.796097,37285,130.050003,123.796097]
[null,"2009-11-13",false,2009,131.949997,135,130.85000600000001,133.10000600000001,126.69942500000001,50414,133.10000600000001,126.69942500000001]
[null,"2009-11-16",false,2009,134.10000600000001,153.699997,133.14999399999999,144,137.075256,1160978,144,137.075256]
[null,"2009-11-17",false,2009,144.949997,145.64999399999999,135.39999399999999,136.25,129.697937,371216,136.25,129.697937]
[null,"2009-11-18",false,2009,138,140.85000600000001,131.10000600000001,137.35000600000001,130.745071,121815,137.35000600000001,130.745071]
[null,"2009-11-19",false,2009,137.35000600000001,139.89999399999999,134,135.449997,128.93640099999999,50038,135.449997,128.93640099999999]
[null,"2009-11-20",false,2009,135,141.800003,133.300003,137.5,130.88784799999999,76787,137.5,130.88784799999999]
[null,"2009-11-23",false,2009,138,141.39999399999999,136.050003,140.5,133.74357599999999,69586,140.5,133.74357599999999]
[null,"2009-11-24",false,2009,139.10000600000001,142.85000600000001,138,141,134.21951300000001,36885,141,134.21951300000001]
[null,"2009-11-25",false,2009,141,145.89999399999999,140.60000600000001,144.050003,137.12287900000001,67384,144.050003,137.12287900000001]
[null,"2009-11-26",false,2009,141.75,144.949997,136.550003,138.550003,131.88736,35458,138.550003,131.88736]
[null,"2009-11-27",false,2009,134,137.050003,133.5,135.60000600000001,129.07920799999999,23078,135.60000600000001,129.07920799999999]
[null,"2009-11-30",false,2009,137.050003,140.5,137.050003,139.75,133.02964800000001,17364,139.75,133.02964800000001]
[null,"2009-12-01",false,2009,141.300003,142.39999399999999,139.5,139.699997,132.98202499999999,12814,139.699997,132.98202499999999]
[null,"2009-12-02",false,2009,140.5,145.949997,137.300003,138.35000600000001,131.69697600000001,47501,138.35000600000001,131.69697600000001]
[null,"2009-12-03",false,2009,138.35000600000001,144,138.35000600000001,140.10000600000001,133.362808,94126,140.10000600000001,133.362808]
[null,"2009-12-04",false,2009,140.60000600000001,143,139.550003,140.75,133.98155199999999,23488,140.75,133.98155199999999]
[null,"2009-12-07",false,2009,141.10000600000001,143,138.550003,140,133.26762400000001,346444,140,133.26762400000001]
[null,"2009-12-08",false,2009,138.699997,141.89999399999999,138.699997,139.699997,132.98202499999999,10419,139.699997,132.98202499999999]
[null,"2009-12-09",false,2009,138.800003,140.89999399999999,137.25,137.89999399999999,131.268585,11584,137.89999399999999,131.268585]
[null,"2009-12-10",false,2009,140,147,140,145.39999399999999,138.40794399999999,89573,145.39999399999999,138.40794399999999]
[null,"2009-12-11",false,2009,147,151.5,140.199997,143.300003,136.40893600000001,65319,143.300003,136.40893600000001]
[null,"2009-12-14",false,2009,145,145.89999399999999,139.550003,139.85000600000001,133.12484699999999,13239,139.85000600000001,133.12484699999999]
[null,"2009-12-15",false,2009,141,147.85000600000001,140.10000600000001,141.35000600000001,134.552719,83397,141.35000600000001,134.552719]
[null,"2009-12-16",false,2009,142,143.75,140,140.25,133.50556900000001,6368,140.25,133.50556900000001]
[null,"2009-12-17",false,2009,142.89999399999999,145,140.14999399999999,143.949997,137.02766399999999,88967,143.949997,137.02766399999999]
[null,"2009-12-18",false,2009,143,144.800003,136.39999399999999,136.75,130.173889,83034,136.75,130.173889]
[null,"2009-12-21",false,2009,136.75,141.39999399999999,131.949997,139.60000600000001,132.886887,187405,139.60000600000001,132.886887]
[null,"2009-12-22",false,2009,139.699997,142.5,136.89999399999999,137.39999399999999,130.792618,29018,137.39999399999999,130.792618]
[null,"2009-12-23",false,2009,137,164.85000600000001,137,138.800003,132.12535099999999,48885,138.800003,132.12535099999999]
[null,"2009-12-24",false,2009,141,143.5,139.60000600000001,140.85000600000001,134.076752,122824,140.85000600000001,134.076752]
[null,"2009-12-29",false,2009,142,144,141.10000600000001,143.64999399999999,136.742096,26577,143.64999399999999,136.742096]
[null,"2009-12-30",false,2009,141.39999399999999,150.5,141.39999399999999,146.300003,139.26466400000001,224673,146.300003,139.26466400000001]
[null,"2009-12-31",false,2009,150,150.300003,143.550003,145,138.02719099999999,162417,145,138.02719099999999]
[null,"2010-01-04",false,2009,146.050003,148.5,141.800003,142.699997,135.837784,63467,142.699997,135.837784]
[null,"2010-01-05",false,2009,149,151.5,142.5,149.949997,142.739136,386910,149.949997,142.739136]
[null,"2010-01-06",false,2009,152.39999399999999,152.39999399999999,142.5,142.949997,136.07574500000001,149790,142.949997,136.07574500000001]
[null,"2010-01-07",false,2009,143.5,147.800003,143.25,146.89999399999999,139.83580000000001,396858,146.89999399999999,139.83580000000001]
[null,"2010-01-08",false,2009,147,154.800003,146.75,149.949997,142.739136,345264,149.949997,142.739136]
[null,"2010-01-11",false,2009,151,152,146,146.85000600000001,139.788239,29446,146.85000600000001,139.788239]
[null,"2010-01-12",false,2009,148,148,144.550003,145,138.02719099999999,303573,145,138.02719099999999]
[null,"2010-01-13",false,2009,146,151.5,142.14999399999999,149.35000600000001,142.16798399999999,517469,149.35000600000001,142.16798399999999]
[null,"2010-01-14",false,2009,152,172,150.550003,162,154.20967099999999,937255,162,154.20967099999999]
[null,"2010-01-15",false,2009,163.85000600000001,163.85000600000001,156,161.35000600000001,153.59092699999999,93923,161.35000600000001,153.59092699999999]
[null,"2010-01-18",false,2009,165.10000600000001,170.550003,161.300003,166.14999399999999,158.16009500000001,523654,166.14999399999999,158.16009500000001]
[null,"2010-01-19",false,2009,169,173.5,154,155.39999399999999,147.927063,318263,155.39999399999999,147.927063]
[null,"2010-01-20",false,2009,158.39999399999999,158.449997,148.550003,153.85000600000001,146.45159899999999,186988,153.85000600000001,146.45159899999999]
[null,"2010-01-21",false,2009,150.050003,155.89999399999999,147,148.35000600000001,141.21608000000001,42230,148.35000600000001,141.21608000000001]
[null,"2010-01-22",false,2009,141.300003,148.89999399999999,140.14999399999999,147.699997,140.597351,51686,147.699997,140.597351]
[null,"2010-01-25",false,2009,145.050003,156,141.300003,150,142.786743,79676,150,142.786743]
[null,"2010-01-27",false,2009,148,151,145,145.300003,138.31274400000001,33711,145.300003,138.31274400000001]
[null,"2010-01-28",false,2009,146.050003,149.75,145,145.800003,138.78869599999999,11223,145.800003,138.78869599999999]
[null,"2010-01-29",false,2009,145.5,149.050003,143,147.60000600000001,140.502151,35463,147.60000600000001,140.502151]
[null,"2010-02-01",false,2009,151.949997,160.89999399999999,145.14999399999999,149.35000600000001,142.16798399999999,83798,149.35000600000001,142.16798399999999]
[null,"2010-02-02",false,2009,151.699997,165,150.75,156.699997,149.16452000000001,429546,156.699997,149.16452000000001]
[null,"2010-02-03",false,2009,160,162,149.300003,150.800003,143.54826399999999,114299,150.800003,143.54826399999999]
[null,"2010-02-04",false,2009,153.39999399999999,153.39999399999999,148.60000600000001,150.199997,142.97709699999999,42083,150.199997,142.97709699999999]
[null,"2010-02-05",false,2009,143.35000600000001,149.89999399999999,143.35000600000001,147.89999399999999,140.78770399999999,45070,147.89999399999999,140.78770399999999]
[null,"2010-02-08",false,2009,149.60000600000001,151.5,145.5,145.800003,138.78869599999999,29003,145.800003,138.78869599999999]
[null,"2010-02-09",{"$f":"AND(MONTH(B1092)=$C$1,MONTH(B1091)<>$C$1)","v":false},2009,149.5,149.5,143.699997,145.050003,138.07476800000001,222676,{"$f":"IF(ISNUMBER(H1092),H1092,H1091)","v":145.050003},138.07476800000001]
[null,"2010-02-10",false,{"$f":"IF(C1093,D1092+1,D1092)","v":2009},146.10000600000001,154,145.10000600000001,146.449997,139.40744000000001,30460,146.449997,139.40744000000001]
[null,"2010-02-11",false,2009,148,149.300003,144.14999399999999,144.550003,137.59883099999999,180760,144.550003,137.59883099999999]
[null,"2010-02-15",false,2009,144.199997,148.89999399999999,143.550003,144,137.075256,40738,144,137.075256]
[null,"2010-02-16",false,2009,141.199997,151.5,140.300003,149.10000600000001,141.93002300000001,34916,149.10000600000001,141.93002300000001]
[null,"2010-02-17",false,2009,152.89999399999999,152.89999399999999,145.5,148.10000600000001,140.97811899999999,24210,148.10000600000001,140.97811899999999]
[null,"2010-02-18",false,2009,145,150.89999399999999,145,145.85000600000001,138.83630400000001,8210,145.85000600000001,138.83630400000001]
[null,"2010-02-19",false,2009,145,147.199997,144.199997,145.050003,138.07476800000001,11966,145.050003,138.07476800000001]
[null,"2010-02-22",false,2009,148,148,144.10000600000001,145,138.02719099999999,5849,145,138.02719099999999]
[null,"2010-02-23",false,2009,145.75,146.800003,143.050003,143.75,136.83727999999999,11062,143.75,136.83727999999999]
[null,"2010-02-24",false,2009,143,143.85000600000001,135.39999399999999,138.10000600000001,131.459,41111,138.10000600000001,131.459]
[null,"2010-02-25",false,2009,136.14999399999999,139.39999399999999,136.14999399999999,138.800003,132.12535099999999,92496,138.800003,132.12535099999999]
[null,"2010-02-26",false,2009,139.39999399999999,141.89999399999999,135.949997,138.89999399999999,132.220505,16755,138.89999399999999,132.220505]
[null,"2010-03-02",false,2009,141.89999399999999,142,138.60000600000001,139.35000600000001,132.64887999999999,7749,139.35000600000001,132.64887999999999]
[null,"2010-03-03",false,2009,140.35000600000001,146.5,138.699997,145.199997,138.217545,51915,145.199997,138.217545]
[null,"2010-03-04",false,2009,148.5,148.5,144.5,145.25,138.26516699999999,79639,145.25,138.26516699999999]
[null,"2010-03-05",false,2009,146,149,143.5,147.550003,140.45455899999999,12500,147.550003,140.45455899999999]
[null,"2010-03-08",false,2009,146.64999399999999,147.35000600000001,146.64999399999999,147.35000600000001,140.26417499999999,867700,147.35000600000001,140.26417499999999]
[null,"2010-03-09",false,2009,147.949997,148.89999399999999,143.14999399999999,143.699997,136.789658,314734,143.699997,136.789658]
[null,"2010-03-10",false,2009,144.89999399999999,147.199997,141.699997,142.5,135.647415,41926,142.5,135.647415]
[null,"2010-03-11",false,2009,143.39999399999999,144.39999399999999,140.949997,141.89999399999999,135.076233,29967,141.89999399999999,135.076233]
[null,"2010-03-12",false,2009,143.39999399999999,146.89999399999999,141.199997,145.85000600000001,138.83630400000001,68152,145.85000600000001,138.83630400000001]
[null,"2010-03-15",false,2009,143.300003,146.60000600000001,143.10000600000001,146,138.97906499999999,48376,146,138.97906499999999]
[null,"2010-03-16",false,2009,146.25,151.949997,146,150.25,143.02470400000001,132026,150.25,143.02470400000001]
[null,"2010-03-17",false,2009,150.699997,154.800003,145.64999399999999,146.550003,139.50266999999999,130385,146.550003,139.50266999999999]
[null,"2010-03-18",false,2009,148.35000600000001,149,139.14999399999999,140.050003,133.31521599999999,133494,140.050003,133.31521599999999]
[null,"2010-03-19",false,2009,140.949997,144,139,139.949997,133.220001,57127,139.949997,133.220001]
[null,"2010-03-22",false,2009,140,143.10000600000001,137,139.050003,132.36329699999999,63039,139.050003,132.36329699999999]
[null,"2010-03-23",false,2009,140,141.60000600000001,138,139.10000600000001,132.410934,205386,139.10000600000001,132.410934]
[null,"2010-03-25",false,2009,140.85000600000001,142,133.35000600000001,137.199997,130.60226399999999,201121,137.199997,130.60226399999999]
[null,"2010-03-26",false,2009,138,141.89999399999999,137.5,138.89999399999999,132.220505,57625,138.89999399999999,132.220505]
[null,"2010-03-29",false,2009,139.050003,140.300003,136,136.5,129.935913,21068,136.5,129.935913]
[null,"2010-03-30",false,2009,137,139,136.5,138.14999399999999,131.506561,22946,138.14999399999999,131.506561]
[null,"2010-03-31",false,2009,137,146.800003,137,139.39999399999999,132.69645700000001,257872,139.39999399999999,132.69645700000001]
[null,"2010-04-01",true,2010,140.39999399999999,142.60000600000001,139.5,140.39999399999999,133.64836099999999,25909,140.39999399999999,133.64836099999999]
[null,"2010-04-05",false,2010,141.949997,144.050003,141,143.25,136.361313,42472,143.25,136.361313]
[null,"2010-04-06",false,2010,144.75,144.89999399999999,141.5,142.25,135.40943899999999,18812,142.25,135.40943899999999]
[null,"2010-04-07",false,2010,142,146,142,144.64999399999999,137.693985,61897,144.64999399999999,137.693985]
[null,"2010-04-08",false,2010,144.89999399999999,144.89999399999999,140,140.75,133.98155199999999,20812,140.75,133.98155199999999]
[null,"2010-04-09",false,2010,142.89999399999999,142.89999399999999,140.199997,141.050003,134.26715100000001,7203,141.050003,134.26715100000001]
[null,"2010-04-12",false,2010,140.5,144.89999399999999,140.25,144.199997,137.26563999999999,49131,144.199997,137.26563999999999]
[null,"2010-04-13",false,2010,146,148,145,146.25,139.21705600000001,56714,146.25,139.21705600000001]
[null,"2010-04-15",false,2010,146.949997,147.949997,144.5,145.199997,138.217545,15811,145.199997,138.217545]
[null,"2010-04-16",false,2010,145.949997,145.949997,142.5,144.699997,137.741592,14699,144.699997,137.741592]
[null,"2010-04-19",false,2010,140.14999399999999,146,138.550003,144.699997,137.741592,89098,144.699997,137.741592]
[null,"2010-04-20",false,2010,147.949997,147.949997,141.14999399999999,142.949997,136.07574500000001,20699,142.949997,136.07574500000001]
[null,"2010-04-21",false,2010,143.10000600000001,146.449997,142.25,144.699997,137.741592,15403,144.699997,137.741592]
[null,"2010-04-22",false,2010,144.050003,146.949997,141.300003,145.300003,138.31274400000001,13676,145.300003,138.31274400000001]
[null,"2010-04-23",false,2010,143.25,146.699997,141.699997,142,135.17143200000001,16794,142,135.17143200000001]
[null,"2010-04-26",false,2010,144.25,144.25,141,142,135.17143200000001,9340,142,135.17143200000001]
[null,"2010-04-27",false,2010,143.449997,143.949997,141,141.39999399999999,134.60029599999999,5144,141.39999399999999,134.60029599999999]
[null,"2010-04-28",false,2010,140.25,141.699997,140,140.14999399999999,133.41040000000001,12064,140.14999399999999,133.41040000000001]
[null,"2010-04-29",false,2010,142.949997,142.949997,140.10000600000001,140.800003,134.029144,2442,140.800003,134.029144]
[null,"2010-04-30",false,2010,142.5,142.5,140.25,140.89999399999999,134.12434400000001,4598,140.89999399999999,134.12434400000001]
[null,"2010-05-03",false,2010,140.050003,145,138.5,139.25,132.553696,10130,139.25,132.553696]
[null,"2010-05-04",false,2010,140.050003,144,140.050003,141.60000600000001,134.790695,22753,141.60000600000001,134.790695]
[null,"2010-05-05",false,2010,139.5,140.5,137.800003,139.699997,132.98202499999999,15416,139.699997,132.98202499999999]
[null,"2010-05-06",false,2010,140,147,140,144.64999399999999,137.693985,44739,144.64999399999999,137.693985]
[null,"2010-05-07",false,2010,143.5,144.89999399999999,138.550003,140,133.26762400000001,53968,140,133.26762400000001]
[null,"2010-05-10",false,2010,142.10000600000001,145.800003,142.050003,145.35000600000001,138.36035200000001,29050,145.35000600000001,138.36035200000001]
[null,"2010-05-11",false,2010,148.89999399999999,159.89999399999999,148,150.199997,142.97709699999999,514160,150.199997,142.97709699999999]
[null,"2010-05-12",false,2010,152,154.39999399999999,146.10000600000001,152.800003,145.45208700000001,139514,152.800003,145.45208700000001]
[null,"2010-05-13",false,2010,153,153.75,150.550003,152.449997,145.11892700000001,30777,152.449997,145.11892700000001]
[null,"2010-05-14",false,2010,153.199997,157.5,150.25,150.89999399999999,143.643463,62794,150.89999399999999,143.643463]
[null,"2010-05-17",{"$f":"AND(MONTH(B1156)=$C$1,MONTH(B1155)<>$C$1)","v":false},2010,150.10000600000001,154.949997,142.5,153.300003,145.928055,67588,{"$f":"IF(ISNUMBER(H1156),H1156,H1155)","v":153.300003},145.928055]
[null,"2010-05-18",false,{"$f":"IF(C1157,D1156+1,D1156)","v":2010},152.300003,156.64999399999999,150.10000600000001,156,148.498199,54145,156,148.498199]
[null,"2010-05-19",false,2010,154,155.64999399999999,152.550003,154.14999399999999,146.73713699999999,41420,154.14999399999999,146.73713699999999]
[null,"2010-05-20",false,2010,153,154.14999399999999,150,150.25,143.02470400000001,9145,150.25,143.02470400000001]
[null,"2010-05-21",false,2010,144.60000600000001,147.89999399999999,141.300003,145.949997,138.93147300000001,34043,145.949997,138.93147300000001]
[null,"2010-05-24",false,2010,146.10000600000001,149.89999399999999,142.14999399999999,143.89999399999999,136.98007200000001,10851,143.89999399999999,136.98007200000001]
[null,"2010-05-25",false,2010,142.199997,145,142.199997,142.699997,135.837784,7373,142.699997,135.837784]
[null,"2010-05-26",false,2010,145.300003,151,143,146.14999399999999,139.12185700000001,34815,146.14999399999999,139.12185700000001]
[null,"2010-05-27",false,2010,146.949997,147.949997,145.050003,145.800003,138.78869599999999,8490,145.800003,138.78869599999999]
[null,"2010-05-28",false,2010,150.800003,151,145.5,149.699997,142.50116,13884,149.699997,142.50116]
[null,"2010-05-31",false,2010,151.949997,151.949997,146.39999399999999,147.60000600000001,140.502151,6483,147.60000600000001,140.502151]
[null,"2010-06-01",false,2010,146.550003,152.699997,146.550003,150.14999399999999,142.92950400000001,10405,150.14999399999999,142.92950400000001]
[null,"2010-06-02",false,2010,150.5,157,147.050003,155,147.54628,40104,155,147.54628]
[null,"2010-06-03",false,2010,157.10000600000001,157.10000600000001,152.10000600000001,153.89999399999999,146.499191,10317,153.89999399999999,146.499191]
[null,"2010-06-04",false,2010,152,169.800003,150.199997,164.199997,156.30387899999999,50036,164.199997,156.30387899999999]
[null,"2010-06-07",false,2010,160,160,153.35000600000001,155.25,147.78428600000001,20741,155.25,147.78428600000001]
[null,"2010-06-08",false,2010,159.89999399999999,168.89999399999999,154.10000600000001,159.5,151.82989499999999,233074,159.5,151.82989499999999]
[null,"2010-06-09",false,2010,158.14999399999999,163.949997,156.25,159.60000600000001,151.92510999999999,71672,159.60000600000001,151.92510999999999]
[null,"2010-06-10",false,2010,159.949997,159.949997,157,158,150.40202300000001,16474,158,150.40202300000001]
[null,"2010-06-11",false,2010,157.64999399999999,159.699997,156.199997,157.10000600000001,149.54531900000001,12198,157.10000600000001,149.54531900000001]
[null,"2010-06-14",false,2010,159,159.5,156.050003,156.85000600000001,149.30732699999999,11820,156.85000600000001,149.30732699999999]
[null,"2010-06-15",false,2010,156.050003,159.89999399999999,155,156.35000600000001,148.83137500000001,16475,156.35000600000001,148.83137500000001]
[null,"2010-06-16",false,2010,157.5,157.949997,154.14999399999999,155.60000600000001,148.117447,8389,155.60000600000001,148.117447]
[null,"2010-06-17",false,2010,157.449997,157.449997,153.60000600000001,154.14999399999999,146.73713699999999,6242,154.14999399999999,146.73713699999999]
[null,"2010-06-18",false,2010,152.300003,156.85000600000001,152.14999399999999,152.75,145.40448000000001,8773,152.75,145.40448000000001]
[null,"2010-06-21",false,2010,157,158.800003,149.10000600000001,150.75,143.50065599999999,14102,150.75,143.50065599999999]
[null,"2010-06-22",false,2010,149.199997,153.39999399999999,147,148.550003,141.406464,206334,148.550003,141.406464]
[null,"2010-06-23",false,2010,148.449997,151.39999399999999,148.449997,149.699997,142.50116,8265,149.699997,142.50116]
[null,"2010-06-24",false,2010,152,154.39999399999999,150.550003,153.5,146.118439,15860,153.5,146.118439]
[null,"2010-06-25",false,2010,153,157.699997,150,150.75,143.50065599999999,22304,150.75,143.50065599999999]
[null,"2010-06-28",false,2010,151.10000600000001,152.64999399999999,149.14999399999999,149.85000600000001,142.643967,10749,149.85000600000001,142.643967]
[null,"2010-06-29",false,2010,151.85000600000001,151.89999399999999,147.60000600000001,148.25,141.12089499999999,7934,148.25,141.12089499999999]
[null,"2010-06-30",false,2010,146.64999399999999,151.10000600000001,146.60000600000001,149.35000600000001,142.16798399999999,19933,149.35000600000001,142.16798399999999]
[null,"2010-07-01",false,2010,152.89999399999999,154,150,151.35000600000001,144.07182299999999,21074,151.35000600000001,144.07182299999999]
[null,"2010-07-02",false,2010,152.25,152.60000600000001,145.550003,147.050003,139.97860700000001,30987,147.050003,139.97860700000001]
[null,"2010-07-05",false,2010,149.60000600000001,149.64999399999999,144.10000600000001,144.60000600000001,137.64640800000001,27184,144.60000600000001,137.64640800000001]
[null,"2010-07-06",false,2010,143,155.85000600000001,137.199997,149.35000600000001,142.16798399999999,177421,149.35000600000001,142.16798399999999]
[null,"2010-07-07",false,2010,150,154,149.5,153.14999399999999,145.78526299999999,65721,153.14999399999999,145.78526299999999]
[null,"2010-07-08",false,2010,155,157.89999399999999,150.14999399999999,151.89999399999999,144.59535199999999,85777,151.89999399999999,144.59535199999999]
[null,"2010-07-09",false,2010,153,159.699997,151.35000600000001,154.60000600000001,147.165527,303871,154.60000600000001,147.165527]
[null,"2010-07-12",false,2010,155.5,157,151.5,152.050003,144.73814400000001,49954,152.050003,144.73814400000001]
[null,"2010-07-13",false,2010,151.300003,153.75,151.300003,152.39999399999999,145.07131999999999,77202,152.39999399999999,145.07131999999999]
[null,"2010-07-14",false,2010,155,156,152.60000600000001,155,147.54628,303610,155,147.54628]
[null,"2010-07-15",false,2010,154.5,157.85000600000001,154,154.949997,147.49870300000001,233261,154.949997,147.49870300000001]
[null,"2010-07-16",false,2010,155,158,153.199997,155.10000600000001,147.641525,70659,155.10000600000001,147.641525]
[null,"2010-07-19",false,2010,153.5,163.39999399999999,153.5,159.89999399999999,152.21066300000001,285370,159.89999399999999,152.21066300000001]
[null,"2010-07-20",false,2010,161.10000600000001,162.39999399999999,158,159.10000600000001,151.449127,76102,159.10000600000001,151.449127]
[null,"2010-07-21",false,2010,164,167.5,160.199997,165.10000600000001,157.16061400000001,425356,165.10000600000001,157.16061400000001]
[null,"2010-07-22",false,2010,164.89999399999999,164.949997,162,162.89999399999999,155.40524300000001,44353,162.89999399999999,155.40524300000001]
[null,"2010-07-23",false,2010,165,165,154.199997,159.699997,152.352463,19030,159.699997,152.352463]
[null,"2010-07-26",false,2010,158,158,155.050003,155.64999399999999,148.48881499999999,11521,155.64999399999999,148.48881499999999]
[null,"2010-07-27",false,2010,155.25,164.699997,152.14999399999999,153.800003,146.72392300000001,25070,153.800003,146.72392300000001]
[null,"2010-07-28",false,2010,154.5,160.800003,150,158.39999399999999,151.112289,79215,158.39999399999999,151.112289]
[null,"2010-07-29",false,2010,156.25,160.89999399999999,155.300003,160.199997,152.829498,25031,160.199997,152.829498]
[null,"2010-07-30",false,2010,159.800003,159.800003,156.14999399999999,157.550003,150.30140700000001,5619,157.550003,150.30140700000001]
[null,"2010-08-02",false,2010,157.550003,159.64999399999999,155.050003,156.5,149.29968299999999,4516,156.5,149.29968299999999]
[null,"2010-08-03",false,2010,157.5,161.5,156.75,161.14999399999999,153.735748,19817,161.14999399999999,153.735748]
[null,"2010-08-04",false,2010,157.699997,166,157.699997,163.14999399999999,155.643753,20400,163.14999399999999,155.643753]
[null,"2010-08-05",false,2010,163,164.949997,161.050003,163.60000600000001,156.07304400000001,113383,163.60000600000001,156.07304400000001]
[null,"2010-08-06",false,2010,160.14999399999999,166,160.14999399999999,164.800003,157.21785,24981,164.800003,157.21785]
[null,"2010-08-09",false,2010,164.800003,174.89999399999999,163,170.199997,162.36938499999999,714909,170.199997,162.36938499999999]
[null,"2010-08-10",false,2010,170.199997,171.449997,163.050003,164.25,156.69317599999999,28024,164.25,156.69317599999999]
[null,"2010-08-11",false,2010,163.75,174.050003,163,170.449997,162.60789500000001,52251,170.449997,162.60789500000001]
[null,"2010-08-12",false,2010,165.050003,174.89999399999999,165.050003,173.300003,165.32676699999999,42221,173.300003,165.32676699999999]
[null,"2010-08-13",{"$f":"AND(MONTH(B1220)=$C$1,MONTH(B1219)<>$C$1)","v":false},2010,173.800003,173.800003,168.699997,170.800003,162.94181800000001,20754,{"$f":"IF(ISNUMBER(H1220),H1220,H1219)","v":170.800003},162.94181800000001]
[null,"2010-08-16",false,{"$f":"IF(C1221,D1220+1,D1220)","v":2010},172.89999399999999,174.300003,166.39999399999999,168.949997,161.17690999999999,70885,168.949997,161.17690999999999]
[null,"2010-08-17",false,2010,170,172.949997,166.39999399999999,169.550003,161.74929800000001,19064,169.550003,161.74929800000001]
[null,"2010-08-18",false,2010,171,171.89999399999999,168,169.699997,161.89241000000001,12238,169.699997,161.89241000000001]
[null,"2010-08-19",false,2010,168.60000600000001,171,163.10000600000001,165.89999399999999,158.267212,13860,165.89999399999999,158.267212]
[null,"2010-08-20",false,2010,168.60000600000001,179,164.5,171.800003,163.89579800000001,36579,171.800003,163.89579800000001]
[null,"2010-08-23",false,2010,174.800003,178,166.050003,170.5,162.65559400000001,82456,170.5,162.65559400000001]
[null,"2010-08-24",false,2010,170.5,173.5,169.050003,170.449997,162.60789500000001,60807,170.449997,162.60789500000001]
[null,"2010-08-25",false,2010,170.75,171,166,168.64999399999999,160.89070100000001,7713,168.64999399999999,160.89070100000001]
[null,"2010-08-26",false,2010,171.800003,172,168,169.85000600000001,162.03552199999999,29166,169.85000600000001,162.03552199999999]
[null,"2010-08-27",false,2010,170.75,181,168.10000600000001,171.050003,163.18029799999999,79624,171.050003,163.18029799999999]
[null,"2010-08-30",false,2010,172.60000600000001,180.89999399999999,165.199997,167.050003,159.364349,22369,167.050003,159.364349]
[null,"2010-08-31",false,2010,167.050003,168.449997,163.050003,166.14999399999999,158.50572199999999,60316,166.14999399999999,158.50572199999999]
[null,"2010-09-01",false,2010,166.35000600000001,170.949997,166.35000600000001,170.10000600000001,162.274002,26366,170.10000600000001,162.274002]
[null,"2010-09-02",false,2010,171.35000600000001,174,170.10000600000001,173.199997,165.231369,11668,173.199997,165.231369]
[null,"2010-09-03",false,2010,173.5,176.64999399999999,172,174.89999399999999,166.853149,13521,174.89999399999999,166.853149]
[null,"2010-09-06",false,2010,175,180.050003,172,179.10000600000001,170.85990899999999,37930,179.10000600000001,170.85990899999999]
[null,"2010-09-07",false,2010,180,180,172.199997,174.550003,166.51925700000001,73892,174.550003,166.51925700000001]
[null,"2010-09-08",false,2010,175.050003,179,170,172.449997,164.515884,82937,172.449997,164.515884]
[null,"2010-09-09",false,2010,174.14999399999999,174.550003,168,168.5,160.747604,33547,168.5,160.747604]
[null,"2010-09-13",false,2010,174.60000600000001,178,166,166.35000600000001,158.69654800000001,40101,166.35000600000001,158.69654800000001]
[null,"2010-09-14",false,2010,166.85000600000001,171,164.699997,166.5,158.83963,87298,166.5,158.83963]
[null,"2010-09-15",false,2010,164.800003,167,162.449997,163.14999399999999,155.643753,23120,163.14999399999999,155.643753]
[null,"2010-09-16",false,2010,164,164,148.300003,151.64999399999999,144.67288199999999,91475,151.64999399999999,144.67288199999999]
[null,"2010-09-17",false,2010,152,157,149,152,145.006744,119260,152,145.006744]
[null,"2010-09-20",false,2010,153.75,158.10000600000001,148.5,151.35000600000001,144.38664199999999,503810,151.35000600000001,144.38664199999999]
[null,"2010-09-21",false,2010,151.89999399999999,152,147.14999399999999,150.199997,143.28955099999999,141714,150.199997,143.28955099999999]
[null,"2010-09-22",false,2010,151,157,150,155.60000600000001,148.44111599999999,310741,155.60000600000001,148.44111599999999]
[null,"2010-09-23",false,2010,156,163.89999399999999,153.199997,163.10000600000001,155.59603899999999,237925,163.10000600000001,155.59603899999999]
[null,"2010-09-24",false,2010,160.199997,163.39999399999999,157.10000600000001,158,150.730682,68446,158,150.730682]
[null,"2010-09-27",false,2010,158.800003,160,154.89999399999999,157.75,150.492188,100623,157.75,150.492188]
[null,"2010-09-28",false,2010,158.10000600000001,163,156.25,161.300003,153.87887599999999,54128,161.300003,153.87887599999999]
[null,"2010-09-29",false,2010,162,163.699997,157.14999399999999,161.60000600000001,154.165054,26204,161.60000600000001,154.165054]
[null,"2010-09-30",false,2010,165.14999399999999,165.14999399999999,158.300003,160.89999399999999,153.49726899999999,66102,160.89999399999999,153.49726899999999]
[null,"2010-10-01",false,2010,161.949997,167.300003,161.300003,164.199997,156.64544699999999,57343,164.199997,156.64544699999999]
[null,"2010-10-04",false,2010,165.699997,166,162.050003,165.10000600000001,157.50402800000001,14667,165.10000600000001,157.50402800000001]
[null,"2010-10-05",false,2010,164,166.89999399999999,163,164.050003,156.50233499999999,83000,164.050003,156.50233499999999]
[null,"2010-10-06",false,2010,166.85000600000001,167,162.25,165.550003,157.933334,15913,165.550003,157.933334]
[null,"2010-10-07",false,2010,165,166.699997,163.300003,165,157.408646,15748,165,157.408646]
[null,"2010-10-08",false,2010,166.14999399999999,166.449997,161,161.449997,154.02195699999999,16016,161.449997,154.02195699999999]
[null,"2010-10-11",false,2010,162.10000600000001,165.35000600000001,160,161.550003,154.11738600000001,15604,161.550003,154.11738600000001]
[null,"2010-10-12",false,2010,160.85000600000001,164.949997,159,161.89999399999999,154.45124799999999,85870,161.89999399999999,154.45124799999999]
[null,"2010-10-13",false,2010,161.300003,163.949997,159.050003,161.449997,154.02195699999999,13117,161.449997,154.02195699999999]
[null,"2010-10-14",false,2010,162.800003,163.75,160.10000600000001,162.10000600000001,154.64207500000001,10425,162.10000600000001,154.64207500000001]
[null,"2010-10-15",false,2010,160.10000600000001,163.300003,160,162.14999399999999,154.689774,4423,162.14999399999999,154.689774]
[null,"2010-10-18",false,2010,160.75,163,158.60000600000001,159.60000600000001,152.25708,17329,159.60000600000001,152.25708]
[null,"2010-10-19",false,2010,160.14999399999999,161.85000600000001,155.10000600000001,155.800003,148.631912,19820,155.800003,148.631912]
[null,"2010-10-20",false,2010,156,161,155.39999399999999,159.199997,151.87548799999999,12251,159.199997,151.87548799999999]
[null,"2010-10-21",false,2010,162,178.85000600000001,160.949997,161.949997,154.49894699999999,315669,161.949997,154.49894699999999]
[null,"2010-10-22",false,2010,163,164,160.050003,163.10000600000001,155.59603899999999,38090,163.10000600000001,155.59603899999999]
[null,"2010-10-25",false,2010,164.60000600000001,170.949997,161.449997,169.75,161.94010900000001,135991,169.75,161.94010900000001]
[null,"2010-10-26",false,2010,170,185.699997,168.199997,169.75,161.94010900000001,346503,169.75,161.94010900000001]
[null,"2010-10-27",false,2010,172.14999399999999,179,162.60000600000001,164.800003,157.21785,342490,164.800003,157.21785]
[null,"2010-10-28",false,2010,166.10000600000001,167.5,161,165.5,157.88563500000001,71622,165.5,157.88563500000001]
[null,"2010-10-29",false,2010,166,166,158.050003,159.39999399999999,152.06626900000001,33232,159.39999399999999,152.06626900000001]
[null,"2010-11-01",false,2010,162.85000600000001,166,157.75,163.050003,155.54838599999999,74581,163.050003,155.54838599999999]
[null,"2010-11-02",false,2010,161.050003,171.800003,159.10000600000001,159.85000600000001,152.49558999999999,72903,159.85000600000001,152.49558999999999]
[null,"2010-11-03",false,2010,160.300003,163.25,158.10000600000001,159.39999399999999,152.06626900000001,42574,159.39999399999999,152.06626900000001]
[null,"2010-11-04",false,2010,162.5,174.800003,160.199997,170.89999399999999,163.03717,8549573,170.89999399999999,163.03717]
[null,"2010-11-08",false,2010,169.89999399999999,171.949997,164.60000600000001,167,159.31662,51682,167,159.31662]
[null,"2010-11-09",false,2010,167.5,182,162.64999399999999,163.89999399999999,156.359238,83842,163.89999399999999,156.359238]
[null,"2010-11-10",false,2010,164.89999399999999,168,163,165.199997,157.59942599999999,255346,165.199997,157.59942599999999]
[null,"2010-11-11",false,2010,165,167,161.10000600000001,162.14999399999999,154.689774,22360,162.14999399999999,154.689774]
[null,"2010-11-12",false,2010,162.5,164.89999399999999,161.050003,161.64999399999999,154.21276900000001,37375,161.64999399999999,154.21276900000001]
[null,"2010-11-15",{"$f":"AND(MONTH(B1284)=$C$1,MONTH(B1283)<>$C$1)","v":false},2010,163.5,164.800003,155,155.699997,148.53653,46973,{"$f":"IF(ISNUMBER(H1284),H1284,H1283)","v":155.699997},148.53653]
[null,"2010-11-16",false,{"$f":"IF(C1285,D1284+1,D1284)","v":2010},156.10000600000001,159.89999399999999,152.050003,154.25,147.15322900000001,279821,154.25,147.15322900000001]
[null,"2010-11-18",false,2010,155.39999399999999,155.75,144.64999399999999,146,139.282791,129554,146,139.282791]
[null,"2010-11-19",false,2010,146.800003,146.89999399999999,140.550003,142.39999399999999,135.84841900000001,148217,142.39999399999999,135.84841900000001]
[null,"2010-11-22",false,2010,145,148.699997,142.5,144,137.37480199999999,199370,144,137.37480199999999]
[null,"2010-11-23",false,2010,143.949997,152,143,148.60000600000001,141.763184,72512,148.60000600000001,141.763184]
[null,"2010-11-24",false,2010,150.5,155.550003,148.89999399999999,152.64999399999999,145.62683100000001,92582,152.64999399999999,145.62683100000001]
[null,"2010-11-25",false,2010,152.60000600000001,155.300003,151,154,146.91473400000001,33739,154,146.91473400000001]
[null,"2010-11-26",false,2010,152.10000600000001,154.949997,136,150,143.09875500000001,48849,150,143.09875500000001]
[null,"2010-11-29",false,2010,150,154,142.5,150.5,143.57576,73004,150.5,143.57576]
[null,"2010-11-30",false,2010,147.39999399999999,151.89999399999999,147.35000600000001,149.5,142.62176500000001,7580,149.5,142.62176500000001]
[null,"2010-12-01",false,2010,150,155.800003,149,154.64999399999999,147.53483600000001,53065,154.64999399999999,147.53483600000001]
[null,"2010-12-02",false,2010,150,155,150,153.75,146.67623900000001,48555,153.75,146.67623900000001]
[null,"2010-12-03",false,2010,155,157.60000600000001,150.14999399999999,151.25,144.29125999999999,47629,151.25,144.29125999999999]
[null,"2010-12-06",false,2010,155,155.699997,146.75,149.699997,142.81256099999999,51164,149.699997,142.81256099999999]
[null,"2010-12-07",false,2010,153,153,145.14999399999999,146.60000600000001,139.85519400000001,20012,146.60000600000001,139.85519400000001]
[null,"2010-12-08",false,2010,148.800003,148.800003,145.050003,145.85000600000001,139.139725,11868,145.85000600000001,139.139725]
[null,"2010-12-09",false,2010,144.85000600000001,149,142.25,144.75,138.09030200000001,47980,144.75,138.09030200000001]
[null,"2010-12-10",false,2010,138.699997,147.39999399999999,136,142.300003,135.75302099999999,120797,142.300003,135.75302099999999]
[null,"2010-12-13",false,2010,143,146.800003,143,144.800003,138.13803100000001,7056,144.800003,138.13803100000001]
[null,"2010-12-14",false,2010,148.699997,148.699997,143.10000600000001,145.050003,138.37649500000001,25413,145.050003,138.37649500000001]
[null,"2010-12-15",false,2010,144,145.949997,143,143.39999399999999,136.802414,18847,143.39999399999999,136.802414]
[null,"2010-12-16",false,2010,143.550003,145.449997,142,142.5,135.94380200000001,11568,142.5,135.94380200000001]
[null,"2010-12-20",false,2010,142.35000600000001,144.949997,139.050003,139.64999399999999,133.22493,24097,139.64999399999999,133.22493]
[null,"2010-12-21",false,2010,139.39999399999999,143.800003,139.39999399999999,142.64999399999999,136.08691400000001,47090,142.64999399999999,136.08691400000001]
[null,"2010-12-22",false,2010,144.35000600000001,147.89999399999999,141.10000600000001,145.800003,139.091995,20816,145.800003,139.091995]
[null,"2010-12-23",false,2010,148.949997,148.949997,139.050003,141.5,134.989822,17437,141.5,134.989822]
[null,"2010-12-24",false,2010,143.64999399999999,143.699997,139.64999399999999,143,136.42083700000001,44108,143,136.42083700000001]
[null,"2010-12-27",false,2010,144.699997,144.89999399999999,141.550003,142.550003,135.99151599999999,20186,142.550003,135.99151599999999]
[null,"2010-12-28",false,2010,143.949997,145.5,141.800003,144.800003,138.13803100000001,98343,144.800003,138.13803100000001]
[null,"2010-12-29",false,2010,146.699997,146.89999399999999,143,144.75,138.09030200000001,50060,144.75,138.09030200000001]
[null,"2010-12-30",false,2010,149.89999399999999,149.89999399999999,144,144.89999399999999,138.23336800000001,25664,144.89999399999999,138.23336800000001]
[null,"2010-12-31",false,2010,146.64999399999999,146.64999399999999,144.449997,146,139.282791,13314,146,139.282791]
[null,"2011-01-03",false,2010,147,147,143.800003,144.699997,138.04260300000001,53321,144.699997,138.04260300000001]
[null,"2011-01-04",false,2010,147,149.25,144.800003,148.5,141.66776999999999,102297,148.5,141.66776999999999]
[null,"2011-01-05",false,2010,147.5,148.25,145.449997,146.949997,140.18910199999999,74499,146.949997,140.18910199999999]
[null,"2011-01-06",false,2010,146.64999399999999,148.60000600000001,145.699997,147.60000600000001,140.80920399999999,75978,147.60000600000001,140.80920399999999]
[null,"2011-01-07",false,2010,147.199997,150.949997,146.5,150.14999399999999,143.241837,91745,150.14999399999999,143.241837]
[null,"2011-01-10",false,2010,149.89999399999999,155,146.60000600000001,152.699997,145.67456100000001,74200,152.699997,145.67456100000001]
[null,"2011-01-11",false,2010,152.699997,155.550003,150,150.199997,143.28955099999999,20839,150.199997,143.28955099999999]
[null,"2011-01-12",false,2010,152.949997,156.5,150.14999399999999,153,145.96073899999999,738301,153,145.96073899999999]
[null,"2011-01-13",false,2010,155,155,149.10000600000001,152.89999399999999,145.865341,89039,152.89999399999999,145.865341]
[null,"2011-01-14",false,2010,154.199997,154.199997,144.10000600000001,146.64999399999999,139.90287799999999,85925,146.64999399999999,139.90287799999999]
[null,"2011-01-17",false,2010,147,152.60000600000001,147,148.949997,142.097061,72377,148.949997,142.097061]
[null,"2011-01-18",false,2010,149.35000600000001,150.5,141.10000600000001,145.050003,138.37649500000001,30907,145.050003,138.37649500000001]
[null,"2011-01-19",false,2010,148.800003,154.800003,141.89999399999999,143.050003,136.468536,73398,143.050003,136.468536]
[null,"2011-01-20",false,2010,142.699997,146.60000600000001,142,145.10000600000001,138.424194,56388,145.10000600000001,138.424194]
[null,"2011-01-21",false,2010,146.949997,149.89999399999999,145.949997,149,142.14477500000001,30704,149,142.14477500000001]
[null,"2011-01-24",false,2010,149.050003,150,145,145.550003,138.8535,11880,145.550003,138.8535]
[null,"2011-01-25",false,2010,146.5,153.699997,145.949997,149.949997,143.051086,44905,149.949997,143.051086]
[null,"2011-01-27",false,2010,151.199997,151.25,147.300003,148.199997,141.38159200000001,28859,148.199997,141.38159200000001]
[null,"2011-01-28",false,2010,147,159.949997,142.60000600000001,155.14999399999999,148.01181,102028,155.14999399999999,148.01181]
[null,"2011-01-31",false,2010,154.39999399999999,154.39999399999999,147,149.75,142.860275,102013,149.75,142.860275]
[null,"2011-02-01",false,2010,151.75,152,145.5,146.449997,139.71211199999999,148894,146.449997,139.71211199999999]
[null,"2011-02-02",false,2010,148,148,145,145.10000600000001,138.424194,9460,145.10000600000001,138.424194]
[null,"2011-02-03",false,2010,144.60000600000001,151,143.699997,147.75,140.95228599999999,37718,147.75,140.95228599999999]
[null,"2011-02-04",false,2010,148,150.949997,146.300003,149,142.14477500000001,12536,149,142.14477500000001]
[null,"2011-02-07",false,2010,151,151.949997,148.10000600000001,149.64999399999999,142.76486199999999,12672,149.64999399999999,142.76486199999999]
[null,"2011-02-08",false,2010,148.699997,151.550003,144,145.5,138.80577099999999,108136,145.5,138.80577099999999]
[null,"2011-02-09",false,2010,144.050003,147.550003,140.550003,141.10000600000001,134.60824600000001,108461,141.10000600000001,134.60824600000001]
[null,"2011-02-10",false,2010,142,145,140,140.85000600000001,134.36973599999999,34675,140.85000600000001,134.36973599999999]
[null,"2011-02-11",false,2010,142,142,140.199997,140.5,134.035843,4121,140.5,134.035843]
[null,"2011-02-14",false,2010,141,154.800003,141,148.89999399999999,142.04937699999999,18748,148.89999399999999,142.04937699999999]
[null,"2011-02-15",false,2010,146,151.449997,144.5,145.25,138.56732199999999,4543,145.25,138.56732199999999]
[null,"2011-02-16",{"$f":"AND(MONTH(B1348)=$C$1,MONTH(B1347)<>$C$1)","v":false},2010,144.10000600000001,148,144.10000600000001,144.89999399999999,138.23336800000001,1814,{"$f":"IF(ISNUMBER(H1348),H1348,H1347)","v":144.89999399999999},138.23336800000001]
[null,"2011-02-17",false,{"$f":"IF(C1349,D1348+1,D1348)","v":2010},146.60000600000001,150,145.60000600000001,148.35000600000001,141.52467300000001,10800,148.35000600000001,141.52467300000001]
[null,"2011-02-18",false,2010,149.10000600000001,150,145.25,148.050003,141.23848000000001,11782,148.050003,141.23848000000001]
[null,"2011-02-21",false,2010,146.050003,149.89999399999999,146.050003,147.60000600000001,140.80920399999999,2375,147.60000600000001,140.80920399999999]
[null,"2011-02-22",false,2010,147.050003,148.35000600000001,146.14999399999999,146.300003,139.569016,1259,146.300003,139.569016]
[null,"2011-02-23",false,2010,144.300003,149.89999399999999,144.300003,145.75,139.044296,15482,145.75,139.044296]
[null,"2011-02-24",false,2010,143.949997,146.85000600000001,142.5,142.89999399999999,136.325424,6584,142.89999399999999,136.325424]
[null,"2011-02-25",false,2010,143.949997,145,135.14999399999999,135.5,129.265884,126232,135.5,129.265884]
[null,"2011-02-28",false,2010,141,141.10000600000001,132.050003,132.75,126.64239499999999,38636,132.75,126.64239499999999]
[null,"2011-03-01",false,2010,134.449997,138.699997,132.449997,136.300003,130.029068,23528,136.300003,130.029068]
[null,"2011-03-03",false,2010,141.89999399999999,141.89999399999999,135.35000600000001,135.85000600000001,129.59979200000001,16262,135.85000600000001,129.59979200000001]
[null,"2011-03-04",false,2010,136.949997,137,133.300003,134.64999399999999,128.455017,17121,134.64999399999999,128.455017]
[null,"2011-03-07",false,2010,133.39999399999999,135,129.300003,132.550003,126.45162999999999,5962,132.550003,126.45162999999999]
[null,"2011-03-08",false,2010,134.39999399999999,136.5,132.949997,134.85000600000001,128.64579800000001,28776,134.85000600000001,128.64579800000001]
[null,"2011-03-09",false,2010,136.199997,137.89999399999999,135.050003,136.199997,129.933685,61164,136.199997,129.933685]
[null,"2011-03-10",false,2010,136.85000600000001,138,135.300003,136,129.74288899999999,131926,136,129.74288899999999]
[null,"2011-03-11",false,2010,135.64999399999999,136.550003,133.300003,134.64999399999999,128.455017,1698,134.64999399999999,128.455017]
[null,"2011-03-14",false,2010,133.699997,136,133.699997,135.14999399999999,128.93197599999999,2688,135.14999399999999,128.93197599999999]
[null,"2011-03-15",false,2010,134,134.550003,130.199997,131.800003,125.73613,12898,131.800003,125.73613]
[null,"2011-03-16",false,2010,134.949997,135,132.10000600000001,132.85000600000001,126.73782300000001,353912,132.85000600000001,126.73782300000001]
[null,"2011-03-17",false,2010,133,134.449997,130.800003,131.89999399999999,125.83150500000001,3330,131.89999399999999,125.83150500000001]
[null,"2011-03-18",false,2010,132.300003,133.5,130.5,131.75,125.688416,5256,131.75,125.688416]
[null,"2011-03-21",false,2010,133.949997,138.800003,131.550003,133.75,127.596405,11014,133.75,127.596405]
[null,"2011-03-22",false,2010,134.14999399999999,137,131.75,135.14999399999999,128.93197599999999,110769,135.14999399999999,128.93197599999999]
[null,"2011-03-23",false,2010,134,136.699997,132.14999399999999,133.949997,127.78717,13215,133.949997,127.78717]
[null,"2011-03-24",false,2010,133.14999399999999,137.5,133.14999399999999,135.300003,129.075073,165252,135.300003,129.075073]
[null,"2011-03-25",false,2010,138.5,140.199997,133.64999399999999,138.5,132.12785299999999,28293,138.5,132.12785299999999]
[null,"2011-03-28",false,2010,141,141,136,136.64999399999999,130.362976,10798,136.64999399999999,130.362976]
[null,"2011-03-29",false,2010,138.949997,142.050003,137.35000600000001,138.949997,132.55715900000001,13787,138.949997,132.55715900000001]
[null,"2011-03-30",false,2010,139,147.89999399999999,139,147,140.236786,36214,147,140.236786]
[null,"2011-03-31",false,2010,150,156,141.25,149.449997,142.57406599999999,202778,149.449997,142.57406599999999]
[null,"2011-04-01",true,2011,146.949997,148.89999399999999,145.050003,145.949997,139.235107,4083,145.949997,139.235107]
[null,"2011-04-04",false,2011,141.10000600000001,148.800003,141.10000600000001,145.5,138.80577099999999,16630,145.5,138.80577099999999]
[null,"2011-04-05",false,2011,146.89999399999999,154.800003,146.35000600000001,148.300003,141.47695899999999,40341,148.300003,141.47695899999999]
[null,"2011-04-06",false,2011,152,152,146,147.64999399999999,140.856888,12879,147.64999399999999,140.856888]
[null,"2011-04-07",false,2011,150.5,159.89999399999999,150.25,158.550003,151.25541699999999,458796,158.550003,151.25541699999999]
[null,"2011-04-08",false,2011,158.5,159.39999399999999,152,155.300003,148.154922,33516,155.300003,148.154922]
[null,"2011-04-11",false,2011,155.300003,155.300003,150.199997,153.800003,146.72392300000001,11168,153.800003,146.72392300000001]
[null,"2011-04-13",false,2011,154,159,150.199997,155.25,148.10725400000001,292652,155.25,148.10725400000001]
[null,"2011-04-15",false,2011,157.75,160.10000600000001,151.39999399999999,155.60000600000001,148.44111599999999,94156,155.60000600000001,148.44111599999999]
[null,"2011-04-18",false,2011,154.85000600000001,156.10000600000001,153.64999399999999,155,147.868729,258766,155,147.868729]
[null,"2011-04-19",false,2011,154.10000600000001,159.89999399999999,154.10000600000001,156.10000600000001,148.91812100000001,234884,156.10000600000001,148.91812100000001]
[null,"2011-04-20",false,2011,156.89999399999999,157.64999399999999,155,155.14999399999999,148.01181,12846,155.14999399999999,148.01181]
[null,"2011-04-21",false,2011,157.39999399999999,157.39999399999999,154.35000600000001,155.5,148.34571800000001,98821,155.5,148.34571800000001]
[null,"2011-04-25",false,2011,156.199997,157.75,155.050003,155.60000600000001,148.44111599999999,14251,155.60000600000001,148.44111599999999]
[null,"2011-04-26",false,2011,155.300003,157.050003,154.10000600000001,155.5,148.34571800000001,507920,155.5,148.34571800000001]
[null,"2011-04-27",false,2011,156.64999399999999,159.89999399999999,154.14999399999999,155.35000600000001,148.202606,348202,155.35000600000001,148.202606]
[null,"2011-04-28",false,2011,159.800003,159.800003,149.050003,150.10000600000001,143.19416799999999,16227,150.10000600000001,143.19416799999999]
[null,"2011-04-29",false,2011,152,152.85000600000001,146.300003,146.60000600000001,139.85519400000001,6835,146.60000600000001,139.85519400000001]
[null,"2011-05-02",false,2011,146.14999399999999,152.800003,146.10000600000001,151,144.05275,20376,151,144.05275]
[null,"2011-05-03",false,2011,151.5,153,150,151.699997,144.72053500000001,21263,151.699997,144.72053500000001]
[null,"2011-05-04",false,2011,150.64999399999999,151,147.550003,150.14999399999999,143.241837,17052,150.14999399999999,143.241837]
[null,"2011-05-05",false,2011,153.85000600000001,153.89999399999999,147,150.10000600000001,143.19416799999999,11741,150.10000600000001,143.19416799999999]
[null,"2011-05-06",false,2011,150.050003,151.550003,149.14999399999999,151.10000600000001,144.14814799999999,6782,151.10000600000001,144.14814799999999]
[null,"2011-05-09",false,2011,150.10000600000001,154.699997,150,152.35000600000001,145.34065200000001,9131,152.35000600000001,145.34065200000001]
[null,"2011-05-10",false,2011,151,152.75,147,149,142.14477500000001,19437,149,142.14477500000001]
[null,"2011-05-11",false,2011,153.800003,153.800003,149.75,150.949997,144.00503499999999,51851,150.949997,144.00503499999999]
[null,"2011-05-12",false,2011,150.050003,151,148.10000600000001,150.050003,143.146469,5951,150.050003,143.146469]
[null,"2011-05-13",false,2011,147.39999399999999,161.449997,145.699997,159.300003,151.970901,132167,159.300003,151.970901]
[null,"2011-05-16",false,2011,159,161.60000600000001,155.199997,160.050003,152.68640099999999,18580,160.050003,152.68640099999999]
[null,"2011-05-17",false,2011,160,162.39999399999999,154.10000600000001,156.14999399999999,148.96582000000001,18183,156.14999399999999,148.96582000000001]
[null,"2011-05-18",false,2011,155.10000600000001,161,148,159.300003,151.970901,67449,159.300003,151.970901]
[null,"2011-05-19",false,2011,159.949997,164.89999399999999,158.699997,162.25,154.78514100000001,51294,162.25,154.78514100000001]
[null,"2011-05-20",false,2011,163,168.800003,161,161.949997,154.49894699999999,72267,161.949997,154.49894699999999]
[null,"2011-05-23",{"$f":"AND(MONTH(B1412)=$C$1,MONTH(B1411)<>$C$1)","v":false},2011,167.699997,167.699997,159.25,160.14999399999999,152.78175400000001,9267,{"$f":"IF(ISNUMBER(H1412),H1412,H1411)","v":160.14999399999999},152.78175400000001]
[null,"2011-05-24",false,{"$f":"IF(C1413,D1412+1,D1412)","v":2011},163.85000600000001,163.85000600000001,156,157.10000600000001,149.872086,20180,157.10000600000001,149.872086]
[null,"2011-05-25",false,2011,156.050003,156.75,153.050003,154.39999399999999,147.29631000000001,3935,154.39999399999999,147.29631000000001]
[null,"2011-05-26",false,2011,155.39999399999999,162.5,151.85000600000001,152.300003,145.29293799999999,15986,152.300003,145.29293799999999]
[null,"2011-05-27",false,2011,153.800003,158.550003,152.14999399999999,156.89999399999999,149.68132,38035,156.89999399999999,149.68132]
[null,"2011-05-30",false,2011,154.300003,166.39999399999999,154.300003,156.449997,149.252014,6310,156.449997,149.252014]
[null,"2011-05-31",false,2011,158,163,158,160.800003,153.40188599999999,22805,160.800003,153.40188599999999]
[null,"2011-06-01",false,2011,158.64999399999999,163.449997,158.60000600000001,159.64999399999999,152.30476400000001,3952,159.64999399999999,152.30476400000001]
[null,"2011-06-02",false,2011,163,166.449997,161.14999399999999,166,158.36265599999999,48507,166,158.36265599999999]
[null,"2011-06-03",false,2011,167.64999399999999,167.64999399999999,161,162.550003,155.07135,7766,162.550003,155.07135]
[null,"2011-06-06",false,2011,163.449997,163.60000600000001,157.550003,158.39999399999999,151.112289,8715,158.39999399999999,151.112289]
[null,"2011-06-07",false,2011,158.10000600000001,158.14999399999999,155.60000600000001,156.10000600000001,148.91812100000001,28644,156.10000600000001,148.91812100000001]
[null,"2011-06-08",false,2011,157,159.89999399999999,155,158.25,150.969223,266961,158.25,150.969223]
[null,"2011-06-09",false,2011,156.14999399999999,161.60000600000001,156.14999399999999,160.14999399999999,152.78175400000001,258091,160.14999399999999,152.78175400000001]
[null,"2011-06-10",false,2011,163.10000600000001,166.60000600000001,160.35000600000001,162.14999399999999,154.689774,56336,162.14999399999999,154.689774]
[null,"2011-06-13",false,2011,163.89999399999999,163.89999399999999,158,158.449997,151.16000399999999,11580,158.449997,151.16000399999999]
[null,"2011-06-14",false,2011,161.5,164.75,158.75,163.60000600000001,156.07304400000001,18213,163.60000600000001,156.07304400000001]
[null,"2011-06-15",false,2011,165.5,166,158.699997,159.25,151.92318700000001,18929,159.25,151.92318700000001]
[null,"2011-06-16",false,2011,158,163.89999399999999,158,160,152.63867200000001,12536,160,152.63867200000001]
[null,"2011-06-17",false,2011,165,165,159.5,162.35000600000001,154.88055399999999,6884,162.35000600000001,154.88055399999999]
[null,"2011-06-20",false,2011,165.5,165.5,160,161.949997,154.49894699999999,6886,161.949997,154.49894699999999]
[null,"2011-06-21",false,2011,163,163.10000600000001,159,159.050003,151.73239100000001,18486,159.050003,151.73239100000001]
[null,"2011-06-22",false,2011,158,163.10000600000001,158,161.449997,154.02195699999999,30083,161.449997,154.02195699999999]
[null,"2011-06-23",false,2011,158,161,155.25,159.75,152.400192,7662,159.75,152.400192]
[null,"2011-06-24",false,2011,155.60000600000001,164.39999399999999,155.60000600000001,160.800003,153.40188599999999,58466,160.800003,153.40188599999999]
[null,"2011-06-27",false,2011,159.60000600000001,168,158.550003,165.85000600000001,158.21954299999999,40765,165.85000600000001,158.21954299999999]
[null,"2011-06-28",false,2011,169,175,164.39999399999999,168.75,160.986099,73787,168.75,160.986099]
[null,"2011-06-29",false,2011,174.800003,182,166,169.800003,161.98779300000001,120332,169.800003,161.98779300000001]
[null,"2011-06-30",false,2011,169.550003,170.800003,167.60000600000001,170,162.17860400000001,24352,170,162.17860400000001]
[null,"2011-07-01",false,2011,166.10000600000001,171.14999399999999,165.75,170.10000600000001,162.274002,15631,170.10000600000001,162.274002]
[null,"2011-07-04",false,2011,170,170,166.550003,168.14999399999999,160.41369599999999,304316,168.14999399999999,160.41369599999999]
[null,"2011-07-05",false,2011,167.39999399999999,168.949997,164.199997,166.14999399999999,158.50572199999999,4680,166.14999399999999,158.50572199999999]
[null,"2011-07-06",false,2011,175.800003,175.800003,163.10000600000001,165.199997,157.59942599999999,17709,165.199997,157.59942599999999]
[null,"2011-07-07",false,2011,165.35000600000001,172.800003,158.60000600000001,163.949997,156.40695199999999,48926,163.949997,156.40695199999999]
[null,"2011-07-08",false,2011,164.25,165.60000600000001,160,160.5,153.115692,14954,160.5,153.115692]
[null,"2011-07-11",false,2011,163,164.35000600000001,158.10000600000001,159.449997,152.11398299999999,5936,159.449997,152.11398299999999]
[null,"2011-07-12",false,2011,158.10000600000001,158.10000600000001,155,155.25,148.10725400000001,8303,155.25,148.10725400000001]
[null,"2011-07-13",false,2011,157,159.699997,155.64999399999999,159.25,151.92318700000001,7541,159.25,151.92318700000001]
[null,"2011-07-14",false,2011,158.14999399999999,163.89999399999999,158,162.64999399999999,155.16674800000001,12190,162.64999399999999,155.16674800000001]
[null,"2011-07-15",false,2011,164.89999399999999,167,158,159,151.68469200000001,18316,159,151.68469200000001]
[null,"2011-07-18",false,2011,163.85000600000001,169,162,166,158.72200000000001,98806,166,158.72200000000001]
[null,"2011-07-19",false,2011,167.050003,168.85000600000001,164.550003,166.10000600000001,158.817612,34547,166.10000600000001,158.817612]
[null,"2011-07-20",false,2011,167.64999399999999,168.800003,165.10000600000001,166.39999399999999,159.10446200000001,19324,166.39999399999999,159.10446200000001]
[null,"2011-07-21",false,2011,167,167.60000600000001,162,162.5,155.37545800000001,10008,162.5,155.37545800000001]
[null,"2011-07-22",false,2011,164.89999399999999,165.949997,163,163.75,156.57064800000001,7896,163.75,156.57064800000001]
[null,"2011-07-25",false,2011,163,163,158.050003,160.85000600000001,153.797821,22843,160.85000600000001,153.797821]
[null,"2011-07-26",false,2011,163.800003,169,152.949997,164.949997,157.71804800000001,13084,164.949997,157.71804800000001]
[null,"2011-07-27",false,2011,164.949997,166.39999399999999,158.050003,159.89999399999999,152.88945000000001,8896,159.89999399999999,152.88945000000001]
[null,"2011-07-28",false,2011,159.89999399999999,160.699997,154.199997,157.550003,150.64248699999999,7296,157.550003,150.64248699999999]
[null,"2011-07-29",false,2011,156.949997,169.449997,156.949997,160.050003,153.032883,2992901,160.050003,153.032883]
[null,"2011-08-01",false,2011,163.85000600000001,163.85000600000001,160.10000600000001,160.800003,153.75,26296,160.800003,153.75]
[null,"2011-08-02",false,2011,157.050003,161.5,156.800003,158.050003,151.12056000000001,3101,158.050003,151.12056000000001]
[null,"2011-08-03",false,2011,157,159.89999399999999,153.699997,159,152.02891500000001,33093,159,152.02891500000001]
[null,"2011-08-04",false,2011,160,160.800003,156,157.949997,151.02494799999999,3435,157.949997,151.02494799999999]
[null,"2011-08-05",false,2011,154.699997,157,148.699997,155.300003,148.49110400000001,10944,155.300003,148.49110400000001]
[null,"2011-08-08",false,2011,152.60000600000001,156.64999399999999,148,155,148.204285,31622,155,148.204285]
[null,"2011-08-09",false,2011,147.050003,155,147.050003,152.35000600000001,145.67048600000001,43791,152.35000600000001,145.67048600000001]
[null,"2011-08-10",false,2011,144.25,159.35000600000001,144.25,154.60000600000001,147.82182299999999,32881,154.60000600000001,147.82182299999999]
[null,"2011-08-11",false,2011,153.050003,156,152,153,146.29196200000001,13153,153,146.29196200000001]
[null,"2011-08-12",false,2011,152.89999399999999,156.85000600000001,152.10000600000001,154.699997,147.91743500000001,27529,154.699997,147.91743500000001]
[null,"2011-08-16",false,2011,153.64999399999999,156.75,152.89999399999999,153.35000600000001,146.626633,9002,153.35000600000001,146.626633]
[null,"2011-08-17",false,2011,151.550003,156.300003,150,150.5,143.901566,371205,150.5,143.901566]
[null,"2011-08-18",false,2011,151.050003,152.449997,148.10000600000001,150,143.42352299999999,113353,150,143.42352299999999]
[null,"2011-08-19",false,2011,149.949997,150,145.14999399999999,146.75,140.315979,1905,146.75,140.315979]
[null,"2011-08-22",{"$f":"AND(MONTH(B1476)=$C$1,MONTH(B1475)<>$C$1)","v":false},2011,145,153.64999399999999,144.64999399999999,146.75,140.315979,50274,{"$f":"IF(ISNUMBER(H1476),H1476,H1475)","v":146.75},140.315979]
[null,"2011-08-23",false,{"$f":"IF(C1477,D1476+1,D1476)","v":2011},149.949997,149.949997,146.5,147.25,140.79402200000001,273882,147.25,140.79402200000001]
[null,"2011-08-24",false,2011,148.800003,148.800003,145,145.25,138.88176000000001,4493,145.25,138.88176000000001]
[null,"2011-08-25",false,2011,154.300003,154.300003,145,145.64999399999999,139.264206,17322,145.64999399999999,139.264206]
[null,"2011-08-26",false,2011,145,148,145,146.60000600000001,140.17257699999999,15761,146.60000600000001,140.17257699999999]
[null,"2011-08-29",false,2011,147.800003,149.89999399999999,146.050003,147.050003,140.602844,2171,147.050003,140.602844]
[null,"2011-08-30",false,2011,149.60000600000001,152.800003,146.199997,150.14999399999999,143.56691000000001,7458,150.14999399999999,143.56691000000001]
[null,"2011-09-02",false,2011,149.10000600000001,153.5,147.14999399999999,149.699997,143.136627,8358,149.699997,143.136627]
[null,"2011-09-05",false,2011,148.050003,149.89999399999999,147,147.949997,141.46339399999999,5951,147.949997,141.46339399999999]
[null,"2011-09-06",false,2011,147.10000600000001,149.699997,146.449997,148.14999399999999,141.65458699999999,597,148.14999399999999,141.65458699999999]
[null,"2011-09-07",false,2011,149.89999399999999,149.89999399999999,147.050003,147.64999399999999,141.176514,102473,147.64999399999999,141.176514]
[null,"2011-09-08",false,2011,147.5,150,142.550003,143.050003,136.77821399999999,22178,143.050003,136.77821399999999]
[null,"2011-09-09",false,2011,144.10000600000001,144.60000600000001,141.25,142.75,136.491364,17049,142.75,136.491364]
[null,"2011-09-12",false,2011,142.75,143.10000600000001,141.050003,142.199997,135.96546900000001,2791,142.199997,135.96546900000001]
[null,"2011-09-13",false,2011,143.64999399999999,145,142.35000600000001,142.550003,136.30010999999999,7436,142.550003,136.30010999999999]
[null,"2011-09-14",false,2011,142.300003,144.89999399999999,141.39999399999999,141.800003,135.583023,2073,141.800003,135.583023]
[null,"2011-09-15",false,2011,143.75,143.75,135.10000600000001,137.050003,131.041245,99518,137.050003,131.041245]
[null,"2011-09-16",false,2011,136.10000600000001,144,134.10000600000001,142.35000600000001,136.10893200000001,18432,142.35000600000001,136.10893200000001]
[null,"2011-09-19",false,2011,140.050003,146,138,142.699997,136.443558,46408,142.699997,136.443558]
[null,"2011-09-20",false,2011,144,144.75,141,142.60000600000001,136.347916,6609,142.60000600000001,136.347916]
[null,"2011-09-21",false,2011,143.85000600000001,144.949997,142,143.10000600000001,136.826019,405828,143.10000600000001,136.826019]
[null,"2011-09-22",false,2011,142,144.449997,140.60000600000001,142.75,136.491364,4115,142.75,136.491364]
[null,"2011-09-23",false,2011,142.75,145,140.199997,140.64999399999999,134.483429,505196,140.64999399999999,134.483429]
[null,"2011-09-26",false,2011,140.64999399999999,144.699997,138.199997,138.75,132.66674800000001,10761,138.75,132.66674800000001]
[null,"2011-09-27",false,2011,142.89999399999999,142.89999399999999,138.550003,139.35000600000001,133.24041700000001,22271,139.35000600000001,133.24041700000001]
[null,"2011-09-28",false,2011,141,141,138.60000600000001,139.10000600000001,133.00138899999999,1268,139.10000600000001,133.00138899999999]
[null,"2011-09-29",false,2011,138.10000600000001,154,138.10000600000001,144.64999399999999,138.30806000000001,75059,144.64999399999999,138.30806000000001]
[null,"2011-09-30",false,2011,154,157,142.050003,147.85000600000001,141.367783,81614,147.85000600000001,141.367783]
[null,"2011-10-03",false,2011,148.5,151.949997,139.75,141.10000600000001,134.913712,34817,141.10000600000001,134.913712]
[null,"2011-10-04",false,2011,142.89999399999999,143.85000600000001,140.14999399999999,142.699997,136.443558,9238,142.699997,136.443558]
[null,"2011-10-05",false,2011,142,148,142,144.800003,138.451492,21935,144.800003,138.451492]
[null,"2011-10-07",false,2011,146.800003,147.39999399999999,141.25,141.75,135.535202,6175,141.75,135.535202]
[null,"2011-10-10",false,2011,143,143,138.60000600000001,138.699997,132.61892700000001,10302,138.699997,132.61892700000001]
[null,"2011-10-11",false,2011,141.25,144.449997,140,143.5,137.208496,8148,143.5,137.208496]
[null,"2011-10-12",false,2011,140,145,139.25,143.199997,136.921616,13471,143.199997,136.921616]
[null,"2011-10-13",false,2011,143.5,148,142.800003,145.89999399999999,139.503265,6790,145.89999399999999,139.503265]
[null,"2011-10-14",false,2011,145,146.5,142.949997,145.449997,139.072968,38941,145.449997,139.072968]
[null,"2011-10-17",false,2011,146,147.5,142.25,143.949997,137.63874799999999,1198,143.949997,137.63874799999999]
[null,"2011-10-18",false,2011,143,143,138.5,139.14999399999999,133.04917900000001,7051,139.14999399999999,133.04917900000001]
[null,"2011-10-19",false,2011,139.35000600000001,143.449997,139.35000600000001,140.550003,134.387833,18462,140.550003,134.387833]
[null,"2011-10-20",false,2011,141.89999399999999,141.89999399999999,139.199997,139.89999399999999,133.766312,4167,139.89999399999999,133.766312]
[null,"2011-10-21",false,2011,142,143.199997,137.64999399999999,139.949997,133.81414799999999,56506,139.949997,133.81414799999999]
[null,"2011-10-24",false,2011,141.699997,141.75,138.60000600000001,141.10000600000001,134.913712,10391,141.10000600000001,134.913712]
[null,"2011-10-25",false,2011,140.14999399999999,142.89999399999999,134.14999399999999,139.64999399999999,133.52726699999999,28729,139.64999399999999,133.52726699999999]
[null,"2011-10-28",false,2011,145,146,141,142.85000600000001,136.58698999999999,11692,142.85000600000001,136.58698999999999]
[null,"2011-10-31",false,2011,141,144.5,140,143.35000600000001,137.06506300000001,5085,143.35000600000001,137.06506300000001]
[null,"2011-11-01",false,2011,144.699997,144.75,141,141.89999399999999,135.678619,2952,141.89999399999999,135.678619]
[null,"2011-11-02",false,2011,142.199997,143,140,141.949997,135.72644,2218,141.949997,135.72644]
[null,"2011-11-03",false,2011,140.699997,145.5,140,142,135.77423099999999,14522,142,135.77423099999999]
[null,"2011-11-04",false,2011,143,143,138.64999399999999,139.60000600000001,133.479477,4717,139.60000600000001,133.479477]
[null,"2011-11-08",false,2011,141.75,141.75,137.800003,138.14999399999999,132.09303299999999,7978,138.14999399999999,132.09303299999999]
[null,"2011-11-09",false,2011,138.64999399999999,138.800003,134.5,135.199997,129.272369,9690,135.199997,129.272369]
[null,"2011-11-11",false,2011,135.199997,136.89999399999999,133.699997,134.050003,128.17280600000001,4022,134.050003,128.17280600000001]
[null,"2011-11-14",false,2011,136.39999399999999,136.39999399999999,131.5,132.949997,127.12101699999999,2792,132.949997,127.12101699999999]
[null,"2011-11-15",false,2011,135,135,128.800003,130.10000600000001,124.395988,3166,130.10000600000001,124.395988]
[null,"2011-11-16",false,2011,129,129,124.599998,127,121.431892,6997,127,121.431892]
[null,"2011-11-17",false,2011,125.849998,127.800003,123.050003,124.800003,119.328346,52261,124.800003,119.328346]
[null,"2011-11-18",false,2011,123,126.949997,121.699997,125,119.519577,11806,125,119.519577]
[null,"2011-11-21",false,2011,126.800003,130.050003,120,120.099998,114.83440400000001,3182,120.099998,114.83440400000001]
[null,"2011-11-22",false,2011,122.900002,122.900002,115.400002,118.599998,113.400177,3059,118.599998,113.400177]
[null,"2011-11-23",false,2011,117.050003,120,116.550003,117.550003,112.39621699999999,12696,117.550003,112.39621699999999]
[null,"2011-11-24",false,2011,119,120.900002,115.199997,117.449997,112.300591,2020,117.449997,112.300591]
[null,"2011-11-25",false,2011,118.949997,118.949997,116.5,117.349998,112.20497899999999,2595,117.349998,112.20497899999999]
[null,"2011-11-28",false,2011,117.5,122.949997,117.5,121.300003,115.981804,204660,121.300003,115.981804]
[null,"2011-11-29",{"$f":"AND(MONTH(B1540)=$C$1,MONTH(B1539)<>$C$1)","v":false},2011,121.199997,121.650002,119.199997,120.699997,115.40810399999999,11817,{"$f":"IF(ISNUMBER(H1540),H1540,H1539)","v":120.699997},115.40810399999999]
[null,"2011-11-30",false,{"$f":"IF(C1541,D1540+1,D1540)","v":2011},119.050003,121.75,117.800003,120.050003,114.786591,22008,120.050003,114.786591]
[null,"2011-12-01",false,2011,122,123,120.099998,121,115.694946,7632,121,115.694946]
[null,"2011-12-02",false,2011,122,124.449997,120.400002,123.599998,118.18096199999999,37737,123.599998,118.18096199999999]
[null,"2011-12-05",false,2011,124.349998,127.849998,122.5,125,119.519577,82377,125,119.519577]
[null,"2011-12-07",false,2011,127,129,126.099998,127.849998,122.244629,4657,127.849998,122.244629]
[null,"2011-12-08",false,2011,127.050003,127.050003,124,124.150002,118.70684799999999,962,124.150002,118.70684799999999]
[null,"2011-12-09",false,2011,123,124.699997,120.449997,124.349998,118.898087,1415,124.349998,118.898087]
[null,"2011-12-12",false,2011,124.449997,126.449997,124.449997,125.150002,119.66301,102636,125.150002,119.66301]
[null,"2011-12-13",false,2011,125,127.949997,125,126.849998,121.28846,3022,126.849998,121.28846]
[null,"2011-12-14",false,2011,125.599998,127.349998,123.449997,125,119.519577,42371,125,119.519577]
[null,"2011-12-15",false,2011,124,124,119.150002,120.25,114.977844,3274,120.25,114.977844]
[null,"2011-12-16",false,2011,123,124.949997,118.150002,119,113.782639,951,119,113.782639]
[null,"2011-12-19",false,2011,119.900002,119.900002,114,115.300003,110.244873,1845,115.300003,110.244873]
[null,"2011-12-20",false,2011,114.5,116.449997,114,115.099998,110.053619,983,115.099998,110.053619]
[null,"2011-12-21",false,2011,115.449997,117.949997,115.449997,115.699997,110.62732699999999,899,115.699997,110.62732699999999]
[null,"2011-12-22",false,2011,117.5,117.849998,114.5,116.25,111.15321400000001,748,116.25,111.15321400000001]
[null,"2011-12-23",false,2011,118,124.699997,115.199997,115.949997,110.866371,142488,115.949997,110.866371]
[null,"2011-12-26",false,2011,117.900002,119.400002,114.599998,115.449997,110.388268,1390,115.449997,110.388268]
[null,"2011-12-27",false,2011,114.800003,122.949997,114.800003,119.449997,114.212914,68302,119.449997,114.212914]
[null,"2011-12-28",false,2011,119.949997,130.5,117,125.050003,119.56739,31705,125.050003,119.56739]
[null,"2011-12-29",false,2011,124,132.64999399999999,105.300003,126.25,120.714775,65217,126.25,120.714775]
[null,"2011-12-30",false,2011,125,132.699997,113.800003,122.75,117.368233,93886,122.75,117.368233]
[null,"2012-01-02",false,2011,125,125,119.199997,120.150002,114.882233,3134,120.150002,114.882233]
[null,"2012-01-03",false,2011,130.800003,130.800003,120.5,123.550003,118.133163,1579,123.550003,118.133163]
[null,"2012-01-04",false,2011,122,123.050003,116.75,117.800003,112.635254,7266,117.800003,112.635254]
[null,"2012-01-05",false,2011,120,120.400002,118.150002,120,114.7388,65696,120,114.7388]
[null,"2012-01-06",false,2011,120.400002,121.75,117.099998,118.900002,113.687027,2945,118.900002,113.687027]
[null,"2012-01-07",false,2011,"null","null","null","null","null","null",118.900002,113.687027]
[null,"2012-01-09",false,2011,118,118.050003,116.800003,118,112.826477,28385,118,112.826477]
[null,"2012-01-10",false,2011,118.25,120.849998,117.449997,118.75,113.543594,1664,118.75,113.543594]
[null,"2012-01-11",false,2011,120.699997,121.550003,118,119,113.782639,4214,119,113.782639]
[null,"2012-01-12",false,2011,118.25,121.75,118.25,120.25,114.977844,2624,120.25,114.977844]
[null,"2012-01-13",false,2011,119.800003,132,119.800003,129.75,124.06131000000001,24967,129.75,124.06131000000001]
[null,"2012-01-16",false,2011,129.75,139.64999399999999,127.449997,138.14999399999999,132.09303299999999,29363,138.14999399999999,132.09303299999999]
[null,"2012-01-17",false,2011,136.39999399999999,140.89999399999999,135.050003,137.39999399999999,131.3759,10701,137.39999399999999,131.3759]
[null,"2012-01-18",false,2011,138.89999399999999,138.89999399999999,134,135.050003,129.128952,1486,135.050003,129.128952]
[null,"2012-01-19",false,2011,136.89999399999999,137.949997,130,131.5,125.734596,9628,131.5,125.734596]
[null,"2012-01-20",false,2011,132.449997,134,121,125.150002,119.66301,21901,125.150002,119.66301]
[null,"2012-01-23",false,2011,127,128,124,126.099998,120.571342,3215,126.099998,120.571342]
[null,"2012-01-24",false,2011,129,129.75,126.25,128.60000600000001,122.96174600000001,5083,128.60000600000001,122.96174600000001]
[null,"2012-01-25",false,2011,128.60000600000001,134.5,125.599998,133.10000600000001,127.26443500000001,12236,133.10000600000001,127.26443500000001]
[null,"2012-01-27",false,2011,132.39999399999999,135.75,132.39999399999999,134.949997,129.03334000000001,5669,134.949997,129.03334000000001]
[null,"2012-01-30",false,2011,134,135.85000600000001,130.5,135.10000600000001,129.17678799999999,3951,135.10000600000001,129.17678799999999]
[null,"2012-01-31",false,2011,134,139.5,130.64999399999999,138.75,132.66674800000001,4245,138.75,132.66674800000001]
[null,"2012-02-01",false,2011,137.5,139.64999399999999,134.10000600000001,138.300003,132.23646500000001,2653,138.300003,132.23646500000001]
[null,"2012-02-02",false,2011,140,140,133.050003,134,128.12496899999999,15600,134,128.12496899999999]
[null,"2012-02-03",false,2011,133.85000600000001,138,133.449997,137.449997,131.42373699999999,8287,137.449997,131.42373699999999]
[null,"2012-02-06",false,2011,138,139,136.10000600000001,138.550003,132.47551000000001,7866,138.550003,132.47551000000001]
[null,"2012-02-07",false,2011,137.5,140.39999399999999,137.35000600000001,139.699997,133.575073,4347,139.699997,133.575073]
[null,"2012-02-08",false,2011,140.14999399999999,143.60000600000001,137.5,142.14999399999999,135.91767899999999,14280,142.14999399999999,135.91767899999999]
[null,"2012-02-09",false,2011,142.14999399999999,148.800003,140.949997,147.60000600000001,141.128738,10476,147.60000600000001,141.128738]
[null,"2012-02-10",false,2011,146.5,146.5,140.64999399999999,143.5,137.208496,41231,143.5,137.208496]
[null,"2012-02-13",false,2011,143.5,145.949997,142.199997,145,138.64271500000001,58815,145,138.64271500000001]
[null,"2012-02-14",false,2011,144,146,143.199997,143.699997,137.39967300000001,2079,143.699997,137.39967300000001]
[null,"2012-02-15",false,2011,138.300003,148.449997,138.300003,146.35000600000001,139.93353300000001,6606,146.35000600000001,139.93353300000001]
[null,"2012-02-16",false,2011,145,145.60000600000001,143.300003,143.85000600000001,137.543137,972,143.85000600000001,137.543137]
[null,"2012-02-17",false,2011,146,151.199997,142.10000600000001,143.949997,137.63874799999999,4228,143.949997,137.63874799999999]
[null,"2012-02-21",false,2011,143.300003,144.85000600000001,140.800003,142.550003,136.30010999999999,16612,142.550003,136.30010999999999]
[null,"2012-02-22",false,2011,143,144.300003,139.5,141.85000600000001,135.63081399999999,2998,141.85000600000001,135.63081399999999]
[null,"2012-02-23",false,2011,139.550003,146.300003,139.550003,142.89999399999999,136.634781,1401,142.89999399999999,136.634781]
[null,"2012-02-24",false,2011,141.25,145.449997,133.10000600000001,143.25,136.969437,12543,143.25,136.969437]
[null,"2012-02-27",false,2011,143.25,143.25,136.64999399999999,137.64999399999999,131.61496,2044,137.64999399999999,131.61496]
[null,"2012-02-28",false,2011,138.199997,143.39999399999999,138.199997,141.800003,135.583023,1277,141.800003,135.583023]
[null,"2012-02-29",{"$f":"AND(MONTH(B1604)=$C$1,MONTH(B1603)<>$C$1)","v":false},2011,140,145.449997,140,144.10000600000001,137.78218100000001,9432,{"$f":"IF(ISNUMBER(H1604),H1604,H1603)","v":144.10000600000001},137.78218100000001]
[null,"2012-03-01",false,{"$f":"IF(C1605,D1604+1,D1604)","v":2011},133,145.5,133,141.10000600000001,134.913712,8303,141.10000600000001,134.913712]
[null,"2012-03-02",false,2011,141.25,145,139,143.199997,136.921616,4045,143.199997,136.921616]
[null,"2012-03-03",false,2011,"null","null","null","null","null","null",143.199997,136.921616]
[null,"2012-03-05",false,2011,128,143.949997,128,142.699997,136.443558,1460,142.699997,136.443558]
[null,"2012-03-06",false,2011,141.75,143.39999399999999,141.699997,143,136.730423,1422,143,136.730423]
[null,"2012-03-07",false,2011,142.5,142.5,140.199997,141.050003,134.86592099999999,849,141.050003,134.86592099999999]
[null,"2012-03-09",false,2011,140,143,140,140.449997,134.292191,1290,140.449997,134.292191]
[null,"2012-03-12",false,2011,140,141.949997,137,138.60000600000001,132.52330000000001,1888,138.60000600000001,132.52330000000001]
[null,"2012-03-13",false,2011,138.550003,142.5,138,139.5,133.383835,1009662,139.5,133.383835]
[null,"2012-03-14",false,2011,142,144,137,138.25,132.18867499999999,12667,138.25,132.18867499999999]
[null,"2012-03-15",false,2011,141.75,141.800003,137.199997,138.14999399999999,132.09303299999999,4430,138.14999399999999,132.09303299999999]
[null,"2012-03-16",false,2011,138.25,139.699997,134.10000600000001,134.449997,128.555252,2328,134.449997,128.555252]
[null,"2012-03-19",false,2011,137.800003,137.800003,133.5,134.300003,128.41186500000001,2235,134.300003,128.41186500000001]
[null,"2012-03-20",false,2011,136,137.050003,134,136.199997,130.22854599999999,6379,136.199997,130.22854599999999]
[null,"2012-03-21",false,2011,135.550003,137,134.5,136.75,130.75441000000001,159834,136.75,130.75441000000001]
[null,"2012-03-22",false,2011,138.449997,138.5,130.699997,131.39999399999999,125.63898500000001,5159,131.39999399999999,125.63898500000001]
[null,"2012-03-23",false,2011,136.39999399999999,137.5,130.10000600000001,131.64999399999999,125.87799800000001,10817,131.64999399999999,125.87799800000001]
[null,"2012-03-26",false,2011,131.10000600000001,132.5,128.949997,130.050003,124.348175,1057,130.050003,124.348175]
[null,"2012-03-27",false,2011,132.35000600000001,132.35000600000001,121.300003,125.550003,120.045456,36841,125.550003,120.045456]
[null,"2012-03-28",false,2011,125.400002,132.5,123.5,130.949997,125.20869399999999,10558,130.949997,125.20869399999999]
[null,"2012-03-29",false,2011,127,141.199997,126.25,137.85000600000001,131.806229,205599,137.85000600000001,131.806229]
[null,"2012-03-30",false,2011,137.85000600000001,142,134,139.699997,133.575073,26270,139.699997,133.575073]
[null,"2012-04-02",true,2012,139,144.199997,136.199997,138.550003,132.47551000000001,4964,138.550003,132.47551000000001]
[null,"2012-04-03",false,2012,143.800003,143.800003,137.64999399999999,138.89999399999999,132.81016500000001,4308,138.89999399999999,132.81016500000001]
[null,"2012-04-04",false,2012,138.050003,143.60000600000001,137,137.949997,131.901779,3001,137.949997,131.901779]
[null,"2012-04-09",false,2012,137.949997,138.85000600000001,134.39999399999999,134.949997,129.03334000000001,2283,134.949997,129.03334000000001]
[null,"2012-04-10",false,2012,135.5,136.89999399999999,132.199997,132.64999399999999,126.834175,3287,132.64999399999999,126.834175]
[null,"2012-04-11",false,2012,132.199997,132.800003,128.75,130.14999399999999,124.443794,1836,130.14999399999999,124.443794]
[null,"2012-04-12",false,2012,131.949997,132.60000600000001,130.5,131.25,125.49556,2336,131.25,125.49556]
[null,"2012-04-13",false,2012,132.85000600000001,137,131.699997,132.5,126.690758,3218,132.5,126.690758]
[null,"2012-04-16",false,2012,130.300003,132.60000600000001,127.5,128.35000600000001,122.72271000000001,4719,128.35000600000001,122.72271000000001]
[null,"2012-04-17",false,2012,127.25,131.449997,127.25,127.800003,122.19682299999999,5168,127.800003,122.19682299999999]
[null,"2012-04-18",false,2012,132.89999399999999,132.89999399999999,129.25,129.85000600000001,124.156944,2430,129.85000600000001,124.156944]
[null,"2012-04-19",false,2012,132.5,133.5,130.5,131.699997,125.92583500000001,3599,131.699997,125.92583500000001]
[null,"2012-04-20",false,2012,130.699997,141,128.64999399999999,129.89999399999999,124.20475,9622,129.89999399999999,124.20475]
[null,"2012-04-23",false,2012,131.949997,131.949997,128.25,128.300003,122.674896,1175,128.300003,122.674896]
[null,"2012-04-24",false,2012,128.35000600000001,131.5,127.099998,127.650002,122.053391,1923,127.650002,122.053391]
[null,"2012-04-25",false,2012,127.699997,129.75,125.150002,126.25,120.714775,1119,126.25,120.714775]
[null,"2012-04-26",false,2012,125.599998,127,125.400002,126.099998,120.571342,2625,126.099998,120.571342]
[null,"2012-04-27",false,2012,125.300003,127,123.5,126.099998,120.571342,879,126.099998,120.571342]
[null,"2012-04-30",false,2012,129.89999399999999,129.89999399999999,126,127,121.431892,77408,127,121.431892]
[null,"2012-05-02",false,2012,127.300003,128.550003,125.150002,126.400002,120.858208,1312,126.400002,120.858208]
[null,"2012-05-03",false,2012,125.300003,128.5,122.550003,123.75,118.32437899999999,2169,123.75,118.32437899999999]
[null,"2012-05-04",false,2012,123.800003,127.800003,121.800003,122.400002,117.03357699999999,1489,122.400002,117.03357699999999]
[null,"2012-05-07",false,2012,122.099998,124,119.050003,122.199997,116.842331,3533,122.199997,116.842331]
[null,"2012-05-08",false,2012,125.449997,125.599998,116,116.800003,111.679092,796337,116.800003,111.679092]
[null,"2012-05-09",false,2012,116.599998,118.849998,115,117.449997,112.300591,1002555,117.449997,112.300591]
[null,"2012-05-10",false,2012,117.349998,120,116,117.25,112.109352,14564,117.25,112.109352]
[null,"2012-05-11",false,2012,116,118.650002,114.599998,116.099998,111.009773,3065,116.099998,111.009773]
[null,"2012-05-14",false,2012,115.400002,116.75,113.199997,113.650002,108.667198,1409,113.650002,108.667198]
[null,"2012-05-15",false,2012,113,114.400002,112,113.75,108.762817,1890,113.75,108.762817]
[null,"2012-05-16",false,2012,113.5,114.400002,110.099998,113.25,108.28473700000001,887,113.25,108.28473700000001]
[null,"2012-05-17",false,2012,115.650002,115.650002,111.699997,112.199997,107.280762,1231,112.199997,107.280762]
[null,"2012-05-18",false,2012,112.199997,117,109.300003,114.25,109.240891,9114,114.25,109.240891]
[null,"2012-05-21",false,2012,113.5,116.800003,111.050003,112.5,107.56761899999999,4445,112.5,107.56761899999999]
[null,"2012-05-22",false,2012,112.699997,116.099998,112.699997,114.349998,109.336502,2767,114.349998,109.336502]
[null,"2012-05-23",false,2012,113.5,115.900002,112.050003,115.150002,110.10144,3416,115.150002,110.10144]
[null,"2012-05-24",false,2012,113.550003,114.949997,110.150002,114.300003,109.288696,1489,114.300003,109.288696]
[null,"2012-05-25",false,2012,114.949997,114.949997,111.199997,111.800003,106.898323,3503,111.800003,106.898323]
[null,"2012-05-28",false,2012,114.349998,114.349998,112,112.349998,107.42420199999999,1711,112.349998,107.42420199999999]
[null,"2012-05-29",false,2012,112.5,114.199997,111.449997,112,107.08953099999999,3938,112,107.08953099999999]
[null,"2012-05-30",false,2012,111,114,110.300003,111.050003,106.18119799999999,2058,111.050003,106.18119799999999]
[null,"2012-05-31",false,2012,110.849998,112.75,110.099998,111.349998,106.46804,2552,111.349998,106.46804]
[null,"2012-06-01",{"$f":"AND(MONTH(B1668)=$C$1,MONTH(B1667)<>$C$1)","v":false},2012,113.75,114.5,109.050003,112.699997,107.75885,3913,{"$f":"IF(ISNUMBER(H1668),H1668,H1667)","v":112.699997},107.75885]
[null,"2012-06-04",false,{"$f":"IF(C1669,D1668+1,D1668)","v":2012},111.5,116,109.050003,109.800003,104.986008,6773,109.800003,104.986008]
[null,"2012-06-05",false,2012,110.099998,113.949997,108.650002,109,104.22107699999999,8207,109,104.22107699999999]
[null,"2012-06-06",false,2012,109.949997,110.800003,93.400002000000001,99.650002000000001,95.281013000000002,1529750,99.650002000000001,95.281013000000002]
[null,"2012-06-07",false,2012,102,103,93.550003000000004,97.150002000000001,92.890617000000006,245416,97.150002000000001,92.890617000000006]
[null,"2012-06-08",false,2012,97.5,102,95.099997999999999,96.900002000000001,92.651580999999993,240931,96.900002000000001,92.651580999999993]
[null,"2012-06-11",false,2012,97.099997999999999,99,97,97.699996999999996,93.416495999999995,21819,97.699996999999996,93.416495999999995]
[null,"2012-06-12",false,2012,97.199996999999996,97.599997999999999,95.800003000000004,96.25,92.030074999999997,11827,96.25,92.030074999999997]
[null,"2012-06-13",false,2012,96.5,97.5,95.5,96,91.791038999999998,27241,96,91.791038999999998]
[null,"2012-06-14",false,2012,95.5,96.400002000000001,94.400002000000001,95,90.834885,9852,95,90.834885]
[null,"2012-06-15",false,2012,96.349997999999999,96.75,92,96.650002000000001,92.412543999999997,68952,96.650002000000001,92.412543999999997]
[null,"2012-06-18",false,2012,96,97.949996999999996,95.050003000000004,96.349997999999999,92.125679000000005,8268,96.349997999999999,92.125679000000005]
[null,"2012-06-19",false,2012,97.099997999999999,97.099997999999999,94.550003000000004,95.599997999999999,91.408576999999994,11901,95.599997999999999,91.408576999999994]
[null,"2012-06-20",false,2012,95.599997999999999,97.900002000000001,95.599997999999999,96.849997999999999,92.603774999999999,5415,96.849997999999999,92.603774999999999]
[null,"2012-06-21",false,2012,96.150002000000001,97.800003000000004,96.150002000000001,97.699996999999996,93.416495999999995,10399,97.699996999999996,93.416495999999995]
[null,"2012-06-22",false,2012,97.550003000000004,97.550003000000004,95.800003000000004,96.699996999999996,92.460341999999997,1005652,96.699996999999996,92.460341999999997]
[null,"2012-06-25",false,2012,96.900002000000001,102.300003,96.849997999999999,98.349997999999999,94.038002000000006,51299,98.349997999999999,94.038002000000006]
[null,"2012-06-26",false,2012,102,102,97.099997999999999,97.5,93.225266000000005,11991,97.5,93.225266000000005]
[null,"2012-06-27",false,2012,98,99,96.650002000000001,96.849997999999999,92.603774999999999,19904,96.849997999999999,92.603774999999999]
[null,"2012-06-28",false,2012,97.050003000000004,97.949996999999996,95.949996999999996,96.050003000000004,91.838843999999995,9954,96.050003000000004,91.838843999999995]
[null,"2012-06-29",false,2012,96.349997999999999,97.5,96.300003000000004,96.699996999999996,92.460341999999997,8602,96.699996999999996,92.460341999999997]
[null,"2012-07-02",false,2012,97.949996999999996,98.400002000000001,96.550003000000004,97.400002000000001,93.129669000000007,13161,97.400002000000001,93.129669000000007]
[null,"2012-07-03",false,2012,98.150002000000001,98.150002000000001,96.650002000000001,96.75,92.508156,5164,96.75,92.508156]
[null,"2012-07-04",false,2012,97.599997999999999,102.5,97,99.699996999999996,95.328827000000004,116959,99.699996999999996,95.328827000000004]
[null,"2012-07-05",false,2012,100,103.900002,99.5,99.849997999999999,95.472228999999999,59657,99.849997999999999,95.472228999999999]
[null,"2012-07-06",false,2012,99.449996999999996,101.949997,99.150002000000001,100.599998,96.189368999999999,18622,100.599998,96.189368999999999]
[null,"2012-07-09",false,2012,100.050003,100.25,98.849997999999999,99.150002000000001,94.802925000000002,9659,99.150002000000001,94.802925000000002]
[null,"2012-07-10",false,2012,99,99.900002000000001,97.5,97.75,93.464309999999998,10918,97.75,93.464309999999998]
[null,"2012-07-11",false,2012,98.800003000000004,99.400002000000001,97,97.150002000000001,92.890617000000006,8888,97.150002000000001,92.890617000000006]
[null,"2012-07-12",false,2012,97,97,95.5,96.449996999999996,92.221305999999998,6451,96.449996999999996,92.221305999999998]
[null,"2012-07-13",false,2012,97.550003000000004,98.949996999999996,96.900002000000001,97.900002000000001,93.607735000000005,172324,97.900002000000001,93.607735000000005]
[null,"2012-07-16",false,2012,98.449996999999996,98.900002000000001,95,96.800003000000004,92.555954,1005548,96.800003000000004,92.555954]
[null,"2012-07-17",false,2012,97.099997999999999,98.900002000000001,96.150002000000001,96.300003000000004,92.077895999999996,10203,96.300003000000004,92.077895999999996]
[null,"2012-07-18",false,2012,96.349997999999999,98.25,96.050003000000004,96.650002000000001,92.412543999999997,6005,96.650002000000001,92.412543999999997]
[null,"2012-07-19",false,2012,97.5,98.900002000000001,92.550003000000004,93.699996999999996,89.591873000000007,88650,93.699996999999996,89.591873000000007]
[null,"2012-07-20",false,2012,94.099997999999999,94.099997999999999,90.099997999999999,91.300003000000004,87.297095999999996,136867,91.300003000000004,87.297095999999996]
[null,"2012-07-23",false,2012,91,93,89.599997999999999,89.949996999999996,86.006287,214703,89.949996999999996,86.006287]
[null,"2012-07-24",false,2012,90.150002000000001,92.199996999999996,88.099997999999999,89.550003000000004,85.623840000000001,809096,89.550003000000004,85.623840000000001]
[null,"2012-07-25",false,2012,90,90.949996999999996,87.349997999999999,88.099997999999999,84.237388999999993,133666,88.099997999999999,84.237388999999993]
[null,"2012-07-26",false,2012,88.099997999999999,88.449996999999996,85.650002000000001,86,82.229468999999995,150102,86,82.229468999999995]
[null,"2012-07-27",false,2012,86.800003000000004,87.099997999999999,83.800003000000004,84.550003000000004,80.843047999999996,11379,84.550003000000004,80.843047999999996]
[null,"2012-07-30",false,2012,84.050003000000004,85.949996999999996,83.199996999999996,83.699996999999996,80.030304000000001,12883,83.699996999999996,80.030304000000001]
[null,"2012-07-31",false,2012,84.199996999999996,84.800003000000004,83.150002000000001,83.900002000000001,80.221541999999999,504624,83.900002000000001,80.221541999999999]
[null,"2012-08-01",false,2012,84.150002000000001,88.650002000000001,84.099997999999999,87.25,83.424674999999993,18038,87.25,83.424674999999993]
[null,"2012-08-02",false,2012,87.75,89.449996999999996,86.550003000000004,88.800003000000004,84.906715000000005,5818,88.800003000000004,84.906715000000005]
[null,"2012-08-03",false,2012,88.650002000000001,88.650002000000001,86.5,87.349997999999999,83.520270999999994,8857,87.349997999999999,83.520270999999994]
[null,"2012-08-06",false,2012,87.349997999999999,88.400002000000001,87.349997999999999,87.5,83.663712000000004,4284,87.5,83.663712000000004]
[null,"2012-08-07",false,2012,87.550003000000004,90,87,89.400002000000001,85.480391999999995,108370,89.400002000000001,85.480391999999995]
[null,"2012-08-08",false,2012,92,92,88.349997999999999,88.650002000000001,84.763289999999998,3773,88.650002000000001,84.763289999999998]
[null,"2012-08-09",false,2012,88.650002000000001,88.900002000000001,86.25,87.599997999999999,83.759322999999995,8623,87.599997999999999,83.759322999999995]
[null,"2012-08-10",false,2012,86.949996999999996,91.400002000000001,86.050003000000004,88.400002000000001,84.524253999999999,13999,88.400002000000001,84.524253999999999]
[null,"2012-08-13",false,2012,89.550003000000004,89.550003000000004,86.199996999999996,86.449996999999996,82.659737000000007,3443,86.449996999999996,82.659737000000007]
[null,"2012-08-14",false,2012,86.550003000000004,88.5,85.099997999999999,85.699996999999996,81.942627000000002,5507,85.699996999999996,81.942627000000002]
[null,"2012-08-16",false,2012,85.199996999999996,87.5,84.550003000000004,85.050003000000004,81.321128999999999,5320,85.050003000000004,81.321128999999999]
[null,"2012-08-17",false,2012,85.849997999999999,86.449996999999996,85,85.25,81.512352000000007,6111,85.25,81.512352000000007]
[null,"2012-08-21",false,2012,87.550003000000004,88.5,85.349997999999999,88.050003000000004,84.189589999999995,8238,88.050003000000004,84.189589999999995]
[null,"2012-08-22",false,2012,88.050003000000004,88.75,86.699996999999996,86.849997999999999,83.042205999999993,3916,86.849997999999999,83.042205999999993]
[null,"2012-08-23",false,2012,86.949996999999996,98.300003000000004,84.599997999999999,87.949996999999996,84.093979000000004,349940,87.949996999999996,84.093979000000004]
[null,"2012-08-24",false,2012,86.699996999999996,95,85.550003000000004,89.699996999999996,85.767241999999996,2867415,89.699996999999996,85.767241999999996]
[null,"2012-08-27",false,2012,91.050003000000004,94.349997999999999,89.800003000000004,91.150002000000001,87.153687000000005,150905,91.150002000000001,87.153687000000005]
[null,"2012-08-28",false,2012,91,94.400002000000001,90.5,93.650002000000001,89.544066999999998,86023,93.650002000000001,89.544066999999998]
[null,"2012-08-29",false,2012,93.949996999999996,94.699996999999996,90.199996999999996,93.050003000000004,88.970359999999999,39501,93.050003000000004,88.970359999999999]
[null,"2012-08-30",false,2012,93.300003000000004,94.5,91,93.849997999999999,90.122710999999995,21532,93.849997999999999,90.122710999999995]
[null,"2012-08-31",false,2012,93,93.900002000000001,90.150002000000001,91.800003000000004,88.154137000000006,11217,91.800003000000004,88.154137000000006]
[null,"2012-09-03",{"$f":"AND(MONTH(B1732)=$C$1,MONTH(B1731)<>$C$1)","v":false},2012,93.5,93.5,88,91.849997999999999,88.202140999999997,45373,{"$f":"IF(ISNUMBER(H1732),H1732,H1731)","v":91.849997999999999},88.202140999999997]
[null,"2012-09-04",false,{"$f":"IF(C1733,D1732+1,D1732)","v":2012},96.300003000000004,96.300003000000004,89.199996999999996,90.150002000000001,86.569664000000003,177546,90.150002000000001,86.569664000000003]
[null,"2012-09-05",false,2012,90,91.900002000000001,89.050003000000004,89.25,85.705405999999996,27711,89.25,85.705405999999996]
[null,"2012-09-06",false,2012,89.949996999999996,90,85.550003000000004,86.150002000000001,82.728522999999996,17246,86.150002000000001,82.728522999999996]
[null,"2012-09-07",false,2012,87,87.650002000000001,86.199996999999996,86.900002000000001,83.448738000000006,43118,86.900002000000001,83.448738000000006]
[null,"2012-09-08",false,2012,"null","null","null","null","null","null",86.900002000000001,83.448738000000006]
[null,"2012-09-10",false,2012,84.599997999999999,87,84.599997999999999,85.900002000000001,82.488449000000003,149223,85.900002000000001,82.488449000000003]
[null,"2012-09-11",false,2012,85.900002000000001,89.900002000000001,85,87.650002000000001,84.168953000000002,60622,87.650002000000001,84.168953000000002]
[null,"2012-09-12",false,2012,87.599997999999999,88.699996999999996,86.050003000000004,86.599997999999999,83.160651999999999,10840,86.599997999999999,83.160651999999999]
[null,"2012-09-13",false,2012,87.650002000000001,88,85.5,86.650002000000001,83.208663999999999,9175,86.650002000000001,83.208663999999999]
[null,"2012-09-14",false,2012,87.5,89.25,86.199996999999996,87.400002000000001,83.928871000000001,25008,87.400002000000001,83.928871000000001]
[null,"2012-09-17",false,2012,88.599997999999999,90.25,87.199996999999996,89.550003000000004,85.993483999999995,26391,89.550003000000004,85.993483999999995]
[null,"2012-09-18",false,2012,89.75,92.699996999999996,88.25,91.900002000000001,88.250159999999994,39920,91.900002000000001,88.250159999999994]
[null,"2012-09-20",false,2012,90.449996999999996,91.800003000000004,90,90.949996999999996,87.337883000000005,10066,90.949996999999996,87.337883000000005]
[null,"2012-09-21",false,2012,91.099997999999999,93.400002000000001,91.099997999999999,93.050003000000004,89.354491999999993,18326,93.050003000000004,89.354491999999993]
[null,"2012-09-24",false,2012,92.300003000000004,95.349997999999999,92.300003000000004,94.699996999999996,90.938950000000006,182968,94.699996999999996,90.938950000000006]
[null,"2012-09-25",false,2012,95,97.25,93.150002000000001,93.75,90.026687999999993,124811,93.75,90.026687999999993]
[null,"2012-09-26",false,2012,92.849997999999999,94.449996999999996,92.099997999999999,93.300003000000004,89.594566,15394,93.300003000000004,89.594566]
[null,"2012-09-27",false,2012,93.599997999999999,96.349997999999999,88,91.050003000000004,87.433929000000006,97076,91.050003000000004,87.433929000000006]
[null,"2012-09-28",false,2012,93.949996999999996,94.400002000000001,91.300003000000004,93.050003000000004,89.354491999999993,13015,93.050003000000004,89.354491999999993]
[null,"2012-10-01",false,2012,94.349997999999999,95.550003000000004,93.400002000000001,94.25,90.506827999999999,12603,94.25,90.506827999999999]
[null,"2012-10-03",false,2012,94.25,98.5,93.75,97.900002000000001,94.011864000000003,42081,97.900002000000001,94.011864000000003]
[null,"2012-10-04",false,2012,99.75,108.800003,98.599997999999999,100.150002,96.172500999999997,406014,100.150002,96.172500999999997]
[null,"2012-10-05",false,2012,101.599998,103.900002,97,102.300003,98.237121999999999,97805,102.300003,98.237121999999999]
[null,"2012-10-08",false,2012,102.199997,102.199997,98.099997999999999,99.199996999999996,95.260231000000005,19993,99.199996999999996,95.260231000000005]
[null,"2012-10-09",false,2012,100,103,98.25,98.849997999999999,94.924132999999998,25048,98.849997999999999,94.924132999999998]
[null,"2012-10-10",false,2012,98,99,95.800003000000004,96.900002000000001,93.051590000000004,15242,96.900002000000001,93.051590000000004]
[null,"2012-10-11",false,2012,96,98.199996999999996,85.599997999999999,94.5,90.746894999999995,46964,94.5,90.746894999999995]
[null,"2012-10-12",false,2012,96.949996999999996,98.150002000000001,95.900002000000001,96.75,92.907539,33913,96.75,92.907539]
[null,"2012-10-15",false,2012,95.050003000000004,96.300003000000004,93.050003000000004,95.400002000000001,91.611168000000006,28915,95.400002000000001,91.611168000000006]
[null,"2012-10-16",false,2012,95.050003000000004,97.599997999999999,85.5,96.550003000000004,92.715485000000001,29276,96.550003000000004,92.715485000000001]
[null,"2012-10-17",false,2012,97.650002000000001,99.849997999999999,96.550003000000004,97.949996999999996,94.059882999999999,396009,97.949996999999996,94.059882999999999]
[null,"2012-10-18",false,2012,98.099997999999999,100,97,98.050003000000004,94.155913999999996,17763,98.050003000000004,94.155913999999996]
[null,"2012-10-19",false,2012,98,102.75,97.650002000000001,101.150002,97.132796999999997,39887,101.150002,97.132796999999997]
[null,"2012-10-22",false,2012,100.849998,104.400002,98.349997999999999,103.550003,99.437484999999995,51105,103.550003,99.437484999999995]
[null,"2012-10-23",false,2012,102.199997,103.699997,101.150002,102.5,98.429169000000002,27020,102.5,98.429169000000002]
[null,"2012-10-25",false,2012,101.800003,104.5,101.800003,103.5,99.389458000000005,15889,103.5,99.389458000000005]
[null,"2012-10-29",false,2012,100,103,98.550003000000004,101.949997,97.901024000000007,58519,101.949997,97.901024000000007]
[null,"2012-10-30",false,2012,99.400002000000001,103.5,99.400002000000001,101.25,97.228820999999996,49844,101.25,97.228820999999996]
[null,"2012-10-31",false,2012,101.400002,103,99.050003000000004,102.349998,98.285140999999996,5947,102.349998,98.285140999999996]
[null,"2012-11-01",false,2012,102.400002,102.5,101,101.699997,97.660942000000006,7597,101.699997,97.660942000000006]
[null,"2012-11-02",false,2012,102.5,102.5,99.300003000000004,99.599997999999999,95.644356000000002,196230,99.599997999999999,95.644356000000002]
[null,"2012-11-05",false,2012,101,101,97.650002000000001,98,94.107894999999999,36085,98,94.107894999999999]
[null,"2012-11-06",false,2012,99.550003000000004,99.900002000000001,97.400002000000001,97.550003000000004,93.675758000000002,9950,97.550003000000004,93.675758000000002]
[null,"2012-11-07",false,2012,98,99.800003000000004,96.949996999999996,97.25,93.387680000000003,20281,97.25,93.387680000000003]
[null,"2012-11-08",false,2012,97.150002000000001,100.800003,95.5,96.449996999999996,92.619452999999993,20450,96.449996999999996,92.619452999999993]
[null,"2012-11-09",false,2012,97,98.949996999999996,94.699996999999996,95.400002000000001,91.611168000000006,10232,95.400002000000001,91.611168000000006]
[null,"2012-11-11",false,2012,"null","null","null","null","null","null",95.400002000000001,91.611168000000006]
[null,"2012-11-12",false,2012,96.400002000000001,96.900002000000001,93.199996999999996,95.650002000000001,91.851234000000005,22347,95.650002000000001,91.851234000000005]
[null,"2012-11-15",false,2012,96.300003000000004,102,94.150002000000001,99.599997999999999,95.644356000000002,58401,99.599997999999999,95.644356000000002]
[null,"2012-11-16",false,2012,100.75,101.349998,95.5,96.349997999999999,92.523421999999997,530001,96.349997999999999,92.523421999999997]
[null,"2012-11-19",false,2012,97.050003000000004,103.5,95.050003000000004,100.599998,96.60463,54317,100.599998,96.60463]
[null,"2012-11-20",false,2012,102.5,102.5,96.050003000000004,99.5,95.548316999999997,1169916,99.5,95.548316999999997]
[null,"2012-11-21",false,2012,100.5,101,97.300003000000004,98.5,94.588036000000002,54124,98.5,94.588036000000002]
[null,"2012-11-22",false,2012,98.75,99,96.5,98.050003000000004,94.155913999999996,26370,98.050003000000004,94.155913999999996]
[null,"2012-11-23",false,2012,97.25,98.25,95.099997999999999,95.25,91.467117000000002,19409,95.25,91.467117000000002]
[null,"2012-11-26",false,2012,96,99.449996999999996,95.5,98.550003000000004,94.636062999999993,26359,98.550003000000004,94.636062999999993]
[null,"2012-11-27",false,2012,99.300003000000004,101.300003,97.75,100.5,96.508613999999994,26127,100.5,96.508613999999994]
[null,"2012-11-29",false,2012,101,102.449997,99.599997999999999,101.550003,97.516907000000003,17813,101.550003,97.516907000000003]
[null,"2012-11-30",false,2012,102.25,104.849998,99.199996999999996,102.800003,98.717254999999994,1482495,102.800003,98.717254999999994]
[null,"2012-12-03",false,2012,102.849998,112,102.050003,108.25,103.950813,89097,108.25,103.950813]
[null,"2012-12-04",false,2012,108.25,112.699997,105,107.25,102.990532,561474,107.25,102.990532]
[null,"2012-12-05",false,2012,107.5,110,105.599998,106.550003,102.318336,19342,106.550003,102.318336]
[null,"2012-12-06",false,2012,109.800003,109.800003,104.099998,105.099998,100.925911,14390,105.099998,100.925911]
[null,"2012-12-07",{"$f":"AND(MONTH(B1796)=$C$1,MONTH(B1795)<>$C$1)","v":false},2012,105.099998,106,101.599998,103.650002,99.533507999999998,26550,{"$f":"IF(ISNUMBER(H1796),H1796,H1795)","v":103.650002},99.533507999999998]
[null,"2012-12-10",false,{"$f":"IF(C1797,D1796+1,D1796)","v":2012},104.400002,107.5,101.900002,105.800003,101.598114,14870,105.800003,101.598114]
[null,"2012-12-11",false,2012,105.400002,105.800003,101.199997,103.400002,99.293434000000005,22530,103.400002,99.293434000000005]
[null,"2012-12-12",false,2012,103,105.5,102.699997,102.800003,98.717254999999994,8226,102.800003,98.717254999999994]
[null,"2012-12-13",false,2012,103,105.050003,102.25,104.599998,100.44577,35459,104.599998,100.44577]
[null,"2012-12-14",false,2012,103.599998,105.150002,102.449997,104.75,100.58981300000001,62998,104.75,100.58981300000001]
[null,"2012-12-17",false,2012,104,105,103.150002,103.349998,99.245414999999994,9601,103.349998,99.245414999999994]
[null,"2012-12-18",false,2012,103.5,103.5,102,102.800003,98.717254999999994,8585,102.800003,98.717254999999994]
[null,"2012-12-19",false,2012,102.800003,103,101.150002,101.449997,97.420867999999999,18143,101.449997,97.420867999999999]
[null,"2012-12-20",false,2012,102,102.199997,99,99.550003000000004,95.596335999999994,14261,99.550003000000004,95.596335999999994]
[null,"2012-12-21",false,2012,100.900002,101,98.099997999999999,98.599997999999999,94.684066999999999,4250,98.599997999999999,94.684066999999999]
[null,"2012-12-24",false,2012,99.599997999999999,101.949997,97.599997999999999,100.849998,96.844703999999993,9847,100.849998,96.844703999999993]
[null,"2012-12-26",false,2012,99.800003000000004,103.900002,99.699996999999996,103.150002,99.053359999999998,18364,103.150002,99.053359999999998]
[null,"2012-12-27",false,2012,102,104,100.099998,101.849998,97.804992999999996,69566,101.849998,97.804992999999996]
[null,"2012-12-28",false,2012,104.449997,104.449997,100.199997,102.449997,98.381164999999996,61906,102.449997,98.381164999999996]
[null,"2012-12-31",false,2012,102.449997,109,100.25,106.849998,102.606415,31144,106.849998,102.606415]
[null,"2013-01-01",false,2012,107.099998,109,103.75,106.349998,102.126282,24761,106.349998,102.126282]
[null,"2013-01-02",false,2012,106.75,107.5,102.449997,103.25,99.149383999999998,25644,103.25,99.149383999999998]
[null,"2013-01-03",false,2012,103.599998,104,101.650002,101.949997,97.901024000000007,233338,101.949997,97.901024000000007]
[null,"2013-01-04",false,2012,102,102,100.949997,101.300003,97.276840000000007,23978,101.300003,97.276840000000007]
[null,"2013-01-07",false,2012,102,105.099998,101.849998,104.150002,100.01365699999999,449271,104.150002,100.01365699999999]
[null,"2013-01-08",false,2012,105.449997,107.099998,103.550003,104.099998,99.965630000000004,199432,104.099998,99.965630000000004]
[null,"2013-01-09",false,2012,104.199997,106.199997,102.900002,103.199997,99.101378999999994,21973,103.199997,99.101378999999994]
[null,"2013-01-10",false,2012,109,109.849998,103.599998,107.949997,103.66271999999999,95703,107.949997,103.66271999999999]
[null,"2013-01-11",false,2012,107.099998,108.5,104.400002,105.400002,101.21399700000001,24735,105.400002,101.21399700000001]
[null,"2013-01-14",false,2012,106,107.800003,104.400002,105.550003,101.35803199999999,12663,105.550003,101.35803199999999]
[null,"2013-01-15",false,2012,106,106.300003,102.800003,103.5,99.389458000000005,9271,103.5,99.389458000000005]
[null,"2013-01-16",false,2012,107.599998,107.599998,102.800003,106.949997,102.702438,52385,106.949997,102.702438]
[null,"2013-01-17",false,2012,107.599998,108,104,106.099998,101.8862,41625,106.099998,101.8862]
[null,"2013-01-18",false,2012,106.199997,106.849998,103.300003,104.199997,100.061661,3484,104.199997,100.061661]
[null,"2013-01-21",false,2012,104.849998,107.150002,104,106.150002,101.934212,8110,106.150002,101.934212]
[null,"2013-01-22",false,2012,106,107.949997,105,105.400002,101.21399700000001,45370,105.400002,101.21399700000001]
[null,"2013-01-23",false,2012,105.150002,107.300003,102.800003,105.900002,101.69416,13641,105.900002,101.69416]
[null,"2013-01-24",false,2012,105.900002,109.75,103.5,107.900002,103.614716,34522,107.900002,103.614716]
[null,"2013-01-25",false,2012,106.5,106.5,104.650002,105.949997,101.74215700000001,27433,105.949997,101.74215700000001]
[null,"2013-01-28",false,2012,105.050003,107.300003,104,104.5,100.34973100000001,4770,104.5,100.34973100000001]
[null,"2013-01-29",false,2012,104.5,106.550003,104,104.599998,100.44577,8787,104.599998,100.44577]
[null,"2013-01-30",false,2012,105.800003,105.849998,103.349998,103.599998,99.485489000000001,3613,103.599998,99.485489000000001]
[null,"2013-01-31",false,2012,105,105.099998,103.400002,104.050003,99.917618000000004,59723,104.050003,99.917618000000004]
[null,"2013-02-01",false,2012,104,105.199997,102,103.550003,99.437484999999995,29952,103.550003,99.437484999999995]
[null,"2013-02-04",false,2012,102.550003,105.900002,101.150002,102.150002,98.093079000000003,34100,102.150002,98.093079000000003]
[null,"2013-02-05",false,2012,101.5,102,98.75,100.849998,96.844703999999993,6638,100.849998,96.844703999999993]
[null,"2013-02-06",false,2012,99.5,101.25,98.75,99.949996999999996,95.980446000000001,18508,99.949996999999996,95.980446000000001]
[null,"2013-02-07",false,2012,100.150002,101.699997,99.400002000000001,99.699996999999996,95.740371999999994,1781,99.699996999999996,95.740371999999994]
[null,"2013-02-08",false,2012,99.699996999999996,100.5,97.949996999999996,98.949996999999996,95.020163999999994,12443,98.949996999999996,95.020163999999994]
[null,"2013-02-11",false,2012,102,102,97,98,94.107894999999999,4616,98,94.107894999999999]
[null,"2013-02-12",false,2012,99.849997999999999,104.449997,97.699996999999996,102.400002,98.333160000000007,173342,102.400002,98.333160000000007]
[null,"2013-02-13",false,2012,100.550003,102,100.550003,102,97.949036000000007,50741,102,97.949036000000007]
[null,"2013-02-14",false,2012,103.150002,106,101,104.699997,100.54180100000001,31786,104.699997,100.54180100000001]
[null,"2013-02-15",false,2012,104,104,101.449997,102.050003,97.997046999999995,14325,102.050003,97.997046999999995]
[null,"2013-02-18",false,2012,101.949997,104,101.949997,103.050003,98.957344000000006,3877,103.050003,98.957344000000006]
[null,"2013-02-19",false,2012,102.75,105.900002,102.050003,104.550003,100.397766,7884,104.550003,100.397766]
[null,"2013-02-20",false,2012,104.599998,105.25,103.650002,104.900002,100.733864,12050,104.900002,100.733864]
[null,"2013-02-21",false,2012,104.050003,104.150002,102.400002,103.150002,99.053359999999998,28430,103.150002,99.053359999999998]
[null,"2013-02-22",false,2012,103.949997,104.800003,102.599998,103.650002,99.533507999999998,7024,103.650002,99.533507999999998]
[null,"2013-02-25",false,2012,101.949997,104.050003,101.949997,102.949997,98.861298000000005,6285,102.949997,98.861298000000005]
[null,"2013-02-26",false,2012,102.300003,103.400002,102.199997,102.949997,98.861298000000005,18327,102.949997,98.861298000000005]
[null,"2013-02-27",false,2012,101.949997,104.550003,98.25,102.900002,98.813300999999996,37117,102.900002,98.813300999999996]
[null,"2013-02-28",false,2012,104,105.5,100,103.699997,99.581528000000006,65758,103.699997,99.581528000000006]
[null,"2013-03-01",false,2012,104.150002,105,100.550003,102.800003,98.717254999999994,104804,102.800003,98.717254999999994]
[null,"2013-03-04",false,2012,103.699997,103.699997,97.699996999999996,99.400002000000001,95.452292999999997,74971,99.400002000000001,95.452292999999997]
[null,"2013-03-05",false,2012,99.099997999999999,100.75,96.099997999999999,99.800003000000004,95.836417999999995,332454,99.800003000000004,95.836417999999995]
[null,"2013-03-06",false,2012,100.400002,103.300003,99.800003000000004,102.099998,98.045067000000003,10924,102.099998,98.045067000000003]
[null,"2013-03-07",false,2012,102.449997,102.5,100.800003,101.849998,97.804992999999996,6217,101.849998,97.804992999999996]
[null,"2013-03-08",{"$f":"AND(MONTH(B1860)=$C$1,MONTH(B1859)<>$C$1)","v":false},2012,102.650002,107,101,105.199997,101.021942,14628,{"$f":"IF(ISNUMBER(H1860),H1860,H1859)","v":105.199997},101.021942]
[null,"2013-03-11",false,{"$f":"IF(C1861,D1860+1,D1860)","v":2012},105.199997,106.199997,103,103.849998,99.725562999999994,8067,103.849998,99.725562999999994]
[null,"2013-03-12",false,2012,103.150002,105.900002,100.550003,101,96.988754,7420,101,96.988754]
[null,"2013-03-13",false,2012,100.25,102.650002,97.900002000000001,99.25,95.308243000000004,22129,99.25,95.308243000000004]
[null,"2013-03-14",false,2012,99.550003000000004,107.650002,99,104,99.869606000000005,16981,104,99.869606000000005]
[null,"2013-03-15",false,2012,103.949997,103.949997,100.5,102.050003,97.997046999999995,13405,102.050003,97.997046999999995]
[null,"2013-03-18",false,2012,101.25,104.75,99.25,102.199997,98.141090000000005,8348,102.199997,98.141090000000005]
[null,"2013-03-19",false,2012,102.199997,103.599998,101,102.25,98.189109999999999,21785,102.25,98.189109999999999]
[null,"2013-03-20",false,2012,101.25,102.900002,98,99.849997999999999,95.884406999999996,32479,99.849997999999999,95.884406999999996]
[null,"2013-03-21",false,2012,99.449996999999996,101.5,97.25,98,94.107894999999999,4193,98,94.107894999999999]
[null,"2013-03-22",false,2012,96.949996999999996,101.25,95.550003000000004,99.900002000000001,95.932441999999995,11191,99.900002000000001,95.932441999999995]
[null,"2013-03-25",false,2012,100.699997,102,98.25,99.849997999999999,95.884406999999996,2901,99.849997999999999,95.884406999999996]
[null,"2013-03-26",false,2012,101.800003,103.400002,99.050003000000004,102.150002,98.093079000000003,7228,102.150002,98.093079000000003]
[null,"2013-03-28",false,2012,103.900002,104.25,99.300003000000004,101.5,97.468886999999995,13585,101.5,97.468886999999995]
[null,"2013-04-01",true,2013,100.75,104.75,99.349997999999999,101.5,97.468886999999995,9222,101.5,97.468886999999995]
[null,"2013-04-02",false,2013,101.900002,102.949997,100.75,101.75,97.708968999999996,2373,101.75,97.708968999999996]
[null,"2013-04-03",false,2013,102.099998,102.099998,96.699996999999996,100.099998,96.124488999999997,56319,100.099998,96.124488999999997]
[null,"2013-04-04",false,2013,99,99,96.300003000000004,97.699996999999996,93.819809000000006,16352,97.699996999999996,93.819809000000006]
[null,"2013-04-05",false,2013,97.699996999999996,98.25,95.25,96.199996999999996,92.379379,20616,96.199996999999996,92.379379]
[null,"2013-04-08",false,2013,96,97.949996999999996,96,96.650002000000001,92.811508000000003,3775,96.650002000000001,92.811508000000003]
[null,"2013-04-09",false,2013,96.650002000000001,98,94.5,96.75,92.907539,11881,96.75,92.907539]
[null,"2013-04-10",false,2013,97.5,97.800003000000004,95,97,93.147621000000001,8069,97,93.147621000000001]
[null,"2013-04-11",false,2013,97,97.949996999999996,96.050003000000004,96.699996999999996,92.859520000000003,21799,96.699996999999996,92.859520000000003]
[null,"2013-04-12",false,2013,94.099997999999999,97,92.199996999999996,95.599997999999999,91.803214999999994,43329,95.599997999999999,91.803214999999994]
[null,"2013-04-15",false,2013,90,97.449996999999996,90,95.550003000000004,91.755202999999995,32941,95.550003000000004,91.755202999999995]
[null,"2013-04-16",false,2013,95.5,97.400002000000001,93.599997999999999,95.949996999999996,92.139304999999993,33403,95.949996999999996,92.139304999999993]
[null,"2013-04-17",false,2013,96,96.900002000000001,93.150002000000001,93.599997999999999,89.882651999999993,23547,93.599997999999999,89.882651999999993]
[null,"2013-04-18",false,2013,95.5,97.5,93.650002000000001,97.25,93.387680000000003,319293,97.25,93.387680000000003]
[null,"2013-04-22",false,2013,97.900002000000001,101.5,97.199996999999996,100.900002,96.892723000000004,21744,100.900002,96.892723000000004]
[null,"2013-04-23",false,2013,100,105,99,103.099998,99.005347999999998,12432,103.099998,99.005347999999998]
[null,"2013-04-25",false,2013,103.099998,104,99.5,101.150002,97.132796999999997,18329,101.150002,97.132796999999997]
[null,"2013-04-26",false,2013,104.5,104.5,100.199997,102.300003,98.237121999999999,4432,102.300003,98.237121999999999]
[null,"2013-04-29",false,2013,99.300003000000004,105.25,99.300003000000004,104.449997,100.301727,5842,104.449997,100.301727]
[null,"2013-04-30",false,2013,103.050003,106,102.099998,104.25,100.109673,13276,104.25,100.109673]
[null,"2013-05-02",false,2013,104.099998,105.849998,103,103.400002,99.293434000000005,276644,103.400002,99.293434000000005]
[null,"2013-05-03",false,2013,103.5,103.900002,100.900002,102.75,98.669242999999994,107719,102.75,98.669242999999994]
[null,"2013-05-06",false,2013,101.5,103.900002,101,102.199997,98.141090000000005,1659,102.199997,98.141090000000005]
[null,"2013-05-07",false,2013,102.050003,105.900002,101.5,104.599998,100.44577,5025,104.599998,100.44577]
[null,"2013-05-08",false,2013,103.5,104,101.699997,102.800003,98.717254999999994,29916,102.800003,98.717254999999994]
[null,"2013-05-09",false,2013,103.5,104.650002,101.599998,102.800003,98.717254999999994,17460,102.800003,98.717254999999994]
[null,"2013-05-10",false,2013,106.25,116.150002,106.25,110,105.63130200000001,252866,110,105.63130200000001]
[null,"2013-05-13",false,2013,114.699997,119,110.099998,111.650002,107.21579,88523,111.650002,107.21579]
[null,"2013-05-14",false,2013,112.550003,116.400002,97,99.150002000000001,95.212233999999995,949923,99.150002000000001,95.212233999999995]
[null,"2013-05-15",false,2013,102.900002,103.849998,97,99.349997999999999,95.404274000000001,237303,99.349997999999999,95.404274000000001]
[null,"2013-05-16",false,2013,99.5,102,99,99.75,95.788398999999998,205037,99.75,95.788398999999998]
[null,"2013-05-17",false,2013,101.949997,102,98.550003000000004,99.050003000000004,95.116211000000007,58349,99.050003000000004,95.116211000000007]
[null,"2013-05-20",false,2013,100,100.050003,98.599997999999999,99.050003000000004,95.116211000000007,20257,99.050003000000004,95.116211000000007]
[null,"2013-05-21",false,2013,101,101,98.400002000000001,98.5,94.588036000000002,33737,98.5,94.588036000000002]
[null,"2013-05-22",false,2013,98.050003000000004,99,96.599997999999999,98,94.107894999999999,33595,98,94.107894999999999]
[null,"2013-05-23",false,2013,99.349997999999999,99.349997999999999,97.5,97.599997999999999,93.723785000000007,18535,97.599997999999999,93.723785000000007]
[null,"2013-05-24",false,2013,97.650002000000001,98.25,97.5,97.900002000000001,94.011864000000003,10146,97.900002000000001,94.011864000000003]
[null,"2013-05-27",false,2013,100.849998,101.150002,97.800003000000004,100.699997,96.700660999999997,237902,100.699997,96.700660999999997]
[null,"2013-05-28",false,2013,100,101.800003,99,99.800003000000004,95.836417999999995,535929,99.800003000000004,95.836417999999995]
[null,"2013-05-29",false,2013,97.849997999999999,100.800003,97.849997999999999,100.5,96.508613999999994,509186,100.5,96.508613999999994]
[null,"2013-05-30",false,2013,101,101.699997,99.5,99.800003000000004,95.836417999999995,4566,99.800003000000004,95.836417999999995]
[null,"2013-05-31",false,2013,100.199997,101,99.5,99.900002000000001,95.932441999999995,7244,99.900002000000001,95.932441999999995]
[null,"2013-06-03",false,2013,99.800003000000004,100.849998,99.800003000000004,100.099998,96.124488999999997,4844,100.099998,96.124488999999997]
[null,"2013-06-04",false,2013,100.550003,101.900002,100,100,96.028464999999997,5069,100,96.028464999999997]
[null,"2013-06-05",false,2013,99.550003000000004,101,99.5,100.25,96.268546999999998,3608,100.25,96.268546999999998]
[null,"2013-06-06",false,2013,100,100.900002,100,100.349998,96.364577999999995,2307,100.349998,96.364577999999995]
[null,"2013-06-07",false,2013,101.599998,103.900002,100,100,96.028464999999997,5405,100,96.028464999999997]
[null,"2013-06-10",false,2013,99.699996999999996,100.5,99.5,100.150002,96.172500999999997,4096,100.150002,96.172500999999997]
[null,"2013-06-11",false,2013,99.550003000000004,101.699997,99.550003000000004,100.599998,96.60463,18367,100.599998,96.60463]
[null,"2013-06-12",false,2013,100.5,100.800003,100,100.5,96.508613999999994,27441,100.5,96.508613999999994]
[null,"2013-06-13",{"$f":"AND(MONTH(B1924)=$C$1,MONTH(B1923)<>$C$1)","v":false},2013,100.400002,102,99.5,100.349998,96.364577999999995,1460112,{"$f":"IF(ISNUMBER(H1924),H1924,H1923)","v":100.349998},96.364577999999995]
[null,"2013-06-14",false,{"$f":"IF(C1925,D1924+1,D1924)","v":2013},99.949996999999996,102,99.5,99.699996999999996,95.740371999999994,516803,99.699996999999996,95.740371999999994]
[null,"2013-06-17",false,2013,99.550003000000004,101.849998,97.900002000000001,98.050003000000004,94.155913999999996,6956,98.050003000000004,94.155913999999996]
[null,"2013-06-18",false,2013,99.449996999999996,103.449997,91.150002000000001,94.699996999999996,90.938950000000006,137136,94.699996999999996,90.938950000000006]
[null,"2013-06-19",false,2013,95.199996999999996,97,95.050003000000004,96.5,92.667465000000007,153902,96.5,92.667465000000007]
[null,"2013-06-20",false,2013,95,99.400002000000001,93.199996999999996,97.599997999999999,93.723785000000007,10183,97.599997999999999,93.723785000000007]
[null,"2013-06-21",false,2013,97.050003000000004,98.099997999999999,97,97.099997999999999,93.243637000000007,9200,97.099997999999999,93.243637000000007]
[null,"2013-06-24",false,2013,96,97.699996999999996,94.099997999999999,97.050003000000004,93.195625000000007,7062,97.050003000000004,93.195625000000007]
[null,"2013-06-25",false,2013,96,97.699996999999996,96,96.150002000000001,92.331367,20863,96.150002000000001,92.331367]
[null,"2013-06-26",false,2013,95,97,95,97,93.147621000000001,12460,97,93.147621000000001]
[null,"2013-06-27",false,2013,96,98.099997999999999,96,97.25,93.387680000000003,52266,97.25,93.387680000000003]
[null,"2013-06-28",false,2013,96.199996999999996,100.849998,96,97.5,93.627753999999996,42016,97.5,93.627753999999996]
[null,"2013-07-01",false,2013,95.900002000000001,97.199996999999996,95.900002000000001,96.050003000000004,92.235343999999998,5737,96.050003000000004,92.235343999999998]
[null,"2013-07-02",false,2013,96.900002000000001,96.900002000000001,96,96,92.187325000000001,1563,96,92.187325000000001]
[null,"2013-07-03",false,2013,95.199996999999996,96.900002000000001,94.650002000000001,96,92.187325000000001,3250,96,92.187325000000001]
[null,"2013-07-04",false,2013,95.5,97,95.25,95.550003000000004,91.755202999999995,4771,95.550003000000004,91.755202999999995]
[null,"2013-07-05",false,2013,95.400002000000001,96.599997999999999,95.400002000000001,96.099997999999999,92.283355999999998,7063,96.099997999999999,92.283355999999998]
[null,"2013-07-08",false,2013,97,97,93.699996999999996,96.599997999999999,92.763496000000004,6094,96.599997999999999,92.763496000000004]
[null,"2013-07-09",false,2013,96,99.150002000000001,95.5,98.349997999999999,94.443993000000006,7136,98.349997999999999,94.443993000000006]
[null,"2013-07-10",false,2013,97,99.349997999999999,96,96.199996999999996,92.379379,3242,96.199996999999996,92.379379]
[null,"2013-07-11",false,2013,99,99.349997999999999,94.150002000000001,98.199996999999996,94.299949999999995,137778,98.199996999999996,94.299949999999995]
[null,"2013-07-12",false,2013,97.449996999999996,99.099997999999999,97.25,97.550003000000004,93.675758000000002,2742,97.550003000000004,93.675758000000002]
[null,"2013-07-15",false,2013,96.650002000000001,98.599997999999999,96.050003000000004,97.150002000000001,93.291663999999997,203015,97.150002000000001,93.291663999999997]
[null,"2013-07-16",false,2013,96.25,96.949996999999996,93.25,94.25,90.506827999999999,9279,94.25,90.506827999999999]
[null,"2013-07-17",false,2013,95.650002000000001,95.650002000000001,86,87.099997999999999,83.640793000000002,88855,87.099997999999999,83.640793000000002]
[null,"2013-07-18",false,2013,90.849997999999999,94.800003000000004,88,93.349997999999999,89.642570000000006,13025,93.349997999999999,89.642570000000006]
[null,"2013-07-19",false,2013,94.699996999999996,96.949996999999996,91.349997999999999,96.150002000000001,92.331367,24347,96.150002000000001,92.331367]
[null,"2013-07-22",false,2013,97.400002000000001,98.400002000000001,94.050003000000004,97.300003000000004,93.435699,84801,97.300003000000004,93.435699]
[null,"2013-07-23",false,2013,97,97,93.599997999999999,95.550003000000004,91.755202999999995,18421,95.550003000000004,91.755202999999995]
[null,"2013-07-24",false,2013,96,100,94,97.800003000000004,93.915840000000003,13878,97.800003000000004,93.915840000000003]
[null,"2013-07-25",false,2013,97.349997999999999,99.599997999999999,95,98.650002000000001,94.732071000000005,9263,98.650002000000001,94.732071000000005]
[null,"2013-07-26",false,2013,97,100.900002,96.050003000000004,99.150002000000001,95.212233999999995,15203,99.150002000000001,95.212233999999995]
[null,"2013-07-29",false,2013,100.75,100.75,96.949996999999996,98.25,94.347977,40697,98.25,94.347977]
[null,"2013-07-30",false,2013,97,98.099997999999999,93.800003000000004,97.650002000000001,93.771797000000007,41753,97.650002000000001,93.771797000000007]
[null,"2013-07-31",false,2013,97,99.050003000000004,94.050003000000004,98.900002000000001,94.972167999999996,35866,98.900002000000001,94.972167999999996]
[null,"2013-08-01",false,2013,99.699996999999996,102,97.5,100.5,96.508613999999994,23954,100.5,96.508613999999994]
[null,"2013-08-02",false,2013,98.599997999999999,101.949997,96.5,97.150002000000001,93.291663999999997,203982,97.150002000000001,93.291663999999997]
[null,"2013-08-05",false,2013,107,107,95.199996999999996,97.150002000000001,93.291663999999997,38073,97.150002000000001,93.291663999999997]
[null,"2013-08-06",false,2013,97,97,92,94.449996999999996,90.698875000000001,15326,94.449996999999996,90.698875000000001]
[null,"2013-08-07",false,2013,93.550003000000004,95.5,93.550003000000004,94.550003000000004,90.794922,1568,94.550003000000004,90.794922]
[null,"2013-08-08",false,2013,93.949996999999996,97.650002000000001,93.949996999999996,96.699996999999996,92.859520000000003,4542,96.699996999999996,92.859520000000003]
[null,"2013-08-12",false,2013,92.75,97,92.75,96.949996999999996,93.099602000000004,457,96.949996999999996,93.099602000000004]
[null,"2013-08-13",false,2013,97,97.900002000000001,94.650002000000001,96.75,92.907539,2760,96.75,92.907539]
[null,"2013-08-14",false,2013,96,97.900002000000001,96,96.449996999999996,92.619452999999993,2065,96.449996999999996,92.619452999999993]
[null,"2013-08-16",false,2013,97.349997999999999,97.400002000000001,94.699996999999996,96,92.187325000000001,16223,96,92.187325000000001]
[null,"2013-08-19",false,2013,95.25,96.599997999999999,93.650002000000001,95.050003000000004,91.275054999999995,3345,95.050003000000004,91.275054999999995]
[null,"2013-08-20",false,2013,94.099997999999999,95.900002000000001,92,94.25,90.889319999999998,9014,94.25,90.889319999999998]
[null,"2013-08-21",false,2013,94,98.550003000000004,90.099997999999999,91.050003000000004,87.803428999999994,23357,91.050003000000004,87.803428999999994]
[null,"2013-08-22",false,2013,90,91,88.199996999999996,89.599997999999999,86.405128000000005,15322,89.599997999999999,86.405128000000005]
[null,"2013-08-23",false,2013,90,90.5,87.599997999999999,89.25,86.067595999999995,22444,89.25,86.067595999999995]
[null,"2013-08-26",false,2013,89.199996999999996,91.75,89.050003000000004,90.5,87.273041000000006,5535,90.5,87.273041000000006]
[null,"2013-08-27",false,2013,92.949996999999996,92.949996999999996,89,91.449996999999996,88.189155999999997,3580,91.449996999999996,88.189155999999997]
[null,"2013-08-28",false,2013,90,91,88.099997999999999,88.949996999999996,85.778296999999995,3477,88.949996999999996,85.778296999999995]
[null,"2013-08-29",false,2013,88.75,93.650002000000001,88.75,91.949996999999996,88.671333000000004,9614,91.949996999999996,88.671333000000004]
[null,"2013-08-30",false,2013,91.449996999999996,91.449996999999996,89,89.650002000000001,86.453345999999996,6342,89.650002000000001,86.453345999999996]
[null,"2013-09-02",false,2013,88.849997999999999,91.25,87.449996999999996,88.25,85.103263999999996,560550,88.25,85.103263999999996]
[null,"2013-09-03",false,2013,88.5,90.5,88,89.949996999999996,86.742637999999999,197188,89.949996999999996,86.742637999999999]
[null,"2013-09-04",false,2013,89,90.75,88.199996999999996,89.650002000000001,86.453345999999996,2319,89.650002000000001,86.453345999999996]
[null,"2013-09-05",false,2013,89.949996999999996,89.949996999999996,89.099997999999999,89.599997999999999,86.405128000000005,865,89.599997999999999,86.405128000000005]
[null,"2013-09-06",false,2013,90,92.650002000000001,85.699996999999996,91.400002000000001,88.140938000000006,11000,91.400002000000001,88.140938000000006]
[null,"2013-09-10",false,2013,91.599997999999999,91.800003000000004,90.25,91.099997999999999,87.851639000000006,1923,91.099997999999999,87.851639000000006]
[null,"2013-09-11",false,2013,91,91.650002000000001,87.900002000000001,90.150002000000001,86.935516000000007,27840,90.150002000000001,86.935516000000007]
[null,"2013-09-12",false,2013,90,90,86.599997999999999,87,83.897835000000001,24117,87,83.897835000000001]
[null,"2013-09-13",false,2013,86.650002000000001,88.400002000000001,84.550003000000004,85,81.969147000000007,47341,85,81.969147000000007]
[null,"2013-09-16",{"$f":"AND(MONTH(B1988)=$C$1,MONTH(B1987)<>$C$1)","v":false},2013,88,88,85,85.900002000000001,82.837058999999996,5245,{"$f":"IF(ISNUMBER(H1988),H1988,H1987)","v":85.900002000000001},82.837058999999996]
[null,"2013-09-17",false,{"$f":"IF(C1989,D1988+1,D1988)","v":2013},86.050003000000004,86.349997999999999,85.5,85.75,82.692406000000005,7945,85.75,82.692406000000005]
[null,"2013-09-18",false,2013,85.800003000000004,85.849997999999999,82.75,83.300003000000004,80.329764999999995,9155,83.300003000000004,80.329764999999995]
[null,"2013-09-19",false,2013,84.349997999999999,84.400002000000001,80.349997999999999,82.900002000000001,79.944038000000006,61814,82.900002000000001,79.944038000000006]
[null,"2013-09-20",false,2013,83.75,84.650002000000001,81.900002000000001,82.949996999999996,79.992241000000007,19939,82.949996999999996,79.992241000000007]
[null,"2013-09-23",false,2013,86,86,82,83.199996999999996,80.233337000000006,844,83.199996999999996,80.233337000000006]
[null,"2013-09-24",false,2013,82.900002000000001,83.400002000000001,82.099997999999999,82.349997999999999,79.413642999999993,5929,82.349997999999999,79.413642999999993]
[null,"2013-09-25",false,2013,82.199996999999996,86.75,81,84.449996999999996,81.438750999999996,13705,84.449996999999996,81.438750999999996]
[null,"2013-09-26",false,2013,83.75,87,83.099997999999999,85.050003000000004,82.017371999999995,12509,85.050003000000004,82.017371999999995]
[null,"2013-09-27",false,2013,84.849997999999999,89.349997999999999,84.800003000000004,88.300003000000004,85.151482000000001,7788,88.300003000000004,85.151482000000001]
[null,"2013-09-30",false,2013,87,91.5,84.349997999999999,87.75,84.621093999999999,13310,87.75,84.621093999999999]
[null,"2013-10-01",false,2013,87,87,75,82.25,79.3172,7203321,82.25,79.3172]
[null,"2013-10-03",false,2013,85.550003000000004,85.699996999999996,83.300003000000004,84.550003000000004,81.535194000000004,62427,84.550003000000004,81.535194000000004]
[null,"2013-10-04",false,2013,85,87.900002000000001,84.75,86.5,83.415649000000002,21318,86.5,83.415649000000002]
[null,"2013-10-07",false,2013,87,88,85.300003000000004,86.400002000000001,83.319237000000001,5619,86.400002000000001,83.319237000000001]
[null,"2013-10-08",false,2013,86.400002000000001,87.900002000000001,86.400002000000001,87.449996999999996,84.331795,6383,87.449996999999996,84.331795]
[null,"2013-10-09",false,2013,86.400002000000001,89.300003000000004,86.400002000000001,88.75,85.585425999999998,7932,88.75,85.585425999999998]
[null,"2013-10-10",false,2013,87.25,89.400002000000001,87.25,87.5,84.380004999999997,2929,87.5,84.380004999999997]
[null,"2013-10-11",false,2013,87.5,89.699996999999996,86.800003000000004,89.050003000000004,85.874733000000006,2849,89.050003000000004,85.874733000000006]
[null,"2013-10-14",false,2013,88,90,87.050003000000004,89.5,86.308684999999997,14146,89.5,86.308684999999997]
[null,"2013-10-15",false,2013,91,91,88.199996999999996,89.75,86.549789000000004,26434,89.75,86.549789000000004]
[null,"2013-10-17",false,2013,88.650002000000001,90.349997999999999,88,89.949996999999996,86.742637999999999,9143,89.949996999999996,86.742637999999999]
[null,"2013-10-18",false,2013,89.050003000000004,95,89,92.800003000000004,89.491028,7483,92.800003000000004,89.491028]
[null,"2013-10-21",false,2013,91.699996999999996,96.599997999999999,90.599997999999999,94.349997999999999,90.985748000000001,6412,94.349997999999999,90.985748000000001]
[null,"2013-10-22",false,2013,93,95.599997999999999,92.800003000000004,93.800003000000004,90.455376000000001,7202,93.800003000000004,90.455376000000001]
[null,"2013-10-23",false,2013,94,97.5,91.400002000000001,95.300003000000004,91.901886000000005,9392,95.300003000000004,91.901886000000005]
[null,"2013-10-24",false,2013,95.449996999999996,97,93,93.800003000000004,90.455376000000001,5235,93.800003000000004,90.455376000000001]
[null,"2013-10-25",false,2013,91.400002000000001,96.449996999999996,86.400002000000001,87.550003000000004,84.428214999999994,294839,87.550003000000004,84.428214999999994]
[null,"2013-10-28",false,2013,88,89.5,85,86.050003000000004,82.981705000000005,37071,86.050003000000004,82.981705000000005]
[null,"2013-10-29",false,2013,86.900002000000001,86.900002000000001,83,83.349997999999999,80.377983,162496,83.349997999999999,80.377983]
[null,"2013-10-30",false,2013,84.400002000000001,84.900002000000001,81.099997999999999,82.150002000000001,79.220771999999997,32147,82.150002000000001,79.220771999999997]
[null,"2013-10-31",false,2013,82.150002000000001,83.099997999999999,81.550003000000004,82.949996999999996,79.992241000000007,67570,82.949996999999996,79.992241000000007]
[null,"2013-11-01",false,2013,82.75,84.300003000000004,81.050003000000004,82.099997999999999,79.172545999999997,27021,82.099997999999999,79.172545999999997]
[null,"2013-11-05",false,2013,83.900002000000001,83.900002000000001,82.150002000000001,82.400002000000001,79.461853000000005,18288,82.400002000000001,79.461853000000005]
[null,"2013-11-06",false,2013,82.5,83.150002000000001,82.349997999999999,83,80.040458999999998,44171,83,80.040458999999998]
[null,"2013-11-07",false,2013,83.75,83.75,82.050003000000004,82.25,79.3172,15554,82.25,79.3172]
[null,"2013-11-08",false,2013,83.949996999999996,83.949996999999996,81.5,81.900002000000001,78.979691000000003,9332,81.900002000000001,78.979691000000003]
[null,"2013-11-11",false,2013,83.349997999999999,84.5,81.550003000000004,81.900002000000001,78.979691000000003,17418,81.900002000000001,78.979691000000003]
[null,"2013-11-12",false,2013,83,83,80,81.25,78.352858999999995,18431,81.25,78.352858999999995]
[null,"2013-11-13",false,2013,81,83.699996999999996,77,77.900002000000001,75.122307000000006,3583363,77.900002000000001,75.122307000000006]
[null,"2013-11-14",false,2013,80.900002000000001,81.400002000000001,78.599997999999999,79.400002000000001,76.568825000000004,157924,79.400002000000001,76.568825000000004]
[null,"2013-11-18",false,2013,79.5,81.349997999999999,79.199996999999996,80.5,77.629608000000005,47734,80.5,77.629608000000005]
[null,"2013-11-19",false,2013,82,83.699996999999996,80.699996999999996,81.5,78.593947999999997,66359,81.5,78.593947999999997]
[null,"2013-11-20",false,2013,81.800003000000004,82.699996999999996,80.650002000000001,81.650002000000001,78.738594000000006,28072,81.650002000000001,78.738594000000006]
[null,"2013-11-21",false,2013,82.550003000000004,82.550003000000004,80.599997999999999,81.800003000000004,78.883246999999997,16631,81.800003000000004,78.883246999999997]
[null,"2013-11-22",false,2013,81.800003000000004,81.800003000000004,79.300003000000004,79.75,76.906357,17065,79.75,76.906357]
[null,"2013-11-25",false,2013,80.849997999999999,81.400002000000001,80.050003000000004,80.550003000000004,77.677825999999996,10287,80.550003000000004,77.677825999999996]
[null,"2013-11-26",false,2013,80,81.650002000000001,80,81,78.111785999999995,8949,81,78.111785999999995]
[null,"2013-11-27",false,2013,80,81.599997999999999,80,80.449996999999996,77.581383000000002,7298,80.449996999999996,77.581383000000002]
[null,"2013-11-28",false,2013,80,82.5,80,80.5,77.629608000000005,39428,80.5,77.629608000000005]
[null,"2013-11-29",false,2013,81.050003000000004,81.75,80,80.650002000000001,77.774260999999996,37845,80.650002000000001,77.774260999999996]
[null,"2013-12-02",false,2013,81.400002000000001,81.5,80.150002000000001,80.349997999999999,77.484954999999999,25046,80.349997999999999,77.484954999999999]
[null,"2013-12-03",false,2013,80.449996999999996,81,80,80,77.147437999999994,14387,80,77.147437999999994]
[null,"2013-12-04",false,2013,81.599997999999999,81.599997999999999,77,78.400002000000001,75.604500000000002,83880,78.400002000000001,75.604500000000002]
[null,"2013-12-05",false,2013,79,80,78.5,78.900002000000001,76.086654999999993,82997,78.900002000000001,76.086654999999993]
[null,"2013-12-06",false,2013,77.599997999999999,83.900002000000001,77.599997999999999,80.849997999999999,77.967140000000001,41222,80.849997999999999,77.967140000000001]
[null,"2013-12-09",false,2013,82.599997999999999,83.449996999999996,79.099997999999999,79.349997999999999,76.520606999999998,57155,79.349997999999999,76.520606999999998]
[null,"2013-12-10",false,2013,78.5,80.400002000000001,78.199996999999996,78.5,75.700912000000002,16477,78.5,75.700912000000002]
[null,"2013-12-11",false,2013,78.550003000000004,80.300003000000004,77.099997999999999,77.699996999999996,74.929435999999995,20990,77.699996999999996,74.929435999999995]
[null,"2013-12-12",false,2013,78.699996999999996,78.699996999999996,77.300003000000004,77.650002000000001,74.881241000000003,11999,77.650002000000001,74.881241000000003]
[null,"2013-12-13",false,2013,77.5,78.150002000000001,76.5,76.75,74.013321000000005,8814,76.75,74.013321000000005]
[null,"2013-12-16",false,2013,78.199996999999996,78.699996999999996,76.650002000000001,76.900002000000001,74.157973999999996,12773,76.900002000000001,74.157973999999996]
[null,"2013-12-17",false,2013,76.599997999999999,77.650002000000001,76.300003000000004,76.599997999999999,73.868674999999996,6471,76.599997999999999,73.868674999999996]
[null,"2013-12-18",false,2013,77.449996999999996,77.449996999999996,76.050003000000004,76.550003000000004,73.820449999999994,6123,76.550003000000004,73.820449999999994]
[null,"2013-12-19",{"$f":"AND(MONTH(B2052)=$C$1,MONTH(B2051)<>$C$1)","v":false},2013,76.550003000000004,77.75,75.5,76.349997999999999,73.627578999999997,19256,{"$f":"IF(ISNUMBER(H2052),H2052,H2051)","v":76.349997999999999},73.627578999999997]
[null,"2013-12-20",false,{"$f":"IF(C2053,D2052+1,D2052)","v":2013},76.599997999999999,80.699996999999996,74.400002000000001,74.75,72.084641000000005,1312035,74.75,72.084641000000005]
[null,"2013-12-23",false,2013,74.800003000000004,76.300003000000004,74.099997999999999,74.75,72.084641000000005,73239,74.75,72.084641000000005]
[null,"2013-12-24",false,2013,75.25,76,74.699996999999996,75.650002000000001,72.952538000000004,41990,75.650002000000001,72.952538000000004]
[null,"2013-12-26",false,2013,76.199996999999996,77.699996999999996,75.699996999999996,76.75,74.013321000000005,32895,76.75,74.013321000000005]
[null,"2013-12-27",false,2013,76.599997999999999,77.550003000000004,75,75.150002000000001,72.470366999999996,271347,75.150002000000001,72.470366999999996]
[null,"2013-12-30",false,2013,75.900002000000001,77,75.25,76.199996999999996,73.482917999999998,46283,76.199996999999996,73.482917999999998]
[null,"2013-12-31",false,2013,76.25,79.400002000000001,75.800003000000004,78,75.218742000000006,68016,78,75.218742000000006]
[null,"2014-01-01",false,2013,78.550003000000004,82.699996999999996,78.550003000000004,80.849997999999999,77.967140000000001,99389,80.849997999999999,77.967140000000001]
[null,"2014-01-02",false,2013,81,83.5,79,79.699996999999996,76.858131,954086,79.699996999999996,76.858131]
[null,"2014-01-03",false,2013,79.949996999999996,79.949996999999996,78,78.75,75.941993999999994,20723,78.75,75.941993999999994]
[null,"2014-01-06",false,2013,80,83.5,79,81.099997999999999,78.208213999999998,92295,81.099997999999999,78.208213999999998]
[null,"2014-01-07",false,2013,82,82,80.75,81.050003000000004,78.159996000000007,44216,81.050003000000004,78.159996000000007]
[null,"2014-01-08",false,2013,81.150002000000001,81.699996999999996,80.099997999999999,80.75,77.870688999999999,25319,80.75,77.870688999999999]
[null,"2014-01-09",false,2013,80.300003000000004,82.900002000000001,80.050003000000004,81.099997999999999,78.208213999999998,47957,81.099997999999999,78.208213999999998]
[null,"2014-01-10",false,2013,81.900002000000001,82.699996999999996,81.050003000000004,81.849997999999999,78.931472999999997,28199,81.849997999999999,78.931472999999997]
[null,"2014-01-13",false,2013,82.900002000000001,86,80.449996999999996,80.800003000000004,77.918907000000004,15910,80.800003000000004,77.918907000000004]
[null,"2014-01-14",false,2013,80.650002000000001,82.5,79.650002000000001,80.599997999999999,77.726035999999993,14870,80.599997999999999,77.726035999999993]
[null,"2014-01-15",false,2013,80.800003000000004,81.050003000000004,79.5,79.699996999999996,76.858131,20315,79.699996999999996,76.858131]
[null,"2014-01-16",false,2013,79.75,80.400002000000001,78.25,78.650002000000001,75.845566000000005,106936,78.650002000000001,75.845566000000005]
[null,"2014-01-17",false,2013,79,79.5,77.400002000000001,77.849997999999999,75.074089000000001,9042,77.849997999999999,75.074089000000001]
[null,"2014-01-20",false,2013,79.800003000000004,79.800003000000004,76.25,77,74.254401999999999,170023,77,74.254401999999999]
[null,"2014-01-21",false,2013,78.949996999999996,78.949996999999996,76.599997999999999,76.949996999999996,74.206183999999993,15192,76.949996999999996,74.206183999999993]
[null,"2014-01-22",false,2013,76.550003000000004,78.25,76.300003000000004,76.650002000000001,73.916884999999994,26034,76.650002000000001,73.916884999999994]
[null,"2014-01-23",false,2013,77.449996999999996,77.5,75.800003000000004,76.099997999999999,73.386497000000006,42629,76.099997999999999,73.386497000000006]
[null,"2014-01-24",false,2013,76.150002000000001,77.400002000000001,75.099997999999999,75.949996999999996,73.241844,56743,75.949996999999996,73.241844]
[null,"2014-01-27",false,2013,75.050003000000004,75.949996999999996,74.099997999999999,75,72.325714000000005,229972,75,72.325714000000005]
[null,"2014-01-28",false,2013,75,75.300003000000004,74.5,75,72.325714000000005,1029219,75,72.325714000000005]
[null,"2014-01-29",false,2013,76,76.449996999999996,74.650002000000001,75,72.325714000000005,3339945,75,72.325714000000005]
[null,"2014-01-30",false,2013,76.699996999999996,76.849997999999999,72.949996999999996,73.599997999999999,70.975646999999995,197223,73.599997999999999,70.975646999999995]
[null,"2014-01-31",false,2013,75,75.900002000000001,73.800003000000004,74.25,71.602463,60117,74.25,71.602463]
[null,"2014-02-03",false,2013,74.5,74.5,73,73.25,70.638114999999999,14377,73.25,70.638114999999999]
[null,"2014-02-04",false,2013,73,74,72.550003000000004,73.300003000000004,70.686340000000001,16408,73.300003000000004,70.686340000000001]
[null,"2014-02-05",false,2013,73.800003000000004,74,73.050003000000004,73.300003000000004,70.686340000000001,19176,73.300003000000004,70.686340000000001]
[null,"2014-02-06",false,2013,73.75,74,72.550003000000004,72.900002000000001,70.300597999999994,23073,72.900002000000001,70.300597999999994]
[null,"2014-02-07",false,2013,73.449996999999996,74,72.599997999999999,72.800003000000004,70.204162999999994,32115,72.800003000000004,70.204162999999994]
[null,"2014-02-10",false,2013,72.199996999999996,73.5,72.199996999999996,72.599997999999999,70.011298999999994,39223,72.599997999999999,70.011298999999994]
[null,"2014-02-11",false,2013,72.900002000000001,73.699996999999996,72.650002000000001,73.400002000000001,70.782768000000004,11361,73.400002000000001,70.782768000000004]
[null,"2014-02-12",false,2013,73.650002000000001,75.199996999999996,72.150002000000001,72.599997999999999,70.011298999999994,507605,72.599997999999999,70.011298999999994]
[null,"2014-02-13",false,2013,73.650002000000001,73.900002000000001,71.5,71.949996999999996,69.384467999999998,665883,71.949996999999996,69.384467999999998]
[null,"2014-02-14",false,2013,71.550003000000004,72.099997999999999,71.400002000000001,71.599997999999999,69.046951000000007,54227,71.599997999999999,69.046951000000007]
[null,"2014-02-17",false,2013,73.900002000000001,73.900002000000001,70.550003000000004,70.949996999999996,68.420119999999997,80480,70.949996999999996,68.420119999999997]
[null,"2014-02-18",false,2013,71.699996999999996,72,69.650002000000001,71,68.468352999999993,449777,71,68.468352999999993]
[null,"2014-02-19",false,2013,71.599997999999999,71.599997999999999,70.25,70.699996999999996,68.179046999999997,78065,70.699996999999996,68.179046999999997]
[null,"2014-02-20",false,2013,70.550003000000004,71,69.75,70.400002000000001,67.889747999999997,403449,70.400002000000001,67.889747999999997]
[null,"2014-02-21",false,2013,70.050003000000004,71.199996999999996,70.050003000000004,70.949996999999996,68.420119999999997,141376,70.949996999999996,68.420119999999997]
[null,"2014-02-24",false,2013,70.099997999999999,72.349997999999999,70.099997999999999,71.849997999999999,69.288039999999995,207600,71.849997999999999,69.288039999999995]
[null,"2014-02-25",false,2013,72.550003000000004,74,72.099997999999999,72.400002000000001,69.818427999999997,160742,72.400002000000001,69.818427999999997]
[null,"2014-02-26",false,2013,72.400002000000001,72.599997999999999,71.25,71.800003000000004,69.239814999999993,282088,71.800003000000004,69.239814999999993]
[null,"2014-02-28",false,2013,71.150002000000001,78.900002000000001,70,77.300003000000004,74.543709000000007,3468373,77.300003000000004,74.543709000000007]
[null,"2014-03-03",false,2013,81.5,81.75,75.099997999999999,75.75,73.048980999999998,2045990,75.75,73.048980999999998]
[null,"2014-03-04",false,2013,76.400002000000001,83.349997999999999,76,79.849997999999999,77.002776999999995,2321427,79.849997999999999,77.002776999999995]
[null,"2014-03-05",false,2013,79.5,81.400002000000001,78.25,79.25,76.424171000000001,564668,79.25,76.424171000000001]
[null,"2014-03-06",false,2013,80,81.5,79.550003000000004,80.900002000000001,78.015334999999993,455674,80.900002000000001,78.015334999999993]
[null,"2014-03-07",false,2013,80.949996999999996,84.849997999999999,80.949996999999996,82.150002000000001,79.220771999999997,913224,82.150002000000001,79.220771999999997]
[null,"2014-03-10",false,2013,82.349997999999999,86.400002000000001,81.550003000000004,85.849997999999999,82.788841000000005,608074,85.849997999999999,82.788841000000005]
[null,"2014-03-11",false,2013,86.050003000000004,88.550003000000004,85.5,86.449996999999996,83.367446999999999,721095,86.449996999999996,83.367446999999999]
[null,"2014-03-12",false,2013,87,87.400002000000001,84.099997999999999,85.449996999999996,82.403091000000003,208087,85.449996999999996,82.403091000000003]
[null,"2014-03-13",false,2013,85.449996999999996,89.900002000000001,84.25,86.449996999999996,83.367446999999999,377568,86.449996999999996,83.367446999999999]
[null,"2014-03-14",false,2013,85.800003000000004,87.199996999999996,85,85.650002000000001,82.595978000000002,144378,85.650002000000001,82.595978000000002]
[null,"2014-03-18",false,2013,85.050003000000004,87.199996999999996,85.050003000000004,85.849997999999999,82.788841000000005,110706,85.849997999999999,82.788841000000005]
[null,"2014-03-19",false,2013,86.75,88.699996999999996,86,87.949996999999996,84.813964999999996,313845,87.949996999999996,84.813964999999996]
[null,"2014-03-20",false,2013,88.599997999999999,89,86.199996999999996,86.599997999999999,83.512100000000004,190814,86.599997999999999,83.512100000000004]
[null,"2014-03-21",false,2013,87.5,87.699996999999996,84.599997999999999,85.300003000000004,82.258446000000006,116792,85.300003000000004,82.258446000000006]
[null,"2014-03-22",{"$f":"AND(MONTH(B2116)=$C$1,MONTH(B2115)<>$C$1)","v":false},2013,"null","null","null","null","null","null",{"$f":"IF(ISNUMBER(H2116),H2116,H2115)","v":85.300003000000004},82.258446000000006]
[null,"2014-03-24",false,{"$f":"IF(C2117,D2116+1,D2116)","v":2013},85.550003000000004,88.650002000000001,84.599997999999999,87.150002000000001,84.042488000000006,302069,87.150002000000001,84.042488000000006]
[null,"2014-03-25",false,2013,88.349997999999999,90,87.199996999999996,89.550003000000004,86.356910999999997,1537792,89.550003000000004,86.356910999999997]
[null,"2014-03-26",false,2013,90,92,88.800003000000004,90.550003000000004,87.321242999999996,873863,90.550003000000004,87.321242999999996]
[null,"2014-03-27",false,2013,90,93.5,90,91.800003000000004,88.526687999999993,919261,91.800003000000004,88.526687999999993]
[null,"2014-03-28",false,2013,92,94.800003000000004,92,94,90.648231999999993,297115,94,90.648231999999993]
[null,"2014-03-31",false,2013,95.699996999999996,95.699996999999996,92.199996999999996,93.300003000000004,89.973206000000005,489538,93.300003000000004,89.973206000000005]
[null,"2014-04-01",true,2014,94,94,89.800003000000004,90.099997999999999,86.887282999999996,190743,90.099997999999999,86.887282999999996]
[null,"2014-04-02",false,2014,91.550003000000004,92.050003000000004,90.300003000000004,91.099997999999999,87.851639000000006,141866,91.099997999999999,87.851639000000006]
[null,"2014-04-03",false,2014,91.650002000000001,91.900002000000001,85,86.800003000000004,83.704955999999996,1368725,86.800003000000004,83.704955999999996]
[null,"2014-04-04",false,2014,86.800003000000004,88,85.5,86.800003000000004,83.704955999999996,136674,86.800003000000004,83.704955999999996]
[null,"2014-04-07",false,2014,87,88.800003000000004,86.099997999999999,86.599997999999999,83.512100000000004,198351,86.599997999999999,83.512100000000004]
[null,"2014-04-09",false,2014,87.800003000000004,87.800003000000004,85.25,85.650002000000001,82.595978000000002,471290,85.650002000000001,82.595978000000002]
[null,"2014-04-10",false,2014,85.300003000000004,88.5,85.300003000000004,86.699996999999996,83.608536000000001,254689,86.699996999999996,83.608536000000001]
[null,"2014-04-11",false,2014,87.800003000000004,90,86.900002000000001,88.849997999999999,85.681870000000004,920682,88.849997999999999,85.681870000000004]
[null,"2014-04-15",false,2014,89.949996999999996,91.449996999999996,89.099997999999999,89.5,86.308684999999997,792694,89.5,86.308684999999997]
[null,"2014-04-16",false,2014,89.5,91.400002000000001,87.5,88.5,85.344336999999996,253885,88.5,85.344336999999996]
[null,"2014-04-17",false,2014,89.550003000000004,91.400002000000001,88,89.599997999999999,86.405128000000005,547431,89.599997999999999,86.405128000000005]
[null,"2014-04-21",false,2014,90.25,90.449996999999996,88.699996999999996,88.949996999999996,85.778296999999995,243772,88.949996999999996,85.778296999999995]
[null,"2014-04-22",false,2014,88.949996999999996,89.400002000000001,87.400002000000001,87.550003000000004,84.428214999999994,167717,87.550003000000004,84.428214999999994]
[null,"2014-04-23",false,2014,88,89.099997999999999,85.75,86.150002000000001,83.078140000000005,221861,86.150002000000001,83.078140000000005]
[null,"2014-04-24",false,2014,86.150002000000001,86.150002000000001,86.150002000000001,86.150002000000001,83.078140000000005,0,86.150002000000001,83.078140000000005]
[null,"2014-04-25",false,2014,86.300003000000004,94.5,86.300003000000004,93.449996999999996,90.117844000000005,1982534,93.449996999999996,90.117844000000005]
[null,"2014-04-28",false,2014,93.5,95.5,91.300003000000004,92.75,89.442802,845455,92.75,89.442802]
[null,"2014-04-29",false,2014,92.099997999999999,93.900002000000001,90.099997999999999,90.650002000000001,87.417686000000003,296352,90.650002000000001,87.417686000000003]
[null,"2014-04-30",false,2014,91.650002000000001,93.900002000000001,88.800003000000004,91.550003000000004,88.285590999999997,480791,91.550003000000004,88.285590999999997]
[null,"2014-05-02",false,2014,90.699996999999996,93,90.150002000000001,90.900002000000001,87.658775000000006,132895,90.900002000000001,87.658775000000006]
[null,"2014-05-05",false,2014,91.300003000000004,92.900002000000001,89.699996999999996,90.75,87.514122,185597,90.75,87.514122]
[null,"2014-05-06",false,2014,90.5,92.050003000000004,90.099997999999999,91.699996999999996,88.430251999999996,150595,91.699996999999996,88.430251999999996]
[null,"2014-05-07",false,2014,90.800003000000004,97.949996999999996,90.800003000000004,92.5,89.201721000000006,641678,92.5,89.201721000000006]
[null,"2014-05-08",false,2014,92.699996999999996,94.449996999999996,90.800003000000004,91.949996999999996,88.671333000000004,509323,91.949996999999996,88.671333000000004]
[null,"2014-05-09",false,2014,91.599997999999999,93.800003000000004,89.150002000000001,92.150002000000001,88.864197000000004,992340,92.150002000000001,88.864197000000004]
[null,"2014-05-12",false,2014,91.349997999999999,95.900002000000001,89.599997999999999,92.449996999999996,89.153503000000001,743039,92.449996999999996,89.153503000000001]
[null,"2014-05-13",false,2014,93,99.449996999999996,92.300003000000004,96.449996999999996,93.010863999999998,1112519,96.449996999999996,93.010863999999998]
[null,"2014-05-14",false,2014,97.199996999999996,97.400002000000001,95.150002000000001,96.150002000000001,92.721573000000006,276149,96.150002000000001,92.721573000000006]
[null,"2014-05-15",false,2014,96.449996999999996,100.699997,95.650002000000001,98.75,95.228866999999994,949181,98.75,95.228866999999994]
[null,"2014-05-16",false,2014,101,101,95.150002000000001,95.849997999999999,92.432274000000007,328339,95.849997999999999,92.432274000000007]
[null,"2014-05-19",false,2014,95.849997999999999,104.949997,95.050003000000004,104.349998,100.629181,552174,104.349998,100.629181]
[null,"2014-05-20",false,2014,105,109.800003,103,108.900002,105.01694500000001,483131,108.900002,105.01694500000001]
[null,"2014-05-21",false,2014,108.25,109.699997,104.75,105.949997,102.172127,545713,105.949997,102.172127]
[null,"2014-05-22",false,2014,106.800003,113,105,111.800003,107.813545,853041,111.800003,107.813545]
[null,"2014-05-23",false,2014,112.5,114,110,112,108.006409,296580,112,108.006409]
[null,"2014-05-26",false,2014,112.25,118.400002,112.25,116.050003,111.911995,1796841,116.050003,111.911995]
[null,"2014-05-27",false,2014,116.900002,116.900002,109,113.349998,109.308266,161849,113.349998,109.308266]
[null,"2014-05-28",false,2014,113,113.75,108.800003,111.699997,107.717102,96175,111.699997,107.717102]
[null,"2014-05-29",false,2014,111.949997,115,111.949997,114.25,110.17617799999999,147243,114.25,110.17617799999999]
[null,"2014-05-30",false,2014,115,118,112.5,114,109.935081,332736,114,109.935081]
[null,"2014-06-02",false,2014,115.300003,118.75,114,114.75,110.65834,169334,114.75,110.65834]
[null,"2014-06-03",false,2014,115.949997,117.550003,111,114.400002,110.320831,161414,114.400002,110.320831]
[null,"2014-06-04",false,2014,115,117.5,113.699997,116.5,112.345963,246905,116.5,112.345963]
[null,"2014-06-05",false,2014,117.199997,117.800003,113,114.199997,110.12796,119072,114.199997,110.12796]
[null,"2014-06-06",false,2014,114.949997,118,114,114.900002,110.80300099999999,272097,114.900002,110.80300099999999]
[null,"2014-06-09",false,2014,115,125.900002,114.949997,120.900002,116.589066,762291,120.900002,116.589066]
[null,"2014-06-10",false,2014,121,125.800003,115.650002,122.75,118.37309999999999,580539,122.75,118.37309999999999]
[null,"2014-06-11",false,2014,123.5,125.5,115.349998,117.949997,113.74424,419092,117.949997,113.74424]
[null,"2014-06-12",false,2014,117.949997,123,115.650002,117.050003,112.87634300000001,390908,117.050003,112.87634300000001]
[null,"2014-06-13",false,2014,117.5,121.699997,108.400002,114.050003,109.983322,264915,114.050003,109.983322]
[null,"2014-06-16",false,2014,114.800003,117.5,110.199997,116.5,112.345963,483768,116.5,112.345963]
[null,"2014-06-17",false,2014,115.800003,117.449997,113,116.550003,112.39417299999999,60013,116.550003,112.39417299999999]
[null,"2014-06-18",false,2014,116.550003,118.900002,112.099998,113.300003,109.260071,199539,113.300003,109.260071]
[null,"2014-06-19",false,2014,114.800003,116,109.599998,110.5,106.559898,132954,110.5,106.559898]
[null,"2014-06-20",false,2014,111,113.75,107.199997,108.550003,104.679428,134768,108.550003,104.679428]
[null,"2014-06-23",false,2014,109.800003,111.199997,106.849998,107.699997,103.859734,114929,107.699997,103.859734]
[null,"2014-06-24",false,2014,107.599998,112.75,107.5,108.900002,105.01694500000001,191360,108.900002,105.01694500000001]
[null,"2014-06-25",{"$f":"AND(MONTH(B2180)=$C$1,MONTH(B2179)<>$C$1)","v":false},2014,109,119,109,116.650002,112.490601,310097,{"$f":"IF(ISNUMBER(H2180),H2180,H2179)","v":116.650002},112.490601]
[null,"2014-06-26",false,{"$f":"IF(C2181,D2180+1,D2180)","v":2014},117.099998,118.849998,114.199997,115.800003,111.670914,131292,115.800003,111.670914]
[null,"2014-06-27",false,2014,116.550003,118.900002,112.849998,116.75,112.587036,93600,116.75,112.587036]
[null,"2014-06-30",false,2014,116.699997,125.800003,116.650002,124.650002,120.20536,1015810,124.650002,120.20536]
[null,"2014-07-01",false,2014,125,128.5,123.199997,125.400002,120.92860400000001,813502,125.400002,120.92860400000001]
[null,"2014-07-02",false,2014,126.300003,126.400002,119.599998,121.449997,117.11945299999999,346677,121.449997,117.11945299999999]
[null,"2014-07-03",false,2014,122.599998,124.5,119.099998,121.800003,117.456963,363336,121.800003,117.456963]
[null,"2014-07-04",false,2014,121.849998,126.400002,121.349998,124.349998,119.916039,312662,124.349998,119.916039]
[null,"2014-07-07",false,2014,124.099998,131.39999399999999,122.5,129.050003,124.448463,464202,129.050003,124.448463]
[null,"2014-07-08",false,2014,129.949997,130,119.099998,120.400002,116.106888,177530,120.400002,116.106888]
[null,"2014-07-09",false,2014,120,121.650002,114.25,115.199997,111.09229999999999,247160,115.199997,111.09229999999999]
[null,"2014-07-10",false,2014,115.099998,122,113,119.349998,115.09432200000001,176427,119.349998,115.09432200000001]
[null,"2014-07-11",false,2014,119.5,120.800003,114.449997,116.849998,112.68347900000001,447336,116.849998,112.68347900000001]
[null,"2014-07-14",false,2014,116.150002,119.75,115,119.25,114.99788700000001,79223,119.25,114.99788700000001]
[null,"2014-07-15",false,2014,119,119.949997,115.400002,116.449997,112.29772199999999,285092,116.449997,112.29772199999999]
[null,"2014-07-16",false,2014,117,118.800003,115.300003,116.150002,112.00843,141462,116.150002,112.00843]
[null,"2014-07-17",false,2014,117,122.599998,116.550003,118.550003,114.322868,149735,118.550003,114.322868]
[null,"2014-07-18",false,2014,117.449997,119.849998,116.199997,117.800003,113.599594,71857,117.800003,113.599594]
[null,"2014-07-21",false,2014,118.449997,120.699997,117,117.300003,113.117424,85714,117.300003,113.117424]
[null,"2014-07-22",false,2014,118.699997,118.699997,117,117.599998,113.40673099999999,41847,117.599998,113.40673099999999]
[null,"2014-07-23",false,2014,118.599998,119,114.550003,117,112.828125,57238,117,112.828125]
[null,"2014-07-24",false,2014,117.699997,124.400002,117.25,120.099998,115.817581,340333,120.099998,115.817581]
[null,"2014-07-25",false,2014,120.099998,121,111.650002,114.050003,109.983322,568454,114.050003,109.983322]
[null,"2014-07-28",false,2014,114,114.800003,106.349998,107.699997,103.859734,248516,107.699997,103.859734]
[null,"2014-07-30",false,2014,106.199997,108.699997,104.599998,105.949997,102.172127,209154,105.949997,102.172127]
[null,"2014-07-31",false,2014,107.5,108.800003,105.5,106,102.22034499999999,130441,106,102.22034499999999]
[null,"2014-08-01",false,2014,106,108,103,103.199997,99.520187000000007,98285,103.199997,99.520187000000007]
[null,"2014-08-04",false,2014,104,106.849998,102,103.349998,99.664848000000006,153129,103.349998,99.664848000000006]
[null,"2014-08-05",false,2014,103.5,105.5,102.75,104.849998,101.11135899999999,105557,104.849998,101.11135899999999]
[null,"2014-08-06",false,2014,105.900002,109,104.400002,108,104.149033,103993,108,104.149033]
[null,"2014-08-07",false,2014,107.150002,109.050003,104.75,105.150002,101.400673,77349,105.150002,101.400673]
[null,"2014-08-08",false,2014,104,106.900002,101.099998,104.849998,101.11135899999999,250761,104.849998,101.11135899999999]
[null,"2014-08-11",false,2014,104.099998,106.199997,104.099998,105.400002,101.641739,33013,105.400002,101.641739]
[null,"2014-08-12",false,2014,104.599998,106.650002,104.300003,106,102.22034499999999,34615,106,102.22034499999999]
[null,"2014-08-13",false,2014,104.699997,107.800003,103.900002,105.949997,102.172127,70189,105.949997,102.172127]
[null,"2014-08-14",false,2014,104.800003,108,104.150002,106,102.22034499999999,56047,106,102.22034499999999]
[null,"2014-08-18",false,2014,105.900002,108.050003,105.75,105.900002,102.123932,29589,105.900002,102.123932]
[null,"2014-08-19",false,2014,105.199997,107.75,105.199997,106,102.22034499999999,362352,106,102.22034499999999]
[null,"2014-08-20",false,2014,105.150002,107.5,105.150002,106.949997,103.136467,64066,106.949997,103.136467]
[null,"2014-08-21",false,2014,106,108.849998,102.849998,103.25,99.568404999999998,400302,103.25,99.568404999999998]
[null,"2014-08-22",false,2014,104.050003,106,103,105.949997,102.172127,163454,105.949997,102.172127]
[null,"2014-08-25",false,2014,107.75,111.150002,105.199997,106.599998,102.79894299999999,312772,106.599998,102.79894299999999]
[null,"2014-08-26",false,2014,107,107.349998,103.050003,103.650002,99.954147000000006,83606,103.650002,99.954147000000006]
[null,"2014-08-27",false,2014,104,108.900002,102.800003,106.849998,103.040047,169849,106.849998,103.040047]
[null,"2014-08-28",false,2014,107,107.650002,103.599998,104.150002,100.436325,88711,104.150002,100.436325]
[null,"2014-09-01",false,2014,103.550003,105.650002,103.199997,104.25,100.53274500000001,63537,104.25,100.53274500000001]
[null,"2014-09-02",false,2014,104.949997,109,104.849998,107.199997,103.37756299999999,185358,107.199997,103.37756299999999]
[null,"2014-09-03",false,2014,107.699997,108.449997,104.050003,104.449997,100.725616,111921,104.449997,100.725616]
[null,"2014-09-04",false,2014,105.050003,106.5,103.300003,104.699997,101.354851,1048730,104.699997,101.354851]
[null,"2014-09-05",false,2014,105.599998,109,105.449997,107.849998,104.80461099999999,1031928,107.849998,104.80461099999999]
[null,"2014-09-08",false,2014,108.75,115.5,107,113.599998,110.39225,597806,113.599998,110.39225]
[null,"2014-09-09",false,2014,114.550003,114.550003,107.849998,109.150002,106.067909,147291,109.150002,106.067909]
[null,"2014-09-10",false,2014,108.599998,113.199997,107.5,110.900002,107.768486,199737,110.900002,107.768486]
[null,"2014-09-11",false,2014,110,117.199997,109.199997,114.949997,111.704117,576684,114.949997,111.704117]
[null,"2014-09-12",false,2014,115.900002,116.900002,112.300003,113.900002,110.68377700000001,115588,113.900002,110.68377700000001]
