{"text_format":"3","workbook":"xlsx","n_sheets":12,"sheets":["Income Statement","Consolidated Balance Sheets","Consolidated Statements of Cash","Revenue Build","NWC","Beta","WACC","DCF","Comparable Companies ","DDM","NAV","Football Field"],"not_rendered":{"charts":2,"images":1},"read":"whole","date_system":"1900"}

{"sheet":"Income Statement","index":0,"n_rows":49,"n_cols":9,"rows_kept":49}
[]
[]
["Prologis Inc. (NYSE: PLD)"]
["Consolidated Statements of Income - Thousands USD","FY 2020","FY 2021","FY 2022","FY 2023E","FY 2024E","FY 2025E","FY 2026E","FY 2027E"]
["Revenues:"," "," "," "]
["Rental",{"v":3791131,"d":"3,791,131"},{"v":4147994,"d":"4,147,994"},{"v":4913171,"d":"4,913,171"},{"$f":"'Revenue Build'!E5","v":{"v":5502751.5200000005,"d":"5,502,752"}},{"$f":"'Revenue Build'!F5","v":{"v":6163081.702400001,"d":"6,163,082"}},{"$f":"'Revenue Build'!G5","v":{"v":6841020.689664002,"d":"6,841,021"}},{"$f":"'Revenue Build'!H5","v":{"v":7593532.965527043,"d":"7,593,533"}},{"$f":"'Revenue Build'!I5","v":{"v":8352886.262079747,"d":"8,352,886"}}]
["Strategic capital",{"v":636987,"d":"636,987"},{"v":590750,"d":"590,750"},{"v":1039585,"d":"1,039,585"},{"$f":"'Revenue Build'!E7","v":{"v":1143543.5,"d":"1,143,544"}},{"$f":"'Revenue Build'!F7","v":{"v":1257897.85,"d":"1,257,898"}},{"$f":"'Revenue Build'!G7","v":{"v":1383687.6350000002,"d":"1,383,688"}},{"$f":"'Revenue Build'!H7","v":{"v":1535893.2748500004,"d":"1,535,893"}},{"$f":"'Revenue Build'!I7","v":{"v":1704841.5350835007,"d":"1,704,842"}}]
["Development management and other",{"v":10617,"d":"10,617"},{"v":20696,"d":"20,696"},{"v":20936,"d":"20,936"},{"$f":"'Revenue Build'!E9","v":{"v":21145.36,"d":"21,145"}},{"$f":"'Revenue Build'!F9","v":{"v":21356.8136,"d":"21,357"}},{"$f":"'Revenue Build'!G9","v":{"v":21783.949872,"d":"21,784"}},{"$f":"'Revenue Build'!H9","v":{"v":22219.628869440003,"d":"22,220"}},{"$f":"'Revenue Build'!I9","v":{"v":22664.021446828803,"d":"22,664"}}]
["Total revenues",{"$f":"SUM(B6:B8)","v":{"v":4438735,"d":"4,438,735 "}},{"$f":"SUM(C6:C8)","v":{"v":4759440,"d":"4,759,440 "}},{"$f":"SUM(D6:D8)","v":{"v":5973692,"d":"5,973,692 "}},{"$f":"'Revenue Build'!E11","v":{"v":6667440.380000001,"d":"6,667,440"}},{"$f":"'Revenue Build'!F11","v":{"v":7442336.366,"d":"7,442,336"}},{"$f":"'Revenue Build'!G11","v":{"v":8246492.274536002,"d":"8,246,492"}},{"$f":"'Revenue Build'!H11","v":{"v":9151645.869246483,"d":"9,151,646"}},{"$f":"'Revenue Build'!I11","v":{"v":10080391.818610078,"d":"10,080,392"}}]
["% Growth",null,{"$f":"(C9-B9)/B9","v":{"v":0.07225144100740413,"d":"7%"}},{"$f":"(D9-C9)/C9","v":{"v":0.2551249726858622,"d":"26%"}},{"$f":"'Revenue Build'!E12","v":{"v":0.11613393860948988,"d":"12%"}},{"$f":"'Revenue Build'!F12","v":{"v":0.11622090964988868,"d":"12%"}},{"$f":"'Revenue Build'!G12","v":{"v":0.10805154040198377,"d":"11%"}},{"$f":"'Revenue Build'!H12","v":{"v":0.1097622558266945,"d":"11%"}},{"$f":"'Revenue Build'!I12","v":{"v":0.10148403496299893,"d":"10%"}}]