[null,"2014-09-15",false,2014,114.550003,119.25,111.5,118.449997,115.105293,365812,118.449997,115.105293]
[null,"2014-09-16",false,2014,119,122.75,112,113.150002,109.954956,641877,113.150002,109.954956]
[null,"2014-09-17",false,2014,116,116,110.099998,111.75,108.594482,95827,111.75,108.594482]
[null,"2014-09-18",false,2014,112.5,115.199997,111.5,111.949997,108.788826,154431,111.949997,108.788826]
[null,"2014-09-19",false,2014,113.5,120.800003,111.5,118.849998,115.49400300000001,837971,118.849998,115.49400300000001]
[null,"2014-09-22",false,2014,116.650002,119.400002,114.150002,116.449997,113.16175800000001,157459,116.449997,113.16175800000001]
[null,"2014-09-23",false,2014,116.449997,118.800003,112,112.300003,109.128952,79209,112.300003,109.128952]
[null,"2014-09-24",false,2014,112.349998,114.849998,109.699997,111.650002,108.49730700000001,195974,111.650002,108.49730700000001]
[null,"2014-09-25",false,2014,113.099998,113.099998,107.599998,108.400002,105.33908099999999,104762,108.400002,105.33908099999999]
[null,"2014-09-26",{"$f":"AND(MONTH(B2244)=$C$1,MONTH(B2243)<>$C$1)","v":false},2014,108.5,112.900002,106.25,110.400002,107.282608,59150,{"$f":"IF(ISNUMBER(H2244),H2244,H2243)","v":110.400002},107.282608]
[null,"2014-09-29",false,{"$f":"IF(C2245,D2244+1,D2244)","v":2014},109.550003,114.400002,109,112.25,109.08036800000001,54799,112.25,109.08036800000001]
[null,"2014-09-30",false,2014,111.099998,112.349998,109.800003,111,107.865662,125504,111,107.865662]
[null,"2014-10-01",false,2014,113.949997,114,110,111.449997,108.302948,105616,111.449997,108.302948]
[null,"2014-10-07",false,2014,106.800003,111.949997,106.800003,108.099998,105.047546,90017,108.099998,105.047546]
[null,"2014-10-08",false,2014,108.849998,110,106.300003,107.449997,104.41590100000001,62434,107.449997,104.41590100000001]
[null,"2014-10-09",false,2014,108.150002,114.449997,107,112.550003,109.37189499999999,114028,112.550003,109.37189499999999]
[null,"2014-10-10",false,2014,110.800003,113.150002,108.25,110.699997,107.574127,77543,110.699997,107.574127]
[null,"2014-10-13",false,2014,110.349998,110.349998,106.800003,108,104.950371,94209,108,104.950371]
[null,"2014-10-14",false,2014,108.900002,110.599998,107,109.75,106.650955,76090,109.75,106.650955]
[null,"2014-10-15",false,2014,109.75,109.75,109.75,109.75,106.650955,0,109.75,106.650955]
[null,"2014-10-16",false,2014,110.400002,112.75,107.25,108.550003,105.484848,117392,108.550003,105.484848]
[null,"2014-10-17",false,2014,109.75,114.849998,106,113.050003,109.85777299999999,329225,113.050003,109.85777299999999]
[null,"2014-10-20",false,2014,112.099998,113.849998,109.099998,110.650002,107.525543,73691,110.650002,107.525543]
[null,"2014-10-21",false,2014,110.25,112.449997,108.699997,109.300003,106.213669,41681,109.300003,106.213669]
[null,"2014-10-22",false,2014,110,113.5,109.349998,112.25,109.08036800000001,116796,112.25,109.08036800000001]
[null,"2014-10-27",false,2014,113.099998,113.099998,109.800003,111.199997,108.060005,31936,111.199997,108.060005]
[null,"2014-10-28",false,2014,113.5,113.5,108,109.050003,105.97071800000001,70164,109.050003,105.97071800000001]
[null,"2014-10-29",false,2014,109.900002,114.199997,108,113.199997,110.00354,214068,113.199997,110.00354]
[null,"2014-10-30",false,2014,113.050003,115.650002,109.949997,114.300003,111.072472,102342,114.300003,111.072472]
[null,"2014-10-31",false,2014,116.949997,117.300003,112,115.949997,112.67588000000001,252282,115.949997,112.67588000000001]
[null,"2014-11-03",false,2014,116,118.300003,113.550003,115.550003,112.28718600000001,179052,115.550003,112.28718600000001]
[null,"2014-11-05",false,2014,117.900002,117.900002,113.550003,114,110.78093699999999,131844,114,110.78093699999999]
[null,"2014-11-07",false,2014,114.300003,115.699997,111.849998,112.449997,109.274719,155569,112.449997,109.274719]
[null,"2014-11-10",false,2014,113.75,113.75,109.050003,109.300003,106.213669,148228,109.300003,106.213669]
[null,"2014-11-11",false,2014,110.400002,111.900002,107.800003,109.550003,106.45661200000001,136386,109.550003,106.45661200000001]
[null,"2014-11-12",false,2014,110.699997,111.449997,108.099998,108.449997,105.387665,1020838,108.449997,105.387665]
[null,"2014-11-13",false,2014,109.400002,109.800003,106.599998,107.25,104.22154999999999,74065,107.25,104.22154999999999]
[null,"2014-11-14",false,2014,107.5,107.5,105.099998,105.949997,102.958252,105879,105.949997,102.958252]
[null,"2014-11-17",false,2014,107.849998,113.800003,107.5,109.400002,106.310844,486983,109.400002,106.310844]
[null,"2014-11-18",false,2014,110,111.449997,107.400002,110.849998,107.719894,144386,110.849998,107.719894]
[null,"2014-11-19",false,2014,110.849998,111.400002,106.599998,108.599998,105.533432,104390,108.599998,105.533432]
[null,"2014-11-20",false,2014,108.800003,109.900002,107.599998,108.849998,105.77636699999999,32564,108.849998,105.77636699999999]
[null,"2014-11-21",false,2014,109.150002,110.349998,107.599998,107.800003,104.75602000000001,91800,107.800003,104.75602000000001]
[null,"2014-11-24",false,2014,107.599998,114.949997,107.599998,113.800003,110.586601,273638,113.800003,110.586601]
[null,"2014-11-25",false,2014,114.199997,115,110.849998,113.900002,110.68377700000001,218063,113.900002,110.68377700000001]
[null,"2014-11-26",false,2014,114,114.5,110,110.550003,107.42836800000001,307612,110.550003,107.42836800000001]
[null,"2014-11-27",false,2014,111,113.5,108.75,112.800003,109.614822,117362,112.800003,109.614822]
[null,"2014-11-28",false,2014,112,114,110.25,111.199997,108.060005,34272,111.199997,108.060005]
[null,"2014-12-01",false,2014,111,112.599998,108.099998,110.949997,107.81706200000001,64234,110.949997,107.81706200000001]
[null,"2014-12-02",false,2014,111.150002,115,109.599998,113.099998,109.906357,67679,113.099998,109.906357]
[null,"2014-12-03",false,2014,113.199997,116.849998,111.199997,112.5,109.323303,141461,112.5,109.323303]
[null,"2014-12-04",false,2014,113.5,115.800003,111.800003,114.599998,111.363998,47390,114.599998,111.363998]
[null,"2014-12-05",false,2014,114.599998,121.199997,112.550003,117.099998,113.79341100000001,300364,117.099998,113.79341100000001]
[null,"2014-12-08",false,2014,118.400002,122.449997,114.300003,120.650002,117.243179,168555,120.650002,117.243179]
[null,"2014-12-09",false,2014,122.800003,132.75,122.150002,124.050003,120.54716500000001,1012707,124.050003,120.54716500000001]
[null,"2014-12-10",false,2014,123.25,127.800003,122.099998,124.849998,121.32457700000001,254273,124.849998,121.32457700000001]
[null,"2014-12-11",false,2014,124.849998,124.849998,119.550003,121.400002,117.971992,157506,121.400002,117.971992]
[null,"2014-12-12",false,2014,121,123.099998,118.75,119.949997,116.562935,157188,119.949997,116.562935]
[null,"2014-12-15",false,2014,119.900002,121.400002,117.099998,119.449997,116.077057,142865,119.449997,116.077057]
[null,"2014-12-16",false,2014,119,122.800003,114.099998,120.650002,117.243179,156583,120.650002,117.243179]
[null,"2014-12-17",false,2014,120.400002,122,114,120.650002,117.243179,95943,120.650002,117.243179]
[null,"2014-12-18",false,2014,121.300003,124.900002,120,121.5,118.069168,174065,121.5,118.069168]
[null,"2014-12-19",false,2014,121.75,125.25,120.599998,122.550003,119.089516,185323,122.550003,119.089516]
[null,"2014-12-22",false,2014,125,126.400002,121.699997,123.599998,120.109871,70646,123.599998,120.109871]
[null,"2014-12-23",false,2014,124.75,127.25,123,126,122.44210099999999,54448,126,122.44210099999999]
[null,"2014-12-24",false,2014,124.800003,127.449997,122.5,125.650002,122.10198200000001,59646,125.650002,122.10198200000001]
[null,"2014-12-26",false,2014,123.75,126.699997,122.5,124.349998,120.83869199999999,71777,124.349998,120.83869199999999]
[null,"2014-12-29",false,2014,124.349998,125.050003,122.949997,123.550003,120.06128699999999,67531,123.550003,120.06128699999999]
[null,"2014-12-30",false,2014,123,131.60000600000001,123,130.60000600000001,126.91222399999999,240798,130.60000600000001,126.91222399999999]
[null,"2014-12-31",false,2014,129.300003,131.449997,127.5,129.75,126.086212,91200,129.75,126.086212]
[null,"2015-01-01",false,2014,128.550003,132.35000600000001,128.050003,128.699997,125.06585699999999,38716,128.699997,125.06585699999999]
[null,"2015-01-02",false,2014,128.699997,131.10000600000001,125.599998,128.64999399999999,125.01726499999999,65157,128.64999399999999,125.01726499999999]
[null,"2015-01-05",false,2014,128.64999399999999,129.949997,126.099998,126.900002,123.316689,267665,126.900002,123.316689]
[null,"2015-01-06",{"$f":"AND(MONTH(B2308)=$C$1,MONTH(B2307)<>$C$1)","v":false},2014,126.849998,126.849998,121.099998,124.25,120.741516,88127,{"$f":"IF(ISNUMBER(H2308),H2308,H2307)","v":124.25},120.741516]
[null,"2015-01-07",false,{"$f":"IF(C2309,D2308+1,D2308)","v":2014},125,126.900002,121.099998,122.949997,119.47822600000001,66661,122.949997,119.47822600000001]
[null,"2015-01-08",false,2014,123.300003,128.10000600000001,123.199997,123.599998,120.109871,58899,123.599998,120.109871]
[null,"2015-01-09",false,2014,125.050003,125.5,119.599998,123.800003,120.304237,123796,123.800003,120.304237]
[null,"2015-01-12",false,2014,124,126.75,122.25,123.699997,120.207047,36645,123.699997,120.207047]
[null,"2015-01-13",false,2014,123.150002,125.550003,122,122.800003,119.332458,47874,122.800003,119.332458]
[null,"2015-01-14",false,2014,122.25,125.349998,121.050003,122.349998,118.895172,78311,122.349998,118.895172]
[null,"2015-01-15",false,2014,122.5,123.800003,120.800003,122.050003,118.603645,107121,122.050003,118.603645]
[null,"2015-01-16",false,2014,121.550003,128.699997,121.550003,126.900002,123.316689,149296,126.900002,123.316689]
[null,"2015-01-19",false,2014,129.300003,129.300003,124.349998,127.099998,123.51103999999999,95977,127.099998,123.51103999999999]
[null,"2015-01-20",false,2014,128.949997,138,126,131.949997,128.22406000000001,369063,131.949997,128.22406000000001]
[null,"2015-01-21",false,2014,132.75,133.25,128,130,126.32916299999999,96142,130,126.32916299999999]
[null,"2015-01-22",false,2014,127.199997,130.800003,127.199997,130.050003,126.37773900000001,63360,130.050003,126.37773900000001]
[null,"2015-01-23",false,2014,130,131.050003,128.39999399999999,129.14999399999999,125.503151,60657,129.14999399999999,125.503151]
[null,"2015-01-27",false,2014,127.400002,130.699997,127.400002,129.050003,125.40598300000001,254643,129.050003,125.40598300000001]
[null,"2015-01-28",false,2014,127.5,134,127.5,130.449997,126.766441,237434,130.449997,126.766441]
[null,"2015-01-29",false,2014,130.60000600000001,132.050003,129.5,130,126.32916299999999,91231,130,126.32916299999999]
[null,"2015-01-30",false,2014,128,135.89999399999999,128,134.300003,130.50773599999999,282649,134.300003,130.50773599999999]
[null,"2015-02-02",false,2014,134.300003,142.25,134.050003,138.89999399999999,134.97782900000001,327728,138.89999399999999,134.97782900000001]
[null,"2015-02-03",false,2014,139.89999399999999,140,133.5,134.85000600000001,131.04220599999999,55627,134.85000600000001,131.04220599999999]
[null,"2015-02-04",false,2014,134.10000600000001,135.449997,131.800003,133,129.24443099999999,297134,133,129.24443099999999]
[null,"2015-02-05",false,2014,134.449997,136.75,133,134.800003,130.99359100000001,86784,134.800003,130.99359100000001]
[null,"2015-02-06",false,2014,135.199997,135.199997,133,133.64999399999999,129.876068,66686,133.64999399999999,129.876068]
[null,"2015-02-09",false,2014,133.050003,136.10000600000001,133,133.050003,129.29302999999999,59272,133.050003,129.29302999999999]
[null,"2015-02-10",false,2014,132.199997,137.300003,132.050003,135.60000600000001,131.77104199999999,108385,135.60000600000001,131.77104199999999]
[null,"2015-02-11",false,2014,138,141.300003,134.39999399999999,135.5,131.67385899999999,86930,135.5,131.67385899999999]
[null,"2015-02-12",false,2014,136.050003,137.449997,133.300003,135.949997,132.11114499999999,40940,135.949997,132.11114499999999]
[null,"2015-02-13",false,2014,135.89999399999999,139.199997,130.39999399999999,131.949997,128.22406000000001,421975,131.949997,128.22406000000001]
[null,"2015-02-16",false,2014,131,135,130.10000600000001,134.699997,130.89643899999999,55681,134.699997,130.89643899999999]
[null,"2015-02-18",false,2014,133.199997,143,133.199997,140.5,136.532669,232629,140.5,136.532669]
[null,"2015-02-19",false,2014,141.39999399999999,142.10000600000001,136.10000600000001,139.75,135.803833,74662,139.75,135.803833]
[null,"2015-02-20",false,2014,141,144.800003,138.300003,143.39999399999999,139.35076900000001,90864,143.39999399999999,139.35076900000001]
[null,"2015-02-23",false,2014,142.14999399999999,145.10000600000001,140.10000600000001,140.800003,136.82418799999999,47017,140.800003,136.82418799999999]
[null,"2015-02-24",false,2014,139.89999399999999,144.35000600000001,134.39999399999999,135.35000600000001,131.52809099999999,88269,135.35000600000001,131.52809099999999]
[null,"2015-02-25",false,2014,135.85000600000001,135.85000600000001,133,133,129.24443099999999,65957,133,129.24443099999999]
[null,"2015-02-26",false,2014,133.10000600000001,136.89999399999999,133,135.25,131.43090799999999,58480,135.25,131.43090799999999]
[null,"2015-02-27",false,2014,135.25,136.14999399999999,133.300003,133.800003,130.021851,22916,133.800003,130.021851]
[null,"2015-02-28",false,2014,"null","null","null","null","null","null",133.800003,130.021851]
[null,"2015-03-02",false,2014,136.699997,136.699997,131.699997,133.449997,129.68171699999999,153431,133.449997,129.68171699999999]
[null,"2015-03-03",false,2014,136.39999399999999,136.39999399999999,133.10000600000001,135.550003,131.72242700000001,62821,135.550003,131.72242700000001]
[null,"2015-03-04",false,2014,139,139,134.199997,135.800003,131.96539300000001,81100,135.800003,131.96539300000001]
[null,"2015-03-05",false,2014,137,137,134.39999399999999,135.949997,132.11114499999999,25001,135.949997,132.11114499999999]
[null,"2015-03-09",false,2014,137.300003,137.300003,133,133.25,129.48739599999999,20109,133.25,129.48739599999999]
[null,"2015-03-10",false,2014,136,136,128.5,130.35000600000001,126.66928900000001,282736,130.35000600000001,126.66928900000001]
[null,"2015-03-11",false,2014,130.550003,133.60000600000001,126,132.300003,128.56420900000001,91923,132.300003,128.56420900000001]
[null,"2015-03-12",false,2014,133.85000600000001,133.89999399999999,127.199997,127.800003,124.19126900000001,132031,127.800003,124.19126900000001]
[null,"2015-03-13",false,2014,128,130.300003,124.900002,128.39999399999999,124.774323,212697,128.39999399999999,124.774323]
[null,"2015-03-16",false,2014,128.39999399999999,130.75,125.25,126.099998,122.53926800000001,24006,126.099998,122.53926800000001]
[null,"2015-03-17",false,2014,127.25,127.349998,124.300003,124.949997,121.421745,54079,124.949997,121.421745]
[null,"2015-03-18",false,2014,124.75,126.699997,123.099998,123.849998,120.352806,21047,123.849998,120.352806]
[null,"2015-03-19",false,2014,124,126.599998,121.5,122.449997,118.99234,15342,122.449997,118.99234]
[null,"2015-03-20",false,2014,121.550003,124.900002,116.550003,121.800003,118.36069500000001,100344,121.800003,118.36069500000001]
[null,"2015-03-23",false,2014,122.300003,125.849998,118.099998,122.75,119.28387499999999,74109,122.75,119.28387499999999]
[null,"2015-03-24",false,2014,122,126.900002,118.599998,124.300003,120.790108,68382,124.300003,120.790108]
[null,"2015-03-25",false,2014,124.099998,129.89999399999999,120.349998,126.550003,122.976578,56672,126.550003,122.976578]
[null,"2015-03-26",false,2014,125,128,121.5,123.75,120.25563,109038,123.75,120.25563]
[null,"2015-03-27",false,2014,124,125.050003,118.5,123.400002,119.91551200000001,118702,123.400002,119.91551200000001]
[null,"2015-03-30",false,2014,124,125,119.599998,122.25,118.797989,107336,122.25,118.797989]
[null,"2015-03-31",false,2014,121,126.900002,121,124.449997,120.935867,146100,124.449997,120.935867]
[null,"2015-04-01",true,2015,123,123.849998,121.550003,122.650002,119.186699,57526,122.650002,119.186699]
[null,"2015-04-06",false,2015,123.900002,123.900002,119.5,120.150002,116.757294,88191,120.150002,116.757294]
[null,"2015-04-07",false,2015,120.150002,122.949997,119.199997,121.849998,118.40928599999999,100597,121.849998,118.40928599999999]
[null,"2015-04-08",false,2015,121.25,122.900002,118.5,118.900002,115.54258,97377,118.900002,115.54258]
[null,"2015-04-09",false,2015,119,120.5,118,118.599998,115.251053,88857,118.599998,115.251053]
[null,"2015-04-10",{"$f":"AND(MONTH(B2372)=$C$1,MONTH(B2371)<>$C$1)","v":false},2015,117.5,120.949997,117,119.349998,115.979874,108285,{"$f":"IF(ISNUMBER(H2372),H2372,H2371)","v":119.349998},115.979874]
[null,"2015-04-13",false,{"$f":"IF(C2373,D2372+1,D2372)","v":2015},120,125.300003,119.949997,120.849998,117.437515,688505,120.849998,117.437515]
[null,"2015-04-15",false,2015,120.849998,122.400002,117.5,118,114.66799899999999,661793,118,114.66799899999999]
[null,"2015-04-16",false,2015,118.099998,119.650002,112,112.550003,109.37189499999999,230987,112.550003,109.37189499999999]
[null,"2015-04-17",false,2015,113.25,114.599998,112,113.5,110.295067,54179,113.5,110.295067]
[null,"2015-04-20",false,2015,113.5,116,112.199997,115.050003,111.8013,76309,115.050003,111.8013]
[null,"2015-04-21",false,2015,114.699997,115,112.550003,114.349998,111.121071,74672,114.349998,111.121071]
[null,"2015-04-22",false,2015,112,114.75,111.550003,112.550003,109.37189499999999,218790,112.550003,109.37189499999999]
[null,"2015-04-23",false,2015,111,113,111,111.25,108.108597,29180,111.25,108.108597]
[null,"2015-04-24",false,2015,111.150002,113,108.800003,111.050003,107.914253,72004,111.050003,107.914253]
[null,"2015-04-27",false,2015,113,116.650002,109.099998,109.699997,106.60236399999999,56854,109.699997,106.60236399999999]
[null,"2015-04-28",false,2015,109.699997,110,106.800003,107,103.978615,145640,107,103.978615]
[null,"2015-04-29",false,2015,109,109,104.199997,107.300003,104.27014200000001,107206,107.300003,104.27014200000001]
[null,"2015-04-30",false,2015,106.5,110,104.099998,107.599998,104.561668,138952,107.599998,104.561668]
[null,"2015-05-04",false,2015,107.5,112.449997,106.599998,107.25,104.22154999999999,72046,107.25,104.22154999999999]
[null,"2015-05-05",false,2015,108.150002,108.599998,107.25,107.699997,104.658844,26935,107.699997,104.658844]
[null,"2015-05-06",false,2015,107,108.5,103.099998,104.5,101.549194,112955,104.5,101.549194]
[null,"2015-05-07",false,2015,104,104,100.400002,102.849998,99.945792999999995,163294,102.849998,99.945792999999995]
[null,"2015-05-08",false,2015,103.050003,105.849998,100.5,102.300003,99.411331000000004,107600,102.300003,99.411331000000004]
[null,"2015-05-11",false,2015,101.5,102.800003,99,100,97.176270000000002,73954,100,97.176270000000002]
[null,"2015-05-12",false,2015,100.099998,101,97.199996999999996,99.599997999999999,96.787566999999996,74755,99.599997999999999,96.787566999999996]
[null,"2015-05-13",false,2015,100,100,97,97.849997999999999,95.086974999999995,88130,97.849997999999999,95.086974999999995]
[null,"2015-05-14",false,2015,96.900002000000001,100,96.900002000000001,98.400002000000001,95.621452000000005,552808,98.400002000000001,95.621452000000005]
[null,"2015-05-15",false,2015,99.800003000000004,104,99.099997999999999,99.550003000000004,96.738975999999994,772149,99.550003000000004,96.738975999999994]
[null,"2015-05-18",false,2015,100,100.699997,96.800003000000004,98,95.232742000000002,1210449,98,95.232742000000002]
[null,"2015-05-19",false,2015,98,98,95.199996999999996,95.949996999999996,93.240622999999999,106292,95.949996999999996,93.240622999999999]
[null,"2015-05-20",false,2015,96.800003000000004,97.300003000000004,95.550003000000004,95.949996999999996,93.240622999999999,58038,95.949996999999996,93.240622999999999]
[null,"2015-05-21",false,2015,96.75,98.75,96.150002000000001,98.25,95.475684999999999,92518,98.25,95.475684999999999]
[null,"2015-05-22",false,2015,99.400002000000001,99.900002000000001,97.199996999999996,97.900002000000001,95.135574000000005,81038,97.900002000000001,95.135574000000005]
[null,"2015-05-25",false,2015,97.900002000000001,98.5,95,96.650002000000001,93.920860000000005,23573,96.650002000000001,93.920860000000005]
[null,"2015-05-26",false,2015,96.550003000000004,97.5,95.150002000000001,95.699996999999996,92.997687999999997,19447,95.699996999999996,92.997687999999997]
[null,"2015-05-27",false,2015,95.650002000000001,97,95.300003000000004,96.349997999999999,93.629333000000003,23272,96.349997999999999,93.629333000000003]
[null,"2015-05-28",false,2015,96.75,97,92.5,95.449996999999996,92.754745,74885,95.449996999999996,92.754745]
[null,"2015-05-29",false,2015,95.099997999999999,98,93.5,95.900002000000001,93.192047000000002,98361,95.900002000000001,93.192047000000002]
[null,"2015-06-01",false,2015,96,97.650002000000001,94.099997999999999,96.050003000000004,93.337813999999995,26401,96.050003000000004,93.337813999999995]
[null,"2015-06-02",false,2015,97,97.5,94.650002000000001,97,94.260986000000003,33485,97,94.260986000000003]
[null,"2015-06-03",false,2015,94.199996999999996,96.050003000000004,87.5,94.900002000000001,92.220284000000007,159268,94.900002000000001,92.220284000000007]
[null,"2015-06-04",false,2015,95,96.150002000000001,93.400002000000001,94,91.345687999999996,12682,94,91.345687999999996]
[null,"2015-06-05",false,2015,94,97.25,92.550003000000004,96.800003000000004,94.066627999999994,74819,96.800003000000004,94.066627999999994]
[null,"2015-06-08",false,2015,97.800003000000004,97.800003000000004,94.75,96.050003000000004,93.337813999999995,301606,96.050003000000004,93.337813999999995]
[null,"2015-06-09",false,2015,96.5,97,94.25,95.050003000000004,92.366043000000005,72263,95.050003000000004,92.366043000000005]
[null,"2015-06-10",false,2015,96.949996999999996,96.949996999999996,93,95.099997999999999,92.414626999999996,58120,95.099997999999999,92.414626999999996]
[null,"2015-06-11",false,2015,95,95.150002000000001,90.25,92.949996999999996,90.325339999999997,197150,92.949996999999996,90.325339999999997]
[null,"2015-06-12",false,2015,92.949996999999996,94.400002000000001,91.400002000000001,91.650002000000001,89.062056999999996,145681,91.650002000000001,89.062056999999996]
[null,"2015-06-15",false,2015,92.75,92.900002000000001,91.599997999999999,91.699996999999996,89.110641000000001,10310,91.699996999999996,89.110641000000001]
[null,"2015-06-16",false,2015,91.699996999999996,91.900002000000001,90,90.199996999999996,87.653000000000006,20858,90.199996999999996,87.653000000000006]
[null,"2015-06-17",false,2015,90.5,90.699996999999996,87,87.449996999999996,84.980652000000006,171006,87.449996999999996,84.980652000000006]
[null,"2015-06-18",false,2015,87.949996999999996,92.949996999999996,87.650002000000001,92.199996999999996,89.596526999999995,310807,92.199996999999996,89.596526999999995]
[null,"2015-06-19",false,2015,91.400002000000001,94.050003000000004,91.400002000000001,92.800003000000004,90.179580999999999,62314,92.800003000000004,90.179580999999999]
[null,"2015-06-22",false,2015,93.400002000000001,98.25,93.400002000000001,96,93.289223000000007,446273,96,93.289223000000007]
[null,"2015-06-23",false,2015,97,97.75,95.099997999999999,95.699996999999996,92.997687999999997,53724,95.699996999999996,92.997687999999997]
[null,"2015-06-24",false,2015,95.699996999999996,95.699996999999996,92.099997999999999,92.449996999999996,89.839461999999997,37476,92.449996999999996,89.839461999999997]
[null,"2015-06-25",false,2015,92.449996999999996,92.550003000000004,90.199996999999996,90.599997999999999,88.041702000000001,39631,90.599997999999999,88.041702000000001]
[null,"2015-06-26",false,2015,92,94.199996999999996,91.900002000000001,93.400002000000001,90.762634000000006,56984,93.400002000000001,90.762634000000006]
[null,"2015-06-29",false,2015,94.199996999999996,94.199996999999996,90,91.300003000000004,88.721930999999998,44613,91.300003000000004,88.721930999999998]
[null,"2015-06-30",false,2015,92.599997999999999,92.900002000000001,90.599997999999999,92.300003000000004,89.693695000000005,48508,92.300003000000004,89.693695000000005]
[null,"2015-07-01",false,2015,92.050003000000004,94.599997999999999,92,93.800003000000004,91.151352000000003,40398,93.800003000000004,91.151352000000003]
[null,"2015-07-02",false,2015,94.199996999999996,94.900002000000001,91.550003000000004,92.099997999999999,89.499352000000002,37354,92.099997999999999,89.499352000000002]
[null,"2015-07-03",false,2015,92.349997999999999,93,91,91.349997999999999,88.770531000000005,14224,91.349997999999999,88.770531000000005]
[null,"2015-07-06",false,2015,91.699996999999996,93.25,90.099997999999999,92.75,90.130989,47658,92.75,90.130989]
[null,"2015-07-07",false,2015,93.900002000000001,93.949996999999996,92.800003000000004,93.599997999999999,90.956992999999997,15102,93.599997999999999,90.956992999999997]
[null,"2015-07-08",false,2015,92,93.800003000000004,91.550003000000004,92.150002000000001,89.547927999999999,55018,92.150002000000001,89.547927999999999]
[null,"2015-07-09",false,2015,92.050003000000004,94.75,91.800003000000004,94.099997999999999,91.442870999999997,59144,94.099997999999999,91.442870999999997]
[null,"2015-07-10",false,2015,95,95.050003000000004,93.699996999999996,94.150002000000001,91.491462999999996,32911,94.150002000000001,91.491462999999996]
[null,"2015-07-13",{"$f":"AND(MONTH(B2436)=$C$1,MONTH(B2435)<>$C$1)","v":false},2015,94.699996999999996,96,93.5,95.25,92.560401999999996,73216,{"$f":"IF(ISNUMBER(H2436),H2436,H2435)","v":95.25},92.560401999999996]
[null,"2015-07-14",false,{"$f":"IF(C2437,D2436+1,D2436)","v":2015},96,100.449997,94.699996999999996,99.650002000000001,96.836158999999995,261467,99.650002000000001,96.836158999999995]
[null,"2015-07-15",false,2015,100.699997,102.400002,90,91,88.430404999999993,1182830,91,88.430404999999993]
[null,"2015-07-16",false,2015,91.75,92.75,86.5,87.25,84.786293000000001,440699,87.25,84.786293000000001]
[null,"2015-07-17",false,2015,89.199996999999996,92.199996999999996,89.199996999999996,91.449996999999996,88.867690999999994,322590,91.449996999999996,88.867690999999994]
[null,"2015-07-20",false,2015,92.800003000000004,94.800003000000004,91.599997999999999,92.25,89.645111,264111,92.25,89.645111]
[null,"2015-07-21",false,2015,92.949996999999996,92.949996999999996,90.25,91.099997999999999,88.52758,111561,91.099997999999999,88.52758]
[null,"2015-07-22",false,2015,91.800003000000004,92.900002000000001,90,92.550003000000004,89.936645999999996,105211,92.550003000000004,89.936645999999996]
[null,"2015-07-23",false,2015,92.349997999999999,92.900002000000001,90.800003000000004,91.650002000000001,89.062056999999996,173299,91.650002000000001,89.062056999999996]
[null,"2015-07-24",false,2015,91.550003000000004,91.599997999999999,88.5,89.099997999999999,86.584052999999997,80080,89.099997999999999,86.584052999999997]
[null,"2015-07-27",false,2015,89.099997999999999,90,88.099997999999999,88.349997999999999,85.855232000000001,69066,88.349997999999999,85.855232000000001]
[null,"2015-07-28",false,2015,88.5,89.849997999999999,88,88.800003000000004,86.292534000000003,44289,88.800003000000004,86.292534000000003]
[null,"2015-07-29",false,2015,88.800003000000004,89.699996999999996,88,89.150002000000001,86.632651999999993,67012,89.150002000000001,86.632651999999993]
[null,"2015-07-30",false,2015,89.150002000000001,89.449996999999996,88.099997999999999,88.199996999999996,85.709473000000003,34837,88.199996999999996,85.709473000000003]
[null,"2015-07-31",false,2015,88.25,89.5,87.5,87.849997999999999,85.369347000000005,54097,87.849997999999999,85.369347000000005]
[null,"2015-08-03",false,2015,88,89,85.550003000000004,86.050003000000004,83.620177999999996,153435,86.050003000000004,83.620177999999996]
[null,"2015-08-04",false,2015,87.400002000000001,87.400002000000001,78.300003000000004,83.650002000000001,81.287964000000002,97687,83.650002000000001,81.287964000000002]
[null,"2015-08-05",false,2015,84.900002000000001,89.75,83.699996999999996,86.550003000000004,84.106071,1123555,86.550003000000004,84.106071]
[null,"2015-08-06",false,2015,88.300003000000004,91,87,87.400002000000001,84.932060000000007,157590,87.400002000000001,84.932060000000007]
[null,"2015-08-07",false,2015,88.400002000000001,89.75,86.150002000000001,88.5,86.000991999999997,90950,88.5,86.000991999999997]
[null,"2015-08-10",false,2015,89,90.5,86.650002000000001,87.449996999999996,84.980652000000006,74862,87.449996999999996,84.980652000000006]
[null,"2015-08-11",false,2015,88.050003000000004,88.25,85,85.400002000000001,82.988533000000004,29648,85.400002000000001,82.988533000000004]
[null,"2015-08-12",false,2015,86,87.050003000000004,84.099997999999999,84.849997999999999,82.454055999999994,124712,84.849997999999999,82.454055999999994]
[null,"2015-08-13",false,2015,86.300003000000004,87,83.199996999999996,83.949996999999996,81.579482999999996,78506,83.949996999999996,81.579482999999996]
[null,"2015-08-14",false,2015,86.699996999999996,86.699996999999996,84.599997999999999,85.199996999999996,82.794173999999998,177715,85.199996999999996,82.794173999999998]
[null,"2015-08-17",false,2015,85.900002000000001,87.449996999999996,84.199996999999996,86.800003000000004,84.348990999999998,74772,86.800003000000004,84.348990999999998]
[null,"2015-08-18",false,2015,86,87.25,85.25,86.800003000000004,84.348990999999998,83044,86.800003000000004,84.348990999999998]
[null,"2015-08-19",false,2015,85.599997999999999,88.699996999999996,85.599997999999999,87.650002000000001,85.174994999999996,144620,87.650002000000001,85.174994999999996]
[null,"2015-08-20",false,2015,85.300003000000004,88.699996999999996,85.300003000000004,86.650002000000001,84.203232,112645,86.650002000000001,84.203232]
[null,"2015-08-21",false,2015,85.349997999999999,87.050003000000004,84.300003000000004,86.25,83.814537000000001,143347,86.25,83.814537000000001]
[null,"2015-08-24",false,2015,85,85.25,82.050003000000004,84,81.628058999999993,303176,84,81.628058999999993]
[null,"2015-08-25",false,2015,82.199996999999996,85.800003000000004,82.199996999999996,83.949996999999996,81.579482999999996,72927,83.949996999999996,81.579482999999996]
[null,"2015-08-26",false,2015,83.5,88.5,83.050003000000004,83.800003000000004,81.433723000000001,480938,83.800003000000004,81.433723000000001]
[null,"2015-08-27",false,2015,84.050003000000004,86,82.199996999999996,83.150002000000001,80.802063000000004,352747,83.150002000000001,80.802063000000004]
[null,"2015-08-28",false,2015,84,84.5,82,82.400002000000001,80.073241999999993,139973,82.400002000000001,80.073241999999993]
[null,"2015-08-31",false,2015,82.400002000000001,84,81.550003000000004,81.699996999999996,79.393012999999996,46883,81.699996999999996,79.393012999999996]
[null,"2015-09-01",false,2015,81.900002000000001,81.900002000000001,79.099997999999999,79.599997999999999,77.352317999999997,74774,79.599997999999999,77.352317999999997]
[null,"2015-09-02",false,2015,80.5,81.400002000000001,77.099997999999999,78.050003000000004,75.846085000000002,273789,78.050003000000004,75.846085000000002]
[null,"2015-09-03",false,2015,78.599997999999999,79,78,78.150002000000001,75.943252999999999,19738,78.150002000000001,75.943252999999999]
[null,"2015-09-04",false,2015,78,78,76.099997999999999,76.599997999999999,74.437027,78743,76.599997999999999,74.437027]
[null,"2015-09-07",false,2015,76.650002000000001,77.349997999999999,74.25,74.75,72.639267000000004,49022,74.75,72.639267000000004]
[null,"2015-09-08",false,2015,75.949996999999996,75.949996999999996,73,74.199996999999996,72.104789999999994,317734,74.199996999999996,72.104789999999994]
[null,"2015-09-09",false,2015,75,77.400002000000001,74.800003000000004,77.050003000000004,74.874313000000001,334265,77.050003000000004,74.874313000000001]
[null,"2015-09-10",false,2015,76,77.800003000000004,75.099997999999999,77,74.825728999999995,65504,77,74.825728999999995]
[null,"2015-09-11",false,2015,77.25,83.150002000000001,77.25,81.849997999999999,79.538780000000003,63304,81.849997999999999,79.538780000000003]
[null,"2015-09-14",false,2015,82.099997999999999,85.900002000000001,82.099997999999999,83.849997999999999,81.482299999999995,52909,83.849997999999999,81.482299999999995]
[null,"2015-09-15",false,2015,83.849997999999999,84.699996999999996,83,83,81.042907999999997,53488,83,81.042907999999997]
[null,"2015-09-16",false,2015,83.099997999999999,84.349997999999999,83.050003000000004,84,82.019324999999995,43527,84,82.019324999999995]
[null,"2015-09-18",false,2015,85.849997999999999,90,81.599997999999999,83.25,81.287009999999995,142955,83.25,81.287009999999995]
[null,"2015-09-21",false,2015,82,83.900002000000001,81.550003000000004,82.400002000000001,80.457061999999993,18729,82.400002000000001,80.457061999999993]
[null,"2015-09-22",false,2015,83,83.75,81,81.5,79.578284999999994,29375,81.5,79.578284999999994]
[null,"2015-09-23",false,2015,79,83.800003000000004,79,83.449996999999996,81.482299999999995,31627,83.449996999999996,81.482299999999995]
[null,"2015-09-24",false,2015,83,84.5,82,82.800003000000004,80.847633000000002,21985,82.800003000000004,80.847633000000002]
[null,"2015-09-28",false,2015,84,84,82,83.400002000000001,81.433471999999995,50298,83.400002000000001,81.433471999999995]
[null,"2015-09-29",false,2015,81.099997999999999,82.400002000000001,80.199996999999996,80.5,78.601860000000002,442710,80.5,78.601860000000002]
[null,"2015-09-30",false,2015,81.800003000000004,82,79.650002000000001,81.449996999999996,79.529465000000002,102427,81.449996999999996,79.529465000000002]
[null,"2015-10-01",false,2015,81.449996999999996,86.199996999999996,81.449996999999996,84.199996999999996,82.214614999999995,150486,84.199996999999996,82.214614999999995]
[null,"2015-10-05",false,2015,85,85.75,82.099997999999999,82.800003000000004,80.847633000000002,92904,82.800003000000004,80.847633000000002]
[null,"2015-10-06",false,2015,83,83.900002000000001,80.599997999999999,81.400002000000001,79.480637000000002,131694,81.400002000000001,79.480637000000002]
[null,"2015-10-07",false,2015,82.300003000000004,83.5,79.5,80.199996999999996,78.308921999999995,266580,80.199996999999996,78.308921999999995]
[null,"2015-10-08",false,2015,80.300003000000004,80.800003000000004,79.5,79.849997999999999,77.967185999999998,40110,79.849997999999999,77.967185999999998]
[null,"2015-10-09",false,2015,80.5,81.099997999999999,78.849997999999999,79.300003000000004,77.430160999999998,115828,79.300003000000004,77.430160999999998]
[null,"2015-10-12",false,2015,80.050003000000004,82.5,79.75,81.599997999999999,79.675926000000004,197777,81.599997999999999,79.675926000000004]
[null,"2015-10-13",false,2015,81,85.699996999999996,81,84.300003000000004,82.312256000000005,208636,84.300003000000004,82.312256000000005]
[null,"2015-10-14",{"$f":"AND(MONTH(B2500)=$C$1,MONTH(B2499)<>$C$1)","v":false},2015,85,92.75,84.300003000000004,90.849997999999999,88.707817000000006,675089,{"$f":"IF(ISNUMBER(H2500),H2500,H2499)","v":90.849997999999999},88.707817000000006]
[null,"2015-10-15",false,{"$f":"IF(C2501,D2500+1,D2500)","v":2015},91.699996999999996,94.900002000000001,91.650002000000001,93.550003000000004,91.344154000000003,254177,93.550003000000004,91.344154000000003]
[null,"2015-10-16",false,2015,93.550003000000004,95,92.099997999999999,94.300003000000004,92.076469000000003,89274,94.300003000000004,92.076469000000003]
[null,"2015-10-19",false,2015,95.300003000000004,95.699996999999996,93,94.25,92.027641000000003,164821,94.25,92.027641000000003]
[null,"2015-10-20",false,2015,95.099997999999999,95.75,92,92.900002000000001,90.709473000000003,66885,92.900002000000001,90.709473000000003]
[null,"2015-10-21",false,2015,93.5,93.599997999999999,90.150002000000001,91.25,89.098381000000003,491432,91.25,89.098381000000003]
[null,"2015-10-23",false,2015,94.699996999999996,94.699996999999996,91.849997999999999,92.349997999999999,90.172447000000005,93652,92.349997999999999,90.172447000000005]
[null,"2015-10-26",false,2015,93,93.25,90.050003000000004,90.5,88.366066000000004,94888,90.5,88.366066000000004]
[null,"2015-10-27",false,2015,91,92.699996999999996,89.099997999999999,90.949996999999996,88.805449999999993,82243,90.949996999999996,88.805449999999993]
[null,"2015-10-28",false,2015,90.800003000000004,92.400002000000001,82,83.699996999999996,81.726401999999993,731189,83.699996999999996,81.726401999999993]
[null,"2015-10-29",false,2015,85.5,85.5,82.949996999999996,83.25,81.287009999999995,252568,83.25,81.287009999999995]
[null,"2015-10-30",false,2015,83.25,84,82,82.550003000000004,80.603531000000004,84675,82.550003000000004,80.603531000000004]
[null,"2015-11-02",false,2015,82.599997999999999,84.199996999999996,81.699996999999996,81.900002000000001,79.968857,44380,81.900002000000001,79.968857]
[null,"2015-11-03",false,2015,81.900002000000001,83.5,81,81.300003000000004,79.383003000000002,125305,81.300003000000004,79.383003000000002]
[null,"2015-11-04",false,2015,81.650002000000001,82.150002000000001,80,80.150002000000001,78.260116999999994,87123,80.150002000000001,78.260116999999994]
[null,"2015-11-05",false,2015,80.199996999999996,80.199996999999996,77.400002000000001,77.900002000000001,76.063164,103715,77.900002000000001,76.063164]
[null,"2015-11-06",false,2015,79.449996999999996,79.449996999999996,76,78,76.160804999999996,64308,78,76.160804999999996]
[null,"2015-11-09",false,2015,75.650002000000001,77.900002000000001,74.800003000000004,75,73.231551999999994,462076,75,73.231551999999994]
[null,"2015-11-10",false,2015,75.949996999999996,76.849997999999999,75,75.150002000000001,73.378013999999993,50565,75.150002000000001,73.378013999999993]
[null,"2015-11-13",false,2015,77,77.449996999999996,74.650002000000001,74.949996999999996,73.182715999999999,128674,74.949996999999996,73.182715999999999]
[null,"2015-11-16",false,2015,74.5,76.199996999999996,74.5,75.599997999999999,73.817397999999997,337830,75.599997999999999,73.817397999999997]
[null,"2015-11-17",false,2015,76.050003000000004,77.400002000000001,76,77,75.184387000000001,95730,77,75.184387000000001]
[null,"2015-11-18",false,2015,77.900002000000001,78,76.150002000000001,76.650002000000001,74.842644000000007,87062,76.650002000000001,74.842644000000007]
[null,"2015-11-19",false,2015,77.349997999999999,79.699996999999996,76.699996999999996,77.599997999999999,75.770240999999999,221940,77.599997999999999,75.770240999999999]
[null,"2015-11-20",false,2015,77.599997999999999,77.900002000000001,76.050003000000004,76.5,74.696174999999997,117249,76.5,74.696174999999997]
[null,"2015-11-23",false,2015,76.5,79.199996999999996,76.5,78.25,76.404915000000003,119726,78.25,76.404915000000003]
[null,"2015-11-24",false,2015,78,81.800003000000004,78,80.5,78.601860000000002,394066,80.5,78.601860000000002]
[null,"2015-11-26",false,2015,81.800003000000004,81.800003000000004,79.099997999999999,79.25,77.381332,45411,79.25,77.381332]
[null,"2015-11-27",false,2015,78.300003000000004,81,78.25,79.050003000000004,77.186049999999994,35866,79.050003000000004,77.186049999999994]
[null,"2015-11-30",false,2015,80.599997999999999,84.900002000000001,79.150002000000001,81.900002000000001,79.968857,320485,81.900002000000001,79.968857]
[null,"2015-12-01",false,2015,82,84.150002000000001,81.5,82.949996999999996,80.994086999999993,108660,82.949996999999996,80.994086999999993]
[null,"2015-12-02",false,2015,82.949996999999996,84,81.550003000000004,81.900002000000001,79.968857,74187,81.900002000000001,79.968857]
[null,"2015-12-03",false,2015,81.300003000000004,82.449996999999996,79.050003000000004,79.5,77.625443000000004,320131,79.5,77.625443000000004]
[null,"2015-12-04",false,2015,80.400002000000001,80.449996999999996,78.599997999999999,79.449996999999996,77.576614000000006,48131,79.449996999999996,77.576614000000006]
[null,"2015-12-07",false,2015,80.900002000000001,81,78.550003000000004,78.900002000000001,77.039589000000007,40128,78.900002000000001,77.039589000000007]
[null,"2015-12-08",false,2015,79.5,80,78.800003000000004,79,77.137230000000002,79001,79,77.137230000000002]
[null,"2015-12-09",false,2015,79.050003000000004,80,78.150002000000001,79.400002000000001,77.527801999999994,125079,79.400002000000001,77.527801999999994]
[null,"2015-12-10",false,2015,80,80,78.849997999999999,79.800003000000004,77.918364999999994,84226,79.800003000000004,77.918364999999994]
[null,"2015-12-11",false,2015,80.099997999999999,81.5,78.5,80.349997999999999,78.455391000000006,85325,80.349997999999999,78.455391000000006]
[null,"2015-12-14",false,2015,80.300003000000004,81,79.400002000000001,80,78.113654999999994,428355,80,78.113654999999994]
[null,"2015-12-15",false,2015,80.800003000000004,80.849997999999999,78.949996999999996,79.599997999999999,77.723083000000003,97758,79.599997999999999,77.723083000000003]
[null,"2015-12-16",false,2015,80,80.449996999999996,79.5,79.900002000000001,78.016013999999998,339668,79.900002000000001,78.016013999999998]
[null,"2015-12-17",false,2015,80,83.800003000000004,80,82.150002000000001,80.212952000000001,553539,82.150002000000001,80.212952000000001]
[null,"2015-12-18",false,2015,82.949996999999996,83.150002000000001,82,82.400002000000001,80.457061999999993,37044,82.400002000000001,80.457061999999993]
[null,"2015-12-21",false,2015,83.849997999999999,87.800003000000004,82.449996999999996,86.900002000000001,84.850952000000007,230383,86.900002000000001,84.850952000000007]
[null,"2015-12-22",false,2015,87.5,89.550003000000004,85.650002000000001,86.199996999999996,84.167450000000002,260099,86.199996999999996,84.167450000000002]
[null,"2015-12-23",false,2015,87.900002000000001,88,85,85.050003000000004,83.044571000000005,118523,85.050003000000004,83.044571000000005]
[null,"2015-12-24",false,2015,85.949996999999996,91.699996999999996,85.75,90.75,88.610175999999996,422308,90.75,88.610175999999996]
[null,"2015-12-28",false,2015,90.75,96.400002000000001,90.75,92.900002000000001,90.709473000000003,410816,92.900002000000001,90.709473000000003]
[null,"2015-12-29",false,2015,93.25,94.449996999999996,90.849997999999999,91.550003000000004,89.391304000000005,111246,91.550003000000004,89.391304000000005]
[null,"2015-12-30",false,2015,93.800003000000004,94,91.5,92.599997999999999,90.416550000000001,171682,92.599997999999999,90.416550000000001]
[null,"2015-12-31",false,2015,93.099997999999999,93.099997999999999,91.199996999999996,92.199996999999996,90.025986000000003,63882,92.199996999999996,90.025986000000003]
[null,"2016-01-01",false,2015,93.050003000000004,94.449996999999996,92,92.5,90.318909000000005,49948,92.5,90.318909000000005]
[null,"2016-01-04",false,2015,92.449996999999996,93.449996999999996,90,90.349997999999999,88.219596999999993,94004,90.349997999999999,88.219596999999993]
[null,"2016-01-05",false,2015,90.25,92.5,89.199996999999996,90,87.877853000000002,136567,90,87.877853000000002]
[null,"2016-01-06",false,2015,90,90.5,88.25,88.400002000000001,86.315582000000006,112022,88.400002000000001,86.315582000000006]
[null,"2016-01-07",false,2015,88,88,85,86.150002000000001,84.118637000000007,127556,86.150002000000001,84.118637000000007]
[null,"2016-01-08",false,2015,87.400002000000001,87.900002000000001,85.550003000000004,86.550003000000004,84.509208999999998,107367,86.550003000000004,84.509208999999998]
[null,"2016-01-11",false,2015,86.449996999999996,86.449996999999996,83.849997999999999,84.400002000000001,82.409903999999997,68520,84.400002000000001,82.409903999999997]
[null,"2016-01-12",false,2015,84.400002000000001,86.900002000000001,83.599997999999999,83.800003000000004,81.824059000000005,46128,83.800003000000004,81.824059000000005]
[null,"2016-01-13",false,2015,85.449996999999996,86,82.599997999999999,85.400002000000001,83.386322000000007,76747,85.400002000000001,83.386322000000007]
[null,"2016-01-14",false,2015,84.5,85.25,82.800003000000004,83.25,81.287009999999995,52763,83.25,81.287009999999995]
[null,"2016-01-15",false,2015,83.5,83.5,81.550003000000004,82.75,80.798805000000002,120985,82.75,80.798805000000002]
[null,"2016-01-18",false,2015,82.900002000000001,82.900002000000001,78.949996999999996,82,80.066483000000005,163139,82,80.066483000000005]
[null,"2016-01-19",{"$f":"AND(MONTH(B2564)=$C$1,MONTH(B2563)<>$C$1)","v":false},2015,82.050003000000004,82.5,80,80.949996999999996,79.041236999999995,45419,{"$f":"IF(ISNUMBER(H2564),H2564,H2563)","v":80.949996999999996},79.041236999999995]
[null,"2016-01-20",false,{"$f":"IF(C2565,D2564+1,D2564)","v":2015},80.5,81.099997999999999,78.550003000000004,80.599997999999999,78.699509000000006,49318,80.599997999999999,78.699509000000006]
[null,"2016-01-21",false,2015,80.650002000000001,80.650002000000001,79.099997999999999,79.5,77.625443000000004,71168,79.5,77.625443000000004]
[null,"2016-01-22",false,2015,80,80,79,79.599997999999999,77.723083000000003,49000,79.599997999999999,77.723083000000003]
[null,"2016-01-25",false,2015,81.599997999999999,81.599997999999999,78.050003000000004,78.800003000000004,76.941940000000002,172151,78.800003000000004,76.941940000000002]
[null,"2016-01-27",false,2015,81,84.5,76.699996999999996,77.400002000000001,75.574950999999999,2812488,77.400002000000001,75.574950999999999]
[null,"2016-01-28",false,2015,78.349997999999999,80.900002000000001,77.599997999999999,78.900002000000001,77.039589000000007,940199,78.900002000000001,77.039589000000007]
[null,"2016-01-29",false,2015,79.099997999999999,79.800003000000004,77.25,77.699996999999996,75.867881999999994,124582,77.699996999999996,75.867881999999994]
[null,"2016-02-01",false,2015,78.400002000000001,78.849997999999999,76,76.650002000000001,74.842644000000007,98493,76.650002000000001,74.842644000000007]
[null,"2016-02-02",false,2015,77,77.400002000000001,75.900002000000001,76.550003000000004,74.745002999999997,265876,76.550003000000004,74.745002999999997]
[null,"2016-02-03",false,2015,75.900002000000001,78.150002000000001,75,76.699996999999996,74.891463999999999,151429,76.699996999999996,74.891463999999999]
[null,"2016-02-04",false,2015,77.400002000000001,77.900002000000001,75.550003000000004,76.099997999999999,74.305610999999999,71727,76.099997999999999,74.305610999999999]
[null,"2016-02-05",false,2015,77.550003000000004,77.800003000000004,73.900002000000001,74.199996999999996,72.450400999999999,161649,74.199996999999996,72.450400999999999]
[null,"2016-02-08",false,2015,75,77.800003000000004,74.349997999999999,76.150002000000001,74.354431000000005,172694,76.150002000000001,74.354431000000005]
[null,"2016-02-09",false,2015,76.150002000000001,80.800003000000004,75.050003000000004,78.550003000000004,76.697845000000001,124779,78.550003000000004,76.697845000000001]
[null,"2016-02-10",false,2015,79,79.150002000000001,76,76.349997999999999,74.549712999999997,131896,76.349997999999999,74.549712999999997]
[null,"2016-02-11",false,2015,77,77.5,73,75.5,73.719764999999995,156975,75.5,73.719764999999995]
[null,"2016-02-12",false,2015,75.900002000000001,77.5,73,76.949996999999996,75.135566999999995,118761,76.949996999999996,75.135566999999995]
[null,"2016-02-15",false,2015,78.650002000000001,80,77,79.5,77.625443000000004,55302,79.5,77.625443000000004]
[null,"2016-02-16",false,2015,80.900002000000001,80.900002000000001,75.349997999999999,78.050003000000004,76.209641000000005,95936,78.050003000000004,76.209641000000005]
[null,"2016-02-17",false,2015,79.699996999999996,80.199996999999996,75.550003000000004,79.550003000000004,77.674262999999996,112241,79.550003000000004,77.674262999999996]
[null,"2016-02-18",false,2015,80.5,81.050003000000004,77.75,79.650002000000001,77.771904000000006,93063,79.650002000000001,77.771904000000006]
[null,"2016-02-19",false,2015,80,80,78.199996999999996,79.949996999999996,78.064819,76632,79.949996999999996,78.064819]
[null,"2016-02-22",false,2015,79.949996999999996,80.5,78.199996999999996,80,78.113654999999994,67240,80,78.113654999999994]
[null,"2016-02-23",false,2015,80.5,81,79.050003000000004,79.800003000000004,77.918364999999994,75267,79.800003000000004,77.918364999999994]
[null,"2016-02-24",false,2015,81,81.699996999999996,78,80.699996999999996,78.797141999999994,40597,80.699996999999996,78.797141999999994]
[null,"2016-02-25",false,2015,80.75,81.5,78.75,80.599997999999999,78.699509000000006,96841,80.599997999999999,78.699509000000006]
[null,"2016-02-26",false,2015,81,81.699996999999996,79.300003000000004,80.900002000000001,78.992431999999994,123705,80.900002000000001,78.992431999999994]
[null,"2016-02-29",false,2015,80.699996999999996,80.699996999999996,78.300003000000004,79,77.137230000000002,83033,79,77.137230000000002]
[null,"2016-03-01",false,2015,79.050003000000004,80.5,78.849997999999999,79.75,77.869552999999996,92791,79.75,77.869552999999996]
[null,"2016-03-02",false,2015,80.900002000000001,81.449996999999996,80,80.099997999999999,78.211287999999996,50550,80.099997999999999,78.211287999999996]
[null,"2016-03-03",false,2015,79.25,80.900002000000001,79.25,80,78.113654999999994,43118,80,78.113654999999994]
[null,"2016-03-04",false,2015,79.5,80.900002000000001,79.449996999999996,79.699996999999996,77.820717000000002,41346,79.699996999999996,77.820717000000002]
[null,"2016-03-08",false,2015,81.5,81.5,79.550003000000004,80.300003000000004,78.406577999999996,81050,80.300003000000004,78.406577999999996]
[null,"2016-03-09",false,2015,80.400002000000001,81.449996999999996,79.5,80.75,78.845969999999994,43681,80.75,78.845969999999994]
[null,"2016-03-10",false,2015,81,84.400002000000001,80.349997999999999,82.099997999999999,80.164130999999998,274460,82.099997999999999,80.164130999999998]
[null,"2016-03-11",false,2015,82.099997999999999,84,81.400002000000001,81.699996999999996,79.773560000000003,132412,81.699996999999996,79.773560000000003]
[null,"2016-03-14",false,2015,82.300003000000004,82.900002000000001,80.550003000000004,81.050003000000004,79.138892999999996,241008,81.050003000000004,79.138892999999996]
[null,"2016-03-15",false,2015,81.449996999999996,81.550003000000004,79.599997999999999,79.900002000000001,78.016013999999998,125932,79.900002000000001,78.016013999999998]
[null,"2016-03-16",false,2015,80.199996999999996,80.199996999999996,78.550003000000004,79.800003000000004,77.918364999999994,42497,79.800003000000004,77.918364999999994]
[null,"2016-03-17",false,2015,79.599997999999999,80.400002000000001,78,79.599997999999999,77.723083000000003,41195,79.599997999999999,77.723083000000003]
[null,"2016-03-18",false,2015,79.5,81.75,78.400002000000001,80.300003000000004,78.406577999999996,152141,80.300003000000004,78.406577999999996]
[null,"2016-03-21",false,2015,79.699996999999996,80.800003000000004,78.800003000000004,79.050003000000004,77.186049999999994,97354,79.050003000000004,77.186049999999994]
[null,"2016-03-22",false,2015,80,80.5,78.550003000000004,78.900002000000001,77.039589000000007,41850,78.900002000000001,77.039589000000007]
[null,"2016-03-23",false,2015,79.050003000000004,79.599997999999999,78.550003000000004,78.75,76.893119999999996,47312,78.75,76.893119999999996]
[null,"2016-03-28",false,2015,79.400002000000001,79.400002000000001,75.349997999999999,76,74.207961999999995,151046,76,74.207961999999995]
[null,"2016-03-29",false,2015,76.800003000000004,77.5,74.800003000000004,76.800003000000004,74.989104999999995,92878,76.800003000000004,74.989104999999995]
[null,"2016-03-30",false,2015,77.849997999999999,77.949996999999996,76.099997999999999,76.949996999999996,75.135566999999995,391771,76.949996999999996,75.135566999999995]
[null,"2016-03-31",false,2015,77,77.199996999999996,75.199996999999996,76.449996999999996,74.647354000000007,836181,76.449996999999996,74.647354000000007]
[null,"2016-04-01",true,2016,76.099997999999999,78.050003000000004,76.099997999999999,77.449996999999996,75.623778999999999,34320,77.449996999999996,75.623778999999999]
[null,"2016-04-04",false,2016,77.900002000000001,78.400002000000001,76.900002000000001,77.300003000000004,75.477317999999997,66643,77.300003000000004,75.477317999999997]
[null,"2016-04-05",false,2016,77.699996999999996,77.800003000000004,76.5,77,75.184387000000001,72589,77,75.184387000000001]
[null,"2016-04-06",false,2016,77.050003000000004,77.5,76.949996999999996,77.199996999999996,75.379669000000007,77587,77.199996999999996,75.379669000000007]
[null,"2016-04-07",false,2016,77.050003000000004,77.5,76.5,76.800003000000004,74.989104999999995,28773,76.800003000000004,74.989104999999995]
[null,"2016-04-08",false,2016,76.949996999999996,77.5,74.849997999999999,76.849997999999999,75.037925999999999,702718,76.849997999999999,75.037925999999999]
[null,"2016-04-11",false,2016,77.150002000000001,80.900002000000001,77,80.050003000000004,78.162475999999998,128425,80.050003000000004,78.162475999999998]
[null,"2016-04-12",false,2016,80.949996999999996,83.650002000000001,80.949996999999996,82.550003000000004,80.603531000000004,247834,82.550003000000004,80.603531000000004]
[null,"2016-04-13",false,2016,83,84.900002000000001,81.199996999999996,81.75,79.822395,153618,81.75,79.822395]
[null,"2016-04-18",false,2016,82.300003000000004,84.25,81.599997999999999,83.099997999999999,81.140548999999993,118924,83.099997999999999,81.140548999999993]
[null,"2016-04-20",false,2016,83.550003000000004,85.5,83.099997999999999,84.699996999999996,82.702826999999999,191241,84.699996999999996,82.702826999999999]
[null,"2016-04-21",false,2016,84.699996999999996,90.5,83.849997999999999,86.75,84.704491000000004,3099888,86.75,84.704491000000004]
[null,"2016-04-22",false,2016,87,88.599997999999999,85.300003000000004,86.300003000000004,84.265099000000006,233657,86.300003000000004,84.265099000000006]
[null,"2016-04-25",false,2016,86.050003000000004,88.550003000000004,86.050003000000004,87.599997999999999,85.534447,122154,87.599997999999999,85.534447]
[null,"2016-04-26",false,2016,88.150002000000001,90.5,85.900002000000001,89.150002000000001,87.047905,270552,89.150002000000001,87.047905]
[null,"2016-04-27",{"$f":"AND(MONTH(B2628)=$C$1,MONTH(B2627)<>$C$1)","v":false},2016,90.400002000000001,90.75,87.949996999999996,90.349997999999999,88.219596999999993,148900,{"$f":"IF(ISNUMBER(H2628),H2628,H2627)","v":90.349997999999999},88.219596999999993]
[null,"2016-04-28",false,{"$f":"IF(C2629,D2628+1,D2628)","v":2016},89.699996999999996,91.099997999999999,88.150002000000001,90.349997999999999,88.219596999999993,114810,90.349997999999999,88.219596999999993]
[null,"2016-04-29",false,2016,89.699996999999996,90.300003000000004,87.800003000000004,89.699996999999996,87.584923000000003,51456,89.699996999999996,87.584923000000003]
[null,"2016-05-02",false,2016,90,90,87.099997999999999,87.550003000000004,85.485625999999996,28257,87.550003000000004,85.485625999999996]
[null,"2016-05-03",false,2016,87.050003000000004,88.699996999999996,87,87.699996999999996,85.632087999999996,11663,87.699996999999996,85.632087999999996]
[null,"2016-05-04",false,2016,87.099997999999999,88.199996999999996,86.199996999999996,87.050003000000004,84.997414000000006,41308,87.050003000000004,84.997414000000006]
[null,"2016-05-05",false,2016,87.050003000000004,87.949996999999996,85.650002000000001,86.300003000000004,84.265099000000006,18548,86.300003000000004,84.265099000000006]
[null,"2016-05-06",false,2016,86.050003000000004,87.199996999999996,84.5,86.25,84.216285999999997,48221,86.25,84.216285999999997]
[null,"2016-05-09",false,2016,86,88.449996999999996,85.449996999999996,87.400002000000001,85.339164999999994,47605,87.400002000000001,85.339164999999994]
[null,"2016-05-10",false,2016,88.800003000000004,88.800003000000004,86.199996999999996,87.300003000000004,85.241523999999998,133567,87.300003000000004,85.241523999999998]
[null,"2016-05-11",false,2016,85.599997999999999,87.300003000000004,85.5,86.150002000000001,84.118637000000007,34000,86.150002000000001,84.118637000000007]
[null,"2016-05-12",false,2016,87,91.300003000000004,86.349997999999999,89.099997999999999,86.999069000000006,61408,89.099997999999999,86.999069000000006]
[null,"2016-05-13",false,2016,90,90,86.400002000000001,89.349997999999999,87.243178999999998,50113,89.349997999999999,87.243178999999998]
[null,"2016-05-16",false,2016,88.449996999999996,89.5,87.150002000000001,88.400002000000001,86.315582000000006,15576,88.400002000000001,86.315582000000006]
[null,"2016-05-17",false,2016,87.199996999999996,89.900002000000001,87.199996999999996,87.849997999999999,85.778548999999998,15346,87.849997999999999,85.778548999999998]
[null,"2016-05-18",false,2016,87.849997999999999,90.900002000000001,87.5,89.349997999999999,87.243178999999998,76505,89.349997999999999,87.243178999999998]
[null,"2016-05-19",false,2016,89.349997999999999,90.349997999999999,85.800003000000004,88.25,86.169112999999996,61384,88.25,86.169112999999996]
[null,"2016-05-20",false,2016,88,88.199996999999996,87.099997999999999,87.599997999999999,85.534447,41270,87.599997999999999,85.534447]
[null,"2016-05-23",false,2016,89.5,89.5,86.25,86.5,84.460380999999998,10178,86.5,84.460380999999998]
[null,"2016-05-24",false,2016,87.099997999999999,87.199996999999996,84.550003000000004,85,82.995757999999995,21668,85,82.995757999999995]
[null,"2016-05-25",false,2016,85.449996999999996,87.199996999999996,85.400002000000001,86.699996999999996,84.655670000000001,36268,86.699996999999996,84.655670000000001]
[null,"2016-05-26",false,2016,87.699996999999996,90.900002000000001,83.199996999999996,84.300003000000004,82.312256000000005,605466,84.300003000000004,82.312256000000005]
[null,"2016-05-27",false,2016,85,85,81.550003000000004,82.050003000000004,80.115318000000002,149167,82.050003000000004,80.115318000000002]
[null,"2016-05-30",false,2016,82,82.699996999999996,79,79.900002000000001,78.016013999999998,99416,79.900002000000001,78.016013999999998]
[null,"2016-05-31",false,2016,80.099997999999999,81.949996999999996,79.800003000000004,80.800003000000004,78.894783000000004,72378,80.800003000000004,78.894783000000004]
[null,"2016-06-01",false,2016,81.050003000000004,82.650002000000001,81.050003000000004,82.199996999999996,80.261771999999993,38520,82.199996999999996,80.261771999999993]
[null,"2016-06-02",false,2016,82.75,82.800003000000004,81,82.150002000000001,80.212952000000001,35080,82.150002000000001,80.212952000000001]
[null,"2016-06-03",false,2016,82,82.699996999999996,80.25,80.599997999999999,78.699509000000006,49654,80.599997999999999,78.699509000000006]
[null,"2016-06-06",false,2016,81.699996999999996,81.699996999999996,79.75,80.050003000000004,78.162475999999998,37968,80.050003000000004,78.162475999999998]
[null,"2016-06-07",false,2016,80.400002000000001,81,79.599997999999999,79.75,77.869552999999996,40198,79.75,77.869552999999996]
[null,"2016-06-08",false,2016,80,81,79.599997999999999,80.25,78.357758000000004,54093,80.25,78.357758000000004]
[null,"2016-06-09",false,2016,80.199996999999996,81.300003000000004,79.599997999999999,79.900002000000001,78.016013999999998,1080653,79.900002000000001,78.016013999999998]
[null,"2016-06-10",false,2016,80.050003000000004,83.800003000000004,78.199996999999996,78.949996999999996,77.088408999999999,220027,78.949996999999996,77.088408999999999]
[null,"2016-06-13",false,2016,78.300003000000004,80.949996999999996,77.199996999999996,79,77.137230000000002,307511,79,77.137230000000002]
[null,"2016-06-14",false,2016,79.199996999999996,80.199996999999996,78.75,79.849997999999999,77.967185999999998,46153,79.849997999999999,77.967185999999998]
[null,"2016-06-15",false,2016,80.900002000000001,80.900002000000001,78.650002000000001,80.050003000000004,78.162475999999998,273433,80.050003000000004,78.162475999999998]
[null,"2016-06-16",false,2016,80.050003000000004,80.599997999999999,76.849997999999999,77.900002000000001,76.063164,127146,77.900002000000001,76.063164]
[null,"2016-06-17",false,2016,78.849997999999999,78.849997999999999,77.050003000000004,77.449996999999996,75.623778999999999,104481,77.449996999999996,75.623778999999999]
[null,"2016-06-20",false,2016,77.900002000000001,78.650002000000001,77.300003000000004,77.599997999999999,75.770240999999999,59329,77.599997999999999,75.770240999999999]
[null,"2016-06-21",false,2016,77.599997999999999,79.199996999999996,77.599997999999999,78.5,76.649010000000004,66865,78.5,76.649010000000004]
[null,"2016-06-22",false,2016,78.800003000000004,78.900002000000001,76.800003000000004,77.150002000000001,75.330849000000001,87606,77.150002000000001,75.330849000000001]
[null,"2016-06-23",false,2016,77.099997999999999,77.900002000000001,76.25,76.699996999999996,74.891463999999999,211020,76.699996999999996,74.891463999999999]
[null,"2016-06-24",false,2016,75.400002000000001,77.75,74.75,77.150002000000001,75.330849000000001,335950,77.150002000000001,75.330849000000001]
[null,"2016-06-27",false,2016,77.5,78.550003000000004,77.099997999999999,78.199996999999996,76.356087000000002,36121,78.199996999999996,76.356087000000002]
[null,"2016-06-28",false,2016,77.5,82.699996999999996,76.800003000000004,77.449996999999996,75.623778999999999,877785,77.449996999999996,75.623778999999999]
[null,"2016-06-29",false,2016,77.650002000000001,78.349997999999999,77.150002000000001,77.449996999999996,75.623778999999999,167281,77.449996999999996,75.623778999999999]
[null,"2016-06-30",false,2016,77.650002000000001,77.949996999999996,76.699996999999996,77,75.184387000000001,242077,77,75.184387000000001]
[null,"2016-07-01",false,2016,77.5,79.099997999999999,77.5,77.949996999999996,76.111992000000001,199353,77.949996999999996,76.111992000000001]
[null,"2016-07-04",false,2016,78.699996999999996,80.5,77.949996999999996,80.050003000000004,78.162475999999998,547388,80.050003000000004,78.162475999999998]
[null,"2016-07-05",false,2016,79.900002000000001,80.099997999999999,79,79.75,77.869552999999996,235306,79.75,77.869552999999996]
[null,"2016-07-07",false,2016,80.25,84.800003000000004,79.449996999999996,83.050003000000004,81.091742999999994,374700,83.050003000000004,81.091742999999994]
[null,"2016-07-08",false,2016,87,88.699996999999996,82.400002000000001,83.050003000000004,81.091742999999994,1249671,83.050003000000004,81.091742999999994]
[null,"2016-07-11",false,2016,84,84.150002000000001,81,81.5,79.578284999999994,1655448,81.5,79.578284999999994]
[null,"2016-07-12",false,2016,81.199996999999996,82.5,81.199996999999996,81.849997999999999,79.920021000000006,123955,81.849997999999999,79.920021000000006]
[null,"2016-07-13",false,2016,81.550003000000004,83.550003000000004,81.25,81.75,79.822395,111716,81.75,79.822395]
[null,"2016-07-14",false,2016,81.400002000000001,82.949996999999996,81.050003000000004,81.400002000000001,79.480637000000002,144013,81.400002000000001,79.480637000000002]
[null,"2016-07-15",false,2016,81.699996999999996,82.400002000000001,80.150002000000001,80.449996999999996,78.553032000000002,77548,80.449996999999996,78.553032000000002]
[null,"2016-07-18",false,2016,80.150002000000001,81.400002000000001,78.599997999999999,79.099997999999999,77.234870999999998,160521,79.099997999999999,77.234870999999998]
[null,"2016-07-19",false,2016,80.5,80.5,78.099997999999999,78.949996999999996,77.088408999999999,162972,78.949996999999996,77.088408999999999]
[null,"2016-07-20",false,2016,78.650002000000001,79.800003000000004,78.099997999999999,78.599997999999999,76.746657999999996,176265,78.599997999999999,76.746657999999996]
[null,"2016-07-21",false,2016,78.25,81.349997999999999,77.949996999999996,78.599997999999999,76.746657999999996,261528,78.599997999999999,76.746657999999996]
[null,"2016-07-22",false,2016,79.199996999999996,79.5,78.349997999999999,78.599997999999999,76.746657999999996,160843,78.599997999999999,76.746657999999996]
[null,"2016-07-25",false,2016,79,80.900002000000001,78.300003000000004,80.199996999999996,78.308921999999995,102706,80.199996999999996,78.308921999999995]
[null,"2016-07-26",false,2016,80.400002000000001,80.800003000000004,79.300003000000004,79.550003000000004,77.674262999999996,82649,79.550003000000004,77.674262999999996]
[null,"2016-07-27",{"$f":"AND(MONTH(B2692)=$C$1,MONTH(B2691)<>$C$1)","v":false},2016,79.550003000000004,82.800003000000004,79.5,81.449996999999996,79.529465000000002,176043,{"$f":"IF(ISNUMBER(H2692),H2692,H2691)","v":81.449996999999996},79.529465000000002]
[null,"2016-07-28",false,{"$f":"IF(C2693,D2692+1,D2692)","v":2016},81.449996999999996,84.900002000000001,81.449996999999996,83.900002000000001,81.921700000000001,282836,83.900002000000001,81.921700000000001]
[null,"2016-07-29",false,2016,84.800003000000004,86.5,83.25,84.550003000000004,82.556365999999997,201181,84.550003000000004,82.556365999999997]
[null,"2016-08-01",false,2016,85.550003000000004,86.650002000000001,84.150002000000001,84.449996999999996,82.458716999999993,123634,84.449996999999996,82.458716999999993]
[null,"2016-08-02",false,2016,84.300003000000004,84.900002000000001,82.099997999999999,82.550003000000004,80.603531000000004,72898,82.550003000000004,80.603531000000004]
[null,"2016-08-03",false,2016,82,83.5,81,81.199996999999996,79.285347000000002,59402,81.199996999999996,79.285347000000002]
[null,"2016-08-04",false,2016,81.5,83,80.550003000000004,82.5,80.554694999999995,106348,82.5,80.554694999999995]
[null,"2016-08-05",false,2016,83.300003000000004,84.900002000000001,78.300003000000004,79.800003000000004,77.918364999999994,724374,79.800003000000004,77.918364999999994]
[null,"2016-08-08",false,2016,80.699996999999996,81,78.099997999999999,78.25,76.404915000000003,153278,78.25,76.404915000000003]
[null,"2016-08-09",false,2016,78.849997999999999,80.050003000000004,77.599997999999999,78,76.160804999999996,218991,78,76.160804999999996]
[null,"2016-08-10",false,2016,78.800003000000004,79.400002000000001,77.5,78.199996999999996,76.356087000000002,51161,78.199996999999996,76.356087000000002]
[null,"2016-08-11",false,2016,77.900002000000001,79,77.5,77.75,75.916702000000001,138100,77.75,75.916702000000001]
[null,"2016-08-12",false,2016,78,78.599997999999999,77.099997999999999,77.449996999999996,75.623778999999999,95899,77.449996999999996,75.623778999999999]
[null,"2016-08-16",false,2016,77.75,78.25,75.900002000000001,76.050003000000004,74.256789999999995,64462,76.050003000000004,74.256789999999995]
[null,"2016-08-17",false,2016,76.599997999999999,78.449996999999996,76,77.599997999999999,75.770240999999999,340533,77.599997999999999,75.770240999999999]
[null,"2016-08-18",false,2016,77.75,78.900002000000001,77.75,78.199996999999996,76.356087000000002,27904,78.199996999999996,76.356087000000002]
[null,"2016-08-19",false,2016,78.050003000000004,79.199996999999996,77.199996999999996,78.900002000000001,77.039589000000007,37389,78.900002000000001,77.039589000000007]
[null,"2016-08-22",false,2016,79.400002000000001,79.900002000000001,77.599997999999999,77.900002000000001,76.063164,58105,77.900002000000001,76.063164]
[null,"2016-08-23",false,2016,78.349997999999999,79.25,77.900002000000001,78.050003000000004,76.209641000000005,66829,78.050003000000004,76.209641000000005]
[null,"2016-08-24",false,2016,78.050003000000004,79.900002000000001,77.699996999999996,79.25,77.381332,149679,79.25,77.381332]
[null,"2016-08-25",false,2016,80,80.050003000000004,78.599997999999999,78.849997999999999,76.990768000000003,26340,78.849997999999999,76.990768000000003]
[null,"2016-08-26",false,2016,78.949996999999996,81.5,78.949996999999996,80.099997999999999,78.211287999999996,111569,80.099997999999999,78.211287999999996]
[null,"2016-08-29",false,2016,80.099997999999999,80.099997999999999,77.75,78.449996999999996,76.600196999999994,95048,78.449996999999996,76.600196999999994]
[null,"2016-08-30",false,2016,78.599997999999999,93.900002000000001,78.599997999999999,82.550003000000004,80.603531000000004,7118555,82.550003000000004,80.603531000000004]
[null,"2016-08-31",false,2016,88.900002000000001,89.699996999999996,81.800003000000004,82.599997999999999,80.652343999999999,1037378,82.599997999999999,80.652343999999999]
[null,"2016-09-01",false,2016,82.900002000000001,84.800003000000004,82,83.849997999999999,81.872864000000007,184034,83.849997999999999,81.872864000000007]
[null,"2016-09-02",false,2016,83.099997999999999,85.400002000000001,83.099997999999999,84.5,82.507544999999993,100684,84.5,82.507544999999993]
[null,"2016-09-06",false,2016,85.400002000000001,89.900002000000001,83.699996999999996,86.550003000000004,84.509208999999998,1731033,86.550003000000004,84.509208999999998]
[null,"2016-09-07",false,2016,86.550003000000004,88.849997999999999,84.75,86.050003000000004,84.020995999999997,212270,86.050003000000004,84.020995999999997]
[null,"2016-09-08",false,2016,86.550003000000004,89.449996999999996,85.849997999999999,86.849997999999999,84.802132,233121,86.849997999999999,84.802132]
[null,"2016-09-09",false,2016,86.800003000000004,87.699996999999996,84.300003000000004,84.650002000000001,83.036445999999998,108508,84.650002000000001,83.036445999999998]
[null,"2016-09-12",false,2016,83.550003000000004,84.650002000000001,81.300003000000004,82.25,80.682190000000006,78078,82.25,80.682190000000006]
[null,"2016-09-14",false,2016,83.400002000000001,83.400002000000001,81.25,82.099997999999999,80.535049000000001,79244,82.099997999999999,80.535049000000001]
[null,"2016-09-15",false,2016,82.5,86.300003000000004,82.099997999999999,83.949996999999996,82.349784999999997,187733,83.949996999999996,82.349784999999997]
[null,"2016-09-16",false,2016,84.050003000000004,85.599997999999999,82,82.449996999999996,80.878380000000007,105292,82.449996999999996,80.878380000000007]
[null,"2016-09-19",false,2016,84.599997999999999,84.599997999999999,82,82.349997999999999,80.780281000000002,65527,82.349997999999999,80.780281000000002]
[null,"2016-09-20",false,2016,82.400002000000001,83.099997999999999,81.849997999999999,82.300003000000004,80.731239000000002,121830,82.300003000000004,80.731239000000002]
[null,"2016-09-21",false,2016,81.800003000000004,83,81.75,82.550003000000004,80.976478999999998,33802,82.550003000000004,80.976478999999998]
[null,"2016-09-22",false,2016,83,84.400002000000001,82.599997999999999,83,81.417891999999995,99193,83,81.417891999999995]
[null,"2016-09-23",false,2016,83,83.5,82.099997999999999,82.300003000000004,80.731239000000002,50316,82.300003000000004,80.731239000000002]
[null,"2016-09-26",false,2016,82.75,82.75,81.800003000000004,82.150002000000001,80.584091000000001,47829,82.150002000000001,80.584091000000001]
[null,"2016-09-27",false,2016,82,82.650002000000001,81.650002000000001,81.900002000000001,80.338866999999993,51807,81.900002000000001,80.338866999999993]
[null,"2016-09-28",false,2016,81.900002000000001,82.800003000000004,81.900002000000001,82.300003000000004,80.731239000000002,74997,82.300003000000004,80.731239000000002]
[null,"2016-09-29",false,2016,82.5,83.199996999999996,78.300003000000004,79.650002000000001,78.131752000000006,175646,79.650002000000001,78.131752000000006]
[null,"2016-09-30",false,2016,78.599997999999999,84,78.599997999999999,83.5,81.908362999999994,113238,83.5,81.908362999999994]
[null,"2016-10-03",false,2016,84,85.400002000000001,83,84.150002000000001,82.545974999999999,52379,84.150002000000001,82.545974999999999]
[null,"2016-10-04",false,2016,84.400002000000001,85.599997999999999,83.400002000000001,84.800003000000004,83.183586000000005,65142,84.800003000000004,83.183586000000005]
[null,"2016-10-05",false,2016,84.449996999999996,89.900002000000001,84.449996999999996,87.550003000000004,85.881164999999996,372116,87.550003000000004,85.881164999999996]
[null,"2016-10-06",false,2016,87.900002000000001,89.050003000000004,85.400002000000001,85.650002000000001,84.017386999999999,129486,85.650002000000001,84.017386999999999]
[null,"2016-10-07",false,2016,86,86.25,84.349997999999999,84.900002000000001,83.281677000000002,171489,84.900002000000001,83.281677000000002]
[null,"2016-10-10",false,2016,85,88.849997999999999,85,86.449996999999996,84.802124000000006,106536,86.449996999999996,84.802124000000006]
[null,"2016-10-13",false,2016,86.449996999999996,86.449996999999996,83.75,85.599997999999999,83.968338000000003,88222,85.599997999999999,83.968338000000003]
[null,"2016-10-14",false,2016,86,91.5,85.349997999999999,90.650002000000001,88.922072999999997,328943,90.650002000000001,88.922072999999997]
[null,"2016-10-17",false,2016,91.900002000000001,95.800003000000004,90.199996999999996,92.099997999999999,90.344436999999999,558988,92.099997999999999,90.344436999999999]
[null,"2016-10-18",false,2016,94,94,89,89.349997999999999,87.646850999999998,248127,89.349997999999999,87.646850999999998]
[null,"2016-10-19",false,2016,88.5,92.650002000000001,88.5,90.150002000000001,88.431601999999998,177949,90.150002000000001,88.431601999999998]
[null,"2016-10-20",false,2016,92,94.599997999999999,90.199996999999996,93.5,91.717742999999999,373891,93.5,91.717742999999999]
[null,"2016-10-21",false,2016,93,94,91.5,92.199996999999996,90.442535000000007,75405,92.199996999999996,90.442535000000007]
[null,"2016-10-24",false,2016,92.5,94,91.150002000000001,91.650002000000001,89.903014999999996,68442,91.650002000000001,89.903014999999996]
[null,"2016-10-25",false,2016,91.650002000000001,93.199996999999996,90.199996999999996,91.400002000000001,89.657775999999998,72926,91.400002000000001,89.657775999999998]
[null,"2016-10-26",false,2016,91,91.199996999999996,87.400002000000001,88.050003000000004,86.371643000000006,187407,88.050003000000004,86.371643000000006]
[null,"2016-10-27",false,2016,87.5,89,86.550003000000004,87.800003000000004,86.126403999999994,47508,87.800003000000004,86.126403999999994]
[null,"2016-10-28",false,2016,87.800003000000004,92.900002000000001,87.25,89.949996999999996,88.235412999999994,224323,89.949996999999996,88.235412999999994]
[null,"2016-11-01",false,2016,92,96.5,91.199996999999996,91.800003000000004,90.050156000000001,541062,91.800003000000004,90.050156000000001]
[null,"2016-11-02",{"$f":"AND(MONTH(B2756)=$C$1,MONTH(B2755)<>$C$1)","v":false},2016,91,94.400002000000001,85.099997999999999,86.150002000000001,84.507851000000002,548119,{"$f":"IF(ISNUMBER(H2756),H2756,H2755)","v":86.150002000000001},84.507851000000002]
[null,"2016-11-03",false,{"$f":"IF(C2757,D2756+1,D2756)","v":2016},84.5,86.150002000000001,81.050003000000004,81.849997999999999,80.289810000000003,498830,81.849997999999999,80.289810000000003]
[null,"2016-11-04",false,2016,82.199996999999996,84.050003000000004,78.699996999999996,79.900002000000001,78.376991000000004,239955,79.900002000000001,78.376991000000004]
[null,"2016-11-07",false,2016,80.75,82.400002000000001,80.599997999999999,80.900002000000001,79.357924999999994,67148,80.900002000000001,79.357924999999994]
[null,"2016-11-08",false,2016,83.300003000000004,83.400002000000001,81.150002000000001,81.650002000000001,80.093627999999995,185974,81.650002000000001,80.093627999999995]
[null,"2016-11-09",false,2016,77.25,81.5,71,80.349997999999999,78.818398000000002,268953,80.349997999999999,78.818398000000002]
[null,"2016-11-10",false,2016,81.949996999999996,84,79.300003000000004,80.400002000000001,78.867455000000007,155612,80.400002000000001,78.867455000000007]
[null,"2016-11-11",false,2016,79.400002000000001,80.400002000000001,78,78.300003000000004,76.807486999999995,78513,78.300003000000004,76.807486999999995]
[null,"2016-11-15",false,2016,78,78,74.75,74.949996999999996,73.521332000000001,145549,74.949996999999996,73.521332000000001]
[null,"2016-11-16",false,2016,76.150002000000001,76.199996999999996,74.050003000000004,74.949996999999996,73.521332000000001,50457,74.949996999999996,73.521332000000001]
[null,"2016-11-17",false,2016,75,75.599997999999999,72.699996999999996,73,71.608513000000002,202152,73,71.608513000000002]
[null,"2016-11-18",false,2016,73,76.800003000000004,72.5,73.199996999999996,71.804694999999995,437101,73.199996999999996,71.804694999999995]
[null,"2016-11-21",false,2016,74.449996999999996,75,72.050003000000004,73.199996999999996,71.804694999999995,100193,73.199996999999996,71.804694999999995]
[null,"2016-11-22",false,2016,73.650002000000001,73.800003000000004,71.800003000000004,72.199996999999996,70.823752999999996,111894,72.199996999999996,70.823752999999996]
[null,"2016-11-23",false,2016,73.449996999999996,73.449996999999996,71.050003000000004,71.25,69.891869,430044,71.25,69.891869]
[null,"2016-11-24",false,2016,72.599997999999999,72.599997999999999,70.5,70.900002000000001,69.548537999999994,92491,70.900002000000001,69.548537999999994]
[null,"2016-11-25",false,2016,71.300003000000004,72.099997999999999,71,71.5,70.137100000000004,78447,71.5,70.137100000000004]
[null,"2016-11-28",false,2016,71.550003000000004,72.599997999999999,71.349997999999999,71.699996999999996,70.333290000000005,167678,71.699996999999996,70.333290000000005]
[null,"2016-11-29",false,2016,71.699996999999996,72.900002000000001,71.400002000000001,71.599997999999999,70.235198999999994,358297,71.599997999999999,70.235198999999994]
[null,"2016-11-30",false,2016,72.349997999999999,72.349997999999999,71.25,71.449996999999996,70.088058000000004,248134,71.449996999999996,70.088058000000004]
[null,"2016-12-01",false,2016,71.949996999999996,72,70.550003000000004,70.849997999999999,69.499495999999994,260028,70.849997999999999,69.499495999999994]
[null,"2016-12-02",false,2016,70.949996999999996,71.050003000000004,69.5,70,68.665694999999999,512942,70,68.665694999999999]
[null,"2016-12-05",false,2016,70.449996999999996,71.699996999999996,70.199996999999996,71.150002000000001,69.793777000000006,86632,71.150002000000001,69.793777000000006]
[null,"2016-12-06",false,2016,71.699996999999996,72.050003000000004,69.449996999999996,70.25,68.910933999999997,137747,70.25,68.910933999999997]
[null,"2016-12-07",false,2016,70.25,74.25,70.199996999999996,72.949996999999996,71.559455999999997,254137,72.949996999999996,71.559455999999997]
[null,"2016-12-08",false,2016,73.849997999999999,74,68.900002000000001,72.900002000000001,71.510413999999997,371656,72.900002000000001,71.510413999999997]
[null,"2016-12-09",false,2016,73.400002000000001,73.900002000000001,72.349997999999999,73.5,72.098975999999993,56972,73.5,72.098975999999993]
[null,"2016-12-12",false,2016,73.949996999999996,73.949996999999996,72.300003000000004,72.449996999999996,71.068993000000006,73480,72.449996999999996,71.068993000000006]
[null,"2016-12-13",false,2016,72.699996999999996,73.75,72.5,73.550003000000004,72.148026000000002,38024,73.550003000000004,72.148026000000002]
[null,"2016-12-14",false,2016,74,74.300003000000004,73.099997999999999,73.449996999999996,72.049933999999993,43821,73.449996999999996,72.049933999999993]
[null,"2016-12-15",false,2016,73,73.650002000000001,71.75,72.050003000000004,70.676613000000003,41902,72.050003000000004,70.676613000000003]
[null,"2016-12-16",false,2016,72,73.5,72,72.449996999999996,71.068993000000006,27517,72.449996999999996,71.068993000000006]
[null,"2016-12-19",false,2016,73.400002000000001,73.400002000000001,71.650002000000001,72,70.627571000000003,90240,72,70.627571000000003]
[null,"2016-12-20",false,2016,72.150002000000001,73.25,71.5,72.400002000000001,71.019942999999998,70112,72.400002000000001,71.019942999999998]
[null,"2016-12-21",false,2016,75.650002000000001,79,73.599997999999999,74,72.589438999999999,519529,74,72.589438999999999]
[null,"2016-12-22",false,2016,74.300003000000004,74.800003000000004,72.550003000000004,73.900002000000001,72.491364000000004,82460,73.900002000000001,72.491364000000004]
[null,"2016-12-23",false,2016,74.800003000000004,74.800003000000004,72.650002000000001,73.150002000000001,71.755652999999995,56786,73.150002000000001,71.755652999999995]
[null,"2016-12-26",false,2016,74.5,74.5,71.599997999999999,72,70.627571000000003,59444,72,70.627571000000003]
[null,"2016-12-27",false,2016,72.050003000000004,72.5,71.800003000000004,71.949996999999996,70.578522000000007,27001,71.949996999999996,70.578522000000007]
[null,"2016-12-28",false,2016,72.900002000000001,73.199996999999996,71.400002000000001,71.800003000000004,70.431381000000002,77894,71.800003000000004,70.431381000000002]
[null,"2016-12-29",false,2016,71.800003000000004,72.349997999999999,71.400002000000001,72.099997999999999,70.725662,94790,72.099997999999999,70.725662]
[null,"2016-12-30",false,2016,73.75,73.75,72,72.25,70.872803000000005,89173,72.25,70.872803000000005]
[null,"2017-01-02",false,2016,73.800003000000004,73.900002000000001,72,73.300003000000004,71.902801999999994,56038,73.300003000000004,71.902801999999994]
[null,"2017-01-03",false,2016,73.5,74.300003000000004,73.050003000000004,73.849997999999999,72.442299000000006,46257,73.849997999999999,72.442299000000006]
[null,"2017-01-04",false,2016,74.25,75,73.75,74.300003000000004,72.883735999999999,35602,74.300003000000004,72.883735999999999]
[null,"2017-01-05",false,2016,75.199996999999996,77,75.199996999999996,76.650002000000001,75.188934000000003,128074,76.650002000000001,75.188934000000003]
[null,"2017-01-06",false,2016,75,76.75,74.949996999999996,75.599997999999999,74.158951000000002,53199,75.599997999999999,74.158951000000002]
[null,"2017-01-09",false,2016,76.5,77.300003000000004,74.949996999999996,75.25,73.815619999999996,109399,75.25,73.815619999999996]
[null,"2017-01-10",false,2016,76.050003000000004,76.050003000000004,74.75,75,73.570389000000006,56371,75,73.570389000000006]
[null,"2017-01-11",false,2016,75.150002000000001,75.699996999999996,72.849997999999999,73,71.608513000000002,335773,73,71.608513000000002]
[null,"2017-01-12",false,2016,74.650002000000001,78,73.599997999999999,77.099997999999999,75.630356000000006,413730,77.099997999999999,75.630356000000006]
[null,"2017-01-13",false,2016,76.949996999999996,79.900002000000001,75.199996999999996,78.75,77.248901000000004,613003,78.75,77.248901000000004]
[null,"2017-01-16",false,2016,85,86.699996999999996,81.349997999999999,82.050003000000004,80.486007999999998,2197591,82.050003000000004,80.486007999999998]
[null,"2017-01-17",false,2016,83.75,84.400002000000001,82.300003000000004,83.699996999999996,82.104545999999999,645245,83.699996999999996,82.104545999999999]
[null,"2017-01-18",false,2016,84.449996999999996,84.599997999999999,81.099997999999999,81.550003000000004,79.995529000000005,320132,81.550003000000004,79.995529000000005]
[null,"2017-01-19",false,2016,82,82.800003000000004,81,82.199996999999996,80.633140999999995,123704,82.199996999999996,80.633140999999995]
[null,"2017-01-20",false,2016,82,82.349997999999999,79.800003000000004,80.150002000000001,78.622223000000005,96337,80.150002000000001,78.622223000000005]
[null,"2017-01-23",false,2016,79,81,79,79.400002000000001,77.886520000000004,119782,79.400002000000001,77.886520000000004]
[null,"2017-01-24",false,2016,80.900002000000001,83.5,79.050003000000004,80.400002000000001,78.867455000000007,1330806,80.400002000000001,78.867455000000007]
[null,"2017-01-25",false,2016,81.349997999999999,81.5,79.699996999999996,79.900002000000001,78.376991000000004,133118,79.900002000000001,78.376991000000004]
[null,"2017-01-27",false,2016,80.199996999999996,80.699996999999996,79.150002000000001,79.449996999999996,77.935562000000004,109615,79.449996999999996,77.935562000000004]
[null,"2017-01-30",false,2016,79.5,80.900002000000001,79.5,80.050003000000004,78.524131999999994,122541,80.050003000000004,78.524131999999994]
[null,"2017-01-31",false,2016,81.349997999999999,81.900002000000001,79.5,79.75,78.229850999999996,131112,79.75,78.229850999999996]
[null,"2017-02-01",false,2016,80.75,81.400002000000001,80.050003000000004,80.5,78.965546000000003,146345,80.5,78.965546000000003]
[null,"2017-02-02",{"$f":"AND(MONTH(B2820)=$C$1,MONTH(B2819)<>$C$1)","v":false},2016,80.400002000000001,80.75,80,80.300003000000004,78.769362999999998,60947,{"$f":"IF(ISNUMBER(H2820),H2820,H2819)","v":80.300003000000004},78.769362999999998]
[null,"2017-02-03",false,{"$f":"IF(C2821,D2820+1,D2820)","v":2016},81.400002000000001,84,81.099997999999999,82.900002000000001,81.319800999999998,319852,82.900002000000001,81.319800999999998]
[null,"2017-02-06",false,2016,83.900002000000001,84.25,82.199996999999996,83.199996999999996,81.614081999999996,193323,83.199996999999996,81.614081999999996]
[null,"2017-02-07",false,2016,83.449996999999996,83.800003000000004,81.699996999999996,81.949996999999996,80.387908999999993,72709,81.949996999999996,80.387908999999993]
[null,"2017-02-08",false,2016,82.849997999999999,83.650002000000001,82.400002000000001,82.75,81.172661000000005,124996,82.75,81.172661000000005]
[null,"2017-02-09",false,2016,82.25,83.949996999999996,82.25,83.050003000000004,81.466949,166570,83.050003000000004,81.466949]
[null,"2017-02-10",false,2016,83.449996999999996,84.099997999999999,82.599997999999999,82.800003000000004,81.221710000000002,73830,82.800003000000004,81.221710000000002]
[null,"2017-02-13",false,2016,83.800003000000004,85.75,83.699996999999996,85.300003000000004,83.674057000000005,460172,85.300003000000004,83.674057000000005]
[null,"2017-02-14",false,2016,85.650002000000001,85.699996999999996,83.75,84.949996999999996,83.330719000000002,162454,84.949996999999996,83.330719000000002]
[null,"2017-02-15",false,2016,84.949996999999996,85.050003000000004,82.300003000000004,82.849997999999999,81.270752000000002,118653,82.849997999999999,81.270752000000002]
[null,"2017-02-16",false,2016,82.650002000000001,83.400002000000001,80.75,81.949996999999996,80.387908999999993,126380,81.949996999999996,80.387908999999993]
[null,"2017-02-17",false,2016,80.5,83.300003000000004,80.5,82.349997999999999,80.780281000000002,65262,82.349997999999999,80.780281000000002]
[null,"2017-02-20",false,2016,82.5,88.400002000000001,82.5,86.900002000000001,85.243553000000006,1088992,86.900002000000001,85.243553000000006]
[null,"2017-02-21",false,2016,86.300003000000004,87.699996999999996,84.5,85.25,83.625007999999994,229982,85.25,83.625007999999994]
[null,"2017-02-22",false,2016,85.400002000000001,85.699996999999996,83.099997999999999,83.349997999999999,81.761223000000001,152324,83.349997999999999,81.761223000000001]
[null,"2017-02-23",false,2016,83.75,84.800003000000004,82.300003000000004,82.699996999999996,81.123610999999997,65393,82.699996999999996,81.123610999999997]
[null,"2017-02-27",false,2016,83.400002000000001,83.800003000000004,82.5,83.300003000000004,81.712181000000001,76848,83.300003000000004,81.712181000000001]
[null,"2017-02-28",false,2016,83.449996999999996,86.5,82.849997999999999,85.5,83.870247000000006,235704,85.5,83.870247000000006]
[null,"2017-03-01",false,2016,85.5,86.800003000000004,85,85.150002000000001,83.526916999999997,132539,85.150002000000001,83.526916999999997]
[null,"2017-03-02",false,2016,85.150002000000001,85.550003000000004,83.099997999999999,83.349997999999999,81.761223000000001,69283,83.349997999999999,81.761223000000001]
[null,"2017-03-03",false,2016,83.5,84.800003000000004,82.699996999999996,83,81.417891999999995,95958,83,81.417891999999995]
[null,"2017-03-06",false,2016,83.099997999999999,85.300003000000004,83.099997999999999,84.449996999999996,82.840248000000003,81930,84.449996999999996,82.840248000000003]
[null,"2017-03-07",false,2016,84.949996999999996,86.599997999999999,84.050003000000004,85.300003000000004,83.674057000000005,176012,85.300003000000004,83.674057000000005]
[null,"2017-03-08",false,2016,84.949996999999996,85.5,83.400002000000001,83.599997999999999,82.006454000000005,62730,83.599997999999999,82.006454000000005]
[null,"2017-03-09",false,2016,83.599997999999999,84.400002000000001,83.25,83.599997999999999,82.006454000000005,62050,83.599997999999999,82.006454000000005]
[null,"2017-03-10",false,2016,83.949996999999996,84.900002000000001,83.050003000000004,83.300003000000004,81.712181000000001,64832,83.300003000000004,81.712181000000001]
[null,"2017-03-14",false,2016,84.25,85,82.050003000000004,82.400002000000001,80.829329999999999,83178,82.400002000000001,80.829329999999999]
[null,"2017-03-15",false,2016,82.5,83.599997999999999,81.300003000000004,82.699996999999996,81.123610999999997,125258,82.699996999999996,81.123610999999997]
[null,"2017-03-16",false,2016,82.550003000000004,83.449996999999996,82.5,82.800003000000004,81.221710000000002,96540,82.800003000000004,81.221710000000002]
[null,"2017-03-17",false,2016,83.199996999999996,84.900002000000001,83,83.75,82.153594999999996,166594,83.75,82.153594999999996]
[null,"2017-03-20",false,2016,83.800003000000004,84.599997999999999,83.349997999999999,83.849997999999999,82.251686000000007,86206,83.849997999999999,82.251686000000007]
[null,"2017-03-21",false,2016,84,84.400002000000001,82.099997999999999,82.550003000000004,80.976478999999998,93666,82.550003000000004,80.976478999999998]
[null,"2017-03-22",false,2016,82.5,82.5,80.800003000000004,81,79.456023999999999,109436,81,79.456023999999999]
[null,"2017-03-23",false,2016,81.300003000000004,82,80.849997999999999,81.150002000000001,79.603165000000004,50562,81.150002000000001,79.603165000000004]
[null,"2017-03-24",false,2016,81.5,82,81.150002000000001,81.599997999999999,80.044585999999995,57834,81.599997999999999,80.044585999999995]
[null,"2017-03-27",false,2016,81.400002000000001,82.199996999999996,80.800003000000004,81.050003000000004,79.505065999999999,59515,81.050003000000004,79.505065999999999]
[null,"2017-03-28",false,2016,81.099997999999999,83,81.050003000000004,82.699996999999996,81.123610999999997,75964,82.699996999999996,81.123610999999997]
[null,"2017-03-29",false,2016,82.599997999999999,83.650002000000001,80.900002000000001,81.599997999999999,80.044585999999995,197996,81.599997999999999,80.044585999999995]
[null,"2017-03-30",false,2016,83,83.599997999999999,82.199996999999996,82.650002000000001,81.074562,66995,82.650002000000001,81.074562]
[null,"2017-03-31",false,2016,82.699996999999996,84.199996999999996,81.949996999999996,83.300003000000004,81.712181000000001,98582,83.300003000000004,81.712181000000001]
[null,"2017-04-03",true,2017,83.25,84.199996999999996,83,83.5,81.908362999999994,57289,83.5,81.908362999999994]
[null,"2017-04-05",false,2017,83.550003000000004,86.900002000000001,83.550003000000004,85.699996999999996,84.066422000000003,250697,85.699996999999996,84.066422000000003]
[null,"2017-04-06",false,2017,86.400002000000001,87.199996999999996,84.650002000000001,84.849997999999999,83.232628000000005,84195,84.849997999999999,83.232628000000005]
[null,"2017-04-07",false,2017,85,86.349997999999999,84.949996999999996,86,84.360709999999997,186984,86,84.360709999999997]
[null,"2017-04-10",false,2017,86.050003000000004,87.400002000000001,85.5,86.449996999999996,84.802124000000006,119330,86.449996999999996,84.802124000000006]
[null,"2017-04-11",false,2017,87.5,88,86.300003000000004,86.800003000000004,85.145454000000001,146771,86.800003000000004,85.145454000000001]
[null,"2017-04-12",false,2017,87,87,83.849997999999999,85.599997999999999,83.968338000000003,113091,85.599997999999999,83.968338000000003]
[null,"2017-04-13",false,2017,85.599997999999999,86.300003000000004,85.599997999999999,86.050003000000004,84.409760000000006,106824,86.050003000000004,84.409760000000006]
[null,"2017-04-17",false,2017,86.050003000000004,86.050003000000004,84.25,84.75,83.134536999999995,65487,84.75,83.134536999999995]
[null,"2017-04-18",false,2017,84.75,86,83.5,84.300003000000004,82.693115000000006,62813,84.300003000000004,82.693115000000006]
[null,"2017-04-19",false,2017,83.550003000000004,84.849997999999999,83.150002000000001,83.599997999999999,82.006454000000005,273428,83.599997999999999,82.006454000000005]
[null,"2017-04-20",false,2017,84.050003000000004,84.550003000000004,83.449996999999996,84,82.398826999999997,212515,84,82.398826999999997]
[null,"2017-04-21",false,2017,84.099997999999999,84.550003000000004,82.599997999999999,83,81.417891999999995,153805,83,81.417891999999995]
[null,"2017-04-24",false,2017,83.25,83.5,82.400002000000001,83,81.417891999999995,111743,83,81.417891999999995]
[null,"2017-04-25",false,2017,83.550003000000004,83.949996999999996,82.800003000000004,83.400002000000001,81.810265000000001,76500,83.400002000000001,81.810265000000001]
[null,"2017-04-26",false,2017,84,84.900002000000001,81.949996999999996,82.349997999999999,80.780281000000002,318588,82.349997999999999,80.780281000000002]
[null,"2017-04-27",false,2017,82.650002000000001,82.800003000000004,81.75,82.050003000000004,80.486007999999998,290667,82.050003000000004,80.486007999999998]
[null,"2017-04-28",false,2017,82,82.699996999999996,81.900002000000001,82.050003000000004,80.486007999999998,73434,82.050003000000004,80.486007999999998]
[null,"2017-05-02",false,2017,82.050003000000004,83.349997999999999,81.25,82.199996999999996,80.633140999999995,114029,82.199996999999996,80.633140999999995]
[null,"2017-05-03",false,2017,82.25,82.75,81.699996999999996,81.849997999999999,80.289810000000003,38803,81.849997999999999,80.289810000000003]
[null,"2017-05-04",false,2017,82.300003000000004,82.900002000000001,81.949996999999996,82.5,80.927422000000007,56076,82.5,80.927422000000007]
[null,"2017-05-05",false,2017,82.5,83.400002000000001,81.900002000000001,82.25,80.682190000000006,100179,82.25,80.682190000000006]
[null,"2017-05-08",false,2017,82.699996999999996,83.400002000000001,82.300003000000004,82.650002000000001,81.074562,45674,82.650002000000001,81.074562]
[null,"2017-05-09",false,2017,83.099997999999999,83.349997999999999,82.599997999999999,82.849997999999999,81.270752000000002,27708,82.849997999999999,81.270752000000002]
[null,"2017-05-10",{"$f":"AND(MONTH(B2884)=$C$1,MONTH(B2883)<>$C$1)","v":false},2017,83.599997999999999,86.300003000000004,82.449996999999996,84.449996999999996,82.840248000000003,244048,{"$f":"IF(ISNUMBER(H2884),H2884,H2883)","v":84.449996999999996},82.840248000000003]
[null,"2017-05-11",false,{"$f":"IF(C2885,D2884+1,D2884)","v":2017},84.699996999999996,85.75,83.25,83.75,82.153594999999996,62266,83.75,82.153594999999996]
[null,"2017-05-12",false,2017,83.300003000000004,84.349997999999999,82.5,83.199996999999996,81.614081999999996,61016,83.199996999999996,81.614081999999996]
[null,"2017-05-15",false,2017,83.5,84.650002000000001,83.25,84.400002000000001,82.791213999999997,42482,84.400002000000001,82.791213999999997]
[null,"2017-05-16",false,2017,84.900002000000001,86.5,83.75,86,84.360709999999997,85988,86,84.360709999999997]
[null,"2017-05-17",false,2017,86.400002000000001,91.800003000000004,85.199996999999996,89.599997999999999,87.892089999999996,1053707,89.599997999999999,87.892089999999996]
[null,"2017-05-18",false,2017,90,90,85.550003000000004,86.25,84.605948999999995,1253456,86.25,84.605948999999995]
[null,"2017-05-19",false,2017,88.199996999999996,88.300003000000004,79.550003000000004,82.300003000000004,80.731239000000002,1142869,82.300003000000004,80.731239000000002]
[null,"2017-05-22",false,2017,81.5,84.900002000000001,80.099997999999999,81.25,79.701248000000007,368860,81.25,79.701248000000007]
[null,"2017-05-23",false,2017,81.25,81.800003000000004,79.849997999999999,80.849997999999999,79.308884000000006,377473,80.849997999999999,79.308884000000006]
[null,"2017-05-24",false,2017,80.949996999999996,81.349997999999999,79.25,80,78.475082,532375,80,78.475082]
[null,"2017-05-25",false,2017,80.75,81.5,79.599997999999999,80.949996999999996,79.406959999999998,47751,80.949996999999996,79.406959999999998]
[null,"2017-05-26",false,2017,81.949996999999996,81.949996999999996,80,81.650002000000001,80.093627999999995,52382,81.650002000000001,80.093627999999995]
[null,"2017-05-29",false,2017,81.099997999999999,82,79.25,81,79.456023999999999,60301,81,79.456023999999999]
[null,"2017-05-30",false,2017,79.349997999999999,82.900002000000001,79.349997999999999,81.75,80.191727,45510,81.75,80.191727]
[null,"2017-05-31",false,2017,81.199996999999996,83.199996999999996,81.199996999999996,82.75,81.172661000000005,53665,82.75,81.172661000000005]
[null,"2017-06-01",false,2017,83.150002000000001,83.349997999999999,81.800003000000004,82.050003000000004,80.486007999999998,22473,82.050003000000004,80.486007999999998]
[null,"2017-06-02",false,2017,83,83,81.5,81.949996999999996,80.387908999999993,23848,81.949996999999996,80.387908999999993]
[null,"2017-06-05",false,2017,82.949996999999996,82.949996999999996,80.300003000000004,81,79.456023999999999,52446,81,79.456023999999999]
[null,"2017-06-06",false,2017,80.150002000000001,84.949996999999996,80.150002000000001,84.050003000000004,82.447890999999998,268312,84.050003000000004,82.447890999999998]
[null,"2017-06-07",false,2017,83.75,84.849997999999999,82.099997999999999,82.300003000000004,80.731239000000002,49061,82.300003000000004,80.731239000000002]
[null,"2017-06-08",false,2017,83.400002000000001,83.550003000000004,82,82.5,80.927422000000007,1251884,82.5,80.927422000000007]
[null,"2017-06-09",false,2017,83.5,83.849997999999999,80.75,82.349997999999999,80.780281000000002,458073,82.349997999999999,80.780281000000002]
[null,"2017-06-12",false,2017,82.300003000000004,82.300003000000004,81.099997999999999,81.449996999999996,79.897446000000002,50844,81.449996999999996,79.897446000000002]
[null,"2017-06-13",false,2017,81.449996999999996,82,81,81.300003000000004,79.750304999999997,52601,81.300003000000004,79.750304999999997]
[null,"2017-06-14",false,2017,81.400002000000001,82.099997999999999,80.5,81.449996999999996,79.897446000000002,89319,81.449996999999996,79.897446000000002]
[null,"2017-06-15",false,2017,81.599997999999999,81.949996999999996,80.599997999999999,81.050003000000004,79.505065999999999,711631,81.050003000000004,79.505065999999999]
[null,"2017-06-16",false,2017,81.849997999999999,81.849997999999999,80.199996999999996,81.099997999999999,79.554107999999999,126443,81.099997999999999,79.554107999999999]
[null,"2017-06-19",false,2017,81.099997999999999,82.25,80.550003000000004,81.5,79.946487000000005,44276,81.5,79.946487000000005]
[null,"2017-06-20",false,2017,82,82.449996999999996,80.900002000000001,81.550003000000004,79.995529000000005,47082,81.550003000000004,79.995529000000005]
[null,"2017-06-21",false,2017,81.449996999999996,82.650002000000001,81.150002000000001,82.150002000000001,80.584091000000001,48761,82.150002000000001,80.584091000000001]
[null,"2017-06-22",false,2017,82.449996999999996,82.75,81.75,82.5,80.927422000000007,121399,82.5,80.927422000000007]
[null,"2017-06-23",false,2017,83,84.900002000000001,81.650002000000001,83.5,81.908362999999994,883327,83.5,81.908362999999994]
[null,"2017-06-27",false,2017,84.849997999999999,84.900002000000001,81.300003000000004,82.949996999999996,81.368842999999998,434535,82.949996999999996,81.368842999999998]
[null,"2017-06-28",false,2017,82.849997999999999,82.849997999999999,81.099997999999999,81.449996999999996,79.897446000000002,26125,81.449996999999996,79.897446000000002]
[null,"2017-06-29",false,2017,81.75,82.199996999999996,80.5,80.800003000000004,79.259827000000001,46444,80.800003000000004,79.259827000000001]
[null,"2017-06-30",false,2017,80.5,81,80,80.800003000000004,79.259827000000001,43299,80.800003000000004,79.259827000000001]
[null,"2017-07-03",false,2017,80.199996999999996,81.650002000000001,80.199996999999996,81,79.456023999999999,22460,81,79.456023999999999]
[null,"2017-07-04",false,2017,81.599997999999999,81.599997999999999,80.699996999999996,81.199996999999996,79.652198999999996,26629,81.199996999999996,79.652198999999996]
[null,"2017-07-05",false,2017,80.75,82,80.699996999999996,81.5,79.946487000000005,99670,81.5,79.946487000000005]
[null,"2017-07-06",false,2017,81.800003000000004,82.349997999999999,81.5,82,80.436950999999993,1110507,82,80.436950999999993]
[null,"2017-07-07",false,2017,82.349997999999999,83,81,81.5,79.946487000000005,53132,81.5,79.946487000000005]
[null,"2017-07-10",false,2017,82.300003000000004,82.300003000000004,81.050003000000004,81.800003000000004,80.240768000000003,8388,81.800003000000004,80.240768000000003]
[null,"2017-07-11",false,2017,82,82.900002000000001,81.050003000000004,81.800003000000004,80.240768000000003,99693,81.800003000000004,80.240768000000003]
[null,"2017-07-12",false,2017,81.949996999999996,83.300003000000004,81.599997999999999,82.699996999999996,81.123610999999997,204214,82.699996999999996,81.123610999999997]
[null,"2017-07-13",false,2017,81.699996999999996,85,81.699996999999996,83.349997999999999,81.761223000000001,184085,83.349997999999999,81.761223000000001]
[null,"2017-07-14",false,2017,83.949996999999996,84.900002000000001,82,82.900002000000001,81.319800999999998,141689,82.900002000000001,81.319800999999998]
[null,"2017-07-17",false,2017,82.599997999999999,83.699996999999996,82.099997999999999,83.25,81.663123999999996,48465,83.25,81.663123999999996]
[null,"2017-07-18",false,2017,83,89.949996999999996,82.550003000000004,88.900002000000001,87.205437000000003,2894921,88.900002000000001,87.205437000000003]
[null,"2017-07-19",false,2017,90.5,91.900002000000001,86.599997999999999,87.650002000000001,85.979256000000007,1392193,87.650002000000001,85.979256000000007]
[null,"2017-07-20",false,2017,89,89,84.900002000000001,86,84.360709999999997,330412,86,84.360709999999997]
[null,"2017-07-21",false,2017,86.800003000000004,86.800003000000004,84.599997999999999,85.099997999999999,83.477858999999995,194798,85.099997999999999,83.477858999999995]
[null,"2017-07-24",false,2017,86.349997999999999,91.900002000000001,86.300003000000004,88.099997999999999,86.420676999999998,827419,88.099997999999999,86.420676999999998]
[null,"2017-07-25",false,2017,88.300003000000004,89.699996999999996,87,88.199996999999996,86.518776000000003,206910,88.199996999999996,86.518776000000003]
[null,"2017-07-26",false,2017,87.599997999999999,88.800003000000004,86.199996999999996,86.449996999999996,84.802124000000006,116612,86.449996999999996,84.802124000000006]
[null,"2017-07-27",false,2017,87.5,88.150002000000001,83.75,84.449996999999996,82.840248000000003,106118,84.449996999999996,82.840248000000003]
[null,"2017-07-28",false,2017,85.400002000000001,91.5,83.75,87.949996999999996,86.273537000000005,619648,87.949996999999996,86.273537000000005]
[null,"2017-07-31",false,2017,88.900002000000001,94.900002000000001,88.699996999999996,92.150002000000001,90.393478000000002,1603801,92.150002000000001,90.393478000000002]
[null,"2017-08-01",false,2017,92.75,93,90,90.449996999999996,88.725882999999996,299235,90.449996999999996,88.725882999999996]
[null,"2017-08-02",false,2017,90.349997999999999,92,88.050003000000004,88.449996999999996,86.764008000000004,248171,88.449996999999996,86.764008000000004]
[null,"2017-08-03",false,2017,88.699996999999996,88.800003000000004,86.300003000000004,86.800003000000004,85.145454000000001,153156,86.800003000000004,85.145454000000001]
[null,"2017-08-04",false,2017,87.300003000000004,88.900002000000001,86,86.449996999999996,84.802124000000006,200512,86.449996999999996,84.802124000000006]
[null,"2017-08-07",false,2017,87.400002000000001,88.800003000000004,87,87.300003000000004,85.635932999999994,104557,87.300003000000004,85.635932999999994]
[null,"2017-08-08",false,2017,87.550003000000004,88.349997999999999,86,86.650002000000001,84.998313999999993,96094,86.650002000000001,84.998313999999993]
[null,"2017-08-09",{"$f":"AND(MONTH(B2948)=$C$1,MONTH(B2947)<>$C$1)","v":false},2017,87.099997999999999,87.099997999999999,84,84.300003000000004,82.693115000000006,151814,{"$f":"IF(ISNUMBER(H2948),H2948,H2947)","v":84.300003000000004},82.693115000000006]
[null,"2017-08-10",false,{"$f":"IF(C2949,D2948+1,D2948)","v":2017},84.099997999999999,84.599997999999999,82,82.800003000000004,81.221710000000002,126059,82.800003000000004,81.221710000000002]
[null,"2017-08-11",false,2017,82.75,84.800003000000004,80.349997999999999,84.099997999999999,82.496925000000005,114540,84.099997999999999,82.496925000000005]
[null,"2017-08-14",false,2017,84.949996999999996,88,82.550003000000004,86.650002000000001,84.998313999999993,232310,86.650002000000001,84.998313999999993]
[null,"2017-08-16",false,2017,87,87.599997999999999,85.199996999999996,86.849997999999999,85.194511000000006,97207,86.849997999999999,85.194511000000006]
[null,"2017-08-17",false,2017,86.199996999999996,90.400002000000001,86.199996999999996,86.900002000000001,85.243553000000006,253969,86.900002000000001,85.243553000000006]
[null,"2017-08-18",false,2017,87.349997999999999,88,85.050003000000004,87.050003000000004,85.390693999999996,91285,87.050003000000004,85.390693999999996]
[null,"2017-08-21",false,2017,92.5,95.5,90.650002000000001,91.5,89.755875000000003,1185816,91.5,89.755875000000003]
[null,"2017-08-22",false,2017,91.75,93.849997999999999,89.400002000000001,91.699996999999996,89.952056999999996,359400,91.699996999999996,89.952056999999996]
[null,"2017-08-23",false,2017,92.900002000000001,93.099997999999999,90.800003000000004,91.550003000000004,89.804916000000006,210297,91.550003000000004,89.804916000000006]
[null,"2017-08-24",false,2017,91.800003000000004,93,91,91.650002000000001,89.903014999999996,190430,91.650002000000001,89.903014999999996]
[null,"2017-08-28",false,2017,93.5,95,91.449996999999996,92.900002000000001,91.129181000000003,307502,92.900002000000001,91.129181000000003]
[null,"2017-08-29",false,2017,92,93,89.5,90.25,88.529701000000003,172429,90.25,88.529701000000003]
[null,"2017-08-30",false,2017,91.400002000000001,91.900002000000001,89.800003000000004,90.199996999999996,88.480652000000006,107098,90.199996999999996,88.480652000000006]
[null,"2017-08-31",false,2017,90.949996999999996,96.5,89.300003000000004,93.25,91.472510999999997,801724,93.25,91.472510999999997]
[null,"2017-09-01",false,2017,94.199996999999996,101.949997,93.5,99.449996999999996,97.554328999999996,2308173,99.449996999999996,97.554328999999996]
[null,"2017-09-04",false,2017,99.449996999999996,100.199997,95,96.75,94.905799999999999,720942,96.75,94.905799999999999]
[null,"2017-09-05",false,2017,97.25,99.5,95.699996999999996,97.849997999999999,95.984825000000001,691983,97.849997999999999,95.984825000000001]
[null,"2017-09-06",false,2017,96.699996999999996,99.5,96.099997999999999,98.150002000000001,96.279105999999999,475076,98.150002000000001,96.279105999999999]
[null,"2017-09-07",false,2017,100.800003,103.949997,99.550003000000004,100.25,98.339088000000004,1083305,100.25,98.339088000000004]
[null,"2017-09-08",false,2017,100.400002,105,98,102.5,100.546188,1097846,102.5,100.546188]
[null,"2017-09-11",false,2017,103,104,100.050003,100.849998,98.927643000000003,381764,100.849998,98.927643000000003]
[null,"2017-09-12",false,2017,101.5,103.25,100.050003,100.599998,98.682404000000005,302281,100.599998,98.682404000000005]
[null,"2017-09-13",false,2017,101,101.25,96.300003000000004,96.800003000000004,94.954841999999999,361964,96.800003000000004,94.954841999999999]
[null,"2017-09-14",false,2017,97.5,99.599997999999999,96.699996999999996,97.449996999999996,95.989104999999995,193675,97.449996999999996,95.989104999999995]
[null,"2017-09-15",false,2017,97.900002000000001,99,96.800003000000004,97.699996999999996,96.235352000000006,183534,97.699996999999996,96.235352000000006]
[null,"2017-09-18",false,2017,98.5,106.449997,98,103.849998,102.293159,1535063,103.849998,102.293159]
[null,"2017-09-19",false,2017,104.550003,108.900002,102.550003,105.550003,103.967674,1460366,105.550003,103.967674]
[null,"2017-09-20",false,2017,106.199997,107.650002,102.449997,104,102.44091,447880,104,102.44091]
[null,"2017-09-21",false,2017,104.25,105,98.800003000000004,101.300003,99.781386999999995,465758,101.300003,99.781386999999995]
[null,"2017-09-22",false,2017,100.849998,103.5,97.599997999999999,98.699996999999996,97.220359999999999,411641,98.699996999999996,97.220359999999999]
[null,"2017-09-25",false,2017,98.900002000000001,99.449996999999996,91.050003000000004,94.150002000000001,92.738579000000001,389278,94.150002000000001,92.738579000000001]
[null,"2017-09-26",false,2017,95.400002000000001,96.599997999999999,93.699996999999996,95.199996999999996,93.772827000000007,240050,95.199996999999996,93.772827000000007]
[null,"2017-09-27",false,2017,96.599997999999999,97.699996999999996,91.800003000000004,92.900002000000001,91.507309000000006,261658,92.900002000000001,91.507309000000006]
[null,"2017-09-28",false,2017,93.199996999999996,94,92.150002000000001,93.099997999999999,91.704314999999994,153575,93.099997999999999,91.704314999999994]
[null,"2017-09-29",false,2017,94,95.800003000000004,93.300003000000004,93.699996999999996,92.295319000000006,94306,93.699996999999996,92.295319000000006]
[null,"2017-10-03",false,2017,97,98,94.75,96.199996999999996,94.757835,252935,96.199996999999996,94.757835]
[null,"2017-10-04",false,2017,96.800003000000004,99,95.5,97.050003000000004,95.595100000000002,169246,97.050003000000004,95.595100000000002]
[null,"2017-10-05",false,2017,97.199996999999996,97.849997999999999,96.5,96.949996999999996,95.496596999999994,87756,96.949996999999996,95.496596999999994]
[null,"2017-10-06",false,2017,97.800003000000004,99.449996999999996,97.25,97.650002000000001,96.186104,179089,97.650002000000001,96.186104]
[null,"2017-10-09",false,2017,99.199996999999996,99.5,97,97.25,95.792098999999993,162166,97.25,95.792098999999993]
[null,"2017-10-10",false,2017,98,98.5,96.599997999999999,97.050003000000004,95.595100000000002,223252,97.050003000000004,95.595100000000002]
[null,"2017-10-11",false,2017,98,98,93.849997999999999,94.300003000000004,92.886330000000001,177733,94.300003000000004,92.886330000000001]
[null,"2017-10-12",false,2017,94.5,96.400002000000001,94.199996999999996,95.25,93.822090000000003,142797,95.25,93.822090000000003]
[null,"2017-10-13",false,2017,96,96.050003000000004,93.550003000000004,94.050003000000004,92.640075999999993,113605,94.050003000000004,92.640075999999993]
[null,"2017-10-16",false,2017,94.849997999999999,97.900002000000001,93.550003000000004,95.699996999999996,94.265334999999993,630168,95.699996999999996,94.265334999999993]
[null,"2017-10-17",false,2017,95.400002000000001,106.699997,94.5,101.849998,100.323143,6598693,101.849998,100.323143]
[null,"2017-10-18",false,2017,103,104,98.800003000000004,101.5,99.978386,1658742,101.5,99.978386]
[null,"2017-10-19",false,2017,101.150002,103.5,101,102.650002,101.11114499999999,229437,102.650002,101.11114499999999]
[null,"2017-10-23",false,2017,104.75,105.300003,102.699997,103.199997,101.652901,666764,103.199997,101.652901]
[null,"2017-10-24",false,2017,103.5,104,102.349998,102.5,100.96339399999999,528589,102.5,100.96339399999999]
[null,"2017-10-25",false,2017,103.050003,103.599998,100.5,101.800003,100.273895,244623,101.800003,100.273895]
[null,"2017-10-26",false,2017,101.5,103.25,100.5,102.849998,101.308151,206134,102.849998,101.308151]
[null,"2017-10-27",false,2017,103.849998,104.150002,101.949997,102.449997,100.914146,266861,102.449997,100.914146]
[null,"2017-10-30",false,2017,103,104.550003,102.599998,103,101.45590199999999,332180,103,101.45590199999999]
[null,"2017-10-31",false,2017,103,103.800003,100.75,102.449997,100.914146,307009,102.449997,100.914146]
[null,"2017-11-01",false,2017,102.349998,103.800003,101.300003,101.650002,100.126137,213298,101.650002,100.126137]
[null,"2017-11-02",false,2017,101,104,101,102.550003,101.01264999999999,265289,102.550003,101.01264999999999]
[null,"2017-11-03",false,2017,102.849998,103.849998,101.599998,101.849998,100.323143,172780,101.849998,100.323143]
[null,"2017-11-06",false,2017,102,103.5,100.449997,101.550003,100.027641,182235,101.550003,100.027641]
[null,"2017-11-07",false,2017,101.849998,104.5,98.650002000000001,100.449997,98.944121999999993,381939,100.449997,98.944121999999993]
[null,"2017-11-08",false,2017,101.849998,101.900002,97.5,98.400002000000001,96.924858,194308,98.400002000000001,96.924858]
[null,"2017-11-09",false,2017,99.75,100.5,97.599997999999999,98.599997999999999,97.121864000000002,88422,98.599997999999999,97.121864000000002]
[null,"2017-11-10",false,2017,98.599997999999999,101.5,98.25,99.599997999999999,98.106864999999999,135135,99.599997999999999,98.106864999999999]
[null,"2017-11-13",{"$f":"AND(MONTH(B3012)=$C$1,MONTH(B3011)<>$C$1)","v":false},2017,99.599997999999999,100,96.550003000000004,97,95.545852999999994,91415,{"$f":"IF(ISNUMBER(H3012),H3012,H3011)","v":97},95.545852999999994]
[null,"2017-11-14",false,{"$f":"IF(C3013,D3012+1,D3012)","v":2017},97.400002000000001,99.400002000000001,97.400002000000001,98.75,97.269615000000002,106612,98.75,97.269615000000002]
[null,"2017-11-15",false,2017,98.599997999999999,99.150002000000001,95.599997999999999,96,94.560844000000003,135371,96,94.560844000000003]
[null,"2017-11-16",false,2017,98.25,98.25,96.25,96.949996999999996,95.496596999999994,56841,96.949996999999996,95.496596999999994]
[null,"2017-11-17",false,2017,98,98.75,95.849997999999999,96.25,94.807091,83785,96.25,94.807091]
[null,"2017-11-20",false,2017,96.949996999999996,99.650002000000001,96.199996999999996,98.849997999999999,97.368110999999999,223056,98.849997999999999,97.368110999999999]
[null,"2017-11-21",false,2017,99.5,103.949997,98.900002000000001,100,98.500877000000003,442701,100,98.500877000000003]
[null,"2017-11-22",false,2017,100.800003,103.25,99.550003000000004,99.900002000000001,98.402373999999995,200774,99.900002000000001,98.402373999999995]
[null,"2017-11-23",false,2017,100.449997,102.349998,99.650002000000001,101.449997,99.929130999999998,98583,101.449997,99.929130999999998]
[null,"2017-11-24",false,2017,101.449997,103.199997,100.199997,100.949997,99.436629999999994,189669,100.949997,99.436629999999994]
[null,"2017-11-27",false,2017,100.199997,103.650002,100.199997,101.800003,100.273895,399830,101.800003,100.273895]
[null,"2017-11-28",false,2017,102.349998,103.25,100.099998,100.449997,98.944121999999993,487233,100.449997,98.944121999999993]
[null,"2017-11-29",false,2017,100.650002,101.75,99.5,99.75,98.254615999999999,171594,99.75,98.254615999999999]
[null,"2017-11-30",false,2017,99.599997999999999,101.199997,98.900002000000001,99.25,97.762114999999994,157193,99.25,97.762114999999994]
[null,"2017-12-01",false,2017,100.349998,107.650002,100.050003,102.099998,100.569397,2558177,102.099998,100.569397]
[null,"2017-12-04",false,2017,103,104,99.050003000000004,99.849997999999999,98.353119000000007,386262,99.849997999999999,98.353119000000007]
[null,"2017-12-05",false,2017,99.650002000000001,100.25,97.550003000000004,98.150002000000001,96.678604000000007,192715,98.150002000000001,96.678604000000007]
[null,"2017-12-06",false,2017,97.949996999999996,102.900002,97.650002000000001,98.900002000000001,97.417373999999995,465309,98.900002000000001,97.417373999999995]
[null,"2017-12-07",false,2017,99.550003000000004,101.349998,98.599997999999999,99.099997999999999,97.614365000000006,283932,99.099997999999999,97.614365000000006]
[null,"2017-12-08",false,2017,100,100.550003,97.199996999999996,97.75,96.284606999999994,353736,97.75,96.284606999999994]
[null,"2017-12-11",false,2017,98.699996999999996,99,97.75,98.050003000000004,96.580116000000004,178119,98.050003000000004,96.580116000000004]
[null,"2017-12-12",false,2017,98.300003000000004,99.150002000000001,97,97.400002000000001,95.939850000000007,156451,97.400002000000001,95.939850000000007]
[null,"2017-12-13",false,2017,98,98.199996999999996,94.5,95.800003000000004,94.363838000000001,164378,95.800003000000004,94.363838000000001]
[null,"2017-12-14",false,2017,96.75,96.75,92.800003000000004,94.400002000000001,92.984832999999995,191141,94.400002000000001,92.984832999999995]
[null,"2017-12-15",false,2017,95.400002000000001,98.699996999999996,95.400002000000001,97.25,95.792098999999993,194613,97.25,95.792098999999993]
[null,"2017-12-18",false,2017,96.75,98.25,92,96.699996999999996,95.250336000000004,183779,96.699996999999996,95.250336000000004]
[null,"2017-12-19",false,2017,97.099997999999999,98.5,96.400002000000001,96.900002000000001,95.44735,119080,96.900002000000001,95.44735]
[null,"2017-12-20",false,2017,98.849997999999999,98.849997999999999,96.699996999999996,97.099997999999999,95.644347999999994,407284,97.099997999999999,95.644347999999994]
[null,"2017-12-21",false,2017,97.400002000000001,99.300003000000004,97.400002000000001,97.949996999999996,96.481605999999999,301645,97.949996999999996,96.481605999999999]
[null,"2017-12-22",false,2017,98.75,100.800003,96.650002000000001,97.099997999999999,95.644347999999994,552539,97.099997999999999,95.644347999999994]
[null,"2017-12-26",false,2017,97.300003000000004,98.199996999999996,96.800003000000004,97.150002000000001,95.693603999999993,210555,97.150002000000001,95.693603999999993]
[null,"2017-12-27",false,2017,97.800003000000004,101.300003,96.150002000000001,97,95.545852999999994,1707445,97,95.545852999999994]
[null,"2017-12-28",false,2017,97.75,99.199996999999996,96.650002000000001,97.650002000000001,96.186104,509223,97.650002000000001,96.186104]
[null,"2017-12-29",false,2017,98,103.800003,97.5,102,100.470894,1655484,102,100.470894]
[null,"2018-01-01",false,2017,102.599998,105.900002,100.199997,101.599998,100.07688899999999,888638,101.599998,100.07688899999999]
[null,"2018-01-02",false,2017,102.349998,105.150002,100.449997,102.349998,100.81564299999999,2693592,102.349998,100.81564299999999]
[null,"2018-01-03",false,2017,102.949997,104.199997,102.050003,102.449997,100.914146,1409486,102.449997,100.914146]
[null,"2018-01-04",false,2017,103.5,105.5,102.550003,103.400002,101.849907,3475938,103.400002,101.849907]
[null,"2018-01-05",false,2017,104.099998,110.75,103.5,108.099998,106.479446,6243461,108.099998,106.479446]
[null,"2018-01-08",false,2017,109.449997,112.400002,108.25,109.150002,107.51371,2632088,109.150002,107.51371]
[null,"2018-01-09",false,2017,109.849998,110.050003,106.25,106.949997,105.34668000000001,863967,106.949997,105.34668000000001]
[null,"2018-01-10",false,2017,108.050003,112.5,108,109.400002,107.759964,2458516,109.400002,107.759964]
[null,"2018-01-11",false,2017,109.699997,112.900002,109.25,111.050003,109.385223,4044721,111.050003,109.385223]
[null,"2018-01-12",false,2017,112.25,116.900002,107.5,114.849998,113.12824999999999,8558151,114.849998,113.12824999999999]
[null,"2018-01-15",false,2017,117.599998,118.400002,112.25,112.849998,111.15823399999999,2408849,112.849998,111.15823399999999]
[null,"2018-01-16",false,2017,114,114,106,108,106.380943,1253237,108,106.380943]
[null,"2018-01-17",false,2017,107.300003,112,105.300003,111.349998,109.680725,1183059,111.349998,109.680725]
[null,"2018-01-18",false,2017,112.75,113.699997,105.650002,106.650002,105.051186,816035,106.650002,105.051186]
[null,"2018-01-19",false,2017,106.650002,109.5,105.800003,108.650002,107.021202,727542,108.650002,107.021202]
[null,"2018-01-22",false,2017,108.949997,112.449997,107.599998,108.5,106.873451,613642,108.5,106.873451]
[null,"2018-01-23",false,2017,109.050003,109.349998,106.5,107.349998,105.740692,378422,107.349998,105.740692]
[null,"2018-01-24",false,2017,107.300003,109.300003,106,107.199997,105.592941,392830,107.199997,105.592941]
[null,"2018-01-25",false,2017,106.199997,107.550003,104.5,105.199997,103.622917,299007,105.199997,103.622917]
[null,"2018-01-29",false,2017,105.5,105.599998,101.150002,101.800003,100.273895,296364,101.800003,100.273895]
[null,"2018-01-30",false,2017,101.099998,103.25,99.449996999999996,101.550003,100.027641,382058,101.550003,100.027641]
[null,"2018-01-31",false,2017,101.900002,102.300003,98.050003000000004,98.550003000000004,97.072616999999994,369741,98.550003000000004,97.072616999999994]
[null,"2018-02-01",false,2017,98.650002000000001,99.800003000000004,96,97.800003000000004,96.333855,279739,97.800003000000004,96.333855]
[null,"2018-02-02",false,2017,96.599997999999999,96.800003000000004,92.449996999999996,94.099997999999999,92.689323000000002,534047,94.099997999999999,92.689323000000002]
[null,"2018-02-05",false,2017,91.949996999999996,96,90.150002000000001,94.550003000000004,93.132583999999994,528596,94.550003000000004,93.132583999999994]
[null,"2018-02-06",false,2017,89.099997999999999,93.5,87.199996999999996,92.5,91.113311999999993,349526,92.5,91.113311999999993]
[null,"2018-02-07",false,2017,95.199996999999996,96.800003000000004,92.75,93.699996999999996,92.295319000000006,326836,93.699996999999996,92.295319000000006]
[null,"2018-02-08",false,2017,94,97.5,93.25,96.599997999999999,95.151848000000001,232684,96.599997999999999,95.151848000000001]
[null,"2018-02-09",false,2017,94,95.900002000000001,93.25,95.050003000000004,93.625084000000001,169703,95.050003000000004,93.625084000000001]
[null,"2018-02-12",false,2017,96,97.300003000000004,95.300003000000004,95.800003000000004,94.363838000000001,157736,95.800003000000004,94.363838000000001]
[null,"2018-02-14",{"$f":"AND(MONTH(B3076)=$C$1,MONTH(B3075)<>$C$1)","v":false},2017,97,100.800003,96.650002000000001,97.599997999999999,96.136855999999995,432514,{"$f":"IF(ISNUMBER(H3076),H3076,H3075)","v":97.599997999999999},96.136855999999995]
[null,"2018-02-15",false,{"$f":"IF(C3077,D3076+1,D3076)","v":2017},97.5,99.25,94.300003000000004,94.599997999999999,93.181824000000006,243710,94.599997999999999,93.181824000000006]
[null,"2018-02-16",false,2017,95.050003000000004,95.75,93,93.550003000000004,92.147575000000003,119733,93.550003000000004,92.147575000000003]
[null,"2018-02-19",false,2017,94.849997999999999,94.849997999999999,90.75,91.300003000000004,89.931297000000001,235245,91.300003000000004,89.931297000000001]
[null,"2018-02-20",false,2017,91.300003000000004,93.300003000000004,91.099997999999999,92.150002000000001,90.768555000000006,138028,92.150002000000001,90.768555000000006]
[null,"2018-02-21",false,2017,93.349997999999999,93.849997999999999,91.5,92.150002000000001,90.768555000000006,58235,92.150002000000001,90.768555000000006]
[null,"2018-02-22",false,2017,91.150002000000001,92.25,90.75,91.550003000000004,90.177550999999994,159865,91.550003000000004,90.177550999999994]
[null,"2018-02-23",false,2017,91.550003000000004,93.449996999999996,91.449996999999996,93,91.605812,95609,93,91.605812]
[null,"2018-02-26",false,2017,93.099997999999999,93.849997999999999,92.650002000000001,93.099997999999999,91.704314999999994,184368,93.099997999999999,91.704314999999994]
[null,"2018-02-27",false,2017,93.699996999999996,95.699996999999996,91.800003000000004,92.25,90.867058,215895,92.25,90.867058]
[null,"2018-02-28",false,2017,91.900002000000001,92.300003000000004,91,92,90.620804000000007,81133,92,90.620804000000007]
[null,"2018-03-01",false,2017,92,92.699996999999996,91.25,91.599997999999999,90.226799,54460,91.599997999999999,90.226799]
[null,"2018-03-05",false,2017,91.849997999999999,91.849997999999999,89.599997999999999,90.150002000000001,88.798537999999994,126616,90.150002000000001,88.798537999999994]
[null,"2018-03-06",false,2017,90,91.5,88.599997999999999,89,87.665779000000001,143179,89,87.665779000000001]
[null,"2018-03-07",false,2017,88.5,88.949996999999996,86.699996999999996,87.349997999999999,86.040512000000007,311406,87.349997999999999,86.040512000000007]
[null,"2018-03-08",false,2017,88.300003000000004,88.900002000000001,85.25,87.900002000000001,86.582267999999999,375321,87.900002000000001,86.582267999999999]
[null,"2018-03-09",false,2017,88,88.900002000000001,84.800003000000004,85.949996999999996,84.661499000000006,291854,85.949996999999996,84.661499000000006]
[null,"2018-03-12",false,2017,87.150002000000001,87.150002000000001,84.699996999999996,86,84.710753999999994,214089,86,84.710753999999994]
[null,"2018-03-13",false,2017,86.5,87.949996999999996,86.050003000000004,86.650002000000001,85.351005999999998,172935,86.650002000000001,85.351005999999998]
[null,"2018-03-14",false,2017,86.449996999999996,89.599997999999999,85.699996999999996,88.949996999999996,87.616523999999998,269147,88.949996999999996,87.616523999999998]
[null,"2018-03-15",false,2017,91.050003000000004,91.900002000000001,88.5,90.300003000000004,88.946288999999993,548019,90.300003000000004,88.946288999999993]
[null,"2018-03-16",false,2017,91.400002000000001,91.400002000000001,87.25,87.75,86.434517,270069,87.75,86.434517]
[null,"2018-03-19",false,2017,88.050003000000004,88.349997999999999,85.5,86.199996999999996,84.907745000000006,220258,86.199996999999996,84.907745000000006]
[null,"2018-03-20",false,2017,85.800003000000004,87.550003000000004,85.099997999999999,86.800003000000004,85.498756,142930,86.800003000000004,85.498756]
[null,"2018-03-21",false,2017,86.800003000000004,89.25,85.400002000000001,85.849997999999999,84.563004000000006,205249,85.849997999999999,84.563004000000006]
[null,"2018-03-22",false,2017,86,86.550003000000004,83.550003000000004,84.300003000000004,83.036240000000006,173828,84.300003000000004,83.036240000000006]
[null,"2018-03-23",false,2017,82.400002000000001,83.349997999999999,81.5,82.099997999999999,80.869217000000006,290995,82.099997999999999,80.869217000000006]
[null,"2018-03-26",false,2017,82.900002000000001,89.300003000000004,81.449996999999996,84.699996999999996,83.430237000000005,315375,84.699996999999996,83.430237000000005]
[null,"2018-03-27",false,2017,86,87.900002000000001,85.099997999999999,87.099997999999999,85.794265999999993,137921,87.099997999999999,85.794265999999993]
[null,"2018-03-28",false,2017,86.5,86.5,83.550003000000004,83.900002000000001,82.642241999999996,222694,83.900002000000001,82.642241999999996]
[null,"2018-04-02",true,2018,84.900002000000001,87.5,84.099997999999999,86.849997999999999,85.548012,107720,86.849997999999999,85.548012]
[null,"2018-04-03",false,2018,86.150002000000001,87,85.599997999999999,86.349997999999999,85.055503999999999,163890,86.349997999999999,85.055503999999999]
[null,"2018-04-04",false,2018,86.349997999999999,88.599997999999999,85.699996999999996,86.150002000000001,84.858504999999994,141085,86.150002000000001,84.858504999999994]
[null,"2018-04-05",false,2018,88.25,89,87.199996999999996,88.300003000000004,86.976280000000003,149269,88.300003000000004,86.976280000000003]
[null,"2018-04-06",false,2018,88.349997999999999,88.5,87,87.300003000000004,85.991264000000001,143986,87.300003000000004,85.991264000000001]
[null,"2018-04-09",false,2018,87.849997999999999,87.849997999999999,85.650002000000001,86,84.710753999999994,465130,86,84.710753999999994]
[null,"2018-04-10",false,2018,86.199996999999996,86.699996999999996,85.199996999999996,85.5,84.218254000000002,481492,85.5,84.218254000000002]
[null,"2018-04-11",false,2018,85.300003000000004,85.900002000000001,83.5,83.599997999999999,82.346725000000006,437922,83.599997999999999,82.346725000000006]
[null,"2018-04-12",false,2018,83.900002000000001,85.400002000000001,83.599997999999999,84.050003000000004,82.789992999999996,120728,84.050003000000004,82.789992999999996]
[null,"2018-04-13",false,2018,84.849997999999999,85.300003000000004,84,84.25,82.986984000000007,83183,84.25,82.986984000000007]
[null,"2018-04-16",false,2018,83.900002000000001,84.949996999999996,83.349997999999999,84.449996999999996,83.183982999999998,187231,84.449996999999996,83.183982999999998]
[null,"2018-04-17",false,2018,85,88.449996999999996,84.5,87.650002000000001,86.336014000000006,301066,87.650002000000001,86.336014000000006]
[null,"2018-04-18",false,2018,88.400002000000001,88.5,86.099997999999999,86.75,85.449509000000006,201876,86.75,85.449509000000006]
[null,"2018-04-19",false,2018,87.699996999999996,89.849997999999999,87,89.349997999999999,88.010529000000005,179300,89.349997999999999,88.010529000000005]
[null,"2018-04-20",false,2018,89.400002000000001,89.699996999999996,87,87.5,86.188263000000006,125738,87.5,86.188263000000006]
[null,"2018-04-23",false,2018,87.599997999999999,90.699996999999996,87.25,88.650002000000001,87.321029999999993,214636,88.650002000000001,87.321029999999993]
[null,"2018-04-24",false,2018,89,89.699996999999996,87.599997999999999,87.75,86.434517,105949,87.75,86.434517]
[null,"2018-04-25",false,2018,88,88.400002000000001,86.5,87.75,86.434517,132638,87.75,86.434517]
[null,"2018-04-26",false,2018,88,88.199996999999996,86.25,87.150002000000001,85.843513000000002,136396,87.150002000000001,85.843513000000002]
[null,"2018-04-27",false,2018,87.849997999999999,92.599997999999999,87.550003000000004,89.800003000000004,88.453789,378204,89.800003000000004,88.453789]
[null,"2018-04-30",false,2018,90,91,89.550003000000004,90.400002000000001,89.044792000000001,200899,90.400002000000001,89.044792000000001]
[null,"2018-05-02",false,2018,91,92,84.300003000000004,86.849997999999999,85.548012,1069215,86.849997999999999,85.548012]
[null,"2018-05-03",false,2018,87.150002000000001,89.849997999999999,87.150002000000001,88.25,86.927017000000006,310227,88.25,86.927017000000006]
[null,"2018-05-04",false,2018,88.5,89.099997999999999,84.900002000000001,85.199996999999996,83.922736999999998,299167,85.199996999999996,83.922736999999998]
[null,"2018-05-07",false,2018,85.5,85.800003000000004,84,84.150002000000001,82.888489000000007,156883,84.150002000000001,82.888489000000007]
[null,"2018-05-08",false,2018,84.599997999999999,84.900002000000001,82.800003000000004,83.5,82.248230000000007,157948,83.5,82.248230000000007]
[null,"2018-05-09",false,2018,83.449996999999996,84.900002000000001,83.300003000000004,83.400002000000001,82.149726999999999,85900,83.400002000000001,82.149726999999999]
[null,"2018-05-10",false,2018,83.449996999999996,83.699996999999996,82.900002000000001,83.150002000000001,81.903473000000005,158919,83.150002000000001,81.903473000000005]
[null,"2018-05-11",false,2018,83.300003000000004,83.800003000000004,82.650002000000001,82.800003000000004,81.558730999999995,129082,82.800003000000004,81.558730999999995]
[null,"2018-05-14",false,2018,82.849997999999999,83,80.099997999999999,80.400002000000001,79.194702000000007,228716,80.400002000000001,79.194702000000007]
[null,"2018-05-15",false,2018,80.550003000000004,81.5,80.199996999999996,80.349997999999999,79.145447000000004,125092,80.349997999999999,79.145447000000004]
[null,"2018-05-16",false,2018,80.400002000000001,80.900002000000001,78.599997999999999,79.099997999999999,77.914192,120562,79.099997999999999,77.914192]
[null,"2018-05-17",false,2018,79,79.800003000000004,77.5,77.699996999999996,76.535178999999999,252757,77.699996999999996,76.535178999999999]
[null,"2018-05-18",false,2018,77.699996999999996,80.5,77.599997999999999,78.25,77.076935000000006,173489,78.25,77.076935000000006]
[null,"2018-05-21",{"$f":"AND(MONTH(B3140)=$C$1,MONTH(B3139)<>$C$1)","v":false},2018,77.550003000000004,78.550003000000004,75.650002000000001,76,74.860664,120688,{"$f":"IF(ISNUMBER(H3140),H3140,H3139)","v":76},74.860664]
[null,"2018-05-22",false,{"$f":"IF(C3141,D3140+1,D3140)","v":2018},76.800003000000004,77.599997999999999,76.099997999999999,77,75.845673000000005,121233,77,75.845673000000005]
[null,"2018-05-23",false,2018,76.949996999999996,77.75,76.300003000000004,76.75,75.599418999999997,100752,76.75,75.599418999999997]
[null,"2018-05-24",false,2018,76.949996999999996,78,76.099997999999999,77.199996999999996,76.042670999999999,72596,77.199996999999996,76.042670999999999]
[null,"2018-05-25",false,2018,77.5,80.5,77.099997999999999,79.949996999999996,78.751441999999997,100463,79.949996999999996,78.751441999999997]
[null,"2018-05-28",false,2018,79.900002000000001,82.5,79.400002000000001,81.599997999999999,80.376716999999999,86996,81.599997999999999,80.376716999999999]
[null,"2018-05-29",false,2018,81.25,82.449996999999996,80.599997999999999,81.75,80.524467000000001,82976,81.75,80.524467000000001]
[null,"2018-05-30",false,2018,80,82.900002000000001,80,81.800003000000004,80.573715000000007,131226,81.800003000000004,80.573715000000007]
[null,"2018-05-31",false,2018,81,82.5,80.599997999999999,80.650002000000001,79.440956,92019,80.650002000000001,79.440956]
[null,"2018-06-01",false,2018,80.900002000000001,83.199996999999996,79.900002000000001,80.599997999999999,79.391707999999994,109637,80.599997999999999,79.391707999999994]
[null,"2018-06-04",false,2018,80.5,80.5,76.800003000000004,77,75.845673000000005,108979,77,75.845673000000005]
[null,"2018-06-05",false,2018,77.349997999999999,78,75,75.800003000000004,74.663666000000006,114494,75.800003000000004,74.663666000000006]
[null,"2018-06-06",false,2018,76,78.349997999999999,75.449996999999996,77.900002000000001,76.732178000000005,119499,77.900002000000001,76.732178000000005]
[null,"2018-06-07",false,2018,77.900002000000001,80.699996999999996,77.900002000000001,79.849997999999999,78.652946,175146,79.849997999999999,78.652946]
[null,"2018-06-08",false,2018,80,81.400002000000001,79.900002000000001,80.650002000000001,79.440956,87749,80.650002000000001,79.440956]
[null,"2018-06-11",false,2018,80.099997999999999,81,78.599997999999999,79,77.815689000000006,73899,79,77.815689000000006]
[null,"2018-06-12",false,2018,79.099997999999999,79.800003000000004,78.599997999999999,78.849997999999999,77.667938000000007,71824,78.849997999999999,77.667938000000007]
[null,"2018-06-13",false,2018,78.849997999999999,79.400002000000001,77.400002000000001,77.550003000000004,76.387435999999994,249572,77.550003000000004,76.387435999999994]
[null,"2018-06-14",false,2018,77.199996999999996,78.300003000000004,76.75,77.699996999999996,76.535178999999999,50118,77.699996999999996,76.535178999999999]
[null,"2018-06-15",false,2018,77.650002000000001,78.5,76.650002000000001,76.900002000000001,75.747169,66190,76.900002000000001,75.747169]
[null,"2018-06-18",false,2018,76.949996999999996,80.5,76.949996999999996,78.5,77.323181000000005,344993,78.5,77.323181000000005]
[null,"2018-06-19",false,2018,78.5,78.5,76.699996999999996,76.900002000000001,75.747169,51224,76.900002000000001,75.747169]
[null,"2018-06-20",false,2018,77.050003000000004,77.550003000000004,76.400002000000001,76.599997999999999,75.451667999999998,30955,76.599997999999999,75.451667999999998]
[null,"2018-06-21",false,2018,76.5,77.300003000000004,76.099997999999999,76.599997999999999,75.451667999999998,43109,76.599997999999999,75.451667999999998]
[null,"2018-06-22",false,2018,76.050003000000004,76.800003000000004,75.5,75.900002000000001,74.762169,50781,75.900002000000001,74.762169]
[null,"2018-06-25",false,2018,76.900002000000001,76.900002000000001,74.550003000000004,74.800003000000004,73.678657999999999,73326,74.800003000000004,73.678657999999999]
[null,"2018-06-26",false,2018,74.099997999999999,75.400002000000001,73.25,73.699996999999996,72.595139000000003,122403,73.699996999999996,72.595139000000003]
[null,"2018-06-27",false,2018,73.050003000000004,75,71,71.599997999999999,70.526627000000005,152557,71.599997999999999,70.526627000000005]
[null,"2018-06-28",false,2018,71.5,72.5,70,70.099997999999999,69.049109999999999,101122,70.099997999999999,69.049109999999999]
[null,"2018-06-29",false,2018,71,72.5,70.650002000000001,71.699996999999996,70.625129999999999,58265,71.699996999999996,70.625129999999999]
[null,"2018-07-02",false,2018,72.75,73.400002000000001,71.050003000000004,72.599997999999999,71.511634999999998,55132,72.599997999999999,71.511634999999998]
[null,"2018-07-03",false,2018,72.75,73.400002000000001,71,71.900002000000001,70.822128000000006,161553,71.900002000000001,70.822128000000006]
[null,"2018-07-04",false,2018,72.449996999999996,72.900002000000001,72.050003000000004,72.599997999999999,71.511634999999998,38196,72.599997999999999,71.511634999999998]
[null,"2018-07-05",false,2018,72.599997999999999,73.900002000000001,72,73.449996999999996,72.348892000000006,90219,73.449996999999996,72.348892000000006]
[null,"2018-07-06",false,2018,73.349997999999999,73.949996999999996,72.050003000000004,73.599997999999999,72.496643000000006,146843,73.599997999999999,72.496643000000006]
[null,"2018-07-09",false,2018,73.050003000000004,75.449996999999996,72.800003000000004,73.849997999999999,72.742889000000005,105039,73.849997999999999,72.742889000000005]
[null,"2018-07-10",false,2018,73.900002000000001,74.949996999999996,73.900002000000001,74.550003000000004,73.432404000000005,46087,74.550003000000004,73.432404000000005]
[null,"2018-07-11",false,2018,74,74.349997999999999,73.25,73.650002000000001,72.545897999999994,79531,73.650002000000001,72.545897999999994]
[null,"2018-07-12",false,2018,73.5,74,72.050003000000004,72.550003000000004,71.462395000000001,133232,72.550003000000004,71.462395000000001]
[null,"2018-07-13",false,2018,72.849997999999999,73,71,71.949996999999996,70.871375999999998,130758,71.949996999999996,70.871375999999998]
[null,"2018-07-16",false,2018,71.949996999999996,72,70.150002000000001,70.449996999999996,69.393860000000004,56852,70.449996999999996,69.393860000000004]
[null,"2018-07-17",false,2018,70.050003000000004,72.699996999999996,70.050003000000004,71.849997999999999,70.772880999999998,91662,71.849997999999999,70.772880999999998]
[null,"2018-07-18",false,2018,73.050003000000004,73.900002000000001,59.599997999999999,61.299999,60.381034999999997,1806117,61.299999,60.381034999999997]
[null,"2018-07-19",false,2018,59.950001,60.849997999999999,53.549999,55.549999,54.717236,1060134,55.549999,54.717236]
[null,"2018-07-20",false,2018,54.799999,59.799999,53.200001,53.700001,52.894970000000001,386519,53.700001,52.894970000000001]
[null,"2018-07-23",false,2018,55,55,53.599997999999999,53.950001,53.141219999999997,362447,53.950001,53.141219999999997]
[null,"2018-07-24",false,2018,54.099997999999999,58,53.650002000000001,56.849997999999999,55.997745999999999,880836,56.849997999999999,55.997745999999999]
[null,"2018-07-25",false,2018,57,57.799999,55.349997999999999,56.150002000000001,55.308242999999997,191818,56.150002000000001,55.308242999999997]
[null,"2018-07-26",false,2018,56.25,58.5,54.450001,54.700001,53.879981999999998,261191,54.700001,53.879981999999998]
[null,"2018-07-27",false,2018,55.200001,58.900002000000001,54.400002000000001,54.700001,53.879981999999998,550540,54.700001,53.879981999999998]
[null,"2018-07-30",false,2018,55.099997999999999,55.799999,54.799999,55.549999,54.717236,122892,55.549999,54.717236]
[null,"2018-07-31",false,2018,55,56.799999,55,55.900002000000001,55.061988999999997,136455,55.900002000000001,55.061988999999997]
[null,"2018-08-01",false,2018,55.549999,57.349997999999999,55.549999,56.349997999999999,55.505240999999998,133843,56.349997999999999,55.505240999999998]
[null,"2018-08-02",false,2018,56.349997999999999,57.900002000000001,56.200001,57.25,56.391750000000002,146307,57.25,56.391750000000002]
[null,"2018-08-03",false,2018,57.549999,58.549999,57.099997999999999,57.900002000000001,57.032009000000002,159083,57.900002000000001,57.032009000000002]
[null,"2018-08-06",false,2018,58,59.400002000000001,57.950001,58.299999,57.426009999999998,140354,58.299999,57.426009999999998]
[null,"2018-08-07",false,2018,58,58.900002000000001,55.25,55.900002000000001,55.061988999999997,134952,55.900002000000001,55.061988999999997]
[null,"2018-08-08",false,2018,56.650002000000001,57.5,56.299999,57.099997999999999,56.243999000000002,111249,57.099997999999999,56.243999000000002]
[null,"2018-08-09",false,2018,57.400002000000001,61.400002000000001,56.549999,58.25,57.376761999999999,900761,58.25,57.376761999999999]
[null,"2018-08-10",false,2018,58,59.849997999999999,57,57.349997999999999,56.490250000000003,294903,57.349997999999999,56.490250000000003]
[null,"2018-08-13",false,2018,57.200001,57.349997999999999,56.349997999999999,56.650002000000001,55.800750999999998,60825,56.650002000000001,55.800750999999998]
[null,"2018-08-14",false,2018,56.599997999999999,57.049999,56.099997999999999,56.349997999999999,55.505240999999998,84552,56.349997999999999,55.505240999999998]
[null,"2018-08-16",false,2018,56.349997999999999,56.799999,55.650002000000001,55.849997999999999,55.012737000000001,69419,55.849997999999999,55.012737000000001]
[null,"2018-08-17",false,2018,56.150002000000001,56.5,54.950001,55.5,54.667988000000001,116972,55.5,54.667988000000001]
[null,"2018-08-20",{"$f":"AND(MONTH(B3204)=$C$1,MONTH(B3203)<>$C$1)","v":false},2018,55.5,57.799999,55.5,57,56.145496000000001,92262,{"$f":"IF(ISNUMBER(H3204),H3204,H3203)","v":57},56.145496000000001]
[null,"2018-08-21",false,{"$f":"IF(C3205,D3204+1,D3204)","v":2018},56.849997999999999,58.700001,56.099997999999999,57.200001,56.342503000000001,149091,57.200001,56.342503000000001]
[null,"2018-08-23",false,2018,57.799999,57.799999,54.900002000000001,55.25,54.421734000000001,210880,55.25,54.421734000000001]
[null,"2018-08-24",false,2018,55.599997999999999,55.849997999999999,54.299999,54.5,53.682975999999996,123168,54.5,53.682975999999996]
[null,"2018-08-27",false,2018,55.25,55.25,53.650002000000001,54.049999,53.239722999999998,107119,54.049999,53.239722999999998]
[null,"2018-08-28",false,2018,54.450001,55.099997999999999,53.849997999999999,53.950001,53.141219999999997,99466,53.950001,53.141219999999997]
[null,"2018-08-29",false,2018,54.299999,54.900002000000001,53,53.349997999999999,52.550212999999999,148962,53.349997999999999,52.550212999999999]
[null,"2018-08-30",false,2018,53.25,54.200001,52.950001,53.75,52.944220999999999,715351,53.75,52.944220999999999]
[null,"2018-08-31",false,2018,53.549999,55.950001,53.5,55.549999,54.717236,178759,55.549999,54.717236]
[null,"2018-09-03",false,2018,56,56.849997999999999,55.450001,56.150002000000001,55.308242999999997,150572,56.150002000000001,55.308242999999997]
[null,"2018-09-04",false,2018,56.349997999999999,57,54.700001,55,54.17548,75758,55,54.17548]
[null,"2018-09-05",false,2018,55,55.450001,53.099997999999999,54,53.190472,90141,54,53.190472]
[null,"2018-09-06",false,2018,54.049999,54.900002000000001,53.200001,54.700001,53.879981999999998,76470,54.700001,53.879981999999998]
[null,"2018-09-07",false,2018,54.700001,54.849997999999999,53.450001,53.849997999999999,53.042721,100536,53.849997999999999,53.042721]
[null,"2018-09-10",false,2018,54,54.599997999999999,53,53.5,52.697968000000003,59042,53.5,52.697968000000003]
[null,"2018-09-11",false,2018,53,54.200001,52.549999,52.75,51.959212999999998,139445,52.75,51.959212999999998]
[null,"2018-09-12",false,2018,53.450001,53.450001,51.599997999999999,52.400002000000001,51.614460000000001,156069,52.400002000000001,51.614460000000001]
[null,"2018-09-14",false,2018,52,54.5,51.450001,53.950001,53.549999,180617,53.950001,53.549999]
[null,"2018-09-17",false,2018,54.400002000000001,54.5,52.75,53.400002000000001,53.400002000000001,100859,53.400002000000001,53.400002000000001]
[null,"2018-09-18",false,2018,52.75,54.150002000000001,52.5,52.75,52.75,70404,52.75,52.75]
[null,"2018-09-19",false,2018,52.299999,53.25,51.599997999999999,52.549999,52.549999,131543,52.549999,52.549999]
[null,"2018-09-21",false,2018,52.5,52.849997999999999,48.650002000000001,50.599997999999999,50.599997999999999,161513,50.599997999999999,50.599997999999999]
[null,"2018-09-24",false,2018,52.299999,52.5,49.900002000000001,50.650002000000001,50.650002000000001,170538,50.650002000000001,50.650002000000001]
[null,"2018-09-25",false,2018,51,51,48.099997999999999,50.049999,50.049999,180447,50.049999,50.049999]
[null,"2018-09-26",false,2018,50.049999,52.200001,49.400002000000001,50.099997999999999,50.099997999999999,76882,50.099997999999999,50.099997999999999]
[null,"2018-09-27",false,2018,50.150002000000001,50.150002000000001,47.849997999999999,48.150002000000001,48.150002000000001,111332,48.150002000000001,48.150002000000001]
[null,"2018-09-28",false,2018,48.549999,48.75,46.099997999999999,46.5,46.5,126202,46.5,46.5]
[null,"2018-10-01",false,2018,47.150002000000001,47.25,44.349997999999999,45.150002000000001,45.150002000000001,312081,45.150002000000001,45.150002000000001]
[null,"2018-10-03",false,2018,45.75,45.900002000000001,44.599997999999999,44.849997999999999,44.849997999999999,170319,44.849997999999999,44.849997999999999]
[null,"2018-10-04",false,2018,45,47.400002000000001,44.299999,46.799999,46.799999,98348,46.799999,46.799999]
[null,"2018-10-05",false,2018,47,47.299999,45,45.099997999999999,45.099997999999999,159808,45.099997999999999,45.099997999999999]
[null,"2018-10-08",false,2018,44.799999,46.150002000000001,43.599997999999999,44.349997999999999,44.349997999999999,106085,44.349997999999999,44.349997999999999]
[null,"2018-10-09",false,2018,44.099997999999999,44.900002000000001,43.049999,43.5,43.5,96637,43.5,43.5]
[null,"2018-10-10",false,2018,43.599997999999999,51.25,43.200001,49.950001,49.950001,231450,49.950001,49.950001]
[null,"2018-10-11",false,2018,48,48.799999,45.599997999999999,48.200001,48.200001,88693,48.200001,48.200001]
[null,"2018-10-12",false,2018,47.25,49.950001,47.25,48.150002000000001,48.150002000000001,59666,48.150002000000001,48.150002000000001]
[null,"2018-10-15",false,2018,48.150002000000001,49.349997999999999,47.599997999999999,48.25,48.25,43852,48.25,48.25]
[null,"2018-10-16",false,2018,48.25,50,48.25,49.25,49.25,80740,49.25,49.25]
[null,"2018-10-17",false,2018,49.849997999999999,49.849997999999999,47.049999,47.349997999999999,47.349997999999999,52437,47.349997999999999,47.349997999999999]
[null,"2018-10-19",false,2018,48,48,46.25,46.450001,46.450001,29352,46.450001,46.450001]
[null,"2018-10-22",false,2018,46.200001,47.299999,44.299999,44.799999,44.799999,39192,44.799999,44.799999]
[null,"2018-10-23",false,2018,44.099997999999999,46.75,44.049999,44.450001,44.450001,30541,44.450001,44.450001]
[null,"2018-10-24",false,2018,44.849997999999999,45.799999,44.799999,45.349997999999999,45.349997999999999,19617,45.349997999999999,45.349997999999999]
[null,"2018-10-25",false,2018,45.5,46.700001,44.599997999999999,45.900002000000001,45.900002000000001,32710,45.900002000000001,45.900002000000001]
[null,"2018-10-26",false,2018,45.25,46.700001,43.099997999999999,44.650002000000001,44.650002000000001,272980,44.650002000000001,44.650002000000001]
[null,"2018-10-29",false,2018,42.400002000000001,42.400002000000001,39.799999,40.700001,40.700001,415307,40.700001,40.700001]
[null,"2018-10-30",false,2018,40.700001,41.849997999999999,40.5,40.599997999999999,40.599997999999999,171620,40.599997999999999,40.599997999999999]
[null,"2018-10-31",false,2018,41.150002000000001,41.150002000000001,39.25,39.549999,39.549999,213356,39.549999,39.549999]
[null,"2018-11-01",false,2018,39.900002000000001,41,39.5,39.849997999999999,39.849997999999999,318869,39.849997999999999,39.849997999999999]
[null,"2018-11-02",false,2018,40.049999,40.5,39.849997999999999,40,40,268643,40,40]
[null,"2018-11-05",false,2018,40.5,40.5,39.900002000000001,40.200001,40.200001,62283,40.200001,40.200001]
[null,"2018-11-06",false,2018,40.450001,40.599997999999999,39.900002000000001,40.049999,40.049999,60917,40.049999,40.049999]
[null,"2018-11-07",false,2018,40.25,41.25,40.25,41.049999,41.049999,50875,41.049999,41.049999]
[null,"2018-11-09",false,2018,41.650002000000001,41.650002000000001,40.349997999999999,40.700001,40.700001,111569,40.700001,40.700001]
[null,"2018-11-12",false,2018,40.799999,41.400002000000001,40,40.75,40.75,77090,40.75,40.75]
[null,"2018-11-13",false,2018,40.549999,40.75,40.150002000000001,40.299999,40.299999,38690,40.299999,40.299999]
[null,"2018-11-14",false,2018,40.099997999999999,40.650002000000001,39.5,39.950001,39.950001,137677,39.950001,39.950001]
[null,"2018-11-15",false,2018,40,40.200001,39.549999,39.900002000000001,39.900002000000001,29420,39.900002000000001,39.900002000000001]
[null,"2018-11-16",false,2018,39.950001,40,39.700001,39.900002000000001,39.900002000000001,29104,39.900002000000001,39.900002000000001]
[null,"2018-11-19",false,2018,40.450001,40.75,39.799999,40.049999,40.049999,100000,40.049999,40.049999]
[null,"2018-11-20",false,2018,40.099997999999999,40.299999,39.599997999999999,39.849997999999999,39.849997999999999,38127,39.849997999999999,39.849997999999999]
[null,"2018-11-21",false,2018,39.950001,40.349997999999999,39.799999,40,40,40137,40,40]
[null,"2018-11-22",false,2018,39.950001,40.400002000000001,39.799999,40.049999,40.049999,42701,40.049999,40.049999]
[null,"2018-11-26",false,2018,40.349997999999999,40.349997999999999,39.5,39.549999,39.549999,82113,39.549999,39.549999]
[null,"2018-11-27",{"$f":"AND(MONTH(B3268)=$C$1,MONTH(B3267)<>$C$1)","v":false},2018,39.400002000000001,40.900002000000001,39.400002000000001,40.25,40.25,130350,{"$f":"IF(ISNUMBER(H3268),H3268,H3267)","v":40.25},40.25]
[null,"2018-11-28",false,{"$f":"IF(C3269,D3268+1,D3268)","v":2018},39.5,40.150002000000001,39.5,39.5,39.5,35832,39.5,39.5]
[null,"2018-11-29",false,2018,40,40,39.5,39.75,39.75,27613,39.75,39.75]
[null,"2018-11-30",false,2018,40,40.099997999999999,39.5,39.549999,39.549999,30989,39.549999,39.549999]
[null,"2018-12-03",false,2018,40.349997999999999,40.450001,39.5,39.700001,39.700001,46543,39.700001,39.700001]
[null,"2018-12-04",false,2018,39.700001,40.25,39.5,39.799999,39.799999,35787,39.799999,39.799999]
[null,"2018-12-05",false,2018,39.5,39.950001,39.299999,39.349997999999999,39.349997999999999,57333,39.349997999999999,39.349997999999999]
[null,"2018-12-06",false,2018,39.299999,39.400002000000001,37.900002000000001,38.049999,38.049999,101821,38.049999,38.049999]
[null,"2018-12-07",false,2018,37.700001,38.299999,37.049999,37.599997999999999,37.599997999999999,93917,37.599997999999999,37.599997999999999]
[null,"2018-12-10",false,2018,36.75,37.349997999999999,36.25,36.349997999999999,36.349997999999999,67945,36.349997999999999,36.349997999999999]
[null,"2018-12-11",false,2018,38.5,38.5,36.400002000000001,37.150002000000001,37.150002000000001,43494,37.150002000000001,37.150002000000001]
[null,"2018-12-12",false,2018,36.799999,38.75,36.799999,38.599997999999999,38.599997999999999,54143,38.599997999999999,38.599997999999999]
[null,"2018-12-13",false,2018,38.650002000000001,43.049999,38.5,41.400002000000001,41.400002000000001,213437,41.400002000000001,41.400002000000001]
[null,"2018-12-14",false,2018,41.900002000000001,42,39.599997999999999,40.049999,40.049999,74903,40.049999,40.049999]
[null,"2018-12-17",false,2018,41.349997999999999,41.349997999999999,39.650002000000001,39.799999,39.799999,49484,39.799999,39.799999]
[null,"2018-12-18",false,2018,39.549999,40.599997999999999,39.549999,40.299999,40.299999,54832,40.299999,40.299999]
[null,"2018-12-19",false,2018,39.75,40.799999,39.75,40.200001,40.200001,90974,40.200001,40.200001]
[null,"2018-12-20",false,2018,40,40.75,40,40.5,40.5,68654,40.5,40.5]
[null,"2018-12-21",false,2018,39.700001,43.299999,39.650002000000001,41.25,41.25,235188,41.25,41.25]
[null,"2018-12-24",false,2018,40.799999,41.700001,39.400002000000001,39.549999,39.549999,83970,39.549999,39.549999]
[null,"2018-12-26",false,2018,40.150002000000001,40.150002000000001,38.799999,39,39,46301,39,39]
[null,"2018-12-27",false,2018,38.700001,40.5,38.700001,40,40,66553,40,40]
[null,"2018-12-28",false,2018,40.150002000000001,40.900002000000001,39.799999,40.549999,40.549999,58771,40.549999,40.549999]
[null,"2018-12-31",false,2018,43,43,39.450001,39.799999,39.799999,1169623,39.799999,39.799999]
[null,"2019-01-01",false,2018,40.400002000000001,40.700001,39.5,39.849997999999999,39.849997999999999,163597,39.849997999999999,39.849997999999999]
[null,"2019-01-02",false,2018,39.75,40.75,39.5,40.099997999999999,40.099997999999999,155293,40.099997999999999,40.099997999999999]
[null,"2019-01-03",false,2018,40.099997999999999,40.5,39.549999,39.799999,39.799999,66806,39.799999,39.799999]
[null,"2019-01-04",false,2018,39.799999,39.900002000000001,39,39.200001,39.200001,58494,39.200001,39.200001]
[null,"2019-01-07",false,2018,39.299999,39.700001,39.150002000000001,39.299999,39.299999,45566,39.299999,39.299999]
[null,"2019-01-08",false,2018,39.75,39.75,38.700001,39.099997999999999,39.099997999999999,61240,39.099997999999999,39.099997999999999]
[null,"2019-01-09",false,2018,44,46.900002000000001,43.700001,46.900002000000001,46.900002000000001,4781097,46.900002000000001,46.900002000000001]
[null,"2019-01-10",false,2018,50.25,50.700001,46.099997999999999,46.900002000000001,46.900002000000001,3398208,46.900002000000001,46.900002000000001]
[null,"2019-01-11",false,2018,46.049999,49.299999,45,48.049999,48.049999,1270141,48.049999,48.049999]
[null,"2019-01-14",false,2018,47.5,49.25,46.5,47.75,47.75,360884,47.75,47.75]
[null,"2019-01-15",false,2018,47.75,48.450001,46.799999,47.549999,47.549999,291442,47.549999,47.549999]
[null,"2019-01-16",false,2018,47.650002000000001,49,45.599997999999999,47.200001,47.200001,1132102,47.200001,47.200001]
[null,"2019-01-17",false,2018,46.599997999999999,46.900002000000001,44.400002000000001,44.849997999999999,44.849997999999999,367379,44.849997999999999,44.849997999999999]
[null,"2019-01-18",false,2018,45.400002000000001,45.400002000000001,43.700001,44.150002000000001,44.150002000000001,218911,44.150002000000001,44.150002000000001]
[null,"2019-01-21",false,2018,43.650002000000001,43.900002000000001,42.900002000000001,43.049999,43.049999,168415,43.049999,43.049999]
[null,"2019-01-22",false,2018,43.049999,43.049999,42.150002000000001,42.349997999999999,42.349997999999999,81486,42.349997999999999,42.349997999999999]
[null,"2019-01-23",false,2018,42.5,42.799999,42.099997999999999,42.25,42.25,63845,42.25,42.25]
[null,"2019-01-24",false,2018,42.099997999999999,43.099997999999999,41.5,41.849997999999999,41.849997999999999,91334,41.849997999999999,41.849997999999999]
[null,"2019-01-25",false,2018,42,42.049999,40,40.099997999999999,40.099997999999999,114803,40.099997999999999,40.099997999999999]
[null,"2019-01-28",false,2018,40.700001,40.700001,38.549999,40.200001,40.200001,109278,40.200001,40.200001]
[null,"2019-01-29",false,2018,39.450001,40.349997999999999,39.049999,39.299999,39.299999,67261,39.299999,39.299999]
[null,"2019-01-30",false,2018,40.700001,40.700001,39.200001,39.400002000000001,39.400002000000001,109286,39.400002000000001,39.400002000000001]
[null,"2019-01-31",false,2018,39.75,40.900002000000001,39.200001,40.150002000000001,40.150002000000001,64090,40.150002000000001,40.150002000000001]
[null,"2019-02-01",false,2018,41.099997999999999,41.099997999999999,39.299999,39.599997999999999,39.599997999999999,70765,39.599997999999999,39.599997999999999]
[null,"2019-02-04",false,2018,39.950001,40.900002000000001,38.700001,40.299999,40.299999,105533,40.299999,40.299999]
[null,"2019-02-05",false,2018,40.450001,40.450001,38.950001,39.799999,39.799999,87362,39.799999,39.799999]
[null,"2019-02-06",false,2018,40.099997999999999,40.099997999999999,39.049999,39.200001,39.200001,60206,39.200001,39.200001]
[null,"2019-02-07",false,2018,39.099997999999999,39.549999,39.049999,39.349997999999999,39.349997999999999,44767,39.349997999999999,39.349997999999999]
[null,"2019-02-08",false,2018,39.900002000000001,40,39,39.5,39.5,35404,39.5,39.5]
[null,"2019-02-11",false,2018,39.5,39.5,38.099997999999999,38.450001,38.450001,107952,38.450001,38.450001]
[null,"2019-02-12",false,2018,38.150002000000001,38.75,37.650002000000001,38.200001,38.200001,42252,38.200001,38.200001]
[null,"2019-02-14",false,2018,38.049999,38.299999,37.5,37.799999,37.799999,49161,37.799999,37.799999]
[null,"2019-02-15",false,2018,37.849997999999999,39,37.849997999999999,38.599997999999999,38.599997999999999,48563,38.599997999999999,38.599997999999999]
[null,"2019-02-18",false,2018,38.849997999999999,38.900002000000001,37.599997999999999,38.099997999999999,38.099997999999999,59036,38.099997999999999,38.099997999999999]
[null,"2019-02-19",false,2018,38.299999,38.5,37.599997999999999,38.25,38.25,35291,38.25,38.25]
[null,"2019-02-20",false,2018,38.349997999999999,38.450001,37.900002000000001,38.200001,38.200001,86768,38.200001,38.200001]
[null,"2019-02-21",false,2018,38.099997999999999,39.599997999999999,37.599997999999999,38.799999,38.799999,130240,38.799999,38.799999]
[null,"2019-02-22",false,2018,39.049999,39.75,38.150002000000001,38.700001,38.700001,61806,38.700001,38.700001]
[null,"2019-02-25",false,2018,38.400002000000001,38.700001,38,38.450001,38.450001,64846,38.450001,38.450001]
[null,"2019-02-26",false,2018,38.049999,38.400002000000001,36.299999,37.5,37.5,143678,37.5,37.5]
[null,"2019-02-27",{"$f":"AND(MONTH(B3332)=$C$1,MONTH(B3331)<>$C$1)","v":false},2018,37.700001,38.099997999999999,36.599997999999999,36.950001,36.950001,73346,{"$f":"IF(ISNUMBER(H3332),H3332,H3331)","v":36.950001},36.950001]
[null,"2019-02-28",false,{"$f":"IF(C3333,D3332+1,D3332)","v":2018},36.950001,37.5,36.349997999999999,37.150002000000001,37.150002000000001,47322,37.150002000000001,37.150002000000001]
[null,"2019-03-01",false,2018,37.150002000000001,38.950001,37.150002000000001,38.650002000000001,38.650002000000001,107048,38.650002000000001,38.650002000000001]
[null,"2019-03-05",false,2018,39.200001,41.599997999999999,38.849997999999999,41.349997999999999,41.349997999999999,209091,41.349997999999999,41.349997999999999]
[null,"2019-03-06",false,2018,41.75,45.200001,41.75,44.599997999999999,44.599997999999999,248507,44.599997999999999,44.599997999999999]
[null,"2019-03-07",false,2018,45.099997999999999,46.200001,41.900002000000001,42.349997999999999,42.349997999999999,149083,42.349997999999999,42.349997999999999]
[null,"2019-03-08",false,2018,42.900002000000001,44.200001,42.700001,43.650002000000001,43.650002000000001,98025,43.650002000000001,43.650002000000001]
[null,"2019-03-11",false,2018,44.299999,46.650002000000001,44.299999,45.5,45.5,241523,45.5,45.5]
[null,"2019-03-12",false,2018,45.849997999999999,46.599997999999999,45.150002000000001,45.5,45.5,91848,45.5,45.5]
[null,"2019-03-13",false,2018,45.5,47.200001,44,45.950001,45.950001,154782,45.950001,45.950001]
[null,"2019-03-14",false,2018,45.849997999999999,45.900002000000001,44.5,44.849997999999999,44.849997999999999,59927,44.849997999999999,44.849997999999999]
[null,"2019-03-15",false,2018,44.700001,45.400002000000001,43.799999,44.150002000000001,44.150002000000001,75737,44.150002000000001,44.150002000000001]
[null,"2019-03-18",false,2018,44,44.75,42,42.549999,42.549999,107935,42.549999,42.549999]
[null,"2019-03-19",false,2018,42.400002000000001,43,42.25,42.75,42.75,79874,42.75,42.75]
[null,"2019-03-20",false,2018,42.549999,44.400002000000001,42.25,43.400002000000001,43.400002000000001,92922,43.400002000000001,43.400002000000001]
[null,"2019-03-22",false,2018,43.799999,49.75,42.650002000000001,47.049999,47.049999,843839,47.049999,47.049999]
[null,"2019-03-25",false,2018,47,48.150002000000001,46.099997999999999,46.75,46.75,197884,46.75,46.75]
[null,"2019-03-26",false,2018,46.75,47.900002000000001,46.450001,46.75,46.75,157706,46.75,46.75]
[null,"2019-03-27",false,2018,46.549999,47.400002000000001,44.599997999999999,44.950001,44.950001,309060,44.950001,44.950001]
[null,"2019-03-28",false,2018,45,45.5,43.799999,44.25,44.25,129442,44.25,44.25]
[null,"2019-04-01",true,2019,45.799999,48,45.599997999999999,47.25,47.25,258657,47.25,47.25]
[null,"2019-04-02",false,2019,47,49.299999,46.549999,47.099997999999999,47.099997999999999,343406,47.099997999999999,47.099997999999999]
[null,"2019-04-03",false,2019,47.25,47.75,46.5,46.849997999999999,46.849997999999999,92660,46.849997999999999,46.849997999999999]
[null,"2019-04-04",false,2019,46.900002000000001,47.549999,46.5,46.950001,46.950001,106133,46.950001,46.950001]
[null,"2019-04-05",false,2019,46.5,47.799999,46.5,46.950001,46.950001,119451,46.950001,46.950001]
[null,"2019-04-08",false,2019,47.900002000000001,48.150002000000001,46.849997999999999,47.450001,47.450001,250541,47.450001,47.450001]
[null,"2019-04-09",false,2019,42.5,42.799999,40.400002000000001,40.400002000000001,40.400002000000001,225045,40.400002000000001,40.400002000000001]
[null,"2019-04-10",false,2019,41.849997999999999,41.849997999999999,40,40.5,40.5,44459,40.5,40.5]
[null,"2019-04-11",false,2019,41.400002000000001,42,40,40.25,40.25,39511,40.25,40.25]

{"sheet":"Nifty Fifty","index":3,"n_rows":2857,"n_cols":7,"rows_kept":2857,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Volume"]
["2007-09-17",4518.4501950000003,4549.0498049999997,4482.8500979999999,4494.6499020000001,4494.6499020000001,0]
["2007-09-18",4494.1000979999999,4551.7998049999997,4481.5498049999997,4546.2001950000003,4546.2001950000003,0]
["2007-09-19",4550.25,4739,4550.25,4732.3500979999999,4732.3500979999999,0]
["2007-09-20",4734.8500979999999,4760.8500979999999,4721.1499020000001,4747.5498049999997,4747.5498049999997,0]
["2007-09-21",4752.9501950000003,4855.7001950000003,4733.7001950000003,4837.5498049999997,4837.5498049999997,0]
["2007-09-24",4837.1499020000001,4941.1499020000001,4837.1499020000001,4932.2001950000003,4932.2001950000003,0]
["2007-09-25",4939.1000979999999,4953.8999020000001,4878.1499020000001,4938.8500979999999,4938.8500979999999,0]
["2007-09-26",4937.6000979999999,4980.8500979999999,4930.3500979999999,4940.5,4940.5,0]
["2007-09-27",4942.7001950000003,5016.3999020000001,4942.7001950000003,5000.5498049999997,5000.5498049999997,0]
["2007-09-28",4996.4501950000003,5055.7998049999997,4996.4501950000003,5021.3500979999999,5021.3500979999999,0]
["2007-10-01",5021.5,5089.2998049999997,5001.3500979999999,5068.9501950000003,5068.9501950000003,0]
["2007-10-03",5069,5261.3500979999999,5034.1499020000001,5210.7998049999997,5210.7998049999997,0]
["2007-10-04",5211.6499020000001,5233.1000979999999,5126.0498049999997,5208.6499020000001,5208.6499020000001,0]
["2007-10-05",5208.1499020000001,5248.5498049999997,5164.5,5185.8500979999999,5185.8500979999999,0]
["2007-10-08",5186.25,5249.2998049999997,5024.75,5085.1000979999999,5085.1000979999999,0]
["2007-10-09",5062.6499020000001,5348.7001950000003,5000.9501950000003,5327.25,5327.25,0]
["2007-10-10",5328.1499020000001,5454.7001950000003,5328.1499020000001,5441.4501950000003,5441.4501950000003,0]
["2007-10-11",5438.8999020000001,5532.75,5424.25,5524.8500979999999,5524.8500979999999,0]
["2007-10-12",5525.2998049999997,5549.2998049999997,5402.6000979999999,5428.25,5428.25,0]
["2007-10-15",5428.3500979999999,5682.6499020000001,5419.8999020000001,5670.3999020000001,5670.3999020000001,0]
["2007-10-16",5670.6499020000001,5708.3500979999999,5578.4501950000003,5668.0498049999997,5668.0498049999997,0]
["2007-10-17",5658.8999020000001,5658.8999020000001,5107.2998049999997,5559.2998049999997,5559.2998049999997,0]
["2007-10-18",5551.1000979999999,5736.7998049999997,5269.6499020000001,5351,5351,0]
["2007-10-19",5360.3500979999999,5390.8500979999999,5101.75,5215.2998049999997,5215.2998049999997,0]
["2007-10-22",5202.75,5247.3999020000001,5070.8999020000001,5184,5184,0]
["2007-10-23",5185.2998049999997,5488.5,5176.8500979999999,5473.7001950000003,5473.7001950000003,0]
["2007-10-24",5477.6000979999999,5577.8999020000001,5419.3999020000001,5496.1499020000001,5496.1499020000001,0]
["2007-10-25",5499.0498049999997,5605.9501950000003,5469.2998049999997,5568.9501950000003,5568.9501950000003,0]
["2007-10-26",5564.25,5716.8999020000001,5513.3500979999999,5702.2998049999997,5702.2998049999997,0]
["2007-10-29",5708.8999020000001,5922.5,5708.8999020000001,5905.8999020000001,5905.8999020000001,0]
["2007-10-30",5917.5498049999997,5976,5833.8999020000001,5868.75,5868.75,0]
["2007-10-31",5868.8999020000001,5952.25,5861.2998049999997,5900.6499020000001,5900.6499020000001,0]
["2007-11-01",5903.7998049999997,6011.9501950000003,5837.2001950000003,5866.4501950000003,5866.4501950000003,0]
["2007-11-02",5854.8500979999999,5944.75,5714.25,5932.3999020000001,5932.3999020000001,0]
["2007-11-05",5931.8999020000001,5948.5498049999997,5819.6000979999999,5847.2998049999997,5847.2998049999997,0]
["2007-11-06",5847.1000979999999,5957.2001950000003,5759.9501950000003,5786.5,5786.5,0]
["2007-11-07",5782.3999020000001,5861.3500979999999,5744.2998049999997,5782.3500979999999,5782.3500979999999,0]
["2007-11-08",5779.2998049999997,5780.7998049999997,5646.75,5698.75,5698.75,0]
["2007-11-12",5660.6000979999999,5660.6000979999999,5477.5,5617.1000979999999,5617.1000979999999,0]
["2007-11-13",5612.3500979999999,5758.8500979999999,5591.6000979999999,5695.3999020000001,5695.3999020000001,0]
["2007-11-14",5703.9501950000003,5950.2001950000003,5700.0498049999997,5937.8999020000001,5937.8999020000001,0]
["2007-11-15",5942.7001950000003,5966.9501950000003,5895.6499020000001,5912.1000979999999,5912.1000979999999,0]
["2007-11-16",5913.1499020000001,5948.0498049999997,5817.3999020000001,5906.8500979999999,5906.8500979999999,0]
["2007-11-19",5908.0498049999997,5981.7998049999997,5893.7998049999997,5907.6499020000001,5907.6499020000001,0]
["2007-11-20",5911.25,5923.7001950000003,5755.7998049999997,5780.8999020000001,5780.8999020000001,0]
["2007-11-21",5778.7998049999997,5790.0498049999997,5530.8500979999999,5561.0498049999997,5561.0498049999997,0]
["2007-11-22",5564.6499020000001,5608.6499020000001,5394.3500979999999,5519.3500979999999,5519.3500979999999,0]
["2007-11-23",5524.2998049999997,5638.6000979999999,5514.75,5608.6000979999999,5608.6000979999999,0]
["2007-11-26",5611.2998049999997,5772.5498049999997,5608.9501950000003,5731.7001950000003,5731.7001950000003,0]
["2007-11-27",5729.25,5743.5498049999997,5655.6000979999999,5698.1499020000001,5698.1499020000001,0]
["2007-11-28",5699.5498049999997,5749.9501950000003,5595.5,5617.5498049999997,5617.5498049999997,0]
["2007-11-29",5617.7998049999997,5725,5612.1000979999999,5634.6000979999999,5634.6000979999999,0]
["2007-11-30",5633.8999020000001,5782.5498049999997,5632.6499020000001,5762.75,5762.75,0]
["2007-12-03",5765.4501950000003,5878.7998049999997,5754.6000979999999,5865,5865,0]
["2007-12-04",5870.2001950000003,5897.25,5840.2998049999997,5858.3500979999999,5858.3500979999999,0]
["2007-12-05",5861.8999020000001,5949.2998049999997,5859.9501950000003,5940,5940,0]
["2007-12-06",5941.0498049999997,6027.0498049999997,5919.7998049999997,5954.7001950000003,5954.7001950000003,0]
["2007-12-07",5963.6000979999999,6042.1000979999999,5894.7998049999997,5974.2998049999997,5974.2998049999997,0]
["2007-12-10",5974,6015.2998049999997,5923.3500979999999,5960.6000979999999,5960.6000979999999,0]
["2007-12-11",5960.3999020000001,6111.2001950000003,5960.3999020000001,6097.25,6097.25,0]
["2007-12-12",6067.0498049999997,6175.6499020000001,6005.4501950000003,6159.2998049999997,6159.2998049999997,0]
["2007-12-13",6159.25,6185.3999020000001,6040.3999020000001,6058.1000979999999,6058.1000979999999,0]
["2007-12-14",6056.2001950000003,6078.5498049999997,6015.0498049999997,6047.7001950000003,6047.7001950000003,0]
["2007-12-17",6037.9501950000003,6039.9501950000003,5740.6000979999999,5777,5777,0]
["2007-12-18",5777.6000979999999,5874.6000979999999,5710.6000979999999,5742.2998049999997,5742.2998049999997,0]
["2007-12-19",5730.25,5840.7998049999997,5676.7001950000003,5751.1499020000001,5751.1499020000001,0]
["2007-12-20",5751.75,5799.5,5742.75,5766.5,5766.5,0]
["2007-12-24",5771.2998049999997,6001.0498049999997,5771.2998049999997,5985.1000979999999,5985.1000979999999,0]
["2007-12-26",5988.4501950000003,6085.25,5988.4501950000003,6070.75,6070.75,0]
["2007-12-27",6069,6110.8500979999999,6060.2001950000003,6081.5,6081.5,0]
["2007-12-28",6079.5498049999997,6098.6000979999999,6021.8999020000001,6079.7001950000003,6079.7001950000003,0]
["2007-12-31",6095,6167.75,6095,6138.6000979999999,6138.6000979999999,0]
["2008-01-01",6136.75,6165.3500979999999,6109.8500979999999,6144.3500979999999,6144.3500979999999,0]
["2008-01-02",6144.7001950000003,6197,6060.8500979999999,6179.3999020000001,6179.3999020000001,0]
["2008-01-03",6184.25,6230.1499020000001,6126.3999020000001,6178.5498049999997,6178.5498049999997,0]
["2008-01-04",6179.1000979999999,6300.0498049999997,6179.1000979999999,6274.2998049999997,6274.2998049999997,0]
["2008-01-07",6271,6289.7998049999997,6193.3500979999999,6279.1000979999999,6279.1000979999999,0]
["2008-01-08",6282.4501950000003,6357.1000979999999,6221.6000979999999,6287.8500979999999,6287.8500979999999,0]
["2008-01-09",6287.5498049999997,6338.2998049999997,6231.25,6272,6272,0]
["2008-01-10",6278.1000979999999,6347,6142.8999020000001,6156.9501950000003,6156.9501950000003,0]
["2008-01-11",6166.6499020000001,6224.2001950000003,6112.5498049999997,6200.1000979999999,6200.1000979999999,0]
["2008-01-14",6208.7998049999997,6244.1499020000001,6172,6206.7998049999997,6206.7998049999997,0]
["2008-01-15",6226.3500979999999,6260.4501950000003,6053.2998049999997,6074.25,6074.25,0]
["2008-01-16",6065,6065,5825.75,5935.75,5935.75,0]
["2008-01-17",5937.9501950000003,6013.1499020000001,5880.2998049999997,5913.2001950000003,5913.2001950000003,0]
["2008-01-18",5907.75,5908.75,5677,5705.2998049999997,5705.2998049999997,0]
["2008-01-21",5705,5705,4977.1000979999999,5208.7998049999997,5208.7998049999997,0]
["2008-01-22",5203.3500979999999,5203.3500979999999,4448.5,4899.2998049999997,4899.2998049999997,0]
["2008-01-23",4903.0498049999997,5328.0498049999997,4891.6000979999999,5203.3999020000001,5203.3999020000001,0]
["2008-01-24",5208,5357.2001950000003,4995.7998049999997,5033.4501950000003,5033.4501950000003,0]
["2008-01-25",5035.0498049999997,5399.25,5035.0498049999997,5383.3500979999999,5383.3500979999999,0]
["2008-01-28",5380.9501950000003,5380.9501950000003,5071,5274.1000979999999,5274.1000979999999,0]
["2008-01-29",5279.5498049999997,5391.6000979999999,5225.25,5280.7998049999997,5280.7998049999997,0]
["2008-01-30",5283.75,5314.2998049999997,5142.25,5167.6000979999999,5167.6000979999999,0]
["2008-01-31",5172.25,5251.6499020000001,5071.1499020000001,5137.4501950000003,5137.4501950000003,0]
["2008-02-01",5140.6000979999999,5339.9501950000003,5090.75,5317.25,5317.25,0]
["2008-02-04",5315.5498049999997,5545.2001950000003,5315.5498049999997,5463.5,5463.5,0]
["2008-02-05",5463.75,5500.6000979999999,5412.9501950000003,5483.8999020000001,5483.8999020000001,0]
["2008-02-06",5470.3999020000001,5470.3999020000001,5257.0498049999997,5322.5498049999997,5322.5498049999997,0]
["2008-02-07",5322.5498049999997,5344.6000979999999,5113.8500979999999,5133.25,5133.25,0]
["2008-02-08",5132.1000979999999,5173.8500979999999,5034.25,5120.3500979999999,5120.3500979999999,0]
["2008-02-11",5120.5498049999997,5126.3999020000001,4803.6000979999999,4857,4857,0]
["2008-02-12",4877.8500979999999,4949.6000979999999,4820.4501950000003,4838.25,4838.25,0]
["2008-02-13",4836.5498049999997,4986.5498049999997,4836.5498049999997,4929.4501950000003,4929.4501950000003,0]
["2008-02-14",4944.6499020000001,5220.25,4944.6499020000001,5202,5202,0]
["2008-02-15",5202.8500979999999,5315.3999020000001,5104.75,5302.8999020000001,5302.8999020000001,0]
["2008-02-18",5304.4501950000003,5348.6000979999999,5224,5276.8999020000001,5276.8999020000001,0]
["2008-02-19",5278.3999020000001,5368.4501950000003,5262,5280.7998049999997,5280.7998049999997,0]
["2008-02-20",5267.1499020000001,5267.1499020000001,5116.2998049999997,5154.4501950000003,5154.4501950000003,0]
["2008-02-21",5156.8999020000001,5241.3500979999999,5120.0498049999997,5191.7998049999997,5191.7998049999997,0]
["2008-02-22",5183.3999020000001,5184,5092.7998049999997,5110.75,5110.75,0]
["2008-02-25",5112.25,5212.3500979999999,5055.1499020000001,5200.7001950000003,5200.7001950000003,0]
["2008-02-26",5200.7998049999997,5281.2001950000003,5200.7998049999997,5270.0498049999997,5270.0498049999997,0]
["2008-02-27",5271.3999020000001,5368.1499020000001,5249.75,5268.3999020000001,5268.3999020000001,0]
["2008-02-28",5266.3500979999999,5302.8500979999999,5227.1499020000001,5285.1000979999999,5285.1000979999999,0]
["2008-02-29",5285,5290.7998049999997,5098.3500979999999,5223.5,5223.5,0]
["2008-03-03",5222.7998049999997,5222.7998049999997,4936.0498049999997,4953,4953,0]
["2008-03-04",4958.5498049999997,4976.7001950000003,4812.9501950000003,4864.25,4864.25,0]
["2008-03-05",4866.8500979999999,4936.75,4847.25,4921.3999020000001,4921.3999020000001,0]
["2008-03-07",4918.2998049999997,4918.2998049999997,4672.25,4771.6000979999999,4771.6000979999999,0]
["2008-03-10",4767.7998049999997,4814.9501950000003,4620.5,4800.3999020000001,4800.3999020000001,0]
["2008-03-11",4796.2998049999997,4888.5,4732.8500979999999,4865.8999020000001,4865.8999020000001,0]
["2008-03-12",4869.75,5019.2001950000003,4854.75,4872,4872,0]
["2008-03-13",4868.7001950000003,4868.7998049999997,4580.1499020000001,4623.6000979999999,4623.6000979999999,0]
["2008-03-14",4623.7998049999997,4758.9501950000003,4607.5498049999997,4745.7998049999997,4745.7998049999997,0]
["2008-03-17",4745.4501950000003,4745.4501950000003,4482.1000979999999,4503.1000979999999,4503.1000979999999,0]
["2008-03-18",4519.8999020000001,4617.9501950000003,4468.5498049999997,4533,4533,0]
["2008-03-19",4534.75,4718.3999020000001,4533.8999020000001,4573.9501950000003,4573.9501950000003,0]
["2008-03-24",4576.7998049999997,4649.4501950000003,4539.7998049999997,4609.8500979999999,4609.8500979999999,0]
["2008-03-25",4616.7998049999997,4896.7998049999997,4616.7998049999997,4877.5,4877.5,0]
["2008-03-26",4878.7001950000003,4912.2998049999997,4808.6499020000001,4828.8500979999999,4828.8500979999999,0]
["2008-03-27",4828.7998049999997,4863.75,4769.6000979999999,4830.25,4830.25,0]
["2008-03-28",4830,4970.7998049999997,4796.3500979999999,4942,4942,0]
["2008-03-31",4942.1499020000001,4947,4703.8500979999999,4734.5,4734.5,0]
["2008-04-01",4735.6499020000001,4800.75,4628.75,4739.5498049999997,4739.5498049999997,0]
["2008-04-02",4741.3999020000001,4916.75,4741.3999020000001,4754.2001950000003,4754.2001950000003,0]
["2008-04-03",4753.8999020000001,4833.25,4738.2001950000003,4771.6000979999999,4771.6000979999999,0]
["2008-04-04",4766.7001950000003,4791.7001950000003,4632.7001950000003,4647,4647,0]
["2008-04-07",4631.3500979999999,4798.5498049999997,4628.7998049999997,4761.2001950000003,4761.2001950000003,0]
["2008-04-08",4760.6499020000001,4769.5498049999997,4677.7998049999997,4709.6499020000001,4709.6499020000001,0]
["2008-04-09",4707.0498049999997,4758.25,4667.5,4747.0498049999997,4747.0498049999997,0]
["2008-04-10",4747.5498049999997,4799.5,4720.8999020000001,4733,4733,0]
["2008-04-11",4734.3500979999999,4817.3999020000001,4727.25,4777.7998049999997,4777.7998049999997,0]
["2008-04-15",4779.9501950000003,4917.1000979999999,4708.2998049999997,4879.6499020000001,4879.6499020000001,0]
["2008-04-16",4881.6499020000001,4951.3999020000001,4874.0498049999997,4887.2998049999997,4887.2998049999997,0]
["2008-04-17",4890.6000979999999,4984.9501950000003,4889.6499020000001,4958.3999020000001,4958.3999020000001,0]
["2008-04-21",4955.8999020000001,5053.3999020000001,4955.8999020000001,5037,5037,0]
["2008-04-22",5037.0498049999997,5074.25,4994.0498049999997,5049.2998049999997,5049.2998049999997,0]
["2008-04-23",5044.3500979999999,5083.5,5003.5498049999997,5022.7998049999997,5022.7998049999997,0]
["2008-04-24",5022.8999020000001,5072.7001950000003,4991.3500979999999,4999.8500979999999,4999.8500979999999,0]
["2008-04-25",4999.1499020000001,5117.7001950000003,4999.1499020000001,5111.7001950000003,5111.7001950000003,0]
["2008-04-28",5112.5,5147.4501950000003,5079.1499020000001,5089.6499020000001,5089.6499020000001,0]
["2008-04-29",5092.3999020000001,5210.8999020000001,5082.1499020000001,5195.5,5195.5,0]
["2008-04-30",5198.3500979999999,5230.75,5155.8500979999999,5165.8999020000001,5165.8999020000001,0]
["2008-05-02",5265.2998049999997,5298.8500979999999,5197.6000979999999,5228.2001950000003,5228.2001950000003,0]
["2008-05-05",5227.25,5254.5,5182.6000979999999,5192.25,5192.25,0]
["2008-05-06",5192.3500979999999,5206.5,5110.8999020000001,5144.6499020000001,5144.6499020000001,0]
["2008-05-07",5156.7001950000003,5159.0498049999997,5101.25,5135.5,5135.5,0]
["2008-05-08",5135.7998049999997,5143.0498049999997,5062.4501950000003,5081.7001950000003,5081.7001950000003,0]
["2008-05-09",5070.8500979999999,5087.6499020000001,4969.3999020000001,4982.6000979999999,4982.6000979999999,0]
["2008-05-12",4981,5021.75,4913.7998049999997,5012.6499020000001,5012.6499020000001,0]
["2008-05-13",5008.6000979999999,5066,4943.75,4957.7998049999997,4957.7998049999997,0]
["2008-05-14",4958.4501950000003,5026.1000979999999,4932.0498049999997,5011.75,5011.75,0]
["2008-05-15",5010.8999020000001,5118.5498049999997,4999.6000979999999,5115.25,5115.25,0]
["2008-05-16",5115.6499020000001,5167.3999020000001,5106.3999020000001,5157.7001950000003,5157.7001950000003,0]
["2008-05-20",5157,5160.0498049999997,5072.3999020000001,5104.9501950000003,5104.9501950000003,0]
["2008-05-21",5105.7001950000003,5135.5498049999997,5048.7001950000003,5117.6499020000001,5117.6499020000001,0]
["2008-05-22",5117,5118.8999020000001,5010.7001950000003,5025.4501950000003,5025.4501950000003,0]
["2008-05-23",5026.5498049999997,5059.0498049999997,4940.7001950000003,4946.5498049999997,4946.5498049999997,0]
["2008-05-26",4953.6000979999999,4953.6000979999999,4858,4875.0498049999997,4875.0498049999997,0]
["2008-05-27",4877.1499020000001,4932,4846.2001950000003,4859.7998049999997,4859.7998049999997,0]
["2008-05-28",4862.7001950000003,4926.8999020000001,4835.6499020000001,4918.3500979999999,4918.3500979999999,0]
["2008-05-29",4926.2998049999997,4957.3999020000001,4801.8999020000001,4835.2998049999997,4835.2998049999997,0]
["2008-05-30",4844.0498049999997,4908.8500979999999,4833.4501950000003,4870.1000979999999,4870.1000979999999,0]
["2008-06-02",4869.25,4908.7998049999997,4713,4739.6000979999999,4739.6000979999999,0]
["2008-06-03",4739.2998049999997,4739.2998049999997,4634,4715.8999020000001,4715.8999020000001,0]
["2008-06-04",4718.7001950000003,4731.5,4564.5,4585.6000979999999,4585.6000979999999,0]
["2008-06-05",4586.9501950000003,4690.6000979999999,4536.25,4676.9501950000003,4676.9501950000003,0]
["2008-06-06",4680.5498049999997,4746.2998049999997,4614.25,4627.7998049999997,4627.7998049999997,0]
["2008-06-09",4626.4501950000003,4626.4501950000003,4411.6000979999999,4500.9501950000003,4500.9501950000003,0]
["2008-06-10",4522,4522.5498049999997,4369.7998049999997,4449.7998049999997,4449.7998049999997,0]
["2008-06-11",4469.6499020000001,4541.0498049999997,4468.0498049999997,4523.6000979999999,4523.6000979999999,0]
["2008-06-12",4524.3999020000001,4550,4392,4539.3500979999999,4539.3500979999999,0]
["2008-06-13",4539.5,4563.3500979999999,4491.3500979999999,4517.1000979999999,4517.1000979999999,0]
["2008-06-16",4536.2998049999997,4617.7001950000003,4536.2998049999997,4572.5,4572.5,0]
["2008-06-17",4572.5,4664.0498049999997,4561.75,4653,4653,0]
["2008-06-18",4652.7998049999997,4679.75,4569.8999020000001,4582.3999020000001,4582.3999020000001,0]
["2008-06-19",4582.5498049999997,4585.7001950000003,4488.9501950000003,4504.25,4504.25,0]
["2008-06-20",4504.2001950000003,4532,4333.6000979999999,4347.5498049999997,4347.5498049999997,0]
["2008-06-23",4351.1499020000001,4351.1499020000001,4225.5,4266.3999020000001,4266.3999020000001,0]
["2008-06-24",4271.0498049999997,4305.8999020000001,4156.1000979999999,4191.1000979999999,4191.1000979999999,0]
["2008-06-25",4189.6000979999999,4264.5498049999997,4093.1999510000001,4252.6499020000001,4252.6499020000001,0]
["2008-06-26",4252.6000979999999,4324.75,4230,4315.8500979999999,4315.8500979999999,0]
["2008-06-27",4315.2998049999997,4315.2998049999997,4119.2001950000003,4136.6499020000001,4136.6499020000001,0]
["2008-06-30",4136.25,4163,4021.6999510000001,4040.5500489999999,4040.5500489999999,0]
["2008-07-01",4039.75,4075.3999020000001,3878.1999510000001,3896.75,3896.75,0]
["2008-07-02",3895.3000489999999,4107.1499020000001,3848.25,4093.3500979999999,4093.3500979999999,0]
["2008-07-03",4094.6000979999999,4097.3500979999999,3874.8500979999999,3925.75,3925.75,0]
["2008-07-04",3926.6499020000001,4033.5,3896.3999020000001,4016,4016,0]
["2008-07-07",4002,4114.5,4002,4030,4030,0]
["2008-07-08",4028.6999510000001,4028.6999510000001,3896.0500489999999,3988.5500489999999,3988.5500489999999,0]
["2008-07-09",3990.8999020000001,4169.3999020000001,3990.8999020000001,4157.1000979999999,4157.1000979999999,0]
["2008-07-10",4155.6499020000001,4187.9501950000003,4110.3999020000001,4162.2001950000003,4162.2001950000003,0]
["2008-07-11",4166,4215.5,4014.4499510000001,4049,4049,0]
["2008-07-14",4047.4499510000001,4118.1000979999999,4004.25,4039.6999510000001,4039.6999510000001,0]
["2008-07-15",4039.3000489999999,4040.6999510000001,3835.5,3861.1000979999999,3861.1000979999999,0]
["2008-07-16",3861.5500489999999,3920.0500489999999,3790.1999510000001,3816.6999510000001,3816.6999510000001,0]
["2008-07-17",3823.1499020000001,3968.75,3823.1499020000001,3947.1999510000001,3947.1999510000001,0]
["2008-07-18",3962.9499510000001,4110.5498049999997,3926.3000489999999,4092.25,4092.25,0]
["2008-07-21",4092.1999510000001,4168.1499020000001,4072.75,4159.5,4159.5,0]
["2008-07-22",4158.4501950000003,4262.4501950000003,4137.9501950000003,4240.1000979999999,4240.1000979999999,0]
["2008-07-23",4246.7001950000003,4491.5498049999997,4246.7001950000003,4476.7998049999997,4476.7998049999997,0]
["2008-07-24",4476.2001950000003,4539.4501950000003,4385.8500979999999,4433.5498049999997,4433.5498049999997,0]
["2008-07-25",4440.8500979999999,4440.8500979999999,4297.1499020000001,4311.8500979999999,4311.8500979999999,0]
["2008-07-28",4282.25,4352.6499020000001,4282.25,4332.1000979999999,4332.1000979999999,0]
["2008-07-29",4332.2001950000003,4332.2001950000003,4159.1499020000001,4189.8500979999999,4189.8500979999999,0]
["2008-07-30",4191.2001950000003,4327,4191.2001950000003,4313.5498049999997,4313.5498049999997,0]
["2008-07-31",4314.3500979999999,4342,4285.5498049999997,4332.9501950000003,4332.9501950000003,0]
["2008-08-01",4331.6000979999999,4422.9501950000003,4235.7001950000003,4413.5498049999997,4413.5498049999997,0]
["2008-08-04",4426.1000979999999,4436.1499020000001,4362.8999020000001,4395.3500979999999,4395.3500979999999,0]
["2008-08-05",4395.7998049999997,4515.1499020000001,4376,4502.8500979999999,4502.8500979999999,0]
["2008-08-06",4506.25,4615.8999020000001,4503.8999020000001,4517.5498049999997,4517.5498049999997,0]
["2008-08-07",4515.25,4580.1499020000001,4493.7001950000003,4523.8500979999999,4523.8500979999999,0]
["2008-08-08",4518.3500979999999,4546.3500979999999,4464,4529.5,4529.5,0]
["2008-08-11",4529.3500979999999,4625.2001950000003,4529.3500979999999,4620.3999020000001,4620.3999020000001,0]
["2008-08-12",4620.9501950000003,4649.8500979999999,4525.75,4552.25,4552.25,0]
["2008-08-13",4548.0498049999997,4572.6499020000001,4497.25,4529.0498049999997,4529.0498049999997,0]
["2008-08-14",4524.2001950000003,4529.7998049999997,4421.25,4430.7001950000003,4430.7001950000003,0]
["2008-08-18",4430.7001950000003,4447.3999020000001,4379.8500979999999,4393.0498049999997,4393.0498049999997,0]
["2008-08-19",4393.1000979999999,4393.7001950000003,4316.5498049999997,4368.25,4368.25,0]
["2008-08-20",4365.4501950000003,4434.8999020000001,4365.4501950000003,4415.75,4415.75,0]
["2008-08-21",4416.2001950000003,4418.5498049999997,4271.2998049999997,4283.8500979999999,4283.8500979999999,0]
["2008-08-22",4283.8500979999999,4337,4248,4327.4501950000003,4327.4501950000003,0]
["2008-08-25",4317.9501950000003,4398.7998049999997,4317.9501950000003,4335.3500979999999,4335.3500979999999,0]
["2008-08-26",4335.2001950000003,4345.0498049999997,4283.2998049999997,4337.5,4337.5,0]
["2008-08-27",4336.8500979999999,4364.25,4282.6499020000001,4292.1000979999999,4292.1000979999999,0]
["2008-08-28",4290.75,4304.5,4201.8500979999999,4214,4214,0]
["2008-08-29",4230.6000979999999,4368.7998049999997,4230.6000979999999,4360,4360,0]
["2008-09-01",4356.1000979999999,4365,4281.3500979999999,4348.6499020000001,4348.6499020000001,0]
["2008-09-02",4358.8500979999999,4522.3999020000001,4343.1000979999999,4504,4504,0]
["2008-09-04",4512.9501950000003,4514.6000979999999,4419.4501950000003,4447.75,4447.75,0]
["2008-09-05",4444.7001950000003,4444.7001950000003,4328.8999020000001,4352.2998049999997,4352.2998049999997,0]
["2008-09-08",4358.2998049999997,4558,4358.2998049999997,4482.2998049999997,4482.2998049999997,0]
["2008-09-09",4485.1499020000001,4497.5,4418.9501950000003,4468.7001950000003,4468.7001950000003,0]
["2008-09-10",4467.5,4467.5,4382.3500979999999,4400.25,4400.25,0]
["2008-09-11",4397.25,4399.2998049999997,4272.75,4290.2998049999997,4290.2998049999997,0]
["2008-09-12",4291.6000979999999,4323.8999020000001,4200.1499020000001,4228.4501950000003,4228.4501950000003,0]
["2008-09-15",4231.9501950000003,4237.25,3955.3999020000001,4072.8999020000001,4072.8999020000001,0]
["2008-09-16",4072.5500489999999,4090.1000979999999,3919.3500979999999,4074.8999020000001,4074.8999020000001,0]
["2008-09-17",4074.8000489999999,4116.7001950000003,3974.6000979999999,4008.25,4008.25,0]
["2008-09-18",4005.25,4050.1000979999999,3799.5500489999999,4038.1499020000001,4038.1499020000001,0]
["2008-09-19",4040.8000489999999,4262.6499020000001,4040.8000489999999,4245.25,4245.25,0]
["2008-09-22",4248.9501950000003,4303.25,4202.3999020000001,4223.0498049999997,4223.0498049999997,0]
["2008-09-23",4223.8999020000001,4224.7001950000003,4117.8999020000001,4126.8999020000001,4126.8999020000001,0]
["2008-09-24",4125.75,4207.9501950000003,4115.8500979999999,4161.25,4161.25,0]
["2008-09-25",4162.1499020000001,4172.6000979999999,4077.5,4110.5498049999997,4110.5498049999997,0]
["2008-09-26",4108.75,4110.7001950000003,3970.3500979999999,3985.25,3985.25,0]
["2008-09-29",3990.1999510000001,3997.5500489999999,3777.3000489999999,3850.0500489999999,3850.0500489999999,0]
["2008-09-30",3848.6999510000001,3966.8500979999999,3715.0500489999999,3921.1999510000001,3921.1999510000001,0]
["2008-10-01",3921.8500979999999,4000.5,3861.25,3950.75,3950.75,0]
["2008-10-03",3953.5500489999999,3969.5500489999999,3804.8500979999999,3818.3000489999999,3818.3000489999999,0]
["2008-10-06",3817.3000489999999,3820.8500979999999,3581.6000979999999,3602.3500979999999,3602.3500979999999,0]
["2008-10-07",3606.9499510000001,3732.6499020000001,3537,3606.6000979999999,3606.6000979999999,0]
["2008-10-08",3604.3999020000001,3604.3999020000001,3329.4499510000001,3513.6499020000001,3513.6499020000001,0]
["2008-10-10",3502.0500489999999,3502.0500489999999,3198.9499510000001,3279.9499510000001,3279.9499510000001,0]
["2008-10-13",3272.8999020000001,3510.1999510000001,3272.8999020000001,3490.6999510000001,3490.6999510000001,0]
["2008-10-14",3494.1000979999999,3648.25,3491.5,3518.6499020000001,3518.6499020000001,0]
["2008-10-15",3517.8999020000001,3518.5,3324.5500489999999,3338.3999020000001,3338.3999020000001,0]
["2008-10-16",3333.8500979999999,3333.8500979999999,3099.8999020000001,3269.3000489999999,3269.3000489999999,0]
["2008-10-17",3269.0500489999999,3335.9499510000001,3046.6000979999999,3074.3500979999999,3074.3500979999999,0]
["2008-10-20",3108.1999510000001,3238.3999020000001,3058.9499510000001,3122.8000489999999,3122.8000489999999,0]
["2008-10-21",3125.3999020000001,3254.8500979999999,3117.3500979999999,3234.8999020000001,3234.8999020000001,0]
["2008-10-22",3234.6999510000001,3235.75,3051.8000489999999,3065.1499020000001,3065.1499020000001,0]
["2008-10-23",3064.8000489999999,3085.1000979999999,2917.1499020000001,2943.1499020000001,2943.1499020000001,0]
["2008-10-24",2936.25,2936.25,2525.0500489999999,2584,2584,0]
["2008-10-27",2583.75,2585.3000489999999,2252.75,2524.1999510000001,2524.1999510000001,0]
["2008-10-29",2685.3000489999999,2781.25,2631.8999020000001,2697.0500489999999,2697.0500489999999,0]
["2008-10-31",2696.3000489999999,2921.3500979999999,2696.3000489999999,2885.6000979999999,2885.6000979999999,0]
["2008-11-03",2885.3999020000001,3062.0500489999999,2885.3999020000001,3043.8500979999999,3043.8500979999999,0]
["2008-11-04",3050.25,3152.3000489999999,2985,3142.1000979999999,3142.1000979999999,0]
["2008-11-05",3155.75,3240.5500489999999,2971,2994.9499510000001,2994.9499510000001,0]
["2008-11-06",2998.4499510000001,3007.8000489999999,2860.25,2892.6499020000001,2892.6499020000001,0]
["2008-11-07",2893.25,3010,2860.1000979999999,2973,2973,0]
["2008-11-10",2973.3000489999999,3161.25,2973.3000489999999,3148.25,3148.25,0]
["2008-11-11",3147.1999510000001,3147.1999510000001,2919.4499510000001,2938.6499020000001,2938.6499020000001,0]
["2008-11-12",2937.8999020000001,2975.1999510000001,2794.9499510000001,2848.4499510000001,2848.4499510000001,0]
["2008-11-14",2848,2938.8000489999999,2778.8000489999999,2810.3500979999999,2810.3500979999999,0]
["2008-11-17",2813.3999020000001,2835.6999510000001,2694.5,2799.5500489999999,2799.5500489999999,0]
["2008-11-18",2802.4499510000001,2802.4499510000001,2664.3000489999999,2683.1499020000001,2683.1499020000001,0]
["2008-11-19",2682.75,2772.3999020000001,2617.8999020000001,2635,2635,0]
["2008-11-20",2634.1999510000001,2634.1999510000001,2502.8999020000001,2553.1499020000001,2553.1499020000001,0]
["2008-11-21",2553.6000979999999,2718.6000979999999,2539.8000489999999,2693.4499510000001,2693.4499510000001,0]
["2008-11-24",2690.8500979999999,2740.3500979999999,2633.8000489999999,2708.25,2708.25,0]
["2008-11-25",2708.3000489999999,2790.6999510000001,2638.1999510000001,2654,2654,0]
["2008-11-26",2652.4499510000001,2762.6000979999999,2643.3500979999999,2752.25,2752.25,0]
["2008-11-27","null","null","null","null","null","null"]
["2008-11-28",2745.6999510000001,2779,2690.3000489999999,2755.1000979999999,2755.1000979999999,0]
["2008-12-01",2755.1499020000001,2832.8500979999999,2669.5,2682.8999020000001,2682.8999020000001,0]
["2008-12-02",2672.8999020000001,2672.8999020000001,2570.6999510000001,2657.8000489999999,2657.8000489999999,0]
["2008-12-03",2657.5,2693.6499020000001,2611.9499510000001,2656.4499510000001,2656.4499510000001,0]
["2008-12-04",2656.5,2793.8000489999999,2646.3500979999999,2788,2788,0]
["2008-12-05",2786.6499020000001,2821.1499020000001,2701.3500979999999,2714.3999020000001,2714.3999020000001,0]
["2008-12-08",2714.6999510000001,2861.5500489999999,2714.6999510000001,2784,2784,0]
["2008-12-10",2785.6999510000001,2940.1499020000001,2785.6999510000001,2928.25,2928.25,0]
["2008-12-11",2934.0500489999999,2945.3000489999999,2861.5500489999999,2920.1499020000001,2920.1499020000001,0]
["2008-12-12",2915.3500979999999,2936.8000489999999,2812.5500489999999,2921.3500979999999,2921.3500979999999,0]
["2008-12-15",2917.8999020000001,3012.1000979999999,2917.8999020000001,2981.1999510000001,2981.1999510000001,0]
["2008-12-16",2983.6000979999999,3052.5500489999999,2963.3000489999999,3041.75,3041.75,0]
["2008-12-17",3040.4499510000001,3076.1999510000001,2943.5,2954.3500979999999,2954.3500979999999,0]
["2008-12-18",2955.3500979999999,3072.5500489999999,2922.6499020000001,3060.75,3060.75,0]
["2008-12-19",3063,3106.8000489999999,3036.3000489999999,3077.5,3077.5,0]
["2008-12-22",3077.25,3110.4499510000001,3027.8000489999999,3039.3000489999999,3039.3000489999999,0]
["2008-12-23",3039.25,3040,2957.0500489999999,2968.6499020000001,2968.6499020000001,0]
["2008-12-24",2967.3999020000001,2968,2900.4499510000001,2916.8500979999999,2916.8500979999999,0]
["2008-12-26",2919.8500979999999,2960.9499510000001,2844.8000489999999,2857.25,2857.25,0]
["2008-12-29",2857.1499020000001,2931.8000489999999,2812.8999020000001,2922.1999510000001,2922.1999510000001,0]
["2008-12-30",2922.5500489999999,2999.1499020000001,2899.75,2979.5,2979.5,0]
["2008-12-31",2979.8000489999999,3002.6499020000001,2937.3500979999999,2959.1499020000001,2959.1499020000001,0]
["2009-01-02",3034.6000979999999,3079.8500979999999,3021.8000489999999,3046.75,3046.75,0]
["2009-01-05",3058.75,3131.9499510000001,3056.4499510000001,3121.4499510000001,3121.4499510000001,0]
["2009-01-06",3121.5,3141.8000489999999,3056.1000979999999,3112.8000489999999,3112.8000489999999,0]
["2009-01-07",3112.8000489999999,3147.1999510000001,2888.1999510000001,2920.3999020000001,2920.3999020000001,0]
["2009-01-09",2919.9499510000001,2929.8500979999999,2810.25,2873,2873,0]
["2009-01-12",2868.8500979999999,2869.1999510000001,2748.5500489999999,2773.1000979999999,2773.1000979999999,0]
["2009-01-13",2775,2802.6000979999999,2720.8000489999999,2744.9499510000001,2744.9499510000001,0]
["2009-01-14",2748.3999020000001,2853.25,2748.3999020000001,2835.3000489999999,2835.3000489999999,0]
["2009-01-15",2832.3000489999999,2832.3000489999999,2701.75,2736.6999510000001,2736.6999510000001,0]
["2009-01-16",2737,2835.6499020000001,2724.1999510000001,2828.4499510000001,2828.4499510000001,0]
["2009-01-19",2828.6999510000001,2868.1999510000001,2819.8999020000001,2846.1999510000001,2846.1999510000001,0]
["2009-01-20",2842.8999020000001,2842.8999020000001,2758,2796.6000979999999,2796.6000979999999,0]
["2009-01-21",2777.3999020000001,2787.3000489999999,2690.1999510000001,2706.1499020000001,2706.1499020000001,0]
["2009-01-22",2714.6999510000001,2744.8500979999999,2681.3999020000001,2713.8000489999999,2713.8000489999999,0]
["2009-01-23",2705.4499510000001,2765.5500489999999,2661.6499020000001,2678.5500489999999,2678.5500489999999,0]
["2009-01-27",2686.0500489999999,2777.3000489999999,2685.25,2771.3500979999999,2771.3500979999999,0]
["2009-01-28",2771.1000979999999,2855.3999020000001,2765.6000979999999,2849.5,2849.5,0]
["2009-01-29",2849.3500979999999,2873.8500979999999,2795.3500979999999,2823.9499510000001,2823.9499510000001,0]
["2009-01-30",2824.0500489999999,2881,2774.1000979999999,2874.8000489999999,2874.8000489999999,0]
["2009-02-02",2872.3500979999999,2873.4499510000001,2760.6999510000001,2766.6499020000001,2766.6499020000001,0]
["2009-02-03",2773.5,2831.6999510000001,2752.8999020000001,2783.8999020000001,2783.8999020000001,0]
["2009-02-04",2780.6999510000001,2842.1999510000001,2780.6999510000001,2803.0500489999999,2803.0500489999999,0]
["2009-02-05",2802.75,2816.8000489999999,2754.8500979999999,2780.0500489999999,2780.0500489999999,0]
["2009-02-06",2779.3500979999999,2852.5,2778.6499020000001,2843.1000979999999,2843.1000979999999,0]
["2009-02-09",2843.0500489999999,2926.75,2840.1499020000001,2919.8999020000001,2919.8999020000001,0]
["2009-02-10",2919.6999510000001,2957.3999020000001,2891.75,2934.5,2934.5,0]
["2009-02-11",2933,2937.5,2877.6000979999999,2925.6999510000001,2925.6999510000001,0]
["2009-02-12",2927.3999020000001,2939,2886.5500489999999,2893.0500489999999,2893.0500489999999,0]
["2009-02-13",2896.9499510000001,2969.75,2896.8500979999999,2948.3500979999999,2948.3500979999999,0]
["2009-02-16",2948.25,2953.1999510000001,2839.1000979999999,2848.5,2848.5,0]
["2009-02-17",2853.8500979999999,2854.6499020000001,2757.3000489999999,2770.5,2770.5,0]
["2009-02-18",2755.1499020000001,2806.5,2736.6499020000001,2776.1499020000001,2776.1499020000001,0]
["2009-02-19",2776.6999510000001,2802.1499020000001,2767.6000979999999,2789.3500979999999,2789.3500979999999,0]
["2009-02-20",2789.3000489999999,2789.3000489999999,2709.3000489999999,2736.4499510000001,2736.4499510000001,0]
["2009-02-24",2737.25,2746.1999510000001,2677.5500489999999,2733.8999020000001,2733.8999020000001,0]
["2009-02-25",2733.4499510000001,2789.3500979999999,2733.4499510000001,2762.5,2762.5,0]
["2009-02-26",2762.1999510000001,2797.8000489999999,2731.8999020000001,2785.6499020000001,2785.6499020000001,0]
["2009-02-27",2785.6999510000001,2787.1999510000001,2708.4499510000001,2763.6499020000001,2763.6499020000001,0]
["2009-03-02",2764.6000979999999,2764.6000979999999,2659.5500489999999,2674.6000979999999,2674.6000979999999,0]
["2009-03-03",2672.1499020000001,2688.5,2611.5500489999999,2622.3999020000001,2622.3999020000001,0]
["2009-03-04",2611.9499510000001,2655.6999510000001,2611.9499510000001,2645.1999510000001,2645.1999510000001,0]
["2009-03-05",2645.8999020000001,2663.8999020000001,2564.1000979999999,2576.6999510000001,2576.6999510000001,0]
["2009-03-06",2576.75,2628.1000979999999,2539.4499510000001,2620.1499020000001,2620.1499020000001,0]
["2009-03-09",2620.1000979999999,2621.25,2555.6000979999999,2573.1499020000001,2573.1499020000001,0]
["2009-03-12",2574.5,2646.1000979999999,2574.5,2617.4499510000001,2617.4499510000001,0]
["2009-03-13",2616.6000979999999,2726.1499020000001,2616.6000979999999,2719.25,2719.25,0]
["2009-03-16",2716.0500489999999,2781.9499510000001,2701.9499510000001,2777.25,2777.25,0]
["2009-03-17",2776.3500979999999,2805.6000979999999,2738.6999510000001,2757.4499510000001,2757.4499510000001,0]
["2009-03-18",2757.6499020000001,2836.0500489999999,2752.25,2794.6999510000001,2794.6999510000001,0]
["2009-03-19",2797.0500489999999,2822.25,2771.3500979999999,2807.1499020000001,2807.1499020000001,0]
["2009-03-20",2807.3500979999999,2816.1000979999999,2773.6499020000001,2807.0500489999999,2807.0500489999999,0]
["2009-03-23",2807.25,2949.75,2807.25,2939.8999020000001,2939.8999020000001,0]
["2009-03-24",2923.8000489999999,3017.3999020000001,2914.5,2938.6999510000001,2938.6999510000001,0]
["2009-03-25",2938.8000489999999,2996.5,2923.3000489999999,2984.3500979999999,2984.3500979999999,0]
["2009-03-26",2982.25,3103.3500979999999,2982.25,3082.25,3082.25,0]
["2009-03-27",3079.3999020000001,3123.3500979999999,3055.8999020000001,3108.6499020000001,3108.6499020000001,0]
["2009-03-30",3108.75,3110.1999510000001,2962.3999020000001,2978.1499020000001,2978.1499020000001,0]
["2009-03-31",2981.6999510000001,3054.3000489999999,2966.3999020000001,3020.9499510000001,3020.9499510000001,0]
["2009-04-01",3023.8500979999999,3069.3000489999999,2965.6999510000001,3060.3500979999999,3060.3500979999999,0]
["2009-04-02",3061.0500489999999,3228.75,3061.0500489999999,3211.0500489999999,3211.0500489999999,0]
["2009-04-06",3211.3500979999999,3303.8999020000001,3211.3500979999999,3256.6000979999999,3256.6000979999999,0]
["2009-04-08",3255.3500979999999,3357.0500489999999,3149.25,3342.9499510000001,3342.9499510000001,0]
["2009-04-09",3346,3401.1499020000001,3307.0500489999999,3342.0500489999999,3342.0500489999999,0]
["2009-04-13",3342.1999510000001,3417.8000489999999,3334.1499020000001,3382.6000979999999,3382.6000979999999,0]
["2009-04-15",3381.4499510000001,3497.5500489999999,3311.8000489999999,3484.1499020000001,3484.1499020000001,0]
["2009-04-16",3484.3500979999999,3511.25,3354.1999510000001,3369.5,3369.5,0]
["2009-04-17",3369.5,3489.8500979999999,3359.25,3384.3999020000001,3384.3999020000001,0]
["2009-04-20",3384.75,3441.1000979999999,3339.4499510000001,3377.1000979999999,3377.1000979999999,0]
["2009-04-21",3376.8500979999999,3414.6999510000001,3309.3500979999999,3365.3000489999999,3365.3000489999999,0]
["2009-04-22",3364.6000979999999,3401.1000979999999,3296.8999020000001,3330.3000489999999,3330.3000489999999,0]
["2009-04-23",3330.5,3439.8999020000001,3310.5,3423.6999510000001,3423.6999510000001,0]
["2009-04-24",3423.6000979999999,3491.3500979999999,3402.8999020000001,3480.75,3480.75,0]
["2009-04-27",3481.3000489999999,3517.25,3435.3000489999999,3470,3470,0]
["2009-04-28",3469.5,3471.9499510000001,3351.5,3362.3500979999999,3362.3500979999999,0]
["2009-04-29",3371.6499020000001,3486.3999020000001,3366.6999510000001,3473.9499510000001,3473.9499510000001,0]
["2009-04-30","null","null","null","null","null","null"]
["2009-05-04",3478.6999510000001,3664.5,3478.6999510000001,3654,3654,0]
["2009-05-05",3664.5,3682.1999510000001,3618.75,3661.8999020000001,3661.8999020000001,0]
["2009-05-06",3662,3717.0500489999999,3608.6499020000001,3625.0500489999999,3625.0500489999999,0]
["2009-05-07",3617.1499020000001,3692.0500489999999,3617.1499020000001,3683.8999020000001,3683.8999020000001,0]
["2009-05-08",3681.8000489999999,3711.25,3582.8500979999999,3620.6999510000001,3620.6999510000001,0]
["2009-05-11",3615.75,3660.1999510000001,3534.5500489999999,3554.6000979999999,3554.6000979999999,0]
["2009-05-12",3554.6499020000001,3691.6499020000001,3534.1999510000001,3681.1000979999999,3681.1000979999999,0]
["2009-05-13",3668.75,3709.6000979999999,3610.1999510000001,3635.25,3635.25,0]
["2009-05-14",3631.8999020000001,3631.8999020000001,3537.6000979999999,3593.4499510000001,3593.4499510000001,0]
["2009-05-15",3597.8500979999999,3686.25,3597.8500979999999,3671.6499020000001,3671.6499020000001,0]
["2009-05-18",3673.1499020000001,4384.2998049999997,3673.1499020000001,4323.1499020000001,4323.1499020000001,0]
["2009-05-19",4324.9501950000003,4509.3999020000001,4167.6499020000001,4318.4501950000003,4318.4501950000003,0]
["2009-05-20",4318.75,4362.8500979999999,4244.7001950000003,4270.2998049999997,4270.2998049999997,0]
["2009-05-21",4270.3500979999999,4319,4199.2001950000003,4210.8999020000001,4210.8999020000001,0]
["2009-05-22",4211.8500979999999,4249.5,4155.8500979999999,4238.5,4238.5,0]
["2009-05-25",4238.1000979999999,4270.0498049999997,4205.1000979999999,4237.5498049999997,4237.5498049999997,0]
["2009-05-26",4239.5498049999997,4256.0498049999997,4092.25,4116.7001950000003,4116.7001950000003,0]
["2009-05-27",4117.2998049999997,4286.4501950000003,4115.25,4276.0498049999997,4276.0498049999997,0]
["2009-05-28",4276.1499020000001,4354.8500979999999,4254.8500979999999,4337.1000979999999,4337.1000979999999,0]
["2009-05-29",4340.75,4488.0498049999997,4340.75,4448.9501950000003,4448.9501950000003,0]
["2009-06-01",4450.3999020000001,4545.3999020000001,4450.3999020000001,4529.8999020000001,4529.8999020000001,0]
["2009-06-02",4530.4501950000003,4586.3999020000001,4451.2998049999997,4525.25,4525.25,0]
["2009-06-03",4525.5,4574.8999020000001,4478.6000979999999,4530.7001950000003,4530.7001950000003,0]
["2009-06-04",4530.2998049999997,4582.2001950000003,4453.4501950000003,4572.6499020000001,4572.6499020000001,0]
["2009-06-05",4573.2998049999997,4636.8500979999999,4561.9501950000003,4586.8999020000001,4586.8999020000001,0]
["2009-06-08",4582.3500979999999,4611.3999020000001,4404.6499020000001,4429.8999020000001,4429.8999020000001,0]
["2009-06-09",4427.75,4562.4501950000003,4365.1000979999999,4550.9501950000003,4550.9501950000003,0]
["2009-06-10",4551.7001950000003,4688.9501950000003,4551.7001950000003,4655.25,4655.25,0]
["2009-06-11",4657.3999020000001,4679.5498049999997,4586.1499020000001,4637.7001950000003,4637.7001950000003,0]
["2009-06-12",4637.5498049999997,4693.2001950000003,4566.1499020000001,4583.3999020000001,4583.3999020000001,0]
["2009-06-15",4584.6499020000001,4601.0498049999997,4469.6000979999999,4484,4484,0]
["2009-06-16",4478.1000979999999,4537.9501950000003,4405.9501950000003,4517.7998049999997,4517.7998049999997,0]
["2009-06-17",4515.3500979999999,4517.7998049999997,4332.7998049999997,4356.1499020000001,4356.1499020000001,0]
["2009-06-18",4352.9501950000003,4375.2998049999997,4222.1499020000001,4251.3999020000001,4251.3999020000001,0]
["2009-06-19",4251.1000979999999,4326.2001950000003,4206.7001950000003,4313.6000979999999,4313.6000979999999,0]
["2009-06-22",4314.2001950000003,4352.25,4221.8999020000001,4235.25,4235.25,0]
["2009-06-23",4223.2998049999997,4267.4501950000003,4143.25,4247,4247,0]
["2009-06-24",4247.2998049999997,4307,4218.25,4292.9501950000003,4292.9501950000003,0]
["2009-06-25",4293.8500979999999,4337.9501950000003,4221.1499020000001,4241.8500979999999,4241.8500979999999,0]
["2009-06-26",4243.9501950000003,4383.75,4243.9501950000003,4375.5,4375.5,0]
["2009-06-29",4375.3999020000001,4439.9501950000003,4350.8999020000001,4390.9501950000003,4390.9501950000003,0]
["2009-06-30",4391.5,4426.75,4267.3500979999999,4291.1000979999999,4291.1000979999999,0]
["2009-07-01",4292.2998049999997,4362.2998049999997,4249.7001950000003,4340.8999020000001,4340.8999020000001,0]
["2009-07-02",4373.5,4383.6499020000001,4288.75,4348.8500979999999,4348.8500979999999,0]
["2009-07-03",4347.2998049999997,4434.4501950000003,4298.9501950000003,4424.25,4424.25,0]
["2009-07-06",4429.6000979999999,4479.7998049999997,4133.7001950000003,4165.7001950000003,4165.7001950000003,0]
["2009-07-07",4166,4231.7998049999997,4155.5,4202.1499020000001,4202.1499020000001,0]
["2009-07-08",4201.8500979999999,4201.8500979999999,4061.1000979999999,4078.8999020000001,4078.8999020000001,0]
["2009-07-09",4078.75,4114.8999020000001,4039.8500979999999,4080.9499510000001,4080.9499510000001,0]
["2009-07-10",4081.3999020000001,4129.9501950000003,3976.8000489999999,4003.8999020000001,4003.8999020000001,0]
["2009-07-13",4003.3999020000001,4003.3999020000001,3918.75,3974.0500489999999,3974.0500489999999,0]
["2009-07-14",3974.1000979999999,4128.8999020000001,3974.1000979999999,4111.3999020000001,4111.3999020000001,0]
["2009-07-15",4120.7998049999997,4249.5498049999997,4118.75,4233.5,4233.5,0]
["2009-07-16",4223.5,4305,4205.5,4231.3999020000001,4231.3999020000001,0]
["2009-07-17",4231.4501950000003,4390.3999020000001,4230.1499020000001,4374.9501950000003,4374.9501950000003,0]
["2009-07-20",4377.8999020000001,4510.2998049999997,4377.8999020000001,4502.25,4502.25,0]
["2009-07-21",4501.5,4524,4436.6000979999999,4469.1000979999999,4469.1000979999999,0]
["2009-07-22",4469.2998049999997,4557.9501950000003,4380.4501950000003,4398.8999020000001,4398.8999020000001,0]
["2009-07-23",4409.7001950000003,4532.3999020000001,4405.9501950000003,4523.75,4523.75,0]
["2009-07-24",4524.7998049999997,4578.75,4504.8500979999999,4568.5498049999997,4568.5498049999997,0]
["2009-07-27",4568.6499020000001,4596.75,4528.5,4572.2998049999997,4572.2998049999997,0]
["2009-07-28",4572.7998049999997,4599.8999020000001,4529.1499020000001,4564.1000979999999,4564.1000979999999,0]
["2009-07-29",4565.7998049999997,4573.8500979999999,4420.7998049999997,4513.5,4513.5,0]
["2009-07-30",4513.1000979999999,4582.3500979999999,4474.5,4571.4501950000003,4571.4501950000003,0]
["2009-07-31",4571.6000979999999,4669.75,4571.6000979999999,4636.4501950000003,4636.4501950000003,0]
["2009-08-03",4633.7998049999997,4723.75,4617.75,4711.3999020000001,4711.3999020000001,0]
["2009-08-04",4706.25,4731.4501950000003,4642.6000979999999,4680.5,4680.5,0]
["2009-08-05",4680.9501950000003,4717.2001950000003,4629.8500979999999,4694.1499020000001,4694.1499020000001,0]
["2009-08-06",4694.3500979999999,4718.1499020000001,4559.2001950000003,4585.5,4585.5,0]
["2009-08-07",4591.8999020000001,4591.8999020000001,4463.9501950000003,4481.3999020000001,4481.3999020000001,0]
["2009-08-10",4486.5,4562.5,4399.8500979999999,4437.6499020000001,4437.6499020000001,0]
["2009-08-11",4435,4510.7998049999997,4398.8999020000001,4471.3500979999999,4471.3500979999999,0]
["2009-08-12",4473.7998049999997,4473.7998049999997,4359.3999020000001,4457.5,4457.5,0]
["2009-08-13",4458.5498049999997,4614.1499020000001,4458.5498049999997,4605,4605,0]
["2009-08-14",4605.1499020000001,4619,4559.3500979999999,4580.0498049999997,4580.0498049999997,0]
["2009-08-17",4578.7998049999997,4578.7998049999997,4374.6000979999999,4387.8999020000001,4387.8999020000001,0]
["2009-08-18",4389.5,4491.4501950000003,4372.6499020000001,4458.8999020000001,4458.8999020000001,0]
["2009-08-19",4457.75,4477.5498049999997,4353.4501950000003,4394.1000979999999,4394.1000979999999,0]
["2009-08-20",4394.3500979999999,4492.7998049999997,4394.3500979999999,4453.4501950000003,4453.4501950000003,0]
["2009-08-21",4453.4501950000003,4538.7001950000003,4400.8999020000001,4528.7998049999997,4528.7998049999997,0]
["2009-08-24",4536.9501950000003,4656.2998049999997,4536.9501950000003,4642.7998049999997,4642.7998049999997,0]
["2009-08-25",4641.6499020000001,4672.8999020000001,4582.5,4659.3500979999999,4659.3500979999999,0]
["2009-08-26",4659.4501950000003,4697.7998049999997,4659.1000979999999,4680.8500979999999,4680.8500979999999,0]
["2009-08-27",4679,4707.8999020000001,4645.1499020000001,4688.2001950000003,4688.2001950000003,0]
["2009-08-28",4688.3999020000001,4743.75,4651.3999020000001,4732.3500979999999,4732.3500979999999,0]
["2009-08-31",4730.8500979999999,4730.8500979999999,4635,4662.1000979999999,4662.1000979999999,0]
["2009-09-01",4662.2001950000003,4735.8999020000001,4600.6499020000001,4625.3500979999999,4625.3500979999999,0]
["2009-09-02",4624,4650.4501950000003,4576.6000979999999,4608.3500979999999,4608.3500979999999,0]
["2009-09-03",4608.75,4647.3500979999999,4581.0498049999997,4593.5498049999997,4593.5498049999997,0]
["2009-09-04",4608.7001950000003,4697.2001950000003,4580.3500979999999,4680.3999020000001,4680.3999020000001,0]
["2009-09-07",4682.3999020000001,4790,4679.2998049999997,4782.8999020000001,4782.8999020000001,0]
["2009-09-08",4782.8500979999999,4842.2001950000003,4782.6499020000001,4805.25,4805.25,0]
["2009-09-09",4804.8999020000001,4825.0498049999997,4783.5,4814.25,4814.25,0]
["2009-09-10",4814.3500979999999,4889.0498049999997,4807.8999020000001,4819.3999020000001,4819.3999020000001,0]
["2009-09-11",4819.3999020000001,4856.1499020000001,4791.5498049999997,4829.5498049999997,4829.5498049999997,0]
["2009-09-14",4830.3500979999999,4832.25,4786.25,4808.6000979999999,4808.6000979999999,0]
["2009-09-15",4808.3500979999999,4899.4501950000003,4808.3500979999999,4892.1000979999999,4892.1000979999999,0]
["2009-09-16",4894.6499020000001,4966.2998049999997,4894.6499020000001,4958.3999020000001,4958.3999020000001,0]
["2009-09-17",4958.5498049999997,5003.0498049999997,4944.1499020000001,4965.5498049999997,4965.5498049999997,0]
["2009-09-18",4963.9501950000003,4980.8500979999999,4931.8999020000001,4976.0498049999997,4976.0498049999997,0]
["2009-09-22",4977.1000979999999,5036.2998049999997,4977.1000979999999,5020.2001950000003,5020.2001950000003,0]
["2009-09-23",5019.9501950000003,5030.75,4957.0498049999997,4969.9501950000003,4969.9501950000003,0]
["2009-09-24",4977.1499020000001,5016.7001950000003,4904.0498049999997,4986.5498049999997,4986.5498049999997,0]
["2009-09-25",4985.1000979999999,4994.3500979999999,4931.25,4958.9501950000003,4958.9501950000003,0]
["2009-09-29",4959.1499020000001,5020.25,4959.1000979999999,5006.8500979999999,5006.8500979999999,0]
["2009-09-30",5007.6499020000001,5087.6000979999999,5004.3500979999999,5083.9501950000003,5083.9501950000003,0]
["2009-10-01",5087.2001950000003,5110.5,5057.0498049999997,5083.3999020000001,5083.3999020000001,0]
["2009-10-05",5076.0498049999997,5076.0498049999997,4991.9501950000003,5003.2001950000003,5003.2001950000003,0]
["2009-10-06",5003.6499020000001,5034.7001950000003,4921.0498049999997,5027.3999020000001,5027.3999020000001,0]
["2009-10-07",5031.7001950000003,5077,4972.9501950000003,4985.75,4985.75,0]
["2009-10-08",5011.25,5035.1000979999999,4980.7001950000003,5002.25,5002.25,0]
["2009-10-09",4993,5032.6000979999999,4934.5498049999997,4945.2001950000003,4945.2001950000003,0]
["2009-10-12",4945.4501950000003,5068.0498049999997,4945.4501950000003,5054.25,5054.25,0]
["2009-10-13","null","null","null","null","null","null"]
["2009-10-14",5054.3500979999999,5127.3999020000001,5054.3500979999999,5118.2001950000003,5118.2001950000003,0]
["2009-10-15",5118.5498049999997,5152.25,5077.1000979999999,5108.8500979999999,5108.8500979999999,0]
["2009-10-16",5108.6499020000001,5149.6499020000001,5093.2001950000003,5142.1499020000001,5142.1499020000001,0]
["2009-10-20",5145.6000979999999,5181.9501950000003,5102.6499020000001,5114.4501950000003,5114.4501950000003,0]
["2009-10-21",5114.8500979999999,5117.4501950000003,5051.6499020000001,5063.6000979999999,5063.6000979999999,0]
["2009-10-22",5063.3500979999999,5064.25,4968.4501950000003,4988.6000979999999,4988.6000979999999,0]
["2009-10-23",4986.5498049999997,5054.9501950000003,4983.25,4997.0498049999997,4997.0498049999997,0]
["2009-10-26",4997.1499020000001,5033.75,4961.3500979999999,4970.8999020000001,4970.8999020000001,0]
["2009-10-27",4970.5498049999997,4970.5498049999997,4829.5,4846.7001950000003,4846.7001950000003,0]
["2009-10-28",4846.5498049999997,4867,4784.1000979999999,4826.1499020000001,4826.1499020000001,0]
["2009-10-29",4826.1000979999999,4826.1000979999999,4738.3999020000001,4750.5498049999997,4750.5498049999997,0]
["2009-10-30",4751.1000979999999,4853.6499020000001,4687.5,4711.7001950000003,4711.7001950000003,0]
["2009-11-03",4712.25,4729.8500979999999,4538.5,4563.8999020000001,4563.8999020000001,0]
["2009-11-04",4567.2998049999997,4717.7998049999997,4565,4710.7998049999997,4710.7998049999997,0]
["2009-11-05",4711.6499020000001,4776.3500979999999,4610.6000979999999,4765.5498049999997,4765.5498049999997,0]
["2009-11-06",4767.5,4836.2001950000003,4764.8500979999999,4796.1499020000001,4796.1499020000001,0]
["2009-11-09",4796.1499020000001,4905.25,4789.8999020000001,4898.3999020000001,4898.3999020000001,0]
["2009-11-10",4898.8999020000001,4947.7001950000003,4860.1000979999999,4881.7001950000003,4881.7001950000003,0]
["2009-11-11",4882.2998049999997,5016.7001950000003,4870.0498049999997,5003.9501950000003,5003.9501950000003,0]
["2009-11-12",5004.3999020000001,5014.3999020000001,4924.75,4952.6499020000001,4952.6499020000001,0]
["2009-11-13",4952.3500979999999,5017.8999020000001,4942.6499020000001,4998.9501950000003,4998.9501950000003,0]
["2009-11-16",4996.5,5073.2001950000003,4994,5058.0498049999997,5058.0498049999997,0]
["2009-11-17",5058.9501950000003,5074,5010.1499020000001,5062.25,5062.25,0]
["2009-11-18",5061.5,5079.2998049999997,5041.6499020000001,5054.7001950000003,5054.7001950000003,0]
["2009-11-19",5043.9501950000003,5053.4501950000003,4963.7001950000003,4989,4989,0]
["2009-11-20",4988.75,5063.2998049999997,4932.7998049999997,5052.4501950000003,5052.4501950000003,0]
["2009-11-23",5052.9501950000003,5113.1000979999999,5052.1000979999999,5103.5498049999997,5103.5498049999997,0]
["2009-11-24",5105,5112.8500979999999,5053.5,5090.5498049999997,5090.5498049999997,0]
["2009-11-25",5091.5498049999997,5138,5078.3500979999999,5108.1499020000001,5108.1499020000001,0]
["2009-11-26",5116.4501950000003,5116.4501950000003,4986.0498049999997,5005.5498049999997,5005.5498049999997,0]
["2009-11-27",5005.0498049999997,5005.0498049999997,4806.7001950000003,4941.75,4941.75,0]
["2009-11-30",4942.25,5066.3500979999999,4942.25,5032.7001950000003,5032.7001950000003,0]
["2009-12-01",5039.7001950000003,5130.3500979999999,5038.8500979999999,5122,5122,0]
["2009-12-02",5122.75,5161.75,5111.75,5123.25,5123.25,0]
["2009-12-03",5124.5498049999997,5181,5106.6000979999999,5131.7001950000003,5131.7001950000003,0]
["2009-12-04",5131.7001950000003,5161.7998049999997,5081.8500979999999,5108.8999020000001,5108.8999020000001,0]
["2009-12-07",5108.8500979999999,5131.2998049999997,5051.5498049999997,5066.7001950000003,5066.7001950000003,0]
["2009-12-08",5068.5498049999997,5152.5498049999997,5058.8999020000001,5147.9501950000003,5147.9501950000003,0]
["2009-12-09",5147.6499020000001,5147.6499020000001,5090.6000979999999,5112,5112,0]
["2009-12-10",5112.3999020000001,5146.4501950000003,5084.6499020000001,5134.6499020000001,5134.6499020000001,0]
["2009-12-11",5136.0498049999997,5182.5498049999997,5088.3999020000001,5117.2998049999997,5117.2998049999997,0]
["2009-12-14",5117.4501950000003,5156.7001950000003,5090.1499020000001,5105.7001950000003,5105.7001950000003,0]
["2009-12-15",5105.75,5129.4501950000003,5018.25,5033.0498049999997,5033.0498049999997,0]
["2009-12-16",5032.9501950000003,5067.25,5001.7998049999997,5042.0498049999997,5042.0498049999997,0]
["2009-12-17",5046.6499020000001,5064.2001950000003,5013.1499020000001,5041.75,5041.75,0]
["2009-12-18",5042,5043.3999020000001,4979.0498049999997,4987.7001950000003,4987.7001950000003,0]
["2009-12-21",4983.6499020000001,4997.8500979999999,4943.9501950000003,4952.6000979999999,4952.6000979999999,0]
["2009-12-22",4953.3500979999999,4997.2998049999997,4953.3500979999999,4985.8500979999999,4985.8500979999999,0]
["2009-12-23",4990.0498049999997,5150.6000979999999,4990.0498049999997,5144.6000979999999,5144.6000979999999,0]
["2009-12-24",5144.7998049999997,5197.8999020000001,5129.0498049999997,5178.3999020000001,5178.3999020000001,0]
["2009-12-29",5180.75,5214.6000979999999,5175.8500979999999,5187.9501950000003,5187.9501950000003,0]
["2009-12-30",5188.75,5197.0498049999997,5160.1000979999999,5169.4501950000003,5169.4501950000003,0]
["2009-12-31",5171.2001950000003,5221.8500979999999,5168.75,5201.0498049999997,5201.0498049999997,0]
["2010-01-04",5200.8999020000001,5238.4501950000003,5167.1000979999999,5232.2001950000003,5232.2001950000003,0]
["2010-01-05",5277.1499020000001,5288.3500979999999,5242.3999020000001,5277.8999020000001,5277.8999020000001,0]
["2010-01-06",5278.1499020000001,5310.8500979999999,5260.0498049999997,5281.7998049999997,5281.7998049999997,0]
["2010-01-07",5281.7998049999997,5302.5498049999997,5244.75,5263.1000979999999,5263.1000979999999,0]
["2010-01-08",5264.25,5276.75,5234.7001950000003,5244.75,5244.75,0]
["2010-01-11",5263.7998049999997,5287.2001950000003,5227.7998049999997,5249.3999020000001,5249.3999020000001,0]
["2010-01-12",5251.1000979999999,5300.5,5200.9501950000003,5210.3999020000001,5210.3999020000001,0]
["2010-01-13",5212.6000979999999,5239.2001950000003,5169.5498049999997,5233.9501950000003,5233.9501950000003,0]
["2010-01-14",5234.5,5272.8500979999999,5232.5,5259.8999020000001,5259.8999020000001,0]
["2010-01-15",5259.8999020000001,5279.8500979999999,5242.4501950000003,5252.2001950000003,5252.2001950000003,0]
["2010-01-18",5253.6499020000001,5292.5,5228.9501950000003,5274.8500979999999,5274.8500979999999,0]
["2010-01-19",5274.2001950000003,5287.7998049999997,5218.6499020000001,5225.6499020000001,5225.6499020000001,0]
["2010-01-20",5226.1000979999999,5256.7001950000003,5201.3999020000001,5221.7001950000003,5221.7001950000003,0]
["2010-01-21",5220.2001950000003,5220.3500979999999,5085.4501950000003,5094.1499020000001,5094.1499020000001,0]
["2010-01-22",5094.1499020000001,5094.1499020000001,4954.8500979999999,5036,5036,0]
["2010-01-25",5034.5498049999997,5035.7001950000003,4983.0498049999997,5007.8999020000001,5007.8999020000001,0]
["2010-01-27",5008.5,5008.5,4833.0498049999997,4853.1000979999999,4853.1000979999999,0]
["2010-01-28",4863,4929.8999020000001,4824.9501950000003,4867.25,4867.25,0]
["2010-01-29",4866.1499020000001,4893.7001950000003,4766,4882.0498049999997,4882.0498049999997,0]
["2010-02-01",4882.0498049999997,4918.7998049999997,4827.1499020000001,4899.7001950000003,4899.7001950000003,0]
["2010-02-02",4907.8500979999999,4951.1499020000001,4814.1000979999999,4830.1000979999999,4830.1000979999999,0]
["2010-02-03",4831,4949.1499020000001,4831,4931.8500979999999,4931.8500979999999,0]
["2010-02-04",4931.2998049999997,4931.2998049999997,4832.3500979999999,4845.3500979999999,4845.3500979999999,0]
["2010-02-05",4819.6499020000001,4827,4692.3500979999999,4718.6499020000001,4718.6499020000001,0]
["2010-02-06","null","null","null","null","null","null"]
["2010-02-08",4755.3500979999999,4799.0498049999997,4675.3999020000001,4760.3999020000001,4760.3999020000001,0]
["2010-02-09",4760.5498049999997,4810.3999020000001,4739.3500979999999,4792.6499020000001,4792.6499020000001,0]
["2010-02-10",4793,4826.8500979999999,4748.1000979999999,4757.2001950000003,4757.2001950000003,0]
["2010-02-11",4757.25,4843.7998049999997,4757.25,4826.8500979999999,4826.8500979999999,0]
["2010-02-15",4827.8999020000001,4845.6000979999999,4783.8999020000001,4801.9501950000003,4801.9501950000003,0]
["2010-02-16",4801.7998049999997,4880,4791.3500979999999,4855.75,4855.75,0]
["2010-02-17",4858.6499020000001,4929.7001950000003,4857.6000979999999,4914,4914,0]
["2010-02-18",4915.1000979999999,4922.0498049999997,4873.7001950000003,4887.75,4887.75,0]
["2010-02-19",4887.2998049999997,4887.2998049999997,4805.5498049999997,4844.8999020000001,4844.8999020000001,0]
["2010-02-22",4849.3500979999999,4912.0498049999997,4845.8999020000001,4856.3999020000001,4856.3999020000001,0]
["2010-02-23",4856.6000979999999,4884.1000979999999,4833.1499020000001,4870.0498049999997,4870.0498049999997,0]
["2010-02-24",4869.5498049999997,4880.5498049999997,4834.6499020000001,4858.6000979999999,4858.6000979999999,0]
["2010-02-25",4859,4880.1499020000001,4835.6000979999999,4859.75,4859.75,0]
["2010-02-26",4858.5,4992,4858.4501950000003,4922.2998049999997,4922.2998049999997,0]
["2010-03-02",4935.6000979999999,5029.4501950000003,4935.3500979999999,5017,5017,0]
["2010-03-03",5015.7998049999997,5093.25,5015.1000979999999,5088.1000979999999,5088.1000979999999,0]
["2010-03-04",5096.9501950000003,5096.9501950000003,5049,5080.25,5080.25,0]
["2010-03-05",5080.5498049999997,5118.6499020000001,5068.0498049999997,5088.7001950000003,5088.7001950000003,0]
["2010-03-08",5092.1499020000001,5147.1000979999999,5092.1499020000001,5124,5124,0]
["2010-03-09",5121.0498049999997,5131.7998049999997,5094.3500979999999,5101.5,5101.5,0]
["2010-03-10",5101.6000979999999,5137.3999020000001,5092.0498049999997,5116.25,5116.25,0]
["2010-03-11",5116.3500979999999,5152.6000979999999,5102.1000979999999,5133.3999020000001,5133.3999020000001,0]
["2010-03-12",5131.7998049999997,5158.1000979999999,5122.1000979999999,5137,5137,0]
["2010-03-15",5134.4501950000003,5151.0498049999997,5101.2001950000003,5128.8999020000001,5128.8999020000001,0]
["2010-03-16",5128.9501950000003,5209.25,5125.7001950000003,5198.1000979999999,5198.1000979999999,0]
["2010-03-17",5198.4501950000003,5260.5,5177.1499020000001,5231.8999020000001,5231.8999020000001,0]
["2010-03-18",5232.5498049999997,5255.6499020000001,5214.3999020000001,5245.8999020000001,5245.8999020000001,0]
["2010-03-19",5246.7998049999997,5269.9501950000003,5237.1000979999999,5262.7998049999997,5262.7998049999997,0]
["2010-03-22",5260.9501950000003,5260.9501950000003,5187.0498049999997,5205.2001950000003,5205.2001950000003,0]
["2010-03-23",5205.8500979999999,5243.6000979999999,5193.3999020000001,5225.2998049999997,5225.2998049999997,0]
["2010-03-25",5225.2998049999997,5267.2998049999997,5202.9501950000003,5260.3999020000001,5260.3999020000001,0]
["2010-03-26",5260.5498049999997,5293.75,5260.5498049999997,5282,5282,0]
["2010-03-29",5283.8999020000001,5329.5498049999997,5242.1499020000001,5302.8500979999999,5302.8500979999999,0]
["2010-03-30",5302.9501950000003,5325,5251.3500979999999,5262.4501950000003,5262.4501950000003,0]
["2010-03-31",5260.3999020000001,5293.8999020000001,5235.1499020000001,5249.1000979999999,5249.1000979999999,0]
["2010-04-01",5249.2001950000003,5298.6000979999999,5249.2001950000003,5290.5,5290.5,0]
["2010-04-05",5291.3999020000001,5377.5498049999997,5291.3999020000001,5368.3999020000001,5368.3999020000001,0]
["2010-04-06",5369.6499020000001,5388.6499020000001,5351.7001950000003,5366,5366,0]
["2010-04-07",5365.7001950000003,5399.6499020000001,5345.0498049999997,5374.6499020000001,5374.6499020000001,0]
["2010-04-08",5376.2998049999997,5383.6499020000001,5290.25,5304.4501950000003,5304.4501950000003,0]
["2010-04-09",5302.3999020000001,5377.4501950000003,5302.25,5361.75,5361.75,0]
["2010-04-12",5354.1499020000001,5382.1499020000001,5324.8999020000001,5339.7001950000003,5339.7001950000003,0]
["2010-04-13",5340.8500979999999,5356.5,5301.7001950000003,5322.9501950000003,5322.9501950000003,0]
["2010-04-15",5323.2998049999997,5373.1499020000001,5265.2998049999997,5273.6000979999999,5273.6000979999999,0]
["2010-04-16",5273.3999020000001,5283.0498049999997,5237.5498049999997,5262.6000979999999,5262.6000979999999,0]
["2010-04-19",5279.0498049999997,5279.0498049999997,5160.8999020000001,5203.6499020000001,5203.6499020000001,0]
["2010-04-20",5208.2998049999997,5257.25,5208.2998049999997,5230.1000979999999,5230.1000979999999,0]
["2010-04-21",5230.2998049999997,5266.2998049999997,5230.2998049999997,5244.8999020000001,5244.8999020000001,0]
["2010-04-22",5248.6000979999999,5331.7998049999997,5221.1000979999999,5269.3500979999999,5269.3500979999999,0]
["2010-04-23",5269.6499020000001,5311.0498049999997,5269.6499020000001,5304.1000979999999,5304.1000979999999,0]
["2010-04-26",5299.3500979999999,5342.3500979999999,5299.3500979999999,5322.4501950000003,5322.4501950000003,0]
["2010-04-27",5322.1000979999999,5330.5498049999997,5301.3999020000001,5308.3500979999999,5308.3500979999999,0]
["2010-04-28",5308.2001950000003,5308.25,5202.4501950000003,5215.4501950000003,5215.4501950000003,0]
["2010-04-29",5215.25,5264.75,5214.7998049999997,5254.1499020000001,5254.1499020000001,0]
["2010-04-30",5254.2001950000003,5294.7998049999997,5254.2001950000003,5278,5278,0]
["2010-05-03",5278.3999020000001,5278.7001950000003,5210.0498049999997,5222.75,5222.75,0]
["2010-05-04",5223.8999020000001,5250.1499020000001,5134.8500979999999,5148.5,5148.5,0]
["2010-05-05",5148.3500979999999,5148.3500979999999,5056.5,5124.8999020000001,5124.8999020000001,0]
["2010-05-06",5124.3999020000001,5124.8999020000001,5037.75,5090.8500979999999,5090.8500979999999,0]
["2010-05-07",5072.2998049999997,5085.6499020000001,4984.6000979999999,5018.0498049999997,5018.0498049999997,0]
["2010-05-10",5026.6000979999999,5203.2998049999997,5026.6000979999999,5193.6000979999999,5193.6000979999999,0]
["2010-05-11",5189.75,5206.7001950000003,5126.5,5136.1499020000001,5136.1499020000001,0]
["2010-05-12",5133.75,5172.8500979999999,5098.7998049999997,5156.6499020000001,5156.6499020000001,0]
["2010-05-13",5157.5498049999997,5212.7001950000003,5147.9501950000003,5178.8999020000001,5178.8999020000001,0]
["2010-05-14",5180.5498049999997,5192.75,5070.9501950000003,5093.5,5093.5,0]
["2010-05-17",5093.8999020000001,5094.5498049999997,4966.25,5059.8999020000001,5059.8999020000001,0]
["2010-05-18",5059.5498049999997,5105.2001950000003,5024.25,5066.2001950000003,5066.2001950000003,0]
["2010-05-19",5065.1000979999999,5065.1000979999999,4908.1499020000001,4919.6499020000001,4919.6499020000001,0]
["2010-05-20",4924.2998049999997,4980.25,4924.2998049999997,4947.6000979999999,4947.6000979999999,0]
["2010-05-21",4946.7001950000003,4946.7001950000003,4842.2998049999997,4931.1499020000001,4931.1499020000001,0]
["2010-05-24",4944.2998049999997,5029.5498049999997,4923.4501950000003,4943.9501950000003,4943.9501950000003,0]
["2010-05-25",4945.2998049999997,4946.6000979999999,4786.4501950000003,4806.75,4806.75,0]
["2010-05-26",4807.2998049999997,4925.4501950000003,4807.2998049999997,4917.3999020000001,4917.3999020000001,0]
["2010-05-27",4915.1499020000001,5016.6000979999999,4897.6000979999999,5003.1000979999999,5003.1000979999999,0]
["2010-05-28",5005.6000979999999,5077.25,5005.6000979999999,5066.5498049999997,5066.5498049999997,0]
["2010-05-31",5076.1000979999999,5097.6000979999999,5038.5498049999997,5086.2998049999997,5086.2998049999997,0]
["2010-06-01",5086.25,5086.9501950000003,4961.0498049999997,4970.2001950000003,4970.2001950000003,0]
["2010-06-02",4970.75,5031.2001950000003,4967.0498049999997,5019.8500979999999,5019.8500979999999,0]
["2010-06-03",5020.1499020000001,5125.7001950000003,5020.1499020000001,5110.5,5110.5,0]
["2010-06-04",5112.6000979999999,5147.8999020000001,5091.6000979999999,5135.5,5135.5,0]
["2010-06-07",5132.9501950000003,5132.9501950000003,5004.25,5034,5034,0]
["2010-06-08",5036.7001950000003,5071.3500979999999,4967.2998049999997,4987.1000979999999,4987.1000979999999,0]
["2010-06-09",4985.0498049999997,5050.6000979999999,4980.1000979999999,5000.2998049999997,5000.2998049999997,0]
["2010-06-10",4999.6000979999999,5085.2001950000003,4997.6000979999999,5078.6000979999999,5078.6000979999999,0]
["2010-06-11",5078.75,5139.0498049999997,5078.75,5119.3500979999999,5119.3500979999999,0]
["2010-06-14",5120.1499020000001,5201.25,5120.1499020000001,5197.7001950000003,5197.7001950000003,0]
["2010-06-15",5201.2998049999997,5231.4501950000003,5171.0498049999997,5222.3500979999999,5222.3500979999999,0]
["2010-06-16",5225.0498049999997,5255.6499020000001,5214.8999020000001,5233.3500979999999,5233.3500979999999,0]
["2010-06-17",5233.6499020000001,5285.5498049999997,5206.5498049999997,5274.8500979999999,5274.8500979999999,0]
["2010-06-18",5274.9501950000003,5302.2998049999997,5245.5,5262.6000979999999,5262.6000979999999,0]
["2010-06-21",5266.5,5366.75,5266.5,5353.2998049999997,5353.2998049999997,0]
["2010-06-22",5353.9501950000003,5354.3500979999999,5311.0498049999997,5316.5498049999997,5316.5498049999997,0]
["2010-06-23",5316.1499020000001,5333.2998049999997,5288.1499020000001,5323.1499020000001,5323.1499020000001,0]
["2010-06-24",5323.25,5348.2998049999997,5284.5498049999997,5320.6000979999999,5320.6000979999999,0]
["2010-06-25",5320.5,5320.5,5259.8999020000001,5269.0498049999997,5269.0498049999997,0]
["2010-06-28",5271.1000979999999,5339.4501950000003,5270.75,5333.5,5333.5,0]
["2010-06-29",5333.5498049999997,5334.1499020000001,5235.7998049999997,5256.1499020000001,5256.1499020000001,0]
["2010-06-30",5254.25,5320.3500979999999,5210,5312.5,5312.5,0]
["2010-07-01",5312.0498049999997,5312.5498049999997,5232.1000979999999,5251.3999020000001,5251.3999020000001,0]
["2010-07-02",5251.25,5277.25,5225.6000979999999,5237.1000979999999,5237.1000979999999,0]
["2010-07-05",5237,5252.75,5225.8500979999999,5235.8999020000001,5235.8999020000001,0]
["2010-07-06",5236.1000979999999,5297.4501950000003,5231.5,5289.0498049999997,5289.0498049999997,0]
["2010-07-07",5293.1000979999999,5296.75,5233.4501950000003,5241.1000979999999,5241.1000979999999,0]
["2010-07-08",5242,5320.5,5242,5296.8500979999999,5296.8500979999999,0]
["2010-07-09",5297.2001950000003,5359.0498049999997,5297.2001950000003,5352.4501950000003,5352.4501950000003,0]
["2010-07-12",5352.25,5402.7001950000003,5351.6000979999999,5383,5383,0]
["2010-07-13",5370.2001950000003,5406.2001950000003,5357.8500979999999,5400.6499020000001,5400.6499020000001,0]
["2010-07-14",5402,5453.4501950000003,5371.7001950000003,5386.1499020000001,5386.1499020000001,0]
["2010-07-15",5387.1000979999999,5399.2001950000003,5360.6000979999999,5378.75,5378.75,0]
["2010-07-16",5376.6499020000001,5401.3500979999999,5374.3999020000001,5393.8999020000001,5393.8999020000001,0]
["2010-07-19",5392.7001950000003,5409.1000979999999,5361.5,5386.4501950000003,5386.4501950000003,0]
["2010-07-20",5387,5416.4501950000003,5353.6000979999999,5368,5368,0]
["2010-07-21",5368.8500979999999,5409.1000979999999,5368.8500979999999,5399.3500979999999,5399.3500979999999,0]
["2010-07-22",5399.1499020000001,5447.1499020000001,5372.2001950000003,5441.9501950000003,5441.9501950000003,0]
["2010-07-23",5441.8999020000001,5477.5,5435.1499020000001,5449.1000979999999,5449.1000979999999,0]
["2010-07-26",5446.5498049999997,5466.25,5409.2001950000003,5418.6000979999999,5418.6000979999999,0]
["2010-07-27",5420.2001950000003,5450.9501950000003,5407.2001950000003,5430.6000979999999,5430.6000979999999,0]
["2010-07-28",5436.1000979999999,5447.8500979999999,5386.25,5397.5498049999997,5397.5498049999997,0]
["2010-07-29",5397.8500979999999,5415.8500979999999,5381.5498049999997,5408.8999020000001,5408.8999020000001,0]
["2010-07-30",5408.3999020000001,5413.25,5349.2001950000003,5367.6000979999999,5367.6000979999999,0]
["2010-08-02",5369.5498049999997,5438.8500979999999,5351.2998049999997,5431.6499020000001,5431.6499020000001,0]
["2010-08-03",5432.5,5459.2001950000003,5426.3999020000001,5439.5498049999997,5439.5498049999997,0]
["2010-08-04",5441.3500979999999,5481.8999020000001,5428.3999020000001,5467.8500979999999,5467.8500979999999,0]
["2010-08-05",5470.1499020000001,5487.1499020000001,5443.1000979999999,5447.1000979999999,5447.1000979999999,0]
["2010-08-06",5448.25,5471.8999020000001,5431.3500979999999,5439.25,5439.25,0]
["2010-08-09",5439.7998049999997,5492.2998049999997,5433.25,5486.1499020000001,5486.1499020000001,0]
["2010-08-10",5486.7998049999997,5491.4501950000003,5445.3500979999999,5460.7001950000003,5460.7001950000003,0]
["2010-08-11",5460.7001950000003,5474.6000979999999,5412,5420.6000979999999,5420.6000979999999,0]
["2010-08-12",5418.7001950000003,5431.1000979999999,5372.4501950000003,5416.4501950000003,5416.4501950000003,0]
["2010-08-13",5420.6499020000001,5476.5,5415.5,5452.1000979999999,5452.1000979999999,0]
["2010-08-16",5452.1000979999999,5465.25,5397.3999020000001,5418.2998049999997,5418.2998049999997,0]
["2010-08-17",5422.1499020000001,5443.5498049999997,5408.7998049999997,5414.1499020000001,5414.1499020000001,0]
["2010-08-18",5416.25,5487.9501950000003,5416.25,5479.1499020000001,5479.1499020000001,0]
["2010-08-19",5478.25,5544.7001950000003,5478.1000979999999,5540.2001950000003,5540.2001950000003,0]
["2010-08-20",5540.7998049999997,5546.6000979999999,5513.3500979999999,5530.6499020000001,5530.6499020000001,0]
["2010-08-23",5531.1499020000001,5549.7998049999997,5519.3999020000001,5543.5,5543.5,0]
["2010-08-24",5541.1000979999999,5547.25,5488.4501950000003,5505.1000979999999,5505.1000979999999,0]
["2010-08-25",5505.2998049999997,5506.1499020000001,5452.5498049999997,5462.3500979999999,5462.3500979999999,0]
["2010-08-26",5462.1000979999999,5486.5498049999997,5454.7001950000003,5477.8999020000001,5477.8999020000001,0]
["2010-08-27",5489.6000979999999,5495.2001950000003,5391.9501950000003,5408.7001950000003,5408.7001950000003,0]
["2010-08-30",5408.8999020000001,5469,5390.3500979999999,5415.4501950000003,5415.4501950000003,0]
["2010-08-31",5413.5498049999997,5413.8999020000001,5348.8999020000001,5402.3999020000001,5402.3999020000001,0]
["2010-09-01",5403.0498049999997,5478.6000979999999,5403.0498049999997,5471.8500979999999,5471.8500979999999,0]
["2010-09-02",5471.8999020000001,5513.9501950000003,5471.8500979999999,5486.1499020000001,5486.1499020000001,0]
["2010-09-03",5486.2998049999997,5510.3999020000001,5473.6499020000001,5479.3999020000001,5479.3999020000001,0]
["2010-09-06",5479.5498049999997,5589.3999020000001,5479.5498049999997,5576.9501950000003,5576.9501950000003,0]
["2010-09-07",5575.8999020000001,5625.5,5571.6499020000001,5604,5604,0]
["2010-09-08",5604.25,5625.2998049999997,5567.75,5607.8500979999999,5607.8500979999999,0]
["2010-09-09",5608.2998049999997,5647.4501950000003,5608.1000979999999,5640.0498049999997,5640.0498049999997,0]
["2010-09-13",5639.2001950000003,5770.6000979999999,5639.2001950000003,5760,5760,0]
["2010-09-14",5760.2998049999997,5838.4501950000003,5760.2998049999997,5795.5498049999997,5795.5498049999997,0]
["2010-09-15",5795.25,5869.4501950000003,5792.2001950000003,5860.9501950000003,5860.9501950000003,0]
["2010-09-16",5861.1000979999999,5901.6499020000001,5815.7998049999997,5828.7001950000003,5828.7001950000003,0]
["2010-09-17",5828.7001950000003,5898.3999020000001,5828.7001950000003,5884.9501950000003,5884.9501950000003,0]
["2010-09-20",5885.0498049999997,5989.5,5885.0498049999997,5980.4501950000003,5980.4501950000003,0]
["2010-09-21",5980.5,6032.7998049999997,5961.8500979999999,6009.0498049999997,6009.0498049999997,0]
["2010-09-22",6008.3999020000001,6037.3999020000001,5946.4501950000003,5991,5991,0]
["2010-09-23",5991.0498049999997,6006.7998049999997,5932.3999020000001,5959.5498049999997,5959.5498049999997,0]
["2010-09-24",5959.4501950000003,6029.1000979999999,5951.2001950000003,6018.2998049999997,6018.2998049999997,0]
["2010-09-27",6018.2998049999997,6073.5,6018.2998049999997,6035.6499020000001,6035.6499020000001,0]
["2010-09-28",6036.0498049999997,6049.7998049999997,5991.2998049999997,6029.5,6029.5,0]
["2010-09-29",6029.1499020000001,6071.5498049999997,5979.6499020000001,5991.2998049999997,5991.2998049999997,0]
["2010-09-30",5991.3500979999999,6048.4501950000003,5963.6000979999999,6029.9501950000003,6029.9501950000003,0]
["2010-10-01",6030.2998049999997,6153.1000979999999,6030.2998049999997,6143.3999020000001,6143.3999020000001,0]
["2010-10-04",6144.7001950000003,6222.1000979999999,6144.7001950000003,6159.4501950000003,6159.4501950000003,0]
["2010-10-05",6159.4501950000003,6188.3500979999999,6118.0498049999997,6145.7998049999997,6145.7998049999997,0]
["2010-10-06",6150.9501950000003,6223.3999020000001,6148.6000979999999,6186.4501950000003,6186.4501950000003,0]
["2010-10-07",6186.8500979999999,6199.4501950000003,6107.5,6120.2998049999997,6120.2998049999997,0]
["2010-10-08",6121.3999020000001,6148.6000979999999,6067,6103.4501950000003,6103.4501950000003,0]
["2010-10-11",6105.9501950000003,6187.75,6105.9501950000003,6135.8500979999999,6135.8500979999999,0]
["2010-10-12",6135.9501950000003,6144.9501950000003,6057.9501950000003,6090.8999020000001,6090.8999020000001,0]
["2010-10-13",6091.4501950000003,6240.25,6089.75,6233.8999020000001,6233.8999020000001,0]
["2010-10-14",6234.2998049999997,6284.1000979999999,6157.8999020000001,6177.3500979999999,6177.3500979999999,0]
["2010-10-15",6175.8999020000001,6200.6000979999999,6050.3500979999999,6062.6499020000001,6062.6499020000001,0]
["2010-10-18",6112.75,6115.1000979999999,5985.1000979999999,6075.9501950000003,6075.9501950000003,0]
["2010-10-19",6114.4501950000003,6127.0498049999997,6008.1499020000001,6027.2998049999997,6027.2998049999997,0]
["2010-10-20",6002.9501950000003,6038.1000979999999,5966.75,5982.1000979999999,5982.1000979999999,0]
["2010-10-21",6008.8999020000001,6113.5,5984.8999020000001,6101.5,6101.5,0]
["2010-10-22",6113.3999020000001,6121.1000979999999,6041.3500979999999,6066.0498049999997,6066.0498049999997,0]
["2010-10-25",6101.25,6151.2998049999997,6094.6000979999999,6105.7998049999997,6105.7998049999997,0]
["2010-10-26",6116.2998049999997,6120.25,6074.6499020000001,6082,6082,0]
["2010-10-27",6075.4501950000003,6075.9501950000003,5987.5498049999997,6012.6499020000001,6012.6499020000001,0]
["2010-10-28",6039.9501950000003,6071.1000979999999,5968.1000979999999,5987.7001950000003,5987.7001950000003,0]
["2010-10-29",6021.1499020000001,6032.6499020000001,5937.1000979999999,6017.7001950000003,6017.7001950000003,0]
["2010-11-01",6092.2998049999997,6132.3999020000001,6084.75,6117.5498049999997,6117.5498049999997,0]
["2010-11-02",6127.5498049999997,6138.1000979999999,6094.3999020000001,6119,6119,0]
["2010-11-03",6150.6000979999999,6182.5,6146.7998049999997,6160.5,6160.5,0]
["2010-11-04",6209.6000979999999,6290.1499020000001,6199.3500979999999,6281.7998049999997,6281.7998049999997,0]
["2010-11-08",6335.25,6335.8999020000001,6265.3500979999999,6273.2001950000003,6273.2001950000003,0]
["2010-11-09",6281,6310.8999020000001,6243.5498049999997,6301.5498049999997,6301.5498049999997,0]
["2010-11-10",6303.2001950000003,6307.6499020000001,6269.25,6275.7001950000003,6275.7001950000003,0]
["2010-11-11",6286.3500979999999,6296.5498049999997,6179.5,6194.25,6194.25,0]
["2010-11-12",6182.2998049999997,6202.5,6056.75,6071.6499020000001,6071.6499020000001,0]
["2010-11-15",6079.8999020000001,6128.75,6039.3999020000001,6121.6000979999999,6121.6000979999999,0]
["2010-11-16",6143.4501950000003,6144.0498049999997,5970.6000979999999,5988.7001950000003,5988.7001950000003,0]
["2010-11-18",6075.9501950000003,6076.2001950000003,5906.75,5998.7998049999997,5998.7998049999997,0]
["2010-11-19",6011.2998049999997,6013.25,5863.9501950000003,5890.2998049999997,5890.2998049999997,0]
["2010-11-22",5920.8999020000001,6020.25,5905.1499020000001,6010,6010,0]
["2010-11-23",5971.5498049999997,5973.3500979999999,5824.9501950000003,5934.75,5934.75,0]
["2010-11-24",5946.7998049999997,5976.6499020000001,5833.6000979999999,5865.75,5865.75,0]
["2010-11-25",5883.9501950000003,5907.1000979999999,5780.3500979999999,5799.75,5799.75,0]
["2010-11-26",5828.5498049999997,5838.5,5690.3500979999999,5751.9501950000003,5751.9501950000003,0]
["2010-11-29",5789.9501950000003,5843.1499020000001,5754.7001950000003,5830,5830,0]
["2010-11-30",5811.6000979999999,5892.25,5768.3500979999999,5862.7001950000003,5862.7001950000003,0]
["2010-12-01",5871,5971,5865.5498049999997,5960.8999020000001,5960.8999020000001,0]
["2010-12-02",6023.0498049999997,6029.5,5980.6000979999999,6011.7001950000003,6011.7001950000003,0]
["2010-12-03",6013.3500979999999,6025.3999020000001,5964.25,5992.7998049999997,5992.7998049999997,0]
["2010-12-06",6033.6499020000001,6069.4501950000003,5981.7001950000003,5992.25,5992.25,0]
["2010-12-07",5995.0498049999997,6001,5939.7001950000003,5976.5498049999997,5976.5498049999997,0]
["2010-12-08",5954.3999020000001,5960,5878.6000979999999,5903.7001950000003,5903.7001950000003,0]
["2010-12-09",5924.25,5927.2998049999997,5742.2998049999997,5766.5,5766.5,0]
["2010-12-10",5761,5865.5,5721.1499020000001,5857.3500979999999,5857.3500979999999,0]
["2010-12-13",5882.6499020000001,5913.7998049999997,5795.8999020000001,5907.6499020000001,5907.6499020000001,0]
["2010-12-14",5928.7001950000003,5953.9501950000003,5888.75,5944.1000979999999,5944.1000979999999,0]
["2010-12-15",5931.1499020000001,5942.75,5865.7998049999997,5892.2998049999997,5892.2998049999997,0]
["2010-12-16",5910.5498049999997,5956.1499020000001,5855.0498049999997,5948.75,5948.75,0]
["2010-12-20",5926.8500979999999,5985,5900.25,5947.0498049999997,5947.0498049999997,0]
["2010-12-21",5960.3999020000001,6007.4501950000003,5960.0498049999997,6000.6499020000001,6000.6499020000001,0]
["2010-12-22",6019,6023.7998049999997,5958,5984.3999020000001,5984.3999020000001,0]
["2010-12-23",6005.8999020000001,6006.4501950000003,5964.6000979999999,5980,5980,0]
["2010-12-24",5940.25,6017.3500979999999,5940.25,6011.6000979999999,6011.6000979999999,0]
["2010-12-27",6013.2998049999997,6045.75,5991.1000979999999,5998.1000979999999,5998.1000979999999,0]
["2010-12-28",6005.3500979999999,6010.8999020000001,5982.25,5996,5996,0]
["2010-12-29",6005.1499020000001,6067.5498049999997,6002.8500979999999,6060.3500979999999,6060.3500979999999,0]
["2010-12-30",6062.3500979999999,6106.3999020000001,6062.3500979999999,6101.8500979999999,6101.8500979999999,0]
["2010-12-31",6105.1000979999999,6147.2998049999997,6103.5498049999997,6134.5,6134.5,0]
["2011-01-03",6177.4501950000003,6178.5498049999997,6147.2001950000003,6157.6000979999999,6157.6000979999999,0]
["2011-01-04",6172.75,6181.0498049999997,6124.3999020000001,6146.3500979999999,6146.3500979999999,0]
["2011-01-05",6141.3500979999999,6141.3500979999999,6062.3500979999999,6079.7998049999997,6079.7998049999997,0]
["2011-01-06",6107,6116.1499020000001,6022.2998049999997,6048.25,6048.25,0]
["2011-01-07",6030.8999020000001,6051.2001950000003,5883.6000979999999,5904.6000979999999,5904.6000979999999,0]
["2011-01-10",5901.2998049999997,5907.25,5740.9501950000003,5762.8500979999999,5762.8500979999999,0]
["2011-01-11",5767.9501950000003,5842.6000979999999,5698.2001950000003,5754.1000979999999,5754.1000979999999,0]
["2011-01-12",5800.0498049999997,5874.2001950000003,5711.2998049999997,5863.25,5863.25,0]
["2011-01-13",5850.75,5857.75,5736.7001950000003,5751.8999020000001,5751.8999020000001,0]
["2011-01-14",5752.1000979999999,5833.6499020000001,5639.6499020000001,5654.5498049999997,5654.5498049999997,0]
["2011-01-17",5648.7998049999997,5696.1499020000001,5624.1499020000001,5654.75,5654.75,0]
["2011-01-18",5682.5498049999997,5730.5,5671.25,5724.0498049999997,5724.0498049999997,0]
["2011-01-19",5737.3500979999999,5747.6499020000001,5662.5498049999997,5691.0498049999997,5691.0498049999997,0]
["2011-01-20",5656,5729.4501950000003,5634.5,5711.6000979999999,5711.6000979999999,0]
["2011-01-21",5692.0498049999997,5717.5498049999997,5674.5,5696.5,5696.5,0]
["2011-01-24",5717.1000979999999,5756,5697.75,5743.25,5743.25,0]
["2011-01-25",5763.2998049999997,5801.5498049999997,5680.6499020000001,5687.3999020000001,5687.3999020000001,0]
["2011-01-27",5725.2998049999997,5726.1000979999999,5594.9501950000003,5604.2998049999997,5604.2998049999997,0]
["2011-01-28",5614,5614.3999020000001,5459.5498049999997,5512.1499020000001,5512.1499020000001,0]
["2011-01-31",5452.5498049999997,5526.8500979999999,5416.6499020000001,5505.8999020000001,5505.8999020000001,0]
["2011-02-01",5537.2998049999997,5539.1499020000001,5402,5417.2001950000003,5417.2001950000003,0]
["2011-02-02",5469.5498049999997,5490.6000979999999,5415.6499020000001,5432,5432,0]
["2011-02-03",5430.4501950000003,5532.6499020000001,5418,5526.75,5526.75,0]
["2011-02-04",5519.8999020000001,5556.2998049999997,5369.0498049999997,5395.75,5395.75,0]
["2011-02-07",5430.1499020000001,5440.3500979999999,5376.9501950000003,5396,5396,0]
["2011-02-08",5432.3500979999999,5432.3500979999999,5303.3999020000001,5312.5498049999997,5312.5498049999997,0]
["2011-02-09",5293.0498049999997,5339.4501950000003,5225.6499020000001,5253.5498049999997,5253.5498049999997,0]
["2011-02-10",5246.0498049999997,5272.6000979999999,5196.7998049999997,5225.7998049999997,5225.7998049999997,0]
["2011-02-11",5219.6499020000001,5319.4501950000003,5177.7001950000003,5310,5310,0]
["2011-02-14",5340.25,5463.7998049999997,5340.25,5456,5456,0]
["2011-02-15",5467.75,5506.5,5408.3500979999999,5481,5481,0]
["2011-02-16",5467.6000979999999,5504.7998049999997,5460.3500979999999,5481.7001950000003,5481.7001950000003,0]
["2011-02-17",5501.7001950000003,5553,5463.3999020000001,5546.4501950000003,5546.4501950000003,0]
["2011-02-18",5557.5498049999997,5599.25,5441.9501950000003,5458.9501950000003,5458.9501950000003,0]
["2011-02-21",5456.6000979999999,5526.25,5413.1000979999999,5518.6000979999999,5518.6000979999999,0]
["2011-02-22",5504.3999020000001,5519.4501950000003,5437.2998049999997,5469.2001950000003,5469.2001950000003,0]
["2011-02-23",5452.4501950000003,5495.2001950000003,5427.5498049999997,5437.3500979999999,5437.3500979999999,0]
["2011-02-24",5408.75,5423.3999020000001,5242.5,5262.7001950000003,5262.7001950000003,0]
["2011-02-25",5321.0498049999997,5338.2001950000003,5232.75,5303.5498049999997,5303.5498049999997,0]
["2011-02-28",5330.1499020000001,5477,5308.6000979999999,5333.25,5333.25,0]
["2011-03-01",5382,5533.0498049999997,5373.5498049999997,5522.2998049999997,5522.2998049999997,0]
["2011-03-03",5478.4501950000003,5570.75,5468.25,5536.2001950000003,5536.2001950000003,0]
["2011-03-04",5586.2001950000003,5608.2001950000003,5524.1000979999999,5538.75,5538.75,0]
["2011-03-07",5490.0498049999997,5491.25,5408.4501950000003,5463.1499020000001,5463.1499020000001,0]
["2011-03-08",5466.1000979999999,5530.5498049999997,5464.75,5520.7998049999997,5520.7998049999997,0]
["2011-03-09",5542.3999020000001,5563.2998049999997,5477.4501950000003,5531,5531,0]
["2011-03-10",5516.1000979999999,5516.2998049999997,5468.4501950000003,5494.3999020000001,5494.3999020000001,0]
["2011-03-11",5456.1499020000001,5502.7001950000003,5411.5498049999997,5445.4501950000003,5445.4501950000003,0]
["2011-03-14",5436.5,5537.2998049999997,5434.25,5531.5,5531.5,0]
["2011-03-15",5420,5497.8500979999999,5373.6499020000001,5449.6499020000001,5449.6499020000001,0]
["2011-03-16",5475.9501950000003,5535.1000979999999,5475.9501950000003,5511.1499020000001,5511.1499020000001,0]
["2011-03-17",5455.3999020000001,5510.0498049999997,5435.2998049999997,5446.6499020000001,5446.6499020000001,0]
["2011-03-18",5475.3500979999999,5483.0498049999997,5366.3999020000001,5373.7001950000003,5373.7001950000003,0]
["2011-03-21",5408.75,5413.2998049999997,5348.2001950000003,5364.75,5364.75,0]
["2011-03-22",5390.8500979999999,5428.1499020000001,5376.1499020000001,5413.8500979999999,5413.8500979999999,0]
["2011-03-23",5411.3999020000001,5484.9501950000003,5401.9501950000003,5480.25,5480.25,0]
["2011-03-24",5501.7998049999997,5529,5496.1000979999999,5522.3999020000001,5522.3999020000001,0]
["2011-03-25",5588.6499020000001,5667.1000979999999,5560.9501950000003,5654.25,5654.25,0]
["2011-03-28",5645.25,5709.1000979999999,5643.2001950000003,5687.25,5687.25,0]
["2011-03-29",5686.5,5770.3500979999999,5680.7001950000003,5736.3500979999999,5736.3500979999999,0]
["2011-03-30",5755.7998049999997,5803.1499020000001,5753.8999020000001,5787.6499020000001,5787.6499020000001,0]
["2011-03-31",5803.0498049999997,5872,5778.6499020000001,5833.75,5833.75,0]
["2011-04-01",5835,5860.2001950000003,5810.3999020000001,5826.0498049999997,5826.0498049999997,0]
["2011-04-04",5842,5918.7001950000003,5833.2001950000003,5908.4501950000003,5908.4501950000003,0]
["2011-04-05",5923.8500979999999,5928.6499020000001,5855.8500979999999,5910.0498049999997,5910.0498049999997,0]
["2011-04-06",5908,5944.4501950000003,5868.7998049999997,5891.75,5891.75,0]
["2011-04-07",5888.5498049999997,5906.1000979999999,5866.25,5885.7001950000003,5885.7001950000003,0]
["2011-04-08",5886.75,5926.9501950000003,5822,5842,5842,0]
["2011-04-11",5805.3500979999999,5830.2998049999997,5777.8999020000001,5785.7001950000003,5785.7001950000003,0]
["2011-04-13",5747.9501950000003,5923.6000979999999,5735.5498049999997,5911.5,5911.5,0]
["2011-04-15",5898.75,5907.3500979999999,5806.4501950000003,5824.5498049999997,5824.5498049999997,0]
["2011-04-18",5824.3500979999999,5897.8999020000001,5722.25,5729.1000979999999,5729.1000979999999,0]
["2011-04-19",5716,5762.9501950000003,5693.25,5740.75,5740.75,0]
["2011-04-20",5786.0498049999997,5857.3500979999999,5759.6499020000001,5851.6499020000001,5851.6499020000001,0]
["2011-04-21",5882.8500979999999,5912.8999020000001,5864.3500979999999,5884.7001950000003,5884.7001950000003,0]
["2011-04-25",5859.6000979999999,5906.6000979999999,5857,5874.5,5874.5,0]
["2011-04-26",5876.8500979999999,5893.2001950000003,5791.5498049999997,5868.3999020000001,5868.3999020000001,0]
["2011-04-27",5884.2001950000003,5892.3500979999999,5819.9501950000003,5833.8999020000001,5833.8999020000001,0]
["2011-04-28",5851.3500979999999,5856.3999020000001,5776.9501950000003,5785.4501950000003,5785.4501950000003,0]
["2011-04-29",5782.5,5804.2998049999997,5706.0498049999997,5749.5,5749.5,0]
["2011-05-02",5766.8999020000001,5775.25,5687.7001950000003,5701.2998049999997,5701.2998049999997,0]
["2011-05-03",5689.7001950000003,5710.7998049999997,5554.8500979999999,5565.25,5565.25,0]
["2011-05-04",5567.7001950000003,5578.7998049999997,5503,5537.1499020000001,5537.1499020000001,0]
["2011-05-05",5531.6000979999999,5560.2998049999997,5443.6499020000001,5459.8500979999999,5459.8500979999999,0]
["2011-05-06",5477.6499020000001,5564.3999020000001,5472.4501950000003,5551.4501950000003,5551.4501950000003,0]
["2011-05-09",5575.2001950000003,5586.0498049999997,5502.3999020000001,5551.1000979999999,5551.1000979999999,0]
["2011-05-10",5555.5498049999997,5592.8999020000001,5514.5498049999997,5541.25,5541.25,0]
["2011-05-11",5547.2001950000003,5574.7001950000003,5525,5565.0498049999997,5565.0498049999997,0]
["2011-05-12",5537.7998049999997,5572.5,5476.2998049999997,5486.1499020000001,5486.1499020000001,0]
["2011-05-13",5492.3500979999999,5605,5472.1499020000001,5544.75,5544.75,0]
["2011-05-16",5541.7001950000003,5541.7998049999997,5487.6499020000001,5499,5499,0]
["2011-05-17",5496.1000979999999,5523.8500979999999,5421.0498049999997,5438.9501950000003,5438.9501950000003,0]
["2011-05-18",5448.2001950000003,5460.5,5401.25,5420.6000979999999,5420.6000979999999,0]
["2011-05-19",5448.1499020000001,5452.6000979999999,5411.25,5428.1000979999999,5428.1000979999999,0]
["2011-05-20",5450.6499020000001,5517.5498049999997,5432.75,5486.3500979999999,5486.3500979999999,0]
["2011-05-23",5456.7001950000003,5456.7001950000003,5373,5386.5498049999997,5386.5498049999997,0]
["2011-05-24",5385.1000979999999,5422.6000979999999,5367.4501950000003,5394.8500979999999,5394.8500979999999,0]
["2011-05-25",5389.1000979999999,5389.1000979999999,5328.7001950000003,5348.9501950000003,5348.9501950000003,0]
["2011-05-26",5372.75,5422.2001950000003,5356.3500979999999,5412.3500979999999,5412.3500979999999,0]
["2011-05-27",5413.7001950000003,5485.7998049999997,5413.6000979999999,5476.1000979999999,5476.1000979999999,0]
["2011-05-30",5493.75,5509.2998049999997,5458.6000979999999,5473.1000979999999,5473.1000979999999,0]
["2011-05-31","null","null","null","null","null","null"]
["2011-06-01",5561.0498049999997,5597.3500979999999,5559.4501950000003,5592,5592,0]
["2011-06-02",5529.8999020000001,5568.2001950000003,5521.9501950000003,5550.3500979999999,5550.3500979999999,0]
["2011-06-03",5565.7001950000003,5604.9501950000003,5507.2001950000003,5516.75,5516.75,0]
["2011-06-06",5504.2998049999997,5542.6499020000001,5479.8500979999999,5532.0498049999997,5532.0498049999997,0]
["2011-06-07",5509.1499020000001,5570.1000979999999,5507.7998049999997,5556.1499020000001,5556.1499020000001,0]
["2011-06-08",5535.25,5556.6000979999999,5514.8999020000001,5526.8500979999999,5526.8500979999999,0]
["2011-06-09",5523.5498049999997,5540.1000979999999,5502.0498049999997,5521.0498049999997,5521.0498049999997,0]
["2011-06-10",5518.0498049999997,5521.4501950000003,5457.4501950000003,5485.7998049999997,5485.7998049999997,0]
["2011-06-13",5469.8500979999999,5496.7001950000003,5436.9501950000003,5482.7998049999997,5482.7998049999997,0]
["2011-06-14",5485.6000979999999,5520.1499020000001,5484.2001950000003,5500.5,5500.5,0]
["2011-06-15",5494.4501950000003,5499.3500979999999,5438.9501950000003,5447.5,5447.5,0]
["2011-06-16",5419.6499020000001,5447.5,5389.7998049999997,5396.75,5396.75,0]
["2011-06-17",5412.5,5421.1499020000001,5355.8500979999999,5366.3999020000001,5366.3999020000001,0]
["2011-06-20",5372.2001950000003,5377.3999020000001,5195.8999020000001,5257.8999020000001,5257.8999020000001,0]
["2011-06-21",5280.7998049999997,5322.4501950000003,5257,5275.8500979999999,5275.8500979999999,0]
["2011-06-22",5304.6499020000001,5310.5,5262.5,5278.2998049999997,5278.2998049999997,0]
["2011-06-23",5269.1000979999999,5330.6000979999999,5252.25,5320,5320,0]
["2011-06-24",5343.3999020000001,5477.8500979999999,5343.3999020000001,5471.25,5471.25,0]
["2011-06-27",5441.2001950000003,5552.6499020000001,5434.25,5526.6000979999999,5526.6000979999999,0]
["2011-06-28",5548.8500979999999,5558.2998049999997,5496.3500979999999,5545.2998049999997,5545.2998049999997,0]
["2011-06-29",5566.5,5608.6499020000001,5566.5,5600.4501950000003,5600.4501950000003,0]
["2011-06-30",5614.5,5657.8999020000001,5606.1000979999999,5647.3999020000001,5647.3999020000001,0]
["2011-07-01",5705.75,5705.7998049999997,5609.75,5627.2001950000003,5627.2001950000003,0]
["2011-07-04",5679.5498049999997,5679.6499020000001,5633.1000979999999,5650.5,5650.5,0]
["2011-07-05",5659.8500979999999,5659.8500979999999,5612.2998049999997,5632.1000979999999,5632.1000979999999,0]
["2011-07-06",5622.7001950000003,5655.3999020000001,5610.75,5625.4501950000003,5625.4501950000003,0]
["2011-07-07",5633.3500979999999,5737.1499020000001,5632.9501950000003,5728.9501950000003,5728.9501950000003,0]
["2011-07-08",5734.6499020000001,5740.3999020000001,5651.0498049999997,5660.6499020000001,5660.6499020000001,0]
["2011-07-11",5648.0498049999997,5652.8999020000001,5601.7001950000003,5616.1000979999999,5616.1000979999999,0]
["2011-07-12",5556.8999020000001,5580.25,5496.9501950000003,5526.1499020000001,5526.1499020000001,0]
["2011-07-13",5542.0498049999997,5596.1499020000001,5541.3999020000001,5585.4501950000003,5585.4501950000003,0]
["2011-07-14",5512.2998049999997,5512.2998049999997,5512.2998049999997,5512.2998049999997,5512.2998049999997,0]
["2011-07-15",5602.9501950000003,5631.7001950000003,5562.75,5581.1000979999999,5581.1000979999999,0]
["2011-07-18",5581.75,5596.6000979999999,5550.9501950000003,5567.0498049999997,5567.0498049999997,0]
["2011-07-19",5569.8500979999999,5627.6499020000001,5557.2001950000003,5613.5498049999997,5613.5498049999997,0]
["2011-07-20",5642.0498049999997,5645.3999020000001,5555.1000979999999,5567.0498049999997,5567.0498049999997,0]
["2011-07-21",5554.6000979999999,5578.8999020000001,5532.7001950000003,5541.6000979999999,5541.6000979999999,0]
["2011-07-22",5576.9501950000003,5642.2001950000003,5567.1000979999999,5633.9501950000003,5633.9501950000003,0]
["2011-07-25",5633.7998049999997,5700.5498049999997,5616.7001950000003,5680.2998049999997,5680.2998049999997,0]
["2011-07-26",5688.4501950000003,5702.25,5560.1499020000001,5574.8500979999999,5574.8500979999999,0]
["2011-07-27",5588.5498049999997,5591.7001950000003,5521.5,5546.7998049999997,5546.7998049999997,0]
["2011-07-28",5492.3999020000001,5512.1000979999999,5475.6499020000001,5487.75,5487.75,0]
["2011-07-29",5479,5520.2998049999997,5453.9501950000003,5482,5482,0]
["2011-08-01",5527.5,5551.8999020000001,5486.4501950000003,5516.7998049999997,5516.7998049999997,0]
["2011-08-02",5493.2001950000003,5496.2998049999997,5433.6499020000001,5456.5498049999997,5456.5498049999997,0]
["2011-08-03",5402,5422.6000979999999,5378.8500979999999,5404.7998049999997,5404.7998049999997,0]
["2011-08-04",5412.3999020000001,5434.5,5323.1499020000001,5331.7998049999997,5331.7998049999997,0]
["2011-08-05",5204.3500979999999,5229.6499020000001,5116.4501950000003,5211.25,5211.25,0]
["2011-08-08",5083.8500979999999,5204.2001950000003,5054.0498049999997,5118.5,5118.5,0]
["2011-08-09",4947.8999020000001,5167,4946.4501950000003,5072.8500979999999,5072.8500979999999,0]
["2011-08-10",5196.5498049999997,5197.9501950000003,5123.3500979999999,5161,5161,0]
["2011-08-11",5128,5184.9501950000003,5121,5138.2998049999997,5138.2998049999997,0]
["2011-08-12",5194.3999020000001,5194.4501950000003,5053.3500979999999,5072.9501950000003,5072.9501950000003,0]
["2011-08-16",5125.75,5132.2001950000003,5015.3999020000001,5035.7998049999997,5035.7998049999997,0]
["2011-08-17",5030.2998049999997,5112.1499020000001,5017.25,5056.6000979999999,5056.6000979999999,0]
["2011-08-18",5077.9501950000003,5078.6000979999999,4932.1499020000001,4944.1499020000001,4944.1499020000001,0]
["2011-08-19",4859.2998049999997,4893.6000979999999,4796.1000979999999,4845.6499020000001,4845.6499020000001,0]
["2011-08-22",4843.7001950000003,4910.0498049999997,4808.75,4898.7998049999997,4898.7998049999997,0]
["2011-08-23",4925.1499020000001,4965.7998049999997,4863.7998049999997,4948.8999020000001,4948.8999020000001,0]
["2011-08-24",4934.3500979999999,4962.3999020000001,4875.2998049999997,4888.8999020000001,4888.8999020000001,0]
["2011-08-25",4914.6499020000001,4915.8500979999999,4825.0498049999997,4839.6000979999999,4839.6000979999999,0]
["2011-08-26",4839.25,4872,4720,4747.7998049999997,4747.7998049999997,0]
["2011-08-29",4806.2001950000003,4934.3999020000001,4806.0498049999997,4919.6000979999999,4919.6000979999999,0]
["2011-08-30",4973.25,5016.25,4927.5498049999997,5001,5001,0]
["2011-09-02",5109.7998049999997,5113.7001950000003,4993.3500979999999,5040,5040,0]
["2011-09-05",4998.8999020000001,5030.2998049999997,4964.4501950000003,5017.2001950000003,5017.2001950000003,0]
["2011-09-06",4993.3500979999999,5072.8999020000001,4942.8999020000001,5064.2998049999997,5064.2998049999997,0]
["2011-09-07",5080.1499020000001,5154.5,5076.2998049999997,5124.6499020000001,5124.6499020000001,0]
["2011-09-08",5139.2001950000003,5169.25,5098.25,5153.25,5153.25,0]
["2011-09-09",5161.2998049999997,5163.75,5046.7998049999997,5059.4501950000003,5059.4501950000003,0]
["2011-09-12",4981.7001950000003,4985.6000979999999,4911.25,4946.7998049999997,4946.7998049999997,0]
["2011-09-13",4977.7998049999997,5030.1499020000001,4911.0498049999997,4940.9501950000003,4940.9501950000003,0]
["2011-09-14",4965.0498049999997,5026.1499020000001,4917.3999020000001,5012.5498049999997,5012.5498049999997,0]
["2011-09-15",5062.3500979999999,5091.4501950000003,4967.4501950000003,5075.7001950000003,5075.7001950000003,0]
["2011-09-16",5123.3500979999999,5143.6000979999999,5068.1000979999999,5084.25,5084.25,0]
["2011-09-19",5068.3999020000001,5068.3999020000001,5019.25,5031.9501950000003,5031.9501950000003,0]
["2011-09-20",5042.5498049999997,5149.8999020000001,5035.25,5140.2001950000003,5140.2001950000003,0]
["2011-09-21",5153.75,5168.3999020000001,5109.8500979999999,5133.25,5133.25,0]
["2011-09-22",5054.4501950000003,5059.8500979999999,4907.75,4923.6499020000001,4923.6499020000001,0]
["2011-09-23",4873.75,4930.25,4829.6000979999999,4867.75,4867.75,0]
["2011-09-26",4878.6000979999999,4879.7998049999997,4758.8500979999999,4835.3999020000001,4835.3999020000001,0]
["2011-09-27",4905.1499020000001,4982.9501950000003,4905.1499020000001,4971.25,4971.25,0]
["2011-09-28",5005.5,5006.0498049999997,4918.4501950000003,4945.8999020000001,4945.8999020000001,0]
["2011-09-29",4924.2001950000003,5034.25,4906,5015.4501950000003,5015.4501950000003,0]
["2011-09-30",4990.1499020000001,5025.5498049999997,4924.2998049999997,4943.25,4943.25,0]
["2011-10-03",4874.3999020000001,4879.1499020000001,4823.8999020000001,4849.5,4849.5,0]
["2011-10-04",4823.5,4869.75,4728.2998049999997,4772.1499020000001,4772.1499020000001,0]
["2011-10-05",4791.2998049999997,4827.7998049999997,4741,4751.2998049999997,4751.2998049999997,0]
["2011-10-07",4883.6499020000001,4922.6000979999999,4861.2001950000003,4888.0498049999997,4888.0498049999997,0]
["2011-10-10",4886.8500979999999,4991.1499020000001,4882.0498049999997,4979.6000979999999,4979.6000979999999,0]
["2011-10-11",5019.8999020000001,5045.1000979999999,4964,4974.3500979999999,4974.3500979999999,0]
["2011-10-12",5011.2001950000003,5109.7998049999997,4997.6499020000001,5099.3999020000001,5099.3999020000001,0]
["2011-10-13",5130.7998049999997,5136.9501950000003,5067.6499020000001,5077.8500979999999,5077.8500979999999,0]
["2011-10-14",5057.3500979999999,5141.3999020000001,5056.6000979999999,5132.2998049999997,5132.2998049999997,0]
["2011-10-17",5156.2001950000003,5160.2001950000003,5084.5,5118.25,5118.25,0]
["2011-10-18",5049.4501950000003,5057.5,5011.0498049999997,5037.5,5037.5,0]
["2011-10-19",5080.4501950000003,5148.0498049999997,5075.2998049999997,5139.1499020000001,5139.1499020000001,0]
["2011-10-20",5086.5498049999997,5099,5033.9501950000003,5091.8999020000001,5091.8999020000001,0]
["2011-10-21",5106.6000979999999,5120.75,5037.9501950000003,5049.9501950000003,5049.9501950000003,0]
["2011-10-24",5114.7001950000003,5145.6499020000001,5084.75,5098.3500979999999,5098.3500979999999,0]
["2011-10-25",5137.8999020000001,5211,5085.5498049999997,5191.6000979999999,5191.6000979999999,0]
["2011-10-28",5341.8999020000001,5399.7001950000003,5322.7998049999997,5360.7001950000003,5360.7001950000003,0]
["2011-10-31",5358.8999020000001,5360.25,5314.6000979999999,5326.6000979999999,5326.6000979999999,0]
["2011-11-01",5278.6000979999999,5310.8500979999999,5238.2998049999997,5257.9501950000003,5257.9501950000003,0]
["2011-11-02",5216.75,5300.1000979999999,5204.9501950000003,5258.4501950000003,5258.4501950000003,0]
["2011-11-03",5241.5498049999997,5281.6000979999999,5201.8500979999999,5265.75,5265.75,0]
["2011-11-04",5325.3999020000001,5326.4501950000003,5256.7998049999997,5284.2001950000003,5284.2001950000003,0]
["2011-11-08",5292.25,5304.25,5252,5289.3500979999999,5289.3500979999999,0]
["2011-11-09",5309.7001950000003,5317.5,5211.75,5221.0498049999997,5221.0498049999997,0]
["2011-11-11",5159.75,5198.6000979999999,5142.25,5168.8500979999999,5168.8500979999999,0]
["2011-11-14",5217.3500979999999,5228.8999020000001,5140.5498049999997,5148.3500979999999,5148.3500979999999,0]
["2011-11-15",5131.2001950000003,5158.75,5052.8500979999999,5068.5,5068.5,0]
["2011-11-16",5059.1000979999999,5065.2001950000003,4989.5,5030.4501950000003,5030.4501950000003,0]
["2011-11-17",5027.1000979999999,5036.7998049999997,4919.4501950000003,4934.75,4934.75,0]
["2011-11-18",4899.1499020000001,4915.8999020000001,4837.9501950000003,4905.7998049999997,4905.7998049999997,0]
["2011-11-21",4873.7998049999997,4873.7998049999997,4764.7998049999997,4778.3500979999999,4778.3500979999999,0]
["2011-11-22",4794.8500979999999,4854,4782.5498049999997,4812.3500979999999,4812.3500979999999,0]
["2011-11-23",4779.5,4779.5,4640.9501950000003,4706.4501950000003,4706.4501950000003,0]
["2011-11-24","null","null","null","null","null","null"]
["2011-11-25",4731.2998049999997,4767.2998049999997,4693.1000979999999,4710.0498049999997,4710.0498049999997,0]
["2011-11-28",4769.2998049999997,4859.1000979999999,4766.3999020000001,4851.2998049999997,4851.2998049999997,0]
["2011-11-29",4864.2001950000003,4866.1000979999999,4787.1000979999999,4805.1000979999999,4805.1000979999999,0]
["2011-11-30",4766.1499020000001,4851.5498049999997,4754.7998049999997,4832.0498049999997,4832.0498049999997,0]
["2011-12-01",4970.8500979999999,5011.8999020000001,4916.7001950000003,4936.8500979999999,4936.8500979999999,0]
["2011-12-02",4940.8500979999999,5062.5498049999997,4918.3999020000001,5050.1499020000001,5050.1499020000001,0]
["2011-12-05",5036.5,5055.3999020000001,5002.5498049999997,5039.1499020000001,5039.1499020000001,0]
["2011-12-07",5050.1000979999999,5099.25,5032.25,5062.6000979999999,5062.6000979999999,0]
["2011-12-08",5037.3999020000001,5049.0498049999997,4921.4501950000003,4943.6499020000001,4943.6499020000001,0]
["2011-12-09",4870.75,4918.3500979999999,4841.75,4866.7001950000003,4866.7001950000003,0]
["2011-12-12",4906.8500979999999,4910.25,4755.5498049999997,4764.6000979999999,4764.6000979999999,0]
["2011-12-13",4733.6000979999999,4824.7001950000003,4728.5,4800.6000979999999,4800.6000979999999,0]
["2011-12-14",4788.7001950000003,4839.5498049999997,4750.3999020000001,4763.25,4763.25,0]
["2011-12-15",4712.7998049999997,4768.6499020000001,4673.8500979999999,4746.3500979999999,4746.3500979999999,0]
["2011-12-16",4752.5,4818.8500979999999,4628.2001950000003,4651.6000979999999,4651.6000979999999,0]
["2011-12-19",4623.1499020000001,4623.1499020000001,4555.8999020000001,4613.1000979999999,4613.1000979999999,0]
["2011-12-20",4635.7998049999997,4637.25,4531.1499020000001,4544.2001950000003,4544.2001950000003,0]
["2011-12-21",4636.4501950000003,4707.3500979999999,4601.9501950000003,4693.1499020000001,4693.1499020000001,0]
["2011-12-22",4636.8999020000001,4740.6000979999999,4632.9501950000003,4733.8500979999999,4733.8500979999999,0]
["2011-12-23",4763.2001950000003,4763.4501950000003,4693.2001950000003,4714,4714,0]
["2011-12-26","null","null","null","null","null","null"]
["2011-12-27",4780.2001950000003,4800.5,4723.6499020000001,4750.5,4750.5,0]
["2011-12-28",4756.2001950000003,4756.2001950000003,4685.6499020000001,4705.7998049999997,4705.7998049999997,0]
["2011-12-29",4681.1499020000001,4701.7998049999997,4639.0498049999997,4646.25,4646.25,0]
["2011-12-30",4659.9501950000003,4690.4501950000003,4608.8999020000001,4624.2998049999997,4624.2998049999997,0]
["2012-01-02","null","null","null","null","null","null"]
["2012-01-03",4675.7998049999997,4773.1000979999999,4675.7998049999997,4765.2998049999997,4765.2998049999997,0]
["2012-01-04",4774.9501950000003,4782.8500979999999,4728.8500979999999,4749.6499020000001,4749.6499020000001,0]
["2012-01-05",4749,4779.7998049999997,4730.1499020000001,4749.9501950000003,4749.9501950000003,0]
["2012-01-06",4724.1499020000001,4794.8999020000001,4686.8500979999999,4754.1000979999999,4754.1000979999999,0]
["2012-01-07","null","null","null","null","null","null"]
["2012-01-09",4747.5498049999997,4758.7001950000003,4695.4501950000003,4742.7998049999997,4742.7998049999997,0]
["2012-01-10",4771.8500979999999,4855.8999020000001,4768.25,4849.5498049999997,4849.5498049999997,0]
["2012-01-11",4863.1499020000001,4877.2001950000003,4841.6000979999999,4860.9501950000003,4860.9501950000003,0]
["2012-01-12",4840.9501950000003,4869.2001950000003,4803.8999020000001,4831.25,4831.25,0]
["2012-01-13",4861.9501950000003,4898.8500979999999,4834.2001950000003,4866,4866,0]
["2012-01-16",4844,4880.7998049999997,4827.0498049999997,4873.8999020000001,4873.8999020000001,0]
["2012-01-17",4904.5,4975.5498049999997,4904,4967.2998049999997,4967.2998049999997,0]
["2012-01-18",4977.75,4980.6499020000001,4931.0498049999997,4955.7998049999997,4955.7998049999997,0]
["2012-01-19",4995,5023.7998049999997,4991.3999020000001,5018.3999020000001,5018.3999020000001,0]
["2012-01-20",5044.8500979999999,5064.1499020000001,5004.2998049999997,5048.6000979999999,5048.6000979999999,0]
["2012-01-23",5025.3500979999999,5059.5498049999997,5021.3500979999999,5046.25,5046.25,0]
["2012-01-24",5064.7998049999997,5141.0498049999997,5049.7998049999997,5127.3500979999999,5127.3500979999999,0]
["2012-01-25",5151.5,5174.1499020000001,5130.25,5158.2998049999997,5158.2998049999997,0]
["2012-01-27",5216.75,5217,5162.3999020000001,5204.7001950000003,5204.7001950000003,0]
["2012-01-30",5163.5498049999997,5166.1499020000001,5076.7001950000003,5087.2998049999997,5087.2998049999997,0]
["2012-01-31",5125.25,5215.3999020000001,5120.1499020000001,5199.25,5199.25,0]
["2012-02-01",5198.1499020000001,5244.6000979999999,5159,5235.7001950000003,5235.7001950000003,0]
["2012-02-02",5272.1000979999999,5289.9501950000003,5225.75,5269.8999020000001,5269.8999020000001,0]
["2012-02-03",5276.1000979999999,5334.8500979999999,5255.5498049999997,5325.8500979999999,5325.8500979999999,0]
["2012-02-06",5379.4501950000003,5390.0498049999997,5327.25,5361.6499020000001,5361.6499020000001,0]
["2012-02-07",5412.9501950000003,5413.3500979999999,5322.9501950000003,5335.1499020000001,5335.1499020000001,0]
["2012-02-08",5343.7998049999997,5396.8999020000001,5325.2001950000003,5368.1499020000001,5368.1499020000001,0]
["2012-02-09",5343.0498049999997,5423.3999020000001,5338.8999020000001,5412.3500979999999,5412.3500979999999,0]
["2012-02-10",5399.7998049999997,5427.75,5341.0498049999997,5381.6000979999999,5381.6000979999999,0]
["2012-02-13",5382.1000979999999,5421.0498049999997,5351.3999020000001,5390.2001950000003,5390.2001950000003,0]
["2012-02-14",5380.7998049999997,5428.0498049999997,5377.9501950000003,5416.0498049999997,5416.0498049999997,0]
["2012-02-15",5460.6000979999999,5542.1000979999999,5460.6000979999999,5531.9501950000003,5531.9501950000003,0]
["2012-02-16",5513.75,5531.3999020000001,5483.75,5521.9501950000003,5521.9501950000003,0]
["2012-02-17",5574.2001950000003,5606.7001950000003,5545.2001950000003,5564.2998049999997,5564.2998049999997,0]
["2012-02-21",5561.8999020000001,5621.5,5561.75,5607.1499020000001,5607.1499020000001,0]
["2012-02-22",5609.75,5629.9501950000003,5491.3500979999999,5505.3500979999999,5505.3500979999999,0]
["2012-02-23",5490.0498049999997,5537.3999020000001,5460.7998049999997,5483.2998049999997,5483.2998049999997,0]
["2012-02-24",5479.1499020000001,5521.3999020000001,5405.8999020000001,5429.2998049999997,5429.2998049999997,0]
["2012-02-27",5448.1000979999999,5449.7998049999997,5268.1499020000001,5281.2001950000003,5281.2001950000003,0]
["2012-02-28",5310.5,5391.1000979999999,5306.4501950000003,5375.5,5375.5,0]
["2012-02-29",5424.9501950000003,5458.7998049999997,5352.25,5385.2001950000003,5385.2001950000003,0]
["2012-03-01",5366,5372.4501950000003,5297.5,5339.75,5339.75,0]
["2012-03-02",5369.4501950000003,5392.5498049999997,5315.0498049999997,5359.3500979999999,5359.3500979999999,0]
["2012-03-03","null","null","null","null","null","null"]
["2012-03-05",5342.5498049999997,5344.5,5265.7001950000003,5280.3500979999999,5280.3500979999999,0]
["2012-03-06",5266,5382.0498049999997,5206.3999020000001,5222.3999020000001,5222.3999020000001,0]
["2012-03-07",5207.0498049999997,5243.8500979999999,5171.4501950000003,5220.4501950000003,5220.4501950000003,0]
["2012-03-09",5294.1000979999999,5342.2998049999997,5291.6000979999999,5333.5498049999997,5333.5498049999997,0]
["2012-03-12",5420.1000979999999,5421.8999020000001,5327.2998049999997,5359.5498049999997,5359.5498049999997,0]
["2012-03-13",5391.0498049999997,5438.6499020000001,5390.7998049999997,5429.5,5429.5,0]
["2012-03-14",5490.5498049999997,5499.3999020000001,5437.7998049999997,5463.8999020000001,5463.8999020000001,0]
["2012-03-15",5462.5,5462.5,5362.2998049999997,5380.5,5380.5,0]
["2012-03-16",5380.3500979999999,5445.6499020000001,5305,5317.8999020000001,5317.8999020000001,0]
["2012-03-19",5337.3500979999999,5340.7001950000003,5238.5498049999997,5257.0498049999997,5257.0498049999997,0]
["2012-03-20",5257.1499020000001,5297.3500979999999,5233.25,5274.8500979999999,5274.8500979999999,0]
["2012-03-21",5267.2001950000003,5372.3500979999999,5256,5364.9501950000003,5364.9501950000003,0]
["2012-03-22",5361.1000979999999,5385.9501950000003,5205.6499020000001,5228.4501950000003,5228.4501950000003,0]
["2012-03-23",5255.6499020000001,5312,5220,5278.2001950000003,5278.2001950000003,0]
["2012-03-26",5274.3500979999999,5274.9501950000003,5174.8999020000001,5184.25,5184.25,0]
["2012-03-27",5242.9501950000003,5277.9501950000003,5184.6499020000001,5243.1499020000001,5243.1499020000001,0]
["2012-03-28",5231.7001950000003,5236.5498049999997,5169.6000979999999,5194.75,5194.75,0]
["2012-03-29",5145.9501950000003,5194.2998049999997,5135.9501950000003,5178.8500979999999,5178.8500979999999,0]
["2012-03-30",5206.6000979999999,5307.1000979999999,5203.6499020000001,5295.5498049999997,5295.5498049999997,0]
["2012-04-02",5296.3500979999999,5331.5498049999997,5278.7998049999997,5317.8999020000001,5317.8999020000001,0]
["2012-04-03",5353.2001950000003,5378.75,5344.4501950000003,5358.5,5358.5,0]
["2012-04-04",5328.6499020000001,5338.3999020000001,5305.2998049999997,5322.8999020000001,5322.8999020000001,0]
["2012-04-09",5282.5,5287.8999020000001,5228,5234.3999020000001,5234.3999020000001,0]
["2012-04-10",5254.1000979999999,5255.7998049999997,5211.8500979999999,5243.6000979999999,5243.6000979999999,0]
["2012-04-11",5209.4501950000003,5263.6499020000001,5190.7998049999997,5226.8500979999999,5226.8500979999999,0]
["2012-04-12",5246.75,5290.6000979999999,5246.75,5276.8500979999999,5276.8500979999999,0]
["2012-04-13",5255.7001950000003,5306.75,5185.3999020000001,5207.4501950000003,5207.4501950000003,0]
["2012-04-16",5190.6000979999999,5233.5,5183.5,5226.2001950000003,5226.2001950000003,0]
["2012-04-17",5266.6000979999999,5298.2001950000003,5208.3500979999999,5289.7001950000003,5289.7001950000003,0]
["2012-04-18",5320.7001950000003,5342,5293.4501950000003,5300,5300,0]
["2012-04-19",5320.6000979999999,5342.4501950000003,5291.2998049999997,5332.3999020000001,5332.3999020000001,0]
["2012-04-20",5313.9501950000003,5336.1499020000001,5245.4501950000003,5290.8500979999999,5290.8500979999999,0]
["2012-04-23",5277.3999020000001,5310.5498049999997,5187.1499020000001,5200.6000979999999,5200.6000979999999,0]
["2012-04-24",5215.8999020000001,5232.3500979999999,5180.3500979999999,5222.6499020000001,5222.6499020000001,0]
["2012-04-25",5222.2001950000003,5236.1000979999999,5160.6499020000001,5202,5202,0]
["2012-04-26",5214.75,5215.6000979999999,5179.0498049999997,5189,5189,0]
["2012-04-27",5189,5223.0498049999997,5154.2998049999997,5190.6000979999999,5190.6000979999999,0]
["2012-04-30",5201.4501950000003,5262.1499020000001,5201.4501950000003,5248.1499020000001,5248.1499020000001,0]
["2012-05-02",5254.2998049999997,5279.6000979999999,5226.4501950000003,5239.1499020000001,5239.1499020000001,0]
["2012-05-03",5211.2001950000003,5217.2998049999997,5180.6499020000001,5188.3999020000001,5188.3999020000001,0]
["2012-05-04",5166.6499020000001,5177.2001950000003,5070.6000979999999,5086.8500979999999,5086.8500979999999,0]
["2012-05-07",5017.7998049999997,5124.75,4988,5114.1499020000001,5114.1499020000001,0]
["2012-05-08",5114.7001950000003,5119.9501950000003,4983.6000979999999,4999.9501950000003,4999.9501950000003,0]
["2012-05-09",4967.8999020000001,5016.25,4956.4501950000003,4974.7998049999997,4974.7998049999997,0]
["2012-05-10",4984.1499020000001,5039.2998049999997,4950.2998049999997,4965.7001950000003,4965.7001950000003,0]
["2012-05-11",4938.8500979999999,4976.25,4906.1499020000001,4928.8999020000001,4928.8999020000001,0]
["2012-05-14",4934.3500979999999,4957.2001950000003,4874.5,4907.7998049999997,4907.7998049999997,0]
["2012-05-15",4869.8500979999999,4955.2001950000003,4868.5498049999997,4942.7998049999997,4942.7998049999997,0]
["2012-05-16",4875.2998049999997,4882.25,4837.0498049999997,4858.25,4858.25,0]
["2012-05-17",4878.6000979999999,4922.25,4850.2001950000003,4870.2001950000003,4870.2001950000003,0]
["2012-05-18",4796.3999020000001,4908.5,4788.9501950000003,4891.4501950000003,4891.4501950000003,0]
["2012-05-21","null","null","null","null","null","null"]
["2012-05-22",4954.7001950000003,4956.3500979999999,4849.8999020000001,4860.5,4860.5,0]
["2012-05-23",4843,4853.75,4803.9501950000003,4835.6499020000001,4835.6499020000001,0]
["2012-05-24",4863.3999020000001,4931.8999020000001,4830.1499020000001,4921.3999020000001,4921.3999020000001,0]
["2012-05-25",4905.9501950000003,4935.7998049999997,4889.3500979999999,4920.3999020000001,4920.3999020000001,0]
["2012-05-28",4931.7001950000003,4994.9501950000003,4931.2998049999997,4985.6499020000001,4985.6499020000001,0]
["2012-05-29",5005.3500979999999,5020.1499020000001,4982.1499020000001,4990.1000979999999,4990.1000979999999,0]
["2012-05-30",4964.25,4982.25,4944.8999020000001,4950.75,4950.75,0]
["2012-05-31",4896.1000979999999,4924.25,4894.4501950000003,4924.25,4924.25,0]
["2012-06-01",4910.8500979999999,4925,4831.75,4841.6000979999999,4841.6000979999999,0]
["2012-06-04",4797.2998049999997,4858.2998049999997,4770.3500979999999,4848.1499020000001,4848.1499020000001,0]
["2012-06-05",4869.4501950000003,4898.9501950000003,4847.7001950000003,4863.2998049999997,4863.2998049999997,0]
["2012-06-06",4886.6499020000001,5010.4501950000003,4886.1499020000001,4997.1000979999999,4997.1000979999999,0]
["2012-06-07",5035.3500979999999,5059.6499020000001,5007.75,5049.6499020000001,5049.6499020000001,0]
["2012-06-08",5044.25,5084.4501950000003,4994.7998049999997,5068.3500979999999,5068.3500979999999,0]
["2012-06-11",5096.7001950000003,5124.4501950000003,5040.7001950000003,5054.1000979999999,5054.1000979999999,0]
["2012-06-12",5015.5,5128.8999020000001,5015.1499020000001,5115.8999020000001,5115.8999020000001,0]
["2012-06-13",5117.5498049999997,5144.8999020000001,5095.4501950000003,5121.4501950000003,5121.4501950000003,0]
["2012-06-14",5105.1000979999999,5130,5047.6000979999999,5054.75,5054.75,0]
["2012-06-15",5069.5498049999997,5146.2001950000003,5069.1499020000001,5139.0498049999997,5139.0498049999997,0]
["2012-06-18",5174,5190.2001950000003,5041.7001950000003,5064.25,5064.25,0]
["2012-06-19",5050.7998049999997,5113.6000979999999,5048.1000979999999,5103.8500979999999,5103.8500979999999,0]
["2012-06-20",5114.5498049999997,5141.7001950000003,5100.7001950000003,5120.5498049999997,5120.5498049999997,0]
["2012-06-21",5097.3500979999999,5170.3999020000001,5093.4501950000003,5165,5165,0]
["2012-06-22",5101.75,5159.7998049999997,5094,5146.0498049999997,5146.0498049999997,0]
["2012-06-25",5158.5,5194.6000979999999,5105.6499020000001,5114.6499020000001,5114.6499020000001,0]
["2012-06-26",5107.4501950000003,5134.5498049999997,5095.5,5120.7998049999997,5120.7998049999997,0]
["2012-06-27",5149.4501950000003,5160.1000979999999,5129.25,5141.8999020000001,5141.8999020000001,0]
["2012-06-28",5148.9501950000003,5159.0498049999997,5125.2998049999997,5149.1499020000001,5149.1499020000001,0]
["2012-06-29",5191.25,5286.25,5189,5278.8999020000001,5278.8999020000001,0]
["2012-07-02",5283.8500979999999,5302.1499020000001,5263.3500979999999,5278.6000979999999,5278.6000979999999,0]
["2012-07-03",5298.8500979999999,5317,5265.9501950000003,5287.9501950000003,5287.9501950000003,0]
["2012-07-04",5310.3999020000001,5317.6499020000001,5273.2998049999997,5302.5498049999997,5302.5498049999997,0]
["2012-07-05",5297.0498049999997,5333.6499020000001,5288.8500979999999,5327.2998049999997,5327.2998049999997,0]
["2012-07-06",5324.7001950000003,5327.2001950000003,5287.75,5316.9501950000003,5316.9501950000003,0]
["2012-07-09",5283.7001950000003,5300.6000979999999,5257.75,5275.1499020000001,5275.1499020000001,0]
["2012-07-10",5286.6000979999999,5348.5498049999997,5284.5498049999997,5345.3500979999999,5345.3500979999999,0]
["2012-07-11",5315.25,5336.4501950000003,5300.25,5306.2998049999997,5306.2998049999997,0]
["2012-07-12",5240,5261.75,5217.7001950000003,5235.25,5235.25,0]
["2012-07-13",5242.75,5267.1499020000001,5216.8500979999999,5227.25,5227.25,0]
["2012-07-16",5232.3500979999999,5246.8500979999999,5190.4501950000003,5197.25,5197.25,0]
["2012-07-17",5228.0498049999997,5236.7001950000003,5181.7001950000003,5192.8500979999999,5192.8500979999999,0]
["2012-07-18",5199.1000979999999,5222.8500979999999,5169.0498049999997,5216.2998049999997,5216.2998049999997,0]
["2012-07-19",5249.8500979999999,5257.75,5233.1499020000001,5242.7001950000003,5242.7001950000003,0]
["2012-07-20",5233.5498049999997,5238.7001950000003,5197.5,5205.1000979999999,5205.1000979999999,0]
["2012-07-23",5163.25,5164.2001950000003,5108.1000979999999,5117.9501950000003,5117.9501950000003,0]
["2012-07-24",5128.7998049999997,5144,5103.25,5128.2001950000003,5128.2001950000003,0]
["2012-07-25",5118.3999020000001,5121.6000979999999,5076.6000979999999,5109.6000979999999,5109.6000979999999,0]
["2012-07-26",5126.2998049999997,5126.2998049999997,5032.3999020000001,5043,5043,0]
["2012-07-27",5124.2998049999997,5149.9501950000003,5077.5,5099.8500979999999,5099.8500979999999,0]
["2012-07-30",5129.75,5206.6000979999999,5129.75,5199.7998049999997,5199.7998049999997,0]
["2012-07-31",5214.8500979999999,5234.5498049999997,5154.0498049999997,5229,5229,0]
["2012-08-01",5220.7001950000003,5246.3500979999999,5212.6499020000001,5240.5,5240.5,0]
["2012-08-02",5233.1000979999999,5236.8999020000001,5209.9501950000003,5227.75,5227.75,0]
["2012-08-03",5195.6000979999999,5220.2001950000003,5164.6499020000001,5215.7001950000003,5215.7001950000003,0]
["2012-08-06",5260.8500979999999,5293.2001950000003,5260.8500979999999,5282.5498049999997,5282.5498049999997,0]
["2012-08-07",5295.3999020000001,5350.1000979999999,5281.6499020000001,5336.7001950000003,5336.7001950000003,0]
["2012-08-08",5345.25,5377.6000979999999,5331.0498049999997,5338,5338,0]
["2012-08-09",5348.2998049999997,5368.2001950000003,5312.1000979999999,5322.9501950000003,5322.9501950000003,0]
["2012-08-10",5308.2001950000003,5330.1000979999999,5294.1000979999999,5320.3999020000001,5320.3999020000001,0]
["2012-08-13",5316.3500979999999,5352.4501950000003,5309.0498049999997,5347.8999020000001,5347.8999020000001,0]
["2012-08-14",5343.25,5387.0498049999997,5328.7998049999997,5380.3500979999999,5380.3500979999999,0]
["2012-08-16",5385.9501950000003,5390.6499020000001,5356.6499020000001,5362.9501950000003,5362.9501950000003,0]
["2012-08-17",5368.6000979999999,5399.9501950000003,5341.7001950000003,5366.2998049999997,5366.2998049999997,0]
["2012-08-21",5368.7001950000003,5425.1499020000001,5368.7001950000003,5421,5421,0]
["2012-08-22",5395.75,5433.3500979999999,5394.7998049999997,5412.8500979999999,5412.8500979999999,0]
["2012-08-23",5426.1499020000001,5448.6000979999999,5393.8500979999999,5415.3500979999999,5415.3500979999999,0]
["2012-08-24",5392.6000979999999,5399.6499020000001,5371,5386.7001950000003,5386.7001950000003,0]
["2012-08-27",5387.8500979999999,5399.1499020000001,5346.6499020000001,5350.25,5350.25,0]
["2012-08-28","null","null","null","null","null","null"]
["2012-08-29",5343.8500979999999,5345.5,5282.7001950000003,5287.7998049999997,5287.7998049999997,0]
["2012-08-30",5268.6000979999999,5342.7998049999997,5255.0498049999997,5315.0498049999997,5315.0498049999997,0]
["2012-08-31",5298.2001950000003,5303.25,5238.8999020000001,5258.5,5258.5,0]
["2012-09-03",5276.5,5295.7998049999997,5243.1499020000001,5253.75,5253.75,0]
["2012-09-04",5249.1499020000001,5278.3500979999999,5233.2001950000003,5274,5274,0]
["2012-09-05",5243.8999020000001,5259.5,5215.7001950000003,5225.7001950000003,5225.7001950000003,0]
["2012-09-06",5217.6499020000001,5260.6000979999999,5217.6499020000001,5238.3999020000001,5238.3999020000001,0]
["2012-09-07",5309.4501950000003,5347.1499020000001,5309.2001950000003,5342.1000979999999,5342.1000979999999,0]
["2012-09-08","null","null","null","null","null","null"]
["2012-09-10",5361.8999020000001,5375.4501950000003,5349.1000979999999,5363.4501950000003,5363.4501950000003,0]
["2012-09-11",5336.1000979999999,5393.3500979999999,5332.1000979999999,5390,5390,0]
["2012-09-12",5404.4501950000003,5435.5498049999997,5393.9501950000003,5431,5431,0]
["2012-09-13",5435.2001950000003,5447.4501950000003,5421.8500979999999,5435.3500979999999,5435.3500979999999,0]
["2012-09-14",5528.3500979999999,5586.6499020000001,5526.9501950000003,5577.6499020000001,5577.6499020000001,0]
["2012-09-17",5631.75,5652.2001950000003,5585.1499020000001,5610,5610,0]
["2012-09-18",5602.3999020000001,5620.5498049999997,5586.4501950000003,5600.0498049999997,5600.0498049999997,0]
["2012-09-20",5536.9501950000003,5581.3500979999999,5534.8999020000001,5554.25,5554.25,0]
["2012-09-21",5577,5720,5575.4501950000003,5691.1499020000001,5691.1499020000001,0]
["2012-09-24",5691.9501950000003,5709.8500979999999,5662.75,5669.6000979999999,5669.6000979999999,0]
["2012-09-25",5674.8999020000001,5702.7001950000003,5652.4501950000003,5673.8999020000001,5673.8999020000001,0]
["2012-09-26",5653.3999020000001,5672.7998049999997,5638.6499020000001,5663.4501950000003,5663.4501950000003,0]
["2012-09-27",5673.75,5693.7001950000003,5639.7001950000003,5649.5,5649.5,0]
["2012-09-28",5684.7998049999997,5735.1499020000001,5683.4501950000003,5703.2998049999997,5703.2998049999997,0]
["2012-10-01",5704.75,5722.9501950000003,5694,5718.7998049999997,5718.7998049999997,0]
["2012-10-03",5727.7001950000003,5743.25,5715.7998049999997,5731.25,5731.25,0]
["2012-10-04",5751.5498049999997,5807.25,5751.3500979999999,5787.6000979999999,5787.6000979999999,0]
["2012-10-05",5815,5815.3500979999999,4888.2001950000003,5746.9501950000003,5746.9501950000003,0]
["2012-10-08",5751.8500979999999,5751.8500979999999,5666.2001950000003,5676,5676,0]
["2012-10-09",5708.1499020000001,5728.6499020000001,5677.8999020000001,5704.6000979999999,5704.6000979999999,0]
["2012-10-10",5671.1499020000001,5686.5,5647.0498049999997,5652.1499020000001,5652.1499020000001,0]
["2012-10-11",5663.5,5721.1000979999999,5636.9501950000003,5708.0498049999997,5708.0498049999997,0]
["2012-10-12",5681.7001950000003,5725,5659.3500979999999,5676.0498049999997,5676.0498049999997,0]
["2012-10-15",5674.25,5693.7001950000003,5651.0498049999997,5687.25,5687.25,0]
["2012-10-16",5705.6000979999999,5714,5635.6000979999999,5648,5648,0]
["2012-10-17",5681.1000979999999,5684.3500979999999,5633.8999020000001,5660.25,5660.25,0]
["2012-10-18",5675.2998049999997,5722.5,5650.5498049999997,5718.7001950000003,5718.7001950000003,0]
["2012-10-19",5703.2998049999997,5711.7001950000003,5660,5684.25,5684.25,0]
["2012-10-22",5667.6000979999999,5721.5498049999997,5658.0498049999997,5717.1499020000001,5717.1499020000001,0]
["2012-10-23",5715.6499020000001,5720.7998049999997,5681.4501950000003,5691.3999020000001,5691.3999020000001,0]
["2012-10-25",5688.7998049999997,5718.75,5685.7001950000003,5705.2998049999997,5705.2998049999997,0]
["2012-10-29",5665.2001950000003,5698.2998049999997,5645.1000979999999,5665.6000979999999,5665.6000979999999,0]
["2012-10-30",5656.3500979999999,5689.8999020000001,5589.8999020000001,5597.8999020000001,5597.8999020000001,0]
["2012-10-31",5596.75,5624.3999020000001,5583.0498049999997,5619.7001950000003,5619.7001950000003,0]
["2012-11-01",5609.8500979999999,5649.75,5601.9501950000003,5645.0498049999997,5645.0498049999997,0]
["2012-11-02",5696.3500979999999,5711.2998049999997,5682.5498049999997,5697.7001950000003,5697.7001950000003,0]
["2012-11-05",5693.0498049999997,5709.2001950000003,5679.5,5704.2001950000003,5704.2001950000003,0]
["2012-11-06",5694.1000979999999,5730.7998049999997,5693.6499020000001,5724.3999020000001,5724.3999020000001,0]
["2012-11-07",5718.6000979999999,5777.2998049999997,5711.3999020000001,5760.1000979999999,5760.1000979999999,0]
["2012-11-08",5709,5744.5,5693.9501950000003,5738.75,5738.75,0]
["2012-11-09",5731.1000979999999,5751.7001950000003,5677.75,5686.25,5686.25,0]
["2012-11-11","null","null","null","null","null","null"]
["2012-11-12",5688.4501950000003,5718.8999020000001,5665.75,5683.7001950000003,5683.7001950000003,0]
["2012-11-15",5650.3500979999999,5651.6499020000001,5603.5498049999997,5631,5631,0]
["2012-11-16",5624.7998049999997,5650.1499020000001,5559.7998049999997,5574.0498049999997,5574.0498049999997,0]
["2012-11-19",5577.2998049999997,5592.75,5549.25,5571.3999020000001,5571.3999020000001,0]
["2012-11-20",5604.7998049999997,5613.7001950000003,5548.3500979999999,5571.5498049999997,5571.5498049999997,0]
["2012-11-21",5582.5,5620.2001950000003,5561.3999020000001,5614.7998049999997,5614.7998049999997,0]
["2012-11-22",5628.6000979999999,5643.3500979999999,5608,5627.75,5627.75,0]
["2012-11-23",5635.4501950000003,5637.75,5593.5498049999997,5626.6000979999999,5626.6000979999999,0]
["2012-11-26",5648.6499020000001,5649.2001950000003,5623.4501950000003,5635.8999020000001,5635.8999020000001,0]
["2012-11-27",5658.5,5733.2001950000003,5658,5727.4501950000003,5727.4501950000003,0]
["2012-11-29",5736.7001950000003,5833.5,5736.1000979999999,5825,5825,0]
["2012-11-30",5836,5885.25,5827.8500979999999,5879.8500979999999,5879.8500979999999,0]
["2012-12-03",5878.25,5899.1499020000001,5854.6000979999999,5870.9501950000003,5870.9501950000003,0]
["2012-12-04",5866.7998049999997,5894.9501950000003,5859,5889.25,5889.25,0]
["2012-12-05",5906.6000979999999,5917.7998049999997,5891.3500979999999,5900.5,5900.5,0]
["2012-12-06",5926.2998049999997,5942.5498049999997,5838.8999020000001,5930.8999020000001,5930.8999020000001,0]
["2012-12-07",5934,5949.8500979999999,5888.6499020000001,5907.3999020000001,5907.3999020000001,0]
["2012-12-10",5916.0498049999997,5919.9501950000003,5888.1000979999999,5908.8999020000001,5908.8999020000001,0]
["2012-12-11",5923.7998049999997,5965.1499020000001,5865.4501950000003,5898.7998049999997,5898.7998049999997,0]
["2012-12-12",5917.7998049999997,5924.6000979999999,5874.25,5888,5888,0]
["2012-12-13",5900.3500979999999,5907.4501950000003,5841.3500979999999,5851.5,5851.5,0]
["2012-12-14",5846.8999020000001,5886.1000979999999,5839.1499020000001,5879.6000979999999,5879.6000979999999,0]
["2012-12-17",5860.5,5886.0498049999997,5850.1499020000001,5857.8999020000001,5857.8999020000001,0]
["2012-12-18",5873.6000979999999,5905.7998049999997,5823.1499020000001,5896.7998049999997,5896.7998049999997,0]
["2012-12-19",5917.2998049999997,5939.3999020000001,5910.7998049999997,5929.6000979999999,5929.6000979999999,0]
["2012-12-20",5934.4501950000003,5937.6000979999999,5881.4501950000003,5916.3999020000001,5916.3999020000001,0]
["2012-12-21",5888,5888,5841.6499020000001,5847.7001950000003,5847.7001950000003,0]
["2012-12-24",5869,5871.8999020000001,5844.7001950000003,5855.75,5855.75,0]
["2012-12-26",5864.9501950000003,5917.2998049999997,5859.5498049999997,5905.6000979999999,5905.6000979999999,0]
["2012-12-27",5930.2001950000003,5930.7998049999997,5864.7001950000003,5870.1000979999999,5870.1000979999999,0]
["2012-12-28",5887.1499020000001,5915.75,5879.5,5908.3500979999999,5908.3500979999999,0]
["2012-12-31",5901.2001950000003,5919,5897.1499020000001,5905.1000979999999,5905.1000979999999,0]
["2013-01-01","null","null","null","null","null","null"]
["2013-01-02",5982.6000979999999,6006.0498049999997,5982,5993.25,5993.25,0]
["2013-01-03",6015.7998049999997,6017,5986.5498049999997,6009.5,6009.5,0]
["2013-01-04",6011.9501950000003,6020.75,5981.5498049999997,6016.1499020000001,6016.1499020000001,0]
["2013-01-07",6042.1499020000001,6042.1499020000001,5977.1499020000001,5988.3999020000001,5988.3999020000001,0]
["2013-01-08",5983.4501950000003,6007.0498049999997,5964.3999020000001,6001.7001950000003,6001.7001950000003,0]
["2013-01-09",6006.2001950000003,6020.1000979999999,5958.4501950000003,5971.5,5971.5,0]
["2013-01-10",5998.7998049999997,6005.1499020000001,5947.2998049999997,5968.6499020000001,5968.6499020000001,0]
["2013-01-11",6012.3999020000001,6018.8500979999999,5940.6000979999999,5951.2998049999997,5951.2998049999997,0]
["2013-01-14",5967.2001950000003,6036.8999020000001,5962.1499020000001,6024.0498049999997,6024.0498049999997,0]
["2013-01-15",6037.8500979999999,6068.5,6018.6000979999999,6056.6000979999999,6056.6000979999999,0]
["2013-01-16",6049,6055.9501950000003,5992.0498049999997,6001.8500979999999,6001.8500979999999,0]
["2013-01-17",6001.25,6053.2001950000003,5988.1000979999999,6039.2001950000003,6039.2001950000003,0]
["2013-01-18",6059.8500979999999,6083.3999020000001,6048.2998049999997,6064.3999020000001,6064.3999020000001,0]
["2013-01-21",6085.75,6094.3500979999999,6065.1000979999999,6082.2998049999997,6082.2998049999997,130900]
["2013-01-22",6080.1499020000001,6101.2998049999997,6040.5,6048.5,6048.5,129000]
["2013-01-23",6052.8500979999999,6069.7998049999997,6021.1499020000001,6054.2998049999997,6054.2998049999997,137000]
["2013-01-24",6046.2001950000003,6065.2998049999997,6007.8500979999999,6019.3500979999999,6019.3500979999999,185200]
["2013-01-25",6024.5,6080.5498049999997,6014.4501950000003,6074.6499020000001,6074.6499020000001,147600]
["2013-01-28",6082.1000979999999,6088.3999020000001,6061.3999020000001,6074.7998049999997,6074.7998049999997,113100]
["2013-01-29",6064.7001950000003,6111.7998049999997,6042.4501950000003,6049.8999020000001,6049.8999020000001,157600]
["2013-01-30",6065,6071.9501950000003,6044.1499020000001,6055.75,6055.75,124200]
["2013-01-31",6045.6499020000001,6058.0498049999997,6025.1499020000001,6034.75,6034.75,168500]
["2013-02-01",6040.9501950000003,6052.9501950000003,5983.2001950000003,5998.8999020000001,5998.8999020000001,159300]
["2013-02-04",6025.2001950000003,6038.5,5981.25,5987.25,5987.25,141700]
["2013-02-05",5948.2001950000003,5970.3500979999999,5946.8999020000001,5956.8999020000001,5956.8999020000001,136200]
["2013-02-06",5988.0498049999997,5990.8999020000001,5953.1499020000001,5959.2001950000003,5959.2001950000003,157800]
["2013-02-07",5936.4501950000003,5978.5,5927.6000979999999,5938.7998049999997,5938.7998049999997,157600]
["2013-02-08",5929.1000979999999,5953.7001950000003,5883.6499020000001,5903.5,5903.5,192600]
["2013-02-11",5920.0498049999997,5924.1499020000001,5879.1000979999999,5897.8500979999999,5897.8500979999999,122000]
["2013-02-12",5894.3500979999999,5927.6499020000001,5886.4501950000003,5922.5,5922.5,142800]
["2013-02-13",5943.1499020000001,5969.5,5922.9501950000003,5932.9501950000003,5932.9501950000003,142600]
["2013-02-14",5933.2001950000003,5940.2001950000003,5884.5498049999997,5896.9501950000003,5896.9501950000003,143800]
["2013-02-15",5869.9501950000003,5899.9501950000003,5853.8999020000001,5887.3999020000001,5887.3999020000001,125100]
["2013-02-18",5888.6499020000001,5911,5878.4501950000003,5898.2001950000003,5898.2001950000003,114300]
["2013-02-19",5900.2001950000003,5947.5498049999997,5883.1499020000001,5939.7001950000003,5939.7001950000003,101000]
["2013-02-20",5966.2998049999997,5971,5937.5498049999997,5943.0498049999997,5943.0498049999997,135400]
["2013-02-21",5909.6499020000001,5921.1499020000001,5844.3999020000001,5852.25,5852.25,159400]
["2013-02-22",5837.9501950000003,5873.7998049999997,5835.7998049999997,5850.2998049999997,5850.2998049999997,157000]
["2013-02-25",5870.5498049999997,5878.3999020000001,5825,5854.75,5854.75,125100]
["2013-02-26",5838.2998049999997,5838.8500979999999,5748.6000979999999,5761.3500979999999,5761.3500979999999,157400]
["2013-02-27",5784.8999020000001,5818.2001950000003,5749.7001950000003,5796.8999020000001,5796.8999020000001,175200]
["2013-02-28",5834.3500979999999,5849.8999020000001,5671.8999020000001,5693.0498049999997,5693.0498049999997,334900]
["2013-03-01",5702.4501950000003,5739.4501950000003,5679.8999020000001,5719.7001950000003,5719.7001950000003,174500]
["2013-03-04",5704.7001950000003,5712,5663.6000979999999,5698.5,5698.5,144900]
["2013-03-05",5722.4501950000003,5790.1000979999999,5722.3999020000001,5784.25,5784.25,154400]
["2013-03-06",5816.3999020000001,5828.7001950000003,5795.0498049999997,5818.6000979999999,5818.6000979999999,156900]
["2013-03-07",5801.2998049999997,5878,5801.2998049999997,5863.2998049999997,5863.2998049999997,134700]
["2013-03-08",5883.6499020000001,5952.8500979999999,5883,5945.7001950000003,5945.7001950000003,150800]
["2013-03-11",5946.1000979999999,5971.2001950000003,5930.3500979999999,5942.3500979999999,5942.3500979999999,125400]
["2013-03-12",5944.6000979999999,5952,5893.6499020000001,5914.1000979999999,5914.1000979999999,115900]
["2013-03-13",5884.7998049999997,5893.8500979999999,5842.25,5851.2001950000003,5851.2001950000003,116700]
["2013-03-14",5845.9501950000003,5920.1499020000001,5791.75,5908.9501950000003,5908.9501950000003,149000]
["2013-03-15",5914.8999020000001,5945.6499020000001,5861,5872.6000979999999,5872.6000979999999,152200]
["2013-03-18",5816.75,5850.2001950000003,5814.3500979999999,5835.25,5835.25,102700]
["2013-03-19",5859.5,5863.6000979999999,5724.2998049999997,5745.9501950000003,5745.9501950000003,182300]
["2013-03-20",5740.5498049999997,5745.2998049999997,5682.2998049999997,5694.3999020000001,5694.3999020000001,187600]
["2013-03-21",5705.8999020000001,5757.75,5647.9501950000003,5658.75,5658.75,179200]
["2013-03-22",5659.7998049999997,5691.4501950000003,5631.7998049999997,5651.3500979999999,5651.3500979999999,165300]
["2013-03-25",5707.2998049999997,5718.3999020000001,5624.3999020000001,5633.8500979999999,5633.8500979999999,150400]
["2013-03-26",5613.75,5655.2998049999997,5612.0498049999997,5641.6000979999999,5641.6000979999999,126500]
["2013-03-28",5647.75,5692.9501950000003,5604.8500979999999,5682.5498049999997,5682.5498049999997,209700]
["2013-04-01",5697.3500979999999,5720.9501950000003,5675.8999020000001,5704.3999020000001,5704.3999020000001,97800]
["2013-04-02",5701.7001950000003,5754.6000979999999,5687.1499020000001,5748.1000979999999,5748.1000979999999,106400]
["2013-04-03",5740.2001950000003,5744.9501950000003,5650.1000979999999,5672.8999020000001,5672.8999020000001,140700]
["2013-04-04",5640.6499020000001,5644.4501950000003,5565.6499020000001,5574.75,5574.75,134600]
["2013-04-05",5568.1000979999999,5577.2998049999997,5534.7001950000003,5553.25,5553.25,137500]
["2013-04-08",5550.5,5569.2001950000003,5537.0498049999997,5542.9501950000003,5542.9501950000003,97000]
["2013-04-09",5568.75,5603.0498049999997,5487,5495.1000979999999,5495.1000979999999,138200]
["2013-04-10",5536.25,5569.25,5477.2001950000003,5558.7001950000003,5558.7001950000003,128600]
["2013-04-11",5601.6499020000001,5610.6499020000001,5542.8500979999999,5594,5594,146800]
["2013-04-12",5520.7001950000003,5544.5,5494.8999020000001,5528.5498049999997,5528.5498049999997,127300]
["2013-04-15",5508.5,5592.8500979999999,5500.2998049999997,5568.3999020000001,5568.3999020000001,142900]
["2013-04-16",5562.4501950000003,5699.25,5555.8500979999999,5688.9501950000003,5688.9501950000003,142700]
["2013-04-17",5708.6499020000001,5732.1499020000001,5669,5688.7001950000003,5688.7001950000003,154600]
["2013-04-18",5682.7001950000003,5794.3500979999999,5681.8500979999999,5783.1000979999999,5783.1000979999999,149900]
["2013-04-22",5789.8500979999999,5844.8500979999999,5789.7998049999997,5834.3999020000001,5834.3999020000001,135100]
["2013-04-23",5843.1000979999999,5844.2998049999997,5791.5498049999997,5836.8999020000001,5836.8999020000001,132200]
["2013-04-25",5856.1000979999999,5924.6000979999999,5853.2998049999997,5916.2998049999997,5916.2998049999997,199600]
["2013-04-26",5899.75,5907.0498049999997,5860.5,5871.4501950000003,5871.4501950000003,141300]
["2013-04-29",5877.6000979999999,5918.6499020000001,5868.7998049999997,5904.1000979999999,5904.1000979999999,118900]
["2013-04-30",5932.6000979999999,5962.2998049999997,5867.7998049999997,5930.2001950000003,5930.2001950000003,153200]
["2013-05-02",5911.3999020000001,6019.4501950000003,5910.9501950000003,5999.3500979999999,5999.3500979999999,162400]
["2013-05-03",5993.5,6000.2998049999997,5930.1499020000001,5944,5944,145800]
["2013-05-06",5944.8999020000001,5976.5,5928.4501950000003,5971.0498049999997,5971.0498049999997,110200]
["2013-05-07",5983.4501950000003,6050.5,5982.9501950000003,6043.5498049999997,6043.5498049999997,136400]
["2013-05-08",6064.1499020000001,6083.5498049999997,6024.9501950000003,6069.2998049999997,6069.2998049999997,122300]
["2013-05-09",6078.3500979999999,6084.7001950000003,6040.4501950000003,6050.1499020000001,6050.1499020000001,110000]
["2013-05-10",6046.25,6105.2998049999997,6045.6000979999999,6094.75,6094.75,111400]
["2013-05-13",6098.2001950000003,6104.9501950000003,5972.8999020000001,5980.4501950000003,5980.4501950000003,107900]
["2013-05-14",5989.7001950000003,6026.2001950000003,5970.0498049999997,5995.3999020000001,5995.3999020000001,119300]
["2013-05-15",6018.8500979999999,6157.1000979999999,6018.8500979999999,6146.75,6146.75,153900]
["2013-05-16",6128.25,6187.2998049999997,6128.25,6169.8999020000001,6169.8999020000001,158600]
["2013-05-17",6172.9501950000003,6199.9501950000003,6146.1499020000001,6187.2998049999997,6187.2998049999997,147300]
["2013-05-20",6198,6229.4501950000003,6146.0498049999997,6156.8999020000001,6156.8999020000001,122300]
["2013-05-21",6152.3500979999999,6180.25,6102.3500979999999,6114.1000979999999,6114.1000979999999,130600]
["2013-05-22",6127.0498049999997,6147.6000979999999,6074.4501950000003,6094.5,6094.5,133800]
["2013-05-23",6050.3999020000001,6081.4501950000003,5955.7001950000003,5967.0498049999997,5967.0498049999997,198900]
["2013-05-24",6010.7001950000003,6015.2998049999997,5936.7998049999997,5983.5498049999997,5983.5498049999997,161600]
["2013-05-27",5989.3999020000001,6099.8999020000001,5975.5498049999997,6083.1499020000001,6083.1499020000001,115100]
["2013-05-28",6086.3500979999999,6127.6499020000001,6055.3999020000001,6111.25,6111.25,139700]
["2013-05-29",6120.4501950000003,6125.0498049999997,6069.7998049999997,6104.2998049999997,6104.2998049999997,120200]
["2013-05-30",6072.1499020000001,6133.75,6072.1499020000001,6124.0498049999997,6124.0498049999997,194100]
["2013-05-31",6098.7001950000003,6106.25,5975.5498049999997,5985.9501950000003,5985.9501950000003,175300]
["2013-06-03",5997.3500979999999,6011,5916.3500979999999,5939.2998049999997,5939.2998049999997,112100]
["2013-06-04",5941.1000979999999,5981.6000979999999,5910.25,5919.4501950000003,5919.4501950000003,114500]
["2013-06-05",5908.2998049999997,5935.2001950000003,5883.7001950000003,5923.8500979999999,5923.8500979999999,110200]
["2013-06-06",5895,5956.5498049999997,5869.5,5921.3999020000001,5921.3999020000001,114200]
["2013-06-07",5900.0498049999997,5972.7001950000003,5871.2998049999997,5881,5881,118300]
["2013-06-10",5907.8999020000001,5931.6499020000001,5857.3999020000001,5878,5878,100100]
["2013-06-11",5848.75,5868.0498049999997,5780.3500979999999,5788.7998049999997,5788.7998049999997,180900]
["2013-06-12",5771.75,5792.8999020000001,5738.6000979999999,5760.2001950000003,5760.2001950000003,140400]
["2013-06-13",5709.3500979999999,5729.8500979999999,5683.1000979999999,5699.1000979999999,5699.1000979999999,142000]
["2013-06-14",5748.9501950000003,5819.3999020000001,5739.3999020000001,5808.3999020000001,5808.3999020000001,124400]
["2013-06-17",5820.3999020000001,5854.8999020000001,5770.25,5850.0498049999997,5850.0498049999997,107200]
["2013-06-18",5841.8999020000001,5863.3999020000001,5804.2998049999997,5813.6000979999999,5813.6000979999999,117500]
["2013-06-19",5805.75,5828.3999020000001,5777.8999020000001,5822.25,5822.25,115500]
["2013-06-20",5754.1499020000001,5755,5645.6499020000001,5655.8999020000001,5655.8999020000001,198400]
["2013-06-21",5639.8999020000001,5686.1499020000001,5616.8500979999999,5667.6499020000001,5667.6499020000001,182400]
["2013-06-24",5638.0498049999997,5640,5566.25,5590.25,5590.25,193500]
["2013-06-25",5606.9501950000003,5666.25,5570.25,5609.1000979999999,5609.1000979999999,196600]
["2013-06-26",5627.9501950000003,5635.25,5579.3500979999999,5588.7001950000003,5588.7001950000003,160100]
["2013-06-27",5647.9501950000003,5699.3500979999999,5630.9501950000003,5682.3500979999999,5682.3500979999999,239000]
["2013-06-28",5749.5,5852.9501950000003,5749.5,5842.2001950000003,5842.2001950000003,214400]
["2013-07-01",5834.1000979999999,5904.3500979999999,5822.2001950000003,5898.8500979999999,5898.8500979999999,144800]
["2013-07-02",5885.5,5898.7998049999997,5852.2998049999997,5857.5498049999997,5857.5498049999997,145700]
["2013-07-03",5811.9501950000003,5815,5760.3999020000001,5770.8999020000001,5770.8999020000001,160500]
["2013-07-04",5794.75,5848.2001950000003,5786.0498049999997,5836.9501950000003,5836.9501950000003,151900]
["2013-07-05",5889.9501950000003,5900.4501950000003,5858.4501950000003,5867.8999020000001,5867.8999020000001,123600]
["2013-07-08",5833.1499020000001,5833.8500979999999,5775.5498049999997,5811.5498049999997,5811.5498049999997,127600]
["2013-07-09",5834.6000979999999,5864.9501950000003,5834.6000979999999,5859,5859,110400]
["2013-07-10",5869.8999020000001,5879.3500979999999,5802.8500979999999,5816.7001950000003,5816.7001950000003,117500]
["2013-07-11",5894.5,5948.8500979999999,5887.9501950000003,5935.1000979999999,5935.1000979999999,120200]
["2013-07-12",6000.5,6019,5951.1499020000001,6009,6009,127700]
["2013-07-15",5991.2001950000003,6038.2001950000003,5980.9501950000003,6030.7998049999997,6030.7998049999997,116300]
["2013-07-16",5930.7998049999997,5966.0498049999997,5910.9501950000003,5955.25,5955.25,151200]
["2013-07-17",5972.25,5989.7998049999997,5926.75,5973.2998049999997,5973.2998049999997,191500]
["2013-07-18",5984.7001950000003,6051.1000979999999,5974.5498049999997,6038.0498049999997,6038.0498049999997,171700]
["2013-07-19",6057.2001950000003,6066.8500979999999,6020.25,6029.2001950000003,6029.2001950000003,163300]
["2013-07-22",6009.75,6064.1499020000001,6004.25,6031.7998049999997,6031.7998049999997,115200]
["2013-07-23",6064.2998049999997,6093.3500979999999,6061.2998049999997,6077.7998049999997,6077.7998049999997,126500]
["2013-07-24",6032.2001950000003,6047.25,5962.6000979999999,5990.5,5990.5,151900]
["2013-07-25",5970.3999020000001,5990.6499020000001,5896.3999020000001,5907.5,5907.5,237100]
["2013-07-26",5937.9501950000003,5944.5,5869.5,5886.2001950000003,5886.2001950000003,174500]
["2013-07-29",5869.9501950000003,5886,5825.7998049999997,5831.6499020000001,5831.6499020000001,173400]
["2013-07-30",5836.0498049999997,5861.2998049999997,5747.6000979999999,5755.0498049999997,5755.0498049999997,181500]
["2013-07-31",5738.3500979999999,5752.1000979999999,5675.75,5742,5742,235500]
["2013-08-01",5776.8999020000001,5808.5,5676.8500979999999,5727.8500979999999,5727.8500979999999,216800]
["2013-08-02",5750.0498049999997,5761.8500979999999,5649,5677.8999020000001,5677.8999020000001,222500]
["2013-08-05",5682.3999020000001,5721,5661.5,5685.3999020000001,5685.3999020000001,197200]
["2013-08-06",5664.8999020000001,5664.8999020000001,5521.7998049999997,5542.25,5542.25,216200]
["2013-08-07",5549.2998049999997,5561.4501950000003,5486.8500979999999,5519.1000979999999,5519.1000979999999,245000]
["2013-08-08",5510.0498049999997,5577.6000979999999,5510.0498049999997,5565.6499020000001,5565.6499020000001,204900]
["2013-08-12",5606.7001950000003,5644.1000979999999,5557.1000979999999,5612.3999020000001,5612.3999020000001,195700]
["2013-08-13",5600.25,5704.75,5578.8999020000001,5699.2998049999997,5699.2998049999997,223000]
["2013-08-14",5715.3999020000001,5754.5498049999997,5690.2001950000003,5742.2998049999997,5742.2998049999997,223700]
["2013-08-16",5705.4501950000003,5716.6000979999999,5496.0498049999997,5507.8500979999999,5507.8500979999999,248100]
["2013-08-19",5497.5498049999997,5499.6499020000001,5360.6499020000001,5414.75,5414.75,219700]
["2013-08-20",5353.4501950000003,5417.7998049999997,5306.3500979999999,5401.4501950000003,5401.4501950000003,261100]
["2013-08-21",5494.4501950000003,5504.1000979999999,5268.4501950000003,5302.5498049999997,5302.5498049999997,255000]
["2013-08-22",5282.7998049999997,5418.9501950000003,5254.0498049999997,5408.4501950000003,5408.4501950000003,284500]
["2013-08-23",5428.75,5478.7998049999997,5377.7998049999997,5471.75,5471.75,251500]
["2013-08-26",5499.3999020000001,5528.7001950000003,5454.4501950000003,5476.5,5476.5,242000]
["2013-08-27",5426.5,5427.3999020000001,5274.25,5287.4501950000003,5287.4501950000003,306000]
["2013-08-28",5233.4501950000003,5317.7001950000003,5118.8500979999999,5285,5285,336000]
["2013-08-29",5316.5,5428.8999020000001,5303,5409.0498049999997,5409.0498049999997,326500]
["2013-08-30",5407.4501950000003,5493.2998049999997,5360.2001950000003,5471.7998049999997,5471.7998049999997,336400]
["2013-09-02",5480.25,5564.8999020000001,5478.8500979999999,5550.75,5550.75,214200]
["2013-09-03",5574.7001950000003,5580.9501950000003,5323.75,5341.4501950000003,5341.4501950000003,250300]
["2013-09-04",5358.6499020000001,5460.25,5318.8999020000001,5448.1000979999999,5448.1000979999999,237200]
["2013-09-05",5553.75,5625.75,5552.7001950000003,5592.9501950000003,5592.9501950000003,274900]
["2013-09-06",5617.4501950000003,5688.6000979999999,5566.1499020000001,5680.3999020000001,5680.3999020000001,253000]
["2013-09-10",5738.5,5904.8500979999999,5738.2001950000003,5896.75,5896.75,275200]
["2013-09-11",5887.25,5924.3500979999999,5832.7001950000003,5913.1499020000001,5913.1499020000001,265000]
["2013-09-12",5931.1499020000001,5932,5815.7998049999997,5850.7001950000003,5850.7001950000003,273000]
["2013-09-13",5828,5884.2998049999997,5822.8999020000001,5850.6000979999999,5850.6000979999999,190800]
["2013-09-16",5930.2998049999997,5957.25,5798.1499020000001,5840.5498049999997,5840.5498049999997,219500]
["2013-09-17",5824.2001950000003,5857.7998049999997,5804.8999020000001,5850.2001950000003,5850.2001950000003,157900]
["2013-09-18",5872.75,5916.8999020000001,5840.2001950000003,5899.4501950000003,5899.4501950000003,153600]
["2013-09-19",6044.1499020000001,6142.5,6040.1499020000001,6115.5498049999997,6115.5498049999997,287200]
["2013-09-20",6104.5498049999997,6130.9501950000003,5932.8500979999999,6012.1000979999999,6012.1000979999999,318600]
["2013-09-23",5945.7998049999997,5989.3999020000001,5871.3999020000001,5889.75,5889.75,188300]
["2013-09-24",5855,5938.3999020000001,5854.5498049999997,5892.4501950000003,5892.4501950000003,187600]
["2013-09-25",5901.5498049999997,5910.5498049999997,5811.1000979999999,5873.8500979999999,5873.8500979999999,200200]
["2013-09-26",5872.7998049999997,5917.6499020000001,5864.1000979999999,5882.25,5882.25,220600]
["2013-09-27",5905.5498049999997,5909.2001950000003,5819.2998049999997,5833.2001950000003,5833.2001950000003,163100]
["2013-09-30",5801.0498049999997,5810.2001950000003,5718.5,5735.2998049999997,5735.2998049999997,155700]
["2013-10-01",5756.1000979999999,5786.4501950000003,5700.9501950000003,5780.0498049999997,5780.0498049999997,159200]
["2013-10-03",5819.1000979999999,5917.6000979999999,5802.7001950000003,5909.7001950000003,5909.7001950000003,199800]
["2013-10-04",5891.2998049999997,5950.4501950000003,5885,5907.2998049999997,5907.2998049999997,191500]
["2013-10-07",5889.0498049999997,5912,5825.8500979999999,5906.1499020000001,5906.1499020000001,156400]
["2013-10-08",5975,5981.7001950000003,5913,5928.3999020000001,5928.3999020000001,158500]
["2013-10-09",5893.25,6015.5,5877.1000979999999,6007.4501950000003,6007.4501950000003,192000]
["2013-10-10",6001.0498049999997,6033.9501950000003,5979.7998049999997,6020.9501950000003,6020.9501950000003,159600]
["2013-10-11",6104.8500979999999,6107.6000979999999,6046.3999020000001,6096.2001950000003,6096.2001950000003,180800]
["2013-10-14",6093,6124.1000979999999,6082.8999020000001,6112.7001950000003,6112.7001950000003,142200]
["2013-10-15",6147.5498049999997,6156.2998049999997,6056.5498049999997,6089.0498049999997,6089.0498049999997,218300]
["2013-10-17",6098.5,6110.75,6032.5498049999997,6045.8500979999999,6045.8500979999999,230600]
["2013-10-18",6070.8999020000001,6201.4501950000003,6070.8999020000001,6189.3500979999999,6189.3500979999999,250300]
["2013-10-21",6202,6218.9501950000003,6163.2998049999997,6204.9501950000003,6204.9501950000003,197000]
["2013-10-22",6192.2998049999997,6220.1000979999999,6181.7998049999997,6202.7998049999997,6202.7998049999997,161900]
["2013-10-23",6209.5498049999997,6217.9501950000003,6116.6000979999999,6178.3500979999999,6178.3500979999999,188300]
["2013-10-24",6162.7998049999997,6252.4501950000003,6142.9501950000003,6164.3500979999999,6164.3500979999999,148900]
["2013-10-25",6154,6174.75,6125.9501950000003,6144.8999020000001,6144.8999020000001,144500]
["2013-10-28",6155.1000979999999,6168.75,6094.1000979999999,6101.1000979999999,6101.1000979999999,146300]
["2013-10-29",6107.5498049999997,6228.0498049999997,6079.2001950000003,6220.8999020000001,6220.8999020000001,197300]
["2013-10-30",6230.7998049999997,6269.2001950000003,6222.6000979999999,6251.7001950000003,6251.7001950000003,177600]
["2013-10-31",6237.1499020000001,6309.0498049999997,6235.8999020000001,6299.1499020000001,6299.1499020000001,239600]
["2013-11-01",6289.75,6332.6000979999999,6286.9501950000003,6307.2001950000003,6307.2001950000003,191600]
["2013-11-05",6282.1499020000001,6304.75,6244.2998049999997,6253.1499020000001,6253.1499020000001,181100]
["2013-11-06",6260.5498049999997,6269.7001950000003,6208.7001950000003,6215.1499020000001,6215.1499020000001,157100]
["2013-11-07",6228.8999020000001,6288.9501950000003,6180.7998049999997,6187.25,6187.25,168800]
["2013-11-08",6170.1499020000001,6185.1499020000001,6120.9501950000003,6140.75,6140.75,150100]
["2013-11-11",6110.3999020000001,6141.6499020000001,6067.75,6078.7998049999997,6078.7998049999997,146100]
["2013-11-12",6087.25,6108.7001950000003,6011.75,6018.0498049999997,6018.0498049999997,153800]
["2013-11-13",5998.8500979999999,6042.25,5972.4501950000003,5989.6000979999999,5989.6000979999999,162500]
["2013-11-14",6037,6101.6499020000001,6036.6499020000001,6056.1499020000001,6056.1499020000001,154900]
["2013-11-18",6111.0498049999997,6196.7998049999997,6110.3999020000001,6189,6189,164000]
["2013-11-19",6197.25,6212.3999020000001,6180.2001950000003,6203.3500979999999,6203.3500979999999,161500]
["2013-11-20",6186.8500979999999,6204.3500979999999,6106.9501950000003,6122.8999020000001,6122.8999020000001,155800]
["2013-11-21",6096.5,6097.3500979999999,5985.3999020000001,5999.0498049999997,5999.0498049999997,137200]
["2013-11-22",6027.3500979999999,6049.6000979999999,5972.7998049999997,5995.4501950000003,5995.4501950000003,134800]
["2013-11-25",6035.9501950000003,6123.5,6035.9501950000003,6115.3500979999999,6115.3500979999999,127200]
["2013-11-26",6099.25,6112.7001950000003,6047.75,6059.1000979999999,6059.1000979999999,150700]
["2013-11-27",6062.7001950000003,6074,6030.2998049999997,6057.1000979999999,6057.1000979999999,124900]
["2013-11-28",6092,6112.9501950000003,6068.2998049999997,6091.8500979999999,6091.8500979999999,195300]
["2013-11-29",6103.8999020000001,6182.5,6103.7998049999997,6176.1000979999999,6176.1000979999999,190700]
["2013-12-02",6171.1499020000001,6228.7001950000003,6171.1499020000001,6217.8500979999999,6217.8500979999999,145900]
["2013-12-03",6204.25,6225.3999020000001,6191.3999020000001,6201.8500979999999,6201.8500979999999,156900]
["2013-12-04",6187.9501950000003,6209.1499020000001,6149.8999020000001,6160.9501950000003,6160.9501950000003,186200]
["2013-12-05",6262.4501950000003,6300.5498049999997,6232,6241.1000979999999,6241.1000979999999,186100]
["2013-12-06",6234.3999020000001,6275.3500979999999,6230.75,6259.8999020000001,6259.8999020000001,158500]
["2013-12-09",6415,6415.25,6345,6363.8999020000001,6363.8999020000001,198300]
["2013-12-10",6354.7001950000003,6362.25,6307.5498049999997,6332.8500979999999,6332.8500979999999,242400]
["2013-12-11",6307.2001950000003,6326.6000979999999,6280.25,6307.8999020000001,6307.8999020000001,148200]
["2013-12-12",6276.75,6286.8500979999999,6230.5498049999997,6237.0498049999997,6237.0498049999997,148500]
["2013-12-13",6201.2998049999997,6208.6000979999999,6161.3999020000001,6168.3999020000001,6168.3999020000001,169700]
["2013-12-16",6168.3500979999999,6183.25,6146.0498049999997,6154.7001950000003,6154.7001950000003,146500]
["2013-12-17",6178.2001950000003,6190.5498049999997,6133,6139.0498049999997,6139.0498049999997,154200]
["2013-12-18",6129.9501950000003,6236,6129.9501950000003,6217.1499020000001,6217.1499020000001,243300]
["2013-12-19",6253.8999020000001,6263.75,6150.7001950000003,6166.6499020000001,6166.6499020000001,437000]
["2013-12-20",6179.9501950000003,6284.5,6170.3500979999999,6274.25,6274.25,172000]
["2013-12-23",6267.2001950000003,6317.5,6266.9501950000003,6284.5,6284.5,131200]
["2013-12-24",6296.4501950000003,6301.5,6262,6268.3999020000001,6268.3999020000001,107600]
["2013-12-26",6270.1000979999999,6302.75,6259.4501950000003,6278.8999020000001,6278.8999020000001,182300]
["2013-12-27",6292.7998049999997,6324.8999020000001,6289.3999020000001,6313.7998049999997,6313.7998049999997,96900]
["2013-12-30",6336.3999020000001,6344.0498049999997,6273.1499020000001,6291.1000979999999,6291.1000979999999,101300]
["2013-12-31",6307.3500979999999,6317.2998049999997,6287.2998049999997,6304,6304,103400]
["2014-01-01","null","null","null","null","null","null"]
["2014-01-02",6301.25,6358.2998049999997,6211.2998049999997,6221.1499020000001,6221.1499020000001,158100]
["2014-01-03",6194.5498049999997,6221.7001950000003,6171.25,6211.1499020000001,6211.1499020000001,139000]
["2014-01-06",6220.8500979999999,6224.7001950000003,6170.25,6191.4501950000003,6191.4501950000003,118300]
["2014-01-07",6203.8999020000001,6221.5,6144.75,6162.25,6162.25,138600]
["2014-01-08",6178.0498049999997,6192.1000979999999,6160.3500979999999,6174.6000979999999,6174.6000979999999,146900]
["2014-01-09",6181.7001950000003,6188.0498049999997,6148.25,6168.3500979999999,6168.3500979999999,150100]
["2014-01-10",6178.8500979999999,6239.1000979999999,6139.6000979999999,6171.4501950000003,6171.4501950000003,159900]
["2014-01-13",6189.5498049999997,6288.2001950000003,6189.5498049999997,6272.75,6272.75,135000]
["2014-01-14",6260.25,6280.3500979999999,6234.1499020000001,6241.8500979999999,6241.8500979999999,110200]
["2014-01-15",6265.9501950000003,6325.2001950000003,6265.2998049999997,6320.8999020000001,6320.8999020000001,145900]
["2014-01-16",6341.3500979999999,6346.5,6299.8500979999999,6318.8999020000001,6318.8999020000001,153400]
["2014-01-17",6306.25,6327.1000979999999,6246.3500979999999,6261.6499020000001,6261.6499020000001,167700]
["2014-01-20",6261.75,6307.4501950000003,6243.3500979999999,6303.9501950000003,6303.9501950000003,122100]
["2014-01-21",6320.1499020000001,6330.2998049999997,6297.8999020000001,6313.7998049999997,6313.7998049999997,141700]
["2014-01-22",6309.0498049999997,6349.9501950000003,6287.4501950000003,6338.9501950000003,6338.9501950000003,137500]
["2014-01-23",6325.9501950000003,6355.6000979999999,6316.3999020000001,6345.6499020000001,6345.6499020000001,120100]
["2014-01-24",6301.6499020000001,6331.4501950000003,6263.8999020000001,6266.75,6266.75,160300]
["2014-01-27",6186.2998049999997,6188.5498049999997,6130.25,6135.8500979999999,6135.8500979999999,190400]
["2014-01-28",6131.8500979999999,6163.6000979999999,6085.9501950000003,6126.25,6126.25,184100]
["2014-01-29",6161,6170.4501950000003,6109.7998049999997,6120.25,6120.25,146700]
["2014-01-30",6067,6082.8500979999999,6027.25,6073.7001950000003,6073.7001950000003,208100]
["2014-01-31",6082.75,6097.8500979999999,6067.3500979999999,6089.5,6089.5,146700]
["2014-02-03",6058.7998049999997,6074.8500979999999,5994.4501950000003,6001.7998049999997,6001.7998049999997,134900]
["2014-02-04",5947.6000979999999,6017.7998049999997,5933.2998049999997,6000.8999020000001,6000.8999020000001,183300]
["2014-02-05",6004.25,6028.0498049999997,5962.0498049999997,6022.3999020000001,6022.3999020000001,166600]
["2014-02-06",6028.3500979999999,6048.3500979999999,5965.3999020000001,6036.2998049999997,6036.2998049999997,185500]
["2014-02-07",6077.6499020000001,6079.9501950000003,6030.8999020000001,6063.2001950000003,6063.2001950000003,181900]
["2014-02-10",6072.7998049999997,6083.0498049999997,6046.3999020000001,6053.4501950000003,6053.4501950000003,133100]
["2014-02-11",6072.4501950000003,6081.8500979999999,6053.25,6062.7001950000003,6062.7001950000003,150500]
["2014-02-12",6085.3500979999999,6106.6000979999999,6077.3999020000001,6084,6084,138500]
["2014-02-13",6087.5498049999997,6094.3999020000001,5991.1000979999999,6001.1000979999999,6001.1000979999999,153700]
["2014-02-14",6023.75,6056.3999020000001,5984.6000979999999,6048.3500979999999,6048.3500979999999,140200]
["2014-02-17",6057.1000979999999,6080.6499020000001,6038.2998049999997,6073.2998049999997,6073.2998049999997,108500]
["2014-02-18",6071.2998049999997,6141.7001950000003,6066.7998049999997,6127.1000979999999,6127.1000979999999,126600]
["2014-02-19",6132.0498049999997,6160.3500979999999,6125.75,6152.75,6152.75,95200]
["2014-02-20",6127.1499020000001,6129.1000979999999,6086.4501950000003,6091.4501950000003,6091.4501950000003,132100]
["2014-02-21",6108.2998049999997,6159.6499020000001,6108,6155.4501950000003,6155.4501950000003,112600]
["2014-02-24",6140.9501950000003,6191.8500979999999,6130.7998049999997,6186.1000979999999,6186.1000979999999,144900]
["2014-02-25",6205.7001950000003,6216.8500979999999,6176.6000979999999,6200.0498049999997,6200.0498049999997,146300]
["2014-02-26",6202.4501950000003,6245.9501950000003,6202.1000979999999,6238.7998049999997,6238.7998049999997,181700]
["2014-02-28",6228.4501950000003,6282.7001950000003,6228.1000979999999,6276.9501950000003,6276.9501950000003,180600]
["2014-03-03",6264.3500979999999,6277.75,6212.25,6221.4501950000003,6221.4501950000003,144600]
["2014-03-04",6216.75,6302.1499020000001,6215.7001950000003,6297.9501950000003,6297.9501950000003,166800]
["2014-03-05",6328.4501950000003,6336.25,6287.7998049999997,6328.6499020000001,6328.6499020000001,160300]
["2014-03-06",6344.75,6406.6000979999999,6339.7001950000003,6401.1499020000001,6401.1499020000001,180700]
["2014-03-07",6413.9501950000003,6537.7998049999997,6413.5498049999997,6526.6499020000001,6526.6499020000001,284900]
["2014-03-10",6491.7001950000003,6562.2001950000003,6487.3500979999999,6537.25,6537.25,242100]
["2014-03-11",6537.3500979999999,6562.8500979999999,6494.25,6511.8999020000001,6511.8999020000001,239000]
["2014-03-12",6497.5,6546.1499020000001,6487.2998049999997,6516.8999020000001,6516.8999020000001,175000]
["2014-03-13",6491.75,6561.4501950000003,6476.6499020000001,6493.1000979999999,6493.1000979999999,167900]
["2014-03-14",6447.25,6518.4501950000003,6432.7001950000003,6504.2001950000003,6504.2001950000003,177300]
["2014-03-18",6532.4501950000003,6574.9501950000003,6497.6499020000001,6516.6499020000001,6516.6499020000001,179300]
["2014-03-19",6530,6541.2001950000003,6506,6524.0498049999997,6524.0498049999997,172500]
["2014-03-20",6508.3500979999999,6523.6499020000001,6473.25,6483.1000979999999,6483.1000979999999,142000]
["2014-03-21",6515.2001950000003,6522.8999020000001,6485.7001950000003,6493.2001950000003,6493.2001950000003,189900]
["2014-03-22","null","null","null","null","null","null"]
["2014-03-24",6510.5,6591.5,6510.5,6583.5,6583.5,158400]
["2014-03-25",6550.1000979999999,6595.5498049999997,6544.8500979999999,6589.75,6589.75,168100]
["2014-03-26",6615.6499020000001,6627.4501950000003,6580.6000979999999,6601.3999020000001,6601.3999020000001,186600]
["2014-03-27",6613.1000979999999,6673.9501950000003,6599.5,6641.75,6641.75,312400]
["2014-03-28",6673.0498049999997,6702.6000979999999,6643.7998049999997,6695.8999020000001,6695.8999020000001,184800]
["2014-03-31",6723.1499020000001,6730.0498049999997,6662.3999020000001,6704.2001950000003,6704.2001950000003,220600]
["2014-04-01",6729.5,6732.25,6675.4501950000003,6721.0498049999997,6721.0498049999997,177800]
["2014-04-02",6757.6000979999999,6763.5,6723.6000979999999,6752.5498049999997,6752.5498049999997,173300]
["2014-04-03",6772.0498049999997,6776.75,6696.8999020000001,6736.1000979999999,6736.1000979999999,197500]
["2014-04-04",6741.8500979999999,6741.8500979999999,6685.1499020000001,6694.3500979999999,6694.3500979999999,155100]
["2014-04-07",6694.25,6725.1499020000001,6650.3999020000001,6695.0498049999997,6695.0498049999997,133900]
["2014-04-09",6722,6808.7001950000003,6705.1000979999999,6796.2001950000003,6796.2001950000003,169800]
["2014-04-10",6803.0498049999997,6819.0498049999997,6777.2998049999997,6796.3999020000001,6796.3999020000001,191100]
["2014-04-11",6758.3500979999999,6789.3500979999999,6743.1499020000001,6776.2998049999997,6776.2998049999997,140700]
["2014-04-15",6792.7001950000003,6813.3999020000001,6711.75,6733.1000979999999,6733.1000979999999,123200]
["2014-04-16",6727.25,6748.6499020000001,6665.1499020000001,6675.2998049999997,6675.2998049999997,119800]
["2014-04-17",6695.4501950000003,6783.0498049999997,6684.3999020000001,6779.3999020000001,6779.3999020000001,131500]
["2014-04-21",6789.25,6825.4501950000003,6786.8999020000001,6817.6499020000001,6817.6499020000001,111800]
["2014-04-22",6822.8999020000001,6838,6806.25,6815.3500979999999,6815.3500979999999,114700]
["2014-04-23",6823.25,6861.6000979999999,6820.75,6840.7998049999997,6840.7998049999997,183000]
["2014-04-24","null","null","null","null","null","null"]
["2014-04-25",6855.7998049999997,6869.8500979999999,6772.8500979999999,6782.75,6782.75,154300]
["2014-04-28",6778.5498049999997,6786.25,6750.2998049999997,6761.25,6761.25,118200]
["2014-04-29",6769,6779.7001950000003,6708.6499020000001,6715.25,6715.25,115500]
["2014-04-30",6724.9501950000003,6780.1499020000001,6656.7998049999997,6696.3999020000001,6696.3999020000001,161100]
["2014-05-02",6709.9501950000003,6737.6499020000001,6689.5,6694.7998049999997,6694.7998049999997,114300]
["2014-05-05",6681.6499020000001,6741.0498049999997,6680.4501950000003,6699.3500979999999,6699.3500979999999,105000]
["2014-05-06",6719.25,6743.4501950000003,6701.8999020000001,6715.2998049999997,6715.2998049999997,88300]
["2014-05-07",6708.6000979999999,6718.75,6642.8999020000001,6652.5498049999997,6652.5498049999997,114100]
["2014-05-08",6669.8999020000001,6688.3999020000001,6638.5498049999997,6659.8500979999999,6659.8500979999999,101600]
["2014-05-09",6654.1499020000001,6871.3500979999999,6652.1499020000001,6858.7998049999997,6858.7998049999997,166400]
["2014-05-12",6863.3999020000001,7020.0498049999997,6862.8999020000001,7014.25,7014.25,157700]
["2014-05-13",7080,7172.3500979999999,7067.1499020000001,7108.75,7108.75,232200]
["2014-05-14",7112,7142.25,7080.8999020000001,7108.75,7108.75,177200]
["2014-05-15",7111.2998049999997,7152.5498049999997,7082.5498049999997,7123.1499020000001,7123.1499020000001,186800]
["2014-05-16",7270.2001950000003,7563.5,7130.6499020000001,7203,7203,393200]
["2014-05-19",7276.8500979999999,7291.1000979999999,7193.5498049999997,7263.5498049999997,7263.5498049999997,316200]
["2014-05-20",7309.9501950000003,7353.6499020000001,7247.7001950000003,7275.5,7275.5,255300]
["2014-05-21",7274.8500979999999,7287.1499020000001,7206.7001950000003,7252.8999020000001,7252.8999020000001,203100]
["2014-05-22",7289.9501950000003,7319.5498049999997,7258.1499020000001,7276.3999020000001,7276.3999020000001,240900]
["2014-05-23",7306.5,7381,7293.8999020000001,7367.1000979999999,7367.1000979999999,259600]
["2014-05-26",7428.75,7504,7269.0498049999997,7359.0498049999997,7359.0498049999997,273200]
["2014-05-27",7363.1000979999999,7372.9501950000003,7274.75,7318,7318,168600]
["2014-05-28",7324.9501950000003,7344.75,7302.6000979999999,7329.6499020000001,7329.6499020000001,175600]
["2014-05-29",7316.6000979999999,7325.3999020000001,7224.3999020000001,7235.6499020000001,7235.6499020000001,241100]
["2014-05-30",7254.8500979999999,7272.5,7118.4501950000003,7229.9501950000003,7229.9501950000003,312200]
["2014-06-02",7264.0498049999997,7368.6000979999999,7239.5,7362.5,7362.5,169900]
["2014-06-03",7375.3500979999999,7424.9501950000003,7342.1499020000001,7415.8500979999999,7415.8500979999999,234700]
["2014-06-04",7417.5498049999997,7433.2998049999997,7391.3500979999999,7402.25,7402.25,204600]
["2014-06-05",7399.75,7484.7001950000003,7360.5,7474.1000979999999,7474.1000979999999,250700]
["2014-06-06",7521.5,7592.7001950000003,7497.6499020000001,7583.3999020000001,7583.3999020000001,248400]
["2014-06-09",7621.6499020000001,7673.7001950000003,7580.25,7654.6000979999999,7654.6000979999999,231900]
["2014-06-10",7679.0498049999997,7683.2001950000003,7579.2998049999997,7656.3999020000001,7656.3999020000001,188700]
["2014-06-11",7672.3999020000001,7700.0498049999997,7589.0498049999997,7626.8500979999999,7626.8500979999999,186200]
["2014-06-12",7641.2998049999997,7658,7593.7998049999997,7649.8999020000001,7649.8999020000001,148200]
["2014-06-13",7668.2001950000003,7678.5,7525.3500979999999,7542.1000979999999,7542.1000979999999,174500]
["2014-06-16",7534.7998049999997,7548.6000979999999,7487.5498049999997,7533.5498049999997,7533.5498049999997,155400]
["2014-06-17",7525.0498049999997,7637.6000979999999,7509.25,7631.7001950000003,7631.7001950000003,158000]
["2014-06-18",7636.0498049999997,7663,7515.5,7558.2001950000003,7558.2001950000003,165100]
["2014-06-19",7580.0498049999997,7606.4501950000003,7502.5498049999997,7540.7001950000003,7540.7001950000003,148900]
["2014-06-20",7543.2998049999997,7560.5498049999997,7497.2998049999997,7511.4501950000003,7511.4501950000003,124100]
["2014-06-23",7514,7534.7998049999997,7441.6000979999999,7493.3500979999999,7493.3500979999999,127400]
["2014-06-24",7515.2001950000003,7593.3500979999999,7515.2001950000003,7580.2001950000003,7580.2001950000003,137000]
["2014-06-25",7588.5498049999997,7589.25,7557.0498049999997,7569.25,7569.25,115000]
["2014-06-26",7554.1000979999999,7570.2001950000003,7481.2998049999997,7493.2001950000003,7493.2001950000003,171700]
["2014-06-27",7514.2001950000003,7538.75,7482.2998049999997,7508.7998049999997,7508.7998049999997,126700]
["2014-06-30",7534.0498049999997,7623.6499020000001,7531.6000979999999,7611.3500979999999,7611.3500979999999,152300]
["2014-07-01",7629,7649.5,7618.1499020000001,7634.7001950000003,7634.7001950000003,139400]
["2014-07-02",7683.0498049999997,7732.3999020000001,7677.2998049999997,7725.1499020000001,7725.1499020000001,136300]
["2014-07-03",7734.3500979999999,7754.6499020000001,7706.7998049999997,7714.7998049999997,7714.7998049999997,133800]
["2014-07-04",7718.1000979999999,7758,7661.2998049999997,7751.6000979999999,7751.6000979999999,113100]
["2014-07-07",7780.3999020000001,7792,7755.1000979999999,7787.1499020000001,7787.1499020000001,173900]
["2014-07-08",7804.0498049999997,7808.8500979999999,7595.8999020000001,7623.2001950000003,7623.2001950000003,180600]
["2014-07-09",7637.9501950000003,7650.1000979999999,7551.6499020000001,7585,7585,168300]
["2014-07-10",7589.5,7731.0498049999997,7479.0498049999997,7567.75,7567.75,258400]
["2014-07-11",7584.1000979999999,7625.8500979999999,7447.2001950000003,7459.6000979999999,7459.6000979999999,187600]
["2014-07-14",7469,7478.4501950000003,7422.1499020000001,7454.1499020000001,7454.1499020000001,135200]
["2014-07-15",7491.2998049999997,7534.8999020000001,7459.1499020000001,7526.6499020000001,7526.6499020000001,122100]
["2014-07-16",7564.1499020000001,7640.1000979999999,7532.4501950000003,7624.3999020000001,7624.3999020000001,168000]
["2014-07-17",7612.7001950000003,7655.6499020000001,7612.7001950000003,7640.4501950000003,7640.4501950000003,141600]
["2014-07-18",7630.25,7685,7595.5,7663.8999020000001,7663.8999020000001,134600]
["2014-07-21",7701.6499020000001,7722.1000979999999,7674,7684.2001950000003,7684.2001950000003,105400]
["2014-07-22",7708.2001950000003,7773.8500979999999,7704.7998049999997,7767.8500979999999,7767.8500979999999,120100]
["2014-07-23",7794.8999020000001,7809.2001950000003,7752.8999020000001,7795.75,7795.75,122100]
["2014-07-24",7796.25,7835.6499020000001,7771.6499020000001,7830.6000979999999,7830.6000979999999,117600]
["2014-07-25",7828.2001950000003,7840.9501950000003,7748.6000979999999,7790.4501950000003,7790.4501950000003,153900]
["2014-07-28",7792.8999020000001,7799.8999020000001,7722.6499020000001,7748.7001950000003,7748.7001950000003,116500]
["2014-07-30",7746.2001950000003,7798.7001950000003,7707.6000979999999,7791.3999020000001,7791.3999020000001,178100]
["2014-07-31",7784.6499020000001,7791.8500979999999,7711.1499020000001,7721.2998049999997,7721.2998049999997,208900]
["2014-08-01",7662.5,7716.7001950000003,7593.8999020000001,7602.6000979999999,7602.6000979999999,181100]
["2014-08-04",7639.5498049999997,7694.7998049999997,7622.0498049999997,7683.6499020000001,7683.6499020000001,137000]
["2014-08-05",7706.6499020000001,7752.4501950000003,7638.0498049999997,7746.5498049999997,7746.5498049999997,128200]
["2014-08-06",7726.1499020000001,7740.9501950000003,7658.9501950000003,7672.0498049999997,7672.0498049999997,116400]
["2014-08-07",7651.1499020000001,7708.9501950000003,7630.3999020000001,7649.25,7649.25,116800]
["2014-08-08",7588.7001950000003,7592.4501950000003,7540.1000979999999,7568.5498049999997,7568.5498049999997,118400]
["2014-08-11",7619.8500979999999,7635.5498049999997,7598.6000979999999,7625.9501950000003,7625.9501950000003,107000]
["2014-08-12",7688.7998049999997,7735.75,7654.7998049999997,7727.0498049999997,7727.0498049999997,120600]
["2014-08-13",7717.2998049999997,7757.1000979999999,7695.7001950000003,7739.5498049999997,7739.5498049999997,154100]
["2014-08-14",7756.1499020000001,7796.7001950000003,7739.1000979999999,7791.7001950000003,7791.7001950000003,127300]
["2014-08-18",7785.25,7880.5,7779.2001950000003,7874.25,7874.25,126700]
["2014-08-19",7901,7918.5498049999997,7881.1499020000001,7897.5,7897.5,140600]
["2014-08-20",7915.7998049999997,7922.7001950000003,7864.0498049999997,7875.2998049999997,7875.2998049999997,117300]
["2014-08-21",7875.3500979999999,7919.6499020000001,7855.9501950000003,7891.1000979999999,7891.1000979999999,115200]
["2014-08-22",7904.5498049999997,7929.0498049999997,7900.0498049999997,7913.2001950000003,7913.2001950000003,104100]
["2014-08-25",7931.75,7968.25,7897.9501950000003,7906.2998049999997,7906.2998049999997,118500]
["2014-08-26",7874.5,7915.4501950000003,7862.4501950000003,7904.75,7904.75,142800]
["2014-08-27",7933.8999020000001,7946.8500979999999,7916.5498049999997,7936.0498049999997,7936.0498049999997,120000]
["2014-08-28",7942.25,7967.7998049999997,7939.2001950000003,7954.3500979999999,7954.3500979999999,189700]
["2014-09-01",7990.3500979999999,8035,7984,8027.7001950000003,8027.7001950000003,139300]
["2014-09-02",8038.6000979999999,8101.9501950000003,8036.5498049999997,8083.0498049999997,8083.0498049999997,134900]
["2014-09-03",8110.8500979999999,8141.8999020000001,8092.25,8114.6000979999999,8114.6000979999999,150700]
["2014-09-04",8114.2001950000003,8114.7998049999997,8060.8999020000001,8095.9501950000003,8095.9501950000003,141300]
["2014-09-05",8099.8999020000001,8122.7001950000003,8049.8500979999999,8086.8500979999999,8086.8500979999999,126000]
["2014-09-08",8132.9501950000003,8180.2001950000003,8126.1499020000001,8173.8999020000001,8173.8999020000001,120700]
["2014-09-09",8161.8999020000001,8174.5498049999997,8126.5,8152.9501950000003,8152.9501950000003,104700]
["2014-09-10",8135.5498049999997,8135.75,8082.1000979999999,8094.1000979999999,8094.1000979999999,107100]
["2014-09-11",8115.1499020000001,8127.9501950000003,8057.2998049999997,8085.7001950000003,8085.7001950000003,122800]
["2014-09-12",8087.0498049999997,8114.2998049999997,8071.6000979999999,8105.5,8105.5,111400]
["2014-09-15",8070.3500979999999,8077.2998049999997,8030,8042,8042,96500]
["2014-09-16",8036.6000979999999,8044.8999020000001,7925.1499020000001,7932.8999020000001,7932.8999020000001,128000]
["2014-09-17",7971.5,7990.6499020000001,7936.9501950000003,7975.5,7975.5,123700]
["2014-09-18",7950.6499020000001,8120.8500979999999,7939.7001950000003,8114.75,8114.75,116900]
["2014-09-19",8129.3999020000001,8160.8999020000001,8105.3500979999999,8121.4501950000003,8121.4501950000003,161300]
["2014-09-22",8084.4501950000003,8159.8999020000001,8064.7998049999997,8146.2998049999997,8146.2998049999997,105500]
["2014-09-23",8144.3999020000001,8159.75,8008.1000979999999,8017.5498049999997,8017.5498049999997,140800]
["2014-09-24",8015.5498049999997,8042.0498049999997,7950.0498049999997,8002.3999020000001,8002.3999020000001,182200]
["2014-09-25",8003.2998049999997,8019.2998049999997,7877.3500979999999,7911.8500979999999,7911.8500979999999,231900]
["2014-09-26",7885.8500979999999,7993.2998049999997,7841.7998049999997,7968.8500979999999,7968.8500979999999,147800]
["2014-09-29",7978.4501950000003,7991.75,7934.7001950000003,7958.8999020000001,7958.8999020000001,97300]
["2014-09-30",7948.7998049999997,8030.8999020000001,7923.8500979999999,7964.7998049999997,7964.7998049999997,141100]
["2014-10-01",7960.5,7977.5,7936.7001950000003,7945.5498049999997,7945.5498049999997,113000]
["2014-10-07",7897.3999020000001,7943.0498049999997,7842.7001950000003,7852.3999020000001,7852.3999020000001,148200]
["2014-10-08",7828.75,7869.8999020000001,7815.75,7842.7001950000003,7842.7001950000003,135900]
["2014-10-09",7886.5,7972.3500979999999,7886.5,7960.5498049999997,7960.5498049999997,123800]
["2014-10-10",7911,7924.0498049999997,7848.4501950000003,7859.9501950000003,7859.9501950000003,142900]
["2014-10-13",7831,7901.1499020000001,7796,7884.25,7884.25,118800]
["2014-10-14",7923.25,7928,7825.4501950000003,7864,7864,225500]
["2014-10-15","null","null","null","null","null","null"]
["2014-10-16",7837.2998049999997,7893.8999020000001,7729.6499020000001,7748.2001950000003,7748.2001950000003,213500]
["2014-10-17",7733.75,7819.2001950000003,7723.8500979999999,7779.7001950000003,7779.7001950000003,177600]
["2014-10-20",7896.9501950000003,7905.9501950000003,7856.9501950000003,7879.3999020000001,7879.3999020000001,176200]
["2014-10-21",7906.1499020000001,7936.6000979999999,7874.3500979999999,7927.75,7927.75,163400]
["2014-10-22",7997.7998049999997,8005,7974.5498049999997,7995.8999020000001,7995.8999020000001,151100]
["2014-10-27",8064.3500979999999,8064.3999020000001,7985.6499020000001,7991.7001950000003,7991.7001950000003,132800]
["2014-10-28",8002.3999020000001,8037.7998049999997,7995.0498049999997,8027.6000979999999,8027.6000979999999,124100]
["2014-10-29",8077.0498049999997,8097.9501950000003,8052.25,8090.4501950000003,8090.4501950000003,148300]
["2014-10-30",8085.2001950000003,8181.5498049999997,8085.2001950000003,8169.2001950000003,8169.2001950000003,205700]
["2014-10-31",8200.7998050000006,8330.75,8198.0498050000006,8322.2001949999994,8322.2001949999994,176200]
["2014-11-03",8348.1503909999992,8350.5996090000008,8297.6503909999992,8324.1503909999992,8324.1503909999992,141100]
["2014-11-05",8351.25,8365.5498050000006,8323.5,8338.2998050000006,8338.2998050000006,161600]
["2014-11-07",8331.8496090000008,8360.3496090000008,8290.25,8337,8337,153400]
["2014-11-10",8337.7998050000006,8383.0498050000006,8304.4501949999994,8344.25,8344.25,130700]
["2014-11-11",8354.0996090000008,8378.7001949999994,8321.8496090000008,8362.6503909999992,8362.6503909999992,122000]
["2014-11-12",8378.9003909999992,8415.0498050000006,8370.5,8383.2998050000006,8383.2998050000006,125200]
["2014-11-13",8405.25,8408,8320.3496090000008,8357.8496090000008,8357.8496090000008,127400]
["2014-11-14",8360.7001949999994,8400.6503909999992,8346.7998050000006,8389.9003909999992,8389.9003909999992,146800]
["2014-11-17",8378.4003909999992,8438.0996090000008,8349.0996090000008,8430.75,8430.75,113900]
["2014-11-18",8441.25,8454.5,8407.25,8425.9003909999992,8425.9003909999992,134700]
["2014-11-19",8440.6503909999992,8455.6503909999992,8360.5,8382.2998050000006,8382.2998050000006,125400]
["2014-11-20",8406.5,8410.8496090000008,8353.1503909999992,8401.9003909999992,8401.9003909999992,122800]
["2014-11-21",8408.2001949999994,8489.7998050000006,8398.5996090000008,8477.3496090000008,8477.3496090000008,137000]
["2014-11-24",8490.9501949999994,8534.6503909999992,8490.7998050000006,8530.1503909999992,8530.1503909999992,140700]
["2014-11-25",8530.7998050000006,8535.3496090000008,8429.4501949999994,8463.0996090000008,8463.0996090000008,271900]
["2014-11-26",8450.2998050000006,8500.2998050000006,8438.6503909999992,8475.75,8475.75,151900]
["2014-11-27",8477.7998050000006,8506.75,8456.3496090000008,8494.2001949999994,8494.2001949999994,194300]
["2014-11-28",8516.7998050000006,8617,8516.25,8588.25,8588.25,197200]
["2014-12-01",8605.0996090000008,8623,8545.1503909999992,8555.9003909999992,8555.9003909999992,152000]
["2014-12-02",8535.4501949999994,8560.2001949999994,8504.6503909999992,8524.7001949999994,8524.7001949999994,137400]
["2014-12-03",8528.7001949999994,8546.9501949999994,8508.3496090000008,8537.6503909999992,8537.6503909999992,153200]
["2014-12-04",8582.4003909999992,8626.9501949999994,8526.4003909999992,8564.4003909999992,8564.4003909999992,143500]
["2014-12-05",8584.25,8588.3496090000008,8523.9003909999992,8538.2998050000006,8538.2998050000006,143300]
["2014-12-08",8538.6503909999992,8546.3496090000008,8432.25,8438.25,8438.25,163800]
["2014-12-09",8439.2998050000006,8444.5,8330.5,8340.7001949999994,8340.7001949999994,146300]
["2014-12-10",8318.0498050000006,8376.7998050000006,8317,8355.6503909999992,8355.6503909999992,136700]
["2014-12-11",8338.8496090000008,8348.2998050000006,8272.4003909999992,8292.9003909999992,8292.9003909999992,133900]
["2014-12-12",8302,8321.9003909999992,8216.2998050000006,8224.0996090000008,8224.0996090000008,138100]
["2014-12-15",8160.75,8242.4003909999992,8152.5,8219.5996090000008,8219.5996090000008,137100]
["2014-12-16",8172.6000979999999,8189.3500979999999,8052.6000979999999,8067.6000979999999,8067.6000979999999,197300]
["2014-12-17",8041.2001950000003,8082,7961.3500979999999,8029.7998049999997,8029.7998049999997,216200]
["2014-12-18",8138.8999020000001,8174.2998049999997,8084.8999020000001,8159.2998049999997,8159.2998049999997,162100]
["2014-12-19",8230.4501949999994,8263.4501949999994,8208.5996090000008,8225.2001949999994,8225.2001949999994,174800]
["2014-12-22",8255,8330.9501949999994,8228.2001949999994,8324,8324,139200]
["2014-12-23",8324.5996090000008,8364.75,8252.8496090000008,8267,8267,132200]
["2014-12-24",8272.0498050000006,8286.4003909999992,8155.25,8174.1000979999999,8174.1000979999999,221900]
["2014-12-26",8204.7998050000006,8234.5498050000006,8147.9501950000003,8200.7001949999994,8200.7001949999994,75500]
["2014-12-29",8214.7001949999994,8279.1503909999992,8214.7001949999994,8246.2998050000006,8246.2998050000006,82100]
["2014-12-30",8260.2998050000006,8268.25,8220.5498050000006,8248.25,8248.25,77700]
["2014-12-31",8243.9003909999992,8291,8243.75,8282.7001949999994,8282.7001949999994,84500]
["2015-01-01","null","null","null","null","null","null"]
["2015-01-02",8288.7001949999994,8410.5996090000008,8288.7001949999994,8395.4501949999994,8395.4501949999994,101900]
["2015-01-05",8407.9501949999994,8445.5996090000008,8363.9003909999992,8378.4003909999992,8378.4003909999992,118200]
["2015-01-06",8325.2998050000006,8327.8496090000008,8111.3500979999999,8127.3500979999999,8127.3500979999999,172800]
["2015-01-07",8118.6499020000001,8151.2001950000003,8065.4501950000003,8102.1000979999999,8102.1000979999999,164100]
["2015-01-08",8191.3999020000001,8243.5,8167.2998049999997,8234.5996090000008,8234.5996090000008,143800]
["2015-01-09",8285.4501949999994,8303.2998050000006,8190.7998049999997,8284.5,8284.5,148000]
["2015-01-12",8291.3496090000008,8332.5996090000008,8245.5996090000008,8323,8323,103200]
["2015-01-13",8346.1503909999992,8356.6503909999992,8267.9003909999992,8299.4003909999992,8299.4003909999992,129600]
["2015-01-14",8307.25,8326.4501949999994,8236.6503909999992,8277.5498050000006,8277.5498050000006,146100]
["2015-01-15",8424.5,8527.0996090000008,8380.5498050000006,8494.1503909999992,8494.1503909999992,232100]
["2015-01-16",8504.0498050000006,8530.75,8452.25,8513.7998050000006,8513.7998050000006,176000]
["2015-01-19",8550.0498050000006,8570.9501949999994,8531.5,8550.7001949999994,8550.7001949999994,125400]
["2015-01-20",8575.0996090000008,8707.9003909999992,8574.5,8695.5996090000008,8695.5996090000008,158700]
["2015-01-21",8719.6503909999992,8741.8496090000008,8689.5996090000008,8729.5,8729.5,185900]
["2015-01-22",8745.8496090000008,8774.1503909999992,8727,8761.4003909999992,8761.4003909999992,175500]
["2015-01-23",8827.9501949999994,8866.4003909999992,8795.4003909999992,8835.5996090000008,8835.5996090000008,191200]
["2015-01-27",8871.3496090000008,8925.0498050000006,8825.4501949999994,8910.5,8910.5,192000]
["2015-01-28",8902.75,8985.0498050000006,8874.0498050000006,8914.2998050000006,8914.2998050000006,185100]
["2015-01-29",8901.5,8966.6503909999992,8861.25,8952.3496090000008,8952.3496090000008,256300]
["2015-01-30",8996.5996090000008,8996.5996090000008,8775.0996090000008,8808.9003909999992,8808.9003909999992,267300]
["2015-02-02",8802.5,8840.7998050000006,8751.0996090000008,8797.4003909999992,8797.4003909999992,210100]
["2015-02-03",8823.1503909999992,8837.2998050000006,8726.6503909999992,8756.5498050000006,8756.5498050000006,208700]
["2015-02-04",8789.1503909999992,8792.8496090000008,8704.4003909999992,8723.7001949999994,8723.7001949999994,195300]
["2015-02-05",8733.0996090000008,8838.4501949999994,8683.6503909999992,8711.7001949999994,8711.7001949999994,173600]
["2015-02-06",8696.8496090000008,8726.2001949999994,8645.5498050000006,8661.0498050000006,8661.0498050000006,171300]
["2015-02-09",8584.4003909999992,8605.5498050000006,8516.3496090000008,8526.3496090000008,8526.3496090000008,146800]
["2015-02-10",8478.0996090000008,8646.25,8470.5,8565.5498050000006,8565.5498050000006,196200]
["2015-02-11",8603.2998050000006,8651.9501949999994,8593.6503909999992,8627.4003909999992,8627.4003909999992,161600]
["2015-02-12",8676.9501949999994,8732.5498050000006,8599.25,8711.5498050000006,8711.5498050000006,158800]
["2015-02-13",8741.5,8822.0996090000008,8729.6503909999992,8805.5,8805.5,221900]
["2015-02-16",8831.4003909999992,8870.0996090000008,8793.4003909999992,8809.3496090000008,8809.3496090000008,136400]
["2015-02-18",8811.5498050000006,8894.2998050000006,8808.9003909999992,8869.0996090000008,8869.0996090000008,147600]
["2015-02-19",8883.0498050000006,8913.4501949999994,8794.4501949999994,8895.2998050000006,8895.2998050000006,213300]
["2015-02-20",8895.5,8899.9501949999994,8816.2998050000006,8833.5996090000008,8833.5996090000008,197600]
["2015-02-23",8856.8496090000008,8869,8736.0996090000008,8754.9501949999994,8754.9501949999994,139600]
["2015-02-24",8772.9003909999992,8800.5,8726.75,8762.0996090000008,8762.0996090000008,149800]
["2015-02-25",8801.9003909999992,8840.6503909999992,8751.4003909999992,8767.25,8767.25,135200]
["2015-02-26",8779,8786.0498050000006,8669.4501949999994,8683.8496090000008,8683.8496090000008,217500]
["2015-02-27",8729.5,8856.9501949999994,8717.4501949999994,8844.5996090000008,8844.5996090000008,249500]
["2015-02-28","null","null","null","null","null","null"]
["2015-03-02",8953.8496090000008,8972.3496090000008,8885.4501949999994,8956.75,8956.75,218100]
["2015-03-03",8962.8496090000008,9008.4003909999992,8925.5498050000006,8996.25,8996.25,177800]
["2015-03-04",9109.1503909999992,9119.2001949999994,8893.9501949999994,8922.6503909999992,8922.6503909999992,248400]
["2015-03-05",8929.4003909999992,8957.5498050000006,8849.3496090000008,8937.75,8937.75,160100]
["2015-03-09",8891.1503909999992,8891.2998050000006,8740.4501949999994,8756.75,8756.75,155500]
["2015-03-10",8769.75,8778,8677.3496090000008,8712.0498050000006,8712.0498050000006,163800]
["2015-03-11",8728.75,8755.5996090000008,8682.3496090000008,8699.9501949999994,8699.9501949999994,172800]
["2015-03-12",8740.6503909999992,8787.2001949999994,8732.9003909999992,8776,8776,173900]
["2015-03-13",8844.0498050000006,8849.75,8631.75,8647.75,8647.75,179200]
["2015-03-16",8656.75,8663.5498050000006,8612,8633.1503909999992,8633.1503909999992,163300]
["2015-03-17",8689.0996090000008,8742.5498050000006,8630.7998050000006,8723.2998050000006,8723.2998050000006,177000]
["2015-03-18",8742.9003909999992,8747.25,8664,8685.9003909999992,8685.9003909999992,156400]
["2015-03-19",8749.4501949999994,8788.2001949999994,8614.6503909999992,8634.6503909999992,8634.6503909999992,163500]
["2015-03-20",8627.9003909999992,8627.9003909999992,8553,8570.9003909999992,8570.9003909999992,174600]
["2015-03-23",8591.5498050000006,8608.3496090000008,8540.5498050000006,8550.9003909999992,8550.9003909999992,150700]
["2015-03-24",8537.0498050000006,8627.75,8535.8496090000008,8542.9501949999994,8542.9501949999994,156700]
["2015-03-25",8568.9003909999992,8573.75,8516.5498050000006,8530.7998050000006,8530.7998050000006,161000]
["2015-03-26",8474.9501949999994,8499.4501949999994,8325.3496090000008,8342.1503909999992,8342.1503909999992,280100]
["2015-03-27",8396,8413.2001949999994,8269.1503909999992,8341.4003909999992,8341.4003909999992,193000]
["2015-03-30",8390.9501949999994,8492.2998050000006,8380.75,8492.2998050000006,8492.2998050000006,134700]
["2015-03-31",8527.5996090000008,8550.4501949999994,8454.1503909999992,8491,8491,167200]
["2015-04-01",8483.7001949999994,8603.4003909999992,8464.75,8586.25,8586.25,125500]
["2015-04-06",8615.7998050000006,8667.5498050000006,8573.75,8659.9003909999992,8659.9003909999992,146900]
["2015-04-07",8684.4501949999994,8693.5996090000008,8586.8496090000008,8660.2998050000006,8660.2998050000006,148700]
["2015-04-08",8698.9501949999994,8730.5,8679.7998050000006,8714.4003909999992,8714.4003909999992,148200]
["2015-04-09",8756.2001949999994,8785.5,8682.4501949999994,8778.2998050000006,8778.2998050000006,152700]
["2015-04-10",8774.3496090000008,8787.4003909999992,8733.5996090000008,8780.3496090000008,8780.3496090000008,139000]
["2015-04-13",8801.75,8841.6503909999992,8762.0996090000008,8834,8834,121600]
["2015-04-15","null","null","null","null","null","null"]
["2015-04-16",8757.0498050000006,8760,8645.6503909999992,8706.7001949999994,8706.7001949999994,142900]
["2015-04-17",8698.0498050000006,8699.8496090000008,8596.7001949999994,8606,8606,150400]
["2015-04-20",8618.7998050000006,8619.9501949999994,8422.75,8448.0996090000008,8448.0996090000008,148900]
["2015-04-21",8416.0996090000008,8469.3496090000008,8352.7001949999994,8377.75,8377.75,407800]
["2015-04-22",8400.4003909999992,8449.9501949999994,8284.7001949999994,8429.7001949999994,8429.7001949999994,171800]
["2015-04-23",8478.2001949999994,8504.9501949999994,8361.8496090000008,8398.2998050000006,8398.2998050000006,156000]
["2015-04-24",8405.7001949999994,8413.2998050000006,8273.3496090000008,8305.25,8305.25,173600]
["2015-04-27",8330.5498050000006,8334.4501949999994,8202.3496090000008,8213.7998050000006,8213.7998050000006,171500]
["2015-04-28",8215.5498050000006,8308,8185.1499020000001,8285.5996090000008,8285.5996090000008,174600]
["2015-04-29",8274.7998050000006,8308.2001949999994,8219.2001949999994,8239.75,8239.75,160400]
["2015-04-30",8224.5,8229.4003909999992,8144.75,8181.5,8181.5,267700]
["2015-05-04",8230.0498050000006,8346,8220.4501949999994,8331.9501949999994,8331.9501949999994,131700]
["2015-05-05",8338.4003909999992,8355.6503909999992,8280.5996090000008,8324.7998050000006,8324.7998050000006,155500]
["2015-05-06",8316.5996090000008,8331.9501949999994,8083,8097,8097,209600]
["2015-05-07",8077,8122.6000979999999,7997.1499020000001,8057.2998049999997,8057.2998049999997,161600]
["2015-05-08",8131.5,8224.9501949999994,8123.4501950000003,8191.5,8191.5,183100]
["2015-05-11",8243.2001949999994,8332.75,8224.6503909999992,8325.25,8325.25,192000]
["2015-05-12",8326.1503909999992,8326.6503909999992,8115.2998049999997,8126.9501950000003,8126.9501950000003,173400]
["2015-05-13",8181.5498049999997,8254.9501949999994,8089.7998049999997,8235.4501949999994,8235.4501949999994,169800]
["2015-05-14",8232.4501949999994,8236.25,8137.2998049999997,8224.2001949999994,8224.2001949999994,134800]
["2015-05-15",8240.2998050000006,8279.2001949999994,8212.2001949999994,8262.3496090000008,8262.3496090000008,129800]
["2015-05-18",8284.9501949999994,8384.5996090000008,8271.9501949999994,8373.6503909999992,8373.6503909999992,148700]
["2015-05-19",8356.2001949999994,8427.7998050000006,8335,8365.6503909999992,8365.6503909999992,140300]
["2015-05-20",8392.6503909999992,8440.3496090000008,8391.4501949999994,8423.25,8423.25,123600]
["2015-05-21",8434.5,8446.3496090000008,8382.5,8421,8421,143800]
["2015-05-22",8432.5,8489.5498050000006,8420.5996090000008,8458.9501949999994,8458.9501949999994,187300]
["2015-05-25",8438.1503909999992,8441.9501949999994,8364.1503909999992,8370.25,8370.25,121300]
["2015-05-26",8377.0996090000008,8378.9003909999992,8320.0498050000006,8339.3496090000008,8339.3496090000008,116800]
["2015-05-27",8302.75,8342.8496090000008,8277.9501949999994,8334.5996090000008,8334.5996090000008,165500]
["2015-05-28",8345.7001949999994,8364.5,8270.1503909999992,8319,8319,232300]
["2015-05-29",8327.0996090000008,8443.9003909999992,8305.7001949999994,8433.6503909999992,8433.6503909999992,363900]
["2015-06-01",8417.25,8467.1503909999992,8405.4003909999992,8433.4003909999992,8433.4003909999992,122200]
["2015-06-02",8442.7998050000006,8445.3496090000008,8226.0498050000006,8236.4501949999994,8236.4501949999994,146800]
["2015-06-03",8232.4501949999994,8236.7001949999994,8094.1499020000001,8135.1000979999999,8135.1000979999999,171400]
["2015-06-04",8155.1499020000001,8160.0498049999997,8056.75,8130.6499020000001,8130.6499020000001,154700]
["2015-06-05",8119.1499020000001,8191,8100.1499020000001,8114.7001950000003,8114.7001950000003,162100]
["2015-06-08",8124.3500979999999,8131,8030.5498049999997,8044.1499020000001,8044.1499020000001,135900]
["2015-06-09",8026.5,8057.1499020000001,8005.1499020000001,8022.3999020000001,8022.3999020000001,136000]
["2015-06-10",8024.1499020000001,8152.25,8023.7998049999997,8124.4501950000003,8124.4501950000003,136800]
["2015-06-11",8157.2998049999997,8163.0498049999997,7958.25,7965.3500979999999,7965.3500979999999,166200]
["2015-06-12",7959.8500979999999,7995.6000979999999,7940.2998049999997,7982.8999020000001,7982.8999020000001,136600]
["2015-06-15",7986.6000979999999,8057.7001950000003,7944.8500979999999,8013.8999020000001,8013.8999020000001,133000]
["2015-06-16",8004.2001950000003,8061.8500979999999,7952.3500979999999,8047.2998049999997,8047.2998049999997,124000]
["2015-06-17",8084.2001950000003,8136.8500979999999,8048.9501950000003,8091.5498049999997,8091.5498049999997,152500]
["2015-06-18",8113.7001950000003,8186.8999020000001,8101.7998049999997,8174.6000979999999,8174.6000979999999,144800]
["2015-06-19",8201.1503909999992,8250.7998050000006,8195.6503909999992,8224.9501949999994,8224.9501949999994,147100]
["2015-06-22",8259.2998050000006,8369.4501949999994,8257.4003909999992,8353.0996090000008,8353.0996090000008,122700]
["2015-06-23",8377.4501949999994,8398.4501949999994,8334.9501949999994,8381.5498050000006,8381.5498050000006,131700]
["2015-06-24",8399.4003909999992,8421.3496090000008,8338.9003909999992,8360.8496090000008,8360.8496090000008,130100]
["2015-06-25",8336.25,8423.1503909999992,8329.5,8398,8398,201200]
["2015-06-26",8393.9501949999994,8408.5498050000006,8339.7001949999994,8381.0996090000008,8381.0996090000008,110600]
["2015-06-29",8247.0498050000006,8329.4501949999994,8195.6503909999992,8318.4003909999992,8318.4003909999992,132000]
["2015-06-30",8316.3496090000008,8378,8298.9501949999994,8368.5,8368.5,158500]
["2015-07-01",8376.25,8481.5996090000008,8370.1503909999992,8453.0498050000006,8453.0498050000006,131800]
["2015-07-02",8471.9501949999994,8479.25,8433.2001949999994,8444.9003909999992,8444.9003909999992,112000]
["2015-07-03",8440.0996090000008,8497.75,8424.1503909999992,8484.9003909999992,8484.9003909999992,88400]
["2015-07-06",8386.1503909999992,8533.1503909999992,8386.1503909999992,8522.1503909999992,8522.1503909999992,101500]
["2015-07-07",8525.5,8561.3496090000008,8483.8496090000008,8510.7998050000006,8510.7998050000006,122200]
["2015-07-08",8439.2001949999994,8457.5,8341.4003909999992,8363.0498050000006,8363.0498050000006,188100]
["2015-07-09",8364.8496090000008,8400.2998050000006,8323,8328.5498050000006,8328.5498050000006,131300]
["2015-07-10",8365.7001949999994,8377.0996090000008,8315.4003909999992,8360.5498050000006,8360.5498050000006,154100]
["2015-07-13",8397.25,8471.6503909999992,8355.4003909999992,8459.6503909999992,8459.6503909999992,117800]
["2015-07-14",8470.5996090000008,8480.25,8424.0996090000008,8454.0996090000008,8454.0996090000008,101700]
["2015-07-15",8463.4003909999992,8531.4003909999992,8462.9501949999994,8523.7998050000006,8523.7998050000006,105500]
["2015-07-16",8546.1503909999992,8616.0996090000008,8542.9003909999992,8608.0498050000006,8608.0498050000006,116000]
["2015-07-17",8623.6503909999992,8642.9501949999994,8593.1503909999992,8609.8496090000008,8609.8496090000008,105000]
["2015-07-20",8623.9003909999992,8624.0996090000008,8559,8603.4501949999994,8603.4501949999994,90600]
["2015-07-21",8601.5,8646.75,8517.9003909999992,8529.4501949999994,8529.4501949999994,164100]
["2015-07-22",8512.25,8643.9003909999992,8498.6503909999992,8633.5,8633.5,136800]
["2015-07-23",8643.9501949999994,8654.75,8573.7998050000006,8589.7998050000006,8589.7998050000006,132900]
["2015-07-24",8588.1503909999992,8589.1503909999992,8513.5,8521.5498050000006,8521.5498050000006,127400]
["2015-07-27",8492.0996090000008,8492.2001949999994,8351.5498050000006,8361,8361,136600]
["2015-07-28",8371.0996090000008,8397.4003909999992,8321.75,8337,8337,174600]
["2015-07-29",8365.5996090000008,8381.5,8338.4501949999994,8375.0498050000006,8375.0498050000006,141000]
["2015-07-30",8417,8458.9003909999992,8408.2998050000006,8421.7998050000006,8421.7998050000006,215200]
["2015-07-31",8456.0996090000008,8548.9501949999994,8448,8532.8496090000008,8532.8496090000008,203300]
["2015-08-03",8510.6503909999992,8563.9501949999994,8508.0996090000008,8543.0498050000006,8543.0498050000006,156700]
["2015-08-04",8564.0996090000008,8565.1503909999992,8448.25,8516.9003909999992,8516.9003909999992,187400]
["2015-08-05",8547.4501949999994,8591.8496090000008,8545.8496090000008,8567.9501949999994,8567.9501949999994,132800]
["2015-08-06",8585.7998050000006,8606.2998050000006,8551.5,8588.6503909999992,8588.6503909999992,134900]
["2015-08-07",8580.7998050000006,8595.9501949999994,8552.7001949999994,8564.5996090000008,8564.5996090000008,143700]
["2015-08-10",8577,8621.5498050000006,8497.7998050000006,8525.5996090000008,8525.5996090000008,123400]
["2015-08-11",8548.4501949999994,8556.25,8441.2998050000006,8462.3496090000008,8462.3496090000008,154400]
["2015-08-12",8445.7001949999994,8446.9501949999994,8337.9501949999994,8349.4501949999994,8349.4501949999994,190000]
["2015-08-13",8384.4501949999994,8429.5,8339.75,8355.8496090000008,8355.8496090000008,189200]
["2015-08-14",8402.3496090000008,8530.0996090000008,8381.2001949999994,8518.5498050000006,8518.5498050000006,155900]
["2015-08-17",8530.5,8530.5996090000008,8428.0498050000006,8477.2998050000006,8477.2998050000006,174700]
["2015-08-18",8505.8496090000008,8525.75,8433.5996090000008,8466.5498050000006,8466.5498050000006,153300]
["2015-08-19",8468.0498050000006,8520.4501949999994,8425.9501949999994,8495.1503909999992,8495.1503909999992,130500]
["2015-08-20",8471.0498050000006,8501.3496090000008,8359.75,8372.75,8372.75,184100]
["2015-08-21",8305.4003909999992,8322.2001949999994,8225.0498050000006,8299.9501949999994,8299.9501949999994,201300]
["2015-08-24",8055.9501950000003,8060.0498049999997,7769.3999020000001,7809,7809,312400]
["2015-08-25",7895.3999020000001,7925.3999020000001,7667.25,7880.7001950000003,7880.7001950000003,299100]
["2015-08-26",7865.25,7930.0498049999997,7777.1000979999999,7791.8500979999999,7791.8500979999999,216600]
["2015-08-27",7921.6000979999999,7963.6000979999999,7862.2998049999997,7948.9501950000003,7948.9501950000003,305000]
["2015-08-28",8053.7001950000003,8091.7998049999997,7961.6499020000001,8001.9501950000003,8001.9501950000003,195600]
["2015-08-31",8009.25,8043.6000979999999,7947.9501950000003,7971.2998049999997,7971.2998049999997,198200]
["2015-09-01",7907.9501950000003,7929.1000979999999,7746.5,7785.8500979999999,7785.8500979999999,184900]
["2015-09-02",7856.6499020000001,7862.5498049999997,7699.25,7717,7717,215300]
["2015-09-03",7774.4501950000003,7845.6000979999999,7754.0498049999997,7823,7823,155800]
["2015-09-04",7803.3999020000001,7804.8999020000001,7626.8500979999999,7655.0498049999997,7655.0498049999997,193600]
["2015-09-07",7685.8500979999999,7705.0498049999997,7545.8999020000001,7558.7998049999997,7558.7998049999997,141400]
["2015-09-08",7587.7001950000003,7720.8999020000001,7539.5,7688.25,7688.25,172200]
["2015-09-09",7805.8500979999999,7846.0498049999997,7764.5498049999997,7818.6000979999999,7818.6000979999999,208400]
["2015-09-10",7729.0498049999997,7819.8500979999999,7678.5,7788.1000979999999,7788.1000979999999,160300]
["2015-09-11",7833.7998049999997,7864.8500979999999,7759.8999020000001,7789.2998049999997,7789.2998049999997,136400]
["2015-09-14",7811.1000979999999,7879.9501950000003,7761.8500979999999,7872.25,7872.25,122800]
["2015-09-15",7867.3500979999999,7880,7799.75,7829.1000979999999,7829.1000979999999,136500]
["2015-09-16",7886.8500979999999,7913.8999020000001,7853.2998049999997,7899.1499020000001,7899.1499020000001,140000]
["2015-09-18",7967.4501950000003,8055,7955.8500979999999,7981.8999020000001,7981.8999020000001,241800]
["2015-09-21",7911.5,7987.8999020000001,7908.3500979999999,7977.1000979999999,7977.1000979999999,121800]
["2015-09-22",8014.7998049999997,8021.6000979999999,7787.75,7812,7812,168400]
["2015-09-23",7737.3500979999999,7882.8999020000001,7723.25,7845.9501950000003,7845.9501950000003,146700]
["2015-09-24",7838.3999020000001,7894.5,7804.1000979999999,7868.5,7868.5,202500]
["2015-09-28",7892.7998049999997,7893.9501950000003,7787.9501950000003,7795.7001950000003,7795.7001950000003,136300]
["2015-09-29",7725.7001950000003,7926.5498049999997,7691.2001950000003,7843.2998049999997,7843.2998049999997,240700]
["2015-09-30",7924.25,7957.7001950000003,7874.5,7948.8999020000001,7948.8999020000001,210700]
["2015-10-01",7992.0498049999997,8008.25,7930.6499020000001,7950.8999020000001,7950.8999020000001,156900]
["2015-10-05",8005.1000979999999,8128.8999020000001,8005.1000979999999,8119.2998049999997,8119.2998049999997,183100]
["2015-10-06",8180.4501950000003,8180.9501950000003,8096.5,8152.8999020000001,8152.8999020000001,178500]
["2015-10-07",8146.2001950000003,8188.8999020000001,8132.8999020000001,8177.3999020000001,8177.3999020000001,193900]
["2015-10-08",8196.75,8196.75,8105.8500979999999,8129.3500979999999,8129.3500979999999,171700]
["2015-10-09",8186.3500979999999,8232.2001949999994,8139.6499020000001,8189.7001950000003,8189.7001950000003,199700]
["2015-10-12",8231.5,8244.5,8128.2001950000003,8143.6000979999999,8143.6000979999999,199100]
["2015-10-13",8121.9501950000003,8150.25,8088.6000979999999,8131.7001950000003,8131.7001950000003,145900]
["2015-10-14",8102.3999020000001,8139.2998049999997,8096.3500979999999,8107.8999020000001,8107.8999020000001,138900]
["2015-10-15",8134.3500979999999,8190.5498049999997,8129.7998049999997,8179.5,8179.5,167200]
["2015-10-16",8193.6503909999992,8246.4003909999992,8147.6499020000001,8238.1503909999992,8238.1503909999992,156400]
["2015-10-19",8262.5498050000006,8283.0498050000006,8239.2001949999994,8275.0498050000006,8275.0498050000006,124500]
["2015-10-20",8280.2998050000006,8294.0498050000006,8229.2001949999994,8261.6503909999992,8261.6503909999992,155100]
["2015-10-21",8258.3496090000008,8294.4003909999992,8217.1503909999992,8251.7001949999994,8251.7001949999994,144800]
["2015-10-23",8308.25,8328.0996090000008,8280.75,8295.4501949999994,8295.4501949999994,152000]
["2015-10-26",8333.6503909999992,8336.2998050000006,8252.0498050000006,8260.5498050000006,8260.5498050000006,133900]
["2015-10-27",8230.3496090000008,8241.9501949999994,8217.0498050000006,8232.9003909999992,8232.9003909999992,156700]
["2015-10-28",8188.8999020000001,8209.0996090000008,8131.7998049999997,8171.2001950000003,8171.2001950000003,188900]
["2015-10-29",8175.4501950000003,8179.6000979999999,8098,8111.75,8111.75,217500]
["2015-10-30",8123.5498049999997,8146.1000979999999,8044.3999020000001,8065.7998049999997,8065.7998049999997,199500]
["2015-11-02",8054.5498049999997,8060.7001950000003,7995.6000979999999,8050.7998049999997,8050.7998049999997,136100]
["2015-11-03",8086.3500979999999,8100.3500979999999,8031.75,8060.7001950000003,8060.7001950000003,132500]
["2015-11-04",8104.8999020000001,8116.1000979999999,8027.2998049999997,8040.2001950000003,8040.2001950000003,122100]
["2015-11-05",8030.3500979999999,8031.2001950000003,7944.1000979999999,7955.4501950000003,7955.4501950000003,132100]
["2015-11-06",7956.5498049999997,8002.6499020000001,7926.1499020000001,7954.2998049999997,7954.2998049999997,219500]
["2015-11-09",7788.25,7937.75,7771.7001950000003,7915.2001950000003,7915.2001950000003,211800]
["2015-11-10",7877.6000979999999,7885.1000979999999,7772.8500979999999,7783.3500979999999,7783.3500979999999,165200]
["2015-11-13",7762.4501950000003,7775.1000979999999,7730.8999020000001,7762.25,7762.25,160900]
["2015-11-16",7732.9501950000003,7838.8500979999999,7714.1499020000001,7806.6000979999999,7806.6000979999999,149500]
["2015-11-17",7848.75,7860.4501950000003,7793,7837.5498049999997,7837.5498049999997,145000]
["2015-11-18",7823.1499020000001,7843.3999020000001,7725.0498049999997,7731.7998049999997,7731.7998049999997,143600]
["2015-11-19",7788.5,7854.8999020000001,7765.4501950000003,7842.75,7842.75,132600]
["2015-11-20",7841.8999020000001,7906.9501950000003,7817.7998049999997,7856.5498049999997,7856.5498049999997,151900]
["2015-11-23",7869.5,7877.5,7825.2001950000003,7849.25,7849.25,127000]
["2015-11-24",7837,7870.3500979999999,7812.6499020000001,7831.6000979999999,7831.6000979999999,130600]
["2015-11-26",7837.1499020000001,7897.1000979999999,7832,7883.7998049999997,7883.7998049999997,219800]
["2015-11-27",7910.6000979999999,7959.2998049999997,7879.4501950000003,7942.7001950000003,7942.7001950000003,150300]
["2015-11-30",7936.25,7966,7922.7998049999997,7935.25,7935.25,216300]
["2015-12-01",7958.1499020000001,7972.1499020000001,7934.1499020000001,7954.8999020000001,7954.8999020000001,138600]
["2015-12-02",7976.7001950000003,7979.2998049999997,7910.7998049999997,7931.3500979999999,7931.3500979999999,126300]
["2015-12-03",7902.2998049999997,7912.2998049999997,7853.2998049999997,7864.1499020000001,7864.1499020000001,125700]
["2015-12-04",7817.6000979999999,7821.3999020000001,7775.7001950000003,7781.8999020000001,7781.8999020000001,152500]
["2015-12-07",7816.5498049999997,7825.3999020000001,7746.0498049999997,7765.3999020000001,7765.3999020000001,137600]
["2015-12-08",7738.5,7771.25,7685.4501950000003,7701.7001950000003,7701.7001950000003,135100]
["2015-12-09",7695.5,7702.8500979999999,7606.8999020000001,7612.5,7612.5,140000]
["2015-12-10",7643.2998049999997,7691.9501950000003,7610,7683.2998049999997,7683.2998049999997,140800]
["2015-12-11",7699.6000979999999,7703.0498049999997,7575.2998049999997,7610.4501950000003,7610.4501950000003,167800]
["2015-12-14",7558.2001950000003,7663.9501950000003,7551.0498049999997,7650.0498049999997,7650.0498049999997,148900]
["2015-12-15",7659.1499020000001,7705,7625.1000979999999,7700.8999020000001,7700.8999020000001,134300]
["2015-12-16",7725.25,7776.6000979999999,7715.75,7750.8999020000001,7750.8999020000001,154300]
["2015-12-17",7783.0498049999997,7852.8999020000001,7737.5498049999997,7844.3500979999999,7844.3500979999999,175900]
["2015-12-18",7828.8999020000001,7836.1499020000001,7753.3500979999999,7761.9501950000003,7761.9501950000003,191400]
["2015-12-21",7745.6499020000001,7840.75,7733.4501950000003,7834.4501950000003,7834.4501950000003,126300]
["2015-12-22",7829.3999020000001,7846.2998049999997,7776.8500979999999,7786.1000979999999,7786.1000979999999,125700]
["2015-12-23",7830.4501950000003,7871.4501950000003,7826.1000979999999,7865.9501950000003,7865.9501950000003,117900]
["2015-12-24",7888.75,7888.75,7835.5,7861.0498049999997,7861.0498049999997,93500]
["2015-12-28",7863.2001950000003,7937.2001950000003,7863,7925.1499020000001,7925.1499020000001,122900]
["2015-12-29",7929.2001950000003,7942.1499020000001,7902.75,7928.9501950000003,7928.9501950000003,113000]
["2015-12-30",7938.6000979999999,7944.75,7889.8500979999999,7896.25,7896.25,106800]
["2015-12-31",7897.7998049999997,7955.5498049999997,7891.1499020000001,7946.3500979999999,7946.3500979999999,150900]
["2016-01-01","null","null","null","null","null","null"]
["2016-01-04",7924.5498049999997,7937.5498049999997,7781.1000979999999,7791.2998049999997,7791.2998049999997,134700]
["2016-01-05",7828.3999020000001,7831.2001950000003,7763.25,7784.6499020000001,7784.6499020000001,145200]
["2016-01-06",7788.0498049999997,7800.9501950000003,7721.2001950000003,7741,7741,147100]
["2016-01-07",7673.3500979999999,7674.9501950000003,7556.6000979999999,7568.2998049999997,7568.2998049999997,188900]
["2016-01-08",7611.6499020000001,7634.1000979999999,7581.0498049999997,7601.3500979999999,7601.3500979999999,157400]
["2016-01-11",7527.4501950000003,7605.1000979999999,7494.3500979999999,7563.8500979999999,7563.8500979999999,189000]
["2016-01-12",7587.2001950000003,7588.2998049999997,7487.7998049999997,7510.2998049999997,7510.2998049999997,163900]
["2016-01-13",7557.8999020000001,7590.9501950000003,7425.7998049999997,7562.3999020000001,7562.3999020000001,215200]
["2016-01-14",7467.3999020000001,7604.7998049999997,7443.7998049999997,7536.7998049999997,7536.7998049999997,200800]
["2016-01-15",7561.6499020000001,7566.5,7427.2998049999997,7437.7998049999997,7437.7998049999997,197500]
["2016-01-18",7420.3500979999999,7463.6499020000001,7336.3999020000001,7351,7351,233600]
["2016-01-19",7381.7998049999997,7462.75,7364.1499020000001,7435.1000979999999,7435.1000979999999,188300]
["2016-01-20",7357,7470.8999020000001,7241.5,7309.2998049999997,7309.2998049999997,225600]
["2016-01-21",7376.6499020000001,7398.7001950000003,7250,7276.7998049999997,7276.7998049999997,240700]
["2016-01-22",7355.7001950000003,7433.3999020000001,7327.6000979999999,7422.4501950000003,7422.4501950000003,229200]
["2016-01-25",7468.75,7487.1499020000001,7421.2001950000003,7436.1499020000001,7436.1499020000001,163200]
["2016-01-27",7469.6000979999999,7477.8999020000001,7419.7001950000003,7437.75,7437.75,187600]
["2016-01-28",7426.5,7468.8500979999999,7409.6000979999999,7424.6499020000001,7424.6499020000001,274500]
["2016-01-29",7413.3500979999999,7575.6499020000001,7402.7998049999997,7563.5498049999997,7563.5498049999997,298700]
["2016-02-01",7589.5,7600.4501950000003,7541.25,7555.9501950000003,7555.9501950000003,200400]
["2016-02-02",7566.6499020000001,7576.2998049999997,7428.0498049999997,7455.5498049999997,7455.5498049999997,230200]
["2016-02-03",7392.4501950000003,7419.3999020000001,7350.2998049999997,7361.7998049999997,7361.7998049999997,192000]
["2016-02-04",7411.4501950000003,7457.0498049999997,7365.9501950000003,7404,7404,222700]
["2016-02-05",7418.25,7503.1499020000001,7406.6499020000001,7489.1000979999999,7489.1000979999999,249800]
["2016-02-08",7489.7001950000003,7512.5498049999997,7363.2001950000003,7387.25,7387.25,171500]
["2016-02-09",7303.9501950000003,7323.4501950000003,7275.1499020000001,7298.2001950000003,7298.2001950000003,212100]
["2016-02-10",7264.2998049999997,7271.8500979999999,7177.75,7215.7001950000003,7215.7001950000003,246900]
["2016-02-11",7203.6000979999999,7208.6499020000001,6959.9501950000003,6976.3500979999999,6976.3500979999999,292300]
["2016-02-12",7023.6499020000001,7034.7998049999997,6869,6980.9501950000003,6980.9501950000003,333900]
["2016-02-15",7057.3500979999999,7182.7998049999997,7056.7998049999997,7162.9501950000003,7162.9501950000003,354200]
["2016-02-16",7201.25,7204.6499020000001,7037.7001950000003,7048.25,7048.25,253800]
["2016-02-17",7058.8500979999999,7123.7001950000003,6960.6499020000001,7108.4501950000003,7108.4501950000003,260000]
["2016-02-18",7177.3999020000001,7215.1000979999999,7127.8500979999999,7191.75,7191.75,246700]
["2016-02-19",7170.5498049999997,7226.8500979999999,7145.9501950000003,7210.75,7210.75,192300]
["2016-02-22",7208.8500979999999,7252.3999020000001,7200.7001950000003,7234.5498049999997,7234.5498049999997,154400]
["2016-02-23",7240.2998049999997,7241.7001950000003,7090.7001950000003,7109.5498049999997,7109.5498049999997,194400]
["2016-02-24",7075,7090.7998049999997,7009.75,7018.7001950000003,7018.7001950000003,199700]
["2016-02-25",7029.8500979999999,7034.2001950000003,6961.3999020000001,6970.6000979999999,6970.6000979999999,283100]
["2016-02-26",7039.2998049999997,7052.8999020000001,6985.1000979999999,7029.75,7029.75,206700]
["2016-02-29",7050.4501950000003,7094.6000979999999,6825.7998049999997,6987.0498049999997,6987.0498049999997,473400]
["2016-03-01",7038.25,7235.5,7035.1000979999999,7222.2998049999997,7222.2998049999997,275100]
["2016-03-02",7321.7001950000003,7380.3500979999999,7308.1499020000001,7368.8500979999999,7368.8500979999999,338500]
["2016-03-03",7429.5498049999997,7483.9501950000003,7406.0498049999997,7475.6000979999999,7475.6000979999999,278600]
["2016-03-04",7505.3999020000001,7505.8999020000001,7444.1000979999999,7485.3500979999999,7485.3500979999999,281700]
["2016-03-08",7486.3999020000001,7527.1499020000001,7442.1499020000001,7485.2998049999997,7485.2998049999997,257000]
["2016-03-09",7436.1000979999999,7539,7424.2998049999997,7531.7998049999997,7531.7998049999997,245100]
["2016-03-10",7545.3500979999999,7547.1000979999999,7447.3999020000001,7486.1499020000001,7486.1499020000001,224700]
["2016-03-11",7484.8500979999999,7543.9501950000003,7460.6000979999999,7510.2001950000003,7510.2001950000003,198700]
["2016-03-14",7542.6000979999999,7583.7001950000003,7515.0498049999997,7538.75,7538.75,166900]
["2016-03-15",7535.8500979999999,7545.2001950000003,7452.7998049999997,7460.6000979999999,7460.6000979999999,193700]
["2016-03-16",7457.0498049999997,7508,7405.1499020000001,7498.75,7498.75,195400]
["2016-03-17",7557.3999020000001,7585.2998049999997,7479.3999020000001,7512.5498049999997,7512.5498049999997,239600]
["2016-03-18",7534.6499020000001,7613.6000979999999,7517.8999020000001,7604.3500979999999,7604.3500979999999,237400]
["2016-03-21",7619.2001950000003,7713.5498049999997,7617.7001950000003,7704.25,7704.25,196800]
["2016-03-22",7695.5498049999997,7728.2001950000003,7643.7998049999997,7714.8999020000001,7714.8999020000001,208900]
["2016-03-23",7717.4501950000003,7726.8500979999999,7670.6000979999999,7716.5,7716.5,199600]
["2016-03-28",7741,7749.3999020000001,7587.7001950000003,7615.1000979999999,7615.1000979999999,242400]
["2016-03-29",7606.5498049999997,7652.8999020000001,7582.25,7597,7597,216800]
["2016-03-30",7651.1000979999999,7741.9501950000003,7643.4501950000003,7735.2001950000003,7735.2001950000003,232600]
["2016-03-31",7727.6499020000001,7777.6000979999999,7702,7738.3999020000001,7738.3999020000001,380100]
["2016-04-01",7718.0498049999997,7740.1499020000001,7666.1000979999999,7713.0498049999997,7713.0498049999997,183900]
["2016-04-04",7733.1499020000001,7764.4501950000003,7704.3999020000001,7758.7998049999997,7758.7998049999997,155500]
["2016-04-05",7736.2998049999997,7736.2998049999997,7588.6499020000001,7603.2001950000003,7603.2001950000003,203800]
["2016-04-06",7636.0498049999997,7638.6499020000001,7591.75,7614.3500979999999,7614.3500979999999,165600]
["2016-04-07",7630.3999020000001,7630.75,7535.8500979999999,7546.4501950000003,7546.4501950000003,234400]
["2016-04-08",7542.3500979999999,7569.3500979999999,7526.7001950000003,7555.2001950000003,7555.2001950000003,143400]
["2016-04-11",7577.7998049999997,7678.7998049999997,7516.8500979999999,7671.3999020000001,7671.3999020000001,179800]
["2016-04-12",7669.25,7717.3999020000001,7663.3500979999999,7708.9501950000003,7708.9501950000003,163400]
["2016-04-13",7777.1499020000001,7864.7998049999997,7772.2001950000003,7850.4501950000003,7850.4501950000003,220400]
["2016-04-18",7908.1499020000001,7920.6000979999999,7842.75,7914.7001950000003,7914.7001950000003,184600]
["2016-04-20",7950.0498049999997,7950.3999020000001,7877.5498049999997,7914.75,7914.75,205300]
["2016-04-21",7953.6499020000001,7978.4501950000003,7884.1000979999999,7912.0498049999997,7912.0498049999997,223700]
["2016-04-22",7891.7998049999997,7923.3500979999999,7873.3500979999999,7899.2998049999997,7899.2998049999997,183300]
["2016-04-25",7894.7998049999997,7911,7827,7855.0498049999997,7855.0498049999997,146300]
["2016-04-26",7828.1499020000001,7974.5,7822.5498049999997,7962.6499020000001,7962.6499020000001,202400]
["2016-04-27",7942,7991,7940.5498049999997,7979.8999020000001,7979.8999020000001,206800]
["2016-04-28",7967.3999020000001,7992,7834.4501950000003,7847.25,7847.25,292500]
["2016-04-29",7844.25,7889.0498049999997,7788.7001950000003,7849.7998049999997,7849.7998049999997,243700]
["2016-05-02",7822.7001950000003,7829.7998049999997,7777.2998049999997,7805.8999020000001,7805.8999020000001,146300]
["2016-05-03",7824.7998049999997,7890.25,7735.1499020000001,7747,7747,186500]
["2016-05-04",7724.1499020000001,7749,7697.25,7706.5498049999997,7706.5498049999997,199700]
["2016-05-05",7731,7777.5498049999997,7706.8500979999999,7735.5,7735.5,185100]
["2016-05-06",7717.6499020000001,7738.8999020000001,7678.3500979999999,7733.4501950000003,7733.4501950000003,163600]
["2016-05-09",7755.25,7873.6499020000001,7753.5498049999997,7866.0498049999997,7866.0498049999997,160600]
["2016-05-10",7873.5498049999997,7896.8999020000001,7837.7001950000003,7887.7998049999997,7887.7998049999997,162000]
["2016-05-11",7804.6499020000001,7893.1000979999999,7780.8999020000001,7848.8500979999999,7848.8500979999999,214100]
["2016-05-12",7871.4501950000003,7916.0498049999997,7849.6499020000001,7900.3999020000001,7900.3999020000001,152700]
["2016-05-13",7881,7881,7784.2001950000003,7814.8999020000001,7814.8999020000001,179500]
["2016-05-16",7831.2001950000003,7873.8999020000001,7772.1499020000001,7860.75,7860.75,205200]
["2016-05-17",7896.8500979999999,7940.1000979999999,7879.7001950000003,7890.75,7890.75,183400]
["2016-05-18",7846.75,7882.0498049999997,7810.75,7870.1499020000001,7870.1499020000001,156400]
["2016-05-19",7875.5,7876.2001950000003,7766.7998049999997,7783.3999020000001,7783.3999020000001,170400]
["2016-05-20",7792.2001950000003,7812.3999020000001,7735.75,7749.7001950000003,7749.7001950000003,157000]
["2016-05-23",7813.9501950000003,7820.6000979999999,7722.2001950000003,7731.0498049999997,7731.0498049999997,172000]
["2016-05-24",7738.0498049999997,7761.5498049999997,7715.7998049999997,7748.8500979999999,7748.8500979999999,147000]
["2016-05-25",7811.7998049999997,7941.2001950000003,7809.2998049999997,7934.8999020000001,7934.8999020000001,176200]
["2016-05-26",7974.4501950000003,8083,7948.5,8069.6499020000001,8069.6499020000001,264300]
["2016-05-27",8081.9501950000003,8164.2001950000003,8077.0498049999997,8156.6499020000001,8156.6499020000001,260900]
["2016-05-30",8166.5,8200,8150.7998049999997,8178.5,8178.5,247400]
["2016-05-31",8209.8496090000008,8213.5996090000008,8134.2998049999997,8160.1000979999999,8160.1000979999999,471000]
["2016-06-01",8179.2001950000003,8215.3496090000008,8171.0498049999997,8179.9501950000003,8179.9501950000003,194400]
["2016-06-02",8156.8999020000001,8229.5,8154.75,8218.9501949999994,8218.9501949999994,181700]
["2016-06-03",8246.2001949999994,8262,8209.8496090000008,8220.7998050000006,8220.7998050000006,379000]
["2016-06-06",8228.75,8234.7001949999994,8186.0498049999997,8201.0498050000006,8201.0498050000006,171600]
["2016-06-07",8235.5498050000006,8294.9501949999994,8216.4003909999992,8266.4501949999994,8266.4501949999994,241900]
["2016-06-08",8285.5,8288.9003909999992,8252.0498050000006,8273.0498050000006,8273.0498050000006,174300]
["2016-06-09",8273.3496090000008,8273.3496090000008,8184.6000979999999,8203.5996090000008,8203.5996090000008,174900]
["2016-06-10",8180.25,8265.5996090000008,8162.8500979999999,8170.0498049999997,8170.0498049999997,182200]
["2016-06-13",8102.25,8125.25,8063.8999020000001,8110.6000979999999,8110.6000979999999,169700]
["2016-06-14",8134.3999020000001,8134.9501950000003,8069.5,8108.8500979999999,8108.8500979999999,145500]
["2016-06-15",8139.3999020000001,8213.2001949999994,8123.1499020000001,8206.5996090000008,8206.5996090000008,169800]
["2016-06-16",8180.6499020000001,8180.6499020000001,8074.4501950000003,8140.75,8140.75,189200]
["2016-06-17",8176.6499020000001,8195.25,8135.7998049999997,8170.2001950000003,8170.2001950000003,166600]
["2016-06-20",8115.75,8244.1503909999992,8107.3500979999999,8238.5,8238.5,168600]
["2016-06-21",8255.4003909999992,8257.25,8202.1503909999992,8219.9003909999992,8219.9003909999992,137000]
["2016-06-22",8213.6503909999992,8238.3496090000008,8153.25,8203.7001949999994,8203.7001949999994,136100]
["2016-06-23",8201.1503909999992,8285.5996090000008,8188.2998049999997,8270.4501949999994,8270.4501949999994,154100]
["2016-06-24",8029.1000979999999,8100.7001950000003,7927.0498049999997,8088.6000979999999,8088.6000979999999,297600]
["2016-06-27",8039.3500979999999,8120.6499020000001,8039.3500979999999,8094.7001950000003,8094.7001950000003,162500]
["2016-06-28",8096.0498049999997,8146.3500979999999,8086.8500979999999,8127.8500979999999,8127.8500979999999,170400]
["2016-06-29",8173.1000979999999,8212.4003909999992,8157.6499020000001,8204,8204,147000]
["2016-06-30",8260.25,8308.1503909999992,8242.0996090000008,8287.75,8287.75,279400]
["2016-07-01",8313.0498050000006,8356.75,8308.6503909999992,8328.3496090000008,8328.3496090000008,165500]
["2016-07-04",8376.75,8398.4501949999994,8364.7001949999994,8370.7001949999994,8370.7001949999994,154200]
["2016-07-05",8379.2998050000006,8381.4501949999994,8319.9501949999994,8335.9501949999994,8335.9501949999994,139000]
["2016-07-07",8342,8361.9501949999994,8317.7001949999994,8337.9003909999992,8337.9003909999992,155500]
["2016-07-08",8350,8353.2998050000006,8287.5498050000006,8323.2001949999994,8323.2001949999994,137900]
["2016-07-11",8413.3496090000008,8475.25,8407.0498050000006,8467.9003909999992,8467.9003909999992,149800]
["2016-07-12",8502.5996090000008,8526.5996090000008,8479.2001949999994,8521.0498050000006,8521.0498050000006,183600]
["2016-07-13",8540.4501949999994,8550.25,8493.5498050000006,8519.5,8519.5,195500]
["2016-07-14",8515.75,8571.4003909999992,8500.7001949999994,8565,8565,153900]
["2016-07-15",8565.4501949999994,8594.7998050000006,8510.0498050000006,8541.4003909999992,8541.4003909999992,221700]
["2016-07-18",8564.0498050000006,8587.0996090000008,8494.3496090000008,8508.7001949999994,8508.7001949999994,164300]
["2016-07-19",8514.2998050000006,8540.0498050000006,8476.7001949999994,8528.5498050000006,8528.5498050000006,167900]
["2016-07-20",8515.4501949999994,8569.9003909999992,8512.5498050000006,8565.8496090000008,8565.8496090000008,160300]
["2016-07-21",8582.7001949999994,8585.25,8503.4501949999994,8510.0996090000008,8510.0996090000008,150000]
["2016-07-22",8519.6503909999992,8548.9501949999994,8489.7998050000006,8541.2001949999994,8541.2001949999994,143200]
["2016-07-25",8519.9501949999994,8641.1503909999992,8517.2001949999994,8635.6503909999992,8635.6503909999992,150000]
["2016-07-26",8633.75,8644.9003909999992,8577.1503909999992,8590.6503909999992,8590.6503909999992,154800]
["2016-07-27",8599.4003909999992,8665,8572.0498050000006,8615.7998050000006,8615.7998050000006,184100]
["2016-07-28",8636.9501949999994,8674.7001949999994,8625.25,8666.2998050000006,8666.2998050000006,233500]
["2016-07-29",8668.2998050000006,8670.3496090000008,8631.1503909999992,8638.5,8638.5,157000]
["2016-08-01",8654.2998050000006,8711.2998050000006,8590.5,8636.5498050000006,8636.5498050000006,188400]
["2016-08-02",8647.4501949999994,8687.2001949999994,8611.4003909999992,8622.9003909999992,8622.9003909999992,169400]
["2016-08-03",8635.2001949999994,8635.4501949999994,8529.5996090000008,8544.8496090000008,8544.8496090000008,163000]
["2016-08-04",8599.9501949999994,8601.4003909999992,8518.1503909999992,8551.0996090000008,8551.0996090000008,164700]
["2016-08-05",8600.2001949999994,8689.4003909999992,8590.1503909999992,8683.1503909999992,8683.1503909999992,157900]
["2016-08-08",8712.8496090000008,8723.5,8697.5996090000008,8711.3496090000008,8711.3496090000008,172600]
["2016-08-09",8727.7998050000006,8728.3496090000008,8638.2001949999994,8678.25,8678.25,200100]
["2016-08-10",8686.7001949999994,8690.0996090000008,8564.5996090000008,8575.2998050000006,8575.2998050000006,173600]
["2016-08-11",8572.7998050000006,8601.1503909999992,8540.0498050000006,8592.1503909999992,8592.1503909999992,189200]
["2016-08-12","null","null","null","null","null","null"]
["2016-08-16",8670.25,8682.3496090000008,8600.4501949999994,8642.5498050000006,8642.5498050000006,224800]
["2016-08-17",8639.7998050000006,8667.0996090000008,8603.5996090000008,8624.0498050000006,8624.0498050000006,174100]
["2016-08-18",8648.8496090000008,8690.7001949999994,8645.0498050000006,8673.25,8673.25,164300]
["2016-08-19",8694.2998050000006,8696.5996090000008,8647.0996090000008,8666.9003909999992,8666.9003909999992,191900]
["2016-08-22",8667,8684.8496090000008,8614,8629.1503909999992,8629.1503909999992,152300]
["2016-08-23",8628.3496090000008,8642.1503909999992,8580,8632.5996090000008,8632.5996090000008,187500]
["2016-08-24",8648.5,8661.0498050000006,8620.9003909999992,8650.2998050000006,8650.2998050000006,149600]
["2016-08-25",8668.8496090000008,8683.0498050000006,8583.6503909999992,8592.2001949999994,8592.2001949999994,213100]
["2016-08-26",8614.3496090000008,8622.9501949999994,8547.5498050000006,8572.5498050000006,8572.5498050000006,147500]
["2016-08-29",8583.75,8622,8543.75,8607.4501949999994,8607.4501949999994,129700]
["2016-08-30",8646.75,8750.5996090000008,8642.25,8744.3496090000008,8744.3496090000008,150200]
["2016-08-31",8754.0498050000006,8819.2001949999994,8754.0498050000006,8786.2001949999994,8786.2001949999994,362200]
["2016-09-01",8793.5996090000008,8813.25,8759.9501949999994,8774.6503909999992,8774.6503909999992,238900]
["2016-09-02",8796.3496090000008,8824.0996090000008,8768.2001949999994,8809.6503909999992,8809.6503909999992,191500]
["2016-09-06",8852.7001949999994,8950.8496090000008,8848.4501949999994,8943,8943,195600]
["2016-09-07",8968.7001949999994,8968.7001949999994,8913.3496090000008,8917.9501949999994,8917.9501949999994,290100]
["2016-09-08",8915.5,8960.3496090000008,8896,8952.5,8952.5,217200]
["2016-09-09",8934.2998050000006,8939.1503909999992,8858.7001949999994,8866.7001949999994,8866.7001949999994,175900]
["2016-09-12",8732.9501949999994,8746.9501949999994,8699.4003909999992,8715.5996090000008,8715.5996090000008,184500]
["2016-09-14",8710.6503909999992,8739.8496090000008,8688.9003909999992,8726.5996090000008,8726.5996090000008,184300]
["2016-09-15",8743.8496090000008,8751.9501949999994,8704.3496090000008,8742.5498050000006,8742.5498050000006,145400]
["2016-09-16",8780.8496090000008,8847.6503909999992,8750.5,8779.8496090000008,8779.8496090000008,265800]
["2016-09-19",8788.4501949999994,8824.2998050000006,8774.2001949999994,8808.4003909999992,8808.4003909999992,131700]
["2016-09-20",8816.0996090000008,8816.4501949999994,8759.2998050000006,8775.9003909999992,8775.9003909999992,136500]
["2016-09-21",8790.2998050000006,8826.8496090000008,8757.2998050000006,8777.1503909999992,8777.1503909999992,148800]
["2016-09-22",8873.3496090000008,8893.3496090000008,8837.7998050000006,8867.4501949999994,8867.4501949999994,172800]
["2016-09-23",8880.75,8885.2001949999994,8820.2998050000006,8831.5498050000006,8831.5498050000006,185900]
["2016-09-26",8807.9003909999992,8809.5498050000006,8715.0996090000008,8723.0498050000006,8723.0498050000006,164000]
["2016-09-27",8748.9003909999992,8768.5,8690.5,8706.4003909999992,8706.4003909999992,151400]
["2016-09-28",8711.2001949999994,8767.0498050000006,8703.1503909999992,8745.1503909999992,8745.1503909999992,165500]
["2016-09-29",8792.7001949999994,8800.6503909999992,8558.25,8591.25,8591.25,372900]
["2016-09-30",8581.5,8637.1503909999992,8555.2001949999994,8611.1503909999992,8611.1503909999992,181700]
["2016-10-03",8666.1503909999992,8745.2001949999994,8635,8738.0996090000008,8738.0996090000008,137300]
["2016-10-04",8770,8783.6503909999992,8736.0996090000008,8769.1503909999992,8769.1503909999992,184300]
["2016-10-05",8806.3496090000008,8806.9501949999994,8731.4003909999992,8743.9501949999994,8743.9501949999994,157200]
["2016-10-06",8768.7001949999994,8781.1503909999992,8684.6503909999992,8709.5498050000006,8709.5498050000006,163600]
["2016-10-07",8721.7001949999994,8723.7001949999994,8663.7998050000006,8697.5996090000008,8697.5996090000008,150400]
["2016-10-10",8735.3496090000008,8745.7998050000006,8703.9501949999994,8708.7998050000006,8708.7998050000006,108400]
["2016-10-13",8671.5,8681.5498050000006,8541.3496090000008,8573.3496090000008,8573.3496090000008,212300]
["2016-10-14",8594,8604.4501949999994,8549.7998050000006,8583.4003909999992,8583.4003909999992,162800]
["2016-10-17",8612.9501949999994,8615.4003909999992,8506.1503909999992,8520.4003909999992,8520.4003909999992,197400]
["2016-10-18",8556.0498050000006,8685.0996090000008,8555.9003909999992,8677.9003909999992,8677.9003909999992,216600]
["2016-10-19",8697.5,8698.75,8636.7001949999994,8659.0996090000008,8659.0996090000008,172100]
["2016-10-20",8693.3496090000008,8727,8678.2998050000006,8699.4003909999992,8699.4003909999992,161000]
["2016-10-21",8708.5996090000008,8709.0996090000008,8652.0498050000006,8693.0498050000006,8693.0498050000006,157300]
["2016-10-24",8709.8496090000008,8736.9501949999994,8684.1503909999992,8708.9501949999994,8708.9501949999994,157100]
["2016-10-25",8721.7001949999994,8722.6503909999992,8663.4501949999994,8691.2998050000006,8691.2998050000006,189800]
["2016-10-26",8657.2998050000006,8657.2998050000006,8596.5996090000008,8615.25,8615.25,219300]
["2016-10-27",8607.0996090000008,8624.8496090000008,8550.25,8615.25,8615.25,242800]
["2016-10-28",8625,8653.75,8581.75,8638,8638,175500]
["2016-11-01",8653.1503909999992,8669.5996090000008,8614.5,8626.25,8626.25,165000]
["2016-11-02",8542.7998050000006,8549.5,8504.8496090000008,8514,8514,155300]
["2016-11-03",8499.8496090000008,8537.6503909999992,8476.1503909999992,8484.9501949999994,8484.9501949999994,170500]
["2016-11-04",8503.5996090000008,8504,8400.25,8433.75,8433.75,224800]
["2016-11-07",8535.75,8535.8496090000008,8481.4501949999994,8497.0498050000006,8497.0498050000006,172800]
["2016-11-08",8540,8559.4003909999992,8480.0996090000008,8543.5498050000006,8543.5498050000006,195700]
["2016-11-09",8067.5,8476.2001949999994,8002.25,8432,8432,314300]
["2016-11-10",8555.5996090000008,8598.4501949999994,8510.7001949999994,8525.75,8525.75,263100]
["2016-11-11",8456.6503909999992,8460.5996090000008,8284.9501949999994,8296.2998050000006,8296.2998050000006,266900]
["2016-11-15",8284.8496090000008,8288.5498050000006,8093.2001950000003,8108.4501950000003,8108.4501950000003,359200]
["2016-11-16",8205.6503909999992,8210.0498050000006,8089.3999020000001,8111.6000979999999,8111.6000979999999,269500]
["2016-11-17",8105.1000979999999,8151.25,8060.2998049999997,8079.9501950000003,8079.9501950000003,191300]
["2016-11-18",8097.5498049999997,8128.9501950000003,8048.2998049999997,8074.1000979999999,8074.1000979999999,161200]
["2016-11-21",8102.1000979999999,8102.4501950000003,7916.3999020000001,7929.1000979999999,7929.1000979999999,218800]
["2016-11-22",7989.1499020000001,8019.0498049999997,7938.1499020000001,8002.2998049999997,8002.2998049999997,210200]
["2016-11-23",8051.2001950000003,8055.2001950000003,7973.1000979999999,8033.2998049999997,8033.2998049999997,181000]
["2016-11-24",8011.7998049999997,8024.8500979999999,7952.5498049999997,7965.5,7965.5,260500]
["2016-11-25",8007.9501950000003,8122.25,7976.75,8114.2998049999997,8114.2998049999997,177900]
["2016-11-28",8080.6499020000001,8146.5,8066.5,8126.8999020000001,8126.8999020000001,189700]
["2016-11-29",8131.5498049999997,8197.3496090000008,8128.7001950000003,8142.1499020000001,8142.1499020000001,189700]
["2016-11-30",8172.1499020000001,8234.25,8139.25,8224.5,8224.5,248000]
["2016-12-01",8244,8250.7998050000006,8185.0498049999997,8192.9003909999992,8192.9003909999992,157700]
["2016-12-02",8153.5498049999997,8159.2998049999997,8070.0498049999997,8086.7998049999997,8086.7998049999997,171500]
["2016-12-05",8088.75,8141.8999020000001,8056.8500979999999,8128.75,8128.75,126500]
["2016-12-06",8153.1499020000001,8178.7001950000003,8130.8500979999999,8143.1499020000001,8143.1499020000001,115300]
["2016-12-07",8168.3999020000001,8190.4501950000003,8077.5,8102.0498049999997,8102.0498049999997,169800]
["2016-12-08",8152.1000979999999,8256.25,8151.75,8246.8496090000008,8246.8496090000008,142500]
["2016-12-09",8271.7001949999994,8274.9501949999994,8241.9501949999994,8261.75,8261.75,149700]
["2016-12-12",8230.6503909999992,8230.6503909999992,8154.4501950000003,8170.7998049999997,8170.7998049999997,108100]
["2016-12-13",8196.1503909999992,8228.8496090000008,8155.7998049999997,8221.7998050000006,8221.7998050000006,184000]
["2016-12-14",8229.3496090000008,8229.4003909999992,8165.1000979999999,8182.4501950000003,8182.4501950000003,144600]
["2016-12-15",8128.3999020000001,8225.9003909999992,8121.9501950000003,8153.6000979999999,8153.6000979999999,181800]
["2016-12-16",8178.2001950000003,8178.7001950000003,8127.4501950000003,8139.4501950000003,8139.4501950000003,203000]
["2016-12-19",8126,8132.5,8094.8500979999999,8104.3500979999999,8104.3500979999999,107400]
["2016-12-20",8110.6000979999999,8124.1000979999999,8062.75,8082.3999020000001,8082.3999020000001,128000]
["2016-12-21",8105.8500979999999,8112.5498049999997,8053.25,8061.2998049999997,8061.2998049999997,123700]
["2016-12-22",8043.8500979999999,8046.4501950000003,7964.9501950000003,7979.1000979999999,7979.1000979999999,122600]
["2016-12-23",7972.5,8022.6000979999999,7942.0498049999997,7985.75,7985.75,124100]
["2016-12-26",7965.1000979999999,7970.0498049999997,7893.7998049999997,7908.25,7908.25,106900]
["2016-12-27",7915.0498049999997,8044.6499020000001,7903.7001950000003,8032.8500979999999,8032.8500979999999,118800]
["2016-12-28",8047.5498049999997,8100.5498049999997,8028.3999020000001,8034.8500979999999,8034.8500979999999,126700]
["2016-12-29",8030.6000979999999,8111.1000979999999,8020.7998049999997,8103.6000979999999,8103.6000979999999,178500]
["2016-12-30",8119.6499020000001,8197,8114.75,8185.7998049999997,8185.7998049999997,127600]
["2017-01-02",8210.0996090000008,8212,8133.7998049999997,8179.5,8179.5,118300]
["2017-01-03",8196.0498050000006,8219.0996090000008,8148.6000979999999,8192.25,8192.25,127300]
["2017-01-04",8202.6503909999992,8218.5,8180.8999020000001,8190.5,8190.5,132400]
["2017-01-05",8226.6503909999992,8282.6503909999992,8223.7001949999994,8273.7998050000006,8273.7998050000006,159100]
["2017-01-06",8281.8496090000008,8306.8496090000008,8233.25,8243.7998050000006,8243.7998050000006,139400]
["2017-01-09",8259.3496090000008,8263,8227.75,8236.0498050000006,8236.0498050000006,99100]
["2017-01-10",8262.7001949999994,8293.7998050000006,8261,8288.5996090000008,8288.5996090000008,142900]
["2017-01-11",8327.7998050000006,8389,8322.25,8380.6503909999992,8380.6503909999992,186500]
["2017-01-12",8391.0498050000006,8417.2001949999994,8382.2998050000006,8407.2001949999994,8407.2001949999994,172600]
["2017-01-13",8457.6503909999992,8461.0498050000006,8373.1503909999992,8400.3496090000008,8400.3496090000008,185300]
["2017-01-16",8390.9501949999994,8426.7001949999994,8374.4003909999992,8412.7998050000006,8412.7998050000006,124100]
["2017-01-17",8415.0498050000006,8440.9003909999992,8378.2998050000006,8398,8398,122000]
["2017-01-18",8403.8496090000008,8460.2998050000006,8397.4003909999992,8417,8417,163800]
["2017-01-19",8418.4003909999992,8445.1503909999992,8404.0498050000006,8435.0996090000008,8435.0996090000008,165900]
["2017-01-20",8404.3496090000008,8423.6503909999992,8340.9501949999994,8349.3496090000008,8349.3496090000008,202600]
["2017-01-23",8329.5996090000008,8404.1503909999992,8327.2001949999994,8391.5,8391.5,195000]
["2017-01-24",8407.0498050000006,8480.9501949999994,8398.1503909999992,8475.7998050000006,8475.7998050000006,179200]
["2017-01-25",8499.4501949999994,8612.5996090000008,8493.9501949999994,8602.75,8602.75,292500]
["2017-01-27",8610.5,8672.7001949999994,8606.9003909999992,8641.25,8641.25,275400]
["2017-01-30",8635.5498050000006,8662.5996090000008,8617.75,8632.75,8632.75,304700]
["2017-01-31",8629.4501949999994,8631.75,8552.4003909999992,8561.2998050000006,8561.2998050000006,521000]
["2017-02-01",8570.3496090000008,8722.4003909999992,8537.5,8716.4003909999992,8716.4003909999992,327700]
["2017-02-02",8724.75,8757.5996090000008,8685.7998050000006,8734.25,8734.25,283500]
["2017-02-03",8735.1503909999992,8748.25,8707.75,8740.9501949999994,8740.9501949999994,191000]
["2017-02-06",8785.4501949999994,8814.0996090000008,8770.2001949999994,8801.0498050000006,8801.0498050000006,194400]
["2017-02-07",8805.7001949999994,8809.2998050000006,8741.0498050000006,8768.2998050000006,8768.2998050000006,226300]
["2017-02-08",8774.5498050000006,8791.25,8715,8769.0498050000006,8769.0498050000006,218700]
["2017-02-09",8795.5498050000006,8821.4003909999992,8724.0996090000008,8778.4003909999992,8778.4003909999992,187500]
["2017-02-10",8812.3496090000008,8822.0996090000008,8771.2001949999994,8793.5498050000006,8793.5498050000006,225900]
["2017-02-13",8819.7998050000006,8826.9003909999992,8754.2001949999994,8805.0498050000006,8805.0498050000006,204900]
["2017-02-14",8819.9003909999992,8820.4501949999994,8772.5,8792.2998050000006,8792.2998050000006,188300]
["2017-02-15",8778.9501949999994,8807.9003909999992,8712.8496090000008,8724.7001949999994,8724.7001949999994,216100]
["2017-02-16",8739,8783.9501949999994,8719.5996090000008,8778,8778,184600]
["2017-02-17",8883.7001949999994,8896.4501949999994,8804.25,8821.7001949999994,8821.7001949999994,298300]
["2017-02-20",8818.5498050000006,8886.25,8809.7998050000006,8879.2001949999994,8879.2001949999994,167800]
["2017-02-21",8890.75,8920.7998050000006,8860.9501949999994,8907.8496090000008,8907.8496090000008,175700]
["2017-02-22",8931.5996090000008,8960.75,8905.25,8926.9003909999992,8926.9003909999992,247100]
["2017-02-23",8956.4003909999992,8982.1503909999992,8927.5498050000006,8939.5,8939.5,377200]
["2017-02-27",8943.7001949999994,8951.7998050000006,8888.6503909999992,8896.7001949999994,8896.7001949999994,189900]
["2017-02-28",8898.9501949999994,8914.75,8867.5996090000008,8879.5996090000008,8879.5996090000008,293600]
["2017-03-01",8904.4003909999992,8960.7998050000006,8898.5996090000008,8945.7998050000006,8945.7998050000006,205900]
["2017-03-02",8982.8496090000008,8992.5,8879.7998050000006,8899.75,8899.75,218800]
["2017-03-03",8883.5,8907.0996090000008,8860.0996090000008,8897.5498050000006,8897.5498050000006,202600]
["2017-03-06",8915.0996090000008,8967.7998050000006,8914,8963.4501949999994,8963.4501949999994,174800]
["2017-03-07",8977.75,8977.8496090000008,8932.7998050000006,8946.9003909999992,8946.9003909999992,173400]
["2017-03-08",8950.7001949999994,8957.0498050000006,8891.9501949999994,8924.2998050000006,8924.2998050000006,177800]
["2017-03-09",8914.5,8945.7998050000006,8899.5,8927,8927,171500]
["2017-03-10",8953.7001949999994,8975.7001949999994,8903.9501949999994,8934.5498050000006,8934.5498050000006,152700]
["2017-03-14",9091.6503909999992,9122.75,9060.5,9087,9087,270300]
["2017-03-15",9086.8496090000008,9106.5498050000006,9075.5,9084.7998050000006,9084.7998050000006,240600]
["2017-03-16",9129.6503909999992,9158.4501949999994,9128.5498050000006,9153.7001949999994,9153.7001949999994,208600]
["2017-03-17",9207.7998050000006,9218.4003909999992,9147.5996090000008,9160.0498050000006,9160.0498050000006,286700]
["2017-03-20",9166.9501949999994,9167.5996090000008,9116.2998050000006,9126.8496090000008,9126.8496090000008,332100]
["2017-03-21",9133.9501949999994,9147.75,9087.2001949999994,9121.5,9121.5,247700]
["2017-03-22",9047.2001949999994,9072.9003909999992,9019.2998050000006,9030.4501949999994,9030.4501949999994,232300]
["2017-03-23",9048.75,9099.0498050000006,9048.5996090000008,9086.2998050000006,9086.2998050000006,191800]
["2017-03-24",9104,9133.5498050000006,9089.4003909999992,9108,9108,203700]
["2017-03-27",9093.4501949999994,9094.8496090000008,9024.6503909999992,9045.2001949999994,9045.2001949999994,202700]
["2017-03-28",9081.5,9110.4003909999992,9079.7998050000006,9100.7998050000006,9100.7998050000006,183300]
["2017-03-29",9128.7001949999994,9153.1503909999992,9109.0996090000008,9143.7998050000006,9143.7998050000006,243400]
["2017-03-30",9142.5996090000008,9183.1503909999992,9136.3496090000008,9173.75,9173.75,323400]
["2017-03-31",9158.9003909999992,9191.7001949999994,9152.0996090000008,9173.75,9173.75,190900]
["2017-04-03",9220.5996090000008,9245.3496090000008,9192.4003909999992,9237.8496090000008,9237.8496090000008,139100]
["2017-04-05",9264.4003909999992,9273.9003909999992,9215.4003909999992,9265.1503909999992,9265.1503909999992,184800]
["2017-04-06",9245.7998050000006,9267.9501949999994,9218.8496090000008,9261.9501949999994,9261.9501949999994,186100]
["2017-04-07",9223.7001949999994,9250.5,9188.0996090000008,9198.2998050000006,9198.2998050000006,190000]
["2017-04-10",9225.5996090000008,9225.6503909999992,9174.8496090000008,9181.4501949999994,9181.4501949999994,135800]
["2017-04-11",9184.5498050000006,9242.7001949999994,9172.8496090000008,9237,9237,200100]
["2017-04-12",9242.5,9246.4003909999992,9161.7998050000006,9203.4501949999994,9203.4501949999994,161800]
["2017-04-13",9202.5,9202.6503909999992,9144.9501949999994,9150.7998050000006,9150.7998050000006,166500]
["2017-04-17",9144.75,9160,9120.25,9139.2998050000006,9139.2998050000006,0]
["2017-04-18",9163,9217.9003909999992,9095.4501949999994,9105.1503909999992,9105.1503909999992,174200]
["2017-04-19",9112.2001949999994,9120.5,9075.1503909999992,9103.5,9103.5,173700]
["2017-04-20",9108.0996090000008,9143.9003909999992,9102.6503909999992,9136.4003909999992,9136.4003909999992,170300]
["2017-04-21",9179.0996090000008,9183.6503909999992,9088.75,9119.4003909999992,9119.4003909999992,155200]
["2017-04-24",9135.3496090000008,9225.4003909999992,9130.5498050000006,9217.9501949999994,9217.9501949999994,167700]
["2017-04-25",9273.0498050000006,9309.2001949999994,9250.3496090000008,9306.5996090000008,9306.5996090000008,168700]
["2017-04-26",9336.2001949999994,9367,9301.3496090000008,9351.8496090000008,9351.8496090000008,185700]
["2017-04-27",9359.1503909999992,9367.1503909999992,9322.6503909999992,9342.1503909999992,9342.1503909999992,209400]
["2017-04-28",9340.9501949999994,9342.6503909999992,9282.25,9304.0498050000006,9304.0498050000006,162200]
["2017-05-02",9339.8496090000008,9352.5498050000006,9269.9003909999992,9313.7998050000006,9313.7998050000006,161600]
["2017-05-03",9344.7001949999994,9346.2998050000006,9298.4003909999992,9311.9501949999994,9311.9501949999994,151600]
["2017-05-04",9360.9501949999994,9365.6503909999992,9323.25,9359.9003909999992,9359.9003909999992,269600]
["2017-05-05",9374.5498050000006,9377.0996090000008,9272,9285.2998050000006,9285.2998050000006,231900]
["2017-05-08",9311.4501949999994,9338.7001949999994,9297.9501949999994,9314.0498050000006,9314.0498050000006,174300]
["2017-05-09",9337.3496090000008,9338.9501949999994,9307.7001949999994,9316.8496090000008,9316.8496090000008,132300]
["2017-05-10",9339.6503909999992,9414.75,9336,9407.2998050000006,9407.2998050000006,152700]
["2017-05-11",9448.5996090000008,9450.6503909999992,9411.2998050000006,9422.4003909999992,9422.4003909999992,171100]
["2017-05-12",9436.6503909999992,9437.75,9372.5498050000006,9400.9003909999992,9400.9003909999992,154300]
["2017-05-15",9433.5498050000006,9449.25,9423.0996090000008,9445.4003909999992,9445.4003909999992,140800]
["2017-05-16",9461,9517.2001949999994,9456.3496090000008,9512.25,9512.25,166500]
["2017-05-17",9517.5996090000008,9532.5996090000008,9486.0996090000008,9525.75,9525.75,205500]
["2017-05-18",9453.2001949999994,9489.0996090000008,9418.0996090000008,9429.4501949999994,9429.4501949999994,193300]
["2017-05-19",9469.9003909999992,9505.75,9390.75,9427.9003909999992,9427.9003909999992,252100]
["2017-05-22",9480.25,9498.6503909999992,9427.9003909999992,9438.25,9438.25,196800]
["2017-05-23",9445.0498050000006,9448.0498050000006,9370,9386.1503909999992,9386.1503909999992,224400]
["2017-05-24",9410.9003909999992,9431.9003909999992,9341.6503909999992,9360.5498050000006,9360.5498050000006,211800]
["2017-05-25",9384.0498050000006,9523.2998050000006,9379.2001949999994,9509.75,9509.75,289200]
["2017-05-26",9507.75,9604.9003909999992,9495.4003909999992,9595.0996090000008,9595.0996090000008,218800]
["2017-05-29",9560.0498050000006,9637.75,9547.7001949999994,9604.9003909999992,9604.9003909999992,235000]
["2017-05-30",9590.6503909999992,9635.2998050000006,9581.2001949999994,9624.5498050000006,9624.5498050000006,193900]
["2017-05-31",9636.5498050000006,9649.5996090000008,9609.25,9621.25,9621.25,414300]
["2017-06-01",9603.5498050000006,9634.6503909999992,9589.9003909999992,9616.0996090000008,9616.0996090000008,176100]
["2017-06-02",9657.1503909999992,9673.5,9637.4501949999994,9653.5,9653.5,162200]
["2017-06-05",9656.2998050000006,9687.2001949999994,9640.7001949999994,9675.0996090000008,9675.0996090000008,127700]
["2017-06-06",9704.25,9709.2998050000006,9630.2001949999994,9637.1503909999992,9637.1503909999992,145900]
["2017-06-07",9663.9501949999994,9678.5498050000006,9630.5498050000006,9663.9003909999992,9663.9003909999992,160700]
["2017-06-08",9682.4003909999992,9688.7001949999994,9641.5,9647.25,9647.25,155400]
["2017-06-09",9638.5498050000006,9676.25,9608.1503909999992,9668.25,9668.25,159000]
["2017-06-12",9646.7001949999994,9647.0498050000006,9598.5,9616.4003909999992,9616.4003909999992,141400]
["2017-06-13",9615.5498050000006,9654.1503909999992,9595.4003909999992,9606.9003909999992,9606.9003909999992,129700]
["2017-06-14",9621.5498050000006,9627.4003909999992,9580.4501949999994,9618.1503909999992,9618.1503909999992,181800]
["2017-06-15",9617.9003909999992,9621.4003909999992,9560.7998050000006,9578.0498050000006,9578.0498050000006,171100]
["2017-06-16",9595.4501949999994,9615.8496090000008,9565.5,9588.0498050000006,9588.0498050000006,213200]
["2017-06-19",9626.4003909999992,9673.2998050000006,9614.9003909999992,9657.5498050000006,9657.5498050000006,141700]
["2017-06-20",9670.5,9676.5,9643.75,9653.5,9653.5,159500]
["2017-06-21",9648.0996090000008,9650.4501949999994,9608.5996090000008,9633.5996090000008,9633.5996090000008,144000]
["2017-06-22",9642.6503909999992,9698.8496090000008,9617.75,9630,9630,198800]
["2017-06-23",9643.25,9647.6503909999992,9565.2998050000006,9574.9501949999994,9574.9501949999994,175200]
["2017-06-27",9594.0498050000006,9615.4003909999992,9473.4501949999994,9511.4003909999992,9511.4003909999992,203300]
["2017-06-28",9520.2001949999994,9522.5,9474.3496090000008,9491.25,9491.25,172400]
["2017-06-29",9522.9501949999994,9575.7998050000006,9493.7998050000006,9504.0996090000008,9504.0996090000008,259300]
["2017-06-30",9478.5,9535.7998050000006,9448.75,9520.9003909999992,9520.9003909999992,179600]
["2017-07-03",9587.9501949999994,9624,9543.5498050000006,9615,9615,183000]
["2017-07-04",9645.9003909999992,9650.6503909999992,9595.5,9613.2998050000006,9613.2998050000006,144800]
["2017-07-05",9619.75,9643.6503909999992,9607.3496090000008,9637.5996090000008,9637.5996090000008,130800]
["2017-07-06",9653.5996090000008,9700.7001949999994,9639.9501949999994,9674.5498050000006,9674.5498050000006,147400]
["2017-07-07",9670.3496090000008,9684.25,9642.6503909999992,9665.7998050000006,9665.7998050000006,141800]
["2017-07-10",9719.2998050000006,9782.1503909999992,9646.4501949999994,9771.0498050000006,9771.0498050000006,37500]
["2017-07-11",9797.4501949999994,9830.0498050000006,9778.8496090000008,9786.0498050000006,9786.0498050000006,179700]
["2017-07-12",9807.2998050000006,9824.9501949999994,9787.7001949999994,9816.0996090000008,9816.0996090000008,145500]
["2017-07-13",9855.7998050000006,9897.25,9853.4501949999994,9891.7001949999994,9891.7001949999994,181300]
["2017-07-14",9913.2998050000006,9913.2998050000006,9845.4501949999994,9886.3496090000008,9886.3496090000008,159600]
["2017-07-17",9908.1503909999992,9928.2001949999994,9894.7001949999994,9915.9501949999994,9915.9501949999994,163500]
["2017-07-18",9832.7001949999994,9885.3496090000008,9792.0498050000006,9827.1503909999992,9827.1503909999992,293900]
["2017-07-19",9855.9501949999994,9905.0498050000006,9851.6503909999992,9899.5996090000008,9899.5996090000008,200200]
["2017-07-20",9920.2001949999994,9922.5498050000006,9863.4501949999994,9873.2998050000006,9873.2998050000006,161100]
["2017-07-21",9899.5996090000008,9924.7001949999994,9838,9915.25,9915.25,187500]
["2017-07-24",9936.7998050000006,9982.0498050000006,9919.5996090000008,9966.4003909999992,9966.4003909999992,0]
["2017-07-25",10010.549805000001,10011.299805000001,9949.0996090000008,9964.5498050000006,9964.5498050000006,185500]
["2017-07-26",9983.6503909999992,10025.950194999999,9965.9501949999994,10020.650390999999,10020.650390999999,197600]
["2017-07-27",10063.25,10114.849609000001,10005.5,10020.549805000001,10020.549805000001,287900]
["2017-07-28",9996.5498050000006,10026.049805000001,9944.5,10014.5,10014.5,191600]
["2017-07-31",10034.700194999999,10085.900390999999,10016.950194999999,10077.099609000001,10077.099609000001,237700]
["2017-08-01",10101.049805000001,10128.599609000001,10065.75,10114.650390999999,10114.650390999999,184300]
["2017-08-02",10136.299805000001,10137.849609000001,10054.200194999999,10081.5,10081.5,161500]
["2017-08-03",10081.150390999999,10081.150390999999,9998.25,10013.650390999999,10013.650390999999,192700]
["2017-08-04",10008.599609000001,10075.25,9988.3496090000008,10066.400390999999,10066.400390999999,178600]
["2017-08-07",10074.799805000001,10088.099609000001,10046.349609000001,10057.400390999999,10057.400390999999,137400]
["2017-08-08",10068.349609000001,10083.799805000001,9947,9978.5498050000006,9978.5498050000006,203300]
["2017-08-09",9961.1503909999992,9969.7998050000006,9893.0498050000006,9908.0498050000006,9908.0498050000006,169200]
["2017-08-10",9872.8496090000008,9892.6503909999992,9776.2001949999994,9820.25,9820.25,235500]
["2017-08-11",9712.1503909999992,9771.6503909999992,9685.5498050000006,9710.7998050000006,9710.7998050000006,285900]
["2017-08-14",9755.75,9818.2998050000006,9752.0996090000008,9794.1503909999992,9794.1503909999992,195600]
["2017-08-16",9825.8496090000008,9903.9501949999994,9773.8496090000008,9897.2998050000006,9897.2998050000006,219500]
["2017-08-17",9945.5498050000006,9947.7998050000006,9883.75,9904.1503909999992,9904.1503909999992,197600]
["2017-08-18",9865.9501949999994,9865.9501949999994,9783.6503909999992,9837.4003909999992,9837.4003909999992,246300]
["2017-08-21",9864.25,9884.3496090000008,9740.0996090000008,9754.3496090000008,9754.3496090000008,205300]
["2017-08-22",9815.75,9828.4501949999994,9752.5996090000008,9765.5498050000006,9765.5498050000006,183600]
["2017-08-23",9803.0498050000006,9857.9003909999992,9786.75,9852.5,9852.5,168600]
["2017-08-24",9881.2001949999994,9881.5,9848.8496090000008,9857.0498050000006,9857.0498050000006,184700]
["2017-08-28",9907.1503909999992,9925.75,9882,9912.7998050000006,9912.7998050000006,159600]
["2017-08-29",9886.4003909999992,9887.3496090000008,9783.75,9796.0498050000006,9796.0498050000006,173300]
["2017-08-30",9859.5,9909.4501949999994,9850.7998050000006,9884.4003909999992,9884.4003909999992,157800]
["2017-08-31",9905.7001949999994,9925.0996090000008,9856.9501949999994,9917.9003909999992,9917.9003909999992,327700]
["2017-09-01",9937.6503909999992,9983.4501949999994,9909.8496090000008,9974.4003909999992,9974.4003909999992,157800]
["2017-09-04",9984.1503909999992,9988.4003909999992,9861,9912.8496090000008,9912.8496090000008,148800]
["2017-09-05",9933.25,9963.0996090000008,9901.0498050000006,9952.2001949999994,9952.2001949999994,139200]
["2017-09-06",9899.25,9931.5498050000006,9882.5498050000006,9916.2001949999994,9916.2001949999994,149200]
["2017-09-07",9945.8496090000008,9964.8496090000008,9917.2001949999994,9929.9003909999992,9929.9003909999992,188800]
["2017-09-08",9958.6503909999992,9963.5996090000008,9913.2998050000006,9934.7998050000006,9934.7998050000006,163600]
["2017-09-11",9971.75,10028.650390999999,9968.7998050000006,10006.049805000001,10006.049805000001,173000]
["2017-09-12",10056.849609000001,10097.549805000001,10028.049805000001,10093.049805000001,10093.049805000001,182600]
["2017-09-13",10099.25,10131.950194999999,10063.150390999999,10079.299805000001,10079.299805000001,215000]
["2017-09-14",10107.400390999999,10126.5,10070.349609000001,10086.599609000001,10086.599609000001,225600]
["2017-09-15",10062.349609000001,10115.150390999999,10043.650390999999,10085.400390999999,10085.400390999999,266600]
["2017-09-18",10133.099609000001,10171.700194999999,10131.299805000001,10153.099609000001,10153.099609000001,156100]
["2017-09-19",10175.599609000001,10178.950194999999,10129.950194999999,10147.549805000001,10147.549805000001,187500]
["2017-09-20",10160.950194999999,10171.049805000001,10134.200194999999,10141.150390999999,10141.150390999999,199400]
["2017-09-21",10139.599609000001,10158.900390999999,10058.599609000001,10121.900390999999,10121.900390999999,191800]
["2017-09-22",10094.349609000001,10095.049805000001,9952.7998050000006,9964.4003909999992,9964.4003909999992,226600]
["2017-09-25",9960.0996090000008,9960.5,9816.0498050000006,9872.5996090000008,9872.5996090000008,221400]
["2017-09-26",9875.25,9891.3496090000008,9813,9871.5,9871.5,190900]
["2017-09-27",9920.5996090000008,9921.0498050000006,9714.4003909999992,9735.75,9735.75,200100]
["2017-09-28",9736.4003909999992,9789.2001949999994,9687.5498050000006,9768.9501949999994,9768.9501949999994,385000]
["2017-09-29",9814.2998050000006,9854,9775.3496090000008,9788.5996090000008,9788.5996090000008,196300]
["2017-10-03",9893.2998050000006,9895.4003909999992,9831.0498050000006,9859.5,9859.5,162800]
["2017-10-04",9884.3496090000008,9938.2998050000006,9850.6503909999992,9914.9003909999992,9914.9003909999992,156200]
["2017-10-05",9927,9945.9501949999994,9881.8496090000008,9888.7001949999994,9888.7001949999994,147800]
["2017-10-06",9908.1503909999992,9989.3496090000008,9906.5996090000008,9979.7001949999994,9979.7001949999994,195800]
["2017-10-09",9988.2001949999994,10015.75,9959.4501949999994,9988.75,9988.75,143900]
["2017-10-10",10013.700194999999,10034,10002.299805000001,10016.950194999999,10016.950194999999,148600]
["2017-10-11",10042.599609000001,10067.25,9955.7998050000006,9984.7998050000006,9984.7998050000006,189700]
["2017-10-12",10011.200194999999,10104.450194999999,9977.0996090000008,10096.400390999999,10096.400390999999,200900]
["2017-10-13",10123.700194999999,10191.900390999999,10120.099609000001,10167.450194999999,10167.450194999999,230100]
["2017-10-16",10207.400390999999,10242.950194999999,10175.099609000001,10230.849609000001,10230.849609000001,203000]
["2017-10-17",10227.650390999999,10251.849609000001,10212.599609000001,10234.450194999999,10234.450194999999,195700]
["2017-10-18",10209.400390999999,10236.450194999999,10175.75,10210.849609000001,10210.849609000001,254200]
["2017-10-19",10210.349609000001,10211.950194999999,10123.349609000001,10146.549805000001,10146.549805000001,30200]
["2017-10-23",10176.650390999999,10224.150390999999,10124.5,10184.849609000001,10184.849609000001,218100]
["2017-10-24",10218.549805000001,10237.75,10182.400390999999,10207.700194999999,10207.700194999999,217200]
["2017-10-25",10321.150390999999,10340.549805000001,10240.900390999999,10295.349609000001,10295.349609000001,594200]
["2017-10-26",10291.799805000001,10355.650390999999,10271.849609000001,10343.799805000001,10343.799805000001,429700]
["2017-10-27",10362.299805000001,10366.150390999999,10311.299805000001,10323.049805000001,10323.049805000001,312700]
["2017-10-30",10353.849609000001,10384.5,10344.299805000001,10363.650390999999,10363.650390999999,236900]
["2017-10-31",10364.900390999999,10367.700194999999,10323.950194999999,10335.299805000001,10335.299805000001,232600]
["2017-11-01",10390.349609000001,10451.650390999999,10383.049805000001,10440.5,10440.5,260300]
["2017-11-02",10440.5,10453,10412.549805000001,10423.799805000001,10423.799805000001,201500]
["2017-11-03",10461.549805000001,10461.700194999999,10403.599609000001,10452.5,10452.5,199900]
["2017-11-06",10431.75,10490.450194999999,10413.75,10451.799805000001,10451.799805000001,193600]
["2017-11-07",10477.150390999999,10485.75,10340.799805000001,10350.150390999999,10350.150390999999,286900]
["2017-11-08",10361.950194999999,10384.25,10285.5,10303.150390999999,10303.150390999999,274500]
["2017-11-09",10358.650390999999,10368.450194999999,10266.950194999999,10308.950194999999,10308.950194999999,240200]
["2017-11-10",10304.349609000001,10344.950194999999,10254.099609000001,10321.75,10321.75,279400]
["2017-11-13",10322,10334.150390999999,10216.25,10224.950194999999,10224.950194999999,210300]
["2017-11-14",10223.400390999999,10248,10175.549805000001,10186.599609000001,10186.599609000001,305000]
["2017-11-15",10171.950194999999,10175.450194999999,10094,10118.049805000001,10118.049805000001,207400]
["2017-11-16",10152.900390999999,10232.25,10139.200194999999,10214.75,10214.75,182600]
["2017-11-17",10324.549805000001,10343.599609000001,10268.049805000001,10283.599609000001,10283.599609000001,203300]
["2017-11-20",10287.200194999999,10309.849609000001,10261.5,10298.75,10298.75,147200]
["2017-11-21",10329.25,10358.700194999999,10315.049805000001,10326.900390999999,10326.900390999999,186100]
["2017-11-22",10350.799805000001,10368.700194999999,10309.549805000001,10342.299805000001,10342.299805000001,157600]
["2017-11-23",10358.450194999999,10374.299805000001,10307.299805000001,10348.75,10348.75,153000]
["2017-11-24",10366.799805000001,10404.5,10362.25,10389.700194999999,10389.700194999999,129200]
["2017-11-27",10361.049805000001,10407.150390999999,10340.200194999999,10399.549805000001,10399.549805000001,141900]
["2017-11-28",10387.900390999999,10409.549805000001,10355.200194999999,10370.25,10370.25,196000]
["2017-11-29",10376.650390999999,10392.950194999999,10345.900390999999,10361.299805000001,10361.299805000001,152500]
["2017-11-30",10332.700194999999,10332.700194999999,10211.25,10226.549805000001,10226.549805000001,342500]
["2017-12-01",10263.700194999999,10272.700194999999,10108.549805000001,10121.799805000001,10121.799805000001,143400]
["2017-12-04",10175.049805000001,10179.200194999999,10095.700194999999,10127.75,10127.75,148600]
["2017-12-05",10118.25,10147.950194999999,10069.099609000001,10118.25,10118.25,155500]
["2017-12-06",10088.799805000001,10104.200194999999,10033.349609000001,10044.099609000001,10044.099609000001,166100]
["2017-12-07",10063.450194999999,10182.650390999999,10061.900390999999,10166.700194999999,10166.700194999999,166200]
["2017-12-08",10198.450194999999,10270.849609000001,10195.25,10265.650390999999,10265.650390999999,200000]
["2017-12-11",10310.5,10329.200194999999,10282.049805000001,10322.25,10322.25,147400]
["2017-12-12",10324.900390999999,10326.099609000001,10230.200194999999,10240.150390999999,10240.150390999999,175100]
["2017-12-13",10236.599609000001,10296.549805000001,10169.849609000001,10192.950194999999,10192.950194999999,181600]
["2017-12-14",10229.299805000001,10276.099609000001,10141.549805000001,10252.099609000001,10252.099609000001,154300]
["2017-12-15",10345.650390999999,10373.099609000001,10319.650390999999,10333.25,10333.25,255100]
["2017-12-18",10263.099609000001,10443.549805000001,10074.799805000001,10388.75,10388.75,230400]
["2017-12-19",10414.799805000001,10472.200194999999,10406,10463.200194999999,10463.200194999999,169100]
["2017-12-20",10494.400390999999,10494.450194999999,10437.150390999999,10444.200194999999,10444.200194999999,175200]
["2017-12-21",10473.950194999999,10473.950194999999,10426.900390999999,10440.299805000001,10440.299805000001,151900]
["2017-12-22",10457.299805000001,10501.099609000001,10448.25,10493,10493,138800]
["2017-12-26",10512.299805000001,10545.450194999999,10477.950194999999,10531.5,10531.5,155600]
["2017-12-27",10531.049805000001,10552.400390999999,10469.25,10490.75,10490.75,165200]
["2017-12-28",10498.200194999999,10534.549805000001,10460.450194999999,10477.900390999999,10477.900390999999,272900]
["2017-12-29",10492.349609000001,10538.700194999999,10488.650390999999,10530.700194999999,10530.700194999999,152000]
["2018-01-01","null","null","null","null","null","null"]
["2018-01-02",10477.549805000001,10495.200194999999,10404.650390999999,10442.200194999999,10442.200194999999,153400]
["2018-01-03",10482.650390999999,10503.599609000001,10429.549805000001,10443.200194999999,10443.200194999999,167300]
["2018-01-04",10469.400390999999,10513,10441.450194999999,10504.799805000001,10504.799805000001,174900]
["2018-01-05",10534.25,10566.099609000001,10520.099609000001,10558.849609000001,10558.849609000001,180900]
["2018-01-08",10591.700194999999,10631.200194999999,10588.549805000001,10623.599609000001,10623.599609000001,169000]
["2018-01-09",10645.099609000001,10659.150390999999,10603.599609000001,10637,10637,205000]
["2018-01-10",10652.049805000001,10655.5,10592.700194999999,10632.200194999999,10632.200194999999,176400]
["2018-01-11",10637.049805000001,10664.599609000001,10612.349609000001,10651.200194999999,10651.200194999999,153800]
["2018-01-12",10682.549805000001,10690.400390999999,10597.099609000001,10681.25,10681.25,175200]
["2018-01-15",10718.5,10782.650390999999,10713.799805000001,10741.549805000001,10741.549805000001,175900]
["2018-01-16",10761.5,10762.349609000001,10687.849609000001,10700.450194999999,10700.450194999999,211000]
["2018-01-17",10702.450194999999,10803,10666.75,10788.549805000001,10788.549805000001,252700]
["2018-01-18",10873.400390999999,10887.5,10782.400390999999,10817,10817,312000]
["2018-01-19",10829.200194999999,10906.849609000001,10793.900390999999,10894.700194999999,10894.700194999999,207600]
["2018-01-22",10883.200194999999,10975.099609000001,10881.400390999999,10966.200194999999,10966.200194999999,231600]
["2018-01-23",10997.400390999999,11092.900390999999,10994.549805000001,11083.700194999999,11083.700194999999,284600]
["2018-01-24",11069.349609000001,11110.099609000001,11046.150390999999,11086,11086,283400]
["2018-01-25",11095.599609000001,11095.599609000001,11009.200194999999,11069.650390999999,11069.650390999999,330300]
["2018-01-29",11079.349609000001,11171.549805000001,11075.950194999999,11130.400390999999,11130.400390999999,241700]
["2018-01-30",11120.849609000001,11121.099609000001,11033.900390999999,11049.650390999999,11049.650390999999,228000]
["2018-01-31",11018.799805000001,11058.5,10979.299805000001,11027.700194999999,11027.700194999999,245900]
["2018-02-01",11044.549805000001,11117.349609000001,10878.799805000001,11016.900390999999,11016.900390999999,306200]
["2018-02-02",10938.200194999999,10954.950194999999,10736.099609000001,10760.599609000001,10760.599609000001,282700]
["2018-02-05",10604.299805000001,10702.75,10586.799805000001,10666.549805000001,10666.549805000001,240100]
["2018-02-06",10295.150390999999,10594.150390999999,10276.299805000001,10498.25,10498.25,266500]
["2018-02-07",10607.200194999999,10614,10446.400390999999,10476.700194999999,10476.700194999999,250400]
["2018-02-08",10518.5,10637.799805000001,10479.549805000001,10576.849609000001,10576.849609000001,232200]
["2018-02-09",10416.5,10480.200194999999,10398.200194999999,10454.950194999999,10454.950194999999,191600]
["2018-02-12",10518.200194999999,10555.5,10485.400390999999,10539.75,10539.75,217400]
["2018-02-14",10585.75,10590.549805000001,10456.650390999999,10500.900390999999,10500.900390999999,229200]
["2018-02-15",10537.900390999999,10618.099609000001,10511.049805000001,10545.5,10545.5,210600]
["2018-02-16",10596.200194999999,10612.900390999999,10434.049805000001,10452.299805000001,10452.299805000001,184300]
["2018-02-19",10488.900390999999,10489.349609000001,10302.75,10378.400390999999,10378.400390999999,187300]
["2018-02-20",10391,10429.349609000001,10347.650390999999,10360.400390999999,10360.400390999999,187700]
["2018-02-21",10426,10426.099609000001,10349.599609000001,10397.450194999999,10397.450194999999,234100]
["2018-02-22",10354.349609000001,10397.549805000001,10340.650390999999,10382.700194999999,10382.700194999999,313600]
["2018-02-23",10408.099609000001,10499.099609000001,10396.650390999999,10491.049805000001,10491.049805000001,210600]
["2018-02-26",10526.549805000001,10592.950194999999,10520.200194999999,10582.599609000001,10582.599609000001,171900]
["2018-02-27",10615.200194999999,10631.650390999999,10537.25,10554.299805000001,10554.299805000001,187500]
["2018-02-28",10488.950194999999,10535.5,10461.549805000001,10492.849609000001,10492.849609000001,286000]
["2018-03-01",10479.950194999999,10525.5,10447.150390999999,10458.349609000001,10458.349609000001,176000]
["2018-03-05",10428.299805000001,10428.700194999999,10323.900390999999,10358.849609000001,10358.849609000001,194000]
["2018-03-06",10420.5,10441.349609000001,10215.900390999999,10249.25,10249.25,222900]
["2018-03-07",10232.950194999999,10243.349609000001,10141.549805000001,10154.200194999999,10154.200194999999,249500]
["2018-03-08",10216.25,10270.349609000001,10146.400390999999,10242.650390999999,10242.650390999999,226400]
["2018-03-09",10271.299805000001,10296.700194999999,10211.900390999999,10226.849609000001,10226.849609000001,186500]
["2018-03-12",10301.599609000001,10433.650390999999,10295.450194999999,10421.400390999999,10421.400390999999,216400]
["2018-03-13",10389.5,10478.599609000001,10377.849609000001,10426.849609000001,10426.849609000001,266700]
["2018-03-14",10393.049805000001,10420.349609000001,10336.299805000001,10410.900390999999,10410.900390999999,181400]
["2018-03-15",10405.450194999999,10420,10346.200194999999,10360.150390999999,10360.150390999999,173900]
["2018-03-16",10345.150390999999,10346.299805000001,10180.25,10195.150390999999,10195.150390999999,328500]
["2018-03-19",10215.349609000001,10224.549805000001,10075.299805000001,10094.25,10094.25,210200]
["2018-03-20",10051.549805000001,10155.650390999999,10049.099609000001,10124.349609000001,10124.349609000001,203000]
["2018-03-21",10181.950194999999,10227.299805000001,10132.950194999999,10155.25,10155.25,204800]
["2018-03-22",10167.5,10207.849609000001,10105.400390999999,10114.75,10114.75,230500]
["2018-03-23",9968.7998050000006,10027.700194999999,9951.9003909999992,9998.0498050000006,9998.0498050000006,285700]
["2018-03-26",9989.1503909999992,10143.5,9958.5498050000006,10130.650390999999,10130.650390999999,262600]
["2018-03-27",10188,10207.900390999999,10139.650390999999,10184.150390999999,10184.150390999999,225700]
["2018-03-28",10143.599609000001,10158.349609000001,10096.900390999999,10113.700194999999,10113.700194999999,344400]
["2018-04-02",10151.650390999999,10220.099609000001,10127.75,10211.799805000001,10211.799805000001,225400]
["2018-04-03",10186.849609000001,10255.349609000001,10171.049805000001,10245,10245,205300]
["2018-04-04",10274.599609000001,10279.849609000001,10111.299805000001,10128.400390999999,10128.400390999999,231100]
["2018-04-05",10228.450194999999,10331.799805000001,10227.450194999999,10325.150390999999,10325.150390999999,236800]
["2018-04-06",10322.75,10350.450194999999,10290.849609000001,10331.599609000001,10331.599609000001,200200]
["2018-04-09",10333.700194999999,10397.700194999999,10328.5,10379.349609000001,10379.349609000001,221600]
["2018-04-10",10412.900390999999,10424.849609000001,10381.5,10402.25,10402.25,251700]
["2018-04-11",10428.150390999999,10428.150390999999,10355.599609000001,10417.150390999999,10417.150390999999,250400]
["2018-04-12",10410.650390999999,10469.900390999999,10395.25,10458.650390999999,10458.650390999999,238600]
["2018-04-13",10495.299805000001,10519.900390999999,10451.450194999999,10480.599609000001,10480.599609000001,213100]
["2018-04-16",10398.299805000001,10540.150390999999,10396.349609000001,10528.349609000001,10528.349609000001,195000]
["2018-04-17",10557.299805000001,10560.450194999999,10495.650390999999,10548.700194999999,10548.700194999999,206100]
["2018-04-18",10578.900390999999,10594.200194999999,10509.700194999999,10526.200194999999,10526.200194999999,205400]
["2018-04-19",10563.650390999999,10572.200194999999,10546.200194999999,10565.299805000001,10565.299805000001,262600]
["2018-04-20",10560.349609000001,10582.349609000001,10527.450194999999,10564.049805000001,10564.049805000001,244600]
["2018-04-23",10592.799805000001,10638.349609000001,10514.950194999999,10584.700194999999,10584.700194999999,194200]
["2018-04-24",10578.099609000001,10636.799805000001,10569,10614.349609000001,10614.349609000001,219200]
["2018-04-25",10612.400390999999,10612.599609000001,10536.450194999999,10570.549805000001,10570.549805000001,189200]
["2018-04-26",10586.5,10628.400390999999,10559.650390999999,10617.799805000001,10617.799805000001,335100]
["2018-04-27",10651.650390999999,10719.799805000001,10647.549805000001,10692.299805000001,10692.299805000001,0]
["2018-04-30",10705.75,10759,10704.599609000001,10739.349609000001,10739.349609000001,173800]
["2018-05-02",10783.849609000001,10784.650390999999,10689.799805000001,10718.049805000001,10718.049805000001,229700]
["2018-05-03",10720.150390999999,10720.599609000001,10647.450194999999,10679.650390999999,10679.650390999999,185200]
["2018-05-04",10700.450194999999,10700.450194999999,10601.599609000001,10618.25,10618.25,186500]
["2018-05-07",10653.150390999999,10725.650390999999,10635.650390999999,10715.5,10715.5,168400]
["2018-05-08",10757.900390999999,10758.549805000001,10689.400390999999,10717.799805000001,10717.799805000001,269800]
["2018-05-09",10693.349609000001,10766.25,10689.849609000001,10741.700194999999,10741.700194999999,215400]
["2018-05-10",10779.650390999999,10785.549805000001,10705,10716.549805000001,10716.549805000001,192100]
["2018-05-11",10741.950194999999,10812.049805000001,10724.450194999999,10806.5,10806.5,203100]
["2018-05-14",10815.150390999999,10834.849609000001,10774.75,10806.599609000001,10806.599609000001,171400]
["2018-05-15",10812.599609000001,10929.200194999999,10781.400390999999,10801.849609000001,10801.849609000001,254300]
["2018-05-16",10751.950194999999,10790.450194999999,10699.700194999999,10741.099609000001,10741.099609000001,231100]
["2018-05-17",10775.599609000001,10777.25,10664.5,10682.700194999999,10682.700194999999,214100]
["2018-05-18",10671.849609000001,10674.950194999999,10589.099609000001,10596.400390999999,10596.400390999999,223000]
["2018-05-21",10616.700194999999,10621.700194999999,10505.799805000001,10516.700194999999,10516.700194999999,0]
["2018-05-22",10518.450194999999,10558.599609000001,10490.549805000001,10536.700194999999,10536.700194999999,241700]
["2018-05-23",10521.099609000001,10533.549805000001,10417.799805000001,10430.349609000001,10430.349609000001,290900]
["2018-05-24",10464.849609000001,10535.150390999999,10419.799805000001,10513.849609000001,10513.849609000001,297600]
["2018-05-25",10533.049805000001,10628.049805000001,10524,10605.150390999999,10605.150390999999,260800]
["2018-05-28",10648.349609000001,10709.799805000001,10640.549805000001,10688.650390999999,10688.650390999999,232600]
["2018-05-29",10689.400390999999,10717.25,10616.099609000001,10633.299805000001,10633.299805000001,225800]
["2018-05-30",10579,10648.700194999999,10558.450194999999,10614.349609000001,10614.349609000001,238700]
["2018-05-31",10670.099609000001,10763.799805000001,10620.400390999999,10736.150390999999,10736.150390999999,610300]
["2018-06-01",10738.450194999999,10764.75,10681.5,10696.200194999999,10696.200194999999,220600]
["2018-06-04",10765.950194999999,10770.299805000001,10618.349609000001,10628.5,10628.5,203800]
["2018-06-05",10630.700194999999,10633.150390999999,10550.900390999999,10593.150390999999,10593.150390999999,167700]
["2018-06-06",10603.450194999999,10698.349609000001,10587.5,10684.650390999999,10684.650390999999,189900]
["2018-06-07",10722.599609000001,10818,10722.599609000001,10768.349609000001,10768.349609000001,220900]
["2018-06-08",10736.400390999999,10779.450194999999,10709.049805000001,10767.650390999999,10767.650390999999,209400]
["2018-06-11",10781.849609000001,10850.549805000001,10777.049805000001,10786.950194999999,10786.950194999999,211400]
["2018-06-12",10816.150390999999,10856.549805000001,10789.400390999999,10842.849609000001,10842.849609000001,198300]
["2018-06-13",10887.5,10893.25,10842.650390999999,10856.700194999999,10856.700194999999,213400]
["2018-06-14",10832.900390999999,10833.700194999999,10773.549805000001,10808.049805000001,10808.049805000001,184300]
["2018-06-15",10808.650390999999,10834,10755.400390999999,10817.700194999999,10817.700194999999,305400]
["2018-06-18",10830.200194999999,10830.200194999999,10787.349609000001,10799.849609000001,10799.849609000001,196600]
["2018-06-19",10789.450194999999,10789.450194999999,10701.200194999999,10710.450194999999,10710.450194999999,224500]
["2018-06-20",10734.650390999999,10781.799805000001,10724.049805000001,10772.049805000001,10772.049805000001,193500]
["2018-06-21",10808.450194999999,10809.599609000001,10725.900390999999,10741.099609000001,10741.099609000001,223600]
["2018-06-22",10742.700194999999,10837,10710.450194999999,10821.849609000001,10821.849609000001,229800]
["2018-06-25",10822.900390999999,10831.049805000001,10753.049805000001,10762.450194999999,10762.450194999999,229600]
["2018-06-26",10742.700194999999,10805.25,10732.549805000001,10769.150390999999,10769.150390999999,220000]
["2018-06-27",10785.5,10785.5,10652.400390999999,10671.400390999999,10671.400390999999,246000]
["2018-06-28",10660.799805000001,10674.200194999999,10557.700194999999,10589.099609000001,10589.099609000001,352300]
["2018-06-29",10612.849609000001,10723.049805000001,10612.349609000001,10714.299805000001,10714.299805000001,242800]
["2018-07-02",10732.349609000001,10736.150390999999,10604.650390999999,10657.299805000001,10657.299805000001,295400]
["2018-07-03",10668.599609000001,10713.299805000001,10630.25,10699.900390999999,10699.900390999999,202100]
["2018-07-04",10715,10777.150390999999,10677.75,10769.900390999999,10769.900390999999,173900]
["2018-07-05",10786.049805000001,10786.049805000001,10726.25,10749.75,10749.75,220500]
["2018-07-06",10744.150390999999,10816.349609000001,10735.049805000001,10772.650390999999,10772.650390999999,0]
["2018-07-09",10838.299805000001,10860.349609000001,10807.150390999999,10852.900390999999,10852.900390999999,183600]
["2018-07-10",10902.75,10956.900390999999,10876.650390999999,10947.25,10947.25,197000]
["2018-07-11",10956.400390999999,10976.650390999999,10923,10948.299805000001,10948.299805000001,222300]
["2018-07-12",11006.950194999999,11078.299805000001,10999.650390999999,11023.200194999999,11023.200194999999,248300]
["2018-07-13",11056.900390999999,11071.349609000001,10999.75,11018.900390999999,11018.900390999999,0]
["2018-07-16",11018.950194999999,11019.5,10926.25,10936.849609000001,10936.849609000001,210500]
["2018-07-17",10939.650390999999,11018.5,10925.599609000001,11008.049805000001,11008.049805000001,210600]
["2018-07-18",11060.200194999999,11076.200194999999,10956.299805000001,10980.450194999999,10980.450194999999,225500]
["2018-07-19",10999.5,11006.5,10935.450194999999,10957.099609000001,10957.099609000001,215400]
["2018-07-20",10963.5,11030.25,10946.200194999999,11010.200194999999,11010.200194999999,187300]
["2018-07-23",11019.849609000001,11093.400390999999,11010.950194999999,11084.75,11084.75,229100]
["2018-07-24",11109,11143.400390999999,11092.5,11134.299805000001,11134.299805000001,205800]
["2018-07-25",11148.400390999999,11157.150390999999,11113.25,11132,11132,205900]
["2018-07-26",11132.950194999999,11185.849609000001,11125.700194999999,11167.299805000001,11167.299805000001,365400]
["2018-07-27",11232.75,11283.400390999999,11210.25,11278.349609000001,11278.349609000001,314600]
["2018-07-30",11296.650390999999,11328.099609000001,11261.450194999999,11319.549805000001,11319.549805000001,278800]
["2018-07-31",11311.049805000001,11366,11267.75,11356.5,11356.5,256500]
["2018-08-01",11359.799805000001,11390.549805000001,11313.549805000001,11346.200194999999,11346.200194999999,269700]
["2018-08-02",11328.900390999999,11328.900390999999,11234.950194999999,11244.700194999999,11244.700194999999,210000]
["2018-08-03",11297.799805000001,11368,11294.549805000001,11360.799805000001,11360.799805000001,218300]
["2018-08-06",11401.5,11427.650390999999,11370.599609000001,11387.099609000001,11387.099609000001,203700]
["2018-08-07",11423.150390999999,11428.950194999999,11359.700194999999,11389.450194999999,11389.450194999999,226400]
["2018-08-08",11412.5,11459.950194999999,11379.299805000001,11450,11450,210500]
["2018-08-09",11493.25,11495.200194999999,11454.099609000001,11470.700194999999,11470.700194999999,302200]
["2018-08-10",11474.950194999999,11478.75,11419.650390999999,11429.5,11429.5,0]
["2018-08-13",11369.599609000001,11406.299805000001,11340.299805000001,11355.75,11355.75,246900]
["2018-08-14",11381.700194999999,11452.450194999999,11370.799805000001,11435.099609000001,11435.099609000001,232600]
["2018-08-16",11397.150390999999,11449.849609000001,11366.25,11385.049805000001,11385.049805000001,290600]
["2018-08-17",11437.150390999999,11486.450194999999,11431.799805000001,11470.75,11470.75,234700]
["2018-08-20",11502.099609000001,11565.299805000001,11499.650390999999,11551.75,11551.75,232600]
["2018-08-21",11576.200194999999,11581.75,11539.599609000001,11570.900390999999,11570.900390999999,224200]
["2018-08-23",11620.700194999999,11620.700194999999,11546.700194999999,11582.75,11582.75,248500]
["2018-08-24",11566.599609000001,11604.599609000001,11532,11557.099609000001,11557.099609000001,218800]
["2018-08-27",11605.849609000001,11700.950194999999,11595.599609000001,11691.950194999999,11691.950194999999,199500]
["2018-08-28",11731.950194999999,11760.200194999999,11710.5,11738.5,11738.5,241900]
["2018-08-29",11744.950194999999,11753.200194999999,11678.849609000001,11691.900390999999,11691.900390999999,251600]
["2018-08-30",11694.75,11698.799805000001,11639.700194999999,11676.799805000001,11676.799805000001,313800]
["2018-08-31",11675.849609000001,11727.650390999999,11640.099609000001,11680.5,11680.5,346500]
["2018-09-03",11751.799805000001,11751.799805000001,11567.400390999999,11582.349609000001,11582.349609000001,234400]
["2018-09-04",11598.75,11602.549805000001,11496.849609000001,11520.299805000001,11520.299805000001,254800]
["2018-09-05",11514.849609000001,11542.650390999999,11393.849609000001,11476.950194999999,11476.950194999999,246100]
["2018-09-06",11514.150390999999,11562.25,11436.049805000001,11536.900390999999,11536.900390999999,247900]
["2018-09-07",11558.25,11603,11484.400390999999,11589.099609000001,11589.099609000001,295900]
["2018-09-10",11570.25,11573,11427.299805000001,11438.099609000001,11438.099609000001,286700]
["2018-09-11",11476.849609000001,11479.400390999999,11274,11287.5,11287.5,0]
["2018-09-12",11340.099609000001,11380.75,11250.200194999999,11369.900390999999,11369.900390999999,268200]
["2018-09-14",11443.5,11523.25,11430.549805000001,11515.200194999999,11515.200194999999,276600]
["2018-09-17",11464.950194999999,11464.950194999999,11366.900390999999,11377.75,11377.75,201400]
["2018-09-18",11381.549805000001,11411.450194999999,11268.950194999999,11278.900390999999,11278.900390999999,240900]
["2018-09-19",11326.650390999999,11332.049805000001,11210.900390999999,11234.349609000001,11234.349609000001,250600]
["2018-09-21",11271.299805000001,11346.799805000001,10866.450194999999,11143.099609000001,11143.099609000001,719000]
["2018-09-24",11164.400390999999,11170.150390999999,10943.599609000001,10967.400390999999,10967.400390999999,0]
["2018-09-25",10969.950194999999,11080.599609000001,10882.849609000001,11067.450194999999,11067.450194999999,405000]
["2018-09-26",11145.549805000001,11145.549805000001,10993.049805000001,11053.799805000001,11053.799805000001,340500]
["2018-09-27",11079.799805000001,11089.450194999999,10953.349609000001,10977.549805000001,10977.549805000001,405700]
["2018-09-28",11008.099609000001,11034.099609000001,10850.299805000001,10930.450194999999,10930.450194999999,478100]
["2018-10-01",10930.900390999999,11035.650390999999,10821.549805000001,11008.299805000001,11008.299805000001,387000]
["2018-10-03",10982.700194999999,10989.049805000001,10843.75,10858.25,10858.25,386800]
["2018-10-04",10754.700194999999,10754.700194999999,10547.25,10599.25,10599.25,425100]
["2018-10-05",10514.099609000001,10540.650390999999,10261.900390999999,10316.450194999999,10316.450194999999,606400]
["2018-10-08",10310.150390999999,10398.349609000001,10198.400390999999,10348.049805000001,10348.049805000001,456200]
["2018-10-09",10390.299805000001,10397.599609000001,10279.349609000001,10301.049805000001,10301.049805000001,430500]
["2018-10-10",10331.849609000001,10482.349609000001,10318.25,10460.099609000001,10460.099609000001,0]
["2018-10-11",10169.799805000001,10335.950194999999,10138.599609000001,10234.650390999999,10234.650390999999,483500]
["2018-10-12",10331.549805000001,10492.450194999999,10322.150390999999,10472.5,10472.5,343500]
["2018-10-15",10524.200194999999,10526.299805000001,10410.150390999999,10512.5,10512.5,259500]
["2018-10-16",10550.150390999999,10604.900390999999,10525.299805000001,10584.75,10584.75,265200]
["2018-10-17",10688.700194999999,10710.150390999999,10436.450194999999,10453.049805000001,10453.049805000001,284800]
["2018-10-19",10339.700194999999,10380.099609000001,10249.599609000001,10303.549805000001,10303.549805000001,357500]
["2018-10-22",10405.849609000001,10408.549805000001,10224,10245.25,10245.25,297300]
["2018-10-23",10152.599609000001,10222.099609000001,10102.349609000001,10146.799805000001,10146.799805000001,302600]
["2018-10-24",10278.150390999999,10290.650390999999,10126.700194999999,10224.75,10224.75,351400]
["2018-10-25",10135.049805000001,10166.599609000001,10079.299805000001,10124.900390999999,10124.900390999999,0]
["2018-10-26",10122.349609000001,10128.849609000001,10004.549805000001,10030,10030,364300]
["2018-10-29",10078.099609000001,10275.299805000001,10020.349609000001,10250.849609000001,10250.849609000001,364400]
["2018-10-30",10239.400390999999,10285.099609000001,10175.349609000001,10198.400390999999,10198.400390999999,289800]
["2018-10-31",10209.549805000001,10396,10105.099609000001,10386.599609000001,10386.599609000001,375000]
["2018-11-01",10441.700194999999,10441.900390999999,10341.900390999999,10380.450194999999,10380.450194999999,348500]
["2018-11-02",10462.299805000001,10606.950194999999,10457.700194999999,10553,10553,421200]
["2018-11-05",10558.75,10558.799805000001,10477,10524,10524,301900]
["2018-11-06",10552,10600.25,10491.450194999999,10530,10530,0]
["2018-11-07",10614.450194999999,10616.450194999999,10582.299805000001,10598.400390999999,10598.400390999999,31200]
["2018-11-09",10614.700194999999,10619.549805000001,10544.849609000001,10585.200194999999,10585.200194999999,296600]
["2018-11-12",10607.799805000001,10645.5,10464.049805000001,10482.200194999999,10482.200194999999,259700]
["2018-11-13",10451.900390999999,10596.25,10440.549805000001,10582.5,10582.5,254600]
["2018-11-14",10634.900390999999,10651.599609000001,10532.700194999999,10576.299805000001,10576.299805000001,384500]
["2018-11-15",10580.599609000001,10646.5,10557.5,10616.700194999999,10616.700194999999,0]
["2018-11-16",10644,10695.150390999999,10631.150390999999,10682.200194999999,10682.200194999999,342800]
["2018-11-19",10731.25,10774.700194999999,10688.799805000001,10763.400390999999,10763.400390999999,272100]
["2018-11-20",10740.099609000001,10740.849609000001,10640.849609000001,10656.200194999999,10656.200194999999,295200]
["2018-11-21",10670.950194999999,10671.299805000001,10562.349609000001,10600.049805000001,10600.049805000001,300900]
["2018-11-22",10612.650390999999,10646.25,10512,10526.75,10526.75,239500]
["2018-11-26",10568.299805000001,10637.799805000001,10489.75,10628.599609000001,10628.599609000001,0]
["2018-11-27",10621.450194999999,10695.150390999999,10596.349609000001,10685.599609000001,10685.599609000001,0]
["2018-11-28",10708.75,10757.799805000001,10699.849609000001,10728.849609000001,10728.849609000001,424500]
["2018-11-29",10808.700194999999,10883.049805000001,10782.349609000001,10858.700194999999,10858.700194999999,691300]
["2018-11-30",10892.099609000001,10922.450194999999,10835.099609000001,10876.75,10876.75,453900]
["2018-12-03",10930.700194999999,10941.200194999999,10845.349609000001,10883.75,10883.75,409700]
["2018-12-04",10877.099609000001,10890.950194999999,10833.349609000001,10869.5,10869.5,322100]
["2018-12-05",10820.450194999999,10821.049805000001,10747.950194999999,10782.900390999999,10782.900390999999,312300]
["2018-12-06",10718.150390999999,10722.650390999999,10588.25,10601.150390999999,10601.150390999999,318500]
["2018-12-07",10644.799805000001,10704.549805000001,10599.349609000001,10693.700194999999,10693.700194999999,325800]
["2018-12-10",10508.700194999999,10558.849609000001,10474.950194999999,10488.450194999999,10488.450194999999,381300]
["2018-12-11",10350.049805000001,10567.150390999999,10333.849609000001,10549.150390999999,10549.150390999999,425500]
["2018-12-12",10591,10752.200194999999,10560.799805000001,10737.599609000001,10737.599609000001,360500]
["2018-12-13",10810.75,10838.599609000001,10749.5,10791.549805000001,10791.549805000001,376200]
["2018-12-14",10784.5,10815.75,10752.099609000001,10805.450194999999,10805.450194999999,340100]
["2018-12-17",10853.200194999999,10900.349609000001,10844.849609000001,10888.349609000001,10888.349609000001,296900]
["2018-12-18",10850.900390999999,10915.400390999999,10819.099609000001,10908.700194999999,10908.700194999999,286100]
["2018-12-19",10930.549805000001,10985.150390999999,10928,10967.299805000001,10967.299805000001,312100]
["2018-12-20",10885.200194999999,10962.549805000001,10880.049805000001,10951.700194999999,10951.700194999999,318900]
["2018-12-21",10944.25,10963.650390999999,10738.650390999999,10754,10754,377500]
["2018-12-24",10780.900390999999,10782.299805000001,10649.25,10663.5,10663.5,223400]
["2018-12-26",10635.450194999999,10747.5,10534.549805000001,10729.849609000001,10729.849609000001,263700]
["2018-12-27",10817.900390999999,10834.200194999999,10764.450194999999,10779.799805000001,10779.799805000001,456100]
["2018-12-28",10820.950194999999,10893.599609000001,10817.150390999999,10859.900390999999,10859.900390999999,245500]
["2018-12-31",10913.200194999999,10923.549805000001,10853.200194999999,10862.549805000001,10862.549805000001,180900]
["2019-01-01","null","null","null","null","null","null"]
["2019-01-02",10868.849609000001,10895.349609000001,10735.049805000001,10792.5,10792.5,300400]
["2019-01-03",10796.799805000001,10814.049805000001,10661.25,10672.25,10672.25,277600]
["2019-01-04",10699.700194999999,10741.049805000001,10628.650390999999,10727.349609000001,10727.349609000001,287700]
["2019-01-07",10804.849609000001,10835.950194999999,10750.150390999999,10771.799805000001,10771.799805000001,261300]
["2019-01-08",10786.25,10818.450194999999,10733.25,10802.150390999999,10802.150390999999,269400]
["2019-01-09",10862.400390999999,10870.400390999999,10749.400390999999,10855.150390999999,10855.150390999999,323000]
["2019-01-10",10859.349609000001,10859.349609000001,10801.799805000001,10821.599609000001,10821.599609000001,246800]
["2019-01-11",10834.75,10850.150390999999,10739.400390999999,10794.950194999999,10794.950194999999,253000]
["2019-01-14",10807,10808,10692.349609000001,10737.599609000001,10737.599609000001,289800]
["2019-01-15",10777.549805000001,10896.950194999999,10777.549805000001,10886.799805000001,10886.799805000001,301400]
["2019-01-16",10899.650390999999,10928.150390999999,10876.900390999999,10890.299805000001,10890.299805000001,268200]
["2019-01-17",10920.849609000001,10930.650390999999,10844.650390999999,10905.200194999999,10905.200194999999,263500]
["2019-01-18",10914.849609000001,10928.200194999999,10852.200194999999,10906.950194999999,10906.950194999999,314100]
["2019-01-21",10919.349609000001,10987.450194999999,10885.75,10961.849609000001,10961.849609000001,280100]
["2019-01-22",10949.799805000001,10949.799805000001,10864.150390999999,10922.75,10922.75,291800]
["2019-01-23",10931.049805000001,10944.799805000001,10811.950194999999,10831.5,10831.5,0]
["2019-01-24",10844.049805000001,10866.599609000001,10798.650390999999,10849.799805000001,10849.799805000001,350300]
["2019-01-25",10859.75,10931.700194999999,10756.450194999999,10780.549805000001,10780.549805000001,449500]
["2019-01-28",10792.450194999999,10804.450194999999,10630.950194999999,10661.549805000001,10661.549805000001,407100]
["2019-01-29",10653.700194999999,10690.349609000001,10583.650390999999,10652.200194999999,10652.200194999999,346200]
["2019-01-30",10702.25,10710.200194999999,10612.849609000001,10651.799805000001,10651.799805000001,397800]
["2019-01-31",10690.549805000001,10838.049805000001,10678.549805000001,10830.950194999999,10830.950194999999,586700]
["2019-02-01",10851.349609000001,10983.450194999999,10813.450194999999,10893.650390999999,10893.650390999999,467800]
["2019-02-04",10876.75,10927.900390999999,10814.150390999999,10912.25,10912.25,308800]
["2019-02-05",10908.650390999999,10956.700194999999,10886.700194999999,10934.349609000001,10934.349609000001,260100]
["2019-02-06",10965.099609000001,11072.599609000001,10962.700194999999,11062.450194999999,11062.450194999999,289500]
["2019-02-07",11070.450194999999,11118.099609000001,11043.599609000001,11069.400390999999,11069.400390999999,255600]
["2019-02-08",11023.5,11041.200194999999,10925.450194999999,10943.599609000001,10943.599609000001,342200]
["2019-02-11",10930.900390999999,10930.900390999999,10857.099609000001,10888.799805000001,10888.799805000001,277400]
["2019-02-12",10879.700194999999,10910.900390999999,10823.799805000001,10831.400390999999,10831.400390999999,283500]
["2019-02-14",10786.099609000001,10792.700194999999,10718.75,10746.049805000001,10746.049805000001,608200]
["2019-02-15",10780.25,10785.75,10620.400390999999,10724.400390999999,10724.400390999999,506200]
["2019-02-18",10738.650390999999,10759.900390999999,10628.400390999999,10640.950194999999,10640.950194999999,335000]
["2019-02-19",10636.700194999999,10722.849609000001,10585.650390999999,10604.349609000001,10604.349609000001,282800]
["2019-02-20",10655.450194999999,10752.700194999999,10646.400390999999,10735.450194999999,10735.450194999999,280500]
["2019-02-21",10744.099609000001,10808.849609000001,10721.5,10789.849609000001,10789.849609000001,271200]
["2019-02-22",10782.700194999999,10801.549805000001,10758.400390999999,10791.650390999999,10791.650390999999,384900]
["2019-02-25",10813.25,10887.099609000001,10788.049805000001,10880.099609000001,10880.099609000001,374300]
["2019-02-26",10775.299805000001,10888.75,10729.299805000001,10835.299805000001,10835.299805000001,402600]
["2019-02-27",10881.200194999999,10939.700194999999,10751.200194999999,10806.650390999999,10806.650390999999,369700]
["2019-02-28",10865.700194999999,10865.700194999999,10784.849609000001,10792.5,10792.5,624900]
["2019-03-01",10842.650390999999,10877.900390999999,10823.099609000001,10863.5,10863.5,299200]
["2019-03-05",10864.849609000001,10994.900390999999,10817,10987.450194999999,10987.450194999999,362000]
["2019-03-06",11024.849609000001,11062.299805000001,10998.849609000001,11053,11053,361400]
["2019-03-07",11077.950194999999,11089.049805000001,11027.099609000001,11058.200194999999,11058.200194999999,311600]
["2019-03-08",11038.849609000001,11049,11008.950194999999,11035.400390999999,11035.400390999999,316800]
["2019-03-11",11068.75,11180.900390999999,11059.849609000001,11168.049805000001,11168.049805000001,341600]
["2019-03-12",11231.349609000001,11320.400390999999,11227,11301.200194999999,11301.200194999999,379600]
["2019-03-13",11326.200194999999,11352.299805000001,11276.599609000001,11341.700194999999,11341.700194999999,371500]
["2019-03-14",11382.5,11383.450194999999,11313.75,11343.25,11343.25,285700]
["2019-03-15",11376.849609000001,11487,11370.799805000001,11426.849609000001,11426.849609000001,449800]
["2019-03-18",11473.849609000001,11530.150390999999,11412.5,11462.200194999999,11462.200194999999,310700]
["2019-03-19",11500.299805000001,11543.849609000001,11451.25,11532.400390999999,11532.400390999999,316300]
["2019-03-20",11553.349609000001,11556.099609000001,11503.099609000001,11521.049805000001,11521.049805000001,355300]
["2019-03-22",11549.200194999999,11572.799805000001,11434.549805000001,11456.900390999999,11456.900390999999,374600]
["2019-03-25",11395.650390999999,11395.650390999999,11311.599609000001,11354.25,11354.25,285700]
["2019-03-26",11375.200194999999,11496.75,11352.450194999999,11483.25,11483.25,274100]
["2019-03-27",11531.450194999999,11546.200194999999,11413,11445.049805000001,11445.049805000001,339900]
["2019-03-28",11463.650390999999,11588.5,11452.450194999999,11570,11570,511900]
["2019-04-01",11665.200194999999,11738.099609000001,11644.75,11669.150390999999,11669.150390999999,368200]
["2019-04-02",11711.549805000001,11729.349609000001,11655.849609000001,11713.200194999999,11713.200194999999,374500]
["2019-04-03",11735.299805000001,11761,11629.150390999999,11643.950194999999,11643.950194999999,354800]
["2019-04-04",11660.200194999999,11662.549805000001,11559.200194999999,11598,11598,338500]
["2019-04-05",11638.400390999999,11689.650390999999,11609.5,11665.950194999999,11665.950194999999,258700]
["2019-04-08",11704.349609000001,11710.299805000001,11549.099609000001,11604.5,11604.5,253100]
["2019-04-09",11612.049805000001,11683.900390999999,11569.700194999999,11671.950194999999,11671.950194999999,291500]
["2019-04-10",11646.849609000001,11680.049805000001,11571.75,11584.299805000001,11584.299805000001,349100]
["2019-04-11",11592.549805000001,11606.700194999999,11550.549805000001,11596.700194999999,11596.700194999999,271400]