["Expenses:"," "," "," "]
["Rental",{"v":952063,"d":"952,063"},{"v":1041316,"d":"1,041,316"},{"v":1205738,"d":"1,205,738"},{"$f":"D12*(1+E13)","v":{"v":1338369.1800000002,"d":"1,338,369.18"}},{"$f":"E12*(1+F13)","v":{"v":1485589.7898000004,"d":"1,485,589.79"}},{"v":1649004.6666780005,"d":"1,649,004.67"},{"v":1830395.1800125807,"d":"1,830,395.18"},{"v":2031738.6498139647,"d":"2,031,738.65"}]
["% Change ",null,{"$f":"C12/B12-1","v":{"v":0.09374694741839562,"d":"9%"}},{"$f":"D12/C12-1","v":{"v":0.15789827487525399,"d":"16%"}},{"v":0.11,"d":"11%"},{"v":0.11,"d":"11%"},{"v":0.11,"d":"11%"},{"v":0.11,"d":"11%"},{"v":0.11,"d":"11%"}]
["Strategic Capital",{"v":218041,"d":"218,041"},{"v":207171,"d":"207,171"},{"v":303356,"d":"303,356"},{"$f":"D14*(1+E15)","v":{"v":309423.12,"d":"309,423.12"}},{"$f":"E14*(1+F15)","v":{"v":315611.5824,"d":"315,611.58"}},{"v":321923.81404800003,"d":"321,923.81"},{"v":328362.29032896005,"d":"328,362.29"},{"v":334929.53613553924,"d":"334,929.54"}]
["% Change ",null,{"$f":"C14/B14-1","v":{"v":-0.049853009296416784,"d":"-5%"}},{"$f":"D14/C14-1","v":{"v":0.4642783014997274,"d":"46%"}},{"v":0.02,"d":"2%"},{"v":0.02,"d":"2%"},{"v":0.02,"d":"2%"},{"v":0.02,"d":"2%"},{"v":0.02,"d":"2%"}]
["COGS ",{"$f":"SUM(B12:B14)","v":{"v":1170104,"d":"1,170,104"}},{"$f":"SUM(C12:C14)","v":{"v":1248487.0937469476,"d":"1,248,487"}},{"v":1509094.157898275,"d":"1,509,094"},{"$f":"E12+E14","v":{"v":1647792.3000000003,"d":"1,647,792.30"}},{"$f":"F12+F14","v":{"v":1801201.3722000003,"d":"1,801,201.37"}},{"v":1970928.4807260004,"d":"1,970,928.48"},{"v":2158757.470341541,"d":"2,158,757.47"},{"v":2366668.185949504,"d":"2,366,668.19"}]
["General and administrative",{"v":274845,"d":"274,845"},{"v":293167,"d":"293,167"},{"v":331083,"d":"331,083"},{"$f":"D17*(1+E18)","v":{"v":363528.38186665723,"d":"363,528"}},{"$f":"E17*(1+F18)","v":{"v":399881.22005332296,"d":"399,881"}},{"v":439869.3420586553,"d":"439,869"},{"v":483856.2762645208,"d":"483,856"},{"v":532241.903890973,"d":"532,242"}]
["% Change ",null,{"$f":"C17/B17-1","v":{"v":0.06666302825228776,"d":"7%"}},{"$f":"D17/C17-1","v":{"v":0.1293324282746693,"d":"13%"}},{"$f":"AVERAGE(C18:D18)","v":{"v":0.09799772826347852,"d":"10%"}},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
["Depreciation and amortization",{"v":1561969,"d":"1,561,969"},{"v":1577942,"d":"1,577,942"},{"v":1812777,"d":"1,812,777"},{"$f":"'Consolidated Statements of Cash'!E8","v":{"v":849431.9044120001,"d":"849,432"}},{"$f":"'Consolidated Statements of Cash'!F8","v":{"v":948153.6530284,"d":"948,154"}},{"$f":"'Consolidated Statements of Cash'!G8","v":{"v":964839.5961207123,"d":"964,840"}},{"$f":"'Consolidated Statements of Cash'!H8","v":{"v":1070742.5667018385,"d":"1,070,743"}},{"$f":"'Consolidated Statements of Cash'!I8","v":{"v":1048360.7491354481,"d":"1,048,361"}}]