{"sheet":"ROIC History Graph","index":4,"n_rows":8,"n_cols":19,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"Row ",123,136,154]
[]
[null,null,null,null,null,{"$f":"'HT Media Historic Analysis'!F3","v":2005},{"$f":"'HT Media Historic Analysis'!G3","v":2006},{"$f":"'HT Media Historic Analysis'!H3","v":2007},{"$f":"'HT Media Historic Analysis'!I3","v":2008},{"$f":"'HT Media Historic Analysis'!J3","v":2009},{"$f":"'HT Media Historic Analysis'!K3","v":2010},{"$f":"'HT Media Historic Analysis'!L3","v":2011},{"$f":"'HT Media Historic Analysis'!M3","v":2012},{"$f":"'HT Media Historic Analysis'!N3","v":2013},{"$f":"'HT Media Historic Analysis'!O3","v":2014},{"$f":"'HT Media Historic Analysis'!P3","v":2015},{"$f":"'HT Media Historic Analysis'!Q3","v":2016},{"$f":"'HT Media Historic Analysis'!R3","v":2017},{"$f":"'HT Media Historic Analysis'!S3","v":2018}]
[null,{"$f":"INDEX('HT Media Historic Analysis'!B:B,'ROIC History Graph'!$E$3)","v":"Closing Price"},null,null,null,{"$f":"INDEX('HT Media Historic Analysis'!F:F,'ROIC History Graph'!$E$3)","v":0},{"$f":"INDEX('HT Media Historic Analysis'!G:G,'ROIC History Graph'!$E$3)","v":168.242096},{"$f":"INDEX('HT Media Historic Analysis'!H:H,'ROIC History Graph'!$E$3)","v":162.836884},{"$f":"INDEX('HT Media Historic Analysis'!I:I,'ROIC History Graph'!$E$3)","v":55.560516},{"$f":"INDEX('HT Media Historic Analysis'!J:J,'ROIC History Graph'!$E$3)","v":132.69645700000001},{"$f":"INDEX('HT Media Historic Analysis'!K:K,'ROIC History Graph'!$E$3)","v":142.57406599999999},{"$f":"INDEX('HT Media Historic Analysis'!L:L,'ROIC History Graph'!$E$3)","v":133.575073},{"$f":"INDEX('HT Media Historic Analysis'!M:M,'ROIC History Graph'!$E$3)","v":97.468886999999995},{"$f":"INDEX('HT Media Historic Analysis'!N:N,'ROIC History Graph'!$E$3)","v":89.973206000000005},{"$f":"INDEX('HT Media Historic Analysis'!O:O,'ROIC History Graph'!$E$3)","v":120.935867},{"$f":"INDEX('HT Media Historic Analysis'!P:P,'ROIC History Graph'!$E$3)","v":74.647354000000007},{"$f":"INDEX('HT Media Historic Analysis'!Q:Q,'ROIC History Graph'!$E$3)","v":81.712181000000001},{"$f":"INDEX('HT Media Historic Analysis'!R:R,'ROIC History Graph'!$E$3)","v":82.642241999999996},{"$f":"INDEX('HT Media Historic Analysis'!S:S,'ROIC History Graph'!$E$3)","v":44.25}]
[null,{"$f":"INDEX('HT Media Historic Analysis'!B:B,'ROIC History Graph'!$F$3)","v":"ROIC"},null,null,null,{"$f":"INDEX('HT Media Historic Analysis'!F:F,'ROIC History Graph'!$F$3)","v":8.7689089671240034E-2},{"$f":"INDEX('HT Media Historic Analysis'!G:G,'ROIC History Graph'!$F$3)","v":0.12194661663378797},{"$f":"INDEX('HT Media Historic Analysis'!H:H,'ROIC History Graph'!$F$3)","v":0.24046207308085271},{"$f":"INDEX('HT Media Historic Analysis'!I:I,'ROIC History Graph'!$F$3)","v":0.29192261260754604},{"$f":"INDEX('HT Media Historic Analysis'!J:J,'ROIC History Graph'!$F$3)","v":0.20411756597382491},{"$f":"INDEX('HT Media Historic Analysis'!K:K,'ROIC History Graph'!$F$3)","v":0.36295486419539186},{"$f":"INDEX('HT Media Historic Analysis'!L:L,'ROIC History Graph'!$F$3)","v":0.65263046150878168},{"$f":"INDEX('HT Media Historic Analysis'!M:M,'ROIC History Graph'!$F$3)","v":0.45676495819821189},{"$f":"INDEX('HT Media Historic Analysis'!N:N,'ROIC History Graph'!$F$3)","v":0.74989722279588711},{"$f":"INDEX('HT Media Historic Analysis'!O:O,'ROIC History Graph'!$F$3)","v":0.35365372384409666},{"$f":"INDEX('HT Media Historic Analysis'!P:P,'ROIC History Graph'!$F$3)","v":0.28904873691182847},{"$f":"INDEX('HT Media Historic Analysis'!Q:Q,'ROIC History Graph'!$F$3)","v":0.15758869702420153},{"$f":"INDEX('HT Media Historic Analysis'!R:R,'ROIC History Graph'!$F$3)","v":-2.2647072006192225E-2},{"$f":"INDEX('HT Media Historic Analysis'!S:S,'ROIC History Graph'!$F$3)","v":0.1287442635243661}]
[null,{"$f":"INDEX('HT Media Historic Analysis'!B:B,'ROIC History Graph'!$G$3)","v":"Return on Investments"},null,null,null,{"$f":"INDEX('HT Media Historic Analysis'!F:F,'ROIC History Graph'!$G$3)","v":-1.7770182883344962E-2},{"$f":"INDEX('HT Media Historic Analysis'!G:G,'ROIC History Graph'!$G$3)","v":-1.8052331182464226E-2},{"$f":"INDEX('HT Media Historic Analysis'!H:H,'ROIC History Graph'!$G$3)","v":3.9923220214683308E-2},{"$f":"INDEX('HT Media Historic Analysis'!I:I,'ROIC History Graph'!$G$3)","v":4.6637824384343378E-2},{"$f":"INDEX('HT Media Historic Analysis'!J:J,'ROIC History Graph'!$G$3)","v":2.6153551634265187E-4},{"$f":"INDEX('HT Media Historic Analysis'!K:K,'ROIC History Graph'!$G$3)","v":-3.1879843469661932E-3},{"$f":"INDEX('HT Media Historic Analysis'!L:L,'ROIC History Graph'!$G$3)","v":2.2772428760455887E-2},{"$f":"INDEX('HT Media Historic Analysis'!M:M,'ROIC History Graph'!$G$3)","v":4.3503350904168299E-2},{"$f":"INDEX('HT Media Historic Analysis'!N:N,'ROIC History Graph'!$G$3)","v":-0.10867107921964182},{"$f":"INDEX('HT Media Historic Analysis'!O:O,'ROIC History Graph'!$G$3)","v":7.530159507295979E-2},{"$f":"INDEX('HT Media Historic Analysis'!P:P,'ROIC History Graph'!$G$3)","v":6.404480653200223E-2},{"$f":"INDEX('HT Media Historic Analysis'!Q:Q,'ROIC History Graph'!$G$3)","v":5.9767972163288545E-2},{"$f":"INDEX('HT Media Historic Analysis'!R:R,'ROIC History Graph'!$G$3)","v":7.8238702555515571E-2},{"$f":"INDEX('HT Media Historic Analysis'!S:S,'ROIC History Graph'!$G$3)","v":8.7040460076359863E-2}]

{"sheet":"Annual Report Link","index":5,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
["http://www.htmedia.in/wp-content/uploads/2018/08/HTML_AR_2017-18.pdf"]
[]
["Page 71 in downloaded version"]

{"sheet":"Read In Balance Sheet","index":6,"n_rows":185,"n_cols":1,"rows_kept":185,"cut":false,"hidden":false,"merged":[]}
["Particulars Notes As at"]
["March 31, 2018"]
["As at"]
["March 31, 2017"]
["I ASSETS"]
["1) Non-current assets"]
[" Property, plant and equipment 3 37,142 42,453"]
[" Capital work in progress 3 3,010 3,252"]
[" Investment property 4 43,939 33,569"]
[" Intangible assets 5 40,228 43,747"]
["Intangible assets under development 5 29 60"]
[" Investment in subsidiaries  32,470 32,020"]
[" Financial assets"]
[" Investments  108,501 116,818"]
[" Loans  12,422 3,445"]
["Other financial assets  2,022 1,811"]
[" Deferred tax assets (net) 16 650 1,277"]
[" Income tax assets 7 1,714 1,292"]
[" Other non-current assets 8 1,165 2,349"]
["Total Non- current assets 283,292 282,093"]
["2) Current assets"]
[" Inventories 9 7,716 10,791"]
[" Financial assets"]
[" Investments  32,340 16,598"]
["(i Trade receivables  21,907 17,705"]
["(ii Cash and cash equivalents  8,048 6,589"]
[" Other bank balances  2 2"]
[" Loans  1,600 1,697"]
["(v Other financial assets  2,858 1,942"]
[" Other current assets 11 7,005 4,348"]
["Total current assets 81,476 59,672"]
["Total Assets 364,768 341,765"]
["II EQUITY AND LIABILITIES"]
["1) Equity"]
[" Equity share capital 12 4,611 4,610"]
[" Other equity 13 185,328 165,225"]
["Total equity 189,939 169,835"]
["2) Liabilities"]
["Non-current liabilities"]
[" Financial liabilities"]
[" Borrowings  570 1,702"]
[" Provisions 15 186 119"]
[" Other non-current liabilities 17 1,985 1,799"]
["Total non- current liabilities 2,741 3,620"]
["Current liabilities"]
[" Financial liabilities"]
[" Borrowings  106,626 97,038"]
["(i Trade payables  25,037 30,271"]
["(ii Other financial liabilities  3,772 4,178"]
[" Provisions 15 567 2,297"]
[" Current tax liability 18 1,063 434"]
[" Other current liabilities 19 35,023 34,092"]
["Total current liabilities 172,088 168,310"]
["Total liabilities 174,829 171,930"]
["Total equity and liabilities 364,768 341,765"]
["Summary of significant accounting policies 2"]
["Balance Sheet As at March 31, 2018"]
["Year ended"]
["March 31, 2017"]
["I Income"]
[" Revenue from operations 20 138,865 143,204"]
[" Other Income 21 21,013 15,689"]
["Total Income 159,878 158,893"]
["II Expenses"]
[" Cost of materials consumed 22 29,844 35,151"]
[" (Increas/decrease in inventories 23 1 5"]
[" Employee benefits expense 24 26,190 32,795"]
[" Finance costs 25 6,960 7,868"]
[" Depreciation and amortization expense 26 9,674 9,747"]
[" Other expenses 27 60,722 66,908"]
["Total expenses 133,391 152,474"]
["III Profit before exceptional items and tax from operations(I-I 26,487 6,419"]
["IV Exceptional items Gain/(Loss) 28 (1,405) -"]
["V Profit before tax from operations(III+IV) 25,082 6,419"]
["VI Earnings before interest, tax, depreciation and amortization"]
["(EBITD before exceptional items [III+II+II]"]
[" 43,121 24,034"]
["VII Tax expense"]
["Current tax 16 618 (825)"]
["[Adjustment of tax charge/(credit) related to earlier years of ` Nil"]
["{Previous year (H 825) lacs}]"]
["Deferred tax charge/(credit) 16 3,090 1,093"]
["[Adjustment of deferred charge/(credit) tax related to earlier years of"]
["` (2,279) Lacs {Previous Year ` 506 Lacs}]"]
["Total tax expense 3,708 268"]
["VIII Profit for the year (V-VI 21,374 6,151"]
["IX Other Comprehensive Income 30"]
["Items that will not to be reclassified to profit or loss"]
["Remeasurement gain/(loss) on defined benefit plans 142 (77)"]
["Income tax effect (34) 16"]
[" 108 (61)"]
["Net (loss)/gain on FVTOCI for investment in Joint Venture Company (52) (5,441)"]
["Income tax effect - -"]
[" (52) (5,441)"]
["Other comprehensive income for the year, net of tax 56 (5,502)"]
["X Total Comprehensive Income for the year, net of tax(VIII+IX) 21,430 649"]
["XI Earnings per share for continuing and discontinued operations"]
["Basic (Nominal value of share ` 2/-) 31 9.18 2.64"]
["Diluted (Nominal value of share ` 2/-) 31 9.18 2.64"]
["Summary of significant accounting policies 2"]
["Statement of Profit and Lossfor the year ended March 31, 2018"]
["The accompanying notes are an integral part of the financial statements."]
["As per our report of even date"]
["For Price Waterhouse & Co Chartered Accountants LLP For and on behalf of the Board of Directors of HT Media Limited"]
["Firm Registration Number: 30402/ E300009"]
["Chartered Accountants"]
["Anupam Dhawan Piyush Gupta Dinesh Mittal"]
["Partner Group Chief Financial Officer Whole-time Director, Group General Counsel"]
["Membership No. 084451 & Company Secretary"]
["(DIN: 00105769)"]
["Place: New Delhi Rajiv Verma Shobhana Bhartia"]
["Date: May 2, 2018 Chief Executive Officer Chairperson & Editorial Director"]
["(DIN: 00020648)"]
["72 HT MEDIA LIMITED ANNUAL REPORT 2017-18 73"]
["(` in Lacs)"]
["Particulars March 31, 2018 March 31, 2017"]
["Operating activities"]
["Profit before tax 25,082 6,419"]
["Adjustments to reconcile profit before tax to net cash flows:"]
["Depreciation and amortization expense 9,674 9,747"]
["Loss(Profit) on disposal of property, plant and equipment & intangibles (including Impairment) (3,008) 351"]
["Impairment of Investment in Subsidiaries (Exceptional item) 1,405 -"]
["Fair value of Investment through profit and loss (including loss on sale of investments) 2,423 420"]
["Dividend income (654) (654)"]
["Finance income from mutual funds (7,178) (10,387)"]
["Interest income from deposits and others (1,129) (569)"]
["Profit on Sale of Investment Properties (890) (53)"]
["Unclaimed balances/unspent liabilities written back (net) (2,192) (1,463)"]
["Interest cost on debts and borrowings 6,705 7,719"]
["Unrealized foreign exchange loss/(gain) 141 (477)"]
["Impairment/Reversal towards value of investment properties (546) 696"]
["Impairment for doubtful debts and advances (includes bad debts written of 324 439"]
["Working capital adjustments:"]
["Decrease/(Increas in trade receivables (4,418) 4,805"]
["Decrease/(Increas in inventories 3,075 607"]
["Decrease/(Increas in current and non-current financial assets and other current and"]
["non-current assets"]
[" (3,588) (4,576)"]
["(Decreas/Increase in current and non-current financial Liabilities and Other Current"]
["and non-current liabilities & Provision"]
[" (3,288) 7,062"]
[" 21,938 20,086"]
["Income tax paid (2,908) (965)"]
["Net cash flows from operating activities  19,030 19,121"]
["Investing activities"]
["Purchase of property, plant and equipment & Intangible Assets (1,529) (2,772)"]
["Proceeds from sale of property, plant and equipment & Intangible Assets 4,571 262"]
["Purchase of Investment properties (11,900) (8,180)"]
["Proceeds from sale of Investment Properties 2,628 4,318"]
["Purchase of investments in mutual funds and others (21,879) (80,710)"]
["Proceeds from sale of investments in mutual funds and others 15,226 55,993"]
["Purchase of investments in subsidiaries/fellow subsidiary (1,428) (3,436)"]
["Purchase of investments in Joint venture - (1,313)"]
["Inter corporate deposits given (8,000) (1,900)"]
["Inter corporate deposits received back - 1,900"]
["Dividend received 654 654"]
["Finance Income from mutual funds and other interest received 4,891 13,596"]
["Purchase consideration for acquisition of business (Desimartini.com) (503) -"]
["Proceeds of deposits matured(net) 11 91"]
["Net cash flows used in investing activities  (17,258) (21,497)"]
["Cash Flow Statement for the year ended March 31, 2018"]
[]
["Cash Flow Statement for the year ended March 31, 2018"]
["(` in Lacs)"]
["Particulars March 31, 2018 March 31, 2017"]
["Financing activities"]
["Employee Stock Options Exercised 45 -"]
["Proceeds from Borrowings 407,197 292,022"]
["Repayment of Borrowings (398,860) (281,965)"]
["Interest Paid (6,687) (7,999)"]
["Dividend Paid (922) (923)"]
["Dividend distribution tax paid (56) (56)"]
["Net cash flows from/(used in) financing activities (C ) 717 1,079"]
["Net increase/ (decreas in cash and cash equivalents (D= A+B+ 2,489 (1,297)"]
["Cash and cash equivalents at the beginning of the year (E ) 5,559 6,856"]
["Cash and cash equivalents at year end (D+ 8,048 5,559"]
["Particulars March 31, 2018 March 31, 2017"]
["Components of Cash & Cash Equivalents as at end of the year"]
["Cash and cheques on hand 5,564 5,341"]
["With banks"]
[" - on deposit accounts 1,890 715"]
[" - on current accounts 594 533"]
["Total cash and cash equivalents 8,048 6,589"]
["Less: Bank Overdraft - 1,030"]
["Cash and cash equivalents as per Cash Flow Statement 8,048 5,559 "]

{"sheet":"Read In Balance Sheet (3)","index":7,"n_rows":181,"n_cols":5,"rows_kept":181,"cut":false,"hidden":false,"merged":[]}
["Particulars As at"]
[]
["As at"]
["March","Direct","Financing",2017,2018]
["ASSETS"]
["Non current assets Property plant and equipment",1,null,42453,37142]
["Capital work in progress",1,null,3252,3010]
["Investment property",1,null,33569,43939]
["Intangible assets",1,null,43747,40228]
["Intangible assets under development",1,null,60,29]
["Investment in subsidiaries",0,-1,32020,32470]
["Financial assets Investments",null,-1,116818,108501]
["Loans",null,-1,3445,12422]
["Other financial assets",null,-1,1811,2022]
["Deferred tax assets net",1,null,1277,650]
["Income tax assets",1,null,1292,1714]
["Other non current assets",1,null,2349,1165]
["Total Non current assets",null,null,282093,283292]
["Current assets Inventories",1,null,10791,7716]
["Financial assets Investments",null,-1,16598,32340]
["Trade receivables",1,null,17705,21907]
["iCash and cash equivalents",null,-1,6589,8048]
["Other bank balances",null,-1,2,2]
["Loans",null,-1,1697,1600]
["Other financial assets",null,-1,1942,2858]
["Other current assets",1,null,4348,7005]
["Total current assets",null,null,59672,81476]
["Total Assets",null,null,341765,364768]
["IEQUITY AND LIABILITIES"]
["Equity Equity share capital",null,null,4610,4611]
["Other equity",null,null,165225,185328]
["Total equity",null,1,169835,189939]
["Liabilities"]
["Non current liabilities"]
["Financial liabilities Borrowings",null,1,1702,570]
["Provisions",-1,null,119,186]
["Other non current liabilities",-1,null,1799,1985]
["Total non current liabilities",null,null,3620,2741]
["Current liabilities"]
["Financial liabilities Borrowings",null,1,97038,106626]
["Trade payables",-1,null,30271,25037]
["iOther financial liabilities",null,1,4178,3772]
["Provisions",-1,null,2297,567]
["Current tax liability",-1,null,434,1063]
["Other current liabilities",-1,null,34092,35023]
["Total current liabilities",null,null,168310,172088]
["Total liabilities",null,null,171930,174829]
["Total equity and liabilities",null,null,341765,364768]
[]
["Invested Capital Direct",null,null,{"$f":"SUMPRODUCT(D6:D48*$B$6:$B$48)","v":91831},{"$f":"SUMPRODUCT(E6:E48*$B$6:$B$48)","v":100644}]
["Invested Capital Financing",null,null,{"$f":"SUMPRODUCT(D6:D48*$C$6:$C$48)","v":91831},{"$f":"SUMPRODUCT(E6:E48*$C$6:$C$48)","v":100644}]
[]
[]
[]
["Income Revenue from operations",null,null,143204,138865]
["Other Income",null,null,15689,21013]
["Total Income",null,null,158893,159878]
["IExpenses Cost of materials consumed",null,null,35151,29844]
["Increas/decrease in inventories",null,null,5,1]
["Employee benefits expense",null,null,32795,26190]
["Finance costs",null,null,7868,6960]
["Depreciation and amortization expense",null,null,9747,9674]
["Other expenses",null,null,66908,60722]
["Total expenses",null,null,152474,133391]
["IIProfit before exceptional items and tax from operationsI",null,null,6419,26487]
["Exceptional items Gain/Loss",null,null,0,-1405]
["Profit before tax from operationsIII+IV",null,null,6419,25082]
["VEarnings before interest tax depreciation and amortization"]
[" EBITD before exceptional items [III+II+II]",null,null,24034,43121]
["VITax expense Current tax",null,null,-825,618]
["[Adjustment of tax charge/credit related to earlier years of ` Nil"]
["{Previous year H lacs}] Deferred tax charge/credit",null,null,1093,3090]
["[Adjustment of deferred charge/credit tax related to earlier years of ` Lacs {Previous Year ` Lacs}]",null,null,506,-2279]
["Total tax expense",null,null,268,3708]
["VIIProfit for the year VI",null,null,6151,21374]
[]
["EBITDA",null,null,{"$f":"D69","v":24034},{"$f":"E69","v":43121}]
["Less: Other Income",null,null,{"$f":"D56","v":15689},{"$f":"E56","v":21013}]
["Less: Depreciation",null,null,{"$f":"D62","v":9747},{"$f":"E62","v":9674}]
["NOP",null,null,{"$f":"D77-D78-D79","v":-1402},{"$f":"E77-E78-E79","v":12434}]
["Tax",null,0.34,{"$f":"$C$81","v":0.34},{"$f":"$C$81","v":0.34}]
["NOPAT",null,null,{"$f":"D80*(1-D81)","v":-925.31999999999994},{"$f":"E80*(1-E81)","v":8206.4399999999987}]
[]
["Average Investment",null,null,{"$f":"AVERAGE(D50:E50)","v":96237.5},{"$f":"D84","v":96237.5}]
["ROIC",null,null,null,{"$f":"E82/E84","v":8.5272788673853739E-2}]
[]
["ROIC in Moneycontrol",null,null,null,{"$f":"'HT Media Historic Analysis'!S136","v":0.1287442635243661}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["IX Other Comprehensive Income",null,null,30]
["Items that will not to be reclassified to profit or loss Remeasurement gain/loss on defined benefit plans",null,null,-77,142]
["Income tax effect",null,null,16,-34]
[" ",null,null,-61,108]
["Net loss/gain on FVTOCfor investment in Joint Venture Company",null,null,-5441,-52]
["Income tax effect",null,null,0,0]
[" ",null,null,-5441,-52]
["Other comprehensive income for the year net of tax",null,null,-5502,56]
["X Total Comprehensive Income for the year net of taxVIII+IX",null,null,649,21430]
["XEarnings per share for continuing and discontinued operations Basic Nominal value of share ` /",null,null,2.64,9.18]
["Diluted Nominal value of share ` /",null,null,2.64,9.18]
["Summary of significant accounting policies",null,null,2]
["Statement of Profit and Lossfor the year ended March",null,null,2018]
["The accompanying are an integral part of the financial statements"]
["As per our report of even date"]
["For Price Waterhouse & Co Chartered Accountants LLP For and on behalf of the Board of Directors of HT Media Limited"]
["Firm Registration Number: / E"]
["Chartered Accountants"]
["Anupam Dhawan Piyush Gupta Dinesh Mittal"]
["Partner Group Chief Financial Officer Whole time Director Group General Counsel"]
["Membership No & Company Secretary",null,null,84451]
["DIN:"]
["Place: New DelhRajVerma Shobhana Bhartia"]
["Date: May Chief Executive Officer Chairperson & Editorial Director",null,null,2018]
["DIN: HT MEDIA LIMITED ANNUAL REPORT",null,null,73,2017]
["` in Lacs Particulars March March",null,null,2017,2018]
["Operating activities Profit before tax",null,null,6419,25082]
["Adjustments to reconcile profit before tax to net cash flows: Depreciation and amortization expense",null,null,9747,9674]
["LossProfit on disposal of property plant and equipment & intangibles including Impairment",null,null,351,-3008]
["Impairment of Investment in Subsidiaries Exceptional item",null,null,0,1405]
["Fair value of Investment through profit and loss including loss on sale of investments",null,null,420,2423]
["Dividend income",null,null,-654,-654]
["Finance income from mutual funds",null,null,-10387,-7178]
["Interest income from deposits and others",null,null,-569,-1129]
["Profit on Sale of Investment Properties",null,null,-53,-890]
["Unclaimed balances/unspent liabilities written back net",null,null,-1463,-2192]
["Interest cost on debts and borrowings",null,null,7719,6705]
["Unrealized foreign exchange loss/gain",null,null,-477,141]
["Impairment/Reversal towards value of investment properties",null,null,696,-546]
["Impairment for doubtful debts and advances includes bad debts written of",null,null,439,324]
["Working capital adjustments: Decrease/Increas in trade receivables",null,null,4805,-4418]
["Decrease/Increas in inventories",null,null,607,3075]
["Decrease/Increas in current and non current financial assets and other current and"]
[" non current assets",null,null,-4576,-3588]
["Decreas/Increase in current and non current financial Liabilities and Other Current"]
[" and non current liabilities & Provision",null,null,7062,-3288]
[" ",null,null,20086,21938]
["Income tax paid",null,null,-965,-2908]
["Net cash flows from operating activities",null,null,19121,19030]
["Investing activities Purchase of property plant and equipment & Intangible Assets",null,null,-2772,-1529]
["Proceeds from sale of property plant and equipment & Intangible Assets",null,null,262,4571]
["Purchase of Investment properties",null,null,-8180,-11900]
["Proceeds from sale of Investment Properties",null,null,4318,2628]
["Purchase of investments in mutual funds and others",null,null,-80710,-21879]
["Proceeds from sale of investments in mutual funds and others",null,null,55993,15226]
["Purchase of investments in subsidiaries/fellow subsidiary",null,null,-3436,-1428]
["Purchase of investments in Joint venture",null,null,-1313,0]
["Inter corporate deposits given",null,null,-1900,-8000]
["Inter corporate deposits received back",null,null,1900,0]
["Dividend received",null,null,654,654]
["Finance Income from mutual funds and other interest received",null,null,13596,4891]
["Purchase consideration for acquisition of business Desimartinicom",null,null,0,-503]
["Proceeds of deposits maturednet",null,null,91,11]
["Net cash flows used in investing activities",null,null,-21497,-17258]
["Cash Flow Statement for the year ended March",null,null,2018]
["Cash Flow Statement for the year ended March",null,null,2018]
["` in Lacs Particulars March March",null,null,2017,2018]
["Financing activities Employee Stock Options Exercised",null,null,0,45]
["Proceeds from Borrowings",null,null,292022,407197]
["Repayment of Borrowings",null,null,-281965,-398860]
["Interest Paid",null,null,-7999,-6687]
["Dividend Paid",null,null,-923,-922]
["Dividend distribution tax paid",null,null,-56,-56]
["Net cash flows from/used in financing activities C",null,null,1079,717]
["Net increase/ decreas in cash and cash equivalents D= A+B+",null,null,-1297,2489]
["Cash and cash equivalents at the beginning of the year E",null,null,6856,5559]
["Cash and cash equivalents at year end D+",null,null,5559,8048]
["Particulars March March",null,null,2017,2018]
["Components of Cash & Cash Equivalents as at end of the year Cash and cheques on hand",null,null,5341,5564]
["With banks on deposit accounts",null,null,715,1890]
["on current accounts",null,null,533,594]
["Total cash and cash equivalents",null,null,6589,8048]
["Less: Bank Overdraft",null,null,1030,0]
["Cash and cash equivalents as per Cash Flow Statement",null,null,5559,8048]

{"sheet":"HT Media Detail","index":8,"n_rows":19,"n_cols":1,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["NOTE 21 : OTHER INCOME"]
["(` in Lacs)"]
["Particulars March 31, 2018 March 31, 2017"]
["Interest income on"]
["- Bank deposits 77 67"]
["- Loan to subsidiary 218 54"]
["- Others 834 448"]
["Dividend income from Subsidiary 654 654"]
["Other non - operating income"]
["Finance income from mutual funds 7,178 10,387"]
["Profit on sale of investment properties 890 53"]
["Income from Government Grant (Refer Note 17) 119 119"]
["Income on assets given on financial lease 144 123"]
["Unclaimed balances/unspent liabilities written back (net) ( Refer Note 15 C) 2,192 1,463"]
["Rental income 3,023 1,272"]
["Net gain on disposal of property, plant and equipment and Intangibles 3,008 -"]
["Unwinding of discount on security deposit 391 202"]
["Miscellaneous Income 2,285 847"]
["Total 21,013 15,689"]

{"sheet":"HT Media Detail (2)","index":9,"n_rows":19,"n_cols":3,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[": OTHER INCOME",null,21]
["` in Lacs"]
["Particulars March March",2018,2017]
["Interest income on"]
["Bank deposits",77,67]
["Loan to subsidiary",218,54]
["Others",834,448]
["Dividend income from Subsidiary",654,654]
["Other non operating income",null,0]
["Finance income from mutual funds",7178,10387]
["Profit on sale of investment properties",890,53]
["Income from Government Grant Refer",119,119]
["Income on assets given on financial lease",144,123]
["Unclaimed balances/unspent liabilities written back net Refer C",2192,1463]
["Rental income",3023,1272]
["Net gain on disposal of property plant and equipment and Intangibles",3008,0]
["Unwinding of discount on security deposit",391,202]
["Miscellaneous Income",2285,847]
["Total",21013,15689]

{"sheet":"HT Media Assumptions","index":10,"n_rows":225,"n_cols":30,"rows_kept":225,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Revene Assumption"]
[]
[null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"Historic Switch",null,2018,null,{"$f":"F3<=$D$4","v":true},{"$f":"G3<=$D$4","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false]
["Balance Sheet of HT Media"]
[null,"Sources Of Funds","Direct","Financing"]
[null,"Total Share Capital",null,null,null,47.14,61.75,66.849999999999994,46.85,46.85,47,47,47,47,47,46.08,46.1,46.1,46.1,46.11]
[null,"Equity Share Capital",null,null,null,37.14,41.75,46.85,46.85,46.85,47,47,47,47,47,46.08,46.1,46.1,46.1,46.11]
[null,"Preference Share Capital",null,null,null,10,20,20,0,0,854.61,961.86,1121.96,1263.18,1263.1500000000001,1362.48,1455.37,1545.9,1652.25,1853.28]
[null,"Reserves",null,null,null,238.52,345.2,626.39,736.99,868.88,901.61,1008.86,1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39]
[null,"Networth",null,1,null,{"$f":"SUM(F8:F10)","v":285.66000000000003},{"$f":"SUM(G8:G10)","v":406.95},{"$f":"SUM(H8:H10)","v":693.24},{"$f":"SUM(I8:I10)","v":783.84},{"$f":"SUM(J8:J10)","v":915.73},{"$f":"K10","v":901.61},{"$f":"L10","v":1008.86},1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39]
[null,"Secured Loans",null,null,null,187.54,171.6,169.57,165,213.76,0,0,28.36,116.37,143.38,254.91,139.72,0,0,0]
[null,"Total Debt",null,1,null,187.54,171.6,169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96]
[null,"Total Liabilities",null,null,null,473.2,578.54999999999995,862.81,948.84,1129.49,1271.48,1186.3599999999999,1433.86,1577.72,1639.64,1805.07,1747.13,2476.48,2685.75,2971.35]
[]
[null,"Application Of Funds"]
[null,"Gross Block",null,null,null,172.03,418.84,454.17,496.47,570.04,793.46,821.53,765.6,772.68,785.39,940.85,931.85,1240.8599999999999,989.4,953.8]
[null,"Less: Accum. Depreciation",null,null,null,12.61,32.380000000000003,66.19,100.72,154.81,234.05,257.85000000000002,240.34,287.32,336.93,380.51,432.75,487.93,127.4,180.1]
[null,"Net Block",1,null,null,159.41999999999999,386.46,387.98,395.75,415.23,559.41,563.67999999999995,525.26,485.36,448.46,560.34,499.1,752.93,862,773.7]
[null,"Capital Work in Progress",1,null,null,145.99,11.64,3.9,17.440000000000001,46.8,177.94,19.53,8.9,11.04,109.4,22.53,36.979999999999997,0,368.81,469.78]
[null,"Investments",0,-1,null,43.69,100.92,64.400000000000006,372.98,456.77,405.59,630.72,808.19,929.28,872.81,1078.67,1055.4100000000001,1215.79,1654.36,1733.11]
[null,"Inventories",1,null,null,56.13,77.56,108.45,101.9,113.67,174.49,94.38,101.27,121.28,104.64,192.73,108.86,113.99,107.91,77.16]
[null,"Sundry Debtors",1,null,null,103.69,93.5,121.22,146.47,197.82,235,185.1,178.56,194.36,194.61,189.93,196.52,241.76,177.05,219.07]
[null,"Cash and Bank Balance",null,-1,null,31.98,32.85,50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5]
[null,"Total Current Assets",null,null,null,191.8,203.91,280,310.62,380.13,464.4,342.92,339.11,396.1,396.08,454.8,421.3,439.57,350.87,376.73]
[null,"Loans and Advances",null,-1,null,23.14,23.15,126.14,51.85,141.41,242.09,255.26,282.51,279.33,388.48,380.54,502.67,774.8,181.61,294.36]
[null,"Fixed Deposits",null,-1,null,29.5,16.02,217.43,43.98,1.03,5.34,2.68,0,0,0]
[null,"Total CA, Loans & Advances",null,null,null,244.44,243.08,623.57000000000005,406.45,522.57000000000005,711.83,600.86,621.62,675.43,784.56,835.34,923.97,1214.3699999999999,532.48,671.09]
[null,"Current Liabilities",-1,null,null,118.06,155.09,204.57,223.17,289.24,567.15,603.91999999999996,489.32,505.46,554.04,671.46,734.14,698.79,707.74,668.8]
[null,"Provisions",-1,null,null,2.29,8.4499999999999993,12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53]
[null,"Total CL & Provisions",null,null,null,120.35,163.54,217.03,243.79,311.89999999999998,583.29999999999995,628.42999999999995,530.12,523.37,575.58000000000004,691.79,768.32,746.34,731.9,676.33]
[null,"Net Current Assets",null,null,null,124.09,79.540000000000006,406.54,162.66,210.67,128.53,-27.57,91.5,152.06,208.98,143.55000000000001,155.65,468.03,-199.42,-5.24]
[null,"Total Assets",null,null,null,473.19,578.55999999999995,862.82,948.83,1129.47,1271.47,1186.3599999999999,1433.85,1577.74,1639.65,1805.09,1747.14,2436.75,2685.75,2971.35]
[]
[null,"Invested Capital",null,null,null,{"$f":"SUMPRODUCT(F7:F33*$D$7:$D$33)","v":344.89000000000004},{"$f":"SUMPRODUCT(G7:G33*$D$7:$D$33)","v":405.60999999999996},404.50999999999993,417.78,461.6400000000001,563.55000000000007,234.2600000000001,283.88000000000011,288.65000000000003,281.5200000000001,273.71999999999986,73.130000000000052,402.07000000000016,783.87000000000012,863.38000000000045]
[null,"Invested Capital",null,null,null,{"$f":"SUMPRODUCT(F7:F33*$C$7:$C$33)","v":344.87999999999994},{"$f":"SUMPRODUCT(G7:G33*$C$7:$C$33)","v":405.61999999999995},404.52,417.7700000000001,461.61999999999995,563.54,234.26,283.87,288.67000000000007,281.53000000000003,273.73999999999995,73.140000000000043,362.33999999999986,783.87,863.38000000000011]
[]
[null,"Contingent Liabilities",null,null,null,62.7,5.0999999999999996,5.57,10.73,122.43,22.74,7.92,40.880000000000003,39.89,271.57,146.34,49.95,31.03,40.58,49.12]
[null,"Book Value (Rs)",null,null,null,74.22,92.68,143.71,33.46,39.1,38.49,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.67,82.38]
[]
["Profit & Loss account of HT Media"]
[null,"Sales Turnover",null,null,null,417.17,624.58000000000004,821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65]
[null,"Net Sales",null,null,null,417.17,624.58000000000004,821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65]
[null,"Other Income",null,null,null,5.73,-3.99,-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16]
[null,"Stock Adjustments",null,null,null,-0.05,0.04,0.03,0.27,-0.35,0.1,0.49,0.03,-0.01,0.53,-0.39,0.04,-0.01,-0.05,-0.01]
[null,"Total Income",null,null,null,422.85,620.63,812.92,1066.4100000000001,1220.55,1323.36,1260.0999999999999,1253.03,1387.36,1264.32,1555.46,1558.1,1679.17,1588.27,1585.8]
[null,"Expenditure"]
[null,"Raw Materials",null,null,null,203.84,303,363.63,458.73,485.04,572.48,441.51,384.94,434.33,447.77,441.47,442.64,417.96,381.7,325.99]
[null,"Power & Fuel Cost",null,null,null,6.14,8.19,12.8,14.48,16.23,18.3,19.75,19.82,20.69,25.27,27.91,27.54,28.9,27.02,26.25]
[null,"Employee Cost",null,null,null,58.68,79.37,118.39,147.68,175.58,203.58,208.18,209.53,247.22,289.14999999999998,312.51,347.95,390.84,327.95,261.89999999999998]
[null,"Other Manufacturing Expenses",null,null,null,42.23,50.96,56.72,58.23,70.64,74.98,65.010000000000005,0,0,0]
[null,"Selling and Admin Expenses",null,null,null,75.27,81.39,117.74,129.26,166.92,205.13,205.91,0,0,0,0,0,144.97999999999999,112.46,117.3]
[null,"Miscellaneous Expenses",null,null,null,19.809999999999999,26.31,32.14,39.799999999999997,48.11,53.09,53.24,313.7,378.21,396.34,469.41,508.46,419.43,499.41,436.12]
[null,"Total Expenses",null,null,null,405.97,549.22,701.42,848.18,962.52,1127.56,993.6,927.99,1080.45,1158.53,1251.3,1326.59,1402.11,1348.54,1167.56]
[]
[null,"Operating Profit",null,null,null,11.15,75.400000000000006,119.62,191.38,223.36,195.58,270,293.43,238.68,187.09,177.56,126.27,123.58,83.45,221.08]
[null,"PBDIT",null,null,null,16.88,71.41,111.5,218.23,258.02999999999997,195.8,266.5,325.04000000000002,306.91000000000003,105.79,304.16000000000003,231.51,277.06,239.73,418.24]
[null,"Interest",null,null,null,5.82,7.2,14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994]
[null,"PBDT",null,null,null,11.06,64.209999999999994,97.2,203.37,240.3,164.11,240.77,305.37,278.33,72.209999999999994,248.59,195.48,225.68,161.05000000000001,348.64]
[null,"Depreciation",null,null,null,15.15,22.66,38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74]
[null,"Other Written Off",null,null,null,0,0.02,0.01,0,0]
[null,"Profit Before Tax",null,null,null,-4.09,41.53,58.65,163.66,195.63,109.1,176.98,249.08,218.03,14.63,192.38,123.81,156.29,63.58,251.9]
[null,"Extra-ordinary items",null,null,null,0.66,2.29,2.5099999999999998,12.84,5.61,5.42,0.71,0,0,0]
[null,"PBT (Post Extra-ord Items)",null,null,null,-3.43,43.82,61.16,176.5,201.24,114.52,177.69,249.08,218.03,14.63,192.38,123.81,156.29,63.58,251.9]
[null,"Tax",null,null,null,-1.04,16.48,23.9,61.45,56.68,29.28,52.93,71.489999999999995,58.21,-9.52,36.729999999999997,10.14,48.3,2.68,37.08]
[null,"Reported Net Profit",null,null,null,-2.38,27.33,37.270000000000003,115.06,144.55000000000001,85.23,124.77,177.59,159.82,24.15,155.63999999999999,113.66,107.99,61.51,213.74]
[]
[null,"Total Value Addition",null,null,null,202.12,246.22,337.78,389.45,477.49,555.08000000000004,552.09,543.04999999999995,646.12,710.76,809.83,883.95,984.14,966.84,841.57]
[null,"Preference Dividend",null,null,null,0,0,0.2,0,0]
[null,"Equity Dividend",null,null,null,0,4.0199999999999996,5.62,7.03,9.3699999999999992,7.05,8.4600000000000009,8.4600000000000009,9.4,9.4,9.2899999999999991,9.31,9.31,9.31,9.31]
[null,"Corporate Dividend Tax",null,null,null,0,0.56000000000000005,0.82,1.19,1.59,1.2,1.41,1.37,1.53,0.5,0.47,0.78,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,"Per share data (annualised)"]
[null,"Shares in issue (lakhs)",null,null,null,371.43,417.54,468.46,2342.29,2342.29,2342.52,2350.21,2350.21,2350.21,2350.21,2304.23,2305.1999999999998,2305.1999999999998,2305.1999999999998,2305.6999999999998]
[null,"Earning Per Share (Rs)",null,null,null,-0.64,6.55,7.91,4.91,6.17,3.64,5.31,7.56,6.8,1.03,6.75,4.93,4.68,2.67,9.27]
[null,"Equity Dividend (%)",null,null,null,0,10,12,15,20,15,18,18,20,20,20,20,20,20,20]
[null,"Book Value (Rs)",null,null,null,74.22,92.68,143.71,33.46,39.1,38.49,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.67,82.38]
[null,"Net Profit Before Tax",null,null,null,-3.42,43.82,61.17,176.51,201.23,114.51,179.96,249.08,218.03,14.63,192.37,123.8,127.06,64.19,250.82]
[null,"Net Cash From Operating Activities",null,null,null,-1.97,86.39,52.75,135.33000000000001,144.28,161.57,387.56,274.27,134.78,167.19,183.34,291.23,0,191.21,190.3]
[null,"Net Cash (used in)/from"]
[null,"Investing Activities",null,null,null,-193.92,-169.3,-83.58,-109.82,-172.09,-400.76,-152.69,-251.75,-96.4,-196.71,-193.74,-23.89,0,-214.97,-172.58]
[null,"Net Cash (used in)/from Financing Activities",null,null,null,247.66,70.290000000000006,249.72,-41.29,23.17,207.89,-214.73,-11.31,-17.2,45.88,-14.29,-223.56,0,10.79,7.17]
[null,"Net (decrease)/increase In Cash and Cash Equivalents",null,null,null,51.76,-12.62,218.89,-15.78,-4.6500000000000004,-31.31,20.149999999999999,11.22,21.18,16.37,-24.69,43.78,-32.1,-12.97,24.89]
[null,"Opening Cash & Cash Equivalents",null,null,null,9.7100000000000009,61.48,48.86,77.75,61.97,57.32,26.02,46.16,59.28,80.459999999999994,96.83,72.14,115.92,68.56,55.59]
[null,"Closing Cash & Cash Equivalents",null,null,null,61.48,48.86,267.75,61.97,57.32,26.02,46.16,57.38,80.459999999999994,96.83,72.14,115.92,83.82,55.59,80.48]
[null,"Basic EPS (Rs.)",null,null,null,null,6.55,7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.66,4.88,4.6399999999999997,2.64,9.18]
[null,"Diluted EPS (Rs.)",null,null,null,null,6.55,7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.66,4.88,4.6399999999999997,2.64,9.18]
[null,"Cash EPS (Rs.)",null,null,null,null,11.98,16.18,6.61,8.08,5.97,8.02,9.9499999999999993,9.3699999999999992,3.48,9.19,8.0399999999999991,7.69,6.9,13.47]
[null,"Book Value [ExclRevalReserve]/Share (Rs.)",null,null,null,null,92.68,143.71,33.46,39.090000000000003,38.36,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.680000000000007,82.39]
[null,"Book Value [InclRevalReserve]/Share (Rs.)",null,null,null,null,92.68,143.71,33.46,39.090000000000003,38.36,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.680000000000007,82.39]
[null,"Dividend / Share(Rs.)",null,null,null,null,1,1.2,0.3,0.4,0.3,0.36,0.36,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"Revenue from Operations/Share (Rs.)",null,null,null,null,149.59,175.26,44.37,50.64,56.29,53.74,51.97,56.13,57.23,62.03,63.02,66.180000000000007,62.13,60.23]
[null,"PBDIT/Share (Rs.)",null,null,null,null,19.52,28.31,9.3000000000000007,10.99,8.67,11.49,13.83,13.06,11.28,13.2,10.77,9.84,10.43,18.7]
[null,"PBIT/Share (Rs.)",null,null,null,null,14.1,20.079999999999998,7.61,9.09,6.33,8.77,11.44,10.49,8.83,10.76,7.66,6.83,6.2,14.51]
[null,"PBT/Share (Rs.)",null,null,null,null,12.49,17.190000000000001,7,8.35,5.08,7.76,10.6,9.2799999999999994,0.62,8.35,5.37,5.51,2.78,10.88]
[null,"Net Profit/Share (Rs.)",null,null,null,null,6.55,7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.75,4.93,4.68,2.67,9.27]
[null,"Profitability Ratios"]
[null,"PBDIT Margin (%)",null,null,null,100,0.1305,0.16149999999999998,0.20960000000000001,0.217,0.154,0.2137,0.2661,0.23260000000000003,0.1971,0.21280000000000002,0.17079999999999998,0.14859999999999998,0.1678,0.3105]
[null,"PBIT Margin (%)",null,null,null,null,9.4200000000000006E-2,0.11449999999999999,0.1714,0.1794,0.1124,0.16320000000000001,0.22,0.18690000000000001,0.15429999999999999,0.1734,0.1215,0.10310000000000001,9.9700000000000011E-2,0.24079999999999999]
[null,"PBT Margin (%)",null,null,null,null,8.3499999999999991E-2,9.8000000000000004E-2,0.15770000000000001,0.16489999999999999,9.0200000000000002E-2,0.1444,0.2039,0.16519999999999999,1.0800000000000001E-2,0.13449999999999998,8.5199999999999998E-2,8.3199999999999996E-2,4.4800000000000006E-2,0.18059999999999998]
[null,"Net Profit Margin (%)",null,null,null,null,4.3700000000000003E-2,4.53E-2,0.11070000000000001,0.12179999999999999,6.4399999999999999E-2,9.8699999999999996E-2,0.1454,0.1211,1.7899999999999999E-2,0.10880000000000001,7.8200000000000006E-2,7.0699999999999999E-2,4.2900000000000001E-2,0.15390000000000001]
[null,"Return on Networth / Equity (%)",null,null,null,null,7.0599999999999996E-2,5.5300000000000002E-2,0.1467,0.1578,9.4499999999999987E-2,0.12359999999999999,0.15190000000000001,0.12189999999999999,1.84E-2,0.1104,7.5600000000000001E-2,6.7799999999999999E-2,3.6200000000000003E-2,0.1125]
[null,"Return on Capital Employed (%)",null,null,null,null,4.5700000000000005E-2,4.1599999999999998E-2,0.11609999999999999,0.128,7.5399999999999995E-2,0.10980000000000001,0.1346,0.11210000000000001,1.66E-2,0.1023,7.0699999999999999E-2,6.5000000000000002E-2,8.2299999999999998E-2,0.17350000000000002]
[null,"Return on Assets (%)",null,null,null,null,3.6799999999999999E-2,3.4500000000000003E-2,9.64E-2,0.1002,4.5899999999999996E-2,6.8699999999999997E-2,9.0399999999999994E-2,7.5999999999999998E-2,1.09E-2,6.2300000000000001E-2,4.5100000000000001E-2,3.3500000000000002E-2,1.7899999999999999E-2,5.8499999999999996E-2]
[null,"Total Debt/Equity (X)",null,null,null,null,4.4000000000000003E-3,2.5000000000000001E-3,2.0999999999999999E-3,2.3E-3,4.0999999999999995E-3,1.8E-3,2.3E-3,2E-3,2.5000000000000001E-3,2.8000000000000004E-3,1.6000000000000001E-3,5.6000000000000008E-3,5.7999999999999996E-3,5.6000000000000008E-3]
[null,"Asset Turnover Ratio (%)",null,null,null,null,0.84160000000000001,0.76029999999999998,0.87139999999999995,0.82290000000000008,0.71329999999999993,0.69599999999999995,0.62180000000000002,0.62780000000000002,0.60719999999999996,0.57240000000000002,0.57750000000000001,0.47340000000000004,0.41899999999999998,0.38060000000000005]
[null,"Liquidity Ratios"]
[null,"Current Ratio (X)",null,null,null,null,1.61,3.33,1.98,1.64,0.96,0.86,1.5,1.26,1.59,1.32,0.93,0.84,0.35,0.47]
[null,"Quick Ratio (X)",null,null,null,null,1.07,2.74,1.47,1.28,0.72,0.73,1.34,1.08,1.45,1.1200000000000001,0.81,0.77,0.28999999999999998,0.43]
[null,"Inventory Turnover Ratio (X)",null,null,null,null,8.0500000000000007,7.57,10.199999999999999,10.44,7.58,13.38,12.06,10.88,12.85,7.42,13.35,13.38,13.27,18]
[null,"Dividend Payout Ratio (NP) (%)",null,null,null,null,0.1472,0.15079999999999999,6.0999999999999999E-2,6.480000000000001E-2,8.2699999999999996E-2,6.7799999999999999E-2,4.7599999999999996E-2,5.8799999999999998E-2,0.38919999999999999,5.96E-2,8.1900000000000001E-2,8.6199999999999999E-2,0.15130000000000002,4.3499999999999997E-2]
[null,"Dividend Payout Ratio (CP) (%)",null,null,null,null,8.0399999999999985E-2,7.4099999999999999E-2,4.5400000000000003E-2,4.9500000000000002E-2,5.0199999999999995E-2,4.4800000000000006E-2,3.61E-2,4.2699999999999995E-2,0.115,4.3799999999999999E-2,5.0199999999999995E-2,5.2400000000000002E-2,5.8499999999999996E-2,2.9900000000000003E-2]
[null,"Earnings Retention Ratio (%)",null,null,null,null,0.8528,0.84920000000000007,0.93900000000000006,0.93519999999999992,0.9173,0.93220000000000003,0.95239999999999991,0.94120000000000004,0.61080000000000001,0.94040000000000001,0.91810000000000003,0.91379999999999995,0.84870000000000001,0.95650000000000002]
[null,"Cash Earnings Retention Ratio (%)",null,null,null,null,0.91959999999999997,0.92590000000000006,0.95459999999999989,0.95050000000000001,0.94980000000000009,0.95519999999999994,0.96389999999999998,0.95730000000000004,0.88500000000000001,0.95620000000000005,0.94980000000000009,0.9476,0.9415,0.97010000000000007]
[null,"Valuation Ratios"]
[null,"Enterprise Value (Cr.)",null,null,null,null,0,2105.0700000000002,4194.09,4002.21,1692.71,3388.75,3696.86,3438.6,2652.21,2468.4499999999998,2985.89,2554.92,2830.03,2935]
[null,"EV/Net Operating Revenue (X)",null,null,null,null,0,2.56,4.04,3.37,1.28,2.68,3.03,2.61,1.97,1.73,2.06,1.67,1.98,2.11]
[null,"EV/EBITDA (X)",null,null,null,null,0,15.87,19.25,15.54,8.31,12.55,11.37,11.2,10,8.1199999999999992,12.03,11.27,11.78,6.81]
[null,"MarketCap/Net Operating Revenue (X)",null,null,null,null,0,2.66,3.98,3.25,1.05,2.59,2.86,2.46,1.8,1.5,1.97,1.1499999999999999,1.33,1.4]
[null,"Retention Ratios (%)",null,null,null,null,85.27,84.91,93.89,93.51,91.72,93.21,95.23,94.11,61.07,94.03,91.8,91.37,84.86,95.64]
[null,"Price/BV (X)",null,null,null,null,0,3.24,5.28,4.21,1.53,3.25,2.99,2.48,1.85,1.52,1.9,1.1000000000000001,1.1200000000000001,1.02]
[null,"Price/Net Operating Revenue",null,null,null,null,0,2.66,3.98,3.25,1.05,2.59,2.86,2.46,1.8,1.5,1.97,1.1499999999999999,1.33,1.4]
[null,"Earnings Yield",null,null,null,null,0,0.02,0.03,0.04,0.06,0.04,0.05,0.05,0.01,7.0000000000000007E-2,0.04,0.06,0.03,0.11]
[null,"Implied Price: P/B x B",null,null,null,null,{"$f":"G120*G89","v":0},{"$f":"H120*H89","v":465.62040000000007},176.6688,164.56890000000001,58.690800000000003,139.52250000000001,148.72260000000003,138.26,103.1375,92.917600000000007,123.74699999999999,75.966000000000008,82.521600000000021,84.037800000000004]
[null,"Average Price",null,null,null,null,{"$f":"LOOKUP(G3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":16.158187099290792},{"$f":"LOOKUP(H3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":58.054498695121957},{"$f":"LOOKUP(I3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":199.03673074799985},{"$f":"LOOKUP(J3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":89.730655921487639},{"$f":"LOOKUP(K3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":112.81523650819676},{"$f":"LOOKUP(L3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":144.98509667588945},{"$f":"LOOKUP(M3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":137.38938041935489},{"$f":"LOOKUP(N3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":97.948151862348112},{"$f":"LOOKUP(O3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":85.077884393574266},{"$f":"LOOKUP(P3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":111.20749531967213},{"$f":"LOOKUP(Q3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":85.580010963414651},{"$f":"LOOKUP(R3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":79.287070263157943},{"$f":"LOOKUP(S3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":90.682346821138211},{"$f":"LOOKUP(T3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":55.674240727642299}]
[null,"Closing Price",null,null,null,null,null,{"$f":"LOOKUP(H3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":168.242096},{"$f":"LOOKUP(I3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":162.836884},{"$f":"LOOKUP(J3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":55.560516},{"$f":"LOOKUP(K3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":132.69645700000001},{"$f":"LOOKUP(L3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":142.57406599999999},{"$f":"LOOKUP(M3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":133.575073},{"$f":"LOOKUP(N3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":97.468886999999995},{"$f":"LOOKUP(O3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":89.973206000000005},{"$f":"LOOKUP(P3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":120.935867},{"$f":"LOOKUP(Q3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":74.647354000000007},{"$f":"LOOKUP(R3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":81.712181000000001},{"$f":"LOOKUP(S3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":82.642241999999996},{"$f":"LOOKUP(T3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":44.25}]
[null,"Growth in Revenues",null,null,null,null,{"$f":"G42/F42-1","v":0.49718340244984072},0.31449934355887144,0.26586765082033104,0.14138498397944765,0.11533176534061695,-4.5297194340307212E-2,-3.3029585705124487E-2,8.0031767085042338E-2,1.9671907454856807E-2,6.2568303979659401E-2,1.6491166695819404E-2,5.0164507647196599E-2,-6.138821524546112E-2,-3.0299432976732432E-2]
[]
[null,"PBITD",null,null,null,null,{"$f":"G57","v":71.41},{"$f":"H57","v":111.5},218.23,258.02999999999997,195.8,266.5,325.04000000000002,306.91000000000003,105.79,304.16000000000003,231.51,277.06,239.73,418.24]
[null,"PBIT",null,null,null,null,{"$f":"G128-G60","v":48.75},{"$f":"H128-H60","v":72.960000000000008},178.51999999999998,213.35999999999996,140.79000000000002,202.71,268.75,246.61,48.210000000000008,247.95000000000002,159.83999999999997,207.67000000000002,142.26,321.5]
[null,"Other Income",null,null,null,null,{"$f":"G44","v":-3.99},{"$f":"H44","v":-8.1199999999999992},26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16]
[null,"Operating NOI",null,null,null,null,{"$f":"G129-G130","v":52.74},{"$f":"H129-H130","v":81.080000000000013},151.66999999999999,178.68999999999994,140.57000000000002,206.21,237.14,178.38,129.51,121.35000000000002,54.59999999999998,54.190000000000026,-14.02000000000001,124.34]
[null,"NOI Applied",null,true,null,null,{"$f":"$D$132*G131+NOT($D$132)*G129","v":52.74},{"$f":"$D$132*H131+NOT($D$132)*H129","v":81.080000000000013},151.66999999999999,178.68999999999994,140.57000000000002,206.21,237.14,178.38,129.51,121.35000000000002,54.59999999999998,54.190000000000026,-14.02000000000001,124.34]
[null,"Tax Rate",null,null,null,null,{"$f":"G65/G64","v":0.37608397991784576},0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514]
[null,"Marginal Tax Rate",null,null,null,0.34599999999999997,{"$f":"$F$134","v":0.34599999999999997},{"$f":"$F$134","v":0.34599999999999997},0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997]
[null,"Applied Tax Rate",null,null,null,true,{"$f":"IF($F$135,G134,G133)","v":0.34599999999999997},{"$f":"IF($F$135,H134,H133)","v":0.34599999999999997},0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997]
[null,"NOPAT",null,null,null,null,{"$f":"G132*(1-G135)","v":34.491960000000006},{"$f":"H132*(1-H135)","v":53.026320000000013},99.192179999999993,116.86325999999997,91.932780000000022,134.86134000000001,155.08956000000001,116.66052000000001,84.699539999999999,79.362900000000025,35.70839999999999,35.440260000000016,-9.1690800000000063,81.318359999999998]
[null,"Average Invested Capital",null,null,null,{"$f":"AVERAGE(D35:F35)","v":344.89000000000004},{"$f":"AVERAGE(F35:G35)","v":375.25},405.05999999999995,411.14499999999998,439.71000000000004,512.59500000000003,398.90500000000009,259.07000000000011,286.2650000000001,285.08500000000004,277.62,173.42499999999995,237.60000000000011,592.97000000000014,823.62500000000023]
[null,"ROIC",null,null,null,{"$f":"F129/F137","v":0},{"$f":"G136/G137","v":9.1917281812125259E-2},{"$f":"H136/H137","v":0.13090979114205309},0.24125838815989492,0.26577348707102399,0.17934778919029648,0.33807884082676321,0.59863959547612589,0.40752631303163139,0.29710275882631493,0.28586881348606019,0.20590110998990918,0.14915934343434342,-1.546297451810379E-2,9.8732262862346307E-2]
[null,"Return on Capital Employed",null,null,null,{"$f":"F102","v":0},{"$f":"G102","v":4.5700000000000005E-2},4.1599999999999998E-2,0.11609999999999999,0.128,7.5399999999999995E-2,0.10980000000000001,0.1346,0.11210000000000001,1.66E-2,0.1023,7.0699999999999999E-2,6.5000000000000002E-2,8.2299999999999998E-2,0.17350000000000002]
[]
[null,"Average Equity",null,null,null,null,{"$f":"AVERAGE(F11:G11)","v":346.30500000000001},550.09500000000003,738.54,849.78500000000008,908.67000000000007,955.23500000000001,1088.9100000000001,1239.5700000000002,1310.165,1359.355,1455.0149999999999,1546.7350000000001,1645.175,1798.87]
[null,"Net Income to Equity",null,null,null,null,{"$f":"G66","v":27.33},{"$f":"H66","v":37.270000000000003},115.06,144.55000000000001,85.23,124.77,177.59,159.82,24.15,155.63999999999999,113.66,107.99,61.51,213.74]
[null,"Return on Average Equity",null,null,null,null,{"$f":"G142/G141","v":7.891887209251959E-2},{"$f":"H142/H141","v":6.7751933756896532E-2},0.15579386356866251,0.17010184929129132,9.3796427746046421E-2,0.13061707328563127,0.16308969519978694,0.12893180699758786,1.8432792816172008E-2,0.11449547763461346,7.8116033168042942E-2,6.981803605659663E-2,3.7388119804883976E-2,0.11881903639507026]
[]
[null,"Average Debt",null,null,null,null,{"$f":"AVERAGE(F13:G13)","v":179.57},170.58499999999998,167.285,189.38,291.815,273.685,221.2,266.22000000000003,298.51499999999999,363,321.08499999999998,565.07000000000005,935.94,1029.68]
[null,"Financial Charges",null,null,null,null,{"$f":"F58","v":5.82},{"$f":"G58","v":7.2},14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007]
[null,"After Tax Financing Charges",null,null,null,null,{"$f":"G146*(1-G134)","v":3.8062800000000006},{"$f":"H146*(1-H134)","v":4.7088000000000001},9.3522000000000016,9.7184399999999993,11.595420000000001,20.725260000000002,16.82742,12.864180000000001,18.691320000000001,21.961320000000001,36.342780000000005,23.56362,33.602520000000005,51.456720000000004]
[null,"Interest Rate",null,null,null,null,{"$f":"G147/G145","v":2.1196636409199759E-2},{"$f":"H147/H145","v":2.7603833865814699E-2},5.5905789520877554E-2,5.1317140141514415E-2,3.9735517365454144E-2,7.5726693096077616E-2,7.6073327305605787E-2,4.8321613702952446E-2,6.2614340987890066E-2,6.0499504132231409E-2,0.11318741143310963,4.1700355708142352E-2,3.590242964292583E-2,4.9973506332064328E-2]
[]
[null,"Other Assets",null,null,null,null,{"$f":"G26+G27","v":39.17},{"$f":"H26+H27","v":343.57},95.83,142.44,247.43,257.94,282.51,279.33,388.48,380.54,502.67,774.8,181.61,294.36]
[null,"Investments",null,null,null,null,{"$f":"G21","v":100.92},{"$f":"H21","v":64.400000000000006},372.98,456.77,405.59,630.72,808.19,929.28,872.81,1078.67,1055.4100000000001,1215.79,1654.36,1733.11]
[null,"Total",null,null,null,null,{"$f":"SUM(G150:G151)","v":140.09},{"$f":"SUM(H150:H151)","v":407.97},468.81,599.21,653.02,888.66000000000008,1090.7,1208.6099999999999,1261.29,1459.21,1558.0800000000002,1990.59,1835.9699999999998,2027.4699999999998]
[null,"Average",null,null,null,null,{"$f":"AVERAGE(F152:G152)","v":140.09},{"$f":"AVERAGE(G152:H152)","v":274.03000000000003},438.39,534.01,626.11500000000001,770.84,989.68000000000006,1149.655,1234.9499999999998,1360.25,1508.645,1774.335,1913.2799999999997,1931.7199999999998]
[null,"Other Income",null,null,null,null,{"$f":"G44","v":-3.99},{"$f":"H44","v":-8.1199999999999992},26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16]
[null,"Other Income After Tax",null,null,null,null,{"$f":"G154*(1-G135)","v":-2.6094600000000003},{"$f":"H154*(1-H135)","v":-5.3104800000000001},17.559900000000003,22.674180000000003,0.14388000000000001,-2.2890000000000001,20.672940000000001,44.622420000000005,-53.170200000000001,82.796400000000006,68.82696,100.37591999999999,102.20712,128.94264000000001]
[null,"Return on Investments",null,null,null,null,{"$f":"G155/G153","v":-1.8627025483617676E-2},{"$f":"H155/H153","v":-1.9379192059263584E-2},4.0055430096489437E-2,4.2460216100822089E-2,2.2979804029611174E-4,-2.9694878314565931E-3,2.0888509417185352E-2,3.88137484723678E-2,-4.3054536620915837E-2,6.0868516816761628E-2,4.562170689592316E-2,5.657100829324789E-2,5.3419844455594591E-2,6.6750170832211714E-2]
[]
[null,null,null,null,null,{"$f":"F3","v":2004},{"$f":"G3","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["Assumptions",null,"Average","Last Yr","Assumption"]
[null,"Revenues ",null,null,null,{"$f":"IF(F4,F43,E160*(1+F161))","v":417.17},{"$f":"IF(G4,G43,F160*(1+G161))","v":624.58000000000004},821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65,1402.5365000000002,1422.3713614002331,1450.8187886282378,1481.4998705393409,1514.6272147311722,1550.4383642086686,1589.1993233138853,1632.7213392014332,1681.7029793774764,1732.1540687588008]
[null,"Revenue Growth",{"$f":"AVERAGEIF($4:$4,TRUE,161:161)","v":9.9512883624575485E-2},{"$f":"LOOKUP($D$4,$3:$3,161:161)","v":-3.0299432976732432E-2},"Scenario",null,{"$f":"IF(G4,G160/F160-1,LOOKUP(G158,Scenario!$39:$39,Scenario!$40:$40))","v":0.49718340244984072},{"$f":"IF(H4,H160/G160-1,LOOKUP(H158,Scenario!$39:$39,Scenario!$40:$40))","v":0.31449934355887144},{"$f":"IF(I4,I160/H160-1,LOOKUP(I158,Scenario!$39:$39,Scenario!$40:$40))","v":0.26586765082033104},{"$f":"IF(J4,J160/I160-1,LOOKUP(J158,Scenario!$39:$39,Scenario!$40:$40))","v":0.14138498397944765},{"$f":"IF(K4,K160/J160-1,LOOKUP(K158,Scenario!$39:$39,Scenario!$40:$40))","v":0.11533176534061695},{"$f":"IF(L4,L160/K160-1,LOOKUP(L158,Scenario!$39:$39,Scenario!$40:$40))","v":-4.5297194340307212E-2},{"$f":"IF(M4,M160/L160-1,LOOKUP(M158,Scenario!$39:$39,Scenario!$40:$40))","v":-3.3029585705124487E-2},{"$f":"IF(N4,N160/M160-1,LOOKUP(N158,Scenario!$39:$39,Scenario!$40:$40))","v":8.0031767085042338E-2},{"$f":"IF(O4,O160/N160-1,LOOKUP(O158,Scenario!$39:$39,Scenario!$40:$40))","v":1.9671907454856807E-2},{"$f":"IF(P4,P160/O160-1,LOOKUP(P158,Scenario!$39:$39,Scenario!$40:$40))","v":6.2568303979659401E-2},{"$f":"IF(Q4,Q160/P160-1,LOOKUP(Q158,Scenario!$39:$39,Scenario!$40:$40))","v":1.6491166695819404E-2},{"$f":"IF(R4,R160/Q160-1,LOOKUP(R158,Scenario!$39:$39,Scenario!$40:$40))","v":5.0164507647196599E-2},{"$f":"IF(S4,S160/R160-1,LOOKUP(S158,Scenario!$39:$39,Scenario!$40:$40))","v":-6.138821524546112E-2},{"$f":"IF(T4,T160/S160-1,LOOKUP(T158,Scenario!$39:$39,Scenario!$40:$40))","v":-3.0299432976732432E-2},{"$f":"IF(U4,U160/T160-1,LOOKUP(U158,Scenario!$39:$39,Scenario!$40:$40))","v":0.01},{"$f":"IF(V4,V160/U160-1,LOOKUP(V158,Scenario!$39:$39,Scenario!$40:$40))","v":1.4142135623730952E-2},{"$f":"IF(W4,W160/V160-1,LOOKUP(W158,Scenario!$39:$39,Scenario!$40:$40))","v":0.02},{"$f":"IF(X4,X160/W160-1,LOOKUP(X158,Scenario!$39:$39,Scenario!$40:$40))","v":2.1147425268811283E-2},{"$f":"IF(Y4,Y160/X160-1,LOOKUP(Y158,Scenario!$39:$39,Scenario!$40:$40))","v":2.2360679774997897E-2},{"$f":"IF(Z4,Z160/Y160-1,LOOKUP(Z158,Scenario!$39:$39,Scenario!$40:$40))","v":2.3643540225079397E-2},{"$f":"IF(AA4,AA160/Z160-1,LOOKUP(AA158,Scenario!$39:$39,Scenario!$40:$40))","v":2.5000000000000001E-2},{"$f":"IF(AB4,AB160/AA160-1,LOOKUP(AB158,Scenario!$39:$39,Scenario!$40:$40))","v":2.7386127875258306E-2},{"$f":"IF(AC4,AC160/AB160-1,LOOKUP(AC158,Scenario!$39:$39,Scenario!$40:$40))","v":0.03},{"$f":"IF(AD4,AD160/AC160-1,LOOKUP(AD158,Scenario!$39:$39,Scenario!$40:$40))","v":0.03}]
[]
[null,"Raw Materials and Power",null,null,null,{"$f":"IF(F4,F48+F49,F160*F164)","v":209.98},{"$f":"IF(G4,G48+G49,G160*G164)","v":311.19},376.43,473.21000000000004,501.27000000000004,590.78,461.26,404.76,455.02,473.03999999999996,469.38000000000005,470.18,446.85999999999996,408.71999999999997,352.24,350.63412500000004,355.59284035005828,362.70469715705946,370.37496763483523,378.65680368279305,387.60959105216716,397.29983082847133,408.18033480035831,420.42574484436909,433.0385171897002]
[null,"Raw Materials Pct of Revenue",{"$f":"AVERAGEIF($4:$4,TRUE,164:164)","v":0.37744608179069772},{"$f":"LOOKUP($D$4,$3:$3,164:164)","v":0.25365642890577178},0.26,{"$f":"IF(F4,F163/F160,LOOKUP(F158,Scenario!52:52,Scenario!53:53))","v":0.50334396049572117},{"$f":"IF(G4,G163/G160,LOOKUP(G158,Scenario!52:52,Scenario!53:53))","v":0.49823881648467766},{"$f":"IF(H4,H163/H160,LOOKUP(H158,Scenario!52:52,Scenario!53:53))","v":0.45849624243310072},{"$f":"IF(I4,I163/I160,LOOKUP(I158,Scenario!52:52,Scenario!53:53))","v":0.45532045915961866},{"$f":"IF(J4,J163/J160,LOOKUP(J158,Scenario!52:52,Scenario!53:53))","v":0.42257403707544072},{"$f":"IF(K4,K163/K160,LOOKUP(K158,Scenario!52:52,Scenario!53:53))","v":0.44653222880638527},{"$f":"IF(L4,L163/L160,LOOKUP(L158,Scenario!52:52,Scenario!53:53))","v":0.36517801299965957},{"$f":"IF(M4,M163/M160,LOOKUP(M158,Scenario!52:52,Scenario!53:53))","v":0.33139292117996705},{"$f":"IF(N4,N163/N160,LOOKUP(N158,Scenario!52:52,Scenario!53:53))","v":0.34493685279803504},{"$f":"IF(O4,O163/O160,LOOKUP(O158,Scenario!52:52,Scenario!53:53))","v":0.35167906980202068},{"$f":"IF(P4,P163/P160,LOOKUP(P158,Scenario!52:52,Scenario!53:53))","v":0.32841000524750746},{"$f":"IF(Q4,Q163/Q160,LOOKUP(Q158,Scenario!52:52,Scenario!53:53))","v":0.32363265924202589},{"$f":"IF(R4,R163/R160,LOOKUP(R158,Scenario!52:52,Scenario!53:53))","v":0.29288851019204298},{"$f":"IF(S4,S163/S160,LOOKUP(S158,Scenario!52:52,Scenario!53:53))","v":0.28541102203849056},{"$f":"IF(T4,T163/T160,LOOKUP(T158,Scenario!52:52,Scenario!53:53))","v":0.25365642890577178},{"$f":"IF(U4,U163/U160,LOOKUP(U158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(V4,V163/V160,LOOKUP(V158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(W4,W163/W160,LOOKUP(W158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(X4,X163/X160,LOOKUP(X158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(Y4,Y163/Y160,LOOKUP(Y158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(Z4,Z163/Z160,LOOKUP(Z158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AA4,AA163/AA160,LOOKUP(AA158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AB4,AB163/AB160,LOOKUP(AB158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AC4,AC163/AC160,LOOKUP(AC158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AD4,AD163/AD160,LOOKUP(AD158,Scenario!52:52,Scenario!53:53))","v":0.25}]
[]
[null,"Employee Cost (Power Equation)",{"$f":"'Fixed and Variable Cost'!K10","v":27.968},{"$f":"'Fixed and Variable Cost'!K11","v":1.6999999999999999E-3},"Power",{"$f":"IF(F4,F50,$C$166*EXP($D$166*F160))","v":58.68},{"$f":"IF(G4,G50,$C$166*EXP($D$166*G160))","v":79.37},118.39,147.68,175.58,203.58,208.18,209.53,247.22,289.14999999999998,312.51,347.95,390.84,327.95,261.89999999999998,303.49740173960106,{"$f":"IF(V4,V50,$C$166*EXP($D$166*V160))","v":313.90560316677005},329.45933766162636,347.09925599967505,367.20756651662066,390.2572818333494,416.83891370908202,448.8493356633806,487.82467288113963,531.51048052917611]
[null,"Growth Rate Growth Rate",{"$f":"AVERAGEIF($4:$4,TRUE,167:167)","v":0.12669416410197001},{"$f":"LOOKUP($D$4,$3:$3,167:167)","v":-0.20140265284342129},-0.02,null,{"$f":"G166/F166-1","v":0.35259032038173155},{"$f":"H166/G166-1","v":0.49162151946579313},0.24740265225103486,0.18892199349945837,0.15947146599840534,2.2595539836919087E-2,6.4847727927754839E-3,0.17987877630888183,0.16960601893050709,8.0788518070205928E-2,0.11340437106012602,0.12326483690185364,-0.16090983522669122,-0.20140265284342129,0.15882933081176431,3.4294202742793711E-2,4.9549082074183293E-2,5.3542019671531937E-2,5.793245064450514E-2,6.277026243054129E-2,6.8113096444626375E-2,7.679326689887489E-2,8.6833897526338299E-2,8.9552271700453101E-2]
[null,"Employee Percent of Revenue",{"$f":"AVERAGEIF($4:$4,TRUE,168:168)","v":0.18177340298200176},{"$f":"LOOKUP($D$4,$3:$3,168:168)","v":0.18860043927555536},0.18,{"$f":"F166/F160","v":0.1406620802071098},{"$f":"G166/G160","v":0.1270773960101188},0.144200436048282,0.14209700853467272,0.14801514040278868,0.15387289877857058,0.16481541591785356,0.17155044662229099,0.18740997922889155,0.21496702822859437,0.21865313975861464,0.23949973155655896,0.2561709379301304,0.22900896622999356,0.18860043927555536,0.2163918028084125,0.22069173472232326,0.22708510548938585,0.23428908965973338,0.24244088772813679,0.25170770463522013,0.26229492272867744,0.2749087213393766,0.29007778357015213,0.30684942529970061]
[]
[null,"Other Expenses (Pct of Revenue)",null,null,"Rev %",{"$f":"IF(F4,F51+F52+F53,F172*F160)","v":137.31},{"$f":"IF(G4,G51+G52+G53,G172*G160)","v":158.66},206.59999999999997,227.28999999999996,285.67,333.20000000000005,324.16000000000003,313.7,378.21,396.34,469.41,508.46,564.41,611.87,553.41999999999996,561.01460000000009,568.9485445600933,580.3275154512952,592.59994821573639,605.85088589246891,620.17534568346753,635.67972932555415,653.08853568057339,672.68119175099059,692.86162750352037]
[null,"Growth Rate",{"$f":"AVERAGEIF($4:$4,TRUE,171:171)","v":0.11009657082604042},{"$f":"LOOKUP($D$4,$3:$3,171:171)","v":-9.5526827594096808E-2},null,null,{"$f":"G170/F170-1","v":0.15548758284174502},{"$f":"H170/G170-1","v":0.30215555275431716},0.10014520813165539,0.25685247921158028,0.16638078902229858,-2.7130852340936484E-2,-3.2268015794669425E-2,0.20564233343959204,4.7936331667592036E-2,0.18436191149013492,8.3189535800259895E-2,0.11003815442709364,8.4087808507999684E-2,-9.5526827594096808E-2,{"$f":"U170/T170-1","v":1.3723031332442126E-2},1.4142135623731011E-2,2.0000000000000018E-2,2.1147425268811304E-2,2.2360679774998005E-2,2.3643540225079418E-2,2.4999999999999911E-2,2.7386127875258293E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[null,"Percent of Revenue",{"$f":"AVERAGEIF($4:$4,TRUE,172:172)","v":0.30101127377552817},{"$f":"LOOKUP($D$4,$3:$3,172:172)","v":0.39853094732293948},0.4,{"$f":"F170/F160","v":0.32914639115947936},{"$f":"IF(G4,G170/G160,$E$172)","v":0.25402670594639598},{"$f":"IF(H4,H170/H160,$E$172)","v":0.25164127111728235},0.2186973799420758,0.24082176306449846,0.25184423751360507,0.25663639746340389,0.25683852004683183,0.28670952287096135,0.29465686310953171,0.32843099527724334,0.3499814154540824,0.36993511175198268,0.42727158459260917,0.39853094732293948,0.4,{"$f":"IF(V4,V170/V160,$E$172)","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[]
[null,"Change in Accumulated Depreciation",null,null,null,null,{"$f":"G18-F18","v":19.770000000000003},{"$f":"H18-G18","v":33.809999999999995},34.53,54.09,79.240000000000009,23.800000000000011,-17.510000000000019,46.97999999999999,49.610000000000014,43.579999999999984,52.240000000000009,55.180000000000007,-360.53,52.699999999999989]
[null,"Depreciation Expense",null,null,null,null,{"$f":"G60","v":22.66},{"$f":"H60","v":38.54},39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74]
[null,"Implied Retirements",null,null,null,null,{"$f":"G175-G174","v":2.889999999999997},{"$f":"H175-H174","v":4.730000000000004},5.18,-9.4200000000000017,-24.230000000000011,39.989999999999988,73.800000000000011,13.320000000000007,7.9699999999999847,12.630000000000017,19.429999999999993,14.209999999999994,458,44.040000000000006]
[]
[null,"Change in Gross Plant",null,null,null,null,{"$f":"G17-F17","v":246.80999999999997},{"$f":"H17-G17","v":35.330000000000041},42.300000000000011,73.569999999999936,223.42000000000007,28.069999999999936,-55.92999999999995,7.0799999999999272,12.710000000000036,155.46000000000004,-9,309.00999999999988,-251.45999999999992,-35.600000000000023]
[null,"Change in CWIP",null,null,null,null,{"$f":"G20-F20","v":-134.35000000000002},{"$f":"H20-G20","v":-7.74},13.540000000000001,29.359999999999996,131.13999999999999,-158.41,-10.63,2.1399999999999988,98.360000000000014,-86.87,14.449999999999996,-36.979999999999997,368.81,100.96999999999997]
[null,"Add: Retirements",null,null,null,null,{"$f":"G176","v":2.889999999999997},{"$f":"H176","v":4.730000000000004},5.18,-9.4200000000000017,-24.230000000000011,39.989999999999988,73.800000000000011,13.320000000000007,7.9699999999999847,12.630000000000017,19.429999999999993,14.209999999999994,458,44.040000000000006]
[null,"Total Capital Expenditures",null,null,null,null,{"$f":"IF(G4,G178+G180+G179,G160*G185)","v":115.34999999999994},{"$f":"IF(H4,H178+H180+H179,H160*H185)","v":32.320000000000043},61.02000000000001,93.509999999999934,330.33000000000004,-90.35000000000008,7.2400000000000606,22.539999999999935,119.04000000000003,81.220000000000056,24.879999999999988,286.23999999999984,575.35000000000014,109.40999999999995,{"$f":"IF(U4,U178+U180+U179,U160*U185)","v":175.31706250000002},177.79642017502914,181.35234857852973,185.18748381741761,189.32840184139653,193.80479552608358,198.64991541423566,204.09016740017915,210.21287242218455,216.5192585948501]
[]
[null,"Cap Exp Period for Evaluation",null,2012,{"$f":"D4","v":2018},null,{"$f":"AND(G3>=$D$183,G3<=$E$183)","v":false},{"$f":"AND(H3>=$D$183,H3<=$E$183)","v":false},false,false,false,false,false,true,true,true,true,true,true,true]
[null,"Capital Expenditures to Depreciation",null,null,null,null,{"$f":"G181/G175","v":5.0904677846425388},{"$f":"H181/H175","v":0.8386092371562025},1.5366406446738858,2.0933512424445921,6.0049081985093631,-1.416366201598998,0.12861964825013431,0.37379767827528915,2.0673845085099001,1.4449386230208157,0.34714664434212344,4.1250900706153599,5.9028419000718184,1.1309696092619388]
[null,"Capital Expenditures to Revenue",null,{"$f":"AVERAGEIF(183:183,TRUE,185:185)","v":0.12110133788412025},"Rev %",0.125,{"$f":"IF(G4,G181/G160,$F$185)","v":0.18468410772038799},{"$f":"IF(H4,H181/H160,$F$185)","v":3.9366146575559424E-2},5.8713159945732195E-2,7.8829569307807032E-2,0.24967499092997947,-7.1529795504746294E-2,5.9276725697771067E-3,1.7086889943447953E-2,8.8499654298225428E-2,5.682700717159353E-2,1.712531490480582E-2,0.18761224356033285,0.40176950364514968,7.8788751665286386E-2,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
[]
[null,"Inventories",null,null,null,{"$f":"IF(F4,F22,F163*F188)","v":56.13},{"$f":"IF(G4,G22,G163*G188)","v":77.56},108.45,101.9,113.67,174.49,94.38,101.27,121.28,104.64,192.73,108.86,113.99,107.91,77.16,77.139507500000008,78.230424877012823,79.795033374553086,81.482492879663752,83.304496810214474,85.274110031476781,87.4059627822637,89.799673656078824,92.493663865761206,95.268473781734045]
[null,"Percent of Raw Materials",{"$f":"AVERAGEIF($4:$4,TRUE,188:188)","v":0.25766415183085456},{"$f":"LOOKUP($D$4,$3:$3,188:188)","v":0.21905518964342494},0.22,{"$f":"IF(F4,F187/F163,$E$188)","v":0.26731117249261838},{"$f":"IF(G4,G187/G163,$E$188)","v":0.24923680066840195},0.28810137342932285,0.21533779928572938,0.2267640193907475,0.29535529300247132,0.20461345011490265,0.25019764798893168,0.2665377346050723,0.22120750887874177,0.41060547956879279,0.23152835084435747,0.25509107998030706,0.26401937756899591,0.21905518964342494,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22]
[]
[null,"Sundry Debtors",null,null,null,{"$f":"IF(F4,F23,F160*F192)","v":103.69},{"$f":"IF(G4,G23,G160*G192)","v":93.5},121.22,146.47,197.82,235,185.1,178.56,194.36,194.61,189.93,196.52,241.76,177.05,219.07,218.79569400000003,221.88993237843636,226.3277310260051,231.11397980413719,236.28184549806286,241.86838481655232,247.91509443696611,254.70452891542359,262.34566478288633,270.21603472637292]
[null,"Revenues",null,null,null,{"$f":"F160","v":417.17},{"$f":"G160","v":624.58000000000004},821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65,1402.5365000000002,1422.3713614002331,1450.8187886282378,1481.4998705393409,1514.6272147311722,1550.4383642086686,1589.1993233138853,1632.7213392014332,1681.7029793774764,1732.1540687588008]
[null,"Percent of Sales",{"$f":"AVERAGEIF($4:$4,TRUE,192:192)","v":0.15493235253474413},{"$f":"LOOKUP($D$4,$3:$3,192:192)","v":0.15775753429589887},0.156,{"$f":"IF(F4,F190/F191,$E$192)","v":0.24855574466045016},{"$f":"IF(G4,G190/G191,$E$192)","v":0.1497005988023952},{"$f":"IF(H4,H190/H191,$E$192)","v":0.1476474098975652},0.14093275216734502,0.16676361245289698,0.17762123594146814,0.14654305642422275,0.14619409033969494,0.14733841745379567,0.14468176850619663,0.13288787825782752,0.13526796161947111,0.15845841253195253,0.1236348146699813,0.15775753429589887,0.156,0.156,0.156,0.156,0.156,0.156,0.156,0.156,0.156,0.156]
[]
[null,"Current Liabilities",null,null,null,{"$f":"IF(F4,F29,F195*F196)","v":118.06},{"$f":"IF(G4,G29,G195*G196)","v":155.09},204.57,223.17,289.24,567.15,603.91999999999996,489.32,505.46,554.04,671.46,734.14,698.79,707.74,668.8,668.33036970678074,681.14584344230695,699.87035264848953,720.54079451763585,743.44339085053548,768.92322021294126,797.4001606247092,830.56501337937186,869.51238521207472,911.57584387231827]
[null,"Total Expenses",null,null,null,{"$f":"F163+F166+F170","v":405.96999999999997},{"$f":"G163+G166+G170","v":549.22},701.42,848.18000000000006,962.52,1127.56,993.60000000000014,927.99,1080.45,1158.53,1251.3000000000002,1326.59,1402.11,1348.54,1167.56,1215.1461267396012,1238.4469880769216,1272.491550269981,1310.0741718502468,1351.7152560918826,1398.042218568984,1449.8184738631076,1510.1182061443124,1580.9316094764993,1657.4106252223967]
[null,"Percent of Total Expenses",{"$f":"AVERAGEIF($4:$4,TRUE,196:196)","v":0.44657585733377797},{"$f":"LOOKUP($D$4,$3:$3,196:196)","v":0.57281852752749318},0.55000000000000004,{"$f":"IF(F4,F194/F195,$E$196)","v":0.2908096657388477},{"$f":"IF(G4,G194/G195,$E$196)","v":0.28238228760788026},0.29165122180719111,0.26311631964913107,0.30050284669409466,0.5029887544786974,0.6078099838969403,0.52729016476470647,0.4678235920218427,0.47822671834134634,0.5366099256772956,0.55340383992039743,0.49838457752958043,0.52481943435122436,0.57281852752749318,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[]
[null,"Provisions",null,null,null,{"$f":"IF(F4,F30,F199*F160)","v":2.29},{"$f":"IF(G4,G30,G199*G160)","v":8.4499999999999993},12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53,14.025365000000003,14.223713614002332,14.508187886282379,14.814998705393409,15.146272147311722,15.504383642086687,15.891993233138853,16.327213392014333,16.817029793774765,17.321540687588008]
[null,"Provisions % of Revenues",{"$f":"AVERAGEIF($4:$4,TRUE,199:199)","v":1.7263666499388642E-2},{"$f":"LOOKUP($D$4,$3:$3,199:199)","v":5.4225326756202064E-3},0.01,{"$f":"IF(F4,F198/F160,$E$199)","v":5.489368842438334E-3},{"$f":"IF(G4,G198/G160,$E$199)","v":1.3529091549521276E-2},1.5176429032533101E-2,1.984046801181576E-2,1.9102534921558213E-2,1.2206736001934938E-2,1.9404485753418153E-2,3.3404563652887277E-2,1.3577027457282774E-2,1.6013798333197035E-2,1.4224243484344935E-2,2.3526658498644017E-2,3.1166022153765481E-2,1.6871037121868104E-2,5.4225326756202064E-3,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,"Depreciation Expense",null,null,null,{"$f":"F60","v":15.15},{"$f":"G60","v":22.66},38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,0,0,0,0,0,0,0,0,0,0]
[null,"Average Gross Plant",null,null,null,{"$f":"IF(F4,AVERAGE(E17:F17))","v":172.03},{"$f":"IF(G4,AVERAGE(F17:G17))","v":295.435},436.505,475.32000000000005,533.255,681.75,807.495,793.56500000000005,769.14,779.03499999999997,863.12,936.35,1086.355,1115.1299999999999,971.59999999999991,false,false,false,false,false,false,false,false,false,false]
[null,"Average Net Plant",null,null,null,{"$f":"IF(F4,AVERAGE(E19:F19))","v":159.41999999999999},{"$f":"IF(G4,AVERAGE(F19:G19))","v":272.94},387.22,391.86500000000001,405.49,487.32,561.54499999999996,544.47,505.31,466.90999999999997,504.4,529.72,626.01499999999999,807.46499999999992,817.85,false,false,false,false,false,false,false,false,false,false]
[null,"Depreciation as Pct of Gross Plant",{"$f":"AVERAGEIF($4:$4,TRUE,204:204)","v":7.9721125178209659E-2},{"$f":"LOOKUP($D$4,$3:$3,204:204)","v":9.9567723342939479E-2},0.1,{"$f":"IF(F4,F201/F202,$E$204)","v":8.8066034993896411E-2},{"$f":"IF(G4,G201/G202,$E$204)","v":7.6700458645725791E-2},8.8292230329549484E-2,8.3543717916351082E-2,8.3768553506296237E-2,8.0689402273560681E-2,7.8997393172713148E-2,7.0933067864636157E-2,7.8399251111631166E-2,7.3911955175313043E-2,6.5124200574659383E-2,7.6541891386767771E-2,6.3874147953477456E-2,8.7406849425627514E-2,9.9567723342939479E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Depreciation as Pct of Net Plant",{"$f":"AVERAGEIF($4:$4,TRUE,205:205)","v":0.11054532995538409},{"$f":"LOOKUP($D$4,$3:$3,205:205)","v":0.1182857492205172},0.12,{"$f":"IF(F4,F201/F203,$E$205)","v":9.5031990967256313E-2},{"$f":"IF(G4,G201/G203,$E$205)","v":8.3021909577196448E-2},9.9529982955425852E-2,0.10133591925790769,0.11016301265136008,0.11288270540917672,0.11359730742861214,0.10338494315572942,0.11933268686548851,0.12332141097856118,0.11143933386201428,0.13529789322661029,0.11084398936127729,0.12071111441362785,0.1182857492205172,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[]
[null,"Pre-tax Income",null,null,null,{"$f":"F64","v":-3.43},{"$f":"G64","v":43.82},61.16,176.5,201.24,114.52,177.69,249.08,218.03,14.63,192.38,123.81,156.29,63.58,251.9,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,{"$f":"F65","v":-1.04},{"$f":"G65","v":16.48},23.9,61.45,56.68,29.28,52.93,71.489999999999995,58.21,-9.52,36.729999999999997,10.14,48.3,2.68,37.08,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Rate",{"$f":"AVERAGEIF($4:$4,TRUE,209:209)","v":0.19519557600798806},{"$f":"LOOKUP($D$4,$3:$3,209:209)","v":0.14720127034537514},0.34,{"$f":"IF(F4,F208/F207,$E$209)","v":0.30320699708454812},{"$f":"IF(G4,G208/G207,$E$209)","v":0.37608397991784576},0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34]
[]
[null,"Investments and Loans",null,null,null,{"$f":"F21+F26+F27","v":96.33},{"$f":"G21+G26+G27","v":140.09},407.97,468.81000000000006,599.20999999999992,653.02,888.66,1090.7,1208.6099999999999,1261.29,1459.21,1558.0800000000002,1990.59,1835.9699999999998,2027.4699999999998,0,0,0,0,0,0,0,0,0,0]
[null,"Growth",{"$f":"AVERAGEIF($4:$4,TRUE,212:212)","v":0.29659570128402174},{"$f":"LOOKUP($D$4,$3:$3,212:212)","v":0.10430453656650163},0.05,null,{"$f":"IF(G4,G211/F211-1,$E$212)","v":0.45427177410983077},{"$f":"IF(H4,H211/G211-1,$E$212)","v":1.9121993004497111},0.14912861239797048,0.27815106333055994,8.9801572069892144E-2,0.36084652843710763,0.22735354353746096,0.1081048867699641,4.358726139945901E-2,0.15691871020938897,6.7755840489031716E-2,0.27759165126309293,-7.7675463053667571E-2,0.10430453656650163,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,"Other Income",null,null,null,{"$f":"F44","v":5.73},{"$f":"G44","v":-3.99},-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16,0,0,0,0,0,0,0,0,0,0]
[null,"Average Investments",null,null,null,{"$f":"AVERAGE(E211:F211)","v":96.33},{"$f":"AVERAGE(F211:G211)","v":118.21000000000001},274.03000000000003,438.39000000000004,534.01,626.11500000000001,770.83999999999992,989.68000000000006,1149.655,1234.9499999999998,1360.25,1508.645,1774.335,1913.2799999999997,1931.7199999999998,1013.7349999999999,0,0,0,0,0,0,0,0,0]
[null,"Return on Average Investments",{"$f":"AVERAGEIF($4:$4,TRUE,216:216)","v":3.8440657539413642E-2},{"$f":"LOOKUP($D$4,$3:$3,216:216)","v":0.10206448139481913},0.1,{"$f":"IF(F4,F214/F215,$E$216)","v":5.9483027094363129E-2},{"$f":"IF(G4,G214/G215,$E$216)","v":-3.3753489552491328E-2},-2.963179213954676E-2,6.1246835009922666E-2,6.4923877830003182E-2,3.5137315029986504E-4,-4.5405012713403562E-3,3.1939616845849159E-2,5.9348239254385017E-2,-6.5832624802623599E-2,9.3071126631133982E-2,6.9757961614561409E-2,8.6500012680807162E-2,8.1681719351062068E-2,0.10206448139481913,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"Extraordinary",null,null,null,{"$f":"F63+F61","v":0.66},{"$f":"G63+G61","v":2.31},2.5199999999999996,12.84,5.61,5.42,0.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Debt",null,null,null,{"$f":"F13","v":187.54},{"$f":"G13","v":171.6},169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96,0,0,0,0,0,0,0,0,0,0]
[null,"Average Debt",null,null,null,{"$f":"AVERAGE(E220:F220)","v":187.54},{"$f":"AVERAGE(F220:G220)","v":179.57},170.58499999999998,167.285,189.38,291.815,273.685,221.2,266.22000000000003,298.51499999999999,363,321.08499999999998,565.07000000000005,935.94,1029.68,535.98,0,0,0,0,0,0,0,0,0]
[null,"Interest Expense",null,null,null,{"$f":"F58","v":5.82},{"$f":"G58","v":7.2},14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Rate",{"$f":"AVERAGEIF($4:$4,TRUE,223:223)","v":9.0444865780627631E-2},{"$f":"LOOKUP($D$4,$3:$3,223:223)","v":6.7593815554346973E-2},7.0000000000000007E-2,{"$f":"IF(F4,F222/F221,$E$223)","v":3.1033379545696922E-2},{"$f":"IF(G4,G222/G221,$E$223)","v":4.0095784373781813E-2},8.3829176070580658E-2,8.8830439071046416E-2,9.3621290526982787E-2,0.10859619964703665,9.4013190346566314E-2,8.8924050632911408E-2,0.10735481932236494,0.1124901596234695,0.15308539944903582,0.11221327685815284,9.0926787831596079E-2,8.4065217855845462E-2,6.7593815554346973E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[]
[null,"Total Cash Balance",null,null,null,{"$f":"F24","v":31.98},{"$f":"G24","v":32.85},50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fixed and Variable Cost","index":11,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,{"$f":"'HT Media Assumptions'!F3","v":2004},{"$f":"'HT Media Assumptions'!G3","v":2005},{"$f":"'HT Media Assumptions'!H3","v":2006},{"$f":"'HT Media Assumptions'!I3","v":2007},{"$f":"'HT Media Assumptions'!J3","v":2008},{"$f":"'HT Media Assumptions'!K3","v":2009},{"$f":"'HT Media Assumptions'!L3","v":2010},{"$f":"'HT Media Assumptions'!M3","v":2011},{"$f":"'HT Media Assumptions'!N3","v":2012},{"$f":"'HT Media Assumptions'!O3","v":2013},{"$f":"'HT Media Assumptions'!P3","v":2014},{"$f":"'HT Media Assumptions'!Q3","v":2015},{"$f":"'HT Media Assumptions'!R3","v":2016},{"$f":"'HT Media Assumptions'!S3","v":2017},{"$f":"'HT Media Assumptions'!T3","v":2018}]
[null,null,"Revenues",null,{"$f":"'HT Media Assumptions'!F160","v":417.17},{"$f":"'HT Media Assumptions'!G160","v":624.58000000000004},{"$f":"'HT Media Assumptions'!H160","v":821.01},{"$f":"'HT Media Assumptions'!I160","v":1039.29},{"$f":"'HT Media Assumptions'!J160","v":1186.23},{"$f":"'HT Media Assumptions'!K160","v":1323.04},{"$f":"'HT Media Assumptions'!L160","v":1263.1099999999999},{"$f":"'HT Media Assumptions'!M160","v":1221.3900000000001},{"$f":"'HT Media Assumptions'!N160","v":1319.14},{"$f":"'HT Media Assumptions'!O160","v":1345.09},{"$f":"'HT Media Assumptions'!P160","v":1429.25},{"$f":"'HT Media Assumptions'!Q160","v":1452.82},{"$f":"'HT Media Assumptions'!R160","v":1525.7},{"$f":"'HT Media Assumptions'!S160","v":1432.04},{"$f":"'HT Media Assumptions'!T160","v":1388.65}]
[null,null,null,"Employee Cost",{"$f":"'HT Media Assumptions'!F166","v":58.68},{"$f":"'HT Media Assumptions'!G166","v":79.37},{"$f":"'HT Media Assumptions'!H166","v":118.39},{"$f":"'HT Media Assumptions'!I166","v":147.68},{"$f":"'HT Media Assumptions'!J166","v":175.58},{"$f":"'HT Media Assumptions'!K166","v":203.58},{"$f":"'HT Media Assumptions'!L166","v":208.18},{"$f":"'HT Media Assumptions'!M166","v":209.53},{"$f":"'HT Media Assumptions'!N166","v":247.22},{"$f":"'HT Media Assumptions'!O166","v":289.14999999999998},{"$f":"'HT Media Assumptions'!P166","v":312.51},{"$f":"'HT Media Assumptions'!Q166","v":347.95},{"$f":"'HT Media Assumptions'!R166","v":390.84},{"$f":"'HT Media Assumptions'!S166","v":327.95},{"$f":"'HT Media Assumptions'!T166","v":261.89999999999998}]
[null,null,null,"Predict",{"$f":"$K$10*EXP($K$11*E4)","v":56.840551137193728},{"$f":"$K$10*EXP($K$11*F4)","v":80.870329332860024},112.93111143289026,163.67029361693261,210.1143695711915,265.13231399510084,239.45080759066684,223.05625394101207,263.38030109383112,275.25942028150814,317.59786259099809,330.58208662222876,374.18525143457401,319.10780725639313,296.41663030009948]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,27.968]
[null,null,null,null,null,null,null,null,null,null,1.6999999999999999E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E3","v":2004},{"$f":"F3","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[null,null,"Revenues",null,{"$f":"E4","v":417.17},{"$f":"F4","v":624.58000000000004},821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65]
[null,null,null,{"$f":"'HT Media Assumptions'!B170","v":"Other Expenses (Pct of Revenue)"},{"$f":"'HT Media Assumptions'!F170","v":137.31},{"$f":"'HT Media Assumptions'!G170","v":158.66},{"$f":"'HT Media Assumptions'!H170","v":206.59999999999997},{"$f":"'HT Media Assumptions'!I170","v":227.28999999999996},{"$f":"'HT Media Assumptions'!J170","v":285.67},{"$f":"'HT Media Assumptions'!K170","v":333.20000000000005},{"$f":"'HT Media Assumptions'!L170","v":324.16000000000003},{"$f":"'HT Media Assumptions'!M170","v":313.7},{"$f":"'HT Media Assumptions'!N170","v":378.21},{"$f":"'HT Media Assumptions'!O170","v":396.34},{"$f":"'HT Media Assumptions'!P170","v":469.41},{"$f":"'HT Media Assumptions'!Q170","v":508.46},{"$f":"'HT Media Assumptions'!R170","v":564.41},{"$f":"'HT Media Assumptions'!S170","v":611.87},{"$f":"'HT Media Assumptions'!T170","v":553.41999999999996}]
[null,null,null,"Power",{"$f":"$N$35*EXP($N$34*E24)","v":120.15234385009551},{"$f":"$N$35*EXP($N$34*F24)","v":160.63496131440002},211.48127698871232,287.07068358120722,352.63885856513406,427.08304098340375,392.71198071666532,370.43147308411818,424.7575220236784,440.47270055692655,495.55208767676027,512.17710308523976,567.19460849115967,497.49149933642371,468.17046436370299]
[null,null,null,"Linear",{"$f":"$N$38+$N$37*E24","v":54.144963000000018},{"$f":"$N$38+$N$37*F24","v":137.91786200000001},217.25593899999998,305.41923099999997,364.76829699999996,420.02585599999998,395.82012899999995,378.96942100000001,418.45064600000001,428.93185099999994,462.9240749999999,472.44399799999997,501.88022999999998,464.05095599999993,446.52573499999994]
[null,null,null,"Rev %",{"$f":"E25/E24","v":0.32914639115947936},{"$f":"F25/F24","v":0.25402670594639598},0.25164127111728235,0.2186973799420758,0.24082176306449846,0.25184423751360507,0.25663639746340389,0.25683852004683183,0.28670952287096135,0.29465686310953171,0.32843099527724334,0.3499814154540824,0.36993511175198268,0.42727158459260917,0.39853094732293948]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.4E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,67.001999999999995]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.40389999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-114.35]

{"sheet":"Assumptions Graph","index":12,"n_rows":14,"n_cols":30,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"Start Row",{"$f":"ROW('HT Media Assumptions'!E160)","v":160}]
[null,null,null,"Row Applied",165,null,null,null,null,214]
[]
[null,null,null,null,null,{"$f":"'HT Media Assumptions'!F3","v":2004},{"$f":"'HT Media Assumptions'!G3","v":2005},{"$f":"'HT Media Assumptions'!H3","v":2006},{"$f":"'HT Media Assumptions'!I3","v":2007},{"$f":"'HT Media Assumptions'!J3","v":2008},{"$f":"'HT Media Assumptions'!K3","v":2009},{"$f":"'HT Media Assumptions'!L3","v":2010},{"$f":"'HT Media Assumptions'!M3","v":2011},{"$f":"'HT Media Assumptions'!N3","v":2012},{"$f":"'HT Media Assumptions'!O3","v":2013},{"$f":"'HT Media Assumptions'!P3","v":2014},{"$f":"'HT Media Assumptions'!Q3","v":2015},{"$f":"'HT Media Assumptions'!R3","v":2016},{"$f":"'HT Media Assumptions'!S3","v":2017},{"$f":"'HT Media Assumptions'!T3","v":2018},{"$f":"'HT Media Assumptions'!U3","v":2019},{"$f":"'HT Media Assumptions'!V3","v":2020},{"$f":"'HT Media Assumptions'!W3","v":2021},{"$f":"'HT Media Assumptions'!X3","v":2022},{"$f":"'HT Media Assumptions'!Y3","v":2023},{"$f":"'HT Media Assumptions'!Z3","v":2024},{"$f":"'HT Media Assumptions'!AA3","v":2025},{"$f":"'HT Media Assumptions'!AB3","v":2026},{"$f":"'HT Media Assumptions'!AC3","v":2027},{"$f":"'HT Media Assumptions'!AD3","v":2028}]
[null,null,null,null,null,{"$f":"'HT Media Assumptions'!F4","v":true},{"$f":"'HT Media Assumptions'!G4","v":true},{"$f":"'HT Media Assumptions'!H4","v":true},{"$f":"'HT Media Assumptions'!I4","v":true},{"$f":"'HT Media Assumptions'!J4","v":true},{"$f":"'HT Media Assumptions'!K4","v":true},{"$f":"'HT Media Assumptions'!L4","v":true},{"$f":"'HT Media Assumptions'!M4","v":true},{"$f":"'HT Media Assumptions'!N4","v":true},{"$f":"'HT Media Assumptions'!O4","v":true},{"$f":"'HT Media Assumptions'!P4","v":true},{"$f":"'HT Media Assumptions'!Q4","v":true},{"$f":"'HT Media Assumptions'!R4","v":true},{"$f":"'HT Media Assumptions'!S4","v":true},{"$f":"'HT Media Assumptions'!T4","v":true},{"$f":"'HT Media Assumptions'!U4","v":false},{"$f":"'HT Media Assumptions'!V4","v":false},{"$f":"'HT Media Assumptions'!W4","v":false},{"$f":"'HT Media Assumptions'!X4","v":false},{"$f":"'HT Media Assumptions'!Y4","v":false},{"$f":"'HT Media Assumptions'!Z4","v":false},{"$f":"'HT Media Assumptions'!AA4","v":false},{"$f":"'HT Media Assumptions'!AB4","v":false},{"$f":"'HT Media Assumptions'!AC4","v":false},{"$f":"'HT Media Assumptions'!AD4","v":false}]
[null,{"$f":"INDEX('HT Media Model Valuation'!B:B,'Assumptions Graph'!$E$4)","v":"Raw Materials and Power"},null,null,null,{"$f":"INDEX('HT Media Model Valuation'!F:F,'Assumptions Graph'!$E$4)","v":209.98},{"$f":"INDEX('HT Media Model Valuation'!G:G,'Assumptions Graph'!$E$4)","v":311.19},{"$f":"INDEX('HT Media Model Valuation'!H:H,'Assumptions Graph'!$E$4)","v":376.43},{"$f":"INDEX('HT Media Model Valuation'!I:I,'Assumptions Graph'!$E$4)","v":473.21000000000004},{"$f":"INDEX('HT Media Model Valuation'!J:J,'Assumptions Graph'!$E$4)","v":501.27000000000004},{"$f":"INDEX('HT Media Model Valuation'!K:K,'Assumptions Graph'!$E$4)","v":590.78},{"$f":"INDEX('HT Media Model Valuation'!L:L,'Assumptions Graph'!$E$4)","v":461.26},{"$f":"INDEX('HT Media Model Valuation'!M:M,'Assumptions Graph'!$E$4)","v":404.76},{"$f":"INDEX('HT Media Model Valuation'!N:N,'Assumptions Graph'!$E$4)","v":455.02},{"$f":"INDEX('HT Media Model Valuation'!O:O,'Assumptions Graph'!$E$4)","v":473.03999999999996},{"$f":"INDEX('HT Media Model Valuation'!P:P,'Assumptions Graph'!$E$4)","v":469.38000000000005},{"$f":"INDEX('HT Media Model Valuation'!Q:Q,'Assumptions Graph'!$E$4)","v":470.18},{"$f":"INDEX('HT Media Model Valuation'!R:R,'Assumptions Graph'!$E$4)","v":446.85999999999996},{"$f":"INDEX('HT Media Model Valuation'!S:S,'Assumptions Graph'!$E$4)","v":408.71999999999997},{"$f":"INDEX('HT Media Model Valuation'!T:T,'Assumptions Graph'!$E$4)","v":352.24},{"$f":"INDEX('HT Media Model Valuation'!U:U,'Assumptions Graph'!$E$4)","v":350.63412500000004},{"$f":"INDEX('HT Media Model Valuation'!V:V,'Assumptions Graph'!$E$4)","v":355.59284035005828},{"$f":"INDEX('HT Media Model Valuation'!W:W,'Assumptions Graph'!$E$4)","v":362.70469715705946},{"$f":"INDEX('HT Media Model Valuation'!X:X,'Assumptions Graph'!$E$4)","v":370.37496763483523},{"$f":"INDEX('HT Media Model Valuation'!Y:Y,'Assumptions Graph'!$E$4)","v":378.65680368279305},{"$f":"INDEX('HT Media Model Valuation'!Z:Z,'Assumptions Graph'!$E$4)","v":387.60959105216716},{"$f":"INDEX('HT Media Model Valuation'!AA:AA,'Assumptions Graph'!$E$4)","v":397.29983082847133},{"$f":"INDEX('HT Media Model Valuation'!AB:AB,'Assumptions Graph'!$E$4)","v":408.18033480035831},{"$f":"INDEX('HT Media Model Valuation'!AC:AC,'Assumptions Graph'!$E$4)","v":420.42574484436909},{"$f":"INDEX('HT Media Model Valuation'!AD:AD,'Assumptions Graph'!$E$4)","v":433.0385171897002}]
[]
[null,null,null,null,null,{"$f":"F6","v":2004},{"$f":"G6","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"History",null,null,null,{"$f":"IF(F7,F8)","v":209.98},{"$f":"IF(G7,G8)","v":311.19},376.43,473.21000000000004,501.27000000000004,590.78,461.26,404.76,455.02,473.03999999999996,469.38000000000005,470.18,446.85999999999996,408.71999999999997,352.24,false,false,false,false,false,false,false,false,false,false]
[null,"Forecast",null,null,null,{"$f":"IF(NOT(F7),F8)","v":false},{"$f":"IF(NOT(G7),G8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,350.63412500000004,355.59284035005828,362.70469715705946,370.37496763483523,378.65680368279305,387.60959105216716,397.29983082847133,408.18033480035831,420.42574484436909,433.0385171897002]
[]
[null,"Sum of Forecast",null,null,{"$f":"SUMIF(7:7,FALSE,8:8)","v":3864.517452539812},"output"]

{"sheet":"HT Media Model Structure","index":13,"n_rows":396,"n_cols":30,"rows_kept":396,"cut":false,"hidden":false,"merged":[]}
[null,"Revene Assumption",null,null,null,null,null,null,null,null,null,"Investments in Core Assets",null,null,false]
[]
[null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"Historic Switch",null,2018,null,{"$f":"F3<=$D$4","v":true},{"$f":"G3<=$D$4","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false]
["Balance Sheet of HT Media"]
[null,"Sources Of Funds","Direct","Financing"]
[null,"Total Share Capital",null,null,null,47.14,61.75,66.849999999999994,46.85,46.85,47,47,47,47,47,46.08,46.1,46.1,46.1,46.11]
[null,"Equity Share Capital",null,null,null,37.14,41.75,46.85,46.85,46.85,47,47,47,47,47,46.08,46.1,46.1,46.1,46.11]
[null,"Preference Share Capital",null,null,null,10,20,20,0,0,854.61,961.86,1121.96,1263.18,1263.1500000000001,1362.48,1455.37,1545.9,1652.25,1853.28]
[null,"Reserves",null,null,null,238.52,345.2,626.39,736.99,868.88,901.61,1008.86,1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39]
[null,"Networth",null,1,null,{"$f":"SUM(F8:F10)","v":285.66000000000003},{"$f":"SUM(G8:G10)","v":406.95},{"$f":"SUM(H8:H10)","v":693.24},{"$f":"SUM(I8:I10)","v":783.84},{"$f":"SUM(J8:J10)","v":915.73},{"$f":"K10","v":901.61},{"$f":"L10","v":1008.86},1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39]
[null,"Secured Loans",null,null,null,187.54,171.6,169.57,165,213.76,0,0,28.36,116.37,143.38,254.91,139.72,0,0,0]
[null,"Total Debt",null,1,null,187.54,171.6,169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96]
[null,"Total Liabilities",null,null,null,473.2,578.54999999999995,862.81,948.84,1129.49,1271.48,1186.3599999999999,1433.86,1577.72,1639.64,1805.07,1747.13,2476.48,2685.75,2971.35]
[]
[null,"Application Of Funds"]
[null,"Gross Block",null,null,null,172.03,418.84,454.17,496.47,570.04,793.46,821.53,765.6,772.68,785.39,940.85,931.85,1240.8599999999999,989.4,953.8]
[null,"Less: Accum. Depreciation",null,null,null,12.61,32.380000000000003,66.19,100.72,154.81,234.05,257.85000000000002,240.34,287.32,336.93,380.51,432.75,487.93,127.4,180.1]
[null,"Net Block",1,null,null,159.41999999999999,386.46,387.98,395.75,415.23,559.41,563.67999999999995,525.26,485.36,448.46,560.34,499.1,752.93,862,773.7]
[null,"Capital Work in Progress",1,null,null,145.99,11.64,3.9,17.440000000000001,46.8,177.94,19.53,8.9,11.04,109.4,22.53,36.979999999999997,0,368.81,469.78]
[null,"Investments",{"$f":"IF(O1,1,0)","v":0},{"$f":"IF(O1,0,-1)","v":-1},null,43.69,100.92,64.400000000000006,372.98,456.77,405.59,630.72,808.19,929.28,872.81,1078.67,1055.4100000000001,1215.79,1654.36,1733.11]
[null,"Inventories",1,null,null,56.13,77.56,108.45,101.9,113.67,174.49,94.38,101.27,121.28,104.64,192.73,108.86,113.99,107.91,77.16]
[null,"Sundry Debtors",1,null,null,103.69,93.5,121.22,146.47,197.82,235,185.1,178.56,194.36,194.61,189.93,196.52,241.76,177.05,219.07]
[null,"Cash and Bank Balance",null,-1,null,31.98,32.85,50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5]
[null,"Total Current Assets",null,null,null,191.8,203.91,280,310.62,380.13,464.4,342.92,339.11,396.1,396.08,454.8,421.3,439.57,350.87,376.73]
[null,"Loans and Advances",null,-1,null,23.14,23.15,126.14,51.85,141.41,242.09,255.26,282.51,279.33,388.48,380.54,502.67,774.8,181.61,294.36]
[null,"Fixed Deposits",null,-1,null,29.5,16.02,217.43,43.98,1.03,5.34,2.68,0,0,0]
[null,"Total CA, Loans & Advances",null,null,null,244.44,243.08,623.57000000000005,406.45,522.57000000000005,711.83,600.86,621.62,675.43,784.56,835.34,923.97,1214.3699999999999,532.48,671.09]
[null,"Current Liabilities",-1,null,null,118.06,155.09,204.57,223.17,289.24,567.15,603.91999999999996,489.32,505.46,554.04,671.46,734.14,698.79,707.74,668.8]
[null,"Provisions",-1,null,null,2.29,8.4499999999999993,12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53]
[null,"Total CL & Provisions",null,null,null,120.35,163.54,217.03,243.79,311.89999999999998,583.29999999999995,628.42999999999995,530.12,523.37,575.58000000000004,691.79,768.32,746.34,731.9,676.33]
[null,"Net Current Assets",null,null,null,124.09,79.540000000000006,406.54,162.66,210.67,128.53,-27.57,91.5,152.06,208.98,143.55000000000001,155.65,468.03,-199.42,-5.24]
[null,"Total Assets",null,null,null,473.19,578.55999999999995,862.82,948.83,1129.47,1271.47,1186.3599999999999,1433.85,1577.74,1639.65,1805.09,1747.14,2436.75,2685.75,2971.35]
[]
[null,"Invested Capital",null,null,null,{"$f":"SUMPRODUCT(F7:F33*$D$7:$D$33)","v":344.89000000000004},{"$f":"SUMPRODUCT(G7:G33*$D$7:$D$33)","v":405.60999999999996},404.50999999999993,417.78,461.6400000000001,563.55000000000007,234.2600000000001,283.88000000000011,288.65000000000003,281.5200000000001,273.71999999999986,73.130000000000052,402.07000000000016,783.87000000000012,863.38000000000045]
[null,"Invested Capital",null,null,null,{"$f":"SUMPRODUCT(F7:F33*$C$7:$C$33)","v":344.87999999999994},{"$f":"SUMPRODUCT(G7:G33*$C$7:$C$33)","v":405.61999999999995},404.52,417.7700000000001,461.61999999999995,563.54,234.26,283.87,288.67000000000007,281.53000000000003,273.73999999999995,73.140000000000043,362.33999999999986,783.87,863.38000000000011]
[]
[null,"Contingent Liabilities",null,null,null,62.7,5.0999999999999996,5.57,10.73,122.43,22.74,7.92,40.880000000000003,39.89,271.57,146.34,49.95,31.03,40.58,49.12]
[null,"Book Value (Rs)",null,null,null,74.22,92.68,143.71,33.46,39.1,38.49,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.67,82.38]
[]
["Profit & Loss account of HT Media"]
[null,"Sales Turnover",null,null,null,417.17,624.58000000000004,821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65]
[null,"Net Sales",null,null,null,417.17,624.58000000000004,821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65]
[null,"Other Income",null,null,null,5.73,-3.99,-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16]
[null,"Stock Adjustments",null,null,null,-0.05,0.04,0.03,0.27,-0.35,0.1,0.49,0.03,-0.01,0.53,-0.39,0.04,-0.01,-0.05,-0.01]
[null,"Total Income",null,null,null,422.85,620.63,812.92,1066.4100000000001,1220.55,1323.36,1260.0999999999999,1253.03,1387.36,1264.32,1555.46,1558.1,1679.17,1588.27,1585.8]
[null,"Expenditure"]
[null,"Raw Materials",null,null,null,203.84,303,363.63,458.73,485.04,572.48,441.51,384.94,434.33,447.77,441.47,442.64,417.96,381.7,325.99]
[null,"Power & Fuel Cost",null,null,null,6.14,8.19,12.8,14.48,16.23,18.3,19.75,19.82,20.69,25.27,27.91,27.54,28.9,27.02,26.25]
[null,"Employee Cost",null,null,null,58.68,79.37,118.39,147.68,175.58,203.58,208.18,209.53,247.22,289.14999999999998,312.51,347.95,390.84,327.95,261.89999999999998]
[null,"Other Manufacturing Expenses",null,null,null,42.23,50.96,56.72,58.23,70.64,74.98,65.010000000000005,0,0,0]
[null,"Selling and Admin Expenses",null,null,null,75.27,81.39,117.74,129.26,166.92,205.13,205.91,0,0,0,0,0,144.97999999999999,112.46,117.3]
[null,"Miscellaneous Expenses",null,null,null,19.809999999999999,26.31,32.14,39.799999999999997,48.11,53.09,53.24,313.7,378.21,396.34,469.41,508.46,419.43,499.41,436.12]
[null,"Total Expenses",null,null,null,405.97,549.22,701.42,848.18,962.52,1127.56,993.6,927.99,1080.45,1158.53,1251.3,1326.59,1402.11,1348.54,1167.56]
[]
[null,"Operating Profit",null,null,null,11.15,75.400000000000006,119.62,191.38,223.36,195.58,270,293.43,238.68,187.09,177.56,126.27,123.58,83.45,221.08]
[null,"PBDIT",null,null,null,16.88,71.41,111.5,218.23,258.02999999999997,195.8,266.5,325.04000000000002,306.91000000000003,105.79,304.16000000000003,231.51,277.06,239.73,418.24]
[null,"Interest",null,null,null,5.82,7.2,14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994]
[null,"PBDT",null,null,null,11.06,64.209999999999994,97.2,203.37,240.3,164.11,240.77,305.37,278.33,72.209999999999994,248.59,195.48,225.68,161.05000000000001,348.64]
[null,"Depreciation",null,null,null,15.15,22.66,38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74]
[null,"Other Written Off",null,null,null,0,0.02,0.01,0,0]
[null,"Profit Before Tax",null,null,null,-4.09,41.53,58.65,163.66,195.63,109.1,176.98,249.08,218.03,14.63,192.38,123.81,156.29,63.58,251.9]
[null,"Extra-ordinary items",null,null,null,0.66,2.29,2.5099999999999998,12.84,5.61,5.42,0.71,0,0,0]
[null,"PBT (Post Extra-ord Items)",null,null,null,-3.43,43.82,61.16,176.5,201.24,114.52,177.69,249.08,218.03,14.63,192.38,123.81,156.29,63.58,251.9]
[null,"Tax",null,null,null,-1.04,16.48,23.9,61.45,56.68,29.28,52.93,71.489999999999995,58.21,-9.52,36.729999999999997,10.14,48.3,2.68,37.08]
[null,"Reported Net Profit",null,null,null,-2.38,27.33,37.270000000000003,115.06,144.55000000000001,85.23,124.77,177.59,159.82,24.15,155.63999999999999,113.66,107.99,61.51,213.74]
[]
[null,"Total Value Addition",null,null,null,202.12,246.22,337.78,389.45,477.49,555.08000000000004,552.09,543.04999999999995,646.12,710.76,809.83,883.95,984.14,966.84,841.57]
[null,"Preference Dividend",null,null,null,0,0,0.2,0,0]
[null,"Equity Dividend",null,null,null,0,4.0199999999999996,5.62,7.03,9.3699999999999992,7.05,8.4600000000000009,8.4600000000000009,9.4,9.4,9.2899999999999991,9.31,9.31,9.31,9.31]
[null,"Corporate Dividend Tax",null,null,null,0,0.56000000000000005,0.82,1.19,1.59,1.2,1.41,1.37,1.53,0.5,0.47,0.78,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,"Per share data (annualised)"]
[null,"Shares in issue (lakhs)",null,null,null,371.43,417.54,468.46,2342.29,2342.29,2342.52,2350.21,2350.21,2350.21,2350.21,2304.23,2305.1999999999998,2305.1999999999998,2305.1999999999998,2305.6999999999998]
[null,"Earning Per Share (Rs)",null,null,null,-0.64,6.55,7.91,4.91,6.17,3.64,5.31,7.56,6.8,1.03,6.75,4.93,4.68,2.67,9.27]
[null,"Equity Dividend (%)",null,null,null,0,10,12,15,20,15,18,18,20,20,20,20,20,20,20]
[null,"Book Value (Rs)",null,null,null,74.22,92.68,143.71,33.46,39.1,38.49,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.67,82.38]
[null,"Net Profit Before Tax",null,null,null,-3.42,43.82,61.17,176.51,201.23,114.51,179.96,249.08,218.03,14.63,192.37,123.8,127.06,64.19,250.82]
[null,"Net Cash From Operating Activities",null,null,null,-1.97,86.39,52.75,135.33000000000001,144.28,161.57,387.56,274.27,134.78,167.19,183.34,291.23,0,191.21,190.3]
[null,"Net Cash (used in)/from"]
[null,"Investing Activities",null,null,null,-193.92,-169.3,-83.58,-109.82,-172.09,-400.76,-152.69,-251.75,-96.4,-196.71,-193.74,-23.89,0,-214.97,-172.58]
[null,"Net Cash (used in)/from Financing Activities",null,null,null,247.66,70.290000000000006,249.72,-41.29,23.17,207.89,-214.73,-11.31,-17.2,45.88,-14.29,-223.56,0,10.79,7.17]
[null,"Net (decrease)/increase In Cash and Cash Equivalents",null,null,null,51.76,-12.62,218.89,-15.78,-4.6500000000000004,-31.31,20.149999999999999,11.22,21.18,16.37,-24.69,43.78,-32.1,-12.97,24.89]
[null,"Opening Cash & Cash Equivalents",null,null,null,9.7100000000000009,61.48,48.86,77.75,61.97,57.32,26.02,46.16,59.28,80.459999999999994,96.83,72.14,115.92,68.56,55.59]
[null,"Closing Cash & Cash Equivalents",null,null,null,61.48,48.86,267.75,61.97,57.32,26.02,46.16,57.38,80.459999999999994,96.83,72.14,115.92,83.82,55.59,80.48]
[null,"Basic EPS (Rs.)",null,null,null,null,6.55,7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.66,4.88,4.6399999999999997,2.64,9.18]
[null,"Diluted EPS (Rs.)",null,null,null,null,6.55,7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.66,4.88,4.6399999999999997,2.64,9.18]
[null,"Cash EPS (Rs.)",null,null,null,null,11.98,16.18,6.61,8.08,5.97,8.02,9.9499999999999993,9.3699999999999992,3.48,9.19,8.0399999999999991,7.69,6.9,13.47]
[null,"Book Value [ExclRevalReserve]/Share (Rs.)",null,null,null,null,92.68,143.71,33.46,39.090000000000003,38.36,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.680000000000007,82.39]
[null,"Book Value [InclRevalReserve]/Share (Rs.)",null,null,null,null,92.68,143.71,33.46,39.090000000000003,38.36,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.680000000000007,82.39]
[null,"Dividend / Share(Rs.)",null,null,null,null,1,1.2,0.3,0.4,0.3,0.36,0.36,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"Revenue from Operations/Share (Rs.)",null,null,null,null,149.59,175.26,44.37,50.64,56.29,53.74,51.97,56.13,57.23,62.03,63.02,66.180000000000007,62.13,60.23]
[null,"PBDIT/Share (Rs.)",null,null,null,null,19.52,28.31,9.3000000000000007,10.99,8.67,11.49,13.83,13.06,11.28,13.2,10.77,9.84,10.43,18.7]
[null,"PBIT/Share (Rs.)",null,null,null,null,14.1,20.079999999999998,7.61,9.09,6.33,8.77,11.44,10.49,8.83,10.76,7.66,6.83,6.2,14.51]
[null,"PBT/Share (Rs.)",null,null,null,null,12.49,17.190000000000001,7,8.35,5.08,7.76,10.6,9.2799999999999994,0.62,8.35,5.37,5.51,2.78,10.88]
[null,"Net Profit/Share (Rs.)",null,null,null,null,6.55,7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.75,4.93,4.68,2.67,9.27]
[null,"Profitability Ratios"]
[null,"PBDIT Margin (%)",null,null,null,100,0.1305,0.16149999999999998,0.20960000000000001,0.217,0.154,0.2137,0.2661,0.23260000000000003,0.1971,0.21280000000000002,0.17079999999999998,0.14859999999999998,0.1678,0.3105]
[null,"PBIT Margin (%)",null,null,null,null,9.4200000000000006E-2,0.11449999999999999,0.1714,0.1794,0.1124,0.16320000000000001,0.22,0.18690000000000001,0.15429999999999999,0.1734,0.1215,0.10310000000000001,9.9700000000000011E-2,0.24079999999999999]
[null,"PBT Margin (%)",null,null,null,null,8.3499999999999991E-2,9.8000000000000004E-2,0.15770000000000001,0.16489999999999999,9.0200000000000002E-2,0.1444,0.2039,0.16519999999999999,1.0800000000000001E-2,0.13449999999999998,8.5199999999999998E-2,8.3199999999999996E-2,4.4800000000000006E-2,0.18059999999999998]
[null,"Net Profit Margin (%)",null,null,null,null,4.3700000000000003E-2,4.53E-2,0.11070000000000001,0.12179999999999999,6.4399999999999999E-2,9.8699999999999996E-2,0.1454,0.1211,1.7899999999999999E-2,0.10880000000000001,7.8200000000000006E-2,7.0699999999999999E-2,4.2900000000000001E-2,0.15390000000000001]
[null,"Return on Networth / Equity (%)",null,null,null,null,7.0599999999999996E-2,5.5300000000000002E-2,0.1467,0.1578,9.4499999999999987E-2,0.12359999999999999,0.15190000000000001,0.12189999999999999,1.84E-2,0.1104,7.5600000000000001E-2,6.7799999999999999E-2,3.6200000000000003E-2,0.1125]
[null,"Return on Capital Employed (%)",null,null,null,null,4.5700000000000005E-2,4.1599999999999998E-2,0.11609999999999999,0.128,7.5399999999999995E-2,0.10980000000000001,0.1346,0.11210000000000001,1.66E-2,0.1023,7.0699999999999999E-2,6.5000000000000002E-2,8.2299999999999998E-2,0.17350000000000002]
[null,"Return on Assets (%)",null,null,null,null,3.6799999999999999E-2,3.4500000000000003E-2,9.64E-2,0.1002,4.5899999999999996E-2,6.8699999999999997E-2,9.0399999999999994E-2,7.5999999999999998E-2,1.09E-2,6.2300000000000001E-2,4.5100000000000001E-2,3.3500000000000002E-2,1.7899999999999999E-2,5.8499999999999996E-2]
[null,"Total Debt/Equity (X)",null,null,null,null,4.4000000000000003E-3,2.5000000000000001E-3,2.0999999999999999E-3,2.3E-3,4.0999999999999995E-3,1.8E-3,2.3E-3,2E-3,2.5000000000000001E-3,2.8000000000000004E-3,1.6000000000000001E-3,5.6000000000000008E-3,5.7999999999999996E-3,5.6000000000000008E-3]
[null,"Asset Turnover Ratio (%)",null,null,null,null,0.84160000000000001,0.76029999999999998,0.87139999999999995,0.82290000000000008,0.71329999999999993,0.69599999999999995,0.62180000000000002,0.62780000000000002,0.60719999999999996,0.57240000000000002,0.57750000000000001,0.47340000000000004,0.41899999999999998,0.38060000000000005]
[null,"Liquidity Ratios"]
[null,"Current Ratio (X)",null,null,null,null,1.61,3.33,1.98,1.64,0.96,0.86,1.5,1.26,1.59,1.32,0.93,0.84,0.35,0.47]
[null,"Quick Ratio (X)",null,null,null,null,1.07,2.74,1.47,1.28,0.72,0.73,1.34,1.08,1.45,1.1200000000000001,0.81,0.77,0.28999999999999998,0.43]
[null,"Inventory Turnover Ratio (X)",null,null,null,null,8.0500000000000007,7.57,10.199999999999999,10.44,7.58,13.38,12.06,10.88,12.85,7.42,13.35,13.38,13.27,18]
[null,"Dividend Payout Ratio (NP) (%)",null,null,null,null,0.1472,0.15079999999999999,6.0999999999999999E-2,6.480000000000001E-2,8.2699999999999996E-2,6.7799999999999999E-2,4.7599999999999996E-2,5.8799999999999998E-2,0.38919999999999999,5.96E-2,8.1900000000000001E-2,8.6199999999999999E-2,0.15130000000000002,4.3499999999999997E-2]
[null,"Dividend Payout Ratio (CP) (%)",null,null,null,null,8.0399999999999985E-2,7.4099999999999999E-2,4.5400000000000003E-2,4.9500000000000002E-2,5.0199999999999995E-2,4.4800000000000006E-2,3.61E-2,4.2699999999999995E-2,0.115,4.3799999999999999E-2,5.0199999999999995E-2,5.2400000000000002E-2,5.8499999999999996E-2,2.9900000000000003E-2]
[null,"Earnings Retention Ratio (%)",null,null,null,null,0.8528,0.84920000000000007,0.93900000000000006,0.93519999999999992,0.9173,0.93220000000000003,0.95239999999999991,0.94120000000000004,0.61080000000000001,0.94040000000000001,0.91810000000000003,0.91379999999999995,0.84870000000000001,0.95650000000000002]
[null,"Cash Earnings Retention Ratio (%)",null,null,null,null,0.91959999999999997,0.92590000000000006,0.95459999999999989,0.95050000000000001,0.94980000000000009,0.95519999999999994,0.96389999999999998,0.95730000000000004,0.88500000000000001,0.95620000000000005,0.94980000000000009,0.9476,0.9415,0.97010000000000007]
[null,"Valuation Ratios"]
[null,"Enterprise Value (Cr.)",null,null,null,null,0,2105.0700000000002,4194.09,4002.21,1692.71,3388.75,3696.86,3438.6,2652.21,2468.4499999999998,2985.89,2554.92,2830.03,2935]
[null,"EV/Net Operating Revenue (X)",null,null,null,null,0,2.56,4.04,3.37,1.28,2.68,3.03,2.61,1.97,1.73,2.06,1.67,1.98,2.11]
[null,"EV/EBITDA (X)",null,null,null,null,0,15.87,19.25,15.54,8.31,12.55,11.37,11.2,10,8.1199999999999992,12.03,11.27,11.78,6.81]
[null,"MarketCap/Net Operating Revenue (X)",null,null,null,null,0,2.66,3.98,3.25,1.05,2.59,2.86,2.46,1.8,1.5,1.97,1.1499999999999999,1.33,1.4]
[null,"Retention Ratios (%)",null,null,null,null,85.27,84.91,93.89,93.51,91.72,93.21,95.23,94.11,61.07,94.03,91.8,91.37,84.86,95.64]
[null,"Price/BV (X)",null,null,null,null,0,3.24,5.28,4.21,1.53,3.25,2.99,2.48,1.85,1.52,1.9,1.1000000000000001,1.1200000000000001,1.02]
[null,"Price/Net Operating Revenue",null,null,null,null,0,2.66,3.98,3.25,1.05,2.59,2.86,2.46,1.8,1.5,1.97,1.1499999999999999,1.33,1.4]
[null,"Earnings Yield",null,null,null,null,0,0.02,0.03,0.04,0.06,0.04,0.05,0.05,0.01,7.0000000000000007E-2,0.04,0.06,0.03,0.11]
[null,"Implied Price: P/B x B",null,null,null,null,{"$f":"G120*G89","v":0},{"$f":"H120*H89","v":465.62040000000007},176.6688,164.56890000000001,58.690800000000003,139.52250000000001,148.72260000000003,138.26,103.1375,92.917600000000007,123.74699999999999,75.966000000000008,82.521600000000021,84.037800000000004]
[null,"Average Price",null,null,null,null,{"$f":"LOOKUP(G3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":16.158187099290792},{"$f":"LOOKUP(H3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":58.054498695121957},{"$f":"LOOKUP(I3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":199.03673074799985},{"$f":"LOOKUP(J3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":89.730655921487639},{"$f":"LOOKUP(K3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":112.81523650819676},{"$f":"LOOKUP(L3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":144.98509667588945},{"$f":"LOOKUP(M3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":137.38938041935489},{"$f":"LOOKUP(N3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":97.948151862348112},{"$f":"LOOKUP(O3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":85.077884393574266},{"$f":"LOOKUP(P3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":111.20749531967213},{"$f":"LOOKUP(Q3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":85.580010963414651},{"$f":"LOOKUP(R3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":79.287070263157943},{"$f":"LOOKUP(S3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":90.682346821138211},{"$f":"LOOKUP(T3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":55.674240727642299}]
[null,"Closing Price",null,null,null,null,null,{"$f":"LOOKUP(H3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":168.242096},{"$f":"LOOKUP(I3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":162.836884},{"$f":"LOOKUP(J3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":55.560516},{"$f":"LOOKUP(K3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":132.69645700000001},{"$f":"LOOKUP(L3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":142.57406599999999},{"$f":"LOOKUP(M3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":133.575073},{"$f":"LOOKUP(N3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":97.468886999999995},{"$f":"LOOKUP(O3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":89.973206000000005},{"$f":"LOOKUP(P3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":120.935867},{"$f":"LOOKUP(Q3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":74.647354000000007},{"$f":"LOOKUP(R3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":81.712181000000001},{"$f":"LOOKUP(S3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":82.642241999999996},{"$f":"LOOKUP(T3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":44.25}]
[null,"Growth in Revenues",null,null,null,null,{"$f":"G42/F42-1","v":0.49718340244984072},0.31449934355887144,0.26586765082033104,0.14138498397944765,0.11533176534061695,-4.5297194340307212E-2,-3.3029585705124487E-2,8.0031767085042338E-2,1.9671907454856807E-2,6.2568303979659401E-2,1.6491166695819404E-2,5.0164507647196599E-2,-6.138821524546112E-2,-3.0299432976732432E-2]
[]
[null,"PBITD",null,null,null,null,{"$f":"G57","v":71.41},{"$f":"H57","v":111.5},218.23,258.02999999999997,195.8,266.5,325.04000000000002,306.91000000000003,105.79,304.16000000000003,231.51,277.06,239.73,418.24]
[null,"PBIT",null,null,null,null,{"$f":"G128-G60","v":48.75},{"$f":"H128-H60","v":72.960000000000008},178.51999999999998,213.35999999999996,140.79000000000002,202.71,268.75,246.61,48.210000000000008,247.95000000000002,159.83999999999997,207.67000000000002,142.26,321.5]
[null,"Other Income",null,null,null,null,{"$f":"G44","v":-3.99},{"$f":"H44","v":-8.1199999999999992},26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16]
[null,"Operating NOI",null,null,null,null,{"$f":"G129-G130","v":52.74},{"$f":"H129-H130","v":81.080000000000013},151.66999999999999,178.68999999999994,140.57000000000002,206.21,237.14,178.38,129.51,121.35000000000002,54.59999999999998,54.190000000000026,-14.02000000000001,124.34]
[null,"NOI Applied",null,{"$f":"O1","v":false},null,null,{"$f":"IF($D$132,G131+G130,G131)","v":52.74},{"$f":"IF($D$132,H131+H130,H131)","v":81.080000000000013},151.66999999999999,178.68999999999994,140.57000000000002,206.21,237.14,178.38,129.51,121.35000000000002,54.59999999999998,54.190000000000026,-14.02000000000001,124.34]
[null,"Tax Rate",null,null,null,null,{"$f":"G65/G64","v":0.37608397991784576},0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514]
[null,"Marginal Tax Rate",null,null,null,0.34599999999999997,{"$f":"$F$134","v":0.34599999999999997},{"$f":"$F$134","v":0.34599999999999997},0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997]
[null,"Applied Tax Rate",null,null,null,true,{"$f":"IF($F$135,G134,G133)","v":0.34599999999999997},{"$f":"IF($F$135,H134,H133)","v":0.34599999999999997},0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997]
[null,"NOPAT",null,null,null,null,{"$f":"G132*(1-G135)","v":34.491960000000006},{"$f":"H132*(1-H135)","v":53.026320000000013},99.192179999999993,116.86325999999997,91.932780000000022,134.86134000000001,155.08956000000001,116.66052000000001,84.699539999999999,79.362900000000025,35.70839999999999,35.440260000000016,-9.1690800000000063,81.318359999999998]
[null,"Average Invested Capital",null,null,null,{"$f":"AVERAGE(D35:F35)","v":344.89000000000004},{"$f":"AVERAGE(F35:G35)","v":375.25},405.05999999999995,411.14499999999998,439.71000000000004,512.59500000000003,398.90500000000009,259.07000000000011,286.2650000000001,285.08500000000004,277.62,173.42499999999995,237.60000000000011,592.97000000000014,823.62500000000023]
[null,"ROIC",null,null,null,{"$f":"F129/F137","v":0},{"$f":"G136/G137","v":9.1917281812125259E-2},{"$f":"H136/H137","v":0.13090979114205309},0.24125838815989492,0.26577348707102399,0.17934778919029648,0.33807884082676321,0.59863959547612589,0.40752631303163139,0.29710275882631493,0.28586881348606019,0.20590110998990918,0.14915934343434342,-1.546297451810379E-2,9.8732262862346307E-2]
[null,"Return on Capital Employed",null,null,null,{"$f":"F102","v":0},{"$f":"G102","v":4.5700000000000005E-2},4.1599999999999998E-2,0.11609999999999999,0.128,7.5399999999999995E-2,0.10980000000000001,0.1346,0.11210000000000001,1.66E-2,0.1023,7.0699999999999999E-2,6.5000000000000002E-2,8.2299999999999998E-2,0.17350000000000002]
[]
[null,"Average Equity",null,null,null,null,{"$f":"AVERAGE(F11:G11)","v":346.30500000000001},550.09500000000003,738.54,849.78500000000008,908.67000000000007,955.23500000000001,1088.9100000000001,1239.5700000000002,1310.165,1359.355,1455.0149999999999,1546.7350000000001,1645.175,1798.87]
[null,"Net Income to Equity",null,null,null,null,{"$f":"G66","v":27.33},{"$f":"H66","v":37.270000000000003},115.06,144.55000000000001,85.23,124.77,177.59,159.82,24.15,155.63999999999999,113.66,107.99,61.51,213.74]
[null,"Return on Average Equity",null,null,null,null,{"$f":"G142/G141","v":7.891887209251959E-2},{"$f":"H142/H141","v":6.7751933756896532E-2},0.15579386356866251,0.17010184929129132,9.3796427746046421E-2,0.13061707328563127,0.16308969519978694,0.12893180699758786,1.8432792816172008E-2,0.11449547763461346,7.8116033168042942E-2,6.981803605659663E-2,3.7388119804883976E-2,0.11881903639507026]
[]
[null,"Average Debt",null,null,null,null,{"$f":"AVERAGE(F13:G13)","v":179.57},170.58499999999998,167.285,189.38,291.815,273.685,221.2,266.22000000000003,298.51499999999999,363,321.08499999999998,565.07000000000005,935.94,1029.68]
[null,"Financial Charges",null,null,null,null,{"$f":"F58","v":5.82},{"$f":"G58","v":7.2},14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007]
[null,"After Tax Financing Charges",null,null,null,null,{"$f":"G146*(1-G134)","v":3.8062800000000006},{"$f":"H146*(1-H134)","v":4.7088000000000001},9.3522000000000016,9.7184399999999993,11.595420000000001,20.725260000000002,16.82742,12.864180000000001,18.691320000000001,21.961320000000001,36.342780000000005,23.56362,33.602520000000005,51.456720000000004]
[null,"Interest Rate",null,null,null,null,{"$f":"G147/G145","v":2.1196636409199759E-2},{"$f":"H147/H145","v":2.7603833865814699E-2},5.5905789520877554E-2,5.1317140141514415E-2,3.9735517365454144E-2,7.5726693096077616E-2,7.6073327305605787E-2,4.8321613702952446E-2,6.2614340987890066E-2,6.0499504132231409E-2,0.11318741143310963,4.1700355708142352E-2,3.590242964292583E-2,4.9973506332064328E-2]
[]
[null,"Other Assets",null,null,null,null,{"$f":"G26+G27","v":39.17},{"$f":"H26+H27","v":343.57},95.83,142.44,247.43,257.94,282.51,279.33,388.48,380.54,502.67,774.8,181.61,294.36]
[null,"Investments",null,null,null,null,{"$f":"G21","v":100.92},{"$f":"H21","v":64.400000000000006},372.98,456.77,405.59,630.72,808.19,929.28,872.81,1078.67,1055.4100000000001,1215.79,1654.36,1733.11]
[null,"Total",null,null,null,null,{"$f":"SUM(G150:G151)","v":140.09},{"$f":"SUM(H150:H151)","v":407.97},468.81,599.21,653.02,888.66000000000008,1090.7,1208.6099999999999,1261.29,1459.21,1558.0800000000002,1990.59,1835.9699999999998,2027.4699999999998]
[null,"Average",null,null,null,null,{"$f":"AVERAGE(F152:G152)","v":140.09},{"$f":"AVERAGE(G152:H152)","v":274.03000000000003},438.39,534.01,626.11500000000001,770.84,989.68000000000006,1149.655,1234.9499999999998,1360.25,1508.645,1774.335,1913.2799999999997,1931.7199999999998]
[null,"Other Income",null,null,null,null,{"$f":"G44","v":-3.99},{"$f":"H44","v":-8.1199999999999992},26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16]
[null,"Other Income After Tax",null,null,null,null,{"$f":"G154*(1-G135)","v":-2.6094600000000003},{"$f":"H154*(1-H135)","v":-5.3104800000000001},17.559900000000003,22.674180000000003,0.14388000000000001,-2.2890000000000001,20.672940000000001,44.622420000000005,-53.170200000000001,82.796400000000006,68.82696,100.37591999999999,102.20712,128.94264000000001]
[null,"Return on Investments",null,null,null,null,{"$f":"G155/G153","v":-1.8627025483617676E-2},{"$f":"H155/H153","v":-1.9379192059263584E-2},4.0055430096489437E-2,4.2460216100822089E-2,2.2979804029611174E-4,-2.9694878314565931E-3,2.0888509417185352E-2,3.88137484723678E-2,-4.3054536620915837E-2,6.0868516816761628E-2,4.562170689592316E-2,5.657100829324789E-2,5.3419844455594591E-2,6.6750170832211714E-2]
[]
[null,null,null,null,null,{"$f":"F3","v":2004},{"$f":"G3","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["Assumptions",null,"Average","Last Yr","Assumption"]
[null,"Revenues ",null,null,null,{"$f":"IF(F4,F43,E160*(1+F161))","v":417.17},{"$f":"IF(G4,G43,F160*(1+G161))","v":624.58000000000004},821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65,1402.5365000000002,1422.3713614002331,1450.8187886282378,1481.4998705393409,1514.6272147311722,1550.4383642086686,1589.1993233138853,1632.7213392014332,1681.7029793774764,1732.1540687588008]
[null,"Revenue Growth",{"$f":"AVERAGEIF($4:$4,TRUE,161:161)","v":9.9512883624575485E-2},{"$f":"LOOKUP($D$4,$3:$3,161:161)","v":-3.0299432976732432E-2},"Scenario",null,{"$f":"IF(G4,G160/F160-1,LOOKUP(G158,Scenario!$39:$39,Scenario!$40:$40))","v":0.49718340244984072},{"$f":"IF(H4,H160/G160-1,LOOKUP(H158,Scenario!$39:$39,Scenario!$40:$40))","v":0.31449934355887144},{"$f":"IF(I4,I160/H160-1,LOOKUP(I158,Scenario!$39:$39,Scenario!$40:$40))","v":0.26586765082033104},{"$f":"IF(J4,J160/I160-1,LOOKUP(J158,Scenario!$39:$39,Scenario!$40:$40))","v":0.14138498397944765},{"$f":"IF(K4,K160/J160-1,LOOKUP(K158,Scenario!$39:$39,Scenario!$40:$40))","v":0.11533176534061695},{"$f":"IF(L4,L160/K160-1,LOOKUP(L158,Scenario!$39:$39,Scenario!$40:$40))","v":-4.5297194340307212E-2},{"$f":"IF(M4,M160/L160-1,LOOKUP(M158,Scenario!$39:$39,Scenario!$40:$40))","v":-3.3029585705124487E-2},{"$f":"IF(N4,N160/M160-1,LOOKUP(N158,Scenario!$39:$39,Scenario!$40:$40))","v":8.0031767085042338E-2},{"$f":"IF(O4,O160/N160-1,LOOKUP(O158,Scenario!$39:$39,Scenario!$40:$40))","v":1.9671907454856807E-2},{"$f":"IF(P4,P160/O160-1,LOOKUP(P158,Scenario!$39:$39,Scenario!$40:$40))","v":6.2568303979659401E-2},{"$f":"IF(Q4,Q160/P160-1,LOOKUP(Q158,Scenario!$39:$39,Scenario!$40:$40))","v":1.6491166695819404E-2},{"$f":"IF(R4,R160/Q160-1,LOOKUP(R158,Scenario!$39:$39,Scenario!$40:$40))","v":5.0164507647196599E-2},{"$f":"IF(S4,S160/R160-1,LOOKUP(S158,Scenario!$39:$39,Scenario!$40:$40))","v":-6.138821524546112E-2},{"$f":"IF(T4,T160/S160-1,LOOKUP(T158,Scenario!$39:$39,Scenario!$40:$40))","v":-3.0299432976732432E-2},{"$f":"IF(U4,U160/T160-1,LOOKUP(U158,Scenario!$39:$39,Scenario!$40:$40))","v":0.01},{"$f":"IF(V4,V160/U160-1,LOOKUP(V158,Scenario!$39:$39,Scenario!$40:$40))","v":1.4142135623730952E-2},{"$f":"IF(W4,W160/V160-1,LOOKUP(W158,Scenario!$39:$39,Scenario!$40:$40))","v":0.02},{"$f":"IF(X4,X160/W160-1,LOOKUP(X158,Scenario!$39:$39,Scenario!$40:$40))","v":2.1147425268811283E-2},{"$f":"IF(Y4,Y160/X160-1,LOOKUP(Y158,Scenario!$39:$39,Scenario!$40:$40))","v":2.2360679774997897E-2},{"$f":"IF(Z4,Z160/Y160-1,LOOKUP(Z158,Scenario!$39:$39,Scenario!$40:$40))","v":2.3643540225079397E-2},{"$f":"IF(AA4,AA160/Z160-1,LOOKUP(AA158,Scenario!$39:$39,Scenario!$40:$40))","v":2.5000000000000001E-2},{"$f":"IF(AB4,AB160/AA160-1,LOOKUP(AB158,Scenario!$39:$39,Scenario!$40:$40))","v":2.7386127875258306E-2},{"$f":"IF(AC4,AC160/AB160-1,LOOKUP(AC158,Scenario!$39:$39,Scenario!$40:$40))","v":0.03},{"$f":"IF(AD4,AD160/AC160-1,LOOKUP(AD158,Scenario!$39:$39,Scenario!$40:$40))","v":0.03}]
[]
[null,"Raw Materials and Power",null,null,null,{"$f":"IF(F4,F48+F49,F160*F164)","v":209.98},{"$f":"IF(G4,G48+G49,G160*G164)","v":311.19},376.43,473.21000000000004,501.27000000000004,590.78,461.26,404.76,455.02,473.03999999999996,469.38000000000005,470.18,446.85999999999996,408.71999999999997,352.24,350.63412500000004,355.59284035005828,362.70469715705946,370.37496763483523,378.65680368279305,387.60959105216716,397.29983082847133,408.18033480035831,420.42574484436909,433.0385171897002]
[null,"Raw Materials Pct of Revenue",{"$f":"AVERAGEIF($4:$4,TRUE,164:164)","v":0.37744608179069772},{"$f":"LOOKUP($D$4,$3:$3,164:164)","v":0.25365642890577178},0.26,{"$f":"IF(F4,F163/F160,LOOKUP(F158,Scenario!52:52,Scenario!53:53))","v":0.50334396049572117},{"$f":"IF(G4,G163/G160,LOOKUP(G158,Scenario!52:52,Scenario!53:53))","v":0.49823881648467766},{"$f":"IF(H4,H163/H160,LOOKUP(H158,Scenario!52:52,Scenario!53:53))","v":0.45849624243310072},{"$f":"IF(I4,I163/I160,LOOKUP(I158,Scenario!52:52,Scenario!53:53))","v":0.45532045915961866},{"$f":"IF(J4,J163/J160,LOOKUP(J158,Scenario!52:52,Scenario!53:53))","v":0.42257403707544072},{"$f":"IF(K4,K163/K160,LOOKUP(K158,Scenario!52:52,Scenario!53:53))","v":0.44653222880638527},{"$f":"IF(L4,L163/L160,LOOKUP(L158,Scenario!52:52,Scenario!53:53))","v":0.36517801299965957},{"$f":"IF(M4,M163/M160,LOOKUP(M158,Scenario!52:52,Scenario!53:53))","v":0.33139292117996705},{"$f":"IF(N4,N163/N160,LOOKUP(N158,Scenario!52:52,Scenario!53:53))","v":0.34493685279803504},{"$f":"IF(O4,O163/O160,LOOKUP(O158,Scenario!52:52,Scenario!53:53))","v":0.35167906980202068},{"$f":"IF(P4,P163/P160,LOOKUP(P158,Scenario!52:52,Scenario!53:53))","v":0.32841000524750746},{"$f":"IF(Q4,Q163/Q160,LOOKUP(Q158,Scenario!52:52,Scenario!53:53))","v":0.32363265924202589},{"$f":"IF(R4,R163/R160,LOOKUP(R158,Scenario!52:52,Scenario!53:53))","v":0.29288851019204298},{"$f":"IF(S4,S163/S160,LOOKUP(S158,Scenario!52:52,Scenario!53:53))","v":0.28541102203849056},{"$f":"IF(T4,T163/T160,LOOKUP(T158,Scenario!52:52,Scenario!53:53))","v":0.25365642890577178},{"$f":"IF(U4,U163/U160,LOOKUP(U158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(V4,V163/V160,LOOKUP(V158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(W4,W163/W160,LOOKUP(W158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(X4,X163/X160,LOOKUP(X158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(Y4,Y163/Y160,LOOKUP(Y158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(Z4,Z163/Z160,LOOKUP(Z158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AA4,AA163/AA160,LOOKUP(AA158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AB4,AB163/AB160,LOOKUP(AB158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AC4,AC163/AC160,LOOKUP(AC158,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AD4,AD163/AD160,LOOKUP(AD158,Scenario!52:52,Scenario!53:53))","v":0.25}]
[]
[null,"Employee Cost (Power Equation)",{"$f":"'Fixed and Variable Cost'!K10","v":27.968},{"$f":"'Fixed and Variable Cost'!K11","v":1.6999999999999999E-3},"Growth",{"$f":"IF(F4,F50,F168*F160)","v":58.68},{"$f":"IF(G4,G50,F166*(1+G167))","v":79.37},{"$f":"IF(H4,H50,G166*(1+H167))","v":118.39},147.68,175.58,203.58,208.18,209.53,247.22,289.14999999999998,312.51,347.95,390.84,327.95,261.89999999999998,272.37599999999998,283.27103999999997,294.60188159999996,306.38595686399998,318.64139513855997,331.38705094410238,344.64253298186651,358.42823430114117,372.76536367318681,387.6759782201143]
[null,"Growth Rate Growth Rate",{"$f":"AVERAGEIF($4:$4,TRUE,167:167)","v":0.12669416410197001},{"$f":"LOOKUP($D$4,$3:$3,167:167)","v":-0.20140265284342129},0.04,null,{"$f":"IF(G4,G166/F166-1,$E$167)","v":0.35259032038173155},{"$f":"IF(H4,H166/G166-1,$E$167)","v":0.49162151946579313},0.24740265225103486,0.18892199349945837,0.15947146599840534,2.2595539836919087E-2,6.4847727927754839E-3,0.17987877630888183,0.16960601893050709,8.0788518070205928E-2,0.11340437106012602,0.12326483690185364,-0.16090983522669122,-0.20140265284342129,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Employee Percent of Revenue",{"$f":"AVERAGEIF($4:$4,TRUE,168:168)","v":0.18177340298200176},{"$f":"LOOKUP($D$4,$3:$3,168:168)","v":0.18860043927555536},0.19,{"$f":"IF(F4,F166/F160,$E$168)","v":0.1406620802071098},{"$f":"IF(G4,G166/G160,$E$168)","v":0.1270773960101188},0.144200436048282,0.14209700853467272,0.14801514040278868,0.15387289877857058,0.16481541591785356,0.17155044662229099,0.18740997922889155,0.21496702822859437,0.21865313975861464,0.23949973155655896,0.2561709379301304,0.22900896622999356,0.18860043927555536,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19]
[]
[null,"Other Expenses (Pct of Revenue)",null,null,"Rev %",{"$f":"IF(F4,F51+F52+F53,F172*F160)","v":137.31},{"$f":"IF(G4,G51+G52+G53,G172*G160)","v":158.66},206.59999999999997,227.28999999999996,285.67,333.20000000000005,324.16000000000003,313.7,378.21,396.34,469.41,508.46,564.41,611.87,553.41999999999996,532.96387000000004,540.5011173320886,551.31113967873034,562.96995080494958,575.55834159784547,589.16657839929405,603.89574285927642,620.43410889654467,639.04713216344101,658.21854612834431]
[null,"Growth Rate",{"$f":"AVERAGEIF($4:$4,TRUE,171:171)","v":0.11009657082604042},{"$f":"LOOKUP($D$4,$3:$3,171:171)","v":-9.5526827594096808E-2},null,null,{"$f":"G170/F170-1","v":0.15548758284174502},{"$f":"H170/G170-1","v":0.30215555275431716},0.10014520813165539,0.25685247921158028,0.16638078902229858,-2.7130852340936484E-2,-3.2268015794669425E-2,0.20564233343959204,4.7936331667592036E-2,0.18436191149013492,8.3189535800259895E-2,0.11003815442709364,8.4087808507999684E-2,-9.5526827594096808E-2,-3.6963120234180025E-2,1.4142135623731011E-2,2.0000000000000018E-2,2.1147425268811526E-2,2.2360679774998005E-2,2.3643540225079196E-2,2.5000000000000133E-2,2.7386127875258293E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[null,"Percent of Revenue",{"$f":"AVERAGEIF($4:$4,TRUE,172:172)","v":0.30101127377552817},{"$f":"LOOKUP($D$4,$3:$3,172:172)","v":0.39853094732293948},0.38,{"$f":"F170/F160","v":0.32914639115947936},{"$f":"IF(G4,G170/G160,$E$172)","v":0.25402670594639598},{"$f":"IF(H4,H170/H160,$E$172)","v":0.25164127111728235},0.2186973799420758,0.24082176306449846,0.25184423751360507,0.25663639746340389,0.25683852004683183,0.28670952287096135,0.29465686310953171,0.32843099527724334,0.3499814154540824,0.36993511175198268,0.42727158459260917,0.39853094732293948,0.38,{"$f":"IF(V4,V170/V160,$E$172)","v":0.38},0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38]
[]
[null,"Change in Accumulated Depreciation",null,null,null,null,{"$f":"G18-F18","v":19.770000000000003},{"$f":"H18-G18","v":33.809999999999995},34.53,54.09,79.240000000000009,23.800000000000011,-17.510000000000019,46.97999999999999,49.610000000000014,43.579999999999984,52.240000000000009,55.180000000000007,-360.53,52.699999999999989]
[null,"Depreciation Expense",null,null,null,null,{"$f":"G60","v":22.66},{"$f":"H60","v":38.54},39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74]
[null,"Implied Retirements",null,null,null,null,{"$f":"G175-G174","v":2.889999999999997},{"$f":"H175-H174","v":4.730000000000004},5.18,-9.4200000000000017,-24.230000000000011,39.989999999999988,73.800000000000011,13.320000000000007,7.9699999999999847,12.630000000000017,19.429999999999993,14.209999999999994,458,44.040000000000006]
[]
[null,"Change in Gross Plant",null,null,null,null,{"$f":"G17-F17","v":246.80999999999997},{"$f":"H17-G17","v":35.330000000000041},42.300000000000011,73.569999999999936,223.42000000000007,28.069999999999936,-55.92999999999995,7.0799999999999272,12.710000000000036,155.46000000000004,-9,309.00999999999988,-251.45999999999992,-35.600000000000023]
[null,"Change in CWIP",null,null,null,null,{"$f":"G20-F20","v":-134.35000000000002},{"$f":"H20-G20","v":-7.74},13.540000000000001,29.359999999999996,131.13999999999999,-158.41,-10.63,2.1399999999999988,98.360000000000014,-86.87,14.449999999999996,-36.979999999999997,368.81,100.96999999999997]
[null,"Add: Retirements",null,null,null,null,{"$f":"G176","v":2.889999999999997},{"$f":"H176","v":4.730000000000004},5.18,-9.4200000000000017,-24.230000000000011,39.989999999999988,73.800000000000011,13.320000000000007,7.9699999999999847,12.630000000000017,19.429999999999993,14.209999999999994,458,44.040000000000006]
[null,"Total Capital Expenditures",null,null,null,null,{"$f":"IF(G4,G178+G180+G179,G160*G185)","v":115.34999999999994},{"$f":"IF(H4,H178+H180+H179,H160*H185)","v":32.320000000000043},61.02000000000001,93.509999999999934,330.33000000000004,-90.35000000000008,7.2400000000000606,22.539999999999935,119.04000000000003,81.220000000000056,24.879999999999988,286.23999999999984,575.35000000000014,109.40999999999995,126.22828500000001,128.01342252602097,130.5736909765414,133.33498834854069,136.31644932580551,139.53945277878017,143.02793909824967,146.94492052812899,151.35326814397285,155.89386618829207]
[]
[null,"Cap Exp Period for Evaluation",null,2009,{"$f":"D4","v":2018},null,{"$f":"AND(G3>=$D$183,G3<=$E$183)","v":false},{"$f":"AND(H3>=$D$183,H3<=$E$183)","v":false},false,false,true,true,true,true,true,true,true,true,true,true]
[null,"Capital Expenditures to Depreciation",null,null,null,null,{"$f":"G181/G175","v":5.0904677846425388},{"$f":"H181/H175","v":0.8386092371562025},1.5366406446738858,2.0933512424445921,6.0049081985093631,-1.416366201598998,0.12861964825013431,0.37379767827528915,2.0673845085099001,1.4449386230208157,0.34714664434212344,4.1250900706153599,5.9028419000718184,1.1309696092619388]
[null,"Capital Expenditures to Revenue",null,{"$f":"AVERAGEIF(183:183,TRUE,185:185)","v":0.10317822331838518},"Rev %",0.09,{"$f":"IF(G4,G181/G160,$F$185)","v":0.18468410772038799},{"$f":"IF(H4,H181/H160,$F$185)","v":3.9366146575559424E-2},5.8713159945732195E-2,7.8829569307807032E-2,0.24967499092997947,-7.1529795504746294E-2,5.9276725697771067E-3,1.7086889943447953E-2,8.8499654298225428E-2,5.682700717159353E-2,1.712531490480582E-2,0.18761224356033285,0.40176950364514968,7.8788751665286386E-2,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[]
[null,"Inventories",null,null,null,{"$f":"IF(F4,F22,F163*F188)","v":56.13},{"$f":"IF(G4,G22,G163*G188)","v":77.56},108.45,101.9,113.67,174.49,94.38,101.27,121.28,104.64,192.73,108.86,113.99,107.91,77.16,77.139507500000008,78.230424877012823,79.795033374553086,81.482492879663752,83.304496810214474,85.274110031476781,87.4059627822637,89.799673656078824,92.493663865761206,95.268473781734045]
[null,"Percent of Raw Materials",{"$f":"AVERAGEIF($4:$4,TRUE,188:188)","v":0.25766415183085456},{"$f":"LOOKUP($D$4,$3:$3,188:188)","v":0.21905518964342494},0.22,{"$f":"IF(F4,F187/F163,$E$188)","v":0.26731117249261838},{"$f":"IF(G4,G187/G163,$E$188)","v":0.24923680066840195},0.28810137342932285,0.21533779928572938,0.2267640193907475,0.29535529300247132,0.20461345011490265,0.25019764798893168,0.2665377346050723,0.22120750887874177,0.41060547956879279,0.23152835084435747,0.25509107998030706,0.26401937756899591,0.21905518964342494,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22]
[]
[null,"Sundry Debtors",null,null,null,{"$f":"IF(F4,F23,F160*F192)","v":103.69},{"$f":"IF(G4,G23,G160*G192)","v":93.5},121.22,146.47,197.82,235,185.1,178.56,194.36,194.61,189.93,196.52,241.76,177.05,219.07,218.79569400000003,221.88993237843636,226.3277310260051,231.11397980413719,236.28184549806286,241.86838481655232,247.91509443696611,254.70452891542359,262.34566478288633,270.21603472637292]
[null,"Revenues",null,null,null,{"$f":"F160","v":417.17},{"$f":"G160","v":624.58000000000004},821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65,1402.5365000000002,1422.3713614002331,1450.8187886282378,1481.4998705393409,1514.6272147311722,1550.4383642086686,1589.1993233138853,1632.7213392014332,1681.7029793774764,1732.1540687588008]
[null,"Percent of Sales",{"$f":"AVERAGEIF($4:$4,TRUE,192:192)","v":0.15493235253474413},{"$f":"LOOKUP($D$4,$3:$3,192:192)","v":0.15775753429589887},0.156,{"$f":"IF(F4,F190/F191,$E$192)","v":0.24855574466045016},{"$f":"IF(G4,G190/G191,$E$192)","v":0.1497005988023952},{"$f":"IF(H4,H190/H191,$E$192)","v":0.1476474098975652},0.14093275216734502,0.16676361245289698,0.17762123594146814,0.14654305642422275,0.14619409033969494,0.14733841745379567,0.14468176850619663,0.13288787825782752,0.13526796161947111,0.15845841253195253,0.1236348146699813,0.15775753429589887,0.156,0.156,0.156,0.156,0.156,0.156,0.156,0.156,0.156,0.156]
[]
[null,"Current Liabilities",null,null,null,{"$f":"IF(F4,F29,F195*F196)","v":118.06},{"$f":"IF(G4,G29,G195*G196)","v":155.09},204.57,223.17,289.24,567.15,603.91999999999996,489.32,505.46,554.04,671.46,734.14,698.79,707.74,668.8,635.78569725000011,648.65074872518085,664.73974513968449,681.85198141708167,700.0710972305593,719.48977121756013,740.21095866828796,762.87347289892432,787.73103237454848,813.41317284598733]
[null,"Total Expenses",null,null,null,{"$f":"F163+F166+F170","v":405.96999999999997},{"$f":"G163+G166+G170","v":549.22},701.42,848.18000000000006,962.52,1127.56,993.60000000000014,927.99,1080.45,1158.53,1251.3000000000002,1326.59,1402.11,1348.54,1167.56,1155.9739950000001,1179.3649976821468,1208.6177184357898,1239.7308753037848,1272.8565404191986,1308.1632203955637,1345.8381066696143,1387.0426779980442,1432.238240680997,1478.9330415381587]
[null,"Percent of Total Expenses",{"$f":"AVERAGEIF($4:$4,TRUE,196:196)","v":0.44657585733377797},{"$f":"LOOKUP($D$4,$3:$3,196:196)","v":0.57281852752749318},0.55000000000000004,{"$f":"IF(F4,F194/F195,$E$196)","v":0.2908096657388477},{"$f":"IF(G4,G194/G195,$E$196)","v":0.28238228760788026},0.29165122180719111,0.26311631964913107,0.30050284669409466,0.5029887544786974,0.6078099838969403,0.52729016476470647,0.4678235920218427,0.47822671834134634,0.5366099256772956,0.55340383992039743,0.49838457752958043,0.52481943435122436,0.57281852752749318,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[]
[null,"Provisions",null,null,null,{"$f":"IF(F4,F30,F199*F160)","v":2.29},{"$f":"IF(G4,G30,G199*G160)","v":8.4499999999999993},12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53,14.025365000000003,14.223713614002332,14.508187886282379,14.814998705393409,15.146272147311722,15.504383642086687,15.891993233138853,16.327213392014333,16.817029793774765,17.321540687588008]
[null,"Provisions % of Revenues",{"$f":"AVERAGEIF($4:$4,TRUE,199:199)","v":1.7263666499388642E-2},{"$f":"LOOKUP($D$4,$3:$3,199:199)","v":5.4225326756202064E-3},0.01,{"$f":"IF(F4,F198/F160,$E$199)","v":5.489368842438334E-3},{"$f":"IF(G4,G198/G160,$E$199)","v":1.3529091549521276E-2},1.5176429032533101E-2,1.984046801181576E-2,1.9102534921558213E-2,1.2206736001934938E-2,1.9404485753418153E-2,3.3404563652887277E-2,1.3577027457282774E-2,1.6013798333197035E-2,1.4224243484344935E-2,2.3526658498644017E-2,3.1166022153765481E-2,1.6871037121868104E-2,5.4225326756202064E-3,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,"Depreciation Expense",null,null,null,{"$f":"F60","v":15.15},{"$f":"G60","v":22.66},38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,0,0,0,0,0,0,0,0,0,0]
[null,"Average Gross Plant",null,null,null,{"$f":"IF(F4,AVERAGE(E17:F17))","v":172.03},{"$f":"IF(G4,AVERAGE(F17:G17))","v":295.435},436.505,475.32000000000005,533.255,681.75,807.495,793.56500000000005,769.14,779.03499999999997,863.12,936.35,1086.355,1115.1299999999999,971.59999999999991,false,false,false,false,false,false,false,false,false,false]
[null,"Average Net Plant",null,null,null,{"$f":"IF(F4,AVERAGE(E19:F19))","v":159.41999999999999},{"$f":"IF(G4,AVERAGE(F19:G19))","v":272.94},387.22,391.86500000000001,405.49,487.32,561.54499999999996,544.47,505.31,466.90999999999997,504.4,529.72,626.01499999999999,807.46499999999992,817.85,false,false,false,false,false,false,false,false,false,false]
[null,"Depreciation as Pct of Gross Plant",{"$f":"AVERAGEIF($4:$4,TRUE,204:204)","v":7.9721125178209659E-2},{"$f":"LOOKUP($D$4,$3:$3,204:204)","v":9.9567723342939479E-2},0.1,{"$f":"IF(F4,F201/F202,$E$204)","v":8.8066034993896411E-2},{"$f":"IF(G4,G201/G202,$E$204)","v":7.6700458645725791E-2},8.8292230329549484E-2,8.3543717916351082E-2,8.3768553506296237E-2,8.0689402273560681E-2,7.8997393172713148E-2,7.0933067864636157E-2,7.8399251111631166E-2,7.3911955175313043E-2,6.5124200574659383E-2,7.6541891386767771E-2,6.3874147953477456E-2,8.7406849425627514E-2,9.9567723342939479E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Depreciation as Pct of Net Plant",{"$f":"AVERAGEIF($4:$4,TRUE,205:205)","v":0.10518819301720325},{"$f":"LOOKUP($D$4,$3:$3,205:205)","v":7.859864641983734E-2},0.12,null,{"$f":"IF(G4,G201/(F19+F20),$E$205)","v":7.4195343963851884E-2},{"$f":"IF(H4,H201/(G19+G20),$E$205)","v":9.6809846772167807E-2},0.10133204042053691,0.10811007042764831,0.11906153280090036,8.6512511019190358E-2,9.6517549424735533E-2,0.11288752433727722,0.11599516518936341,0.10076004732370128,0.12296052292964126,0.12943963587524249,0.12945426533675111,7.859864641983734E-2,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[]
[null,"Pre-tax Income",null,null,null,{"$f":"F64","v":-3.43},{"$f":"G64","v":43.82},61.16,176.5,201.24,114.52,177.69,249.08,218.03,14.63,192.38,123.81,156.29,63.58,251.9,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,{"$f":"F65","v":-1.04},16.48,23.9,61.45,56.68,29.28,52.93,71.489999999999995,58.21,-9.52,36.729999999999997,10.14,48.3,2.68,37.08,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Rate",{"$f":"AVERAGEIF($4:$4,TRUE,209:209)","v":0.19519557600798806},{"$f":"LOOKUP($D$4,$3:$3,209:209)","v":0.14720127034537514},0.34,{"$f":"IF(F4,F208/F207,$E$209)","v":0.30320699708454812},{"$f":"IF(G4,G208/G207,$E$209)","v":0.37608397991784576},0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34]
[]
[null,"Investments and Loans",null,null,null,{"$f":"IF(F4,F21+F26+F27,E211*(1+F212))","v":96.33},{"$f":"IF(G4,G21+G26+G27,F211*(1+G212))","v":140.09},407.97,468.81000000000006,599.20999999999992,653.02,888.66,1090.7,1208.6099999999999,1261.29,1459.21,1558.0800000000002,1990.59,1835.9699999999998,2027.4699999999998,2128.8434999999999,2235.2856750000001,2347.0499587500003,2464.4024566875005,2587.6225795218757,2717.0037084979695,2852.8538939228679,2995.4965886190116,3145.2714180499624,3302.5349889524609]
[null,"Growth",{"$f":"AVERAGEIF($4:$4,TRUE,212:212)","v":0.29659570128402174},{"$f":"LOOKUP($D$4,$3:$3,212:212)","v":0.10430453656650163},0.05,null,{"$f":"IF(G4,G211/F211-1,$E$212)","v":0.45427177410983077},{"$f":"IF(H4,H211/G211-1,$E$212)","v":1.9121993004497111},0.14912861239797048,0.27815106333055994,8.9801572069892144E-2,0.36084652843710763,0.22735354353746096,0.1081048867699641,4.358726139945901E-2,0.15691871020938897,6.7755840489031716E-2,0.27759165126309293,-7.7675463053667571E-2,0.10430453656650163,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,"Other Income",null,null,null,{"$f":"F44","v":5.73},{"$f":"G44","v":-3.99},-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16,0,0,0,0,0,0,0,0,0,0]
[null,"Average Investments",null,null,null,{"$f":"AVERAGE(E211:F211)","v":96.33},{"$f":"AVERAGE(F211:G211)","v":118.21000000000001},274.03000000000003,438.39000000000004,534.01,626.11500000000001,770.83999999999992,989.68000000000006,1149.655,1234.9499999999998,1360.25,1508.645,1774.335,1913.2799999999997,1931.7199999999998,2078.1567500000001,2182.0645875,2291.1678168750004,2405.7262077187506,2526.0125181046878,2652.3131440099223,2784.9288012104189,2924.1752412709398,3070.3840033344868,3223.9032035012115]
[null,"Return on Average Investments",{"$f":"AVERAGEIF($4:$4,TRUE,216:216)","v":3.8440657539413642E-2},{"$f":"LOOKUP($D$4,$3:$3,216:216)","v":0.10206448139481913},0.1,{"$f":"IF(F4,F214/F215,$E$216)","v":5.9483027094363129E-2},{"$f":"IF(G4,G214/G215,$E$216)","v":-3.3753489552491328E-2},-2.963179213954676E-2,6.1246835009922666E-2,6.4923877830003182E-2,3.5137315029986504E-4,-4.5405012713403562E-3,3.1939616845849159E-2,5.9348239254385017E-2,-6.5832624802623599E-2,9.3071126631133982E-2,6.9757961614561409E-2,8.6500012680807162E-2,8.1681719351062068E-2,0.10206448139481913,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"Extraordinary and Stock Adjustments",null,null,null,{"$f":"F63+F61+F45","v":0.61},{"$f":"G63+G61+G45","v":2.35},2.5499999999999994,13.11,5.2600000000000007,5.52,1.2,0.03,-0.01,0.53,-0.39,0.04,-0.01,-0.05,-0.01,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Debt",null,null,null,{"$f":"F13","v":187.54},{"$f":"G13","v":171.6},169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96,0,0,0,0,0,0,0,0,0,0]
[null,"Average Debt",null,null,null,{"$f":"AVERAGE(E220:F220)","v":187.54},{"$f":"AVERAGE(F220:G220)","v":179.57},170.58499999999998,167.285,189.38,291.815,273.685,221.2,266.22000000000003,298.51499999999999,363,321.08499999999998,565.07000000000005,935.94,1029.68,535.98,0,0,0,0,0,0,0,0,0]
[null,"Interest Expense",null,null,null,{"$f":"F58","v":5.82},{"$f":"G58","v":7.2},14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Rate",{"$f":"AVERAGEIF($4:$4,TRUE,223:223)","v":9.0444865780627631E-2},{"$f":"LOOKUP($D$4,$3:$3,223:223)","v":6.7593815554346973E-2},7.0000000000000007E-2,{"$f":"IF(F4,F222/F221,$E$223)","v":3.1033379545696922E-2},{"$f":"IF(G4,G222/G221,$E$223)","v":4.0095784373781813E-2},8.3829176070580658E-2,8.8830439071046416E-2,9.3621290526982787E-2,0.10859619964703665,9.4013190346566314E-2,8.8924050632911408E-2,0.10735481932236494,0.1124901596234695,0.15308539944903582,0.11221327685815284,9.0926787831596079E-2,8.4065217855845462E-2,6.7593815554346973E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[]
[null,"Total Cash Balance",null,null,null,{"$f":"F24","v":31.98},{"$f":"G24","v":32.85},50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5,0,0,0,0,0,0,0,0,0,0]
[null,"Revenues",null,null,null,{"$f":"F160","v":417.17},{"$f":"G160","v":624.58000000000004},821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65,1402.5365000000002,1422.3713614002331,1450.8187886282378,1481.4998705393409,1514.6272147311722,1550.4383642086686,1589.1993233138853,1632.7213392014332,1681.7029793774764,1732.1540687588008]
[null,"Minimum Cash as Pct of Revenues",{"$f":"AVERAGEIF($4:$4,TRUE,227:227)","v":5.8050705520986359E-2},{"$f":"LOOKUP($D$4,$3:$3,227:227)","v":5.7969970834983613E-2},5.8000000000000003E-2,{"$f":"IF(F4,F225/F226,$E$227)","v":7.6659395450296042E-2},{"$f":"IF(G4,G225/G226,$E$227)","v":5.2595344071215855E-2},6.1302541990962349E-2,5.9896660219957855E-2,5.7863989276953035E-2,4.1502902406578786E-2,5.0225237706929722E-2,4.8534866013312701E-2,6.0994284154828139E-2,7.198774803173022E-2,5.0474024838201854E-2,7.9789650472873452E-2,5.4938716654650319E-2,4.6025250691321469E-2,5.7969970834983613E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2]
[]
[null,"Dividend",null,null,null,{"$f":"F70","v":0},{"$f":"G70","v":4.0199999999999996},5.62,7.03,9.3699999999999992,7.05,8.4600000000000009,8.4600000000000009,9.4,9.4,9.2899999999999991,9.31,9.31,9.31,9.31,0,0,0,0,0,0,0,0,0,0]
[null,"Net Income",null,null,null,{"$f":"F66","v":-2.38},{"$f":"G66","v":27.33},37.270000000000003,115.06,144.55000000000001,85.23,124.77,177.59,159.82,24.15,155.63999999999999,113.66,107.99,61.51,213.74,0,0,0,0,0,0,0,0,0,0]
[null,"Payout Ratio",{"$f":"AVERAGEIF($4:$4,TRUE,231:231)","v":9.9515991536115594E-2},{"$f":"LOOKUP($D$4,$3:$3,231:231)","v":4.3557593337700012E-2},0.08,{"$f":"IF(F4,F229/F230,$E$231)","v":0},{"$f":"IF(G4,G229/G230,$E$231)","v":0.14709110867178923},0.15079152133082907,6.1098557274465497E-2,6.4821860947768928E-2,8.2717353044702568E-2,6.7804760759798036E-2,4.7637817444675941E-2,5.881616818921287E-2,0.38923395445134579,5.9689025957337445E-2,8.1910962519795891E-2,8.621168626724697E-2,0.15135750284506586,4.3557593337700012E-2,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[]
["Pre-tax Cash Flow"]
[null,"Revenues",null,null,null,{"$f":"F160","v":417.17},624.58000000000004,821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65,1402.5365000000002,1422.3713614002331,1450.8187886282378,1481.4998705393409,1514.6272147311722,1550.4383642086686,1589.1993233138853,1632.7213392014332,1681.7029793774764,1732.1540687588008]
[]
[null,"Cost of Goods Sold",null,null,null,{"$f":"F163","v":209.98},311.19,376.43,473.21000000000004,501.27000000000004,590.78,461.26,404.76,455.02,473.03999999999996,469.38000000000005,470.18,446.85999999999996,408.71999999999997,352.24,350.63412500000004,355.59284035005828,362.70469715705946,370.37496763483523,378.65680368279305,387.60959105216716,397.29983082847133,408.18033480035831,420.42574484436909,433.0385171897002]
[null,"Employee Cost",null,null,null,{"$f":"F166","v":58.68},79.37,118.39,147.68,175.58,203.58,208.18,209.53,247.22,289.14999999999998,312.51,347.95,390.84,327.95,261.89999999999998,272.37599999999998,283.27103999999997,294.60188159999996,306.38595686399998,318.64139513855997,331.38705094410238,344.64253298186651,358.42823430114117,372.76536367318681,387.6759782201143]
[null,"Other Costs",null,null,null,{"$f":"F170","v":137.31},158.66,206.59999999999997,227.28999999999996,285.67,333.20000000000005,324.16000000000003,313.7,378.21,396.34,469.41,508.46,564.41,611.87,553.41999999999996,532.96387000000004,540.5011173320886,551.31113967873034,562.96995080494958,575.55834159784547,589.16657839929405,603.89574285927642,620.43410889654467,639.04713216344101,658.21854612834431]
[null,"Total Cash Operating Expense",null,null,null,{"$f":"SUM(F237:F239)","v":405.96999999999997},{"$f":"SUM(G237:G239)","v":549.22},701.42,848.18000000000006,962.52,1127.56,993.60000000000014,927.99,1080.45,1158.53,1251.3000000000002,1326.59,1402.11,1348.54,1167.56,1155.9739950000001,1179.3649976821468,1208.6177184357898,1239.7308753037848,1272.8565404191986,1308.1632203955637,1345.8381066696143,1387.0426779980442,1432.238240680997,1478.9330415381587]
[]
[null,"EBITDA",null,null,null,{"$f":"F235-F240","v":11.200000000000045},{"$f":"G235-G240","v":75.360000000000014},119.59000000000003,191.1099999999999,223.71000000000004,195.48000000000002,269.50999999999976,293.40000000000009,238.69000000000005,186.55999999999995,177.94999999999982,126.23000000000002,123.59000000000015,83.5,221.09000000000015,246.5625050000001,243.00636371808628,242.20107019244801,241.76899523555608,241.77067431197361,242.27514381310493,243.36121664427105,245.67866120338908,249.46473869647934,253.2210272206421]
[]
[null,"Capital Expenditures",null,null,null,{"$f":"F181","v":0},115.34999999999994,32.320000000000043,61.02000000000001,93.509999999999934,330.33000000000004,-90.35000000000008,7.2400000000000606,22.539999999999935,119.04000000000003,81.220000000000056,24.879999999999988,286.23999999999984,575.35000000000014,109.40999999999995,126.22828500000001,128.01342252602097,130.5736909765414,133.33498834854069,136.31644932580551,139.53945277878017,143.02793909824967,146.94492052812899,151.35326814397285,155.89386618829207]
[]
[null,"Working Capital"]
[null,"Sundry Debtors Balance",null,null,null,{"$f":"F190","v":103.69},93.5,121.22,146.47,197.82,235,185.1,178.56,194.36,194.61,189.93,196.52,241.76,177.05,219.07,218.79569400000003,221.88993237843636,226.3277310260051,231.11397980413719,236.28184549806286,241.86838481655232,247.91509443696611,254.70452891542359,262.34566478288633,270.21603472637292]
[null,"Inventories Balance",null,null,null,{"$f":"F187","v":56.13},77.56,108.45,101.9,113.67,174.49,94.38,101.27,121.28,104.64,192.73,108.86,113.99,107.91,77.16,77.139507500000008,78.230424877012823,79.795033374553086,81.482492879663752,83.304496810214474,85.274110031476781,87.4059627822637,89.799673656078824,92.493663865761206,95.268473781734045]
[null,"Current Liability Balance",null,null,null,{"$f":"F194","v":118.06},155.09,204.57,223.17,289.24,567.15,603.91999999999996,489.32,505.46,554.04,671.46,734.14,698.79,707.74,668.8,635.78569725000011,648.65074872518085,664.73974513968449,681.85198141708167,700.0710972305593,719.48977121756013,740.21095866828796,762.87347289892432,787.73103237454848,813.41317284598733]
[null,"Net Working Capital Balance",null,null,null,{"$f":"F247+F248-F249","v":41.759999999999991},{"$f":"G247+G248-G249","v":15.969999999999999},25.100000000000023,25.200000000000017,22.25,-157.65999999999997,-324.43999999999994,-209.49,-189.82,-254.78999999999996,-288.80000000000007,-428.76,-343.03999999999996,-422.78,-372.56999999999994,-339.85049575000005,-348.53039146973168,-358.61698073912629,-369.25550873328075,-380.48475492228198,-392.34727636953102,-404.88990144905813,-418.36927032742187,-432.89170372590092,-447.92866433788038]
[null,"Change in Working Capital",null,null,null,{"$f":"F250-E250","v":41.759999999999991},{"$f":"G250-F250","v":-25.789999999999992},9.1300000000000239,9.9999999999994316E-2,-2.9500000000000171,-179.90999999999997,-166.77999999999997,114.94999999999993,19.670000000000016,-64.96999999999997,-34.010000000000105,-139.95999999999992,85.720000000000027,-79.740000000000009,50.210000000000036,32.719504249999886,-8.6798957197316327,-10.086589269394608,-10.638527994154458,-11.229246189001231,-11.862521447249037,-12.542625079527113,-13.479368878363744,-14.522433398479052,-15.036960611979453]
[]
[null,"Provisions Balance",null,null,null,{"$f":"F198","v":2.29},8.4499999999999993,12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53,14.025365000000003,14.223713614002332,14.508187886282379,14.814998705393409,15.146272147311722,15.504383642086687,15.891993233138853,16.327213392014333,16.817029793774765,17.321540687588008]
[null,"Change in Provisions",null,null,null,{"$f":"F253-E253","v":2.29},{"$f":"G253-F253","v":6.1599999999999993},4.0100000000000016,8.16,2.0399999999999991,-6.5100000000000016,8.360000000000003,16.289999999999996,-22.889999999999997,3.629999999999999,-1.2100000000000009,13.850000000000001,13.369999999999997,-23.389999999999997,-16.63,6.4953650000000023,0.19834861400232917,0.28447427228004685,0.30681081911103014,0.33127344191831298,0.35811149477496507,0.38760959105216664,0.43522015887547916,0.48981640176043229,0.50451089381324365]
[]
[null,"Pre-tax Cash Flow",null,null,null,{"$f":"F242-F244-F251-F254","v":-32.849999999999945},{"$f":"G242-G244-G251-G254","v":-20.359999999999932},74.129999999999953,121.8299999999999,131.11000000000013,51.569999999999951,518.27999999999986,154.9200000000001,219.37000000000009,128.8599999999999,131.94999999999987,227.45999999999995,-261.73999999999972,-388.72000000000014,78.100000000000151,81.119350750000194,123.47448829779461,121.42949421302117,118.76572406205881,116.35219773325102,114.24010098679884,112.48829303449632,111.77788939474836,112.14408754922511,111.85961075051624]
[]
["Depreciation, Operating Taxes and After-tax Free Cash Flow"]
[]
[null,"Net Plant Balance"]
[null,"Opening Net Plant",null,null,null,{"$f":"E264","v":0},{"$f":"F264","v":305.40999999999997},398.09999999999997,391.88,413.19,462.03000000000003,737.34999999999991,583.20999999999992,534.16,496.40000000000003,557.86,582.87,536.08000000000004,752.93,1230.81,1243.48,1220.490685,1202.045225326021,1188.37348926344,1179.1036589003679,1173.9276691581292,1172.5958016379338,1174.9122445396315,1180.8676957230045,1190.5168403802168]
[null,"Add: Capital Expenditures",null,null,null,{"$f":"F244","v":0},{"$f":"G244","v":115.34999999999994},32.320000000000043,61.02000000000001,93.509999999999934,330.33000000000004,-90.35000000000008,7.2400000000000606,22.539999999999935,119.04000000000003,81.220000000000056,24.879999999999988,286.23999999999984,575.35000000000014,109.40999999999995,126.22828500000001,128.01342252602097,130.5736909765414,133.33498834854069,136.31644932580551,139.53945277878017,143.02793909824967,146.94492052812899,151.35326814397285,155.89386618829207]
[null,"Less: Depreciation",null,null,null,{"$f":"F267","v":15.15},{"$f":"G267","v":22.66},38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,149.2176,146.45888220000001,144.24542703912252,142.60481871161278,141.49243906804415,140.87132029897549,140.71149619655205,140.98946934475578,141.70412348676055,142.86202084562601]
[null,"Closing Balance",null,null,null,{"$f":"IF(F4,F19+F20,F261+F262-F263)","v":305.40999999999997},398.09999999999997,391.88,413.19,462.03000000000003,737.34999999999991,583.20999999999992,534.16,496.40000000000003,557.86,582.87,536.08000000000004,752.93,1230.81,1243.48,1220.490685,1202.045225326021,1188.37348926344,1179.1036589003679,1173.9276691581292,1172.5958016379338,1174.9122445396315,1180.8676957230045,1190.5168403802168,1203.548685722883]
[]
[null,"Net Plant Depreciation Rate",null,null,null,{"$f":"F205","v":0},7.4195343963851884E-2,9.6809846772167807E-2,0.10133204042053691,0.10811007042764831,0.11906153280090036,8.6512511019190358E-2,9.6517549424735533E-2,0.11288752433727722,0.11599516518936341,0.10076004732370128,0.12296052292964126,0.12943963587524249,0.12945426533675111,7.859864641983734E-2,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[null,"Depreciation Expense",null,null,null,{"$f":"IF(F4,F60,F266*F261)","v":15.15},22.66,38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,149.2176,146.45888220000001,144.24542703912252,142.60481871161278,141.49243906804415,140.87132029897549,140.71149619655205,140.98946934475578,141.70412348676055,142.86202084562601]
[]
[null,"EBITDA",null,null,null,{"$f":"F242","v":11.200000000000045},{"$f":"G242","v":75.360000000000014},119.59000000000003,191.1099999999999,223.71000000000004,195.48000000000002,269.50999999999976,293.40000000000009,238.69000000000005,186.55999999999995,177.94999999999982,126.23000000000002,123.59000000000015,83.5,221.09000000000015,246.5625050000001,243.00636371808628,242.20107019244801,241.76899523555608,241.77067431197361,242.27514381310493,243.36121664427105,245.67866120338908,249.46473869647934,253.2210272206421]
[null,"Less: Depreciaiton",null,null,null,{"$f":"F267","v":15.15},{"$f":"G267","v":22.66},38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,149.2176,146.45888220000001,144.24542703912252,142.60481871161278,141.49243906804415,140.87132029897549,140.71149619655205,140.98946934475578,141.70412348676055,142.86202084562601]
[null,"EBIT",null,null,null,{"$f":"F269-F270","v":-3.9499999999999549},{"$f":"G269-G270","v":52.700000000000017},81.05000000000004,151.39999999999989,179.04000000000002,140.47000000000003,205.71999999999977,237.1100000000001,178.39000000000004,128.97999999999996,121.73999999999981,54.560000000000016,54.200000000000145,-13.969999999999999,124.35000000000015,97.344905000000097,96.547481518086272,97.955643153325497,99.164176523943297,100.27823524392946,101.40382351412944,102.64972044771901,104.68919185863331,107.76061520971879,110.35900637501609]
[null,"Tax Rate",null,null,null,{"$f":"F209","v":0.30320699708454812},0.37608397991784576,0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34]
[null,"Tax on EBIT",null,null,null,{"$f":"F272*F271","v":-1.1976676384839513},{"$f":"G272*G271","v":19.819625741670478},31.672580117724017,52.711218130311579,50.427286821705422,35.914788683199447,61.279529517699302,68.054415850329235,47.626849057469173,-83.929569377990404,23.243113629275353,4.4684468136661026,16.750015995905091,-0.58885813148788924,18.304477967447422,33.097267700000032,32.826143716149332,33.304918672130668,33.715820018140725,34.094599982936018,34.477299994804014,34.900904952224465,35.594325231935329,36.638609171304395,37.522062167505474]
[]
[null,"After Tax Cash Flow",null,null,null,{"$f":"F256-F273","v":-31.652332361515992},-40.179625741670407,42.457419882275936,69.11878186968832,80.682713178294705,15.655211316800504,457.00047048230056,86.865584149670866,171.74315094253092,212.78956937799029,108.70688637072452,222.99155318633385,-278.4900159959048,-388.13114186851226,59.795522032552725,48.022083050000163,90.648344581645276,88.124575540890504,85.049904043918076,82.257597750315,79.762800991994823,77.587388082271858,76.183564162813028,75.50547837792071,74.337548583010772]
[]
[null,"Net Plant",null,null,null,{"$f":"F264","v":305.40999999999997},{"$f":"G264","v":398.09999999999997},391.88,413.19,462.03000000000003,737.34999999999991,583.20999999999992,534.16,496.40000000000003,557.86,582.87,536.08000000000004,752.93,1230.81,1243.48,1220.490685,1202.045225326021,1188.37348926344,1179.1036589003679,1173.9276691581292,1172.5958016379338,1174.9122445396315,1180.8676957230045,1190.5168403802168,1203.548685722883]
[null,"Working Capital",null,null,null,{"$f":"F250","v":41.759999999999991},{"$f":"G250","v":15.969999999999999},25.100000000000023,25.200000000000017,22.25,-157.65999999999997,-324.43999999999994,-209.49,-189.82,-254.78999999999996,-288.80000000000007,-428.76,-343.03999999999996,-422.78,-372.56999999999994,-339.85049575000005,-348.53039146973168,-358.61698073912629,-369.25550873328075,-380.48475492228198,-392.34727636953102,-404.88990144905813,-418.36927032742187,-432.89170372590092,-447.92866433788038]
[null,"Provisions",null,null,null,{"$f":"F253","v":2.29},{"$f":"G253","v":8.4499999999999993},12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53,14.025365000000003,14.223713614002332,14.508187886282379,14.814998705393409,15.146272147311722,15.504383642086687,15.891993233138853,16.327213392014333,16.817029793774765,17.321540687588008]
[null,"Invested Capital",null,null,null,{"$f":"F277+F278-F279","v":344.87999999999994},{"$f":"G277+G278-G279","v":405.61999999999995},404.52000000000004,417.77,461.62,563.54,234.26,283.86999999999995,288.67,281.53000000000003,273.73999999999995,73.140000000000043,362.34,783.87,863.38000000000011,866.61482424999997,839.29112024228687,815.24832063803126,795.03315146169371,778.29664208853546,764.74414162631604,754.13034985743457,746.17121200356837,740.8081068605411,738.29848069741456]
[null,"Average",null,null,null,{"$f":"AVERAGE(E280:F280)","v":344.87999999999994},{"$f":"AVERAGE(F280:G280)","v":375.24999999999994},405.07,411.14499999999998,439.69499999999999,512.57999999999993,398.9,259.06499999999994,286.27,285.10000000000002,277.63499999999999,173.44,217.74,573.10500000000002,823.625,864.99741212499998,852.95297224614342,827.26972044015906,805.14073604986243,786.66489677511458,771.52039185742569,759.43724574187536,750.15078093050147,743.48965943205474,739.55329377897783]
[null,"Computed",null,null,null,{"$f":"F35","v":344.89000000000004},405.60999999999996,404.50999999999993,417.78,461.6400000000001,563.55000000000007,234.2600000000001,283.88000000000011,288.65000000000003,281.5200000000001,273.71999999999986,73.130000000000052,402.07000000000016,783.87000000000012,863.38000000000045,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EBIT ",null,null,null,{"$f":"F271","v":-3.9499999999999549},{"$f":"G271","v":52.700000000000017},81.05000000000004,151.39999999999989,179.04000000000002,140.47000000000003,205.71999999999977,237.1100000000001,178.39000000000004,128.97999999999996,121.73999999999981,54.560000000000016,54.200000000000145,-13.969999999999999,124.35000000000015,97.344905000000097,96.547481518086272,97.955643153325497,99.164176523943297,100.27823524392946,101.40382351412944,102.64972044771901,104.68919185863331,107.76061520971879,110.35900637501609]
[null,"NOPAT",null,null,null,{"$f":"F284*(1-F272)","v":-2.7523323615160034},{"$f":"G284*(1-G272)","v":32.880374258329539},49.377419882276016,98.688781869688313,128.6127131782946,104.55521131680057,144.44047048230047,169.05558414967086,130.76315094253087,212.90956937799035,98.496886370724454,50.091553186333918,37.44998400409505,-13.38114186851211,106.04552203255274,64.247637300000051,63.721337801936933,64.650724481194814,65.448356505802565,66.183635260993441,66.926523519325428,67.74881549549454,69.094866626697979,71.122006038414398,72.836944207510612]
[]
[null,"ROIC",null,null,null,{"$f":"F285/AVERAGE(E280:F280)","v":-7.9805508046741011E-3},{"$f":"G285/AVERAGE(F280:G280)","v":8.7622582966900855E-2},0.12189848639068807,0.24003400715000381,0.29250437957742209,0.20397832790354789,0.3620969427984469,0.65256049311821707,0.45678258616875983,0.74678908936510113,0.35477114330226539,0.28881199945995112,0.17199404796589993,-2.3348499609167794E-2,0.128754617735684,7.4274947415352136E-2,7.4706742194865533E-2,7.8149511439626479E-2,8.1288094832838442E-2,8.4131929023793073E-2,8.6746279457631262E-2,8.920923470024493E-2,9.2107971334764699E-2,9.5659711115207546E-2,9.8487755811792227E-2]
[]
["Other Non-Operating Items"]
[null,"Investment Balance",null,null,null,{"$f":"F211","v":96.33},140.09,407.97,468.81000000000006,599.20999999999992,653.02,888.66,1090.7,1208.6099999999999,1261.29,1459.21,1558.0800000000002,1990.59,1835.9699999999998,2027.4699999999998,2128.8434999999999,2235.2856750000001,2347.0499587500003,2464.4024566875005,2587.6225795218757,2717.0037084979695,2852.8538939228679,2995.4965886190116,3145.2714180499624,3302.5349889524609]
[null,"Average Investment Balance",null,null,null,{"$f":"AVERAGE(E290:F290)","v":96.33},{"$f":"AVERAGE(F290:G290)","v":118.21000000000001},274.03000000000003,438.39000000000004,534.01,626.11500000000001,770.83999999999992,989.68000000000006,1149.655,1234.9499999999998,1360.25,1508.645,1774.335,1913.2799999999997,1931.7199999999998,2078.1567500000001,2182.0645875,2291.1678168750004,2405.7262077187506,2526.0125181046878,2652.3131440099223,2784.9288012104189,2924.1752412709398,3070.3840033344868,3223.9032035012115]
[null,"Return on Other Investments",null,null,null,{"$f":"F216","v":5.9483027094363129E-2},-3.3753489552491328E-2,-2.963179213954676E-2,6.1246835009922666E-2,6.4923877830003182E-2,3.5137315029986504E-4,-4.5405012713403562E-3,3.1939616845849159E-2,5.9348239254385017E-2,-6.5832624802623599E-2,9.3071126631133982E-2,6.9757961614561409E-2,8.6500012680807162E-2,8.1681719351062068E-2,0.10206448139481913,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Other Income",null,null,null,{"$f":"IF(F4,F44,F291*F292)","v":5.73},-3.99,-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16,207.81567500000003,218.20645875000002,229.11678168750007,240.57262077187508,252.6012518104688,265.23131440099223,278.49288012104188,292.417524127094,307.03840033344869,322.39032035012116]
[null,"Increase in Investments",null,null,null,{"$f":"F290-E290","v":96.33},{"$f":"G290-F290","v":43.760000000000005},267.88,60.840000000000032,130.39999999999986,53.810000000000059,235.64,202.04000000000008,117.90999999999985,52.680000000000064,197.92000000000007,98.870000000000118,432.50999999999976,-154.62000000000012,191.5,101.37350000000015,106.44217500000013,111.76428375000023,117.35249793750017,123.22012283437516,129.38112897609381,135.85018542489843,142.64269469614374,149.77482943095083,157.26357090249849]
[]
[null,"Extraordinary and Other",null,null,null,{"$f":"F218","v":0.61},2.35,2.5499999999999994,13.11,5.2600000000000007,5.52,1.2,0.03,-0.01,0.53,-0.39,0.04,-0.01,-0.05,-0.01,0,0,0,0,0,0,0,0,0,0]
[]
["Cash and Debt Balances"]
[null,"Cash Balance - Historic",null,null,null,{"$f":"F24","v":31.98},32.85,50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Balance - Historic",null,null,null,{"$f":"F13","v":187.54},171.6,169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96,0,0,0,0,0,0,0,0,0,0]
[null,"Net",null,null,null,{"$f":"F299-F300","v":-155.56},{"$f":"G299-G300","v":-138.75},-119.24,-102.75,-145.12,-314.96000000000004,-114.06,-205.61999999999998,-187.08000000000004,-232.66000000000003,-324.37,-129.74,-800.66000000000008,-921.49,-991.46,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Cash Less Debt "]
[null,"Opening Balance",null,null,null,{"$f":"E306","v":0},{"$f":"F306","v":-155.56},-138.75,-119.24,-102.75,-145.12,-314.96000000000004,-114.06,-205.61999999999998,-187.08000000000004,-232.66000000000003,-324.37,-129.74,-800.66000000000008,-921.49,-991.46,-952.91583591400001,-881.41844906519384,-808.00536660665603,-733.19797215204699,-656.57700768218399,-577.69192958852011,-496.05275395441578,-410.69733910423838,-320.69938085563729]
[null,"Add: Cash Flow",null,null,null,{"$f":"F359","v":-123.64999999999993},{"$f":"G359","v":-83.489999999999938},-237.67000000000004,20.819999999999872,-44.319999999999759,-83.060000000000073,208.73999999999984,-82.550000000000011,27.720000000000262,-31.320000000000128,-43.380000000000202,206.04999999999984,-623.01999999999941,-215.27,-65.489999999999839,38.544164086000023,71.497386848806158,73.413082458537815,74.80739445460901,76.620964469863011,78.88507809366385,81.639175634104348,85.355414850177411,89.99795824860108,94.380439964243465]
[null,"Closing Balance",null,null,null,{"$f":"IF(F4,F301,F304+F305)","v":-155.56},-138.75,-119.24,-102.75,-145.12,-314.96000000000004,-114.06,-205.61999999999998,-187.08000000000004,-232.66000000000003,-324.37,-129.74,-800.66000000000008,-921.49,-991.46,-952.91583591400001,-881.41844906519384,-808.00536660665603,-733.19797215204699,-656.57700768218399,-577.69192958852011,-496.05275395441578,-410.69733910423838,-320.69938085563729,-226.31894089139382]
[]
[null,"Minimum Cash %",null,null,null,{"$f":"F227","v":7.6659395450296042E-2},5.2595344071215855E-2,6.1302541990962349E-2,5.9896660219957855E-2,5.7863989276953035E-2,4.1502902406578786E-2,5.0225237706929722E-2,4.8534866013312701E-2,6.0994284154828139E-2,7.198774803173022E-2,5.0474024838201854E-2,7.9789650472873452E-2,5.4938716654650319E-2,4.6025250691321469E-2,5.7969970834983613E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2]
[null,"Required Cash Balance",null,null,null,{"$f":"F308*F235","v":31.98},32.85,50.33,62.25,68.64,54.91,63.44,59.280000000000008,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5,81.347117000000011,82.497538961213522,84.147489740437791,85.92699249128178,87.848378454407992,89.925425124102787,92.173560752205347,94.697837673683139,97.538772803893636,100.46493598801045]
[]
[null,"Cash Balance - Historic and Projected",null,null,null,{"$f":"IF(F4,F299,MAX(F306,F309))","v":31.98},32.85,50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5,81.347117000000011,82.497538961213522,84.147489740437791,85.92699249128178,87.848378454407992,89.925425124102787,92.173560752205347,94.697837673683139,97.538772803893636,100.46493598801045]
[null,"Debt Balance - Historic and Projected",null,null,null,{"$f":"IF(F4,F300,MAX(-F306+F309,0))","v":187.54},171.6,169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96,1034.2629529139999,963.91598802640738,892.1528563470938,819.12496464332878,744.42538613659201,667.61735471262296,588.22631470662111,505.39517677792151,418.23815365953089,326.78387687940426]
[]
[null,"Interest Rate",null,null,null,{"$f":"F223","v":3.1033379545696922E-2},4.0095784373781813E-2,8.3829176070580658E-2,8.8830439071046416E-2,9.3621290526982787E-2,0.10859619964703665,9.4013190346566314E-2,8.8924050632911408E-2,0.10735481932236494,0.1124901596234695,0.15308539944903582,0.11221327685815284,9.0926787831596079E-2,8.4065217855845462E-2,6.7593815554346973E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Interest Expense",null,null,null,{"$f":"IF(F4,F222,F314*E312)","v":5.82},7.2,14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994,75.037200000000013,72.398406703980001,67.47411916184852,62.450699944296574,57.338747525033021,52.109777029561442,46.733214829883615,41.175842029463482,35.377662374454509,29.276670756167164]
[null,"Interest Income",null,null,null,{"$f":"IF(F4,0,F314*E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6350000000000007,5.6942981900000014,5.7748277272849471,5.8903242818306456,6.014889474389725,6.1493864918085599,6.2947797586871959,6.4521492526543751,6.6288486371578204,6.8277140962725555]
[]
["Financial Statements"]
[null,"Profit and Loss"]
[null,"Revenues",null,null,null,{"$f":"F235","v":417.17},624.58000000000004,821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65,1402.5365000000002,1422.3713614002331,1450.8187886282378,1481.4998705393409,1514.6272147311722,1550.4383642086686,1589.1993233138853,1632.7213392014332,1681.7029793774764,1732.1540687588008]
[null,"Less: Operating Cost",null,null,null,{"$f":"F240","v":405.96999999999997},549.22,701.42,848.18000000000006,962.52,1127.56,993.60000000000014,927.99,1080.45,1158.53,1251.3000000000002,1326.59,1402.11,1348.54,1167.56,1155.9739950000001,1179.3649976821468,1208.6177184357898,1239.7308753037848,1272.8565404191986,1308.1632203955637,1345.8381066696143,1387.0426779980442,1432.238240680997,1478.9330415381587]
[null,"EBITDA",null,null,null,{"$f":"F320-F321","v":11.200000000000045},{"$f":"G320-G321","v":75.360000000000014},119.59000000000003,191.1099999999999,223.71000000000004,195.48000000000002,269.50999999999976,293.40000000000009,238.69000000000005,186.55999999999995,177.94999999999982,126.23000000000002,123.59000000000015,83.5,221.09000000000015,246.5625050000001,243.00636371808628,242.20107019244801,241.76899523555608,241.77067431197361,242.27514381310493,243.36121664427105,245.67866120338908,249.46473869647934,253.2210272206421]
[null,"Less: Depreciaton",null,null,null,{"$f":"F267","v":15.15},22.66,38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,149.2176,146.45888220000001,144.24542703912252,142.60481871161278,141.49243906804415,140.87132029897549,140.71149619655205,140.98946934475578,141.70412348676055,142.86202084562601]
[null,"EBIT ",null,null,null,{"$f":"F322-F323","v":-3.9499999999999549},{"$f":"G322-G323","v":52.700000000000017},81.05000000000004,151.39999999999989,179.04000000000002,140.47000000000003,205.71999999999977,237.1100000000001,178.39000000000004,128.97999999999996,121.73999999999981,54.560000000000016,54.200000000000145,-13.969999999999999,124.35000000000015,97.344905000000097,96.547481518086272,97.955643153325497,99.164176523943297,100.27823524392946,101.40382351412944,102.64972044771901,104.68919185863331,107.76061520971879,110.35900637501609]
[null,"Less: Interest Expense",null,null,null,{"$f":"F315","v":5.82},{"$f":"G315","v":7.2},14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994,75.037200000000013,72.398406703980001,67.47411916184852,62.450699944296574,57.338747525033021,52.109777029561442,46.733214829883615,41.175842029463482,35.377662374454509,29.276670756167164]
[null,"Add: Interest Income",null,null,null,{"$f":"F316","v":0},{"$f":"G316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.6350000000000007,5.6942981900000014,5.7748277272849471,5.8903242818306456,6.014889474389725,6.1493864918085599,6.2947797586871959,6.4521492526543751,6.6288486371578204,6.8277140962725555]
[null,"Add: Other Income",null,null,null,{"$f":"F293","v":5.73},-3.99,-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16,207.81567500000003,218.20645875000002,229.11678168750007,240.57262077187508,252.6012518104688,265.23131440099223,278.49288012104188,292.417524127094,307.03840033344869,322.39032035012116]
[null,"Add: Extraordinary and Other",null,null,null,{"$f":"F218","v":0.61},2.35,2.5499999999999994,13.11,5.2600000000000007,5.52,1.2,0.03,-0.01,0.53,-0.39,0.04,-0.01,-0.05,-0.01,0,0,0,0,0,0,0,0,0,0]
[null,"EBT",null,null,null,{"$f":"F324-F325+F326+F327+F328","v":-3.4299999999999549},{"$f":"G324-G325+G326+G327+G328","v":43.860000000000014},61.180000000000042,176.49999999999989,201.24,114.52000000000002,177.68999999999977,249.08000000000013,218.03000000000009,14.629999999999965,192.37999999999982,123.81000000000002,156.29000000000013,63.58,251.90000000000015,235.7583800000001,248.04983175410629,265.37313340626201,283.17642163335245,301.55562900375497,320.67474737736882,340.70416549756447,362.38302320891819,386.05020180587081,410.30037006524265]
[null,"Opening NOL Balance",null,null,null,{"$f":"E333","v":0},{"$f":"F333","v":3.4299999999999549},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Taxable Loss",null,null,null,{"$f":"MAX(-F329,0)","v":3.4299999999999549},{"$f":"MAX(-G329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: NOL Used",null,null,null,{"$f":"MIN(MAX(F329,0),F330)","v":0},{"$f":"MIN(MAX(G329,0),G330)","v":3.4299999999999549},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing NOL Balance",null,null,null,{"$f":"F330+F331-F332","v":3.4299999999999549},{"$f":"G330+G331-G332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjusted EBT",null,null,null,{"$f":"F329+F331-F332","v":0},{"$f":"G329+G331-G332","v":40.430000000000057},61.180000000000042,176.49999999999989,201.24,114.52000000000002,177.68999999999977,249.08000000000013,218.03000000000009,14.629999999999965,192.37999999999982,123.81000000000002,156.29000000000013,63.58,251.90000000000015,235.7583800000001,248.04983175410629,265.37313340626201,283.17642163335245,301.55562900375497,320.67474737736882,340.70416549756447,362.38302320891819,386.05020180587081,410.30037006524265]
[null,"Tax Rate",null,null,null,{"$f":"F272","v":0.30320699708454812},0.37608397991784576,0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34]
[null,"Less: Taxes",null,null,null,{"$f":"IF(F4,F65,F335*F334)","v":-1.04},16.48,23.9,61.45,56.68,29.28,52.93,71.489999999999995,58.21,-9.52,36.729999999999997,10.14,48.3,2.68,37.08,80.157849200000044,84.336942796396144,90.226865358129089,96.279983355339837,102.52891386127669,109.0294141083054,115.83941626917193,123.21022789103219,131.2570686139961,139.50212582218251]
[null,"Earnings",null,null,null,{"$f":"F329-F336","v":-2.3899999999999548},{"$f":"G329-G336","v":27.380000000000013},37.280000000000044,115.04999999999988,144.56,85.240000000000023,124.75999999999976,177.59000000000015,159.82000000000008,24.149999999999963,155.64999999999984,113.67000000000002,107.99000000000014,60.9,214.82000000000016,155.60053080000006,163.71288895771016,175.14626804813292,186.89643827801262,199.02671514247828,211.64533326906343,224.86474922839255,239.172795317886,254.79313319187472,270.79824424306014]
[]
[null,"Historic Earnings",null,null,null,{"$f":"F66","v":-2.38},27.33,37.270000000000003,115.06,144.55000000000001,85.23,124.77,177.59,159.82,24.15,155.63999999999999,113.66,107.99,61.51,213.74,0,0,0,0,0,0,0,0,0,0]
[null,"Difference",null,null,null,{"$f":"F339-F337","v":9.9999999999549338E-3},{"$f":"G339-G337","v":-5.0000000000014921E-2},-1.0000000000040643E-2,1.0000000000118803E-2,-9.9999999999909051E-3,-1.0000000000019327E-2,1.000000000023249E-2,0,0,3.5527136788005009E-14,-9.9999999998487965E-3,-1.0000000000019327E-2,-1.4210854715202004E-13,0.60999999999999943,-1.0800000000001546,-155.60053080000006,-163.71288895771016,-175.14626804813292,-186.89643827801262,-199.02671514247828,-211.64533326906343,-224.86474922839255,-239.172795317886,-254.79313319187472,-270.79824424306014]
[null,"Check of Historic Earnings",null,null,null,{"$f":"ROUND(F340,0)=0","v":true},{"$f":"ROUND(G340,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Payout Ratio",null,null,null,{"$f":"F231","v":0},0.14709110867178923,0.15079152133082907,6.1098557274465497E-2,6.4821860947768928E-2,8.2717353044702568E-2,6.7804760759798036E-2,4.7637817444675941E-2,5.881616818921287E-2,0.38923395445134579,5.9689025957337445E-2,8.1910962519795891E-2,8.621168626724697E-2,0.15135750284506586,4.3557593337700012E-2,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"Dividends",null,null,null,{"$f":"IF(F4,F70,F337*F343)","v":0},4.0199999999999996,5.62,7.03,9.3699999999999992,7.05,8.4600000000000009,8.4600000000000009,9.4,9.4,9.2899999999999991,9.31,9.31,9.31,9.31,12.448042464000006,13.097031116616813,14.011701443850635,14.951715062241011,15.922137211398264,16.931626661525076,17.989179938271405,19.133823625430882,20.383450655349979,21.663859539444811]
[]
[null,"Cash Flow"]
[null,"EBITDA",null,null,null,{"$f":"F322","v":11.200000000000045},{"$f":"G322","v":75.360000000000014},119.59000000000003,191.1099999999999,223.71000000000004,195.48000000000002,269.50999999999976,293.40000000000009,238.69000000000005,186.55999999999995,177.94999999999982,126.23000000000002,123.59000000000015,83.5,221.09000000000015,246.5625050000001,243.00636371808628,242.20107019244801,241.76899523555608,241.77067431197361,242.27514381310493,243.36121664427105,245.67866120338908,249.46473869647934,253.2210272206421]
[null,"Less: Taxes",null,null,null,{"$f":"F336","v":-1.04},{"$f":"G336","v":16.48},23.9,61.45,56.68,29.28,52.93,71.489999999999995,58.21,-9.52,36.729999999999997,10.14,48.3,2.68,37.08,80.157849200000044,84.336942796396144,90.226865358129089,96.279983355339837,102.52891386127669,109.0294141083054,115.83941626917193,123.21022789103219,131.2570686139961,139.50212582218251]
[null,"Less: WC Changes",null,null,null,{"$f":"F251","v":41.759999999999991},-25.789999999999992,9.1300000000000239,9.9999999999994316E-2,-2.9500000000000171,-179.90999999999997,-166.77999999999997,114.94999999999993,19.670000000000016,-64.96999999999997,-34.010000000000105,-139.95999999999992,85.720000000000027,-79.740000000000009,50.210000000000036,32.719504249999886,-8.6798957197316327,-10.086589269394608,-10.638527994154458,-11.229246189001231,-11.862521447249037,-12.542625079527113,-13.479368878363744,-14.522433398479052,-15.036960611979453]
[null,"Add: Changes in Provisions",null,null,null,{"$f":"F254","v":2.29},6.1599999999999993,4.0100000000000016,8.16,2.0399999999999991,-6.5100000000000016,8.360000000000003,16.289999999999996,-22.889999999999997,3.629999999999999,-1.2100000000000009,13.850000000000001,13.369999999999997,-23.389999999999997,-16.63,6.4953650000000023,0.19834861400232917,0.28447427228004685,0.30681081911103014,0.33127344191831298,0.35811149477496507,0.38760959105216664,0.43522015887547916,0.48981640176043229,0.50451089381324365]
[null,"Operating Cash Flow",null,null,null,{"$f":"F347-F348-F349+F350","v":-27.229999999999947},{"$f":"G347-G348-G349+G350","v":90.83},90.570000000000007,137.71999999999991,172.02000000000004,339.6,391.71999999999974,123.25000000000014,137.92000000000004,264.67999999999995,174.01999999999992,269.89999999999998,2.9400000000001185,137.17000000000002,117.17000000000013,140.18051655000016,167.54766525542408,162.34526837599358,156.43435069348175,150.80228008161646,145.46636264682354,140.4520350456784,136.3830223495961,133.21991988272273,129.26037290425228]
[null,"Less: Capital Investment",null,null,null,{"$f":"F244","v":0},115.34999999999994,32.320000000000043,61.02000000000001,93.509999999999934,330.33000000000004,-90.35000000000008,7.2400000000000606,22.539999999999935,119.04000000000003,81.220000000000056,24.879999999999988,286.23999999999984,575.35000000000014,109.40999999999995,126.22828500000001,128.01342252602097,130.5736909765414,133.33498834854069,136.31644932580551,139.53945277878017,143.02793909824967,146.94492052812899,151.35326814397285,155.89386618829207]
[null,"Less: Increase in Investments",null,null,null,{"$f":"F294","v":96.33},43.760000000000005,267.88,60.840000000000032,130.39999999999986,53.810000000000059,235.64,202.04000000000008,117.90999999999985,52.680000000000064,197.92000000000007,98.870000000000118,432.50999999999976,-154.62000000000012,191.5,101.37350000000015,106.44217500000013,111.76428375000023,117.35249793750017,123.22012283437516,129.38112897609381,135.85018542489843,142.64269469614374,149.77482943095083,157.26357090249849]
[null,"Cash Flow Before Financing",null,null,null,{"$f":"F351-F352-F353","v":-123.55999999999995},{"$f":"G351-G352-G353","v":-68.279999999999944},-209.63000000000002,15.859999999999872,-51.889999999999759,-44.540000000000077,246.42999999999984,-86.03,-2.5299999999997453,92.959999999999866,-105.1200000000002,146.14999999999986,-715.80999999999949,-283.56,-183.73999999999984,-87.421268449999999,-66.90793227059703,-79.992706350548048,-94.253135592559119,-108.73429207856421,-123.45421910805044,-138.4260894774697,-153.20459287467662,-167.90817769220095,-183.89706418653827]
[null,"Less: Interest Expense",null,null,null,{"$f":"F315","v":5.82},{"$f":"G315","v":7.2},14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994,75.037200000000013,72.398406703980001,67.47411916184852,62.450699944296574,57.338747525033021,52.109777029561442,46.733214829883615,41.175842029463482,35.377662374454509,29.276670756167164]
[null,"Add: Other Income",null,null,null,{"$f":"F293","v":5.73},-3.99,-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16,207.81567500000003,218.20645875000002,229.11678168750007,240.57262077187508,252.6012518104688,265.23131440099223,278.49288012104188,292.417524127094,307.03840033344869,322.39032035012116]
[null,"Add: Interest Income",null,null,null,{"$f":"F316","v":0},{"$f":"G316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.6350000000000007,5.6942981900000014,5.7748277272849471,5.8903242818306456,6.014889474389725,6.1493864918085599,6.2947797586871959,6.4521492526543751,6.6288486371578204,6.8277140962725555]
[null,"Less: Dividends",null,null,null,{"$f":"F344","v":0},{"$f":"G344","v":4.0199999999999996},5.62,7.03,9.3699999999999992,7.05,8.4600000000000009,8.4600000000000009,9.4,9.4,9.2899999999999991,9.31,9.31,9.31,9.31,12.448042464000006,13.097031116616813,14.011701443850635,14.951715062241011,15.922137211398264,16.931626661525076,17.989179938271405,19.133823625430882,20.383450655349979,21.663859539444811]
[null,"Net Cash Flow",null,null,null,{"$f":"F354-F355+F356+F357-F358","v":-123.64999999999993},{"$f":"G354-G355+G356+G357-G358","v":-83.489999999999938},-237.67000000000004,20.819999999999872,-44.319999999999759,-83.060000000000073,208.73999999999984,-82.550000000000011,27.720000000000262,-31.320000000000128,-43.380000000000202,206.04999999999984,-623.01999999999941,-215.27,-65.489999999999839,38.544164086000023,71.497386848806158,73.413082458537815,74.80739445460901,76.620964469863011,78.88507809366385,81.639175634104348,85.355414850177411,89.99795824860108,94.380439964243465]
[]
[null,"Balance Sheet"]
[null,"Assets"]
[null,"Cash Balance",null,null,null,{"$f":"F311","v":31.98},{"$f":"G311","v":32.85},50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5,81.347117000000011,82.497538961213522,84.147489740437791,85.92699249128178,87.848378454407992,89.925425124102787,92.173560752205347,94.697837673683139,97.538772803893636,100.46493598801045]
[null,"Sundry Debtors",null,null,null,{"$f":"F247","v":103.69},93.5,121.22,146.47,197.82,235,185.1,178.56,194.36,194.61,189.93,196.52,241.76,177.05,219.07,218.79569400000003,221.88993237843636,226.3277310260051,231.11397980413719,236.28184549806286,241.86838481655232,247.91509443696611,254.70452891542359,262.34566478288633,270.21603472637292]
[null,"Inventories",null,null,null,{"$f":"F248","v":56.13},77.56,108.45,101.9,113.67,174.49,94.38,101.27,121.28,104.64,192.73,108.86,113.99,107.91,77.16,77.139507500000008,78.230424877012823,79.795033374553086,81.482492879663752,83.304496810214474,85.274110031476781,87.4059627822637,89.799673656078824,92.493663865761206,95.268473781734045]
[null,"Current Assets",null,null,null,{"$f":"SUM(F363:F365)","v":191.79999999999998},{"$f":"SUM(G363:G365)","v":203.91},280,310.62,380.13,464.4,342.91999999999996,339.11,396.1,396.08,454.79999999999995,421.3,439.57,350.87,376.73,377.28231850000009,382.6178962166627,390.27025414099597,398.52346517508272,407.43472076268529,417.0679199721319,427.49461797143516,439.20204024518557,452.37810145254122,465.94944449611739]
[null,"Net Plant Balance",null,null,null,{"$f":"F264","v":305.40999999999997},398.09999999999997,391.88,413.19,462.03000000000003,737.34999999999991,583.20999999999992,534.16,496.40000000000003,557.86,582.87,536.08000000000004,752.93,1230.81,1243.48,1220.490685,1202.045225326021,1188.37348926344,1179.1036589003679,1173.9276691581292,1172.5958016379338,1174.9122445396315,1180.8676957230045,1190.5168403802168,1203.548685722883]
[null,"Investment Balance",null,null,null,{"$f":"F290","v":96.33},140.09,407.97,468.81000000000006,599.20999999999992,653.02,888.66,1090.7,1208.6099999999999,1261.29,1459.21,1558.0800000000002,1990.59,1835.9699999999998,2027.4699999999998,2128.8434999999999,2235.2856750000001,2347.0499587500003,2464.4024566875005,2587.6225795218757,2717.0037084979695,2852.8538939228679,2995.4965886190116,3145.2714180499624,3302.5349889524609]
[null,"Total Assets",null,null,null,{"$f":"SUM(F366:F368)","v":593.54},{"$f":"SUM(G366:G368)","v":742.1},1079.8499999999999,1192.6199999999999,1441.37,1854.77,1814.79,1963.97,2101.1099999999997,2215.23,2496.88,2515.46,3183.09,3417.6499999999996,3647.68,3726.6165034999999,3819.9487965426838,3925.6937021544363,4042.0295807629509,4168.9849694426903,4306.6674301080348,4455.2607564339341,4615.566324587202,4788.1663598827199,4972.0331191714613]
[]
[null,"Historic Asset",null,null,null,{"$f":"F19+F20+F21+F25+F26+F27","v":593.54},742.09999999999991,1079.8499999999999,1192.6199999999999,1441.37,1854.7699999999995,1814.79,1963.97,2101.11,2215.23,2496.88,2515.46,3183.09,3417.65,3647.6800000000003,0,0,0,0,0,0,0,0,0,0]
[null,"Difference",null,null,null,{"$f":"F371-F369","v":0},{"$f":"G371-G369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-3726.6165034999999,-3819.9487965426838,-3925.6937021544363,-4042.0295807629509,-4168.9849694426903,-4306.6674301080348,-4455.2607564339341,-4615.566324587202,-4788.1663598827199,-4972.0331191714613]
[null,"Check",null,null,null,{"$f":"ROUND(F372,0)=0","v":true},{"$f":"ROUND(G372,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Liabilities and Capital"]
[null,"Equity Balance"]
[null,"Opening Balance",null,null,null,{"$f":"E381","v":0},{"$f":"F381","v":285.66000000000003},406.95,693.24,783.84,915.73,901.61,1008.86,1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39,2042.5424883360001,2193.1583461770933,2354.2929127813754,2526.2376359971472,2709.342213928227,2904.0559205357654,3110.9314898258867,3330.9704615183418,3565.3801440548668]
[null,"Add: New Equity"]
[null,"Add: Income",null,null,null,{"$f":"F337","v":-2.3899999999999548},{"$f":"G337","v":27.380000000000013},37.280000000000044,115.04999999999988,144.56,85.240000000000023,124.75999999999976,177.59000000000015,159.82000000000008,24.149999999999963,155.64999999999984,113.67000000000002,107.99000000000014,60.9,214.82000000000016,155.60053080000006,163.71288895771016,175.14626804813292,186.89643827801262,199.02671514247828,211.64533326906343,224.86474922839255,239.172795317886,254.79313319187472,270.79824424306014]
[null,"Less: Dividends",null,null,null,{"$f":"F358","v":0},{"$f":"G358","v":4.0199999999999996},5.62,7.03,9.3699999999999992,7.05,8.4600000000000009,8.4600000000000009,9.4,9.4,9.2899999999999991,9.31,9.31,9.31,9.31,12.448042464000006,13.097031116616813,14.011701443850635,14.951715062241011,15.922137211398264,16.931626661525076,17.989179938271405,19.133823625430882,20.383450655349979,21.663859539444811]
[null,"Closing Balance",null,null,null,{"$f":"IF(F4,F11,F377+F378+F379-F380)","v":285.66000000000003},406.95,693.24,783.84,915.73,901.61,1008.86,1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39,2042.5424883360001,2193.1583461770933,2354.2929127813754,2526.2376359971472,2709.342213928227,2904.0559205357654,3110.9314898258867,3330.9704615183418,3565.3801440548668,3814.5145287584824]
[]
[null,"Current Liabilities",null,null,null,{"$f":"F249","v":118.06},155.09,204.57,223.17,289.24,567.15,603.91999999999996,489.32,505.46,554.04,671.46,734.14,698.79,707.74,668.8,635.78569725000011,648.65074872518085,664.73974513968449,681.85198141708167,700.0710972305593,719.48977121756013,740.21095866828796,762.87347289892432,787.73103237454848,813.41317284598733]
[null,"Provisions",null,null,null,{"$f":"F253","v":2.29},8.4499999999999993,12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53,14.025365000000003,14.223713614002332,14.508187886282379,14.814998705393409,15.146272147311722,15.504383642086687,15.891993233138853,16.327213392014333,16.817029793774765,17.321540687588008]
[null,"Debt Balance",null,null,null,{"$f":"F312","v":187.54},{"$f":"G312","v":171.6},169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96,1034.2629529139999,963.91598802640738,892.1528563470938,819.12496464332878,744.42538613659201,667.61735471262296,588.22631470662111,505.39517677792151,418.23815365953089,326.78387687940426]
[null,"Equity Balance",null,null,null,{"$f":"F381","v":285.66000000000003},{"$f":"G381","v":406.95},693.24,783.84,915.73,901.61,1008.86,1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39,2042.5424883360001,2193.1583461770933,2354.2929127813754,2526.2376359971472,2709.342213928227,2904.0559205357654,3110.9314898258867,3330.9704615183418,3565.3801440548668,3814.5145287584824]
[null,"Total Liabilities and Capital",null,null,null,{"$f":"SUM(F383:F386)","v":593.54999999999995},{"$f":"SUM(G383:G386)","v":742.08999999999992},1079.8400000000001,1192.6300000000001,1441.39,1854.78,1814.79,1963.98,2101.09,2215.2200000000003,2496.86,2515.4499999999998,3222.8199999999997,3417.6499999999996,3647.6800000000003,3726.6165035000004,3819.9487965426838,3925.6937021544363,4042.0295807629509,4168.9849694426903,4306.6674301080348,4455.2607564339341,4615.566324587202,4788.1663598827208,4972.0331191714622]
[]
[null,"Historic Liabilites and Capital",null,null,null,{"$f":"F11+F13+F29+F30","v":593.54999999999995},742.09,1079.8399999999999,1192.6299999999999,1441.39,1854.7800000000002,1814.7900000000002,1963.98,2101.0899999999997,2215.2200000000003,2496.8599999999997,2515.4499999999998,3222.82,3417.6499999999996,3647.6800000000007,0,0,0,0,0,0,0,0,0,0]
[null,"Difference",null,null,null,{"$f":"F389-F387","v":0},{"$f":"G389-G387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-3726.6165035000004,-3819.9487965426838,-3925.6937021544363,-4042.0295807629509,-4168.9849694426903,-4306.6674301080348,-4455.2607564339341,-4615.566324587202,-4788.1663598827208,-4972.0331191714622]
[null,"Check",null,null,null,{"$f":"ROUND(F390,0)=0","v":true},{"$f":"ROUND(G390,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Difference",null,null,null,{"$f":"F387-F369","v":9.9999999999909051E-3},{"$f":"G387-G369","v":-1.0000000000104592E-2},-9.9999999997635314E-3,1.0000000000218279E-2,2.0000000000209184E-2,9.9999999999909051E-3,0,9.9999999999909051E-3,-1.9999999999527063E-2,-9.9999999997635314E-3,-1.999999999998181E-2,-1.0000000000218279E-2,39.729999999999563,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Check Historic and Projected Balance Sheet",null,null,null,{"$f":"ROUND(F393,0)=0","v":true},{"$f":"ROUND(G393,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,false,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Valuation"]

{"sheet":"ROIC and Assumption Graph","index":14,"n_rows":23,"n_cols":30,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"Start Row",{"$f":"ROW('HT Media Assumptions'!E160)","v":160},null,null,null,null,null,null,null,null,null,null,null,null,null,"Graph Start",null,2016]
[null,null,null,"Row Applied",240,null,null,null,null,214]
[null,null,null,null,"spinner1"]
[null,null,null,null,null,{"$f":"'HT Media Assumptions'!F3","v":2004},{"$f":"'HT Media Assumptions'!G3","v":2005},{"$f":"'HT Media Assumptions'!H3","v":2006},{"$f":"'HT Media Assumptions'!I3","v":2007},{"$f":"'HT Media Assumptions'!J3","v":2008},{"$f":"'HT Media Assumptions'!K3","v":2009},{"$f":"'HT Media Assumptions'!L3","v":2010},{"$f":"'HT Media Assumptions'!M3","v":2011},{"$f":"'HT Media Assumptions'!N3","v":2012},{"$f":"'HT Media Assumptions'!O3","v":2013},{"$f":"'HT Media Assumptions'!P3","v":2014},{"$f":"'HT Media Assumptions'!Q3","v":2015},{"$f":"'HT Media Assumptions'!R3","v":2016},{"$f":"'HT Media Assumptions'!S3","v":2017},{"$f":"'HT Media Assumptions'!T3","v":2018},{"$f":"'HT Media Assumptions'!U3","v":2019},{"$f":"'HT Media Assumptions'!V3","v":2020},{"$f":"'HT Media Assumptions'!W3","v":2021},{"$f":"'HT Media Assumptions'!X3","v":2022},{"$f":"'HT Media Assumptions'!Y3","v":2023},{"$f":"'HT Media Assumptions'!Z3","v":2024},{"$f":"'HT Media Assumptions'!AA3","v":2025},{"$f":"'HT Media Assumptions'!AB3","v":2026},{"$f":"'HT Media Assumptions'!AC3","v":2027},{"$f":"'HT Media Assumptions'!AD3","v":2028}]
[null,null,null,null,null,{"$f":"'HT Media Assumptions'!F4","v":true},{"$f":"'HT Media Assumptions'!G4","v":true},{"$f":"'HT Media Assumptions'!H4","v":true},{"$f":"'HT Media Assumptions'!I4","v":true},{"$f":"'HT Media Assumptions'!J4","v":true},{"$f":"'HT Media Assumptions'!K4","v":true},{"$f":"'HT Media Assumptions'!L4","v":true},{"$f":"'HT Media Assumptions'!M4","v":true},{"$f":"'HT Media Assumptions'!N4","v":true},{"$f":"'HT Media Assumptions'!O4","v":true},{"$f":"'HT Media Assumptions'!P4","v":true},{"$f":"'HT Media Assumptions'!Q4","v":true},{"$f":"'HT Media Assumptions'!R4","v":true},{"$f":"'HT Media Assumptions'!S4","v":true},{"$f":"'HT Media Assumptions'!T4","v":true},{"$f":"'HT Media Assumptions'!U4","v":false},{"$f":"'HT Media Assumptions'!V4","v":false},{"$f":"'HT Media Assumptions'!W4","v":false},{"$f":"'HT Media Assumptions'!X4","v":false},{"$f":"'HT Media Assumptions'!Y4","v":false},{"$f":"'HT Media Assumptions'!Z4","v":false},{"$f":"'HT Media Assumptions'!AA4","v":false},{"$f":"'HT Media Assumptions'!AB4","v":false},{"$f":"'HT Media Assumptions'!AC4","v":false},{"$f":"'HT Media Assumptions'!AD4","v":false}]
[null,{"$f":"INDEX('HT Media Model Valuation'!B:B,'ROIC and Assumption Graph'!$E$4)","v":"Employee Cost"},null,null,null,{"$f":"INDEX('HT Media Model Valuation'!F:F,'ROIC and Assumption Graph'!$E$4)","v":58.68},{"$f":"INDEX('HT Media Model Valuation'!G:G,'ROIC and Assumption Graph'!$E$4)","v":79.37},{"$f":"INDEX('HT Media Model Valuation'!H:H,'ROIC and Assumption Graph'!$E$4)","v":118.39},{"$f":"INDEX('HT Media Model Valuation'!I:I,'ROIC and Assumption Graph'!$E$4)","v":147.68},{"$f":"INDEX('HT Media Model Valuation'!J:J,'ROIC and Assumption Graph'!$E$4)","v":175.58},{"$f":"INDEX('HT Media Model Valuation'!K:K,'ROIC and Assumption Graph'!$E$4)","v":203.58},{"$f":"INDEX('HT Media Model Valuation'!L:L,'ROIC and Assumption Graph'!$E$4)","v":208.18},{"$f":"INDEX('HT Media Model Valuation'!M:M,'ROIC and Assumption Graph'!$E$4)","v":209.53},{"$f":"INDEX('HT Media Model Valuation'!N:N,'ROIC and Assumption Graph'!$E$4)","v":247.22},{"$f":"INDEX('HT Media Model Valuation'!O:O,'ROIC and Assumption Graph'!$E$4)","v":289.14999999999998},{"$f":"INDEX('HT Media Model Valuation'!P:P,'ROIC and Assumption Graph'!$E$4)","v":312.51},{"$f":"INDEX('HT Media Model Valuation'!Q:Q,'ROIC and Assumption Graph'!$E$4)","v":347.95},{"$f":"INDEX('HT Media Model Valuation'!R:R,'ROIC and Assumption Graph'!$E$4)","v":390.84},{"$f":"INDEX('HT Media Model Valuation'!S:S,'ROIC and Assumption Graph'!$E$4)","v":327.95},{"$f":"INDEX('HT Media Model Valuation'!T:T,'ROIC and Assumption Graph'!$E$4)","v":261.89999999999998},{"$f":"INDEX('HT Media Model Valuation'!U:U,'ROIC and Assumption Graph'!$E$4)","v":274.995},{"$f":"INDEX('HT Media Model Valuation'!V:V,'ROIC and Assumption Graph'!$E$4)","v":288.74475000000001},{"$f":"INDEX('HT Media Model Valuation'!W:W,'ROIC and Assumption Graph'!$E$4)","v":303.18198750000005},{"$f":"INDEX('HT Media Model Valuation'!X:X,'ROIC and Assumption Graph'!$E$4)","v":318.34108687500009},{"$f":"INDEX('HT Media Model Valuation'!Y:Y,'ROIC and Assumption Graph'!$E$4)","v":334.2581412187501},{"$f":"INDEX('HT Media Model Valuation'!Z:Z,'ROIC and Assumption Graph'!$E$4)","v":350.97104827968764},{"$f":"INDEX('HT Media Model Valuation'!AA:AA,'ROIC and Assumption Graph'!$E$4)","v":368.51960069367203},{"$f":"INDEX('HT Media Model Valuation'!AB:AB,'ROIC and Assumption Graph'!$E$4)","v":386.94558072835565},{"$f":"INDEX('HT Media Model Valuation'!AC:AC,'ROIC and Assumption Graph'!$E$4)","v":406.29285976477343},{"$f":"INDEX('HT Media Model Valuation'!AD:AD,'ROIC and Assumption Graph'!$E$4)","v":426.60750275301211}]
[]
[null,null,null,null,null,{"$f":"F6","v":2004},{"$f":"G6","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"History",null,null,null,{"$f":"IF(F7,F8)","v":58.68},{"$f":"IF(G7,G8)","v":79.37},118.39,147.68,175.58,203.58,208.18,209.53,247.22,289.14999999999998,312.51,347.95,390.84,327.95,261.89999999999998,false,false,false,false,false,false,false,false,false,false]
[null,"Forecast",null,null,null,{"$f":"IF(NOT(F7),F8)","v":false},{"$f":"IF(NOT(G7),G8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,274.995,288.74475000000001,303.18198750000005,318.34108687500009,334.2581412187501,350.97104827968764,368.51960069367203,386.94558072835565,406.29285976477343,426.60750275301211]
[]
[null,"Sum of Forecast",null,null,{"$f":"SUMIF(7:7,FALSE,8:8)","v":3458.8575578132513},"output1"]
[]
[]
[null,"ROIC",null,null,{"$f":"ROW('HT Media Model Structure'!E287)","v":287},{"$f":"IF(ISNUMBER(F19),INDEX('HT Media Model Structure'!F:F,'ROIC and Assumption Graph'!$E$17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(G19),INDEX('HT Media Model Structure'!G:G,'ROIC and Assumption Graph'!$E$17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(H19),INDEX('HT Media Model Structure'!H:H,'ROIC and Assumption Graph'!$E$17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(I19),INDEX('HT Media Model Structure'!I:I,'ROIC and Assumption Graph'!$E$17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(J19),INDEX('HT Media Model Structure'!J:J,'ROIC and Assumption Graph'!$E$17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(K19),INDEX('HT Media Model Structure'!K:K,'ROIC and Assumption Graph'!$E$17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(L19),INDEX('HT Media Model Structure'!L:L,'ROIC and Assumption Graph'!$E$17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(M19),INDEX('HT Media Model Structure'!M:M,'ROIC and Assumption Graph'!$E$17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(N19),INDEX('HT Media Model Structure'!N:N,'ROIC and Assumption Graph'!$E$17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(O19),INDEX('HT Media Model Structure'!O:O,'ROIC and Assumption Graph'!$E$17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(P19),INDEX('HT Media Model Structure'!P:P,'ROIC and Assumption Graph'!$E$17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Q19),INDEX('HT Media Model Structure'!Q:Q,'ROIC and Assumption Graph'!$E$17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(R19),INDEX('HT Media Model Structure'!R:R,'ROIC and Assumption Graph'!$E$17),NA())","v":0.17199404796589993},{"$f":"IF(ISNUMBER(S19),INDEX('HT Media Model Structure'!S:S,'ROIC and Assumption Graph'!$E$17),NA())","v":-2.3348499609167794E-2},{"$f":"IF(ISNUMBER(T19),INDEX('HT Media Model Structure'!T:T,'ROIC and Assumption Graph'!$E$17),NA())","v":0.128754617735684},{"$f":"IF(ISNUMBER(U19),INDEX('HT Media Model Structure'!U:U,'ROIC and Assumption Graph'!$E$17),NA())","v":7.4274947415352136E-2},{"$f":"IF(ISNUMBER(V19),INDEX('HT Media Model Structure'!V:V,'ROIC and Assumption Graph'!$E$17),NA())","v":7.4706742194865533E-2},{"$f":"IF(ISNUMBER(W19),INDEX('HT Media Model Structure'!W:W,'ROIC and Assumption Graph'!$E$17),NA())","v":7.8149511439626479E-2},{"$f":"IF(ISNUMBER(X19),INDEX('HT Media Model Structure'!X:X,'ROIC and Assumption Graph'!$E$17),NA())","v":8.1288094832838442E-2},{"$f":"IF(ISNUMBER(Y19),INDEX('HT Media Model Structure'!Y:Y,'ROIC and Assumption Graph'!$E$17),NA())","v":8.4131929023793073E-2},{"$f":"IF(ISNUMBER(Z19),INDEX('HT Media Model Structure'!Z:Z,'ROIC and Assumption Graph'!$E$17),NA())","v":8.6746279457631262E-2},{"$f":"IF(ISNUMBER(AA19),INDEX('HT Media Model Structure'!AA:AA,'ROIC and Assumption Graph'!$E$17),NA())","v":8.920923470024493E-2},{"$f":"IF(ISNUMBER(AB19),INDEX('HT Media Model Structure'!AB:AB,'ROIC and Assumption Graph'!$E$17),NA())","v":9.2107971334764699E-2},{"$f":"IF(ISNUMBER(AC19),INDEX('HT Media Model Structure'!AC:AC,'ROIC and Assumption Graph'!$E$17),NA())","v":9.5659711115207546E-2},{"$f":"IF(ISNUMBER(AD19),INDEX('HT Media Model Structure'!AD:AD,'ROIC and Assumption Graph'!$E$17),NA())","v":9.8487755811792227E-2}]
[]
[null,null,null,null,null,{"$f":"IF(F6>=$U$3,F6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(G6>=$U$3,G6,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,"ROIC History",null,null,null,{"$f":"IF(F7,F17)","v":{"$error":"#N/A"}},{"$f":"IF(G7,G17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.17199404796589993,-2.3348499609167794E-2,0.128754617735684,false,false,false,false,false,false,false,false,false,false]
[null,"ROIC Forecast",null,null,null,{"$f":"IF(NOT(F7),F17)","v":false},{"$f":"IF(NOT(G7),G17)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,7.4274947415352136E-2,7.4706742194865533E-2,7.8149511439626479E-2,8.1288094832838442E-2,8.4131929023793073E-2,8.6746279457631262E-2,8.920923470024493E-2,9.2107971334764699E-2,9.5659711115207546E-2,9.8487755811792227E-2]
[null,{"$f":"B8&\" \"&$B$11","v":"Employee Cost History"},null,null,null,{"$f":"F11","v":58.68},{"$f":"G11","v":79.37},118.39,147.68,175.58,203.58,208.18,209.53,247.22,289.14999999999998,312.51,347.95,390.84,327.95,261.89999999999998,false,false,false,false,false,false,false,false,false,false]
[null,{"$f":"B9&\" \"&B8","v":" Employee Cost"},null,null,null,{"$f":"F12","v":false},{"$f":"G12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,274.995,288.74475000000001,303.18198750000005,318.34108687500009,334.2581412187501,350.97104827968764,368.51960069367203,386.94558072835565,406.29285976477343,426.60750275301211]

{"sheet":"HT Media Model Valuation","index":15,"n_rows":506,"n_cols":62,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
[null,"Revene Assumption",null,null,null,null,null,null,null,null,null,"Investments in Core Assets",null,null,false]
[]
[null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,"Historic Switch",null,2018,null,{"$f":"F3<=$D$4","v":true},{"$f":"G3<=$D$4","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,{"$f":"AE3<=$D$4","v":false},false,false,false,false,false,false,false]
[null,"Explicit Switch",null,{"$f":"E404","v":2020},{"$f":"E405","v":2026},{"$f":"AND(F3>=$D$5,F3<=$E$5)","v":false},{"$f":"AND(G3>=$D$5,G3<=$E$5)","v":false},false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(S3>=$D$5,S3<=$E$5)","v":false},false,false,true,true,true,true,true,true,true,false,false,{"$f":"AND(AE3>=$D$5,AE3<=$E$5)","v":false},false,false,false,false,false,false,false]
[null,"Terminal Switch",null,{"$f":"E405","v":2026},null,{"$f":"F3=$D$6","v":false},{"$f":"G3=$D$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,{"$f":"AE3=$D$6","v":false},false,false,false,false,false,false,false]
["Balance Sheet of HT Media"]
[null,"Sources Of Funds","Direct","Financing"]
[null,"Total Share Capital",null,null,null,47.14,61.75,66.849999999999994,46.85,46.85,47,47,47,47,47,46.08,46.1,46.1,46.1,46.11]
[null,"Equity Share Capital",null,null,null,37.14,41.75,46.85,46.85,46.85,47,47,47,47,47,46.08,46.1,46.1,46.1,46.11]
[null,"Preference Share Capital",null,null,null,10,20,20,0,0,854.61,961.86,1121.96,1263.18,1263.1500000000001,1362.48,1455.37,1545.9,1652.25,1853.28]
[null,"Reserves",null,null,null,238.52,345.2,626.39,736.99,868.88,901.61,1008.86,1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39]
[null,"Networth",null,1,null,{"$f":"SUM(F10:F12)","v":285.66000000000003},{"$f":"SUM(G10:G12)","v":406.95},{"$f":"SUM(H10:H12)","v":693.24},{"$f":"SUM(I10:I12)","v":783.84},{"$f":"SUM(J10:J12)","v":915.73},{"$f":"K12","v":901.61},{"$f":"L12","v":1008.86},1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39]
[null,"Secured Loans",null,null,null,187.54,171.6,169.57,165,213.76,0,0,28.36,116.37,143.38,254.91,139.72,0,0,0]
[null,"Total Debt",null,1,null,187.54,171.6,169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96]
[null,"Total Liabilities",null,null,null,473.2,578.54999999999995,862.81,948.84,1129.49,1271.48,1186.3599999999999,1433.86,1577.72,1639.64,1805.07,1747.13,2476.48,2685.75,2971.35]
[]
[null,"Application Of Funds"]
[null,"Gross Block",null,null,null,172.03,418.84,454.17,496.47,570.04,793.46,821.53,765.6,772.68,785.39,940.85,931.85,1240.8599999999999,989.4,953.8]
[null,"Less: Accum. Depreciation",null,null,null,12.61,32.380000000000003,66.19,100.72,154.81,234.05,257.85000000000002,240.34,287.32,336.93,380.51,432.75,487.93,127.4,180.1]
[null,"Net Block",1,null,null,159.41999999999999,386.46,387.98,395.75,415.23,559.41,563.67999999999995,525.26,485.36,448.46,560.34,499.1,752.93,862,773.7]
[null,"Capital Work in Progress",1,null,null,145.99,11.64,3.9,17.440000000000001,46.8,177.94,19.53,8.9,11.04,109.4,22.53,36.979999999999997,0,368.81,469.78]
[null,"Investments",{"$f":"IF(O1,1,0)","v":0},{"$f":"IF(O1,0,-1)","v":-1},null,43.69,100.92,64.400000000000006,372.98,456.77,405.59,630.72,808.19,929.28,872.81,1078.67,1055.4100000000001,1215.79,1654.36,1733.11]
[null,"Inventories",1,null,null,56.13,77.56,108.45,101.9,113.67,174.49,94.38,101.27,121.28,104.64,192.73,108.86,113.99,107.91,77.16]
[null,"Sundry Debtors",1,null,null,103.69,93.5,121.22,146.47,197.82,235,185.1,178.56,194.36,194.61,189.93,196.52,241.76,177.05,219.07]
[null,"Cash and Bank Balance",null,-1,null,31.98,32.85,50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5]
[null,"Total Current Assets",null,null,null,191.8,203.91,280,310.62,380.13,464.4,342.92,339.11,396.1,396.08,454.8,421.3,439.57,350.87,376.73]
[null,"Loans and Advances",null,-1,null,23.14,23.15,126.14,51.85,141.41,242.09,255.26,282.51,279.33,388.48,380.54,502.67,774.8,181.61,294.36]
[null,"Fixed Deposits",null,-1,null,29.5,16.02,217.43,43.98,1.03,5.34,2.68,0,0,0]
[null,"Total CA, Loans & Advances",null,null,null,244.44,243.08,623.57000000000005,406.45,522.57000000000005,711.83,600.86,621.62,675.43,784.56,835.34,923.97,1214.3699999999999,532.48,671.09]
[null,"Current Liabilities",-1,null,null,118.06,155.09,204.57,223.17,289.24,567.15,603.91999999999996,489.32,505.46,554.04,671.46,734.14,698.79,707.74,668.8]
[null,"Provisions",-1,null,null,2.29,8.4499999999999993,12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53]
[null,"Total CL & Provisions",null,null,null,120.35,163.54,217.03,243.79,311.89999999999998,583.29999999999995,628.42999999999995,530.12,523.37,575.58000000000004,691.79,768.32,746.34,731.9,676.33]
[null,"Net Current Assets",null,null,null,124.09,79.540000000000006,406.54,162.66,210.67,128.53,-27.57,91.5,152.06,208.98,143.55000000000001,155.65,468.03,-199.42,-5.24]
[null,"Total Assets",null,null,null,473.19,578.55999999999995,862.82,948.83,1129.47,1271.47,1186.3599999999999,1433.85,1577.74,1639.65,1805.09,1747.14,2436.75,2685.75,2971.35]
[]
[null,"Invested Capital",null,null,null,{"$f":"SUMPRODUCT(F9:F35*$D$9:$D$35)","v":344.89000000000004},{"$f":"SUMPRODUCT(G9:G35*$D$9:$D$35)","v":405.60999999999996},404.50999999999993,417.78,461.6400000000001,563.55000000000007,234.2600000000001,283.88000000000011,288.65000000000003,281.5200000000001,273.71999999999986,73.130000000000052,402.07000000000016,783.87000000000012,863.38000000000045]
[null,"Invested Capital",null,null,null,{"$f":"SUMPRODUCT(F9:F35*$C$9:$C$35)","v":344.87999999999994},{"$f":"SUMPRODUCT(G9:G35*$C$9:$C$35)","v":405.61999999999995},404.52,417.7700000000001,461.61999999999995,563.54,234.26,283.87,288.67000000000007,281.53000000000003,273.73999999999995,73.140000000000043,362.33999999999986,783.87,863.38000000000011]
[]
[null,"Contingent Liabilities",null,null,null,62.7,5.0999999999999996,5.57,10.73,122.43,22.74,7.92,40.880000000000003,39.89,271.57,146.34,49.95,31.03,40.58,49.12]
[null,"Book Value (Rs)",null,null,null,74.22,92.68,143.71,33.46,39.1,38.49,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.67,82.38]
[]
["Profit & Loss account of HT Media"]
[null,"Sales Turnover",null,null,null,417.17,624.58000000000004,821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65]
[null,"Net Sales",null,null,null,417.17,624.58000000000004,821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65]
[null,"Other Income",null,null,null,5.73,-3.99,-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16]
[null,"Stock Adjustments",null,null,null,-0.05,0.04,0.03,0.27,-0.35,0.1,0.49,0.03,-0.01,0.53,-0.39,0.04,-0.01,-0.05,-0.01]
[null,"Total Income",null,null,null,422.85,620.63,812.92,1066.4100000000001,1220.55,1323.36,1260.0999999999999,1253.03,1387.36,1264.32,1555.46,1558.1,1679.17,1588.27,1585.8]
[null,"Expenditure"]
[null,"Raw Materials",null,null,null,203.84,303,363.63,458.73,485.04,572.48,441.51,384.94,434.33,447.77,441.47,442.64,417.96,381.7,325.99]
[null,"Power & Fuel Cost",null,null,null,6.14,8.19,12.8,14.48,16.23,18.3,19.75,19.82,20.69,25.27,27.91,27.54,28.9,27.02,26.25]
[null,"Employee Cost",null,null,null,58.68,79.37,118.39,147.68,175.58,203.58,208.18,209.53,247.22,289.14999999999998,312.51,347.95,390.84,327.95,261.89999999999998]
[null,"Other Manufacturing Expenses",null,null,null,42.23,50.96,56.72,58.23,70.64,74.98,65.010000000000005,0,0,0]
[null,"Selling and Admin Expenses",null,null,null,75.27,81.39,117.74,129.26,166.92,205.13,205.91,0,0,0,0,0,144.97999999999999,112.46,117.3]
[null,"Miscellaneous Expenses",null,null,null,19.809999999999999,26.31,32.14,39.799999999999997,48.11,53.09,53.24,313.7,378.21,396.34,469.41,508.46,419.43,499.41,436.12]
[null,"Total Expenses",null,null,null,405.97,549.22,701.42,848.18,962.52,1127.56,993.6,927.99,1080.45,1158.53,1251.3,1326.59,1402.11,1348.54,1167.56]
[]
[null,"Operating Profit",null,null,null,11.15,75.400000000000006,119.62,191.38,223.36,195.58,270,293.43,238.68,187.09,177.56,126.27,123.58,83.45,221.08]
[null,"PBDIT",null,null,null,16.88,71.41,111.5,218.23,258.02999999999997,195.8,266.5,325.04000000000002,306.91000000000003,105.79,304.16000000000003,231.51,277.06,239.73,418.24]
[null,"Interest",null,null,null,5.82,7.2,14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994]
[null,"PBDT",null,null,null,11.06,64.209999999999994,97.2,203.37,240.3,164.11,240.77,305.37,278.33,72.209999999999994,248.59,195.48,225.68,161.05000000000001,348.64]
[null,"Depreciation",null,null,null,15.15,22.66,38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74]
[null,"Other Written Off",null,null,null,0,0.02,0.01,0,0]
[null,"Profit Before Tax",null,null,null,-4.09,41.53,58.65,163.66,195.63,109.1,176.98,249.08,218.03,14.63,192.38,123.81,156.29,63.58,251.9]
[null,"Extra-ordinary items",null,null,null,0.66,2.29,2.5099999999999998,12.84,5.61,5.42,0.71,0,0,0]
[null,"PBT (Post Extra-ord Items)",null,null,null,-3.43,43.82,61.16,176.5,201.24,114.52,177.69,249.08,218.03,14.63,192.38,123.81,156.29,63.58,251.9]
[null,"Tax",null,null,null,-1.04,16.48,23.9,61.45,56.68,29.28,52.93,71.489999999999995,58.21,-9.52,36.729999999999997,10.14,48.3,2.68,37.08]
[null,"Reported Net Profit",null,null,null,-2.38,27.33,37.270000000000003,115.06,144.55000000000001,85.23,124.77,177.59,159.82,24.15,155.63999999999999,113.66,107.99,61.51,213.74]
[]
[null,"Total Value Addition",null,null,null,202.12,246.22,337.78,389.45,477.49,555.08000000000004,552.09,543.04999999999995,646.12,710.76,809.83,883.95,984.14,966.84,841.57]
[null,"Preference Dividend",null,null,null,0,0,0.2,0,0]
[null,"Equity Dividend",null,null,null,0,4.0199999999999996,5.62,7.03,9.3699999999999992,7.05,8.4600000000000009,8.4600000000000009,9.4,9.4,9.2899999999999991,9.31,9.31,9.31,9.31]
[null,"Corporate Dividend Tax",null,null,null,0,0.56000000000000005,0.82,1.19,1.59,1.2,1.41,1.37,1.53,0.5,0.47,0.78,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,"Per share data (annualised)"]
[null,"Shares in issue (lakhs)",null,null,null,371.43,417.54,468.46,2342.29,2342.29,2342.52,2350.21,2350.21,2350.21,2350.21,2304.23,2305.1999999999998,2305.1999999999998,2305.1999999999998,2305.6999999999998]
[null,"Earning Per Share (Rs)",null,null,null,-0.64,6.55,7.91,4.91,6.17,3.64,5.31,7.56,6.8,1.03,6.75,4.93,4.68,2.67,9.27]
[null,"Equity Dividend (%)",null,null,null,0,10,12,15,20,15,18,18,20,20,20,20,20,20,20]
[null,"Book Value (Rs)",null,null,null,74.22,92.68,143.71,33.46,39.1,38.49,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.67,82.38]
[null,"Net Profit Before Tax",null,null,null,-3.42,43.82,61.17,176.51,201.23,114.51,179.96,249.08,218.03,14.63,192.37,123.8,127.06,64.19,250.82]
[null,"Net Cash From Operating Activities",null,null,null,-1.97,86.39,52.75,135.33000000000001,144.28,161.57,387.56,274.27,134.78,167.19,183.34,291.23,0,191.21,190.3]
[null,"Net Cash (used in)/from"]
[null,"Investing Activities",null,null,null,-193.92,-169.3,-83.58,-109.82,-172.09,-400.76,-152.69,-251.75,-96.4,-196.71,-193.74,-23.89,0,-214.97,-172.58]
[null,"Net Cash (used in)/from Financing Activities",null,null,null,247.66,70.290000000000006,249.72,-41.29,23.17,207.89,-214.73,-11.31,-17.2,45.88,-14.29,-223.56,0,10.79,7.17]
[null,"Net (decrease)/increase In Cash and Cash Equivalents",null,null,null,51.76,-12.62,218.89,-15.78,-4.6500000000000004,-31.31,20.149999999999999,11.22,21.18,16.37,-24.69,43.78,-32.1,-12.97,24.89]
[null,"Opening Cash & Cash Equivalents",null,null,null,9.7100000000000009,61.48,48.86,77.75,61.97,57.32,26.02,46.16,59.28,80.459999999999994,96.83,72.14,115.92,68.56,55.59]
[null,"Closing Cash & Cash Equivalents",null,null,null,61.48,48.86,267.75,61.97,57.32,26.02,46.16,57.38,80.459999999999994,96.83,72.14,115.92,83.82,55.59,80.48]
[null,"Basic EPS (Rs.)",null,null,null,null,6.55,7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.66,4.88,4.6399999999999997,2.64,9.18]
[null,"Diluted EPS (Rs.)",null,null,null,null,6.55,7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.66,4.88,4.6399999999999997,2.64,9.18]
[null,"Cash EPS (Rs.)",null,null,null,null,11.98,16.18,6.61,8.08,5.97,8.02,9.9499999999999993,9.3699999999999992,3.48,9.19,8.0399999999999991,7.69,6.9,13.47]
[null,"Book Value [ExclRevalReserve]/Share (Rs.)",null,null,null,null,92.68,143.71,33.46,39.090000000000003,38.36,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.680000000000007,82.39]
[null,"Book Value [InclRevalReserve]/Share (Rs.)",null,null,null,null,92.68,143.71,33.46,39.090000000000003,38.36,42.93,49.74,55.75,55.75,61.13,65.13,69.06,73.680000000000007,82.39]
[null,"Dividend / Share(Rs.)",null,null,null,null,1,1.2,0.3,0.4,0.3,0.36,0.36,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"Revenue from Operations/Share (Rs.)",null,null,null,null,149.59,175.26,44.37,50.64,56.29,53.74,51.97,56.13,57.23,62.03,63.02,66.180000000000007,62.13,60.23]
[null,"PBDIT/Share (Rs.)",null,null,null,null,19.52,28.31,9.3000000000000007,10.99,8.67,11.49,13.83,13.06,11.28,13.2,10.77,9.84,10.43,18.7]
[null,"PBIT/Share (Rs.)",null,null,null,null,14.1,20.079999999999998,7.61,9.09,6.33,8.77,11.44,10.49,8.83,10.76,7.66,6.83,6.2,14.51]
[null,"PBT/Share (Rs.)",null,null,null,null,12.49,17.190000000000001,7,8.35,5.08,7.76,10.6,9.2799999999999994,0.62,8.35,5.37,5.51,2.78,10.88]
[null,"Net Profit/Share (Rs.)",null,null,null,null,6.55,7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.75,4.93,4.68,2.67,9.27]
[null,"Profitability Ratios"]
[null,"PBDIT Margin (%)",null,null,null,100,0.1305,0.16149999999999998,0.20960000000000001,0.217,0.154,0.2137,0.2661,0.23260000000000003,0.1971,0.21280000000000002,0.17079999999999998,0.14859999999999998,0.1678,0.3105]
[null,"PBIT Margin (%)",null,null,null,null,9.4200000000000006E-2,0.11449999999999999,0.1714,0.1794,0.1124,0.16320000000000001,0.22,0.18690000000000001,0.15429999999999999,0.1734,0.1215,0.10310000000000001,9.9700000000000011E-2,0.24079999999999999]
[null,"PBT Margin (%)",null,null,null,null,8.3499999999999991E-2,9.8000000000000004E-2,0.15770000000000001,0.16489999999999999,9.0200000000000002E-2,0.1444,0.2039,0.16519999999999999,1.0800000000000001E-2,0.13449999999999998,8.5199999999999998E-2,8.3199999999999996E-2,4.4800000000000006E-2,0.18059999999999998]
[null,"Net Profit Margin (%)",null,null,null,null,4.3700000000000003E-2,4.53E-2,0.11070000000000001,0.12179999999999999,6.4399999999999999E-2,9.8699999999999996E-2,0.1454,0.1211,1.7899999999999999E-2,0.10880000000000001,7.8200000000000006E-2,7.0699999999999999E-2,4.2900000000000001E-2,0.15390000000000001]
[null,"Return on Networth / Equity (%)",null,null,null,null,7.0599999999999996E-2,5.5300000000000002E-2,0.1467,0.1578,9.4499999999999987E-2,0.12359999999999999,0.15190000000000001,0.12189999999999999,1.84E-2,0.1104,7.5600000000000001E-2,6.7799999999999999E-2,3.6200000000000003E-2,0.1125]
[null,"Return on Capital Employed (%)",null,null,null,null,4.5700000000000005E-2,4.1599999999999998E-2,0.11609999999999999,0.128,7.5399999999999995E-2,0.10980000000000001,0.1346,0.11210000000000001,1.66E-2,0.1023,7.0699999999999999E-2,6.5000000000000002E-2,8.2299999999999998E-2,0.17350000000000002]
[null,"Return on Assets (%)",null,null,null,null,3.6799999999999999E-2,3.4500000000000003E-2,9.64E-2,0.1002,4.5899999999999996E-2,6.8699999999999997E-2,9.0399999999999994E-2,7.5999999999999998E-2,1.09E-2,6.2300000000000001E-2,4.5100000000000001E-2,3.3500000000000002E-2,1.7899999999999999E-2,5.8499999999999996E-2]
[null,"Total Debt/Equity (X)",null,null,null,null,4.4000000000000003E-3,2.5000000000000001E-3,2.0999999999999999E-3,2.3E-3,4.0999999999999995E-3,1.8E-3,2.3E-3,2E-3,2.5000000000000001E-3,2.8000000000000004E-3,1.6000000000000001E-3,5.6000000000000008E-3,5.7999999999999996E-3,5.6000000000000008E-3]
[null,"Asset Turnover Ratio (%)",null,null,null,null,0.84160000000000001,0.76029999999999998,0.87139999999999995,0.82290000000000008,0.71329999999999993,0.69599999999999995,0.62180000000000002,0.62780000000000002,0.60719999999999996,0.57240000000000002,0.57750000000000001,0.47340000000000004,0.41899999999999998,0.38060000000000005]
[null,"Liquidity Ratios"]
[null,"Current Ratio (X)",null,null,null,null,1.61,3.33,1.98,1.64,0.96,0.86,1.5,1.26,1.59,1.32,0.93,0.84,0.35,0.47]
[null,"Quick Ratio (X)",null,null,null,null,1.07,2.74,1.47,1.28,0.72,0.73,1.34,1.08,1.45,1.1200000000000001,0.81,0.77,0.28999999999999998,0.43]
[null,"Inventory Turnover Ratio (X)",null,null,null,null,8.0500000000000007,7.57,10.199999999999999,10.44,7.58,13.38,12.06,10.88,12.85,7.42,13.35,13.38,13.27,18]
[null,"Dividend Payout Ratio (NP) (%)",null,null,null,null,0.1472,0.15079999999999999,6.0999999999999999E-2,6.480000000000001E-2,8.2699999999999996E-2,6.7799999999999999E-2,4.7599999999999996E-2,5.8799999999999998E-2,0.38919999999999999,5.96E-2,8.1900000000000001E-2,8.6199999999999999E-2,0.15130000000000002,4.3499999999999997E-2]
[null,"Dividend Payout Ratio (CP) (%)",null,null,null,null,8.0399999999999985E-2,7.4099999999999999E-2,4.5400000000000003E-2,4.9500000000000002E-2,5.0199999999999995E-2,4.4800000000000006E-2,3.61E-2,4.2699999999999995E-2,0.115,4.3799999999999999E-2,5.0199999999999995E-2,5.2400000000000002E-2,5.8499999999999996E-2,2.9900000000000003E-2]
[null,"Earnings Retention Ratio (%)",null,null,null,null,0.8528,0.84920000000000007,0.93900000000000006,0.93519999999999992,0.9173,0.93220000000000003,0.95239999999999991,0.94120000000000004,0.61080000000000001,0.94040000000000001,0.91810000000000003,0.91379999999999995,0.84870000000000001,0.95650000000000002]
[null,"Cash Earnings Retention Ratio (%)",null,null,null,null,0.91959999999999997,0.92590000000000006,0.95459999999999989,0.95050000000000001,0.94980000000000009,0.95519999999999994,0.96389999999999998,0.95730000000000004,0.88500000000000001,0.95620000000000005,0.94980000000000009,0.9476,0.9415,0.97010000000000007]
[null,"Valuation Ratios"]
[null,"Enterprise Value (Cr.)",null,null,null,null,0,2105.0700000000002,4194.09,4002.21,1692.71,3388.75,3696.86,3438.6,2652.21,2468.4499999999998,2985.89,2554.92,2830.03,2935]
[null,"EV/Net Operating Revenue (X)",null,null,null,null,0,2.56,4.04,3.37,1.28,2.68,3.03,2.61,1.97,1.73,2.06,1.67,1.98,2.11]
[null,"EV/EBITDA (X)",null,null,null,null,0,15.87,19.25,15.54,8.31,12.55,11.37,11.2,10,8.1199999999999992,12.03,11.27,11.78,6.81]
[null,"MarketCap/Net Operating Revenue (X)",null,null,null,null,0,2.66,3.98,3.25,1.05,2.59,2.86,2.46,1.8,1.5,1.97,1.1499999999999999,1.33,1.4]
[null,"Retention Ratios (%)",null,null,null,null,85.27,84.91,93.89,93.51,91.72,93.21,95.23,94.11,61.07,94.03,91.8,91.37,84.86,95.64]
[null,"Price/BV (X)",null,null,null,null,0,3.24,5.28,4.21,1.53,3.25,2.99,2.48,1.85,1.52,1.9,1.1000000000000001,1.1200000000000001,1.02]
[null,"Price/Net Operating Revenue",null,null,null,null,0,2.66,3.98,3.25,1.05,2.59,2.86,2.46,1.8,1.5,1.97,1.1499999999999999,1.33,1.4]
[null,"Earnings Yield",null,null,null,null,0,0.02,0.03,0.04,0.06,0.04,0.05,0.05,0.01,7.0000000000000007E-2,0.04,0.06,0.03,0.11]
[null,"Implied Price: P/B x B",null,null,null,null,{"$f":"G122*G91","v":0},{"$f":"H122*H91","v":465.62040000000007},176.6688,164.56890000000001,58.690800000000003,139.52250000000001,148.72260000000003,138.26,103.1375,92.917600000000007,123.74699999999999,75.966000000000008,82.521600000000021,84.037800000000004]
[null,"Average Price",null,null,null,null,{"$f":"LOOKUP(G3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":16.158187099290792},{"$f":"LOOKUP(H3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":58.054498695121957},{"$f":"LOOKUP(I3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":199.03673074799985},{"$f":"LOOKUP(J3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":89.730655921487639},{"$f":"LOOKUP(K3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":112.81523650819676},{"$f":"LOOKUP(L3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":144.98509667588945},{"$f":"LOOKUP(M3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":137.38938041935489},{"$f":"LOOKUP(N3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":97.948151862348112},{"$f":"LOOKUP(O3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":85.077884393574266},{"$f":"LOOKUP(P3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":111.20749531967213},{"$f":"LOOKUP(Q3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":85.580010963414651},{"$f":"LOOKUP(R3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":79.287070263157943},{"$f":"LOOKUP(S3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":90.682346821138211},{"$f":"LOOKUP(T3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$P:$P)","v":55.674240727642299}]
[null,"Closing Price",null,null,null,null,null,{"$f":"LOOKUP(H3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":168.242096},{"$f":"LOOKUP(I3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":162.836884},{"$f":"LOOKUP(J3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":55.560516},{"$f":"LOOKUP(K3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":132.69645700000001},{"$f":"LOOKUP(L3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":142.57406599999999},{"$f":"LOOKUP(M3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":133.575073},{"$f":"LOOKUP(N3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":97.468886999999995},{"$f":"LOOKUP(O3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":89.973206000000005},{"$f":"LOOKUP(P3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":120.935867},{"$f":"LOOKUP(Q3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":74.647354000000007},{"$f":"LOOKUP(R3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":81.712181000000001},{"$f":"LOOKUP(S3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":82.642241999999996},{"$f":"LOOKUP(T3,'HTMEDIA.NS (2)'!$N:$N,'HTMEDIA.NS (2)'!$Q:$Q)","v":44.25}]
[null,"Growth in Revenues",null,null,null,null,{"$f":"G44/F44-1","v":0.49718340244984072},0.31449934355887144,0.26586765082033104,0.14138498397944765,0.11533176534061695,-4.5297194340307212E-2,-3.3029585705124487E-2,8.0031767085042338E-2,1.9671907454856807E-2,6.2568303979659401E-2,1.6491166695819404E-2,5.0164507647196599E-2,-6.138821524546112E-2,-3.0299432976732432E-2]
[]
[null,"PBITD",null,null,null,null,{"$f":"G59","v":71.41},{"$f":"H59","v":111.5},218.23,258.02999999999997,195.8,266.5,325.04000000000002,306.91000000000003,105.79,304.16000000000003,231.51,277.06,239.73,418.24]
[null,"PBIT",null,null,null,null,{"$f":"G130-G62","v":48.75},{"$f":"H130-H62","v":72.960000000000008},178.51999999999998,213.35999999999996,140.79000000000002,202.71,268.75,246.61,48.210000000000008,247.95000000000002,159.83999999999997,207.67000000000002,142.26,321.5]
[null,"Other Income",null,null,null,null,{"$f":"G46","v":-3.99},{"$f":"H46","v":-8.1199999999999992},26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16]
[null,"Operating NOI",null,null,null,null,{"$f":"G131-G132","v":52.74},{"$f":"H131-H132","v":81.080000000000013},151.66999999999999,178.68999999999994,140.57000000000002,206.21,237.14,178.38,129.51,121.35000000000002,54.59999999999998,54.190000000000026,-14.02000000000001,124.34]
[null,"NOI Applied",null,{"$f":"O1","v":false},null,null,{"$f":"IF($D$134,G133+G132,G133)","v":52.74},{"$f":"IF($D$134,H133+H132,H133)","v":81.080000000000013},151.66999999999999,178.68999999999994,140.57000000000002,206.21,237.14,178.38,129.51,121.35000000000002,54.59999999999998,54.190000000000026,-14.02000000000001,124.34]
[null,"Tax Rate",null,null,null,null,{"$f":"G67/G66","v":0.37608397991784576},0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514]
[null,"Marginal Tax Rate",null,null,null,0.34599999999999997,{"$f":"$F$136","v":0.34599999999999997},{"$f":"$F$136","v":0.34599999999999997},0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997]
[null,"Applied Tax Rate",null,null,null,true,{"$f":"IF($F$137,G136,G135)","v":0.34599999999999997},{"$f":"IF($F$137,H136,H135)","v":0.34599999999999997},0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997]
[null,"NOPAT",null,null,null,null,{"$f":"G134*(1-G137)","v":34.491960000000006},{"$f":"H134*(1-H137)","v":53.026320000000013},99.192179999999993,116.86325999999997,91.932780000000022,134.86134000000001,155.08956000000001,116.66052000000001,84.699539999999999,79.362900000000025,35.70839999999999,35.440260000000016,-9.1690800000000063,81.318359999999998]
[null,"Average Invested Capital",null,null,null,{"$f":"AVERAGE(D37:F37)","v":344.89000000000004},{"$f":"AVERAGE(F37:G37)","v":375.25},405.05999999999995,411.14499999999998,439.71000000000004,512.59500000000003,398.90500000000009,259.07000000000011,286.2650000000001,285.08500000000004,277.62,173.42499999999995,237.60000000000011,592.97000000000014,823.62500000000023]
[null,"ROIC",null,null,null,{"$f":"F131/F139","v":0},{"$f":"G138/G139","v":9.1917281812125259E-2},{"$f":"H138/H139","v":0.13090979114205309},0.24125838815989492,0.26577348707102399,0.17934778919029648,0.33807884082676321,0.59863959547612589,0.40752631303163139,0.29710275882631493,0.28586881348606019,0.20590110998990918,0.14915934343434342,-1.546297451810379E-2,9.8732262862346307E-2]
[null,"Return on Capital Employed",null,null,null,{"$f":"F104","v":0},{"$f":"G104","v":4.5700000000000005E-2},4.1599999999999998E-2,0.11609999999999999,0.128,7.5399999999999995E-2,0.10980000000000001,0.1346,0.11210000000000001,1.66E-2,0.1023,7.0699999999999999E-2,6.5000000000000002E-2,8.2299999999999998E-2,0.17350000000000002]
[]
[null,"Average Equity",null,null,null,null,{"$f":"AVERAGE(F13:G13)","v":346.30500000000001},550.09500000000003,738.54,849.78500000000008,908.67000000000007,955.23500000000001,1088.9100000000001,1239.5700000000002,1310.165,1359.355,1455.0149999999999,1546.7350000000001,1645.175,1798.87]
[null,"Net Income to Equity",null,null,null,null,{"$f":"G68","v":27.33},{"$f":"H68","v":37.270000000000003},115.06,144.55000000000001,85.23,124.77,177.59,159.82,24.15,155.63999999999999,113.66,107.99,61.51,213.74]
[null,"Return on Average Equity",null,null,null,null,{"$f":"G144/G143","v":7.891887209251959E-2},{"$f":"H144/H143","v":6.7751933756896532E-2},0.15579386356866251,0.17010184929129132,9.3796427746046421E-2,0.13061707328563127,0.16308969519978694,0.12893180699758786,1.8432792816172008E-2,0.11449547763461346,7.8116033168042942E-2,6.981803605659663E-2,3.7388119804883976E-2,0.11881903639507026]
[]
[null,"Average Debt",null,null,null,null,{"$f":"AVERAGE(F15:G15)","v":179.57},170.58499999999998,167.285,189.38,291.815,273.685,221.2,266.22000000000003,298.51499999999999,363,321.08499999999998,565.07000000000005,935.94,1029.68]
[null,"Financial Charges",null,null,null,null,{"$f":"F60","v":5.82},{"$f":"G60","v":7.2},14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007]
[null,"After Tax Financing Charges",null,null,null,null,{"$f":"G148*(1-G136)","v":3.8062800000000006},{"$f":"H148*(1-H136)","v":4.7088000000000001},9.3522000000000016,9.7184399999999993,11.595420000000001,20.725260000000002,16.82742,12.864180000000001,18.691320000000001,21.961320000000001,36.342780000000005,23.56362,33.602520000000005,51.456720000000004]
[null,"Interest Rate",null,null,null,null,{"$f":"G149/G147","v":2.1196636409199759E-2},{"$f":"H149/H147","v":2.7603833865814699E-2},5.5905789520877554E-2,5.1317140141514415E-2,3.9735517365454144E-2,7.5726693096077616E-2,7.6073327305605787E-2,4.8321613702952446E-2,6.2614340987890066E-2,6.0499504132231409E-2,0.11318741143310963,4.1700355708142352E-2,3.590242964292583E-2,4.9973506332064328E-2]
[]
[null,"Other Assets",null,null,null,null,{"$f":"G28+G29","v":39.17},{"$f":"H28+H29","v":343.57},95.83,142.44,247.43,257.94,282.51,279.33,388.48,380.54,502.67,774.8,181.61,294.36]
[null,"Investments",null,null,null,null,{"$f":"G23","v":100.92},{"$f":"H23","v":64.400000000000006},372.98,456.77,405.59,630.72,808.19,929.28,872.81,1078.67,1055.4100000000001,1215.79,1654.36,1733.11]
[null,"Total",null,null,null,null,{"$f":"SUM(G152:G153)","v":140.09},{"$f":"SUM(H152:H153)","v":407.97},468.81,599.21,653.02,888.66000000000008,1090.7,1208.6099999999999,1261.29,1459.21,1558.0800000000002,1990.59,1835.9699999999998,2027.4699999999998]
[null,"Average",null,null,null,null,{"$f":"AVERAGE(F154:G154)","v":140.09},{"$f":"AVERAGE(G154:H154)","v":274.03000000000003},438.39,534.01,626.11500000000001,770.84,989.68000000000006,1149.655,1234.9499999999998,1360.25,1508.645,1774.335,1913.2799999999997,1931.7199999999998]
[null,"Other Income",null,null,null,null,{"$f":"G46","v":-3.99},{"$f":"H46","v":-8.1199999999999992},26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16]
[null,"Other Income After Tax",null,null,null,null,{"$f":"G156*(1-G137)","v":-2.6094600000000003},{"$f":"H156*(1-H137)","v":-5.3104800000000001},17.559900000000003,22.674180000000003,0.14388000000000001,-2.2890000000000001,20.672940000000001,44.622420000000005,-53.170200000000001,82.796400000000006,68.82696,100.37591999999999,102.20712,128.94264000000001]
[null,"Return on Investments",null,null,null,null,{"$f":"G157/G155","v":-1.8627025483617676E-2},{"$f":"H157/H155","v":-1.9379192059263584E-2},4.0055430096489437E-2,4.2460216100822089E-2,2.2979804029611174E-4,-2.9694878314565931E-3,2.0888509417185352E-2,3.88137484723678E-2,-4.3054536620915837E-2,6.0868516816761628E-2,4.562170689592316E-2,5.657100829324789E-2,5.3419844455594591E-2,6.6750170832211714E-2]
[]
[null,null,null,null,null,{"$f":"F3","v":2004},{"$f":"G3","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028]
["Assumptions",null,"Average","Last Yr","Assumption"]
[null,"Revenues ",null,null,null,{"$f":"IF(F4,F45,E162*(1+F163))","v":417.17},{"$f":"IF(G4,G45,F162*(1+G163))","v":624.58000000000004},821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65,1402.5365000000002,1422.3713614002331,1450.8187886282378,1481.4998705393409,1514.6272147311722,1550.4383642086686,1589.1993233138853,1632.7213392014332,1681.7029793774764,1732.1540687588008,{"$f":"IF(AE4,AE45,AD162*(1+AE163))","v":1784.1186908215648},{"$f":"IF(AF4,AF45,AE162*(1+AF163))","v":1837.6422515462118},{"$f":"IF(AG4,AG45,AF162*(1+AG163))","v":1892.7715190925983},{"$f":"IF(AH4,AH45,AG162*(1+AH163))","v":1949.5546646653763},{"$f":"IF(AI4,AI45,AH162*(1+AI163))","v":2008.0413046053377},{"$f":"IF(AJ4,AJ45,AI162*(1+AJ163))","v":2068.2825437434981},{"$f":"IF(AK4,AK45,AJ162*(1+AK163))","v":2130.331020055803},{"$f":"IF(AL4,AL45,AK162*(1+AL163))","v":2194.2409506574772}]
[null,"Revenue Growth",{"$f":"AVERAGEIF($4:$4,TRUE,163:163)","v":9.9512883624575485E-2},{"$f":"LOOKUP($D$4,$3:$3,163:163)","v":-3.0299432976732432E-2},"Scenario",null,{"$f":"IF(G4,G162/F162-1,LOOKUP(G160,Scenario!$39:$39,Scenario!$40:$40))","v":0.49718340244984072},{"$f":"IF(H4,H162/G162-1,LOOKUP(H160,Scenario!$39:$39,Scenario!$40:$40))","v":0.31449934355887144},{"$f":"IF(I4,I162/H162-1,LOOKUP(I160,Scenario!$39:$39,Scenario!$40:$40))","v":0.26586765082033104},{"$f":"IF(J4,J162/I162-1,LOOKUP(J160,Scenario!$39:$39,Scenario!$40:$40))","v":0.14138498397944765},{"$f":"IF(K4,K162/J162-1,LOOKUP(K160,Scenario!$39:$39,Scenario!$40:$40))","v":0.11533176534061695},{"$f":"IF(L4,L162/K162-1,LOOKUP(L160,Scenario!$39:$39,Scenario!$40:$40))","v":-4.5297194340307212E-2},{"$f":"IF(M4,M162/L162-1,LOOKUP(M160,Scenario!$39:$39,Scenario!$40:$40))","v":-3.3029585705124487E-2},{"$f":"IF(N4,N162/M162-1,LOOKUP(N160,Scenario!$39:$39,Scenario!$40:$40))","v":8.0031767085042338E-2},{"$f":"IF(O4,O162/N162-1,LOOKUP(O160,Scenario!$39:$39,Scenario!$40:$40))","v":1.9671907454856807E-2},{"$f":"IF(P4,P162/O162-1,LOOKUP(P160,Scenario!$39:$39,Scenario!$40:$40))","v":6.2568303979659401E-2},{"$f":"IF(Q4,Q162/P162-1,LOOKUP(Q160,Scenario!$39:$39,Scenario!$40:$40))","v":1.6491166695819404E-2},{"$f":"IF(R4,R162/Q162-1,LOOKUP(R160,Scenario!$39:$39,Scenario!$40:$40))","v":5.0164507647196599E-2},{"$f":"IF(S4,S162/R162-1,LOOKUP(S160,Scenario!$39:$39,Scenario!$40:$40))","v":-6.138821524546112E-2},{"$f":"IF(T4,T162/S162-1,LOOKUP(T160,Scenario!$39:$39,Scenario!$40:$40))","v":-3.0299432976732432E-2},{"$f":"IF(U4,U162/T162-1,LOOKUP(U160,Scenario!$39:$39,Scenario!$40:$40))","v":0.01},{"$f":"IF(V4,V162/U162-1,LOOKUP(V160,Scenario!$39:$39,Scenario!$40:$40))","v":1.4142135623730952E-2},{"$f":"IF(W4,W162/V162-1,LOOKUP(W160,Scenario!$39:$39,Scenario!$40:$40))","v":0.02},{"$f":"IF(X4,X162/W162-1,LOOKUP(X160,Scenario!$39:$39,Scenario!$40:$40))","v":2.1147425268811283E-2},{"$f":"IF(Y4,Y162/X162-1,LOOKUP(Y160,Scenario!$39:$39,Scenario!$40:$40))","v":2.2360679774997897E-2},{"$f":"IF(Z4,Z162/Y162-1,LOOKUP(Z160,Scenario!$39:$39,Scenario!$40:$40))","v":2.3643540225079397E-2},{"$f":"IF(AA4,AA162/Z162-1,LOOKUP(AA160,Scenario!$39:$39,Scenario!$40:$40))","v":2.5000000000000001E-2},{"$f":"IF(AB4,AB162/AA162-1,LOOKUP(AB160,Scenario!$39:$39,Scenario!$40:$40))","v":2.7386127875258306E-2},{"$f":"IF(AC4,AC162/AB162-1,LOOKUP(AC160,Scenario!$39:$39,Scenario!$40:$40))","v":0.03},{"$f":"IF(AD4,AD162/AC162-1,LOOKUP(AD160,Scenario!$39:$39,Scenario!$40:$40))","v":0.03},{"$f":"IF(AE4,AE162/AD162-1,LOOKUP(AE160,Scenario!$39:$39,Scenario!$40:$40))","v":0.03},{"$f":"IF(AF4,AF162/AE162-1,LOOKUP(AF160,Scenario!$39:$39,Scenario!$40:$40))","v":0.03},{"$f":"IF(AG4,AG162/AF162-1,LOOKUP(AG160,Scenario!$39:$39,Scenario!$40:$40))","v":0.03},{"$f":"IF(AH4,AH162/AG162-1,LOOKUP(AH160,Scenario!$39:$39,Scenario!$40:$40))","v":0.03},{"$f":"IF(AI4,AI162/AH162-1,LOOKUP(AI160,Scenario!$39:$39,Scenario!$40:$40))","v":0.03},{"$f":"IF(AJ4,AJ162/AI162-1,LOOKUP(AJ160,Scenario!$39:$39,Scenario!$40:$40))","v":0.03},{"$f":"IF(AK4,AK162/AJ162-1,LOOKUP(AK160,Scenario!$39:$39,Scenario!$40:$40))","v":0.03},{"$f":"IF(AL4,AL162/AK162-1,LOOKUP(AL160,Scenario!$39:$39,Scenario!$40:$40))","v":0.03}]
[]
[null,"Raw Materials and Power",null,null,null,{"$f":"IF(F4,F50+F51,F162*F166)","v":209.98},{"$f":"IF(G4,G50+G51,G162*G166)","v":311.19},376.43,473.21000000000004,501.27000000000004,590.78,461.26,404.76,455.02,473.03999999999996,469.38000000000005,470.18,446.85999999999996,408.71999999999997,352.24,350.63412500000004,355.59284035005828,362.70469715705946,370.37496763483523,378.65680368279305,387.60959105216716,397.29983082847133,408.18033480035831,420.42574484436909,433.0385171897002,{"$f":"IF(AE4,AE50+AE51,AE162*AE166)","v":446.02967270539119},459.41056288655295,473.19287977314957,487.38866616634408,502.01032615133443,517.07063593587452,532.58275501395076,548.56023766436931]
[null,"Raw Materials Pct of Revenue",{"$f":"AVERAGEIF($4:$4,TRUE,166:166)","v":0.37744608179069772},{"$f":"LOOKUP($D$4,$3:$3,166:166)","v":0.25365642890577178},"Scenario",{"$f":"IF(F4,F165/F162,LOOKUP(F160,Scenario!52:52,Scenario!53:53))","v":0.50334396049572117},{"$f":"IF(G4,G165/G162,LOOKUP(G160,Scenario!52:52,Scenario!53:53))","v":0.49823881648467766},{"$f":"IF(H4,H165/H162,LOOKUP(H160,Scenario!52:52,Scenario!53:53))","v":0.45849624243310072},{"$f":"IF(I4,I165/I162,LOOKUP(I160,Scenario!52:52,Scenario!53:53))","v":0.45532045915961866},{"$f":"IF(J4,J165/J162,LOOKUP(J160,Scenario!52:52,Scenario!53:53))","v":0.42257403707544072},{"$f":"IF(K4,K165/K162,LOOKUP(K160,Scenario!52:52,Scenario!53:53))","v":0.44653222880638527},{"$f":"IF(L4,L165/L162,LOOKUP(L160,Scenario!52:52,Scenario!53:53))","v":0.36517801299965957},{"$f":"IF(M4,M165/M162,LOOKUP(M160,Scenario!52:52,Scenario!53:53))","v":0.33139292117996705},{"$f":"IF(N4,N165/N162,LOOKUP(N160,Scenario!52:52,Scenario!53:53))","v":0.34493685279803504},{"$f":"IF(O4,O165/O162,LOOKUP(O160,Scenario!52:52,Scenario!53:53))","v":0.35167906980202068},{"$f":"IF(P4,P165/P162,LOOKUP(P160,Scenario!52:52,Scenario!53:53))","v":0.32841000524750746},{"$f":"IF(Q4,Q165/Q162,LOOKUP(Q160,Scenario!52:52,Scenario!53:53))","v":0.32363265924202589},{"$f":"IF(R4,R165/R162,LOOKUP(R160,Scenario!52:52,Scenario!53:53))","v":0.29288851019204298},{"$f":"IF(S4,S165/S162,LOOKUP(S160,Scenario!52:52,Scenario!53:53))","v":0.28541102203849056},{"$f":"IF(T4,T165/T162,LOOKUP(T160,Scenario!52:52,Scenario!53:53))","v":0.25365642890577178},{"$f":"IF(U4,U165/U162,LOOKUP(U160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(V4,V165/V162,LOOKUP(V160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(W4,W165/W162,LOOKUP(W160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(X4,X165/X162,LOOKUP(X160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(Y4,Y165/Y162,LOOKUP(Y160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(Z4,Z165/Z162,LOOKUP(Z160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AA4,AA165/AA162,LOOKUP(AA160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AB4,AB165/AB162,LOOKUP(AB160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AC4,AC165/AC162,LOOKUP(AC160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AD4,AD165/AD162,LOOKUP(AD160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AE4,AE165/AE162,LOOKUP(AE160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AF4,AF165/AF162,LOOKUP(AF160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AG4,AG165/AG162,LOOKUP(AG160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AH4,AH165/AH162,LOOKUP(AH160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AI4,AI165/AI162,LOOKUP(AI160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AJ4,AJ165/AJ162,LOOKUP(AJ160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AK4,AK165/AK162,LOOKUP(AK160,Scenario!52:52,Scenario!53:53))","v":0.25},{"$f":"IF(AL4,AL165/AL162,LOOKUP(AL160,Scenario!52:52,Scenario!53:53))","v":0.25}]
[]
[null,"Employee Cost (Power Equation)",{"$f":"'Fixed and Variable Cost'!K10","v":27.968},{"$f":"'Fixed and Variable Cost'!K11","v":1.6999999999999999E-3},"Growth",{"$f":"IF(F4,F52,F170*F162)","v":58.68},{"$f":"IF(G4,G52,F168*(1+G169))","v":79.37},{"$f":"IF(H4,H52,G168*(1+H169))","v":118.39},147.68,175.58,203.58,208.18,209.53,247.22,289.14999999999998,312.51,347.95,390.84,327.95,261.89999999999998,274.995,288.74475000000001,303.18198750000005,318.34108687500009,334.2581412187501,350.97104827968764,368.51960069367203,386.94558072835565,406.29285976477343,426.60750275301211,{"$f":"IF(AE4,AE52,AD168*(1+AE169))","v":447.93787789066272},{"$f":"IF(AF4,AF52,AE168*(1+AF169))","v":470.33477178519587},{"$f":"IF(AG4,AG52,AF168*(1+AG169))","v":493.8515103744557},{"$f":"IF(AH4,AH52,AG168*(1+AH169))","v":518.54408589317848},{"$f":"IF(AI4,AI52,AH168*(1+AI169))","v":544.47129018783744},{"$f":"IF(AJ4,AJ52,AI168*(1+AJ169))","v":571.69485469722929},{"$f":"IF(AK4,AK52,AJ168*(1+AK169))","v":600.27959743209078},{"$f":"IF(AL4,AL52,AK168*(1+AL169))","v":630.29357730369532}]
[null,"Growth Rate Growth Rate",{"$f":"AVERAGEIF($4:$4,TRUE,169:169)","v":0.12669416410197001},{"$f":"LOOKUP($D$4,$3:$3,169:169)","v":-0.20140265284342129},0.05,null,{"$f":"IF(G4,G168/F168-1,$E$169)","v":0.35259032038173155},{"$f":"IF(H4,H168/G168-1,$E$169)","v":0.49162151946579313},0.24740265225103486,0.18892199349945837,0.15947146599840534,2.2595539836919087E-2,6.4847727927754839E-3,0.17987877630888183,0.16960601893050709,8.0788518070205928E-2,0.11340437106012602,0.12326483690185364,-0.16090983522669122,-0.20140265284342129,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"IF(AE4,AE168/AD168-1,$E$169)","v":0.05},{"$f":"IF(AF4,AF168/AE168-1,$E$169)","v":0.05},{"$f":"IF(AG4,AG168/AF168-1,$E$169)","v":0.05},{"$f":"IF(AH4,AH168/AG168-1,$E$169)","v":0.05},{"$f":"IF(AI4,AI168/AH168-1,$E$169)","v":0.05},{"$f":"IF(AJ4,AJ168/AI168-1,$E$169)","v":0.05},{"$f":"IF(AK4,AK168/AJ168-1,$E$169)","v":0.05},{"$f":"IF(AL4,AL168/AK168-1,$E$169)","v":0.05}]
[null,"Employee Percent of Revenue",{"$f":"AVERAGEIF($4:$4,TRUE,170:170)","v":0.18177340298200176},{"$f":"LOOKUP($D$4,$3:$3,170:170)","v":0.18860043927555536},0.2,{"$f":"IF(F4,F168/F162,$E$170)","v":0.1406620802071098},{"$f":"IF(G4,G168/G162,$E$170)","v":0.1270773960101188},0.144200436048282,0.14209700853467272,0.14801514040278868,0.15387289877857058,0.16481541591785356,0.17155044662229099,0.18740997922889155,0.21496702822859437,0.21865313975861464,0.23949973155655896,0.2561709379301304,0.22900896622999356,0.18860043927555536,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"IF(AE4,AE168/AE162,$E$170)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[null,"Other Expenses (Pct of Revenue)",null,null,"Rev %",{"$f":"IF(F4,F53+F54+F55,F174*F162)","v":137.31},{"$f":"IF(G4,G53+G54+G55,G174*G162)","v":158.66},206.59999999999997,227.28999999999996,285.67,333.20000000000005,324.16000000000003,313.7,378.21,396.34,469.41,508.46,564.41,611.87,553.41999999999996,589.06533000000002,597.39597178809788,609.34389122385983,622.2299456265232,636.14343018709235,651.18411296764077,667.46371579183176,685.74296246460199,706.31525133854007,727.50470887869631,{"$f":"IF(AE4,AE53+AE54+AE55,AE174*AE162)","v":749.32985014505721},771.80974564940891,794.9640380188913,818.81295915945805,843.37734793424181,868.67866837226916,894.73902842343728,921.58119927614041]
[null,"Growth Rate",{"$f":"AVERAGEIF($4:$4,TRUE,173:173)","v":0.11009657082604042},{"$f":"LOOKUP($D$4,$3:$3,173:173)","v":-9.5526827594096808E-2},null,null,{"$f":"G172/F172-1","v":0.15548758284174502},{"$f":"H172/G172-1","v":0.30215555275431716},0.10014520813165539,0.25685247921158028,0.16638078902229858,-2.7130852340936484E-2,-3.2268015794669425E-2,0.20564233343959204,4.7936331667592036E-2,0.18436191149013492,8.3189535800259895E-2,0.11003815442709364,8.4087808507999684E-2,-9.5526827594096808E-2,6.4409182899064055E-2,1.4142135623731011E-2,2.0000000000000018E-2,2.1147425268811526E-2,2.2360679774998005E-2,2.3643540225079196E-2,2.4999999999999911E-2,2.7386127875258293E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"AE172/AD172-1","v":3.0000000000000027E-2},{"$f":"AF172/AE172-1","v":3.0000000000000027E-2},{"$f":"AG172/AF172-1","v":3.0000000000000249E-2},{"$f":"AH172/AG172-1","v":3.0000000000000027E-2},{"$f":"AI172/AH172-1","v":3.0000000000000027E-2},{"$f":"AJ172/AI172-1","v":3.0000000000000027E-2},{"$f":"AK172/AJ172-1","v":3.0000000000000027E-2},{"$f":"AL172/AK172-1","v":3.0000000000000027E-2}]
[null,"Percent of Revenue",{"$f":"AVERAGEIF($4:$4,TRUE,174:174)","v":0.30101127377552817},{"$f":"LOOKUP($D$4,$3:$3,174:174)","v":0.39853094732293948},0.42,{"$f":"F172/F162","v":0.32914639115947936},{"$f":"IF(G4,G172/G162,$E$174)","v":0.25402670594639598},{"$f":"IF(H4,H172/H162,$E$174)","v":0.25164127111728235},0.2186973799420758,0.24082176306449846,0.25184423751360507,0.25663639746340389,0.25683852004683183,0.28670952287096135,0.29465686310953171,0.32843099527724334,0.3499814154540824,0.36993511175198268,0.42727158459260917,0.39853094732293948,0.42,{"$f":"IF(V4,V172/V162,$E$174)","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,{"$f":"IF(AE4,AE172/AE162,$E$174)","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[]
[null,"Change in Accumulated Depreciation",null,null,null,null,{"$f":"G20-F20","v":19.770000000000003},{"$f":"H20-G20","v":33.809999999999995},34.53,54.09,79.240000000000009,23.800000000000011,-17.510000000000019,46.97999999999999,49.610000000000014,43.579999999999984,52.240000000000009,55.180000000000007,-360.53,52.699999999999989]
[null,"Depreciation Expense",null,null,null,null,{"$f":"G62","v":22.66},{"$f":"H62","v":38.54},39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74]
[null,"Implied Retirements",null,null,null,null,{"$f":"G177-G176","v":2.889999999999997},{"$f":"H177-H176","v":4.730000000000004},5.18,-9.4200000000000017,-24.230000000000011,39.989999999999988,73.800000000000011,13.320000000000007,7.9699999999999847,12.630000000000017,19.429999999999993,14.209999999999994,458,44.040000000000006]
[]
[null,"Change in Gross Plant",null,null,null,null,{"$f":"G19-F19","v":246.80999999999997},{"$f":"H19-G19","v":35.330000000000041},42.300000000000011,73.569999999999936,223.42000000000007,28.069999999999936,-55.92999999999995,7.0799999999999272,12.710000000000036,155.46000000000004,-9,309.00999999999988,-251.45999999999992,-35.600000000000023]
[null,"Change in CWIP",null,null,null,null,{"$f":"G22-F22","v":-134.35000000000002},{"$f":"H22-G22","v":-7.74},13.540000000000001,29.359999999999996,131.13999999999999,-158.41,-10.63,2.1399999999999988,98.360000000000014,-86.87,14.449999999999996,-36.979999999999997,368.81,100.96999999999997]
[null,"Add: Retirements",null,null,null,null,{"$f":"G178","v":2.889999999999997},{"$f":"H178","v":4.730000000000004},5.18,-9.4200000000000017,-24.230000000000011,39.989999999999988,73.800000000000011,13.320000000000007,7.9699999999999847,12.630000000000017,19.429999999999993,14.209999999999994,458,44.040000000000006]
[null,"Total Capital Expenditures",null,null,null,null,{"$f":"IF(G4,G180+G182+G181,G162*G187)","v":115.34999999999994},{"$f":"IF(H4,H180+H182+H181,H162*H187)","v":32.320000000000043},61.02000000000001,93.509999999999934,330.33000000000004,-90.35000000000008,7.2400000000000606,22.539999999999935,119.04000000000003,81.220000000000056,24.879999999999988,286.23999999999984,575.35000000000014,109.40999999999995,168.30438000000001,170.68456336802797,174.09825463538854,177.77998446472091,181.75526576774067,186.05260370504024,190.70391879766623,195.92656070417198,201.80435752529715,207.85848825105609,{"$f":"IF(AE4,AE180+AE182+AE181,AE162*AE187)","v":214.09424289858777},220.51707018554541,227.13258229111179,233.94655975984514,240.9649565526405,248.19390524921977,255.63972240669636,263.30891407889726]
[]
[null,"Cap Exp Period for Evaluation",null,2009,{"$f":"D4","v":2018},null,{"$f":"AND(G3>=$D$185,G3<=$E$185)","v":false},{"$f":"AND(H3>=$D$185,H3<=$E$185)","v":false},false,false,true,true,true,true,true,true,true,true,true,true]
[null,"Capital Expenditures to Depreciation",null,null,null,null,{"$f":"G183/G177","v":5.0904677846425388},{"$f":"H183/H177","v":0.8386092371562025},1.5366406446738858,2.0933512424445921,6.0049081985093631,-1.416366201598998,0.12861964825013431,0.37379767827528915,2.0673845085099001,1.4449386230208157,0.34714664434212344,4.1250900706153599,5.9028419000718184,1.1309696092619388]
[null,"Capital Expenditures to Revenue",null,{"$f":"AVERAGEIF(185:185,TRUE,187:187)","v":0.10317822331838518},"Rev %",0.12,{"$f":"IF(G4,G183/G162,$F$187)","v":0.18468410772038799},{"$f":"IF(H4,H183/H162,$F$187)","v":3.9366146575559424E-2},5.8713159945732195E-2,7.8829569307807032E-2,0.24967499092997947,-7.1529795504746294E-2,5.9276725697771067E-3,1.7086889943447953E-2,8.8499654298225428E-2,5.682700717159353E-2,1.712531490480582E-2,0.18761224356033285,0.40176950364514968,7.8788751665286386E-2,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"IF(AE4,AE183/AE162,$F$187)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[]
[null,"Inventories",null,null,null,{"$f":"IF(F4,F24,F165*F190)","v":56.13},{"$f":"IF(G4,G24,G165*G190)","v":77.56},108.45,101.9,113.67,174.49,94.38,101.27,121.28,104.64,192.73,108.86,113.99,107.91,77.16,91.164872500000016,92.454138491015158,94.303221260835457,96.297491585057159,98.450768957526194,100.77849367356346,103.29795601540255,106.12688704809317,109.31069365953597,112.59001446932206,{"$f":"IF(AE4,AE24,AE165*AE190)","v":115.96771490340171},119.44674635050377,123.03014874101889,126.72105320324947,130.52268479934696,134.43836534332738,138.4715163036272,142.62566179273603]
[null,"Percent of Raw Materials",{"$f":"AVERAGEIF($4:$4,TRUE,190:190)","v":0.25766415183085456},{"$f":"LOOKUP($D$4,$3:$3,190:190)","v":0.21905518964342494},0.26,{"$f":"IF(F4,F189/F165,$E$190)","v":0.26731117249261838},{"$f":"IF(G4,G189/G165,$E$190)","v":0.24923680066840195},0.28810137342932285,0.21533779928572938,0.2267640193907475,0.29535529300247132,0.20461345011490265,0.25019764798893168,0.2665377346050723,0.22120750887874177,0.41060547956879279,0.23152835084435747,0.25509107998030706,0.26401937756899591,0.21905518964342494,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,{"$f":"IF(AE4,AE189/AE165,$E$190)","v":0.26},0.26,0.26,0.26,0.26,0.26,0.26,0.26]
[]
[null,"Sundry Debtors",null,null,null,{"$f":"IF(F4,F25,F162*F194)","v":103.69},{"$f":"IF(G4,G25,G162*G194)","v":93.5},121.22,146.47,197.82,235,185.1,178.56,194.36,194.61,189.93,196.52,241.76,177.05,219.07,218.79569400000003,221.88993237843636,226.3277310260051,231.11397980413719,236.28184549806286,241.86838481655232,247.91509443696611,254.70452891542359,262.34566478288633,270.21603472637292,{"$f":"IF(AE4,AE25,AE162*AE194)","v":278.32251576816412},286.67219124120902,295.27235697844532,304.13052768779869,313.25444351843271,322.65207682398568,332.33163912870526,342.30158830256647]
[null,"Revenues",null,null,null,{"$f":"F162","v":417.17},{"$f":"G162","v":624.58000000000004},821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65,1402.5365000000002,1422.3713614002331,1450.8187886282378,1481.4998705393409,1514.6272147311722,1550.4383642086686,1589.1993233138853,1632.7213392014332,1681.7029793774764,1732.1540687588008,{"$f":"AE162","v":1784.1186908215648},1837.6422515462118,1892.7715190925983,1949.5546646653763,2008.0413046053377,2068.2825437434981,2130.331020055803,2194.2409506574772]
[null,"Percent of Sales",{"$f":"AVERAGEIF($4:$4,TRUE,194:194)","v":0.15493235253474413},{"$f":"LOOKUP($D$4,$3:$3,194:194)","v":0.15775753429589887},0.156,{"$f":"IF(F4,F192/F193,$E$194)","v":0.24855574466045016},{"$f":"IF(G4,G192/G193,$E$194)","v":0.1497005988023952},{"$f":"IF(H4,H192/H193,$E$194)","v":0.1476474098975652},0.14093275216734502,0.16676361245289698,0.17762123594146814,0.14654305642422275,0.14619409033969494,0.14733841745379567,0.14468176850619663,0.13288787825782752,0.13526796161947111,0.15845841253195253,0.1236348146699813,0.15775753429589887,0.156,0.156,0.156,0.156,0.156,0.156,0.156,0.156,0.156,0.156,{"$f":"IF(AE4,AE192/AE193,$E$194)","v":0.156},0.156,0.156,0.156,0.156,0.156,0.156,0.156]
[]
[null,"Current Liabilities",null,null,null,{"$f":"IF(F4,F31,F197*F198)","v":118.06},{"$f":"IF(G4,G31,G197*G198)","v":155.09},204.57,223.17,289.24,567.15,603.91999999999996,489.32,505.46,554.04,671.46,734.14,698.79,707.74,668.8,534.46556020000003,546.36276734078876,561.10145338760447,576.81624005999777,593.5856850389996,611.49649101177818,630.64458481814893,651.58230631705896,674.5348966169804,698.3463206814198,{"$f":"IF(AE4,AE31,AE197*AE198)","v":723.05085632608893},748.68423534130943,775.28370839325862,802.88811293635138,831.53794428030199,861.27542996236411,892.14460758257064,924.19140626745013]
[null,"Total Expenses",null,null,null,{"$f":"F165+F168+F172","v":405.96999999999997},{"$f":"G165+G168+G172","v":549.22},701.42,848.18000000000006,962.52,1127.56,993.60000000000014,927.99,1080.45,1158.53,1251.3000000000002,1326.59,1402.11,1348.54,1167.56,1214.6944550000001,1241.7335621381562,1275.2305758809193,1310.9460001363586,1349.0583750886353,1389.7647522994957,1433.283147313975,1480.8688779933159,1533.0338559476827,1587.1507288214086,{"$f":"AE165+AE168+AE172","v":1643.2974007411112},1701.5550803211577,1762.0084281664967,1824.7457112189804,1889.8589642734137,1957.444159005373,2027.6013808694788,2100.4350142442049]
[null,"Percent of Total Expenses",{"$f":"AVERAGEIF($4:$4,TRUE,198:198)","v":0.44657585733377797},{"$f":"LOOKUP($D$4,$3:$3,198:198)","v":0.57281852752749318},0.44,{"$f":"IF(F4,F196/F197,$E$198)","v":0.2908096657388477},{"$f":"IF(G4,G196/G197,$E$198)","v":0.28238228760788026},0.29165122180719111,0.26311631964913107,0.30050284669409466,0.5029887544786974,0.6078099838969403,0.52729016476470647,0.4678235920218427,0.47822671834134634,0.5366099256772956,0.55340383992039743,0.49838457752958043,0.52481943435122436,0.57281852752749318,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,{"$f":"IF(AE4,AE196/AE197,$E$198)","v":0.44},0.44,0.44,0.44,0.44,0.44,0.44,0.44]
[]
[null,"Provisions",null,null,null,{"$f":"IF(F4,F32,F201*F162)","v":2.29},{"$f":"IF(G4,G32,G201*G162)","v":8.4499999999999993},12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53,14.025365000000003,14.223713614002332,14.508187886282379,14.814998705393409,15.146272147311722,15.504383642086687,15.891993233138853,16.327213392014333,16.817029793774765,17.321540687588008,{"$f":"IF(AE4,AE32,AE201*AE162)","v":17.841186908215647},18.376422515462117,18.927715190925984,19.495546646653764,20.080413046053376,20.682825437434982,21.30331020055803,21.942409506574773]
[null,"Provisions % of Revenues",{"$f":"AVERAGEIF($4:$4,TRUE,201:201)","v":1.7263666499388642E-2},{"$f":"LOOKUP($D$4,$3:$3,201:201)","v":5.4225326756202064E-3},0.01,{"$f":"IF(F4,F200/F162,$E$201)","v":5.489368842438334E-3},{"$f":"IF(G4,G200/G162,$E$201)","v":1.3529091549521276E-2},1.5176429032533101E-2,1.984046801181576E-2,1.9102534921558213E-2,1.2206736001934938E-2,1.9404485753418153E-2,3.3404563652887277E-2,1.3577027457282774E-2,1.6013798333197035E-2,1.4224243484344935E-2,2.3526658498644017E-2,3.1166022153765481E-2,1.6871037121868104E-2,5.4225326756202064E-3,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(AE4,AE200/AE162,$E$201)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,"Depreciation Expense",null,null,null,{"$f":"F62","v":15.15},{"$f":"G62","v":22.66},38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,0,0,0,0,0,0,0,0,0,0,{"$f":"AE62","v":0},0,0,0,0,0,0,0]
[null,"Average Gross Plant",null,null,null,{"$f":"IF(F4,AVERAGE(E19:F19))","v":172.03},{"$f":"IF(G4,AVERAGE(F19:G19))","v":295.435},436.505,475.32000000000005,533.255,681.75,807.495,793.56500000000005,769.14,779.03499999999997,863.12,936.35,1086.355,1115.1299999999999,971.59999999999991,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AE4,AVERAGE(AD19:AE19))","v":false},{"$f":"IF(AF4,AVERAGE(AE19:AF19))","v":false},{"$f":"IF(AG4,AVERAGE(AF19:AG19))","v":false},{"$f":"IF(AH4,AVERAGE(AG19:AH19))","v":false},{"$f":"IF(AI4,AVERAGE(AH19:AI19))","v":false},{"$f":"IF(AJ4,AVERAGE(AI19:AJ19))","v":false},{"$f":"IF(AK4,AVERAGE(AJ19:AK19))","v":false},{"$f":"IF(AL4,AVERAGE(AK19:AL19))","v":false}]
[null,"Average Net Plant",null,null,null,{"$f":"IF(F4,AVERAGE(E21:F21))","v":159.41999999999999},{"$f":"IF(G4,AVERAGE(F21:G21))","v":272.94},387.22,391.86500000000001,405.49,487.32,561.54499999999996,544.47,505.31,466.90999999999997,504.4,529.72,626.01499999999999,807.46499999999992,817.85,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AE4,AVERAGE(AD21:AE21))","v":false},{"$f":"IF(AF4,AVERAGE(AE21:AF21))","v":false},{"$f":"IF(AG4,AVERAGE(AF21:AG21))","v":false},{"$f":"IF(AH4,AVERAGE(AG21:AH21))","v":false},{"$f":"IF(AI4,AVERAGE(AH21:AI21))","v":false},{"$f":"IF(AJ4,AVERAGE(AI21:AJ21))","v":false},{"$f":"IF(AK4,AVERAGE(AJ21:AK21))","v":false},{"$f":"IF(AL4,AVERAGE(AK21:AL21))","v":false}]
[null,"Depreciation as Pct of Gross Plant",{"$f":"AVERAGEIF($4:$4,TRUE,206:206)","v":7.9721125178209659E-2},{"$f":"LOOKUP($D$4,$3:$3,206:206)","v":9.9567723342939479E-2},0.1,{"$f":"IF(F4,F203/F204,$E$206)","v":8.8066034993896411E-2},{"$f":"IF(G4,G203/G204,$E$206)","v":7.6700458645725791E-2},8.8292230329549484E-2,8.3543717916351082E-2,8.3768553506296237E-2,8.0689402273560681E-2,7.8997393172713148E-2,7.0933067864636157E-2,7.8399251111631166E-2,7.3911955175313043E-2,6.5124200574659383E-2,7.6541891386767771E-2,6.3874147953477456E-2,8.7406849425627514E-2,9.9567723342939479E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"IF(AE4,AE203/AE204,$E$206)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Depreciation as Pct of Net Plant",{"$f":"AVERAGEIF($4:$4,TRUE,207:207)","v":0.10518819301720325},{"$f":"LOOKUP($D$4,$3:$3,207:207)","v":7.859864641983734E-2},0.12,null,{"$f":"IF(G4,G203/(F21+F22),$E$207)","v":7.4195343963851884E-2},{"$f":"IF(H4,H203/(G21+G22),$E$207)","v":9.6809846772167807E-2},0.10133204042053691,0.10811007042764831,0.11906153280090036,8.6512511019190358E-2,9.6517549424735533E-2,0.11288752433727722,0.11599516518936341,0.10076004732370128,0.12296052292964126,0.12943963587524249,0.12945426533675111,7.859864641983734E-2,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"IF(AE4,AE203/(AD21+AD22),$E$207)","v":0.12},{"$f":"IF(AF4,AF203/(AE21+AE22),$E$207)","v":0.12},{"$f":"IF(AG4,AG203/(AF21+AF22),$E$207)","v":0.12},{"$f":"IF(AH4,AH203/(AG21+AG22),$E$207)","v":0.12},{"$f":"IF(AI4,AI203/(AH21+AH22),$E$207)","v":0.12},{"$f":"IF(AJ4,AJ203/(AI21+AI22),$E$207)","v":0.12},{"$f":"IF(AK4,AK203/(AJ21+AJ22),$E$207)","v":0.12},{"$f":"IF(AL4,AL203/(AK21+AK22),$E$207)","v":0.12}]
[]
[null,"Pre-tax Income",null,null,null,{"$f":"F66","v":-3.43},{"$f":"G66","v":43.82},61.16,176.5,201.24,114.52,177.69,249.08,218.03,14.63,192.38,123.81,156.29,63.58,251.9,0,0,0,0,0,0,0,0,0,0,{"$f":"AE66","v":0},0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,{"$f":"F67","v":-1.04},16.48,23.9,61.45,56.68,29.28,52.93,71.489999999999995,58.21,-9.52,36.729999999999997,10.14,48.3,2.68,37.08,0,0,0,0,0,0,0,0,0,0,{"$f":"AE67","v":0},0,0,0,0,0,0,0]
[null,"Tax Rate",{"$f":"AVERAGEIF($4:$4,TRUE,211:211)","v":0.19519557600798806},{"$f":"LOOKUP($D$4,$3:$3,211:211)","v":0.14720127034537514},0.34,{"$f":"IF(F4,F210/F209,$E$211)","v":0.30320699708454812},{"$f":"IF(G4,G210/G209,$E$211)","v":0.37608397991784576},0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,{"$f":"IF(AE4,AE210/AE209,$E$211)","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34]
[]
[null,"Investments and Loans",null,null,null,{"$f":"IF(F4,F23+F28+F29,E213*(1+F214))","v":96.33},{"$f":"IF(G4,G23+G28+G29,F213*(1+G214))","v":140.09},407.97,468.81000000000006,599.20999999999992,653.02,888.66,1090.7,1208.6099999999999,1261.29,1459.21,1558.0800000000002,1990.59,1835.9699999999998,2027.4699999999998,2128.8434999999999,2235.2856750000001,2347.0499587500003,2464.4024566875005,2587.6225795218757,2717.0037084979695,2852.8538939228679,2995.4965886190116,3145.2714180499624,3302.5349889524609,{"$f":"IF(AE4,AE23+AE28+AE29,AD213*(1+AE214))","v":3467.6617384000842},{"$f":"IF(AF4,AF23+AF28+AF29,AE213*(1+AF214))","v":3641.0448253200884},{"$f":"IF(AG4,AG23+AG28+AG29,AF213*(1+AG214))","v":3823.0970665860932},{"$f":"IF(AH4,AH23+AH28+AH29,AG213*(1+AH214))","v":4014.251919915398},{"$f":"IF(AI4,AI23+AI28+AI29,AH213*(1+AI214))","v":4214.9645159111678},{"$f":"IF(AJ4,AJ23+AJ28+AJ29,AI213*(1+AJ214))","v":4425.7127417067268},{"$f":"IF(AK4,AK23+AK28+AK29,AJ213*(1+AK214))","v":4646.9983787920637},{"$f":"IF(AL4,AL23+AL28+AL29,AK213*(1+AL214))","v":4879.3482977316671}]
[null,"Growth",{"$f":"AVERAGEIF($4:$4,TRUE,214:214)","v":0.29659570128402174},{"$f":"LOOKUP($D$4,$3:$3,214:214)","v":0.10430453656650163},0.05,null,{"$f":"IF(G4,G213/F213-1,$E$214)","v":0.45427177410983077},{"$f":"IF(H4,H213/G213-1,$E$214)","v":1.9121993004497111},0.14912861239797048,0.27815106333055994,8.9801572069892144E-2,0.36084652843710763,0.22735354353746096,0.1081048867699641,4.358726139945901E-2,0.15691871020938897,6.7755840489031716E-2,0.27759165126309293,-7.7675463053667571E-2,0.10430453656650163,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"IF(AE4,AE213/AD213-1,$E$214)","v":0.05},{"$f":"IF(AF4,AF213/AE213-1,$E$214)","v":0.05},{"$f":"IF(AG4,AG213/AF213-1,$E$214)","v":0.05},{"$f":"IF(AH4,AH213/AG213-1,$E$214)","v":0.05},{"$f":"IF(AI4,AI213/AH213-1,$E$214)","v":0.05},{"$f":"IF(AJ4,AJ213/AI213-1,$E$214)","v":0.05},{"$f":"IF(AK4,AK213/AJ213-1,$E$214)","v":0.05},{"$f":"IF(AL4,AL213/AK213-1,$E$214)","v":0.05}]
[]
[null,"Other Income",null,null,null,{"$f":"F46","v":5.73},{"$f":"G46","v":-3.99},-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16,0,0,0,0,0,0,0,0,0,0,{"$f":"AE46","v":0},0,0,0,0,0,0,0]
[null,"Average Investments",null,null,null,{"$f":"AVERAGE(E213:F213)","v":96.33},{"$f":"AVERAGE(F213:G213)","v":118.21000000000001},274.03000000000003,438.39000000000004,534.01,626.11500000000001,770.83999999999992,989.68000000000006,1149.655,1234.9499999999998,1360.25,1508.645,1774.335,1913.2799999999997,1931.7199999999998,2078.1567500000001,2182.0645875,2291.1678168750004,2405.7262077187506,2526.0125181046878,2652.3131440099223,2784.9288012104189,2924.1752412709398,3070.3840033344868,3223.9032035012115,{"$f":"AVERAGE(AD213:AE213)","v":3385.0983636762726},{"$f":"AVERAGE(AE213:AF213)","v":3554.3532818600861},{"$f":"AVERAGE(AF213:AG213)","v":3732.0709459530908},{"$f":"AVERAGE(AG213:AH213)","v":3918.6744932507454},{"$f":"AVERAGE(AH213:AI213)","v":4114.6082179132827},{"$f":"AVERAGE(AI213:AJ213)","v":4320.3386288089478},{"$f":"AVERAGE(AJ213:AK213)","v":4536.3555602493952},{"$f":"AVERAGE(AK213:AL213)","v":4763.1733382618659}]
[null,"Return on Average Investments",{"$f":"AVERAGEIF($4:$4,TRUE,218:218)","v":3.8440657539413642E-2},{"$f":"LOOKUP($D$4,$3:$3,218:218)","v":0.10206448139481913},0.1,{"$f":"IF(F4,F216/F217,$E$218)","v":5.9483027094363129E-2},{"$f":"IF(G4,G216/G217,$E$218)","v":-3.3753489552491328E-2},-2.963179213954676E-2,6.1246835009922666E-2,6.4923877830003182E-2,3.5137315029986504E-4,-4.5405012713403562E-3,3.1939616845849159E-2,5.9348239254385017E-2,-6.5832624802623599E-2,9.3071126631133982E-2,6.9757961614561409E-2,8.6500012680807162E-2,8.1681719351062068E-2,0.10206448139481913,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"IF(AE4,AE216/AE217,$E$218)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"Extraordinary and Stock Adjustments",null,null,null,{"$f":"F65+F63+F47","v":0.61},{"$f":"G65+G63+G47","v":2.35},2.5499999999999994,13.11,5.2600000000000007,5.52,1.2,0.03,-0.01,0.53,-0.39,0.04,-0.01,-0.05,-0.01,0,0,0,0,0,0,0,0,0,0,{"$f":"AE65+AE63+AE47","v":0},0,0,0,0,0,0,0]
[]
[null,"Total Debt",null,null,null,{"$f":"F15","v":187.54},{"$f":"G15","v":171.6},169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96,0,0,0,0,0,0,0,0,0,0,{"$f":"AE15","v":0},0,0,0,0,0,0,0]
[null,"Average Debt",null,null,null,{"$f":"AVERAGE(E222:F222)","v":187.54},{"$f":"AVERAGE(F222:G222)","v":179.57},170.58499999999998,167.285,189.38,291.815,273.685,221.2,266.22000000000003,298.51499999999999,363,321.08499999999998,565.07000000000005,935.94,1029.68,535.98,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AD222:AE222)","v":0},{"$f":"AVERAGE(AE222:AF222)","v":0},{"$f":"AVERAGE(AF222:AG222)","v":0},{"$f":"AVERAGE(AG222:AH222)","v":0},{"$f":"AVERAGE(AH222:AI222)","v":0},{"$f":"AVERAGE(AI222:AJ222)","v":0},{"$f":"AVERAGE(AJ222:AK222)","v":0},{"$f":"AVERAGE(AK222:AL222)","v":0}]
[null,"Interest Expense",null,null,null,{"$f":"F60","v":5.82},{"$f":"G60","v":7.2},14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994,0,0,0,0,0,0,0,0,0,0,{"$f":"AE60","v":0},0,0,0,0,0,0,0]
[null,"Interest Rate",{"$f":"AVERAGEIF($4:$4,TRUE,225:225)","v":9.0444865780627631E-2},{"$f":"LOOKUP($D$4,$3:$3,225:225)","v":6.7593815554346973E-2},7.0000000000000007E-2,{"$f":"IF(F4,F224/F223,$E$225)","v":3.1033379545696922E-2},{"$f":"IF(G4,G224/G223,$E$225)","v":4.0095784373781813E-2},8.3829176070580658E-2,8.8830439071046416E-2,9.3621290526982787E-2,0.10859619964703665,9.4013190346566314E-2,8.8924050632911408E-2,0.10735481932236494,0.1124901596234695,0.15308539944903582,0.11221327685815284,9.0926787831596079E-2,8.4065217855845462E-2,6.7593815554346973E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"IF(AE4,AE224/AE223,$E$225)","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[]
[null,"Total Cash Balance",null,null,null,{"$f":"F26","v":31.98},{"$f":"G26","v":32.85},50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5,0,0,0,0,0,0,0,0,0,0,{"$f":"AE26","v":0},0,0,0,0,0,0,0]
[null,"Revenues",null,null,null,{"$f":"F162","v":417.17},{"$f":"G162","v":624.58000000000004},821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65,1402.5365000000002,1422.3713614002331,1450.8187886282378,1481.4998705393409,1514.6272147311722,1550.4383642086686,1589.1993233138853,1632.7213392014332,1681.7029793774764,1732.1540687588008,{"$f":"AE162","v":1784.1186908215648},1837.6422515462118,1892.7715190925983,1949.5546646653763,2008.0413046053377,2068.2825437434981,2130.331020055803,2194.2409506574772]
[null,"Minimum Cash as Pct of Revenues",{"$f":"AVERAGEIF($4:$4,TRUE,229:229)","v":5.8050705520986359E-2},{"$f":"LOOKUP($D$4,$3:$3,229:229)","v":5.7969970834983613E-2},5.8000000000000003E-2,{"$f":"IF(F4,F227/F228,$E$229)","v":7.6659395450296042E-2},{"$f":"IF(G4,G227/G228,$E$229)","v":5.2595344071215855E-2},6.1302541990962349E-2,5.9896660219957855E-2,5.7863989276953035E-2,4.1502902406578786E-2,5.0225237706929722E-2,4.8534866013312701E-2,6.0994284154828139E-2,7.198774803173022E-2,5.0474024838201854E-2,7.9789650472873452E-2,5.4938716654650319E-2,4.6025250691321469E-2,5.7969970834983613E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,{"$f":"IF(AE4,AE227/AE228,$E$229)","v":5.8000000000000003E-2},5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2]
[]
[null,"Dividend",null,null,null,{"$f":"F72","v":0},{"$f":"G72","v":4.0199999999999996},5.62,7.03,9.3699999999999992,7.05,8.4600000000000009,8.4600000000000009,9.4,9.4,9.2899999999999991,9.31,9.31,9.31,9.31,0,0,0,0,0,0,0,0,0,0,{"$f":"AE72","v":0},0,0,0,0,0,0,0]
[null,"Net Income",null,null,null,{"$f":"F68","v":-2.38},{"$f":"G68","v":27.33},37.270000000000003,115.06,144.55000000000001,85.23,124.77,177.59,159.82,24.15,155.63999999999999,113.66,107.99,61.51,213.74,0,0,0,0,0,0,0,0,0,0,{"$f":"AE68","v":0},0,0,0,0,0,0,0]
[null,"Payout Ratio",{"$f":"AVERAGEIF($4:$4,TRUE,233:233)","v":9.9515991536115594E-2},{"$f":"LOOKUP($D$4,$3:$3,233:233)","v":4.3557593337700012E-2},0.08,{"$f":"IF(F4,F231/F232,$E$233)","v":0},{"$f":"IF(G4,G231/G232,$E$233)","v":0.14709110867178923},0.15079152133082907,6.1098557274465497E-2,6.4821860947768928E-2,8.2717353044702568E-2,6.7804760759798036E-2,4.7637817444675941E-2,5.881616818921287E-2,0.38923395445134579,5.9689025957337445E-2,8.1910962519795891E-2,8.621168626724697E-2,0.15135750284506586,4.3557593337700012E-2,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"IF(AE4,AE231/AE232,$E$233)","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[]
["Pre-tax Cash Flow"]
[null,"Revenues",null,null,null,{"$f":"F162","v":417.17},624.58000000000004,821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65,1402.5365000000002,1422.3713614002331,1450.8187886282378,1481.4998705393409,1514.6272147311722,1550.4383642086686,1589.1993233138853,1632.7213392014332,1681.7029793774764,1732.1540687588008,{"$f":"AE162","v":1784.1186908215648},1837.6422515462118,1892.7715190925983,1949.5546646653763,2008.0413046053377,2068.2825437434981,2130.331020055803,2194.2409506574772]
[]
[null,"Cost of Goods Sold",null,null,null,{"$f":"F165","v":209.98},311.19,376.43,473.21000000000004,501.27000000000004,590.78,461.26,404.76,455.02,473.03999999999996,469.38000000000005,470.18,446.85999999999996,408.71999999999997,352.24,350.63412500000004,355.59284035005828,362.70469715705946,370.37496763483523,378.65680368279305,387.60959105216716,397.29983082847133,408.18033480035831,420.42574484436909,433.0385171897002,{"$f":"AE165","v":446.02967270539119},459.41056288655295,473.19287977314957,487.38866616634408,502.01032615133443,517.07063593587452,532.58275501395076,548.56023766436931]
[null,"Employee Cost",null,null,null,{"$f":"F168","v":58.68},79.37,118.39,147.68,175.58,203.58,208.18,209.53,247.22,289.14999999999998,312.51,347.95,390.84,327.95,261.89999999999998,274.995,288.74475000000001,303.18198750000005,318.34108687500009,334.2581412187501,350.97104827968764,368.51960069367203,386.94558072835565,406.29285976477343,426.60750275301211,{"$f":"AE168","v":447.93787789066272},470.33477178519587,493.8515103744557,518.54408589317848,544.47129018783744,571.69485469722929,600.27959743209078,630.29357730369532]
[null,"Other Costs",null,null,null,{"$f":"F172","v":137.31},158.66,206.59999999999997,227.28999999999996,285.67,333.20000000000005,324.16000000000003,313.7,378.21,396.34,469.41,508.46,564.41,611.87,553.41999999999996,589.06533000000002,597.39597178809788,609.34389122385983,622.2299456265232,636.14343018709235,651.18411296764077,667.46371579183176,685.74296246460199,706.31525133854007,727.50470887869631,{"$f":"AE172","v":749.32985014505721},771.80974564940891,794.9640380188913,818.81295915945805,843.37734793424181,868.67866837226916,894.73902842343728,921.58119927614041]
[null,"Total Cash Operating Expense",null,null,null,{"$f":"SUM(F239:F241)","v":405.96999999999997},{"$f":"SUM(G239:G241)","v":549.22},701.42,848.18000000000006,962.52,1127.56,993.60000000000014,927.99,1080.45,1158.53,1251.3000000000002,1326.59,1402.11,1348.54,1167.56,1214.6944550000001,1241.7335621381562,1275.2305758809193,1310.9460001363586,1349.0583750886353,1389.7647522994957,1433.283147313975,1480.8688779933159,1533.0338559476827,1587.1507288214086,{"$f":"SUM(AE239:AE241)","v":1643.2974007411112},1701.5550803211577,1762.0084281664967,1824.7457112189804,1889.8589642734137,1957.444159005373,2027.6013808694788,2100.4350142442049]
[]
[null,"EBITDA",null,null,null,{"$f":"F237-F242","v":11.200000000000045},{"$f":"G237-G242","v":75.360000000000014},119.59000000000003,191.1099999999999,223.71000000000004,195.48000000000002,269.50999999999976,293.40000000000009,238.69000000000005,186.55999999999995,177.94999999999982,126.23000000000002,123.59000000000015,83.5,221.09000000000015,187.8420450000001,180.6377992620769,175.58821274731849,170.55387040298228,165.56883964253689,160.67361190917291,155.91617599991037,151.85246120811735,148.66912342979367,145.00333993739218,{"$f":"AE237-AE242","v":140.82129008045354},136.08717122505413,130.76309092610154,124.80895344639589,118.18234033192402,110.83838473812511,102.72963918632422,93.80593641327232]
[]
[null,"Capital Expenditures",null,null,null,{"$f":"F183","v":0},115.34999999999994,32.320000000000043,61.02000000000001,93.509999999999934,330.33000000000004,-90.35000000000008,7.2400000000000606,22.539999999999935,119.04000000000003,81.220000000000056,24.879999999999988,286.23999999999984,575.35000000000014,109.40999999999995,168.30438000000001,170.68456336802797,174.09825463538854,177.77998446472091,181.75526576774067,186.05260370504024,190.70391879766623,195.92656070417198,201.80435752529715,207.85848825105609,{"$f":"AE183","v":214.09424289858777},220.51707018554541,227.13258229111179,233.94655975984514,240.9649565526405,248.19390524921977,255.63972240669636,263.30891407889726]
[]
[null,"Working Capital"]
[null,"Sundry Debtors Balance",null,null,null,{"$f":"F192","v":103.69},93.5,121.22,146.47,197.82,235,185.1,178.56,194.36,194.61,189.93,196.52,241.76,177.05,219.07,218.79569400000003,221.88993237843636,226.3277310260051,231.11397980413719,236.28184549806286,241.86838481655232,247.91509443696611,254.70452891542359,262.34566478288633,270.21603472637292,{"$f":"AE192","v":278.32251576816412},286.67219124120902,295.27235697844532,304.13052768779869,313.25444351843271,322.65207682398568,332.33163912870526,342.30158830256647]
[null,"Inventories Balance",null,null,null,{"$f":"F189","v":56.13},77.56,108.45,101.9,113.67,174.49,94.38,101.27,121.28,104.64,192.73,108.86,113.99,107.91,77.16,91.164872500000016,92.454138491015158,94.303221260835457,96.297491585057159,98.450768957526194,100.77849367356346,103.29795601540255,106.12688704809317,109.31069365953597,112.59001446932206,{"$f":"AE189","v":115.96771490340171},119.44674635050377,123.03014874101889,126.72105320324947,130.52268479934696,134.43836534332738,138.4715163036272,142.62566179273603]
[null,"Current Liability Balance",null,null,null,{"$f":"F196","v":118.06},155.09,204.57,223.17,289.24,567.15,603.91999999999996,489.32,505.46,554.04,671.46,734.14,698.79,707.74,668.8,534.46556020000003,546.36276734078876,561.10145338760447,576.81624005999777,593.5856850389996,611.49649101177818,630.64458481814893,651.58230631705896,674.5348966169804,698.3463206814198,{"$f":"AE196","v":723.05085632608893},748.68423534130943,775.28370839325862,802.88811293635138,831.53794428030199,861.27542996236411,892.14460758257064,924.19140626745013]
[null,"Net Working Capital Balance",null,null,null,{"$f":"F249+F250-F251","v":41.759999999999991},{"$f":"G249+G250-G251","v":15.969999999999999},25.100000000000023,25.200000000000017,22.25,-157.65999999999997,-324.43999999999994,-209.49,-189.82,-254.78999999999996,-288.80000000000007,-428.76,-343.03999999999996,-422.78,-372.56999999999994,-224.5049937,-232.01869647133725,-240.4705011007639,-249.40476867080343,-258.85307058341056,-268.84961252166238,-279.43153436578029,-290.75089035354222,-302.87853817455812,-315.54027148572482,{"$f":"AE249+AE250-AE251","v":-328.7606256545231},-342.56529774959665,-356.98120267379443,-372.0365320453032,-387.76081596252232,-404.18498779505103,-421.34145215023818,-439.26415617214764]
[null,"Change in Working Capital",null,null,null,{"$f":"F252-E252","v":41.759999999999991},{"$f":"G252-F252","v":-25.789999999999992},9.1300000000000239,9.9999999999994316E-2,-2.9500000000000171,-179.90999999999997,-166.77999999999997,114.94999999999993,19.670000000000016,-64.96999999999997,-34.010000000000105,-139.95999999999992,85.720000000000027,-79.740000000000009,50.210000000000036,148.06500629999994,-7.5137027713372504,-8.4518046294266469,-8.9342675700395375,-9.4483019126071213,-9.9965419382518235,-10.581921844117915,-11.319355987761924,-12.127647821015898,-12.661733311166699,{"$f":"AE252-AD252","v":-13.220354168798281},{"$f":"AF252-AE252","v":-13.804672095073556},{"$f":"AG252-AF252","v":-14.415904924197775},{"$f":"AH252-AG252","v":-15.055329371508776},{"$f":"AI252-AH252","v":-15.724283917219111},{"$f":"AJ252-AI252","v":-16.424171832528714},{"$f":"AK252-AJ252","v":-17.156464355187154},{"$f":"AL252-AK252","v":-17.922704021909453}]
[]
[null,"Provisions Balance",null,null,null,{"$f":"F200","v":2.29},8.4499999999999993,12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53,14.025365000000003,14.223713614002332,14.508187886282379,14.814998705393409,15.146272147311722,15.504383642086687,15.891993233138853,16.327213392014333,16.817029793774765,17.321540687588008,{"$f":"AE200","v":17.841186908215647},18.376422515462117,18.927715190925984,19.495546646653764,20.080413046053376,20.682825437434982,21.30331020055803,21.942409506574773]
[null,"Change in Provisions",null,null,null,{"$f":"F255-E255","v":2.29},{"$f":"G255-F255","v":6.1599999999999993},4.0100000000000016,8.16,2.0399999999999991,-6.5100000000000016,8.360000000000003,16.289999999999996,-22.889999999999997,3.629999999999999,-1.2100000000000009,13.850000000000001,13.369999999999997,-23.389999999999997,-16.63,6.4953650000000023,0.19834861400232917,0.28447427228004685,0.30681081911103014,0.33127344191831298,0.35811149477496507,0.38760959105216664,0.43522015887547916,0.48981640176043229,0.50451089381324365,{"$f":"AE255-AD255","v":0.51964622062763866},{"$f":"AF255-AE255","v":0.53523560724647012},{"$f":"AG255-AF255","v":0.55129267546386629},{"$f":"AH255-AG255","v":0.56783145572778082},{"$f":"AI255-AH255","v":0.58486639939961194},{"$f":"AJ255-AI255","v":0.60241239138160552},{"$f":"AK255-AJ255","v":0.62048476312304857},{"$f":"AL255-AK255","v":0.63909930601674247}]
[]
[null,"Pre-tax Cash Flow",null,null,null,{"$f":"F244-F246-F253-F256","v":-32.849999999999945},{"$f":"G244-G246-G253-G256","v":-20.359999999999932},74.129999999999953,121.8299999999999,131.11000000000013,51.569999999999951,518.27999999999986,154.9200000000001,219.37000000000009,128.8599999999999,131.94999999999987,227.45999999999995,-261.73999999999972,-388.72000000000014,78.100000000000151,-135.02270629999984,17.268590051383853,9.6572884690765513,1.4013426891898799,-7.0693976545149724,-15.740561352390477,-24.593430544690122,-33.189963667168186,-41.497402676248015,-50.697925896310451,{"$f":"AE244-AE246-AE253-AE256","v":-60.572244869963583},-71.160462472664193,-82.504879116276342,-94.650108397668262,-107.64319870289698,-121.53376106994754,-136.37410362830803,-152.21937294973222]
[]
["Depreciation, Operating Taxes and After-tax Free Cash Flow"]
[]
[null,"Net Plant Balance"]
[null,"Opening Net Plant",null,null,null,{"$f":"E266","v":0},{"$f":"F266","v":305.40999999999997},398.09999999999997,391.88,413.19,462.03000000000003,737.34999999999991,583.20999999999992,534.16,496.40000000000003,557.86,582.87,536.08000000000004,752.93,1230.81,1243.48,1262.5667800000001,1281.7433297680282,1302.0323848312532,1323.5684831162237,1346.4955309100174,1370.9686709058553,1397.1563491948191,1425.4241479956129,1456.1776077614363,{"$f":"AD266","v":1489.2947830811199},{"$f":"AE266","v":1524.6736520099732},{"$f":"AF266","v":1562.2298839543218},{"$f":"AG266","v":1601.894880170915},{"$f":"AH266","v":1643.6140543102504},{"$f":"AI266","v":1687.3453243456606},{"$f":"AJ266","v":1733.0577906734011},{"$f":"AK266","v":1780.7305781992893}]
[null,"Add: Capital Expenditures",null,null,null,{"$f":"F246","v":0},{"$f":"G246","v":115.34999999999994},32.320000000000043,61.02000000000001,93.509999999999934,330.33000000000004,-90.35000000000008,7.2400000000000606,22.539999999999935,119.04000000000003,81.220000000000056,24.879999999999988,286.23999999999984,575.35000000000014,109.40999999999995,168.30438000000001,170.68456336802797,174.09825463538854,177.77998446472091,181.75526576774067,186.05260370504024,190.70391879766623,195.92656070417198,201.80435752529715,207.85848825105609,{"$f":"AE246","v":214.09424289858777},220.51707018554541,227.13258229111179,233.94655975984514,240.9649565526405,248.19390524921977,255.63972240669636,263.30891407889726]
[null,"Less: Depreciation",null,null,null,{"$f":"F269","v":15.15},{"$f":"G269","v":22.66},38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,149.2176,151.5080136,153.80919957216338,156.24388617975038,158.82821797394683,161.57946370920209,164.51624050870262,167.65876190337829,171.05089775947354,174.74131293137236,{"$f":"AE269","v":178.71537396973437},182.96083824119677,187.46758607451861,192.22738562050981,197.23368651723004,202.48143892147928,207.96693488080811,213.68766938391471]
[null,"Closing Balance",null,null,null,{"$f":"IF(F4,F21+F22,F263+F264-F265)","v":305.40999999999997},398.09999999999997,391.88,413.19,462.03000000000003,737.34999999999991,583.20999999999992,534.16,496.40000000000003,557.86,582.87,536.08000000000004,752.93,1230.81,1243.48,1262.5667800000001,1281.7433297680282,1302.0323848312532,1323.5684831162237,1346.4955309100174,1370.9686709058553,1397.1563491948191,1425.4241479956129,1456.1776077614363,1489.2947830811199,{"$f":"IF(AE4,AE21+AE22,AE263+AE264-AE265)","v":1524.6736520099732},{"$f":"IF(AF4,AF21+AF22,AF263+AF264-AF265)","v":1562.2298839543218},{"$f":"IF(AG4,AG21+AG22,AG263+AG264-AG265)","v":1601.894880170915},{"$f":"IF(AH4,AH21+AH22,AH263+AH264-AH265)","v":1643.6140543102504},{"$f":"IF(AI4,AI21+AI22,AI263+AI264-AI265)","v":1687.3453243456606},{"$f":"IF(AJ4,AJ21+AJ22,AJ263+AJ264-AJ265)","v":1733.0577906734011},{"$f":"IF(AK4,AK21+AK22,AK263+AK264-AK265)","v":1780.7305781992893},{"$f":"IF(AL4,AL21+AL22,AL263+AL264-AL265)","v":1830.3518228942719}]
[]
[null,"Net Plant Depreciation Rate",null,null,null,{"$f":"F207","v":0},7.4195343963851884E-2,9.6809846772167807E-2,0.10133204042053691,0.10811007042764831,0.11906153280090036,8.6512511019190358E-2,9.6517549424735533E-2,0.11288752433727722,0.11599516518936341,0.10076004732370128,0.12296052292964126,0.12943963587524249,0.12945426533675111,7.859864641983734E-2,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"AE207","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[null,"Depreciation Expense",null,null,null,{"$f":"IF(F4,F62,F268*F263)","v":15.15},22.66,38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,149.2176,151.5080136,153.80919957216338,156.24388617975038,158.82821797394683,161.57946370920209,164.51624050870262,167.65876190337829,171.05089775947354,174.74131293137236,{"$f":"IF(AE4,AE62,AE268*AE263)","v":178.71537396973437},{"$f":"IF(AF4,AF62,AF268*AF263)","v":182.96083824119677},{"$f":"IF(AG4,AG62,AG268*AG263)","v":187.46758607451861},{"$f":"IF(AH4,AH62,AH268*AH263)","v":192.22738562050981},{"$f":"IF(AI4,AI62,AI268*AI263)","v":197.23368651723004},{"$f":"IF(AJ4,AJ62,AJ268*AJ263)","v":202.48143892147928},{"$f":"IF(AK4,AK62,AK268*AK263)","v":207.96693488080811},{"$f":"IF(AL4,AL62,AL268*AL263)","v":213.68766938391471}]
[]
[null,"EBITDA",null,null,null,{"$f":"F244","v":11.200000000000045},{"$f":"G244","v":75.360000000000014},119.59000000000003,191.1099999999999,223.71000000000004,195.48000000000002,269.50999999999976,293.40000000000009,238.69000000000005,186.55999999999995,177.94999999999982,126.23000000000002,123.59000000000015,83.5,221.09000000000015,187.8420450000001,180.6377992620769,175.58821274731849,170.55387040298228,165.56883964253689,160.67361190917291,155.91617599991037,151.85246120811735,148.66912342979367,145.00333993739218,{"$f":"AE244","v":140.82129008045354},136.08717122505413,130.76309092610154,124.80895344639589,118.18234033192402,110.83838473812511,102.72963918632422,93.80593641327232]
[null,"Less: Depreciaiton",null,null,null,{"$f":"F269","v":15.15},{"$f":"G269","v":22.66},38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,149.2176,151.5080136,153.80919957216338,156.24388617975038,158.82821797394683,161.57946370920209,164.51624050870262,167.65876190337829,171.05089775947354,174.74131293137236,{"$f":"AE269","v":178.71537396973437},182.96083824119677,187.46758607451861,192.22738562050981,197.23368651723004,202.48143892147928,207.96693488080811,213.68766938391471]
[null,"EBIT",null,null,null,{"$f":"F271-F272","v":-3.9499999999999549},{"$f":"G271-G272","v":52.700000000000017},81.05000000000004,151.39999999999989,179.04000000000002,140.47000000000003,205.71999999999977,237.1100000000001,178.39000000000004,128.97999999999996,121.73999999999981,54.560000000000016,54.200000000000145,-13.969999999999999,124.35000000000015,38.624445000000094,29.129785662076898,21.779013175155114,14.309984223231908,6.7406216685900517,-0.90585180002918264,-8.6000645087922578,-15.806300695260944,-22.381774329679871,-29.737972993980179,{"$f":"AE271-AE272","v":-37.894083889280836},-46.873667016142633,-56.704495148417067,-67.418432174113917,-79.051346185306016,-91.643054183354167,-105.23729569448389,-119.88173297064239]
[null,"Tax Rate",null,null,null,{"$f":"F211","v":0.30320699708454812},0.37608397991784576,0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,{"$f":"AE211","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34]
[null,"Tax on EBIT",null,null,null,{"$f":"F274*F273","v":-1.1976676384839513},{"$f":"G274*G273","v":19.819625741670478},31.672580117724017,52.711218130311579,50.427286821705422,35.914788683199447,61.279529517699302,68.054415850329235,47.626849057469173,-83.929569377990404,23.243113629275353,4.4684468136661026,16.750015995905091,-0.58885813148788924,18.304477967447422,13.132311300000033,9.9041271251061467,7.4048644795527396,4.8653946358988494,2.291811367320618,-0.30798961200992214,-2.9240219329893677,-5.374142236388721,-7.609803272091157,-10.110910817953261,{"$f":"AE274*AE273","v":-12.883988522355486},-15.937046785488496,-19.279528350461803,-22.922266939198735,-26.877457703004048,-31.15863842234042,-35.780680536124528,-40.759789210018418]
[]
[null,"After Tax Cash Flow",null,null,null,{"$f":"F258-F275","v":-31.652332361515992},-40.179625741670407,42.457419882275936,69.11878186968832,80.682713178294705,15.655211316800504,457.00047048230056,86.865584149670866,171.74315094253092,212.78956937799029,108.70688637072452,222.99155318633385,-278.4900159959048,-388.13114186851226,59.795522032552725,-148.15501759999987,7.3644629262777066,2.2524239895238116,-3.4640519467089694,-9.3612090218355899,-15.432571740380554,-21.669408611700753,-27.815821430779465,-33.887599404156859,-40.58701507835719,{"$f":"AE258-AE275","v":-47.688256347608096},-55.223415687175695,-63.225350765814539,-71.727841458469527,-80.765740999892927,-90.375122647607128,-100.59342309218351,-111.45958373971379]
[]
[null,"Net Plant",null,null,null,{"$f":"F266","v":305.40999999999997},{"$f":"G266","v":398.09999999999997},391.88,413.19,462.03000000000003,737.34999999999991,583.20999999999992,534.16,496.40000000000003,557.86,582.87,536.08000000000004,752.93,1230.81,1243.48,1262.5667800000001,1281.7433297680282,1302.0323848312532,1323.5684831162237,1346.4955309100174,1370.9686709058553,1397.1563491948191,1425.4241479956129,1456.1776077614363,1489.2947830811199,{"$f":"AE266","v":1524.6736520099732},1562.2298839543218,1601.894880170915,1643.6140543102504,1687.3453243456606,1733.0577906734011,1780.7305781992893,1830.3518228942719]
[null,"Working Capital",null,null,null,{"$f":"F252","v":41.759999999999991},{"$f":"G252","v":15.969999999999999},25.100000000000023,25.200000000000017,22.25,-157.65999999999997,-324.43999999999994,-209.49,-189.82,-254.78999999999996,-288.80000000000007,-428.76,-343.03999999999996,-422.78,-372.56999999999994,-224.5049937,-232.01869647133725,-240.4705011007639,-249.40476867080343,-258.85307058341056,-268.84961252166238,-279.43153436578029,-290.75089035354222,-302.87853817455812,-315.54027148572482,{"$f":"AE252","v":-328.7606256545231},-342.56529774959665,-356.98120267379443,-372.0365320453032,-387.76081596252232,-404.18498779505103,-421.34145215023818,-439.26415617214764]
[null,"Provisions",null,null,null,{"$f":"F255","v":2.29},{"$f":"G255","v":8.4499999999999993},12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53,14.025365000000003,14.223713614002332,14.508187886282379,14.814998705393409,15.146272147311722,15.504383642086687,15.891993233138853,16.327213392014333,16.817029793774765,17.321540687588008,{"$f":"AE255","v":17.841186908215647},18.376422515462117,18.927715190925984,19.495546646653764,20.080413046053376,20.682825437434982,21.30331020055803,21.942409506574773]
[null,"Invested Capital",null,null,null,{"$f":"F279+F280-F281","v":344.87999999999994},{"$f":"G279+G280-G281","v":405.61999999999995},404.52000000000004,417.77,461.62,563.54,234.26,283.86999999999995,288.67,281.53000000000003,273.73999999999995,73.140000000000043,362.34,783.87,863.38000000000011,1024.0364213000003,1035.5009196826886,1047.0536958442069,1059.3487157400268,1072.4961881792951,1086.6146747421064,1101.8328215958998,1118.3460442500564,1136.4820397931035,1156.4329709078072,{"$f":"AE279+AE280-AE281","v":1178.0718394472347},1201.2881636892632,1225.9859623061948,1252.0819756182934,1279.5040953370849,1308.1899774409151,1338.085815848493,1369.1452572155495]
[null,"Average",null,null,null,{"$f":"AVERAGE(E282:F282)","v":344.87999999999994},{"$f":"AVERAGE(F282:G282)","v":375.24999999999994},405.07,411.14499999999998,439.69499999999999,512.57999999999993,398.9,259.06499999999994,286.27,285.10000000000002,277.63499999999999,173.44,217.74,573.10500000000002,823.625,943.70821065000018,1029.7686704913444,1041.2773077634479,1053.201205792117,1065.922451959661,1079.5554314607007,1094.2237481690031,1110.0894329229782,1127.4140420215799,1146.4575053504554,{"$f":"AVERAGE(AD282:AE282)","v":1167.2524051775208},{"$f":"AVERAGE(AE282:AF282)","v":1189.6800015682488},{"$f":"AVERAGE(AF282:AG282)","v":1213.6370629977291},{"$f":"AVERAGE(AG282:AH282)","v":1239.0339689622442},{"$f":"AVERAGE(AH282:AI282)","v":1265.793035477689},{"$f":"AVERAGE(AI282:AJ282)","v":1293.8470363890001},{"$f":"AVERAGE(AJ282:AK282)","v":1323.1378966447041},{"$f":"AVERAGE(AK282:AL282)","v":1353.6155365320212}]
[null,"Computed",null,null,null,{"$f":"F37","v":344.89000000000004},405.60999999999996,404.50999999999993,417.78,461.6400000000001,563.55000000000007,234.2600000000001,283.88000000000011,288.65000000000003,281.5200000000001,273.71999999999986,73.130000000000052,402.07000000000016,783.87000000000012,863.38000000000045,0,0,0,0,0,0,0,0,0,0,{"$f":"AE37","v":0},0,0,0,0,0,0,0]
[]
[null,"EBIT ",null,null,null,{"$f":"F273","v":-3.9499999999999549},{"$f":"G273","v":52.700000000000017},81.05000000000004,151.39999999999989,179.04000000000002,140.47000000000003,205.71999999999977,237.1100000000001,178.39000000000004,128.97999999999996,121.73999999999981,54.560000000000016,54.200000000000145,-13.969999999999999,124.35000000000015,38.624445000000094,29.129785662076898,21.779013175155114,14.309984223231908,6.7406216685900517,-0.90585180002918264,-8.6000645087922578,-15.806300695260944,-22.381774329679871,-29.737972993980179,{"$f":"AE273","v":-37.894083889280836},-46.873667016142633,-56.704495148417067,-67.418432174113917,-79.051346185306016,-91.643054183354167,-105.23729569448389,-119.88173297064239]
[null,"NOPAT",null,null,null,{"$f":"F286*(1-F274)","v":-2.7523323615160034},{"$f":"G286*(1-G274)","v":32.880374258329539},49.377419882276016,98.688781869688313,128.6127131782946,104.55521131680057,144.44047048230047,169.05558414967086,130.76315094253087,212.90956937799035,98.496886370724454,50.091553186333918,37.44998400409505,-13.38114186851211,106.04552203255274,25.492133700000061,19.225658536970752,14.374148695602374,9.4445895873330574,4.4488103012694333,-0.5978621880192605,-5.6760425758028896,-10.432158458872221,-14.771971057588713,-19.627062176026914,{"$f":"AE286*(1-AE274)","v":-25.010095366925349},-30.936620230654135,-37.424966797955257,-44.496165234915182,-52.173888482301962,-60.484415761013743,-69.456615158359355,-79.121943760623964]
[]
[null,"ROIC",null,null,null,{"$f":"F287/AVERAGE(E282:F282)","v":-7.9805508046741011E-3},{"$f":"G287/AVERAGE(F282:G282)","v":8.7622582966900855E-2},0.12189848639068807,0.24003400715000381,0.29250437957742209,0.20397832790354789,0.3620969427984469,0.65256049311821707,0.45678258616875983,0.74678908936510113,0.35477114330226539,0.28881199945995112,0.17199404796589993,-2.3348499609167794E-2,0.128754617735684,2.7012728523832363E-2,1.8669881001329561E-2,1.3804342597724045E-2,8.9675073816780741E-3,4.1736716335137253E-3,-5.5380406655943415E-4,-5.1872778170833703E-3,-9.3975837887252823E-3,-1.3102525342952897E-2,-1.7119746771623433E-2,{"$f":"AE287/AVERAGE(AD282:AE282)","v":-2.1426467194232687E-2},{"$f":"AF287/AVERAGE(AE282:AF282)","v":-2.6004152536710002E-2},{"$f":"AG287/AVERAGE(AF282:AG282)","v":-3.0837033524268108E-2},{"$f":"AH287/AVERAGE(AG282:AH282)","v":-3.5911981712804089E-2},{"$f":"AI287/AVERAGE(AH282:AI282)","v":-4.1218340613331322E-2},{"$f":"AJ287/AVERAGE(AI282:AJ282)","v":-4.6747732969903304E-2},{"$f":"AK287/AVERAGE(AJ282:AK282)","v":-5.249385973638257E-2},{"$f":"AL287/AVERAGE(AK282:AL282)","v":-5.8452301724709298E-2}]
[]
["Other Non-Operating Items"]
[null,"Investment Balance",null,null,null,{"$f":"F213","v":96.33},140.09,407.97,468.81000000000006,599.20999999999992,653.02,888.66,1090.7,1208.6099999999999,1261.29,1459.21,1558.0800000000002,1990.59,1835.9699999999998,2027.4699999999998,2128.8434999999999,2235.2856750000001,2347.0499587500003,2464.4024566875005,2587.6225795218757,2717.0037084979695,2852.8538939228679,2995.4965886190116,3145.2714180499624,3302.5349889524609,{"$f":"AE213","v":3467.6617384000842},3641.0448253200884,3823.0970665860932,4014.251919915398,4214.9645159111678,4425.7127417067268,4646.9983787920637,4879.3482977316671]
[null,"Average Investment Balance",null,null,null,{"$f":"AVERAGE(E292:F292)","v":96.33},{"$f":"AVERAGE(F292:G292)","v":118.21000000000001},274.03000000000003,438.39000000000004,534.01,626.11500000000001,770.83999999999992,989.68000000000006,1149.655,1234.9499999999998,1360.25,1508.645,1774.335,1913.2799999999997,1931.7199999999998,2078.1567500000001,2182.0645875,2291.1678168750004,2405.7262077187506,2526.0125181046878,2652.3131440099223,2784.9288012104189,2924.1752412709398,3070.3840033344868,3223.9032035012115,{"$f":"AVERAGE(AD292:AE292)","v":3385.0983636762726},{"$f":"AVERAGE(AE292:AF292)","v":3554.3532818600861},{"$f":"AVERAGE(AF292:AG292)","v":3732.0709459530908},{"$f":"AVERAGE(AG292:AH292)","v":3918.6744932507454},{"$f":"AVERAGE(AH292:AI292)","v":4114.6082179132827},{"$f":"AVERAGE(AI292:AJ292)","v":4320.3386288089478},{"$f":"AVERAGE(AJ292:AK292)","v":4536.3555602493952},{"$f":"AVERAGE(AK292:AL292)","v":4763.1733382618659}]
[null,"Return on Other Investments",null,null,null,{"$f":"F218","v":5.9483027094363129E-2},-3.3753489552491328E-2,-2.963179213954676E-2,6.1246835009922666E-2,6.4923877830003182E-2,3.5137315029986504E-4,-4.5405012713403562E-3,3.1939616845849159E-2,5.9348239254385017E-2,-6.5832624802623599E-2,9.3071126631133982E-2,6.9757961614561409E-2,8.6500012680807162E-2,8.1681719351062068E-2,0.10206448139481913,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"AE218","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Other Income",null,null,null,{"$f":"IF(F4,F46,F293*F294)","v":5.73},-3.99,-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16,207.81567500000003,218.20645875000002,229.11678168750007,240.57262077187508,252.6012518104688,265.23131440099223,278.49288012104188,292.417524127094,307.03840033344869,322.39032035012116,{"$f":"IF(AE4,AE46,AE293*AE294)","v":338.50983636762726},{"$f":"IF(AF4,AF46,AF293*AF294)","v":355.43532818600863},{"$f":"IF(AG4,AG46,AG293*AG294)","v":373.20709459530912},{"$f":"IF(AH4,AH46,AH293*AH294)","v":391.86744932507457},{"$f":"IF(AI4,AI46,AI293*AI294)","v":411.46082179132827},{"$f":"IF(AJ4,AJ46,AJ293*AJ294)","v":432.03386288089479},{"$f":"IF(AK4,AK46,AK293*AK294)","v":453.63555602493955},{"$f":"IF(AL4,AL46,AL293*AL294)","v":476.3173338261866}]
[null,"Increase in Investments",null,null,null,{"$f":"F292-E292","v":96.33},{"$f":"G292-F292","v":43.760000000000005},267.88,60.840000000000032,130.39999999999986,53.810000000000059,235.64,202.04000000000008,117.90999999999985,52.680000000000064,197.92000000000007,98.870000000000118,432.50999999999976,-154.62000000000012,191.5,101.37350000000015,106.44217500000013,111.76428375000023,117.35249793750017,123.22012283437516,129.38112897609381,135.85018542489843,142.64269469614374,149.77482943095083,157.26357090249849,{"$f":"AE292-AD292","v":165.1267494476233},{"$f":"AF292-AE292","v":173.38308692000419},{"$f":"AG292-AF292","v":182.05224126600478},{"$f":"AH292-AG292","v":191.15485332930484},{"$f":"AI292-AH292","v":200.71259599576979},{"$f":"AJ292-AI292","v":210.74822579555894},{"$f":"AK292-AJ292","v":221.28563708533693},{"$f":"AL292-AK292","v":232.34991893960341}]
[]
[null,"Extraordinary and Other",null,null,null,{"$f":"F220","v":0.61},2.35,2.5499999999999994,13.11,5.2600000000000007,5.52,1.2,0.03,-0.01,0.53,-0.39,0.04,-0.01,-0.05,-0.01,0,0,0,0,0,0,0,0,0,0,{"$f":"AE220","v":0},0,0,0,0,0,0,0]
[]
["Cash and Debt Balances"]
[null,"Cash Balance - Historic",null,null,null,{"$f":"F26","v":31.98},32.85,50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5,0,0,0,0,0,0,0,0,0,0,{"$f":"AE26","v":0},0,0,0,0,0,0,0]
[null,"Debt Balance - Historic",null,null,null,{"$f":"F15","v":187.54},171.6,169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96,0,0,0,0,0,0,0,0,0,0,{"$f":"AE15","v":0},0,0,0,0,0,0,0]
[null,"Net",null,null,null,{"$f":"F301-F302","v":-155.56},{"$f":"G301-G302","v":-138.75},-119.24,-102.75,-145.12,-314.96000000000004,-114.06,-205.61999999999998,-187.08000000000004,-232.66000000000003,-324.37,-129.74,-800.66000000000008,-921.49,-991.46,0,0,0,0,0,0,0,0,0,0,{"$f":"AE301-AE302","v":0},0,0,0,0,0,0,0]
[]
[null,"Net Cash Less Debt "]
[null,"Opening Balance",null,null,null,{"$f":"E308","v":0},{"$f":"F308","v":-155.56},-138.75,-119.24,-102.75,-145.12,-314.96000000000004,-114.06,-205.61999999999998,-187.08000000000004,-232.66000000000003,-324.37,-129.74,-800.66000000000008,-921.49,-991.46,-1145.9924962760001,-1162.4258671133907,-1182.8067494400927,-1207.9635675985855,-1238.2020607729548,-1273.831795811649,-1315.1641570997615,-1362.2614769156207,-1415.230360394952,{"$f":"AD308","v":-1474.8993083357325},{"$f":"AE308","v":-1541.8201616194333},{"$f":"AF308","v":-1616.5944562685959},{"$f":"AG308","v":-1699.8758485366197},{"$f":"AH308","v":-1792.3727950301607},{"$f":"AI308","v":-1894.8514904367075},{"$f":"AJ308","v":-2008.1390670444719},{"$f":"AK308","v":-2133.1270617703922}]
[null,"Add: Cash Flow",null,null,null,{"$f":"F361","v":-123.64999999999993},{"$f":"G361","v":-83.489999999999938},-237.67000000000004,20.819999999999872,-44.319999999999759,-83.060000000000073,208.73999999999984,-82.550000000000011,27.720000000000262,-31.320000000000128,-43.380000000000202,206.04999999999984,-623.01999999999941,-215.27,-65.489999999999839,-154.53249627599999,-16.43337083739052,-20.380882326702029,-25.156818158492896,-30.238493174369321,-35.629735038694143,-41.332361288112345,-47.097319815859301,-52.968883479331225,-59.668947940780555,{"$f":"AE361","v":-66.920853283700851},-74.77429464916257,-83.281392268023936,-92.496946493540861,-102.47869540654679,-113.28757660776427,-124.98799472592053,-137.64809610066206]
[null,"Closing Balance",null,null,null,{"$f":"IF(F4,F303,F306+F307)","v":-155.56},-138.75,-119.24,-102.75,-145.12,-314.96000000000004,-114.06,-205.61999999999998,-187.08000000000004,-232.66000000000003,-324.37,-129.74,-800.66000000000008,-921.49,-991.46,-1145.9924962760001,-1162.4258671133907,-1182.8067494400927,-1207.9635675985855,-1238.2020607729548,-1273.831795811649,-1315.1641570997615,-1362.2614769156207,-1415.230360394952,-1474.8993083357325,{"$f":"IF(AE4,AE303,AE306+AE307)","v":-1541.8201616194333},{"$f":"IF(AF4,AF303,AF306+AF307)","v":-1616.5944562685959},{"$f":"IF(AG4,AG303,AG306+AG307)","v":-1699.8758485366197},{"$f":"IF(AH4,AH303,AH306+AH307)","v":-1792.3727950301607},{"$f":"IF(AI4,AI303,AI306+AI307)","v":-1894.8514904367075},{"$f":"IF(AJ4,AJ303,AJ306+AJ307)","v":-2008.1390670444719},{"$f":"IF(AK4,AK303,AK306+AK307)","v":-2133.1270617703922},{"$f":"IF(AL4,AL303,AL306+AL307)","v":-2270.775157871054}]
[]
[null,"Minimum Cash %",null,null,null,{"$f":"F229","v":7.6659395450296042E-2},5.2595344071215855E-2,6.1302541990962349E-2,5.9896660219957855E-2,5.7863989276953035E-2,4.1502902406578786E-2,5.0225237706929722E-2,4.8534866013312701E-2,6.0994284154828139E-2,7.198774803173022E-2,5.0474024838201854E-2,7.9789650472873452E-2,5.4938716654650319E-2,4.6025250691321469E-2,5.7969970834983613E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,{"$f":"AE229","v":5.8000000000000003E-2},5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2,5.8000000000000003E-2]
[null,"Required Cash Balance",null,null,null,{"$f":"F310*F237","v":31.98},32.85,50.33,62.25,68.64,54.91,63.44,59.280000000000008,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5,81.347117000000011,82.497538961213522,84.147489740437791,85.92699249128178,87.848378454407992,89.925425124102787,92.173560752205347,94.697837673683139,97.538772803893636,100.46493598801045,{"$f":"AE310*AE237","v":103.47888406765077},{"$f":"AF310*AF237","v":106.58325058968029},{"$f":"AG310*AG237","v":109.78074810737071},{"$f":"AH310*AH237","v":113.07417055059183},{"$f":"AI310*AI237","v":116.46639566710959},{"$f":"AJ310*AJ237","v":119.9603875371229},{"$f":"AK310*AK237","v":123.55919916323658},{"$f":"AL310*AL237","v":127.26597513813368}]
[]
[null,"Cash Balance - Historic and Projected",null,null,null,{"$f":"IF(F4,F301,MAX(F308,F311))","v":31.98},32.85,50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5,81.347117000000011,82.497538961213522,84.147489740437791,85.92699249128178,87.848378454407992,89.925425124102787,92.173560752205347,94.697837673683139,97.538772803893636,100.46493598801045,{"$f":"IF(AE4,AE301,MAX(AE308,AE311))","v":103.47888406765077},106.58325058968029,109.78074810737071,113.07417055059183,116.46639566710959,119.9603875371229,123.55919916323658,127.26597513813368]
[null,"Debt Balance - Historic and Projected",null,null,null,{"$f":"IF(F4,F302,MAX(-F308+F311,0))","v":187.54},171.6,169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96,1227.3396132760001,1244.9234060746041,1266.9542391805305,1293.8905600898672,1326.0504392273629,1363.7572209357518,1407.3377178519668,1456.9593145893039,1512.7691331988456,1575.3642443237429,{"$f":"IF(AE4,AE302,MAX(-AE308+AE311,0))","v":1645.2990456870841},1723.1777068582762,1809.6565966439905,1905.4469655807525,2011.317886103817,2128.0994545815947,2256.6862609336285,2398.0411330091879]
[]
[null,"Interest Rate",null,null,null,{"$f":"F225","v":3.1033379545696922E-2},4.0095784373781813E-2,8.3829176070580658E-2,8.8830439071046416E-2,9.3621290526982787E-2,0.10859619964703665,9.4013190346566314E-2,8.8924050632911408E-2,0.10735481932236494,0.1124901596234695,0.15308539944903582,0.11221327685815284,9.0926787831596079E-2,8.4065217855845462E-2,6.7593815554346973E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"AE225","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Interest Expense",null,null,null,{"$f":"IF(F4,F224,F316*E314)","v":5.82},7.2,14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994,75.037200000000013,85.913772929320018,87.144638425222297,88.686796742637142,90.572339206290721,92.823530745915406,95.463005465502633,98.513640249637689,101.98715202125128,105.8938393239192,{"$f":"IF(AE4,AE224,AE316*AD314)","v":110.27549710266202},{"$f":"IF(AF4,AF224,AF316*AE314)","v":115.1709331980959},{"$f":"IF(AG4,AG224,AG316*AF314)","v":120.62243948007935},{"$f":"IF(AH4,AH224,AH316*AG314)","v":126.67596176507935},{"$f":"IF(AI4,AI224,AI316*AH314)","v":133.38128759065268},{"$f":"IF(AJ4,AJ224,AJ316*AI314)","v":140.79225202726721},{"$f":"IF(AK4,AK224,AK316*AJ314)","v":148.96696182071165},{"$f":"IF(AL4,AL224,AL316*AK314)","v":157.96803826535401}]
[null,"Interest Income",null,null,null,{"$f":"IF(F4,0,F316*E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6350000000000007,5.6942981900000014,5.7748277272849471,5.8903242818306456,6.014889474389725,6.1493864918085599,6.2947797586871959,6.4521492526543751,6.6288486371578204,6.8277140962725555,{"$f":"IF(AE4,0,AE316*AD313)","v":7.032545519160732},7.2435218847355545,7.460827541277621,7.6846523675159508,7.9151919385414287,8.152647696697672,8.3972271275986028,8.6491439414265621]
[]
["Financial Statements"]
[null,"Profit and Loss"]
[null,"Revenues",null,null,null,{"$f":"F237","v":417.17},624.58000000000004,821.01,1039.29,1186.23,1323.04,1263.1099999999999,1221.3900000000001,1319.14,1345.09,1429.25,1452.82,1525.7,1432.04,1388.65,1402.5365000000002,1422.3713614002331,1450.8187886282378,1481.4998705393409,1514.6272147311722,1550.4383642086686,1589.1993233138853,1632.7213392014332,1681.7029793774764,1732.1540687588008,{"$f":"AE237","v":1784.1186908215648},1837.6422515462118,1892.7715190925983,1949.5546646653763,2008.0413046053377,2068.2825437434981,2130.331020055803,2194.2409506574772]
[null,"Less: Operating Cost",null,null,null,{"$f":"F242","v":405.96999999999997},549.22,701.42,848.18000000000006,962.52,1127.56,993.60000000000014,927.99,1080.45,1158.53,1251.3000000000002,1326.59,1402.11,1348.54,1167.56,1214.6944550000001,1241.7335621381562,1275.2305758809193,1310.9460001363586,1349.0583750886353,1389.7647522994957,1433.283147313975,1480.8688779933159,1533.0338559476827,1587.1507288214086,{"$f":"AE242","v":1643.2974007411112},1701.5550803211577,1762.0084281664967,1824.7457112189804,1889.8589642734137,1957.444159005373,2027.6013808694788,2100.4350142442049]
[null,"EBITDA",null,null,null,{"$f":"F322-F323","v":11.200000000000045},{"$f":"G322-G323","v":75.360000000000014},119.59000000000003,191.1099999999999,223.71000000000004,195.48000000000002,269.50999999999976,293.40000000000009,238.69000000000005,186.55999999999995,177.94999999999982,126.23000000000002,123.59000000000015,83.5,221.09000000000015,187.8420450000001,180.6377992620769,175.58821274731849,170.55387040298228,165.56883964253689,160.67361190917291,155.91617599991037,151.85246120811735,148.66912342979367,145.00333993739218,{"$f":"AE322-AE323","v":140.82129008045354},136.08717122505413,130.76309092610154,124.80895344639589,118.18234033192402,110.83838473812511,102.72963918632422,93.80593641327232]
[null,"Less: Depreciaton",null,null,null,{"$f":"F269","v":15.15},22.66,38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,149.2176,151.5080136,153.80919957216338,156.24388617975038,158.82821797394683,161.57946370920209,164.51624050870262,167.65876190337829,171.05089775947354,174.74131293137236,{"$f":"AE269","v":178.71537396973437},182.96083824119677,187.46758607451861,192.22738562050981,197.23368651723004,202.48143892147928,207.96693488080811,213.68766938391471]
[null,"EBIT ",null,null,null,{"$f":"F324-F325","v":-3.9499999999999549},{"$f":"G324-G325","v":52.700000000000017},81.05000000000004,151.39999999999989,179.04000000000002,140.47000000000003,205.71999999999977,237.1100000000001,178.39000000000004,128.97999999999996,121.73999999999981,54.560000000000016,54.200000000000145,-13.969999999999999,124.35000000000015,38.624445000000094,29.129785662076898,21.779013175155114,14.309984223231908,6.7406216685900517,-0.90585180002918264,-8.6000645087922578,-15.806300695260944,-22.381774329679871,-29.737972993980179,{"$f":"AE324-AE325","v":-37.894083889280836},-46.873667016142633,-56.704495148417067,-67.418432174113917,-79.051346185306016,-91.643054183354167,-105.23729569448389,-119.88173297064239]
[null,"Less: Interest Expense",null,null,null,{"$f":"F317","v":5.82},{"$f":"G317","v":7.2},14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994,75.037200000000013,85.913772929320018,87.144638425222297,88.686796742637142,90.572339206290721,92.823530745915406,95.463005465502633,98.513640249637689,101.98715202125128,105.8938393239192,{"$f":"AE317","v":110.27549710266202},115.1709331980959,120.62243948007935,126.67596176507935,133.38128759065268,140.79225202726721,148.96696182071165,157.96803826535401]
[null,"Add: Interest Income",null,null,null,{"$f":"F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6350000000000007,5.6942981900000014,5.7748277272849471,5.8903242818306456,6.014889474389725,6.1493864918085599,6.2947797586871959,6.4521492526543751,6.6288486371578204,6.8277140962725555,{"$f":"AE318","v":7.032545519160732},7.2435218847355545,7.460827541277621,7.6846523675159508,7.9151919385414287,8.152647696697672,8.3972271275986028,8.6491439414265621]
[null,"Add: Other Income",null,null,null,{"$f":"F295","v":5.73},-3.99,-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16,207.81567500000003,218.20645875000002,229.11678168750007,240.57262077187508,252.6012518104688,265.23131440099223,278.49288012104188,292.417524127094,307.03840033344869,322.39032035012116,{"$f":"AE295","v":338.50983636762726},355.43532818600863,373.20709459530912,391.86744932507457,411.46082179132827,432.03386288089479,453.63555602493955,476.3173338261866]
[null,"Add: Extraordinary and Other",null,null,null,{"$f":"F220","v":0.61},2.35,2.5499999999999994,13.11,5.2600000000000007,5.52,1.2,0.03,-0.01,0.53,-0.39,0.04,-0.01,-0.05,-0.01,0,0,0,0,0,0,0,0,0,0,{"$f":"AE220","v":0},0,0,0,0,0,0,0]
[null,"EBT",null,null,null,{"$f":"F326-F327+F328+F329+F330","v":-3.4299999999999549},{"$f":"G326-G327+G328+G329+G330","v":43.860000000000014},61.180000000000042,176.49999999999989,201.24,114.52000000000002,177.68999999999977,249.08000000000013,218.03000000000009,14.629999999999965,192.37999999999982,123.81000000000002,156.29000000000013,63.58,251.90000000000015,177.0379200000001,167.1167696727569,169.52598416471784,172.08613253430048,174.78442374715786,177.65131834685621,180.72458990543419,184.54973243484974,189.29832261967536,193.58622212849434,{"$f":"AE326-AE327+AE328+AE329+AE330","v":197.37280089484514},200.63424985650565,203.34098750809031,205.45770775339727,206.94337995391101,207.75120436697108,207.82852563734261,207.11670653161679]
[null,"Opening NOL Balance",null,null,null,{"$f":"E335","v":0},{"$f":"F335","v":3.4299999999999549},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD335","v":0},{"$f":"AE335","v":0},{"$f":"AF335","v":0},{"$f":"AG335","v":0},{"$f":"AH335","v":0},{"$f":"AI335","v":0},{"$f":"AJ335","v":0},{"$f":"AK335","v":0}]
[null,"Add: Taxable Loss",null,null,null,{"$f":"MAX(-F331,0)","v":3.4299999999999549},{"$f":"MAX(-G331,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-AE331,0)","v":0},0,0,0,0,0,0,0]
[null,"Less: NOL Used",null,null,null,{"$f":"MIN(MAX(F331,0),F332)","v":0},{"$f":"MIN(MAX(G331,0),G332)","v":3.4299999999999549},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AE331,0),AE332)","v":0},0,0,0,0,0,0,0]
[null,"Closing NOL Balance",null,null,null,{"$f":"F332+F333-F334","v":3.4299999999999549},{"$f":"G332+G333-G334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE332+AE333-AE334","v":0},0,0,0,0,0,0,0]
[null,"Adjusted EBT",null,null,null,{"$f":"F331+F333-F334","v":0},{"$f":"G331+G333-G334","v":40.430000000000057},61.180000000000042,176.49999999999989,201.24,114.52000000000002,177.68999999999977,249.08000000000013,218.03000000000009,14.629999999999965,192.37999999999982,123.81000000000002,156.29000000000013,63.58,251.90000000000015,177.0379200000001,167.1167696727569,169.52598416471784,172.08613253430048,174.78442374715786,177.65131834685621,180.72458990543419,184.54973243484974,189.29832261967536,193.58622212849434,{"$f":"AE331+AE333-AE334","v":197.37280089484514},200.63424985650565,203.34098750809031,205.45770775339727,206.94337995391101,207.75120436697108,207.82852563734261,207.11670653161679]
[null,"Tax Rate",null,null,null,{"$f":"F274","v":0.30320699708454812},0.37608397991784576,0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,{"$f":"AE274","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34]
[null,"Less: Taxes",null,null,null,{"$f":"IF(F4,F67,F337*F336)","v":-1.04},16.48,23.9,61.45,56.68,29.28,52.93,71.489999999999995,58.21,-9.52,36.729999999999997,10.14,48.3,2.68,37.08,60.192892800000038,56.819701688737354,57.638834616004068,58.509285061662169,59.42670407403368,60.40144823793112,61.446360567847627,62.746909027848915,64.361429690689633,65.819315523688076,{"$f":"IF(AE4,AE67,AE337*AE336)","v":67.106752304247351},{"$f":"IF(AF4,AF67,AF337*AF336)","v":68.215644951211928},{"$f":"IF(AG4,AG67,AG337*AG336)","v":69.135935752750711},{"$f":"IF(AH4,AH67,AH337*AH336)","v":69.855620636155081},{"$f":"IF(AI4,AI67,AI337*AI336)","v":70.360749184329748},{"$f":"IF(AJ4,AJ67,AJ337*AJ336)","v":70.635409484770179},{"$f":"IF(AK4,AK67,AK337*AK336)","v":70.661698716696492},{"$f":"IF(AL4,AL67,AL337*AL336)","v":70.419680220749711}]
[null,"Earnings",null,null,null,{"$f":"F331-F338","v":-2.3899999999999548},{"$f":"G331-G338","v":27.380000000000013},37.280000000000044,115.04999999999988,144.56,85.240000000000023,124.75999999999976,177.59000000000015,159.82000000000008,24.149999999999963,155.64999999999984,113.67000000000002,107.99000000000014,60.9,214.82000000000016,116.84502720000006,110.29706798401955,111.88714954871378,113.57684747263831,115.35771967312418,117.24987010892509,119.27822933758657,121.80282340700083,124.93689292898573,127.76690660480627,{"$f":"AE331-AE338","v":130.26604859059779},132.41860490529371,134.20505175533958,135.60208711724221,136.58263076958127,137.1157948822009,137.16682692064612,136.69702631086707]
[]
[null,"Historic Earnings",null,null,null,{"$f":"F68","v":-2.38},27.33,37.270000000000003,115.06,144.55000000000001,85.23,124.77,177.59,159.82,24.15,155.63999999999999,113.66,107.99,61.51,213.74,0,0,0,0,0,0,0,0,0,0,{"$f":"AE68","v":0},0,0,0,0,0,0,0]
[null,"Difference",null,null,null,{"$f":"F341-F339","v":9.9999999999549338E-3},{"$f":"G341-G339","v":-5.0000000000014921E-2},-1.0000000000040643E-2,1.0000000000118803E-2,-9.9999999999909051E-3,-1.0000000000019327E-2,1.000000000023249E-2,0,0,3.5527136788005009E-14,-9.9999999998487965E-3,-1.0000000000019327E-2,-1.4210854715202004E-13,0.60999999999999943,-1.0800000000001546,-116.84502720000006,-110.29706798401955,-111.88714954871378,-113.57684747263831,-115.35771967312418,-117.24987010892509,-119.27822933758657,-121.80282340700083,-124.93689292898573,-127.76690660480627,{"$f":"AE341-AE339","v":-130.26604859059779},-132.41860490529371,-134.20505175533958,-135.60208711724221,-136.58263076958127,-137.1157948822009,-137.16682692064612,-136.69702631086707]
[null,"Check of Historic Earnings",null,null,null,{"$f":"ROUND(F342,0)=0","v":true},{"$f":"ROUND(G342,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(AE342,0)=0","v":false},false,false,false,false,false,false,false]
[]
[null,"Payout Ratio",null,null,null,{"$f":"F233","v":0},0.14709110867178923,0.15079152133082907,6.1098557274465497E-2,6.4821860947768928E-2,8.2717353044702568E-2,6.7804760759798036E-2,4.7637817444675941E-2,5.881616818921287E-2,0.38923395445134579,5.9689025957337445E-2,8.1910962519795891E-2,8.621168626724697E-2,0.15135750284506586,4.3557593337700012E-2,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,{"$f":"AE233","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"Dividends",null,null,null,{"$f":"IF(F4,F72,F339*F345)","v":0},4.0199999999999996,5.62,7.03,9.3699999999999992,7.05,8.4600000000000009,8.4600000000000009,9.4,9.4,9.2899999999999991,9.31,9.31,9.31,9.31,9.3476021760000059,8.8237654387215638,8.9509719638971017,9.0861477978110639,9.2286175738499345,9.3799896087140073,9.5422583470069249,9.744225872560067,9.9949514343188586,10.221352528384502,{"$f":"IF(AE4,AE72,AE339*AE345)","v":10.421283887247823},{"$f":"IF(AF4,AF72,AF339*AF345)","v":10.593488392423497},{"$f":"IF(AG4,AG72,AG339*AG345)","v":10.736404140427167},{"$f":"IF(AH4,AH72,AH339*AH345)","v":10.848166969379376},{"$f":"IF(AI4,AI72,AI339*AI345)","v":10.926610461566503},{"$f":"IF(AJ4,AJ72,AJ339*AJ345)","v":10.969263590576073},{"$f":"IF(AK4,AK72,AK339*AK345)","v":10.97334615365169},{"$f":"IF(AL4,AL72,AL339*AL345)","v":10.935762104869367}]
[]
[null,"Cash Flow"]
[null,"EBITDA",null,null,null,{"$f":"F324","v":11.200000000000045},{"$f":"G324","v":75.360000000000014},119.59000000000003,191.1099999999999,223.71000000000004,195.48000000000002,269.50999999999976,293.40000000000009,238.69000000000005,186.55999999999995,177.94999999999982,126.23000000000002,123.59000000000015,83.5,221.09000000000015,187.8420450000001,180.6377992620769,175.58821274731849,170.55387040298228,165.56883964253689,160.67361190917291,155.91617599991037,151.85246120811735,148.66912342979367,145.00333993739218,{"$f":"AE324","v":140.82129008045354},136.08717122505413,130.76309092610154,124.80895344639589,118.18234033192402,110.83838473812511,102.72963918632422,93.80593641327232]
[null,"Less: Taxes",null,null,null,{"$f":"F338","v":-1.04},{"$f":"G338","v":16.48},23.9,61.45,56.68,29.28,52.93,71.489999999999995,58.21,-9.52,36.729999999999997,10.14,48.3,2.68,37.08,60.192892800000038,56.819701688737354,57.638834616004068,58.509285061662169,59.42670407403368,60.40144823793112,61.446360567847627,62.746909027848915,64.361429690689633,65.819315523688076,{"$f":"AE338","v":67.106752304247351},68.215644951211928,69.135935752750711,69.855620636155081,70.360749184329748,70.635409484770179,70.661698716696492,70.419680220749711]
[null,"Less: WC Changes",null,null,null,{"$f":"F253","v":41.759999999999991},-25.789999999999992,9.1300000000000239,9.9999999999994316E-2,-2.9500000000000171,-179.90999999999997,-166.77999999999997,114.94999999999993,19.670000000000016,-64.96999999999997,-34.010000000000105,-139.95999999999992,85.720000000000027,-79.740000000000009,50.210000000000036,148.06500629999994,-7.5137027713372504,-8.4518046294266469,-8.9342675700395375,-9.4483019126071213,-9.9965419382518235,-10.581921844117915,-11.319355987761924,-12.127647821015898,-12.661733311166699,{"$f":"AE253","v":-13.220354168798281},-13.804672095073556,-14.415904924197775,-15.055329371508776,-15.724283917219111,-16.424171832528714,-17.156464355187154,-17.922704021909453]
[null,"Add: Changes in Provisions",null,null,null,{"$f":"F256","v":2.29},6.1599999999999993,4.0100000000000016,8.16,2.0399999999999991,-6.5100000000000016,8.360000000000003,16.289999999999996,-22.889999999999997,3.629999999999999,-1.2100000000000009,13.850000000000001,13.369999999999997,-23.389999999999997,-16.63,6.4953650000000023,0.19834861400232917,0.28447427228004685,0.30681081911103014,0.33127344191831298,0.35811149477496507,0.38760959105216664,0.43522015887547916,0.48981640176043229,0.50451089381324365,{"$f":"AE256","v":0.51964622062763866},0.53523560724647012,0.55129267546386629,0.56783145572778082,0.58486639939961194,0.60241239138160552,0.62048476312304857,0.63909930601674247]
[null,"Operating Cash Flow",null,null,null,{"$f":"F349-F350-F351+F352","v":-27.229999999999947},{"$f":"G349-G350-G351+G352","v":90.83},90.570000000000007,137.71999999999991,172.02000000000004,339.6,391.71999999999974,123.25000000000014,137.92000000000004,264.67999999999995,174.01999999999992,269.89999999999998,2.9400000000001185,137.17000000000002,117.17000000000013,-13.920489099999873,131.53014895867912,126.68565703302113,121.28566373047069,115.92171092302864,110.62681710426857,105.43934686723283,100.86012832690584,96.925157961880373,92.350268618684055,{"$f":"AE349-AE350-AE351+AE352","v":87.454538165632101},82.211433976162226,76.594352773012474,70.57649363747737,64.130741464213003,57.229559477265255,49.844889587937928,41.948059520448808]
[null,"Less: Capital Investment",null,null,null,{"$f":"F246","v":0},115.34999999999994,32.320000000000043,61.02000000000001,93.509999999999934,330.33000000000004,-90.35000000000008,7.2400000000000606,22.539999999999935,119.04000000000003,81.220000000000056,24.879999999999988,286.23999999999984,575.35000000000014,109.40999999999995,168.30438000000001,170.68456336802797,174.09825463538854,177.77998446472091,181.75526576774067,186.05260370504024,190.70391879766623,195.92656070417198,201.80435752529715,207.85848825105609,{"$f":"AE246","v":214.09424289858777},220.51707018554541,227.13258229111179,233.94655975984514,240.9649565526405,248.19390524921977,255.63972240669636,263.30891407889726]
[null,"Less: Increase in Investments",null,null,null,{"$f":"F296","v":96.33},43.760000000000005,267.88,60.840000000000032,130.39999999999986,53.810000000000059,235.64,202.04000000000008,117.90999999999985,52.680000000000064,197.92000000000007,98.870000000000118,432.50999999999976,-154.62000000000012,191.5,101.37350000000015,106.44217500000013,111.76428375000023,117.35249793750017,123.22012283437516,129.38112897609381,135.85018542489843,142.64269469614374,149.77482943095083,157.26357090249849,{"$f":"AE296","v":165.1267494476233},173.38308692000419,182.05224126600478,191.15485332930484,200.71259599576979,210.74822579555894,221.28563708533693,232.34991893960341]
[null,"Cash Flow Before Financing",null,null,null,{"$f":"F353-F354-F355","v":-123.55999999999995},{"$f":"G353-G354-G355","v":-68.279999999999944},-209.63000000000002,15.859999999999872,-51.889999999999759,-44.540000000000077,246.42999999999984,-86.03,-2.5299999999997453,92.959999999999866,-105.1200000000002,146.14999999999986,-715.80999999999949,-283.56,-183.73999999999984,-283.59836910000001,-145.59658940934898,-159.17688135236764,-173.84681867175038,-189.05367767908717,-204.80691557686549,-221.11475735533185,-237.70912707340989,-254.65402899436759,-272.77179053487055,{"$f":"AE353-AE354-AE355","v":-291.76645418057899},-311.68872312938737,-332.59047078410413,-354.52491945167264,-377.54681108419732,-401.71257156751346,-427.08046990409537,-453.71077349805188]
[null,"Less: Interest Expense",null,null,null,{"$f":"F317","v":5.82},{"$f":"G317","v":7.2},14.3,14.86,17.73,31.69,25.73,19.670000000000002,28.58,33.58,55.57,36.03,51.38,78.680000000000007,69.599999999999994,75.037200000000013,85.913772929320018,87.144638425222297,88.686796742637142,90.572339206290721,92.823530745915406,95.463005465502633,98.513640249637689,101.98715202125128,105.8938393239192,{"$f":"AE317","v":110.27549710266202},115.1709331980959,120.62243948007935,126.67596176507935,133.38128759065268,140.79225202726721,148.96696182071165,157.96803826535401]
[null,"Add: Other Income",null,null,null,{"$f":"F295","v":5.73},-3.99,-8.1199999999999992,26.85,34.67,0.22,-3.5,31.61,68.23,-81.3,126.6,105.24,153.47999999999999,156.28,197.16,207.81567500000003,218.20645875000002,229.11678168750007,240.57262077187508,252.6012518104688,265.23131440099223,278.49288012104188,292.417524127094,307.03840033344869,322.39032035012116,{"$f":"AE295","v":338.50983636762726},355.43532818600863,373.20709459530912,391.86744932507457,411.46082179132827,432.03386288089479,453.63555602493955,476.3173338261866]
[null,"Add: Interest Income",null,null,null,{"$f":"F318","v":0},{"$f":"G318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.6350000000000007,5.6942981900000014,5.7748277272849471,5.8903242818306456,6.014889474389725,6.1493864918085599,6.2947797586871959,6.4521492526543751,6.6288486371578204,6.8277140962725555,{"$f":"AE318","v":7.032545519160732},7.2435218847355545,7.460827541277621,7.6846523675159508,7.9151919385414287,8.152647696697672,8.3972271275986028,8.6491439414265621]
[null,"Less: Dividends",null,null,null,{"$f":"F346","v":0},{"$f":"G346","v":4.0199999999999996},5.62,7.03,9.3699999999999992,7.05,8.4600000000000009,8.4600000000000009,9.4,9.4,9.2899999999999991,9.31,9.31,9.31,9.31,9.3476021760000059,8.8237654387215638,8.9509719638971017,9.0861477978110639,9.2286175738499345,9.3799896087140073,9.5422583470069249,9.744225872560067,9.9949514343188586,10.221352528384502,{"$f":"AE346","v":10.421283887247823},10.593488392423497,10.736404140427167,10.848166969379376,10.926610461566503,10.969263590576073,10.97334615365169,10.935762104869367]
[null,"Net Cash Flow",null,null,null,{"$f":"F356-F357+F358+F359-F360","v":-123.64999999999993},{"$f":"G356-G357+G358+G359-G360","v":-83.489999999999938},-237.67000000000004,20.819999999999872,-44.319999999999759,-83.060000000000073,208.73999999999984,-82.550000000000011,27.720000000000262,-31.320000000000128,-43.380000000000202,206.04999999999984,-623.01999999999941,-215.27,-65.489999999999839,-154.53249627599999,-16.43337083739052,-20.380882326702029,-25.156818158492896,-30.238493174369321,-35.629735038694143,-41.332361288112345,-47.097319815859301,-52.968883479331225,-59.668947940780555,{"$f":"AE356-AE357+AE358+AE359-AE360","v":-66.920853283700851},-74.77429464916257,-83.281392268023936,-92.496946493540861,-102.47869540654679,-113.28757660776427,-124.98799472592053,-137.64809610066206]
[]
[null,"Balance Sheet"]
[null,"Assets"]
[null,"Cash Balance",null,null,null,{"$f":"F313","v":31.98},{"$f":"G313","v":32.85},50.33,62.25,68.64,54.91,63.44,59.28,80.459999999999994,96.83,72.14,115.92,83.82,65.91,80.5,81.347117000000011,82.497538961213522,84.147489740437791,85.92699249128178,87.848378454407992,89.925425124102787,92.173560752205347,94.697837673683139,97.538772803893636,100.46493598801045,{"$f":"AE313","v":103.47888406765077},106.58325058968029,109.78074810737071,113.07417055059183,116.46639566710959,119.9603875371229,123.55919916323658,127.26597513813368]
[null,"Sundry Debtors",null,null,null,{"$f":"F249","v":103.69},93.5,121.22,146.47,197.82,235,185.1,178.56,194.36,194.61,189.93,196.52,241.76,177.05,219.07,218.79569400000003,221.88993237843636,226.3277310260051,231.11397980413719,236.28184549806286,241.86838481655232,247.91509443696611,254.70452891542359,262.34566478288633,270.21603472637292,{"$f":"AE249","v":278.32251576816412},286.67219124120902,295.27235697844532,304.13052768779869,313.25444351843271,322.65207682398568,332.33163912870526,342.30158830256647]
[null,"Inventories",null,null,null,{"$f":"F250","v":56.13},77.56,108.45,101.9,113.67,174.49,94.38,101.27,121.28,104.64,192.73,108.86,113.99,107.91,77.16,91.164872500000016,92.454138491015158,94.303221260835457,96.297491585057159,98.450768957526194,100.77849367356346,103.29795601540255,106.12688704809317,109.31069365953597,112.59001446932206,{"$f":"AE250","v":115.96771490340171},119.44674635050377,123.03014874101889,126.72105320324947,130.52268479934696,134.43836534332738,138.4715163036272,142.62566179273603]
[null,"Current Assets",null,null,null,{"$f":"SUM(F365:F367)","v":191.79999999999998},{"$f":"SUM(G365:G367)","v":203.91},280,310.62,380.13,464.4,342.91999999999996,339.11,396.1,396.08,454.79999999999995,421.3,439.57,350.87,376.73,391.30768350000005,396.84160983066505,404.77844202727834,413.33846388047613,422.58099290999701,432.57230361421858,443.38661120457402,455.52925363719993,469.19513124631595,483.27098518370542,{"$f":"SUM(AE365:AE367)","v":497.7691147392166},512.70218818139313,528.08325382683495,543.92575144163993,560.24352398488929,577.05082970443596,594.36235459556906,612.19322523343612]
[null,"Net Plant Balance",null,null,null,{"$f":"F266","v":305.40999999999997},398.09999999999997,391.88,413.19,462.03000000000003,737.34999999999991,583.20999999999992,534.16,496.40000000000003,557.86,582.87,536.08000000000004,752.93,1230.81,1243.48,1262.5667800000001,1281.7433297680282,1302.0323848312532,1323.5684831162237,1346.4955309100174,1370.9686709058553,1397.1563491948191,1425.4241479956129,1456.1776077614363,1489.2947830811199,{"$f":"AE266","v":1524.6736520099732},1562.2298839543218,1601.894880170915,1643.6140543102504,1687.3453243456606,1733.0577906734011,1780.7305781992893,1830.3518228942719]
[null,"Investment Balance",null,null,null,{"$f":"F292","v":96.33},140.09,407.97,468.81000000000006,599.20999999999992,653.02,888.66,1090.7,1208.6099999999999,1261.29,1459.21,1558.0800000000002,1990.59,1835.9699999999998,2027.4699999999998,2128.8434999999999,2235.2856750000001,2347.0499587500003,2464.4024566875005,2587.6225795218757,2717.0037084979695,2852.8538939228679,2995.4965886190116,3145.2714180499624,3302.5349889524609,{"$f":"AE292","v":3467.6617384000842},3641.0448253200884,3823.0970665860932,4014.251919915398,4214.9645159111678,4425.7127417067268,4646.9983787920637,4879.3482977316671]
[null,"Total Assets",null,null,null,{"$f":"SUM(F368:F370)","v":593.54},{"$f":"SUM(G368:G370)","v":742.1},1079.8499999999999,1192.6199999999999,1441.37,1854.77,1814.79,1963.97,2101.1099999999997,2215.23,2496.88,2515.46,3183.09,3417.6499999999996,3647.68,3782.7179635000002,3913.8706145986935,4053.8607856085318,4201.3094036842003,4356.6991033418899,4520.5446830180435,4693.3968543222609,4876.4499902518246,5070.6441570577144,5275.1007572172857,{"$f":"SUM(AE368:AE370)","v":5490.1045051492738},5715.9768974558028,5953.0752005838431,6201.7917256672881,6462.5533642417176,6735.8213620845636,7022.0913115869225,7321.8933458593747]
[]
[null,"Historic Asset",null,null,null,{"$f":"F21+F22+F23+F27+F28+F29","v":593.54},742.09999999999991,1079.8499999999999,1192.6199999999999,1441.37,1854.7699999999995,1814.79,1963.97,2101.11,2215.23,2496.88,2515.46,3183.09,3417.65,3647.6800000000003,0,0,0,0,0,0,0,0,0,0,{"$f":"AE21+AE22+AE23+AE27+AE28+AE29","v":0},0,0,0,0,0,0,0]
[null,"Difference",null,null,null,{"$f":"F373-F371","v":0},{"$f":"G373-G371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-3782.7179635000002,-3913.8706145986935,-4053.8607856085318,-4201.3094036842003,-4356.6991033418899,-4520.5446830180435,-4693.3968543222609,-4876.4499902518246,-5070.6441570577144,-5275.1007572172857,{"$f":"AE373-AE371","v":-5490.1045051492738},-5715.9768974558028,-5953.0752005838431,-6201.7917256672881,-6462.5533642417176,-6735.8213620845636,-7022.0913115869225,-7321.8933458593747]
[null,"Check",null,null,null,{"$f":"ROUND(F374,0)=0","v":true},{"$f":"ROUND(G374,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(AE374,0)=0","v":false},false,false,false,false,false,false,false]
[]
[null,"Liabilities and Capital"]
[null,"Equity Balance"]
[null,"Opening Balance",null,null,null,{"$f":"E383","v":0},{"$f":"F383","v":285.66000000000003},406.95,693.24,783.84,915.73,901.61,1008.86,1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39,2006.8874250240001,2108.360727569298,2211.2969051541145,2315.7876048289418,2421.9167069282162,2529.7865874284275,2639.5225584190075,2751.5811559534482,2866.5230974481151,{"$f":"AD383","v":2984.0686515245366},{"$f":"AE383","v":3103.9134162278865},{"$f":"AF383","v":3225.7385327407569},{"$f":"AG383","v":3349.2071803556692},{"$f":"AH383","v":3473.9611005035322},{"$f":"AI383","v":3599.6171208115466},{"$f":"AJ383","v":3725.7636521031714},{"$f":"AK383","v":3851.9571328701659}]
[null,"Add: New Equity"]
[null,"Add: Income",null,null,null,{"$f":"F339","v":-2.3899999999999548},{"$f":"G339","v":27.380000000000013},37.280000000000044,115.04999999999988,144.56,85.240000000000023,124.75999999999976,177.59000000000015,159.82000000000008,24.149999999999963,155.64999999999984,113.67000000000002,107.99000000000014,60.9,214.82000000000016,116.84502720000006,110.29706798401955,111.88714954871378,113.57684747263831,115.35771967312418,117.24987010892509,119.27822933758657,121.80282340700083,124.93689292898573,127.76690660480627,{"$f":"AE339","v":130.26604859059779},132.41860490529371,134.20505175533958,135.60208711724221,136.58263076958127,137.1157948822009,137.16682692064612,136.69702631086707]
[null,"Less: Dividends",null,null,null,{"$f":"F360","v":0},{"$f":"G360","v":4.0199999999999996},5.62,7.03,9.3699999999999992,7.05,8.4600000000000009,8.4600000000000009,9.4,9.4,9.2899999999999991,9.31,9.31,9.31,9.31,9.3476021760000059,8.8237654387215638,8.9509719638971017,9.0861477978110639,9.2286175738499345,9.3799896087140073,9.5422583470069249,9.744225872560067,9.9949514343188586,10.221352528384502,{"$f":"AE360","v":10.421283887247823},10.593488392423497,10.736404140427167,10.848166969379376,10.926610461566503,10.969263590576073,10.97334615365169,10.935762104869367]
[null,"Closing Balance",null,null,null,{"$f":"IF(F4,F13,F379+F380+F381-F382)","v":285.66000000000003},406.95,693.24,783.84,915.73,901.61,1008.86,1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39,2006.8874250240001,2108.360727569298,2211.2969051541145,2315.7876048289418,2421.9167069282162,2529.7865874284275,2639.5225584190075,2751.5811559534482,2866.5230974481151,2984.0686515245366,{"$f":"IF(AE4,AE13,AE379+AE380+AE381-AE382)","v":3103.9134162278865},{"$f":"IF(AF4,AF13,AF379+AF380+AF381-AF382)","v":3225.7385327407569},{"$f":"IF(AG4,AG13,AG379+AG380+AG381-AG382)","v":3349.2071803556692},{"$f":"IF(AH4,AH13,AH379+AH380+AH381-AH382)","v":3473.9611005035322},{"$f":"IF(AI4,AI13,AI379+AI380+AI381-AI382)","v":3599.6171208115466},{"$f":"IF(AJ4,AJ13,AJ379+AJ380+AJ381-AJ382)","v":3725.7636521031714},{"$f":"IF(AK4,AK13,AK379+AK380+AK381-AK382)","v":3851.9571328701659},{"$f":"IF(AL4,AL13,AL379+AL380+AL381-AL382)","v":3977.7183970761635}]
[]
[null,"Current Liabilities",null,null,null,{"$f":"F251","v":118.06},155.09,204.57,223.17,289.24,567.15,603.91999999999996,489.32,505.46,554.04,671.46,734.14,698.79,707.74,668.8,534.46556020000003,546.36276734078876,561.10145338760447,576.81624005999777,593.5856850389996,611.49649101177818,630.64458481814893,651.58230631705896,674.5348966169804,698.3463206814198,{"$f":"AE251","v":723.05085632608893},748.68423534130943,775.28370839325862,802.88811293635138,831.53794428030199,861.27542996236411,892.14460758257064,924.19140626745013]
[null,"Provisions",null,null,null,{"$f":"F255","v":2.29},8.4499999999999993,12.46,20.62,22.66,16.149999999999999,24.51,40.799999999999997,17.91,21.54,20.329999999999998,34.18,47.55,24.16,7.53,14.025365000000003,14.223713614002332,14.508187886282379,14.814998705393409,15.146272147311722,15.504383642086687,15.891993233138853,16.327213392014333,16.817029793774765,17.321540687588008,{"$f":"AE255","v":17.841186908215647},18.376422515462117,18.927715190925984,19.495546646653764,20.080413046053376,20.682825437434982,21.30331020055803,21.942409506574773]
[null,"Debt Balance",null,null,null,{"$f":"F314","v":187.54},{"$f":"G314","v":171.6},169.57,165,213.76,369.87,177.5,264.89999999999998,267.54000000000002,329.49,396.51,245.66,884.48,987.4,1071.96,1227.3396132760001,1244.9234060746041,1266.9542391805305,1293.8905600898672,1326.0504392273629,1363.7572209357518,1407.3377178519668,1456.9593145893039,1512.7691331988456,1575.3642443237429,{"$f":"AE314","v":1645.2990456870841},1723.1777068582762,1809.6565966439905,1905.4469655807525,2011.317886103817,2128.0994545815947,2256.6862609336285,2398.0411330091879]
[null,"Equity Balance",null,null,null,{"$f":"F383","v":285.66000000000003},{"$f":"G383","v":406.95},693.24,783.84,915.73,901.61,1008.86,1168.96,1310.18,1310.1500000000001,1408.56,1501.47,1592,1698.35,1899.39,2006.8874250240001,2108.360727569298,2211.2969051541145,2315.7876048289418,2421.9167069282162,2529.7865874284275,2639.5225584190075,2751.5811559534482,2866.5230974481151,2984.0686515245366,{"$f":"AE383","v":3103.9134162278865},3225.7385327407569,3349.2071803556692,3473.9611005035322,3599.6171208115466,3725.7636521031714,3851.9571328701659,3977.7183970761635]
[null,"Total Liabilities and Capital",null,null,null,{"$f":"SUM(F385:F388)","v":593.54999999999995},{"$f":"SUM(G385:G388)","v":742.08999999999992},1079.8400000000001,1192.6300000000001,1441.39,1854.78,1814.79,1963.98,2101.09,2215.2200000000003,2496.86,2515.4499999999998,3222.8199999999997,3417.6499999999996,3647.6800000000003,3782.7179635000002,3913.8706145986935,4053.8607856085318,4201.3094036842003,4356.6991033418908,4520.5446830180445,4693.3968543222618,4876.4499902518255,5070.6441570577153,5275.1007572172875,{"$f":"SUM(AE385:AE388)","v":5490.1045051492747},5715.9768974558046,5953.075200583844,6201.7917256672899,6462.5533642417195,6735.8213620845654,7022.0913115869225,7321.8933458593765]
[]
[null,"Historic Liabilites and Capital",null,null,null,{"$f":"F13+F15+F31+F32","v":593.54999999999995},742.09,1079.8399999999999,1192.6299999999999,1441.39,1854.7800000000002,1814.7900000000002,1963.98,2101.0899999999997,2215.2200000000003,2496.8599999999997,2515.4499999999998,3222.82,3417.6499999999996,3647.6800000000007,0,0,0,0,0,0,0,0,0,0,{"$f":"AE13+AE15+AE31+AE32","v":0},0,0,0,0,0,0,0]
[null,"Difference",null,null,null,{"$f":"F391-F389","v":0},{"$f":"G391-G389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-3782.7179635000002,-3913.8706145986935,-4053.8607856085318,-4201.3094036842003,-4356.6991033418908,-4520.5446830180445,-4693.3968543222618,-4876.4499902518255,-5070.6441570577153,-5275.1007572172875,{"$f":"AE391-AE389","v":-5490.1045051492747},-5715.9768974558046,-5953.075200583844,-6201.7917256672899,-6462.5533642417195,-6735.8213620845654,-7022.0913115869225,-7321.8933458593765]
[null,"Check",null,null,null,{"$f":"ROUND(F392,0)=0","v":true},{"$f":"ROUND(G392,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(AE392,0)=0","v":false},false,false,false,false,false,false,false]
[]
[null,"Difference",null,null,null,{"$f":"F389-F371","v":9.9999999999909051E-3},{"$f":"G389-G371","v":-1.0000000000104592E-2},-9.9999999997635314E-3,1.0000000000218279E-2,2.0000000000209184E-2,9.9999999999909051E-3,0,9.9999999999909051E-3,-1.9999999999527063E-2,-9.9999999997635314E-3,-1.999999999998181E-2,-1.0000000000218279E-2,39.729999999999563,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE389-AE371","v":0},0,0,0,0,0,0,0]
[null,"Check Historic and Projected Balance Sheet",null,null,null,{"$f":"ROUND(F395,0)=0","v":true},{"$f":"ROUND(G395,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,false,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(AE395,0)=0","v":true},true,true,true,true,true,true,true]
[]
[null,"Earnings",null,null,null,{"$f":"F339","v":-2.3899999999999548},{"$f":"G339","v":27.380000000000013},37.280000000000044,115.04999999999988,144.56,85.240000000000023,124.75999999999976,177.59000000000015,159.82000000000008,24.149999999999963,155.64999999999984,113.67000000000002,107.99000000000014,60.9,214.82000000000016,116.84502720000006,110.29706798401955,111.88714954871378,113.57684747263831,115.35771967312418,117.24987010892509,119.27822933758657,121.80282340700083,124.93689292898573,127.76690660480627,{"$f":"AE339","v":130.26604859059779},132.41860490529371,134.20505175533958,135.60208711724221,136.58263076958127,137.1157948822009,137.16682692064612,136.69702631086707]
[null,"Shares",null,null,null,{"$f":"IFERROR(IF(F4,F398/F400,E399),0)","v":0},{"$f":"IFERROR(IF(G4,G398/G400,F399),0)","v":4.1801526717557271},4.6834170854271413,23.431771894093661,23.429497568881686,23.482093663911854,23.495291902071521,23.490740740740762,23.5029411764706,23.446601941747538,23.059259259259235,23.056795131845846,23.074786324786356,22.808988764044944,23.173678532901853,23.173678532901853,23.173678532901853,23.173678532901853,23.173678532901853,23.173678532901853,23.173678532901853,23.173678532901853,23.173678532901853,23.173678532901853,23.173678532901853,{"$f":"IFERROR(IF(AE4,AE398/AE400,AD399),0)","v":23.173678532901853},{"$f":"IFERROR(IF(AF4,AF398/AF400,AE399),0)","v":23.173678532901853},{"$f":"IFERROR(IF(AG4,AG398/AG400,AF399),0)","v":23.173678532901853},{"$f":"IFERROR(IF(AH4,AH398/AH400,AG399),0)","v":23.173678532901853},{"$f":"IFERROR(IF(AI4,AI398/AI400,AH399),0)","v":23.173678532901853},{"$f":"IFERROR(IF(AJ4,AJ398/AJ400,AI399),0)","v":23.173678532901853},{"$f":"IFERROR(IF(AK4,AK398/AK400,AJ399),0)","v":23.173678532901853},{"$f":"IFERROR(IF(AL4,AL398/AL400,AK399),0)","v":23.173678532901853}]
[null,"EPS",null,null,null,{"$f":"IF(F4,F97,F398/F399)","v":0},{"$f":"IF(G4,G97,G398/G399)","v":6.55},7.96,4.91,6.17,3.63,5.31,7.56,6.8,1.03,6.75,4.93,4.68,2.67,9.27,5.0421441306396035,4.7595839317189288,4.8281997780307977,4.9011143099867622,4.9779632314023843,5.0596140764814015,5.1471426587814291,5.2560849687314812,5.3913276112638338,5.5134495122733131,{"$f":"IF(AE4,AE97,AE398/AE399)","v":5.6212935035603788},5.7141814890237015,5.7912709699841587,5.8515564080478271,5.8938692264873724,5.9168765410948758,5.9190786963708613,5.8988056694057196]
[]
["Valuation"]
[]
[null,"Valuation Start",null,null,2020]
[null,"Valuation End",null,null,2026]
[null,null,null,"Last"]
[null,"WACC",null,{"$f":"D225","v":6.7593815554346973E-2},0.08]
[null,"Terminal Growth",null,null,0.04]
[null,"Terminal EV/EBITDA",null,{"$f":"AVERAGE(H119:T119)","v":11.853846153846156},8]
[null,"Terminal ROIC - WACC",null,null,0.02]
[null,"Depreciation Life",null,null,{"$f":"1/E206","v":10}]
[null,"Stable Rate of Capital Expenditure to Depreciation",null,null,{"$f":"cap_exp_depreciation_simple(E411,E408,2)","v":1.2087347483346722},{"$f":"_xlfn.FORMULATEXT(E412)","v":"=cap_exp_depreciation_simple(E411,E408,2)"}]
[]
[]
[null,"Free Cash Flow in Explicit Period"]
[null,"EBITDA",null,null,null,{"$f":"F324","v":11.200000000000045},{"$f":"G324","v":75.360000000000014},119.59000000000003,191.1099999999999,223.71000000000004,195.48000000000002,269.50999999999976,293.40000000000009,238.69000000000005,186.55999999999995,177.94999999999982,126.23000000000002,123.59000000000015,83.5,221.09000000000015,187.8420450000001,180.6377992620769,175.58821274731849,170.55387040298228,165.56883964253689,160.67361190917291,155.91617599991037,151.85246120811735,148.66912342979367,145.00333993739218,{"$f":"AE324","v":140.82129008045354},136.08717122505413,130.76309092610154,124.80895344639589,118.18234033192402,110.83838473812511,102.72963918632422,93.80593641327232]
[null,"Less: Working Capital Changes",null,null,null,{"$f":"F351","v":41.759999999999991},{"$f":"G351","v":-25.789999999999992},9.1300000000000239,9.9999999999994316E-2,-2.9500000000000171,-179.90999999999997,-166.77999999999997,114.94999999999993,19.670000000000016,-64.96999999999997,-34.010000000000105,-139.95999999999992,85.720000000000027,-79.740000000000009,50.210000000000036,148.06500629999994,-7.5137027713372504,-8.4518046294266469,-8.9342675700395375,-9.4483019126071213,-9.9965419382518235,-10.581921844117915,-11.319355987761924,-12.127647821015898,-12.661733311166699,{"$f":"AE351","v":-13.220354168798281},-13.804672095073556,-14.415904924197775,-15.055329371508776,-15.724283917219111,-16.424171832528714,-17.156464355187154,-17.922704021909453]
[null,"Less: Capital Expenditues",null,null,null,{"$f":"F354","v":0},{"$f":"G354","v":115.34999999999994},32.320000000000043,61.02000000000001,93.509999999999934,330.33000000000004,-90.35000000000008,7.2400000000000606,22.539999999999935,119.04000000000003,81.220000000000056,24.879999999999988,286.23999999999984,575.35000000000014,109.40999999999995,168.30438000000001,170.68456336802797,174.09825463538854,177.77998446472091,181.75526576774067,186.05260370504024,190.70391879766623,195.92656070417198,201.80435752529715,207.85848825105609,{"$f":"AE354","v":214.09424289858777},220.51707018554541,227.13258229111179,233.94655975984514,240.9649565526405,248.19390524921977,255.63972240669636,263.30891407889726]
[null,"Add: Changes in Provisions",null,null,null,{"$f":"F352","v":2.29},{"$f":"G352","v":6.1599999999999993},4.0100000000000016,8.16,2.0399999999999991,-6.5100000000000016,8.360000000000003,16.289999999999996,-22.889999999999997,3.629999999999999,-1.2100000000000009,13.850000000000001,13.369999999999997,-23.389999999999997,-16.63,6.4953650000000023,0.19834861400232917,0.28447427228004685,0.30681081911103014,0.33127344191831298,0.35811149477496507,0.38760959105216664,0.43522015887547916,0.48981640176043229,0.50451089381324365,{"$f":"AE352","v":0.51964622062763866},0.53523560724647012,0.55129267546386629,0.56783145572778082,0.58486639939961194,0.60241239138160552,0.62048476312304857,0.63909930601674247]
[null,"Less: Taxes on EBIT",null,null,null,{"$f":"F432","v":-1.1976676384839513},{"$f":"G432","v":19.819625741670478},31.672580117724017,52.711218130311579,50.427286821705422,35.914788683199447,61.279529517699302,68.054415850329235,47.626849057469173,-83.929569377990404,23.243113629275353,4.4684468136661026,16.750015995905091,-0.58885813148788924,18.304477967447422,13.132311300000033,9.9041271251061467,7.4048644795527396,4.8653946358988494,2.291811367320618,-0.30798961200992214,-2.9240219329893677,-5.374142236388721,-7.609803272091157,-10.110910817953261,{"$f":"AE432","v":-12.883988522355486},-15.937046785488496,-19.279528350461803,-22.922266939198735,-26.877457703004048,-31.15863842234042,-35.780680536124528,-40.759789210018418]
[null,"Free Cash Flow",null,null,null,{"$f":"F416-F417-F418+F419-F420","v":-27.072332361515993},{"$f":"G416-G417-G418+G419-G420","v":-27.85962574167041},50.477419882275946,85.438781869688313,84.762713178294689,2.6352113168004934,473.72047048230058,119.44558414967085,125.96315094253094,220.04956937799028,106.2868863707245,250.69155318633383,-251.75001599590482,-434.91114186851223,26.535522032552738,-135.16428759999988,7.7611601542823614,2.8213725340839053,-2.8504303084869091,-8.6986621379989639,-14.716348750830624,-20.894189429596416,-26.945381113028503,-32.907966600635987,-39.577993290730696,{"$f":"AE416-AE417-AE418+AE419-AE420","v":-46.648963906352826},-54.152944472682741,-62.1227654148868,-70.592178547013958,-79.596008201093696,-89.170297864843917,-99.352453565937424,-110.18138512768033]
[]
[null,"Free Cash Flow in Explicit Period",null,null,null,{"$f":"IF(F5,F421)","v":false},{"$f":"IF(G5,G421)","v":false},false,false,false,false,false,false,false,false,false,false,{"$f":"IF(R5,R421)","v":false},false,false,false,7.7611601542823614,2.8213725340839053,-2.8504303084869091,-8.6986621379989639,-14.716348750830624,-20.894189429596416,-26.945381113028503,false,false,{"$f":"IF(AE5,AE421)","v":false},false,false,false,false,false,false,false]
[]
[null,"NPV of Cash Flow End of Year",null,{"$f":"E407","v":0.08},{"$f":"NPV(D425,423:423)","v":-37.956362542868298}]
[null,"NPV with 1/2 Year Adjustment",null,0.5,{"$f":"E425*(1+D425)^D426","v":-39.445409036851274},{"$f":"_xlfn.FORMULATEXT(E426)","v":"=E425*(1+D425)^D426"}]
[]
[null,"EBITDA",null,null,null,{"$f":"F416","v":11.200000000000045},{"$f":"G416","v":75.360000000000014},119.59000000000003,191.1099999999999,223.71000000000004,195.48000000000002,269.50999999999976,293.40000000000009,238.69000000000005,186.55999999999995,177.94999999999982,126.23000000000002,123.59000000000015,83.5,221.09000000000015,187.8420450000001,180.6377992620769,175.58821274731849,170.55387040298228,165.56883964253689,160.67361190917291,155.91617599991037,151.85246120811735,148.66912342979367,145.00333993739218,{"$f":"AE416","v":140.82129008045354},136.08717122505413,130.76309092610154,124.80895344639589,118.18234033192402,110.83838473812511,102.72963918632422,93.80593641327232]
[null,"Less: Depreciation",null,null,null,{"$f":"F325","v":15.15},{"$f":"G325","v":22.66},38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,149.2176,151.5080136,153.80919957216338,156.24388617975038,158.82821797394683,161.57946370920209,164.51624050870262,167.65876190337829,171.05089775947354,174.74131293137236,{"$f":"AE325","v":178.71537396973437},182.96083824119677,187.46758607451861,192.22738562050981,197.23368651723004,202.48143892147928,207.96693488080811,213.68766938391471]
[null,"EBIT",null,null,null,{"$f":"F428-F429","v":-3.9499999999999549},{"$f":"G428-G429","v":52.700000000000017},81.05000000000004,151.39999999999989,179.04000000000002,140.47000000000003,205.71999999999977,237.1100000000001,178.39000000000004,128.97999999999996,121.73999999999981,54.560000000000016,54.200000000000145,-13.969999999999999,124.35000000000015,38.624445000000094,29.129785662076898,21.779013175155114,14.309984223231908,6.7406216685900517,-0.90585180002918264,-8.6000645087922578,-15.806300695260944,-22.381774329679871,-29.737972993980179,{"$f":"AE428-AE429","v":-37.894083889280836},-46.873667016142633,-56.704495148417067,-67.418432174113917,-79.051346185306016,-91.643054183354167,-105.23729569448389,-119.88173297064239]
[null,"Tax Rate",null,null,null,{"$f":"F337","v":0.30320699708454812},{"$f":"G337","v":0.37608397991784576},0.39077828646173968,0.3481586402266289,0.2816537467700258,0.25567586447782048,0.2978783274241657,0.28701621968845348,0.26698160803559146,-0.65071770334928225,0.19092421249610145,8.1899685001211531E-2,0.30904088553330344,4.2151620006291288E-2,0.14720127034537514,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,{"$f":"AE337","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34]
[null,"Operating Tax",null,null,null,{"$f":"F431*F430","v":-1.1976676384839513},{"$f":"G431*G430","v":19.819625741670478},31.672580117724017,52.711218130311579,50.427286821705422,35.914788683199447,61.279529517699302,68.054415850329235,47.626849057469173,-83.929569377990404,23.243113629275353,4.4684468136661026,16.750015995905091,-0.58885813148788924,18.304477967447422,13.132311300000033,9.9041271251061467,7.4048644795527396,4.8653946358988494,2.291811367320618,-0.30798961200992214,-2.9240219329893677,-5.374142236388721,-7.609803272091157,-10.110910817953261,{"$f":"AE431*AE430","v":-12.883988522355486},-15.937046785488496,-19.279528350461803,-22.922266939198735,-26.877457703004048,-31.15863842234042,-35.780680536124528,-40.759789210018418]
[]
[null,"Normalised Cash Flow for Terminal Period"]
[null,"Working Capital less Provision to EBITDA",null,null,null,{"$f":"(F280-F281)/F416","v":3.5241071428571278},{"$f":"(G280-G281)/G416","v":9.9787685774946899E-2},0.10569445605819901,2.3965255611951328E-2,-1.8327298734969384E-3,-0.88914466953140969,-1.2947571518682062,-0.85306748466257654,-0.87029201055762684,-1.4811856775300174,-1.7371733633043009,-3.6674324645488388,-3.1603689618901165,-5.3525748502994013,-1.71920937174906,-1.2698454102754251,-1.3631831825413283,-1.4521401237449534,-1.5491865810602954,-1.6548967989525496,-1.7697616477588827,-1.8941173082585667,-2.0222135440050515,-2.150383082868605,-2.2955458289238853,{"$f":"(AE280-AE281)/AE416","v":-2.461288434190025},-2.6522832168224841,-2.8747325809020432,-3.1370512121160905,-3.4509489984977688,-3.8332190985668895,-4.3088320552548272,-4.916603184331815]
[null,"WC/EBITDA x g/(1+g)",null,null,{"$f":"E408","v":0.04},{"$f":"F435*$E$436/(1+$F$435)","v":3.1158476416025236E-2},{"$f":"G435*$E$436/(1+$F$435)","v":8.8227517716945659E-4},9.3450002593395138E-4,2.1188937268905132E-4,-1.6204124399578274E-5,-7.8613935652274095E-3,-1.1447625893762746E-2,-7.5424162843662048E-3,-7.6947073362900759E-3,-1.3095938100127295E-2,-1.5359259261107745E-2,-3.2425690627943267E-2,-2.7942476710613319E-2,-4.7324916773912366E-2,-1.5200430206109759E-2,-1.1227368142952287E-2,-1.2052616257716935E-2,-1.2839131151327043E-2,-1.3697169692421841E-2,-1.4631809076983318E-2,-1.5647389346674204E-2,-1.6746882851782923E-2,-1.787944874115386E-2,-1.901266274176314E-2,-2.0296122584525442E-2,{"$f":"AE435*$E$436/(1+$F$435)","v":-2.1761539737855433E-2},-2.3450224612916459E-2,-2.5417015911666067E-2,-2.7736312276061045E-2,-3.0511646957312129E-2,-3.3891497062521654E-2,-3.8096640235922026E-2,-4.3470263007315185E-2]
[null,"WC Changes at Terminal Growth",null,null,null,{"$f":"F436*F428","v":0.34897493585948408},{"$f":"G436*G428","v":6.6488257351490263E-2},0.11175685810144127,4.049417801460458E-2,-3.6250246694296564E-3,-1.5367452141306541,-3.0852496546279951,-2.2129449378330452,-1.8366496940990786,-2.4431782119597476,-2.7331801855141205,-4.0930949279652795,-3.453410696664704,-3.9516305506216827,-3.3606631142688088,-2.1089717919400108,-2.1771580761443161,-2.254400092089937,-2.3361053046089713,-2.4225716507472668,-2.5141225632792579,-2.6111099341684669,-2.7150382963885891,-2.8265959038842237,-2.9430055625349256,{"$f":"AE436*AE428","v":-3.0644881000218569},-3.191274732163941,-3.3236075627273594,-3.4617401076376018,-3.6059378447965762,-3.7564787907668125,-3.9136541056474714,-4.0777687275324324]
[]
[null,"Depreciation Expense",null,null,null,{"$f":"F429","v":15.15},{"$f":"G429","v":22.66},38.54,39.71,44.67,55.01,63.79,56.29,60.3,57.58,56.21,71.67,69.39,97.47,96.74,149.2176,151.5080136,153.80919957216338,156.24388617975038,158.82821797394683,161.57946370920209,164.51624050870262,167.65876190337829,171.05089775947354,174.74131293137236,{"$f":"AE429","v":178.71537396973437},182.96083824119677,187.46758607451861,192.22738562050981,197.23368651723004,202.48143892147928,207.96693488080811,213.68766938391471]
[null,"Stable Rate of Capital Expenditure to Depreciation",null,null,{"$f":"E412","v":1.2087347483346722},{"$f":"$E$440","v":1.2087347483346722},{"$f":"$E$440","v":1.2087347483346722},1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722,1.2087347483346722]
[null,"Normalised Capital Expenditures",null,null,null,{"$f":"F439*F440","v":18.312331437270284},{"$f":"G439*G440","v":27.389929397263671},46.584637200818264,47.998856856369834,53.994181208109808,66.49249850589031,77.105189596268744,68.039678983758691,72.886705324580731,69.59894680911043,67.942980203891921,86.630019413145959,83.874104186942901,117.8153759201805,116.93299955389618,180.36449818310379,183.13300068948209,185.91452413641628,188.85741444031174,191.9811860811831,195.30671240259369,198.85649656825308,202.6549713753827,206.755163855717,211.21589690977257,{"$f":"AE439*AE440","v":216.01948257884371},221.15112276657365,226.59858547469176,232.35192058103891,238.40321043552368,244.74635111719655,251.37686069508675,258.29171127498881]
[]
[null,"Un-Normalised Cash Flow",null,null,null,{"$f":"F421","v":-27.072332361515993},{"$f":"G421","v":-27.85962574167041},50.477419882275946,85.438781869688313,84.762713178294689,2.6352113168004934,473.72047048230058,119.44558414967085,125.96315094253094,220.04956937799028,106.2868863707245,250.69155318633383,-251.75001599590482,-434.91114186851223,26.535522032552738,-135.16428759999988,7.7611601542823614,2.8213725340839053,-2.8504303084869091,-8.6986621379989639,-14.716348750830624,-20.894189429596416,-26.945381113028503,-32.907966600635987,-39.577993290730696,{"$f":"AE421","v":-46.648963906352826},-54.152944472682741,-62.1227654148868,-70.592178547013958,-79.596008201093696,-89.170297864843917,-99.352453565937424,-110.18138512768033]
[null,"Normalised Cash Flow ",null,null,null,{"$f":"F421+F417+F418-F437-F441","v":-3.9736387346457711},{"$f":"G421+G417+G418-G437-G441","v":34.243956603714373},45.231025823356305,98.519430835303893,121.33215699485422,88.099458025040931,142.57053054065977,175.80885010374521,97.12309531204923,206.96380078083968,88.287086352346648,53.074628701153216,39.789290513816852,-53.164887238070918,72.583185592925346,2.9495723088362809,-10.023821862364713,-15.19230150428055,-20.526022549508326,-25.950312713301258,-31.452876823356661,-37.017579110132715,-42.278109475612553,-47.159824848187526,-52.654129698078947,{"$f":"AE421+AE417+AE418-AE437-AE441","v":-58.730069655385194},-65.4003944166206,-72.6810659599372,-80.591128632078892,-89.152608156399396,-98.390436774582611,-108.33240210386748,-119.00911761814891]
[]
[null,"Growth Rate Factor",null,null,{"$f":"(1+E408)/(E407-E408)","v":26},{"$f":"$E$446","v":26},{"$f":"$E$446","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,"Terminal Value and PV",null,null,{"$f":"NPV($D$425,F447:AD447)*(1+$D$425)^$D$426","v":-666.55270665827834},{"$f":"IF(F5,F446*F444*F6)","v":false},{"$f":"IF(G5,G446*G444*G6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,-1099.2308463659265,false,false,{"$f":"IF(AE5,AE446*AE444*AE6)","v":false},false,false,false,false,false,false,false]
[]
[null,"EV/EBITDA Multiple",null,null,{"$f":"E409","v":8},{"$f":"$E$449","v":8},{"$f":"$E$449","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Terminal Value and PV",null,null,{"$f":"NPV($D$425,F450:AD450)*(1+$D$425)^$D$426","v":736.64358576267364},{"$f":"IF(F5,F449*F428*(F6))","v":false},{"$f":"IF(G5,G449*G428*(G6))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,1214.8196896649388,false,false,{"$f":"IF(AE5,AE449*AE428*(AE6))","v":false},false,false,false,false,false,false,false]
[]
[null,null,"ROI","g","WACC"]
[null,"Value Driver",{"$f":"E410+E407","v":0.1},{"$f":"E408","v":0.04},{"$f":"E407","v":0.08},{"$f":"(1-$D$453/$C$453)/($E$453-$D$453)*(1+$D$453)","v":15.600000000000003},{"$f":"(1-$D$453/$C$453)/($E$453-$D$453)*(1+$D$453)","v":15.600000000000003},15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003]
[null,"NOPAT",null,null,null,{"$f":"F430-F432","v":-2.7523323615160038},{"$f":"G430-G432","v":32.880374258329539},49.377419882276023,98.688781869688313,128.6127131782946,104.55521131680058,144.44047048230047,169.05558414967086,130.76315094253087,212.90956937799035,98.496886370724454,50.091553186333911,37.449984004095057,-13.38114186851211,106.04552203255273,25.492133700000061,19.225658536970752,14.374148695602376,9.4445895873330592,4.4488103012694342,-0.5978621880192605,-5.6760425758028905,-10.432158458872223,-14.771971057588715,-19.627062176026918,{"$f":"AE430-AE432","v":-25.010095366925349},-30.936620230654135,-37.424966797955264,-44.496165234915182,-52.173888482301969,-60.48441576101375,-69.456615158359369,-79.121943760623964]
[null,"Terminal Value and PV",null,null,{"$f":"NPV($D$425,F455:AD455)*(1+$D$425)^$D$426","v":-98.683458791747498},{"$f":"IF(F5,F6*F454*F453)","v":false},{"$f":"IF(G5,G6*G454*G453)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,{"$f":"IF(X5,X6*X454*X453)","v":0},0,0,0,-162.74167195840673,false,false,{"$f":"IF(AE5,AE6*AE454*AE453)","v":false},false,false,false,false,false,false,false]
[]
[null,"Value Driver - Immediate ROIC"]
[null,"Invested Capital",null,null,null,{"$f":"F283","v":344.87999999999994},{"$f":"G283","v":375.24999999999994},405.07,411.14499999999998,439.69499999999999,512.57999999999993,398.9,259.06499999999994,286.27,285.10000000000002,277.63499999999999,173.44,217.74,573.10500000000002,823.625,943.70821065000018,1029.7686704913444,1041.2773077634479,1053.201205792117,1065.922451959661,1079.5554314607007,1094.2237481690031,1110.0894329229782,1127.4140420215799,1146.4575053504554,{"$f":"AE283","v":1167.2524051775208},1189.6800015682488,1213.6370629977291,1239.0339689622442,1265.793035477689,1293.8470363890001,1323.1378966447041,1353.6155365320212]
[null,"ROIC",null,null,{"$f":"C453","v":0.1},{"$f":"$E$459","v":0.1},{"$f":"$E$459","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Income",null,null,null,{"$f":"F458*F459","v":34.487999999999992},{"$f":"G458*G459","v":37.524999999999999},40.507000000000005,41.1145,43.969500000000004,51.257999999999996,39.89,25.906499999999994,28.626999999999999,28.510000000000005,27.763500000000001,17.344000000000001,21.774000000000001,57.310500000000005,82.362500000000011,94.37082106500003,102.97686704913446,104.12773077634479,105.3201205792117,106.5922451959661,107.95554314607007,109.42237481690032,111.00894329229783,112.74140420215799,114.64575053504555,{"$f":"AE458*AE459","v":116.72524051775208},118.96800015682489,121.36370629977291,123.90339689622442,126.57930354776892,129.38470363890002,132.31378966447042,135.36155365320212]
[null,"Multiplier",null,null,null,{"$f":"F453","v":15.600000000000003},{"$f":"G453","v":15.600000000000003},15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,{"$f":"AE453","v":15.600000000000003},15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003]
[null,"Value Driver - Immediate ROIC",null,null,{"$f":"NPV($D$425,F462:AD462)*(1+$D$425)^$D$426","v":1050.0939497889087},{"$f":"IF(F5,F6*F461*F460)","v":false},{"$f":"IF(G5,G6*G461*G460)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,{"$f":"IF(X5,X6*X461*X460)","v":0},0,0,0,1731.7395153598466,false,false,{"$f":"IF(AE5,AE6*AE461*AE460)","v":false},false,false,false,false,false,false,false]
[]
[null,"Value Driver - Interpolated ROIC"]
[null,"ROIC Progression",{"$f":"F3","v":2004},{"$f":"E5","v":2026},2040]
[null,"ROIC  ",null,{"$f":"MAX(LOOKUP(D465,3:3,289:289),0)","v":0},{"$f":"E459","v":0.1}]
[]
[null,"Extended Time Line",null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"Post Explicit Period",null,null,{"$f":"D6","v":2026},{"$f":"AND(F468>$E$469,F468<=$E$470)","v":false},{"$f":"AND(G468>$E$469,G468<=$E$470)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,{"$f":"AND(AE468>$E$469,AE468<=$E$470)","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Final Valuation Period",null,null,{"$f":"E465","v":2040},{"$f":"F468=$E$470","v":false},{"$f":"G468=$E$470","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AE468=$E$470","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Growth Rate Index After Explicit Period",null,null,{"$f":"E408","v":0.04},{"$f":"IF(F469,$E$471,0)","v":0},{"$f":"IF(G469,$E$471,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.04,0.04,{"$f":"IF(AE469,$E$471,0)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Invested Capital with Growth",null,null,null,{"$f":"IF(F469,E472*(1+F471),F458)","v":344.87999999999994},{"$f":"IF(G469,F472*(1+G471),G458)","v":375.24999999999994},405.07,411.14499999999998,439.69499999999999,512.57999999999993,398.9,259.06499999999994,286.27,285.10000000000002,277.63499999999999,173.44,217.74,573.10500000000002,823.625,943.70821065000018,1029.7686704913444,1041.2773077634479,1053.201205792117,1065.922451959661,1079.5554314607007,1094.2237481690031,1110.0894329229782,1154.4930102398973,1200.6727306494934,{"$f":"IF(AE469,AD472*(1+AE471),AE458)","v":1248.6996398754732},{"$f":"IF(AF469,AE472*(1+AF471),AF458)","v":1298.6476254704921},{"$f":"IF(AG469,AF472*(1+AG471),AG458)","v":1350.5935304893119},{"$f":"IF(AH469,AG472*(1+AH471),AH458)","v":1404.6172717088843},{"$f":"IF(AI469,AH472*(1+AI471),AI458)","v":1460.8019625772397},{"$f":"IF(AJ469,AI472*(1+AJ471),AJ458)","v":1519.2340410803292},{"$f":"IF(AK469,AJ472*(1+AK471),AK458)","v":1580.0034027235424},{"$f":"IF(AL469,AK472*(1+AL471),AL458)","v":1643.2035388324841},1708.9316803857835,1777.2889476012149,1848.3805055052635,1922.3157257254741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interpolated ROIC After Explicit Period",null,null,null,{"$f":"interpolate_look_up(F468,465:465,466:466)","v":0},{"$f":"interpolate_look_up(G468,465:465,466:466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"interpolate_look_up(AE468,465:465,466:466)","v":0},0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"NOPAT After Explicit Period",null,null,null,{"$f":"F473*F472","v":0},{"$f":"G473*G472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE473*AE472","v":0},0,0,0,0,0,0,0,0,0,0,192.23157257254741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow from NOPAT less Change in Invested Capital",null,null,null,{"$f":"IF(F469,F474-(F472-E472))","v":false},{"$f":"IF(G469,G474-(G472-F472))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-44.403577316919154,-46.17972040959603,{"$f":"IF(AE469,AE474-(AE472-AD472))","v":-48.026909225979807},{"$f":"IF(AF469,AF474-(AF472-AE472))","v":-49.947985595018963},{"$f":"IF(AG469,AG474-(AG472-AF472))","v":-51.945905018819758},{"$f":"IF(AH469,AH474-(AH472-AG472))","v":-54.023741219572457},{"$f":"IF(AI469,AI474-(AI472-AH472))","v":-56.184690868355347},{"$f":"IF(AJ469,AJ474-(AJ472-AI472))","v":-58.432078503089542},{"$f":"IF(AK469,AK474-(AK472-AJ472))","v":-60.769361643213188},{"$f":"IF(AL469,AL474-(AL472-AK472))","v":-63.200136108941706},-65.728141553299338,-68.35726721543142,-71.091557904048614,118.29635235233684,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Multiplier from Stable ROIC",null,null,null,{"$f":"$F$461","v":15.600000000000003},{"$f":"$F$461","v":15.600000000000003},15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003,15.600000000000003]
[null,"Cash Flow from Final Stable ROIC",null,null,null,{"$f":"IF(F469,F476*F470*F472*F471)","v":false},{"$f":"IF(G469,G476*G470*G472*G471)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,{"$f":"IF(AE469,AE476*AE470*AE472*AE471)","v":0},0,0,0,0,0,0,0,0,0,0,1199.5250128526961,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Total Cash Flow After Explicit Period",null,{"$f":"E453","v":0.08},{"$f":"NPV(D478,F478:BJ478)","v":18.223077284213584},{"$f":"IF(F469,F477+F475)","v":false},{"$f":"IF(G469,G477+G475)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-44.403577316919154,-46.17972040959603,{"$f":"IF(AE469,AE477+AE475)","v":-48.026909225979807},-49.947985595018963,-51.945905018819758,-54.023741219572457,-56.184690868355347,-58.432078503089542,-60.769361643213188,-63.200136108941706,-65.728141553299338,-68.35726721543142,-71.091557904048614,1317.8213652050331,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Enterprise Value to Equity Value Bridge"]
[]
[null,null,{"$f":"D5-1","v":2019},null,null,"Book Value","Value/Bk","Market"]
[null,"Total Debt",null,null,null,{"$f":"-LOOKUP(C482,3:3,387:387)","v":-1227.3396132760001},1,{"$f":"F483*G483","v":-1227.3396132760001}]
[null,"Investments",null,null,null,{"$f":"LOOKUP(C482,3:3,370:370)","v":2128.8434999999999},1,{"$f":"F484*G484","v":2128.8434999999999}]
[null,"Cash",null,null,null,{"$f":"LOOKUP(C482,3:3,365:365)","v":81.347117000000011},1,{"$f":"F485*G485","v":81.347117000000011}]
[null,"Total Enterprise Value to Equity Value Bridge",null,null,null,null,null,{"$f":"SUM(H483:H485)","v":982.85100372399984}]
[]
[null,null,null,null,null,null,null,null,"Immediate","Interpolated"]
[null,"Alternative Valuations",null,null,"Current","Growth","EV/EBITDA","Value Dr","Value Dr","Value Dr"]
[]
[null,"Explictit Value",null,null,null,{"$f":"E426","v":-39.445409036851274},{"$f":"F491","v":-39.445409036851274},{"$f":"G491","v":-39.445409036851274},{"$f":"H491","v":-39.445409036851274},{"$f":"I491","v":-39.445409036851274}]
[null,"Add: Terminal Value",null,null,null,{"$f":"E447","v":-666.55270665827834},{"$f":"E450","v":736.64358576267364},{"$f":"E455","v":-98.683458791747498},{"$f":"E462","v":1050.0939497889087},{"$f":"E478","v":18.223077284213584}]
[null,"Total Enterprise Value",null,null,null,{"$f":"SUM(F491:F492)","v":-705.99811569512963},{"$f":"SUM(G491:G492)","v":697.19817672582235},{"$f":"SUM(H491:H492)","v":-138.12886782859877},{"$f":"SUM(I491:I492)","v":1010.6485407520574},{"$f":"SUM(J491:J492)","v":-21.22233175263769}]
[null,"EV to Equity Bridge",null,null,null,{"$f":"$H$486","v":982.85100372399984},{"$f":"$H$486","v":982.85100372399984},{"$f":"$H$486","v":982.85100372399984},{"$f":"$H$486","v":982.85100372399984},{"$f":"$H$486","v":982.85100372399984}]
[null,"Equity Value",null,null,null,{"$f":"SUM(F493:F494)","v":276.85288802887021},{"$f":"SUM(G493:G494)","v":1680.0491804498222},{"$f":"SUM(H493:H494)","v":844.72213589540104},{"$f":"SUM(I493:I494)","v":1993.4995444760573},{"$f":"SUM(J493:J494)","v":961.62867197136211}]
[null,"Shares",2018,null,null,{"$f":"LOOKUP(C496,3:3,399:399)","v":23.173678532901853},{"$f":"F496","v":23.173678532901853},{"$f":"G496","v":23.173678532901853},{"$f":"H496","v":23.173678532901853},{"$f":"I496","v":23.173678532901853}]
[null,"Equity Value per Share",null,null,{"$f":"LOOKUP(C496,3:3,127:127)","v":44.25},{"$f":"F495/F496","v":11.946868410891094},{"$f":"G495/G496","v":72.49816545372795},{"$f":"H495/H496","v":36.451793127969282},{"$f":"I495/I496","v":86.024303031808188},{"$f":"J495/J496","v":41.496591514637927}]
[]
[null,"Book Value of Equity",2019,null,null,{"$f":"LOOKUP(C499,3:3,388:388)","v":2006.8874250240001},{"$f":"F499","v":2006.8874250240001},{"$f":"G499","v":2006.8874250240001},{"$f":"H499","v":2006.8874250240001},{"$f":"I499","v":2006.8874250240001}]
[null,"Value to Book",null,null,{"$f":"LOOKUP(C496,3:3,122:122)","v":1.02},{"$f":"F495/F499","v":0.1379513791240978},{"$f":"G495/G499","v":0.83714171482724331},{"$f":"H495/H499","v":0.42091156950933567},{"$f":"I495/I499","v":0.99332903261986272},{"$f":"J495/J499","v":0.479164232124212}]
[]
[null,"EBITDA",{"$f":"C499","v":2019},null,null,{"$f":"LOOKUP(C502,3:3,416:416)","v":187.8420450000001},{"$f":"F502","v":187.8420450000001},{"$f":"G502","v":187.8420450000001},{"$f":"H502","v":187.8420450000001},{"$f":"I502","v":187.8420450000001}]
[null,"EV/EBITDA",null,null,null,{"$f":"F493/F502","v":-3.7584669379804145},{"$f":"G493/G502","v":3.7116193913126425},{"$f":"H493/H502","v":-0.73534584777651191},{"$f":"I493/I502","v":5.3803105729180967},{"$f":"J493/J502","v":-0.11297966731909077}]
[]
[null,"Earnings",{"$f":"C502","v":2019},null,null,{"$f":"LOOKUP(C505,3:3,398:398)","v":116.84502720000006},{"$f":"F505","v":116.84502720000006},{"$f":"G505","v":116.84502720000006},{"$f":"H505","v":116.84502720000006},{"$f":"I505","v":116.84502720000006}]
[null,"P/E Ratio",null,null,null,{"$f":"F495/F505","v":2.3694024013104946},{"$f":"G495/G505","v":14.378439722335237},{"$f":"H495/H505","v":7.2294230754854114},{"$f":"I495/I505","v":17.061055932349138},{"$f":"J495/J505","v":8.2299494896378569}]

{"sheet":"Standalone Value Summary","index":16,"n_rows":24,"n_cols":21,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"WACC",{"$f":"'HT Media Model Valuation'!E407","v":0.08},null,"Revenue"]
[null,null,"Terminal Growth",{"$f":"'HT Media Model Valuation'!E408","v":0.04},null,"COGS"]
[null,null,"EV/EBITDA",{"$f":"'HT Media Model Valuation'!E409","v":8}]
[null,null,"ROIC/WACC Spread",{"$f":"'HT Media Model Valuation'!E410","v":0.02}]
[null,null,null,null,null,null,null,null,"McKinsey",{"$f":"'HT Media Model Valuation'!I488","v":"Immediate"},{"$f":"'HT Media Model Valuation'!J488","v":"Interpolated"}]
[null,null,"Alternative Valuations",null,null,{"$f":"'HT Media Model Valuation'!E489","v":"Current"},{"$f":"'HT Media Model Valuation'!F489","v":"Growth"},{"$f":"'HT Media Model Valuation'!G489","v":"EV/EBITDA"},{"$f":"'HT Media Model Valuation'!H489","v":"Value Dr"},{"$f":"'HT Media Model Valuation'!I489","v":"Value Dr"},{"$f":"'HT Media Model Valuation'!J489","v":"Value Dr"}]
[]
[null,null,"Explictit Value",null,null,null,{"$f":"'HT Media Model Valuation'!F491","v":-39.445409036851274},{"$f":"'HT Media Model Valuation'!G491","v":-39.445409036851274},{"$f":"'HT Media Model Valuation'!H491","v":-39.445409036851274},{"$f":"'HT Media Model Valuation'!I491","v":-39.445409036851274},{"$f":"'HT Media Model Valuation'!J491","v":-39.445409036851274}]
[null,null,"Add: Terminal Value",null,null,null,{"$f":"'HT Media Model Valuation'!F492","v":-666.55270665827834},{"$f":"'HT Media Model Valuation'!G492","v":736.64358576267364},{"$f":"'HT Media Model Valuation'!H492","v":-98.683458791747498},{"$f":"'HT Media Model Valuation'!I492","v":1050.0939497889087},{"$f":"'HT Media Model Valuation'!J492","v":18.223077284213584}]
[null,null,"Total Enterprise Value",null,null,null,{"$f":"'HT Media Model Valuation'!F493","v":-705.99811569512963},{"$f":"'HT Media Model Valuation'!G493","v":697.19817672582235},{"$f":"'HT Media Model Valuation'!H493","v":-138.12886782859877},{"$f":"'HT Media Model Valuation'!I493","v":1010.6485407520574},{"$f":"'HT Media Model Valuation'!J493","v":-21.22233175263769}]
[null,null,"EV to Equity Bridge",null,null,null,{"$f":"'HT Media Model Valuation'!F494","v":982.85100372399984},{"$f":"'HT Media Model Valuation'!G494","v":982.85100372399984},{"$f":"'HT Media Model Valuation'!H494","v":982.85100372399984},{"$f":"'HT Media Model Valuation'!I494","v":982.85100372399984},{"$f":"'HT Media Model Valuation'!J494","v":982.85100372399984}]
[null,null,"Equity Value",null,null,null,{"$f":"'HT Media Model Valuation'!F495","v":276.85288802887021},{"$f":"'HT Media Model Valuation'!G495","v":1680.0491804498222},{"$f":"'HT Media Model Valuation'!H495","v":844.72213589540104},{"$f":"'HT Media Model Valuation'!I495","v":1993.4995444760573},{"$f":"'HT Media Model Valuation'!J495","v":961.62867197136211}]
[null,null,"Shares",{"$f":"'HT Media Model Valuation'!C496","v":2018},null,null,{"$f":"'HT Media Model Valuation'!F496","v":23.173678532901853},{"$f":"'HT Media Model Valuation'!G496","v":23.173678532901853},{"$f":"'HT Media Model Valuation'!H496","v":23.173678532901853},{"$f":"'HT Media Model Valuation'!I496","v":23.173678532901853},{"$f":"'HT Media Model Valuation'!J496","v":23.173678532901853}]
[null,null,"Equity Value per Share",null,null,{"$f":"'HT Media Model Valuation'!E497","v":44.25},{"$f":"'HT Media Model Valuation'!F497","v":11.946868410891094},{"$f":"'HT Media Model Valuation'!G497","v":72.49816545372795},{"$f":"'HT Media Model Valuation'!H497","v":36.451793127969282},{"$f":"'HT Media Model Valuation'!I497","v":86.024303031808188},{"$f":"'HT Media Model Valuation'!J497","v":41.496591514637927}]
[]
[null,null,"Book Value of Equity",{"$f":"'HT Media Model Valuation'!C499","v":2019},null,null,{"$f":"'HT Media Model Valuation'!F499","v":2006.8874250240001},{"$f":"'HT Media Model Valuation'!G499","v":2006.8874250240001},{"$f":"'HT Media Model Valuation'!H499","v":2006.8874250240001},{"$f":"'HT Media Model Valuation'!I499","v":2006.8874250240001},{"$f":"'HT Media Model Valuation'!J499","v":2006.8874250240001},null,null,null,null,null,null,null,null,null,{"$f":"output","v":3864.517452539812}]
[null,null,"Value to Book",null,null,{"$f":"'HT Media Model Valuation'!E500","v":1.02},{"$f":"'HT Media Model Valuation'!F500","v":0.1379513791240978},{"$f":"'HT Media Model Valuation'!G500","v":0.83714171482724331},{"$f":"'HT Media Model Valuation'!H500","v":0.42091156950933567},{"$f":"'HT Media Model Valuation'!I500","v":0.99332903261986272},{"$f":"'HT Media Model Valuation'!J500","v":0.479164232124212}]
[]
[null,null,"EBITDA",{"$f":"'HT Media Model Valuation'!C502","v":2019},null,null,{"$f":"'HT Media Model Valuation'!F502","v":187.8420450000001},{"$f":"'HT Media Model Valuation'!G502","v":187.8420450000001},{"$f":"'HT Media Model Valuation'!H502","v":187.8420450000001},{"$f":"'HT Media Model Valuation'!I502","v":187.8420450000001},{"$f":"'HT Media Model Valuation'!J502","v":187.8420450000001}]
[null,null,"EV/EBITDA",null,null,null,{"$f":"'HT Media Model Valuation'!F503","v":-3.7584669379804145},{"$f":"'HT Media Model Valuation'!G503","v":3.7116193913126425},{"$f":"'HT Media Model Valuation'!H503","v":-0.73534584777651191},{"$f":"'HT Media Model Valuation'!I503","v":5.3803105729180967},{"$f":"'HT Media Model Valuation'!J503","v":-0.11297966731909077}]
[]
[null,null,"Earnings",{"$f":"'HT Media Model Valuation'!C505","v":2019},null,null,{"$f":"'HT Media Model Valuation'!F505","v":116.84502720000006},{"$f":"'HT Media Model Valuation'!G505","v":116.84502720000006},{"$f":"'HT Media Model Valuation'!H505","v":116.84502720000006},{"$f":"'HT Media Model Valuation'!I505","v":116.84502720000006},{"$f":"'HT Media Model Valuation'!J505","v":116.84502720000006}]
[null,null,"P/E Ratio",null,null,null,{"$f":"'HT Media Model Valuation'!F506","v":2.3694024013104946},{"$f":"'HT Media Model Valuation'!G506","v":14.378439722335237},{"$f":"'HT Media Model Valuation'!H506","v":7.2294230754854114},{"$f":"'HT Media Model Valuation'!I506","v":17.061055932349138},{"$f":"'HT Media Model Valuation'!J506","v":8.2299494896378569}]

{"sheet":"Acquistion Transaction","index":17,"n_rows":147,"n_cols":15,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
[null,null,"Transaction Period (End of Period)",2019]
[null,null,"Holding period",{"$f":"E2","v":8},8]
[null,null,"Exit year",{"$f":"D1+D2","v":2027}]
[]
["Consideration"]
[null,null,"Current Stock Price Date",{"$f":"MAX('HTMEDIA.NS (2)'!B:B)","v":"2019-04-11"}]
[null,null,"Stock Price",{"$f":"LOOKUP(D6,'HTMEDIA.NS (2)'!B:B,'HTMEDIA.NS (2)'!H:H)","v":40.25}]
[null,null,"Number of Shares"]
[null,null,"Total Market Capital",{"$f":"D7*D8","v":0}]
[null,null,"Less: Cash",{"$f":"LOOKUP(D1,'HT Media Model Valuation'!3:3,'HT Media Model Valuation'!365:365)","v":81.347117000000011}]
[null,null,"Market Capital Less Cash",{"$f":"D9-D10","v":-81.347117000000011}]
[]
[null,null,"Premium Paid Percent",{"$f":"E13/100","v":0.18},18]
[null,null,"Stock Price Including Premium",{"$f":"D7*(1+D13)","v":47.494999999999997}]
[null,null,"Total Consideration for Equity",{"$f":"D14*D8","v":0}]
[null,null,"Less: Cash",{"$f":"D10","v":81.347117000000011}]
[null,null,"Net Consideration for Equity",{"$f":"D15-D16","v":-81.347117000000011}]
[]
[null,null,"Earnings",{"$f":"LOOKUP(D1,'HT Media Model Valuation'!3:3,'HT Media Model Valuation'!398:398)","v":116.84502720000006}]
[null,null,"P/E Transaction Multiple",{"$f":"D17/D19","v":-0.69619665422954324}]
[]
[null,null,"Add: Debt",{"$f":"LOOKUP(D1,'HT Media Model Valuation'!3:3,'HT Media Model Valuation'!387:387)","v":1227.3396132760001}]
[null,null,"Less: Investments",{"$f":"LOOKUP(D1,'HT Media Model Valuation'!3:3,'HT Media Model Valuation'!370:370)","v":2128.8434999999999}]
[null,null,"Enterprise Value",{"$f":"D17+D22-D23","v":-982.85100372399984}]
[]
[null,null,"EBITDA",{"$f":"LOOKUP(D1,'HT Media Model Valuation'!3:3,'HT Media Model Valuation'!349:349)","v":187.8420450000001}]
[null,null,"EV/EBITDA",{"$f":"D24/D26","v":-5.232326999655478}]
[]
[null,null,"Exit P/E Multiple",15]
[]
["Synergies and Transaction Costs"]
[null,null,"Year of Transaction",0,1,2,5,10]
[null,null,"EBITDA-margin improvements",null,-0.05,1.4999999999999999E-2,0.03,0.04]
[null,null,"Include margin improvements",true]
[]
[null,null,"Arragement fee on debt",1.4999999999999999E-2]
[null,null,"Investment bank Fees",0.01]
[]
[null,null,"Existing debt repaid",{"$f":"LOOKUP(D1,'HT Media Model Valuation'!3:3,'HT Media Model Valuation'!387:387)","v":1227.3396132760001}]
[]
["Financing assumptions"]
[null,"A","Senior debt / EBITDA",0.4]
[null,null,"Interest on senior",0.06]
[]
[null,"B","Subordinated debt / EBITDA",0.25]
[null,null,"Interest on subordinated debt",0.08]
[]
[null,"C","Capitalizing debt",0.15]
[null,null,"Interest on capitalizing debt",0.12]
[]
[null,"Share Price of Acquiring Company",null,20]
[null,"Minimum Cash as Percent of Revenues",null,0.02]
[null,"Interest Income Rate",null,0.04]
[]
["Accounting Assumptions"]
[null,"Book Value of Inventories",null,{"$f":"LOOKUP(D1,'HT Media Model Valuation'!3:3,'HT Media Model Valuation'!367:367)","v":91.164872500000016}]
[null,"Fair Value of Inventories",null,85]
[null,"Writedown",null,{"$f":"D57-D56","v":-6.1648725000000155}]
[]
[null,"Book Value of Plant",null,{"$f":"LOOKUP(D1,'HT Media Model Valuation'!3:3,'HT Media Model Valuation'!369:369)","v":1262.5667800000001}]
[null,"Fair Value of Plant",null,1100]
[null,"Write-up",null,{"$f":"D61-D60","v":-162.56678000000011}]
[]
["Uses and Sources of Funds"]
[null,"Uses of Funds"]
[null,null,"Consideration Net of Cash"]
[null,null,"Retirement of Debt"]
[null,null,"Debt Fees"]
[null,null,"Banking Fees"]
[null,null,"Total",{"$f":"D82","v":0},{"$f":"SUM(D66:D69)","v":0}]
[null,"Sources of Funds"]
[null,null,"Cash Removed",{"$f":"D16","v":81.347117000000011}]
[null,null,"Senior Debt",null,{"$f":"D42","v":0.4}]
[null,null,"Bullet Debt",null,{"$f":"D45","v":0.25}]
[null,null,"Capitalising Debt",null,{"$f":"D48","v":0.15}]
[null,null,"Equity ",null,null,null,"total =other + debt fees"]
[null,null,"Total",{"$f":"SUM(D73:D76)","v":0},null,null,"debt fees =total debt * percent"]
[null,null,null,null,null,null,"total =other + total_debt * fee percent"]
[null,null,"Uses other Than Fees",{"$f":"D66+D67+D69","v":0},null,null,"total debt =total * debt pct"]
[null,null,"Debt Percent",{"$f":"SUM(E73:E75)","v":0.8},null,null,"total =other + total * debt percent * fee percent"]
[null,null,"Fee percent ",{"$f":"D36","v":1.4999999999999999E-2},null,null,"total - total * debt percent * fee percent =other"]
[null,null,"Computed Total",{"$f":"D79/(1-D80*D81)","v":0},null,null,"total * (1-debt percent* fee percent) =other"]
[null,null,"Total Debt",{"$f":"D82*D80","v":0},null,null,"total =other /(1-debt percent* fee percent)"]
[]
[null,null,"Share Price of Acquiring Company",{"$f":"D51","v":20}]
[null,null,"Number of Shares Issued",{"$f":"D76/D85","v":0}]
[]
["Goodwill and Pro-Forma"]
[null,null,"Consideration",{"$f":"D66","v":0}]
[null,null,"Less: Existing Book Value",{"$f":"LOOKUP(D1,'HT Media Model Valuation'!3:3,'HT Media Model Valuation'!388:388)","v":2006.8874250240001}]
[null,null,"Net",{"$f":"D89-D90","v":-2006.8874250240001}]
[null,null,"Less: Asset Write-up",{"$f":"D62","v":-162.56678000000011}]
[null,null,"Add: Asset Write-down",{"$f":"-D58","v":6.1648725000000155}]
[null,null,"Total Goodwill",{"$f":"D91-D92+D93","v":-1838.155772524}]
[null,null,"Write-off of negative goodwill",{"$f":"MAX(-D94,0)","v":1838.155772524}]
[null,null,"Final Goodwill",{"$f":"D94+D95","v":0}]
[]
[null,null,"Balance Sheet"]
[null,null,"Assets"]
[null,null,"Cash Balance",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!365:365)","v":81.347117000000011}]
[null,null,"Sundry Debtors",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!366:366)","v":218.79569400000003}]
[null,null,"Inventories",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!367:367)","v":91.164872500000016}]
[null,null,"Current Assets",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!368:368)","v":391.30768350000005}]
[null,null,"Net Plant Balance",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!369:369)","v":1262.5667800000001}]
[null,null,"Investment Balance",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!370:370)","v":2128.8434999999999}]
[null,null,"Total Assets",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!371:371)","v":3782.7179635000002}]
[]
[null,null,"Historic Asset"]
[null,null,"Difference"]
[null,null,"Check"]
[]
[null,null,"Liabilities and Capital"]
[null,null,"Equity Balance"]
[null,null,"Opening Balance",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!379:379)","v":1899.39}]
[null,null,"Add: New Equity",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!380:380)","v":0}]
[null,null,"Add: Income",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!381:381)","v":116.84502720000006}]
[null,null,"Less: Dividends",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!382:382)","v":9.3476021760000059}]
[null,null,"Closing Balance",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!383:383)","v":2006.8874250240001}]
[]
[null,null,"Current Liabilities",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!385:385)","v":534.46556020000003}]
[null,null,"Provisions",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!386:386)","v":14.025365000000003}]
[null,null,"Debt Balance",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!387:387)","v":1227.3396132760001}]
[null,null,"Equity Balance",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!388:388)","v":2006.8874250240001}]
[null,null,"Total Liabilities and Capital",{"$f":"LOOKUP($D$1,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!389:389)","v":3782.7179635000002}]
[]
[]
[null,null,null,null,"Remove Cash","Accounting","Retire Debt","Capitalise Debt Fees","New Debt Issues","Remove Existing Eq","Fee Write-off","Write-off Neg Gdwil","New Equity Issued","Total Adjustment","Pro-forma"]
[null,null,"Cash Balance",{"$f":"D100","v":81.347117000000011},{"$f":"-D72","v":-81.347117000000011},null,null,null,null,null,null,null,null,{"$f":"SUM(E128:M128)","v":-81.347117000000011},{"$f":"D128+N128","v":0}]
[null,null,"Sundry Debtors",{"$f":"D101","v":218.79569400000003},null,null,null,null,null,null,null,null,null,{"$f":"SUM(E129:M129)","v":0},{"$f":"D129+N129","v":218.79569400000003}]
[null,null,"Inventories",91.164872500000016,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E130:M130)","v":0},{"$f":"D130+N130","v":91.164872500000016}]
[null,null,"Current Assets",391.30768350000005,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E131:M131)","v":0},{"$f":"O128+O129+O130","v":309.96056650000003}]
[null,null,"Net Plant Balance",1262.5667800000001,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E132:M132)","v":0},{"$f":"D132+N132","v":1262.5667800000001}]
[null,null,"Investment Balance",2128.8434999999999,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E133:M133)","v":0},{"$f":"D133+N133","v":2128.8434999999999}]
[null,null,"Goodwill",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E134:M134)","v":0},{"$f":"D134+N134","v":0}]
[null,null,"Unamortised Debt Fee",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E135:M135)","v":0},{"$f":"D135+N135","v":0}]
[null,null,"Total Assets",{"$f":"D106","v":3782.7179635000002},{"$f":"SUM(E128:E133)","v":-81.347117000000011},null,null,null,null,null,null,null,null,{"$f":"SUM(E136:M136)","v":-81.347117000000011},{"$f":"O131+O132+O133+O134+O135","v":3701.3708465}]
[]
[null,null,"Current Liabilities",{"$f":"D120","v":534.46556020000003},null,null,null,null,null,null,null,null,null,{"$f":"SUM(E138:M138)","v":0},{"$f":"D138+N138","v":534.46556020000003}]
[null,null,"Provisions",{"$f":"D121","v":14.025365000000003},null,null,null,null,null,null,null,null,null,{"$f":"SUM(E139:M139)","v":0},{"$f":"D139+N139","v":14.025365000000003}]
[null,null,"Existing Debt",1227.3396132760001,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E140:M140)","v":0},{"$f":"D140+N140","v":1227.3396132760001}]
[null,null,"Senior Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E141:M141)","v":0},{"$f":"D141+N141","v":0}]
[null,null,"Bullet Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E142:M142)","v":0},{"$f":"D142+N142","v":0}]
[null,null,"Capitalising Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E143:M143)","v":0},{"$f":"D143+N143","v":0}]
[null,null,"Equity Balance",{"$f":"D123","v":2006.8874250240001},null,null,null,null,null,null,null,null,null,{"$f":"SUM(E144:M144)","v":0},{"$f":"D144+N144","v":2006.8874250240001}]
[null,null,"Total Liabilities and Capital",{"$f":"D124","v":3782.7179635000002},{"$f":"SUM(E138:E144)","v":0},null,{"$f":"SUM(G138:G144)","v":0},0,0,{"$f":"SUM(J138:J144)","v":0},{"$f":"SUM(K138:K144)","v":0},null,{"$f":"SUM(M138:M144)","v":0},{"$f":"SUM(E145:M145)","v":0},{"$f":"D145+N145","v":3782.7179635000002}]
[]
[null,null,"Check",null,null,null,null,null,null,null,null,null,null,{"$f":"N145-N136","v":81.347117000000011},{"$f":"O145-O136","v":81.347117000000253}]

{"sheet":"Acquisition Model","index":18,"n_rows":169,"n_cols":21,"rows_kept":169,"cut":false,"hidden":false,"merged":[]}
[null,null,"Premium",{"$f":"'Acquistion Transaction'!D13","v":0.18},null,null,null,null,null,"Equity IRR",{"$f":"D118","v":0}]
[null,"Acquisition Time Line","Terminal",{"$f":"'Acquistion Transaction'!D29","v":15},null,{"$f":"'Acquistion Transaction'!D1","v":2019},{"$f":"F2+1","v":2020},{"$f":"G2+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"P2+1","v":2030},2031,2032,2033,2034]
[null,"Acquistion Period",null,null,{"$f":"'Acquistion Transaction'!D1","v":2019},{"$f":"F2=$E$3","v":true},{"$f":"G2=$E$3","v":false},false,false,false,false,false,false,false,false,false,{"$f":"Q2=$E$3","v":false},{"$f":"R2=$E$3","v":false},{"$f":"S2=$E$3","v":false},{"$f":"T2=$E$3","v":false},{"$f":"U2=$E$3","v":false}]
[null,"Holding Period",null,null,{"$f":"'Acquistion Transaction'!D3","v":2027}]
[null,"Terminal Period",null,null,{"$f":"'Acquistion Transaction'!D3","v":2027},{"$f":"F2=$E$5","v":false},{"$f":"G2=$E$5","v":false},false,false,false,false,false,false,true,false,false,{"$f":"Q2=$E$5","v":false},false,false,false,false]
[null,"Period",null,null,null,{"$f":"E6+F4","v":0},{"$f":"F6+G4","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P6+Q4","v":0},0,0,0,0]
[]
["Pro-Forma Balance Sheet"]
[null,"Cash Balance",null,null,null,{"$f":"'Acquistion Transaction'!O128","v":0}]
[null,"Sundry Debtors",null,null,null,{"$f":"'Acquistion Transaction'!O129","v":218.79569400000003}]
[null,"Inventories",null,null,null,{"$f":"'Acquistion Transaction'!O130","v":91.164872500000016}]
[null,"Current Assets",null,null,null,{"$f":"'Acquistion Transaction'!O131","v":309.96056650000003}]
[null,"Net Plant Balance",null,null,null,{"$f":"'Acquistion Transaction'!O132","v":1262.5667800000001}]
[null,"Investment Balance",null,null,null,{"$f":"'Acquistion Transaction'!O133","v":2128.8434999999999}]
[null,"Goodwill",null,null,null,{"$f":"'Acquistion Transaction'!O134","v":0}]
[null,"Unamortised Debt Fee",null,null,null,{"$f":"'Acquistion Transaction'!O135","v":0}]
[null,"Total Assets",null,null,null,{"$f":"'Acquistion Transaction'!O136","v":3701.3708465}]
[null,null,null,null,null,{"$f":"'Acquistion Transaction'!O137","v":0}]
[null,"Current Liabilities",null,null,null,{"$f":"'Acquistion Transaction'!O138","v":534.46556020000003}]
[null,"Provisions",null,null,null,{"$f":"'Acquistion Transaction'!O139","v":14.025365000000003}]
[null,"Existing Debt",null,null,null,{"$f":"'Acquistion Transaction'!O140","v":1227.3396132760001}]
[null,"Senior Debt",null,null,null,{"$f":"'Acquistion Transaction'!O141","v":0}]
[null,"Bullet Debt",null,null,null,{"$f":"'Acquistion Transaction'!O142","v":0}]
[null,"Capitalising Debt",null,null,null,{"$f":"'Acquistion Transaction'!O143","v":0}]
[null,"Equity Balance",null,null,null,{"$f":"'Acquistion Transaction'!O144","v":2006.8874250240001}]
[null,"Total Liabilities and Capital",null,null,null,{"$f":"'Acquistion Transaction'!O145","v":3782.7179635000002}]
[]
[null,"Check",null,null,null,{"$f":"F26=F17","v":false}]
[]
[null,"Synergies - Margin Increase",null,{"$f":"'Acquistion Transaction'!D34","v":true},null,{"$f":"interpolate_look_up(F6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(G6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(H6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(I6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(J6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(K6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(L6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(M6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(N6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(O6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(P6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(Q6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(R6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(S6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(T6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0},{"$f":"interpolate_look_up(U6,'Acquistion Transaction'!32:32,'Acquistion Transaction'!33:33)*$D$30","v":0}]
[]
["Transferred Data"]
[null,"Revenues",null,null,null,null,{"$f":"LOOKUP(G2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1422.3713614002331},{"$f":"LOOKUP(H2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1450.8187886282378},{"$f":"LOOKUP(I2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1481.4998705393409},{"$f":"LOOKUP(J2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1514.6272147311722},{"$f":"LOOKUP(K2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1550.4383642086686},{"$f":"LOOKUP(L2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1589.1993233138853},{"$f":"LOOKUP(M2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1632.7213392014332},{"$f":"LOOKUP(N2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1681.7029793774764},{"$f":"LOOKUP(O2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1732.1540687588008},{"$f":"LOOKUP(P2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1784.1186908215648},{"$f":"LOOKUP(Q2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1837.6422515462118},{"$f":"LOOKUP(R2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1892.7715190925983},{"$f":"LOOKUP(S2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":1949.5546646653763},{"$f":"LOOKUP(T2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":2008.0413046053377},{"$f":"LOOKUP(U2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!237:237)","v":2068.2825437434981}]
[null,"Cost of Goods Sold"]
[null,"Employee Cost",null,null,null,null,{"$f":"LOOKUP(G$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":288.74475000000001},{"$f":"LOOKUP(H$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":303.18198750000005},{"$f":"LOOKUP(I$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":318.34108687500009},{"$f":"LOOKUP(J$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":334.2581412187501},{"$f":"LOOKUP(K$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":350.97104827968764},{"$f":"LOOKUP(L$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":368.51960069367203},{"$f":"LOOKUP(M$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":386.94558072835565},{"$f":"LOOKUP(N$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":406.29285976477343},{"$f":"LOOKUP(O$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":426.60750275301211},{"$f":"LOOKUP(P$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":447.93787789066272},{"$f":"LOOKUP(Q$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":470.33477178519587},{"$f":"LOOKUP(R$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":493.8515103744557},{"$f":"LOOKUP(S$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":518.54408589317848},{"$f":"LOOKUP(T$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":544.47129018783744},{"$f":"LOOKUP(U$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!240:240)","v":571.69485469722929}]
[null,"Other Costs",null,null,null,null,{"$f":"LOOKUP(G$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":597.39597178809788},{"$f":"LOOKUP(H$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":609.34389122385983},{"$f":"LOOKUP(I$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":622.2299456265232},{"$f":"LOOKUP(J$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":636.14343018709235},{"$f":"LOOKUP(K$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":651.18411296764077},{"$f":"LOOKUP(L$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":667.46371579183176},{"$f":"LOOKUP(M$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":685.74296246460199},{"$f":"LOOKUP(N$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":706.31525133854007},{"$f":"LOOKUP(O$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":727.50470887869631},{"$f":"LOOKUP(P$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":749.32985014505721},{"$f":"LOOKUP(Q$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":771.80974564940891},{"$f":"LOOKUP(R$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":794.9640380188913},{"$f":"LOOKUP(S$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":818.81295915945805},{"$f":"LOOKUP(T$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":843.37734793424181},{"$f":"LOOKUP(U$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!241:241)","v":868.67866837226916}]
[null,"Total Cash Operating Expense",null,null,null,null,{"$f":"LOOKUP(G$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1241.7335621381562},{"$f":"LOOKUP(H$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1275.2305758809193},{"$f":"LOOKUP(I$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1310.9460001363586},{"$f":"LOOKUP(J$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1349.0583750886353},{"$f":"LOOKUP(K$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1389.7647522994957},{"$f":"LOOKUP(L$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1433.283147313975},{"$f":"LOOKUP(M$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1480.8688779933159},{"$f":"LOOKUP(N$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1533.0338559476827},{"$f":"LOOKUP(O$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1587.1507288214086},{"$f":"LOOKUP(P$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1643.2974007411112},{"$f":"LOOKUP(Q$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1701.5550803211577},{"$f":"LOOKUP(R$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1762.0084281664967},{"$f":"LOOKUP(S$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1824.7457112189804},{"$f":"LOOKUP(T$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1889.8589642734137},{"$f":"LOOKUP(U$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!242:242)","v":1957.444159005373}]
[null,"EBITDA",null,null,null,null,{"$f":"LOOKUP(G$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":180.6377992620769},{"$f":"LOOKUP(H$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":175.58821274731849},{"$f":"LOOKUP(I$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":170.55387040298228},{"$f":"LOOKUP(J$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":165.56883964253689},{"$f":"LOOKUP(K$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":160.67361190917291},{"$f":"LOOKUP(L$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":155.91617599991037},{"$f":"LOOKUP(M$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":151.85246120811735},{"$f":"LOOKUP(N$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":148.66912342979367},{"$f":"LOOKUP(O$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":145.00333993739218},{"$f":"LOOKUP(P$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":140.82129008045354},{"$f":"LOOKUP(Q$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":136.08717122505413},{"$f":"LOOKUP(R$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":130.76309092610154},{"$f":"LOOKUP(S$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":124.80895344639589},{"$f":"LOOKUP(T$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":118.18234033192402},{"$f":"LOOKUP(U$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!244:244)","v":110.83838473812511}]
[null,"Capital Expenditures",null,null,null,null,{"$f":"LOOKUP(G$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":170.68456336802797},{"$f":"LOOKUP(H$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":174.09825463538854},{"$f":"LOOKUP(I$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":177.77998446472091},{"$f":"LOOKUP(J$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":181.75526576774067},{"$f":"LOOKUP(K$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":186.05260370504024},{"$f":"LOOKUP(L$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":190.70391879766623},{"$f":"LOOKUP(M$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":195.92656070417198},{"$f":"LOOKUP(N$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":201.80435752529715},{"$f":"LOOKUP(O$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":207.85848825105609},{"$f":"LOOKUP(P$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":214.09424289858777},{"$f":"LOOKUP(Q$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":220.51707018554541},{"$f":"LOOKUP(R$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":227.13258229111179},{"$f":"LOOKUP(S$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":233.94655975984514},{"$f":"LOOKUP(T$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":240.9649565526405},{"$f":"LOOKUP(U$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!246:246)","v":248.19390524921977}]
[null,"Change in Working Capital",null,null,null,null,{"$f":"LOOKUP(G$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-7.5137027713372504},{"$f":"LOOKUP(H$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-8.4518046294266469},{"$f":"LOOKUP(I$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-8.9342675700395375},{"$f":"LOOKUP(J$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-9.4483019126071213},{"$f":"LOOKUP(K$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-9.9965419382518235},{"$f":"LOOKUP(L$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-10.581921844117915},{"$f":"LOOKUP(M$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-11.319355987761924},{"$f":"LOOKUP(N$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-12.127647821015898},{"$f":"LOOKUP(O$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-12.661733311166699},{"$f":"LOOKUP(P$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-13.220354168798281},{"$f":"LOOKUP(Q$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-13.804672095073556},{"$f":"LOOKUP(R$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-14.415904924197775},{"$f":"LOOKUP(S$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-15.055329371508776},{"$f":"LOOKUP(T$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-15.724283917219111},{"$f":"LOOKUP(U$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!253:253)","v":-16.424171832528714}]
[null,"Change in Provisions",null,null,null,null,{"$f":"LOOKUP(G$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.19834861400232917},{"$f":"LOOKUP(H$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.28447427228004685},{"$f":"LOOKUP(I$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.30681081911103014},{"$f":"LOOKUP(J$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.33127344191831298},{"$f":"LOOKUP(K$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.35811149477496507},{"$f":"LOOKUP(L$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.38760959105216664},{"$f":"LOOKUP(M$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.43522015887547916},{"$f":"LOOKUP(N$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.48981640176043229},{"$f":"LOOKUP(O$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.50451089381324365},{"$f":"LOOKUP(P$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.51964622062763866},{"$f":"LOOKUP(Q$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.53523560724647012},{"$f":"LOOKUP(R$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.55129267546386629},{"$f":"LOOKUP(S$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.56783145572778082},{"$f":"LOOKUP(T$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.58486639939961194},{"$f":"LOOKUP(U$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!256:256)","v":0.60241239138160552}]
[null,"Pre-tax Cash Flow",null,null,null,null,{"$f":"LOOKUP(G$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":17.268590051383853},{"$f":"LOOKUP(H$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":9.6572884690765513},{"$f":"LOOKUP(I$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":1.4013426891898799},{"$f":"LOOKUP(J$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":-7.0693976545149724},{"$f":"LOOKUP(K$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":-15.740561352390477},{"$f":"LOOKUP(L$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":-24.593430544690122},{"$f":"LOOKUP(M$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":-33.189963667168186},{"$f":"LOOKUP(N$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":-41.497402676248015},{"$f":"LOOKUP(O$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":-50.697925896310451},{"$f":"LOOKUP(P$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":-60.572244869963583},{"$f":"LOOKUP(Q$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":-71.160462472664193},{"$f":"LOOKUP(R$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":-82.504879116276342},{"$f":"LOOKUP(S$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":-94.650108397668262},{"$f":"LOOKUP(T$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":-107.64319870289698},{"$f":"LOOKUP(U$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!258:258)","v":-121.53376106994754}]
[null,"Depreciation Expense",null,null,null,null,{"$f":"LOOKUP(G$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":151.5080136},{"$f":"LOOKUP(H$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":153.80919957216338},{"$f":"LOOKUP(I$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":156.24388617975038},{"$f":"LOOKUP(J$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":158.82821797394683},{"$f":"LOOKUP(K$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":161.57946370920209},{"$f":"LOOKUP(L$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":164.51624050870262},{"$f":"LOOKUP(M$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":167.65876190337829},{"$f":"LOOKUP(N$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":171.05089775947354},{"$f":"LOOKUP(O$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":174.74131293137236},{"$f":"LOOKUP(P$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":178.71537396973437},{"$f":"LOOKUP(Q$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":182.96083824119677},{"$f":"LOOKUP(R$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":187.46758607451861},{"$f":"LOOKUP(S$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":192.22738562050981},{"$f":"LOOKUP(T$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":197.23368651723004},{"$f":"LOOKUP(U$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!269:269)","v":202.48143892147928}]
[null,"Investment Income",null,null,null,null,{"$f":"LOOKUP(G$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":218.20645875000002},{"$f":"LOOKUP(H$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":229.11678168750007},{"$f":"LOOKUP(I$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":240.57262077187508},{"$f":"LOOKUP(J$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":252.6012518104688},{"$f":"LOOKUP(K$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":265.23131440099223},{"$f":"LOOKUP(L$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":278.49288012104188},{"$f":"LOOKUP(M$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":292.417524127094},{"$f":"LOOKUP(N$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":307.03840033344869},{"$f":"LOOKUP(O$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":322.39032035012116},{"$f":"LOOKUP(P$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":338.50983636762726},{"$f":"LOOKUP(Q$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":355.43532818600863},{"$f":"LOOKUP(R$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":373.20709459530912},{"$f":"LOOKUP(S$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":391.86744932507457},{"$f":"LOOKUP(T$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":411.46082179132827},{"$f":"LOOKUP(U$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!329:329)","v":432.03386288089479}]
[null,"Investment Increase",null,null,null,null,{"$f":"LOOKUP(G$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":106.44217500000013},{"$f":"LOOKUP(H$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":111.76428375000023},{"$f":"LOOKUP(I$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":117.35249793750017},{"$f":"LOOKUP(J$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":123.22012283437516},{"$f":"LOOKUP(K$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":129.38112897609381},{"$f":"LOOKUP(L$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":135.85018542489843},{"$f":"LOOKUP(M$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":142.64269469614374},{"$f":"LOOKUP(N$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":149.77482943095083},{"$f":"LOOKUP(O$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":157.26357090249849},{"$f":"LOOKUP(P$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":165.1267494476233},{"$f":"LOOKUP(Q$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":173.38308692000419},{"$f":"LOOKUP(R$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":182.05224126600478},{"$f":"LOOKUP(S$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":191.15485332930484},{"$f":"LOOKUP(T$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":200.71259599576979},{"$f":"LOOKUP(U$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!355:355)","v":210.74822579555894}]
[null,"Tax Rate",null,null,null,null,{"$f":"LOOKUP(G$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(H$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(I$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(J$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(K$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(L$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(M$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(N$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(O$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(P$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(Q$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(R$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(S$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(T$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34},{"$f":"LOOKUP(U$2,'HT Media Model Valuation'!$3:$3,'HT Media Model Valuation'!274:274)","v":0.34}]
[]
["Synergies"]
[null,"EBITDA Margin",null,null,null,null,{"$f":"G38/G33","v":0.12699763519159343},0.12102697740311091,0.11512243355167628,0.10931326073651947,0.10363108629034695,9.810989327303854E-2,9.3005742965537916E-2,8.8403912731858991E-2,8.3712726571312651E-2,7.8930449417357468E-2,{"$f":"Q38/Q33","v":7.4055312512840268E-2},6.9085512755807876E-2,6.4019212032619885E-2,5.8854536538107564E-2,5.3589576082536887E-2]
[null,"Margin Improvement",null,null,null,null,{"$f":"G30","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q30","v":0},0,0,0,0]
[null,"Total EBITD Margin",null,null,null,null,{"$f":"SUM(G49:G50)","v":0.12699763519159343},0.12102697740311091,0.11512243355167628,0.10931326073651947,0.10363108629034695,9.810989327303854E-2,9.3005742965537916E-2,8.8403912731858991E-2,8.3712726571312651E-2,7.8930449417357468E-2,{"$f":"SUM(Q49:Q50)","v":7.4055312512840268E-2},{"$f":"SUM(R49:R50)","v":6.9085512755807876E-2},{"$f":"SUM(S49:S50)","v":6.4019212032619885E-2},{"$f":"SUM(T49:T50)","v":5.8854536538107564E-2},{"$f":"SUM(U49:U50)","v":5.3589576082536887E-2}]
[null,"Adjusted EBITDA",null,null,null,null,{"$f":"G51*G33","v":180.6377992620769},175.58821274731849,170.55387040298228,165.56883964253689,160.67361190917291,155.91617599991037,151.85246120811735,148.66912342979367,145.00333993739218,140.82129008045354,{"$f":"Q51*Q33","v":136.08717122505413},{"$f":"R51*R33","v":130.76309092610154},{"$f":"S51*S33","v":124.80895344639589},{"$f":"T51*T33","v":118.18234033192402},{"$f":"U51*U33","v":110.83838473812511}]
[null,"EBITDA Improvement",null,null,null,null,{"$f":"G52-G38","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q52-Q38","v":0},{"$f":"R52-R38","v":0},{"$f":"S52-S38","v":0},{"$f":"T52-T38","v":0},{"$f":"U52-U38","v":0}]
[]
["Debt and Cash Structure"]
[null,"Cash as Percent of Revenues",null,{"$f":"'Acquistion Transaction'!D52","v":0.02},null,{"$f":"$D$56","v":0.02},{"$f":"$D$56","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Required Cash Balance",null,null,null,{"$f":"F56*F33","v":0},{"$f":"G56*G33*NOT(G5)*G4","v":0},{"$f":"H56*H33*NOT(H5)*H4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening Bash Balance",null,null,null,{"$f":"E61","v":0},{"$f":"F61","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P61","v":0},0,0,0,0]
[null,"Add: Change in Cash Balance",null,null,null,{"$f":"F57-E57","v":0},{"$f":"G57-F57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q57-P57","v":0},0,0,0,0]
[null,"Closing Cash Balance",null,null,null,{"$f":"F59+F60","v":0},{"$f":"G59+G60","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q59+Q60","v":0},{"$f":"R59+R60","v":0},{"$f":"S59+S60","v":0},{"$f":"T59+T60","v":0},{"$f":"U59+U60","v":0}]
[null,"Interest Income Rate",null,{"$f":"'Acquistion Transaction'!D53","v":0.04},null,{"$f":"$D$62","v":0.04},{"$f":"$D$62","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Income  ",null,null,null,{"$f":"F62*F59","v":0},{"$f":"G62*G59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Senior Debt"]
[null,"Opening Balance",null,null,null,null,{"$f":"F68","v":0},{"$f":"G68","v":0},0,0,0,0,0,0,0,0,{"$f":"P68","v":0},0,0,0,0]
[null,"Less: Repayment - Sweep from Cash Flow"]
[null,"Closing Balance",null,null,null,{"$f":"F22","v":0},{"$f":"G66-G67","v":0},{"$f":"H66-H67","v":0},0,0,0,0,0,0,0,0,{"$f":"Q66-Q67","v":0},{"$f":"R66-R67","v":0},{"$f":"S66-S67","v":0},{"$f":"T66-T67","v":0},{"$f":"U66-U67","v":0}]
[null,"Interest Rate",null,{"$f":"'Acquistion Transaction'!D43","v":0.06},null,{"$f":"$D$69","v":0.06},{"$f":"$D$69","v":0.06},{"$f":"$D$69","v":0.06},{"$f":"$D$69","v":0.06},{"$f":"$D$69","v":0.06},{"$f":"$D$69","v":0.06},{"$f":"$D$69","v":0.06},{"$f":"$D$69","v":0.06},{"$f":"$D$69","v":0.06},{"$f":"$D$69","v":0.06},{"$f":"$D$69","v":0.06},{"$f":"$D$69","v":0.06},0.06,0.06,0.06,0.06]
[null,"Interest Expense",null,null,null,{"$f":"F69*F66","v":0},{"$f":"G69*G66","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q69*Q66","v":0},{"$f":"R69*R66","v":0},{"$f":"S69*S66","v":0},{"$f":"T69*T66","v":0},{"$f":"U69*U66","v":0}]
[]
[null,"Bullet Debt"]
[null,"Opening Balance",null,null,null,null,{"$f":"F75","v":0},{"$f":"G75","v":0},0,0,0,0,0,0,0,0,{"$f":"P75","v":0},0,0,0,0]
[null,"Less: Repayment - Sweep from Cash Flow",null,null,null,{"$f":"F137","v":0},{"$f":"G137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,{"$f":"F23","v":0},{"$f":"G73-G74","v":0},{"$f":"H73-H74","v":0},0,0,0,0,0,0,0,0,{"$f":"Q73-Q74","v":0},{"$f":"R73-R74","v":0},{"$f":"S73-S74","v":0},{"$f":"T73-T74","v":0},{"$f":"U73-U74","v":0}]
[null,"Interest Rate",null,{"$f":"'Acquistion Transaction'!D46","v":0.08},null,{"$f":"$D$76","v":0.08},{"$f":"$D$76","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"Interest Expense",null,null,null,{"$f":"F76*F73","v":0},{"$f":"G76*G73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q76*Q73","v":0},{"$f":"R76*R73","v":0},{"$f":"S76*S73","v":0},{"$f":"T76*T73","v":0},{"$f":"U76*U73","v":0}]
[]
[null,"Capitalising Debt"]
[null,"Opening Balance",null,null,null,null,{"$f":"F83","v":0},{"$f":"G83","v":0},0,0,0,0,0,0,0,0,{"$f":"P83","v":0},0,0,0,0]
[null,"Less: Repayment - Sweep from Cash Flow"]
[null,"Add: Capitalised Interest"]
[null,"Closing Balance",null,null,null,{"$f":"F24","v":0},{"$f":"G80-G81+G82","v":0},{"$f":"H80-H81+H82","v":0},0,0,0,0,0,0,0,0,{"$f":"Q80-Q81+Q82","v":0},{"$f":"R80-R81+R82","v":0},{"$f":"S80-S81+S82","v":0},{"$f":"T80-T81+T82","v":0},{"$f":"U80-U81+U82","v":0}]
[null,"Interest Rate",null,{"$f":"'Acquistion Transaction'!D49","v":0.12},null,{"$f":"$D$84","v":0.12},{"$f":"$D$84","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[null,"Interest Expense",null,null,null,{"$f":"F84*F80","v":0},{"$f":"G84*G80","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q84*Q80","v":0},{"$f":"R84*R80","v":0},{"$f":"S84*S80","v":0},{"$f":"T84*T80","v":0},{"$f":"U84*U80","v":0}]
[]
[null,"Total Interest Expense",null,null,null,{"$f":"F85+F77+F70","v":0},{"$f":"G85+G77+G70","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q85+Q77+Q70","v":0},0,0,0,0]
[null,"Cash Interest Expense",null,null,null,{"$f":"F77+F70","v":0},{"$f":"G77+G70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Debt Balance",null,null,null,{"$f":"F80+F73+F66","v":0},{"$f":"G80+G73+G66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Profit and Loss"]
[null,"EBITDA",null,null,null,{"$f":"F52*F4","v":0},{"$f":"G52*G4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Other Income",null,null,null,{"$f":"F44*F4","v":0},{"$f":"G44*G4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Depreciation",null,null,null,{"$f":"F43*F4","v":0},{"$f":"G43*G4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT ",null,null,null,{"$f":"F92+F93-F94","v":0},{"$f":"G92+G93-G94","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q92+Q93-Q94","v":0},{"$f":"R92+R93-R94","v":0},{"$f":"S92+S93-S94","v":0},{"$f":"T92+T93-T94","v":0},{"$f":"U92+U93-U94","v":0}]
[null,"Less: Interest Expense",null,null,null,{"$f":"F87","v":0},{"$f":"G87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Interest Income",null,null,null,{"$f":"F63*F4","v":0},{"$f":"G63*G4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBT",null,null,null,{"$f":"F95-F96+F97","v":0},{"$f":"G95-G96+G97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening NOL",null,null,null,{"$f":"E102","v":0},{"$f":"F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: NOL Created",null,null,null,{"$f":"MAX(-F98,0)","v":0},{"$f":"MAX(-G98,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: NOL Used",null,null,null,{"$f":"MIN(F99,MAX(F98,0))","v":0},{"$f":"MIN(G99,MAX(G98,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing NOL",null,null,null,{"$f":"F99+F100-F101","v":0},{"$f":"G99+G100-G101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjusted EBT",null,null,null,{"$f":"F98+F100-F101","v":0},{"$f":"G98+G100-G101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Rate",null,null,null,{"$f":"F46","v":0},{"$f":"G46","v":0.34},0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34,0.34]
[null,"Taxes Paid",null,null,null,{"$f":"F103*F104","v":0},{"$f":"G103*G104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Earnings",null,null,null,{"$f":"F98-F105","v":0},{"$f":"G98-G105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Shares of Acquiring Company Issued",null,{"$f":"'Acquistion Transaction'!D51","v":20},null,{"$f":"$D$108","v":20},{"$f":"$D$108","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Earnings per Share from Acquisition"]
[]
[null,"Exit P/E Ratio",null,{"$f":"'Acquistion Transaction'!D29","v":15},null,{"$f":"$D$111","v":15},{"$f":"$D$111","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"Total Equity Proceeds",null,null,null,{"$f":"F106*F111*F5","v":0},{"$f":"G106*G111*G5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Debt Balance",null,null,null,{"$f":"F89","v":0},{"$f":"G89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash Balance",null,null,null,{"$f":"F59","v":0},{"$f":"G59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exit Proceeds Before Financing",null,null,null,{"$f":"(F112+F113-F114)*F5","v":0},{"$f":"(G112+G113-G114)*G5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Cash Flow to Equity"]
[null,"Equity IRR"]
[]
["Cash Flow Waterfall"]
[null,"EBITDA",null,null,null,{"$f":"F92","v":0},{"$f":"G92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Taxes Paid",null,null,null,{"$f":"F105","v":0},{"$f":"G105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Other Income",null,null,null,{"$f":"F93","v":0},{"$f":"G93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Working Capital Change",null,null,null,{"$f":"F40*F4","v":0},{"$f":"G40*G4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Change in Provisions",null,null,null,{"$f":"F41*F4","v":0},{"$f":"G41*G4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capital Expenditures",null,null,null,{"$f":"F39*F4","v":0},{"$f":"G39*G4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Change in Investment Balance",null,null,null,{"$f":"F45*F4","v":0},{"$f":"G45*G4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Cash Flow before Terminal Value",null,null,null,{"$f":"F121+F123-F124+F125-F126-F127-F122","v":0},{"$f":"G121-G122+G123-G124+G125-G126-G127","v":0},{"$f":"H121-H122+H123-H124+H125-H126-H127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Terminal Value ",null,null,null,{"$f":"F115","v":0},{"$f":"G115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow before Financing",null,null,null,{"$f":"F128+F129","v":0},{"$f":"G128+G129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Interest Expense Paid",null,null,null,{"$f":"F88","v":0},{"$f":"G88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Interest Income",null,null,null,{"$f":"F97","v":0},{"$f":"G97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Increase in Cash Balance",null,null,null,{"$f":"F60*F4","v":0},{"$f":"G60*G4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow for Amortising Senior Debt",null,null,null,{"$f":"F130-F131+F132-F133","v":0},{"$f":"G130-G131+G132-G133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment of Senior Debt"]
[null,"Cash Flow for Bullet Debt",null,null,null,{"$f":"F134-F135","v":0},{"$f":"G134-G135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Bullet Debt Repaid",null,null,null,{"$f":"MIN(F136,F73)","v":0},{"$f":"MIN(G136,G73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow to Capitalising Subordinated Debt",null,null,null,{"$f":"F136-F137","v":0},{"$f":"G136-G137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment of Subordinated Debt"]
[null,"Cash Flow to Equity",null,null,null,{"$f":"F138-F139","v":0},{"$f":"G138-G139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Balance Sheet"]
[null,"Assets"]
[null,"Cash Balance",null,null,null,{"$f":"F61","v":0},{"$f":"G61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Working Capital Balance",null,null,null,{"$f":"F12-F19","v":-224.5049937},{"$f":"F148+G124","v":-224.5049937},{"$f":"G148+H124","v":-224.5049937},-224.5049937,-224.5049937,-224.5049937,-224.5049937,-224.5049937,-224.5049937,-224.5049937,-224.5049937,-224.5049937,-224.5049937,-224.5049937,-224.5049937,-224.5049937]
[null,"Plant Balance",null,null,null,{"$f":"F13","v":1262.5667800000001},{"$f":"F149+G126-G94-G129","v":1262.5667800000001},{"$f":"G149+H126-H94-H129","v":1262.5667800000001},1262.5667800000001,1262.5667800000001,1262.5667800000001,1262.5667800000001,1262.5667800000001,1262.5667800000001,1262.5667800000001,1262.5667800000001,1262.5667800000001,1262.5667800000001,1262.5667800000001,1262.5667800000001,1262.5667800000001]
[null,"Investment Balance",null,null,null,{"$f":"F14","v":2128.8434999999999},{"$f":"F150+G127","v":2128.8434999999999},{"$f":"G150+H127","v":2128.8434999999999},2128.8434999999999,2128.8434999999999,2128.8434999999999,2128.8434999999999,2128.8434999999999,2128.8434999999999,2128.8434999999999,2128.8434999999999,2128.8434999999999,2128.8434999999999,2128.8434999999999,2128.8434999999999,2128.8434999999999]
[null,"Goodwill",null,null,null,{"$f":"F15","v":0},{"$f":"F151","v":0},{"$f":"G151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unamortised Fee",null,null,null,{"$f":"F16","v":0},{"$f":"F152","v":0},{"$f":"G152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,{"$f":"SUM(F147:F152)","v":3166.9052863000002},{"$f":"SUM(G147:G152)","v":3166.9052863000002},3166.9052863000002,3166.9052863000002,3166.9052863000002,3166.9052863000002,3166.9052863000002,3166.9052863000002,3166.9052863000002,3166.9052863000002,3166.9052863000002,3166.9052863000002,3166.9052863000002,3166.9052863000002,3166.9052863000002,3166.9052863000002]
[]
[null,"Equity"]
[null,"Opening Equity",null,null,null,null,{"$f":"F159","v":2006.8874250240001},{"$f":"G159","v":2006.8874250240001},2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001]
[null,"Add: Income",null,null,null,null,{"$f":"G106","v":0},{"$f":"H106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Dividends",null,null,null,null,{"$f":"G140","v":0},{"$f":"H140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,{"$f":"F25","v":2006.8874250240001},{"$f":"G156+G157-G158","v":2006.8874250240001},{"$f":"H156+H157-H158","v":2006.8874250240001},2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001,2006.8874250240001]
[]
[null,"Provisions",null,null,null,{"$f":"F20","v":14.025365000000003},{"$f":"F161+G125","v":14.025365000000003},{"$f":"G161+H125","v":14.025365000000003},14.025365000000003,14.025365000000003,14.025365000000003,14.025365000000003,14.025365000000003,14.025365000000003,14.025365000000003,14.025365000000003,14.025365000000003,14.025365000000003,14.025365000000003,14.025365000000003,14.025365000000003]
[null,"Senionr Amortising",null,null,null,{"$f":"F68","v":0},{"$f":"G68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bullet Debt",null,null,null,{"$f":"F75","v":0},{"$f":"G75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalising Sub Debt",null,null,null,{"$f":"F83","v":0},{"$f":"G83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,{"$f":"SUM(F159:F164)","v":2020.9127900240001},{"$f":"SUM(G159:G164)","v":2020.9127900240001},2020.9127900240001,2020.9127900240001,2020.9127900240001,2020.9127900240001,2020.9127900240001,2020.9127900240001,2020.9127900240001,2020.9127900240001,2020.9127900240001,2020.9127900240001,2020.9127900240001,2020.9127900240001,2020.9127900240001,2020.9127900240001]
[]
[null,"Difference",null,null,null,{"$f":"F166-F153","v":-1145.9924962760001},{"$f":"G166-G153","v":-1145.9924962760001},-1145.9924962760001,-1145.9924962760001,-1145.9924962760001,-1145.9924962760001,-1145.9924962760001,-1145.9924962760001,-1145.9924962760001,-1145.9924962760001,-1145.9924962760001,-1145.9924962760001,-1145.9924962760001,-1145.9924962760001,-1145.9924962760001,-1145.9924962760001]
[null,null,null,null,null,null,null,{"$f":"H168-G168","v":0},{"$f":"I168-H168","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Scenario","index":19,"n_rows":53,"n_cols":14,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Scenario Code",null,1]
[]
[null,null,null,null,"Sales Growth","Margin","Employee Growth","Other Expenses","Return on Investments","Capital Expenditures to Sales","A/R to Revenues","Inventories to COGS","Current Liabilities to Expense"]
[null,null,"Base",null,1,1,0.05,0.42,0.1,0.12,0.156,0.26]
[null,null,"Bull Case"]
[null,null,"Bear Case"]
[null,null,"Custom Case"]
[]
[null,null,{"$f":"INDEX(C5:C8,$E$2)","v":"Base"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revene Growth Code",null,null,1]
[]
[null,null,{"$f":"'HT Media Assumptions'!D4+1","v":2019},2021,2025,2027]
[null,"Base Case",0.01,0.02,2.5000000000000001E-2,0.03]
[null,"Low Case",-0.03,-0.02,-0.01,-1.4999999999999999E-2]
[null,"High Case",0.02,0.05,0.08,0.09]
[null,"Custom Case",{"$f":"(H34-30)/1000","v":7.0000000000000001E-3},{"$f":"C34","v":7.0000000000000001E-3},{"$f":"D34","v":7.0000000000000001E-3},{"$f":"E34","v":7.0000000000000001E-3},null,37]
[]
[null,{"$f":"INDEX(B31:B34,$F$28)","v":"Base Case"},{"$f":"INDEX(C31:C34,$F$28)","v":0.01},{"$f":"INDEX(D31:D34,$F$28)","v":0.02},{"$f":"INDEX(E31:E34,$F$28)","v":2.5000000000000001E-2},{"$f":"INDEX(F31:F34,$F$28)","v":0.03}]
[]
[]
[null,null,{"$f":"C30","v":2019},{"$f":"C39+1","v":2020},{"$f":"D39+1","v":2021},{"$f":"E39+1","v":2022},{"$f":"F39+1","v":2023},{"$f":"G39+1","v":2024},{"$f":"H39+1","v":2025},null,{"$f":"I39+1","v":2026},{"$f":"K39+1","v":2027},{"$f":"L39+1","v":2028},{"$f":"M39+1","v":2029}]
[null,{"$f":"B36","v":"Base Case"},{"$f":"interpolate_look_up(C39,30:30,36:36)","v":0.01},{"$f":"interpolate_look_up(D39,30:30,36:36)","v":1.4142135623730952E-2},{"$f":"interpolate_look_up(E39,30:30,36:36)","v":0.02},{"$f":"interpolate_look_up(F39,30:30,36:36)","v":2.1147425268811283E-2},{"$f":"interpolate_look_up(G39,30:30,36:36)","v":2.2360679774997897E-2},{"$f":"interpolate_look_up(H39,30:30,36:36)","v":2.3643540225079397E-2},{"$f":"interpolate_look_up(I39,30:30,36:36)","v":2.5000000000000001E-2},null,{"$f":"interpolate_look_up(K39,30:30,36:36)","v":2.7386127875258306E-2},{"$f":"interpolate_look_up(L39,30:30,36:36)","v":0.03},{"$f":"interpolate_look_up(M39,30:30,36:36)","v":0.03},{"$f":"interpolate_look_up(N39,30:30,36:36)","v":0.03}]
[]
[null,null,"Cost of Goods Sold Code",null,null,1]
[]
[null,null,{"$f":"C30","v":2019},2021,2025,2027]
[null,"Base Case",0.25,0.25,0.25,0.25]
[null,"Low Case",0.25,0.27,0.28999999999999998,0.3]
[null,"High Case",0.24,0.23,0.22500000000000001,0.22500000000000001]
[null,"Custom Case",{"$f":"H48/100","v":0.46},{"$f":"C48","v":0.46},{"$f":"D48","v":0.46},{"$f":"E48","v":0.46},null,46]
[]
[null,{"$f":"INDEX(B45:B48,$F$42)","v":"Base Case"},{"$f":"INDEX(C45:C48,$F$42)","v":0.25},{"$f":"INDEX(D45:D48,$F$42)","v":0.25},{"$f":"INDEX(E45:E48,$F$42)","v":0.25},{"$f":"INDEX(F45:F48,$F$42)","v":0.25}]
[]
[null,null,{"$f":"C39","v":2019},{"$f":"D39","v":2020},{"$f":"E39","v":2021},{"$f":"F39","v":2022},{"$f":"G39","v":2023},{"$f":"H39","v":2024},{"$f":"I39","v":2025},null,{"$f":"K39","v":2026},{"$f":"L39","v":2027},{"$f":"M39","v":2028},{"$f":"N39","v":2029}]
[null,{"$f":"B50","v":"Base Case"},{"$f":"interpolate_look_up(C52,44:44,50:50)","v":0.25},{"$f":"interpolate_look_up(D52,44:44,50:50)","v":0.25},{"$f":"interpolate_look_up(E52,44:44,50:50)","v":0.25},{"$f":"interpolate_look_up(F52,44:44,50:50)","v":0.25},{"$f":"interpolate_look_up(G52,44:44,50:50)","v":0.25},{"$f":"interpolate_look_up(H52,44:44,50:50)","v":0.25},{"$f":"interpolate_look_up(I52,44:44,50:50)","v":0.25},null,{"$f":"interpolate_look_up(K52,44:44,50:50)","v":0.25},{"$f":"interpolate_look_up(L52,44:44,50:50)","v":0.25},{"$f":"interpolate_look_up(M52,44:44,50:50)","v":0.25},{"$f":"interpolate_look_up(N52,44:44,50:50)","v":0.25}]

{"sheet":"Holding Period and TV","index":20,"n_rows":17,"n_cols":16,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Row Start",{"$f":"GROWTH(C11)","v":10.000000000000002},null,null,"Equity IRR",{"$f":"'Acquisition Model'!K1","v":0}]
[null,null,"Row End",{"$f":"ROW(C17)","v":17},null,null,"Holding",{"$f":"'Acquistion Transaction'!$D$2","v":8}]
[null,null,"Col Start",{"$f":"COLUMN(D10)","v":4},null,null,"Terminal ",{"$f":"'Acquistion Transaction'!$D$29","v":15}]
[null,null,"Col End",{"$f":"COLUMN(M10)","v":13}]
[]
[]
[]
[null,null,null,null,"Holding Period and Exit P/E Multiple"]
[null,null,0,1,{"$f":"D10+1","v":2},{"$f":"E10+1","v":3},{"$f":"F10+1","v":4},{"$f":"G10+1","v":5},{"$f":"H10+1","v":6},{"$f":"I10+1","v":7},{"$f":"J10+1","v":8},{"$f":"K10+1","v":9},{"$f":"L10+1","v":10},null,"Max","Hold Period"]
[null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(D11:M11)","v":0},{"$f":"MATCH(O11,D11:M11,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"C11+1","v":11},null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(D12:M12)","v":0},{"$f":"MATCH(O12,D12:M12,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"C12+1","v":12},null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(D13:M13)","v":0},{"$f":"MATCH(O13,D13:M13,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"C13+1","v":13},null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(D14:M14)","v":0},{"$f":"MATCH(O14,D14:M14,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"C14+1","v":14},null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(D15:M15)","v":0},{"$f":"MATCH(O15,D15:M15,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"C15+1","v":15}]
[null,null,{"$f":"C16+1","v":16}]