["Other",{"v":30010,"d":"30,010"},{"v":22435,"d":"22,435"},{"v":40336,"d":"40,336"},{"$f":"D20*(1+3%)","v":{"v":41546.08,"d":"41,546"}},{"$f":"E20*(1+3%)","v":{"v":42792.462400000004,"d":"42,792"}},{"v":44076.236272,"d":"44,076"},{"v":45398.523360160005,"d":"45,399"},{"v":46760.479060964804,"d":"46,760"}]
["Total Expenses",{"$f":"SUM(B12:B20)","v":{"v":4207032,"d":"4,207,032 "}},{"$f":"SUM(C12:C20)","v":{"v":4390518.204303915,"d":"4,390,518 "}},{"$f":"SUM(D12:D20)","v":{"v":5202384.90940728,"d":"5,202,385 "}},{"$f":"E12+E14+E17+E19+E20","v":{"v":2902298.6662786575,"d":"2,902,299"}},{"$f":"F12+F14+F17+F19+F20","v":{"v":3192028.7076817234,"d":"3,192,029"}},{"v":3419713.655177368,"d":"3,419,714"},{"v":3758754.83666806,"d":"3,758,755"},{"v":3994031.3180368897,"d":"3,994,031"}]
["Gross Profit",{"$f":"B9-B21","v":{"v":231703,"d":"231,703 "}},{"v":368921.7956960853,"d":"368,922 "},{"v":771307.0905927196,"d":"771,307 "},{"v":3765141.7137213433,"d":"3,765,142 "},{"v":4250307.658318277,"d":"4,250,308 "},{"v":4826778.619358635,"d":"4,826,779 "},{"v":5392891.032578423,"d":"5,392,891 "},{"v":6086360.500573188,"d":"6,086,361 "}]
["Operating income before gains on real estate transactions, net",{"v":1401807,"d":"1,401,807"},{"v":1617409,"d":"1,617,409"},{"v":2280402,"d":"2,280,402"},{"$f":"E9*E24","v":{"v":2305567.253868911,"d":"2,305,567"}},{"$f":"F9*F24","v":{"v":2604817.7281,"d":"2,604,818"}},{"$f":"G9*G24","v":{"v":2886272.2960876008,"d":"2,886,272"}},{"$f":"H9*H24","v":{"v":3203076.0542362686,"d":"3,203,076"}},{"$f":"I9*I24","v":{"v":3528137.136513527,"d":"3,528,137"}}]
["% Sales",{"$f":"B23/B9","v":{"v":0.3158122753442141,"d":"32%"}},{"$f":"C23/C9","v":{"v":0.3398317869329165,"d":"34%"}},{"$f":"D23/D9","v":{"v":0.38174080618819983,"d":"38%"}},{"$f":"AVERAGE(B24:D24)","v":{"v":0.34579495615511013,"d":"35%"}},{"v":0.35,"d":"35%"},{"v":0.35,"d":"35%"},{"v":0.35,"d":"35%"},{"v":0.35,"d":"35%"}]
["Gains on dispositions of development properties and land, net",{"v":464942,"d":"464,942"},{"v":817017,"d":"817,017"},{"v":597745,"d":"597,745"},{"$f":"E9*E26","v":{"v":836701.1862596751,"d":"836,701"}},{"$f":"F9*F26","v":{"v":967503.7275800001,"d":"967,504"}},{"$f":"G9*G26","v":{"v":1072043.9956896803,"d":"1,072,044"}},{"$f":"H9*H26","v":{"v":1189713.9630020428,"d":"1,189,714"}},{"$f":"I9*I26","v":{"v":1310450.93641931,"d":"1,310,451"}}]
["% Sales",{"$f":"B25/B9","v":{"v":0.10474650998538998,"d":"10%"}},{"$f":"C25/C9","v":{"v":0.1716624224698704,"d":"17%"}},{"$f":"D25/D9","v":{"v":0.10006290916906999,"d":"10%"}},{"$f":"AVERAGE(B26:D26)","v":{"v":0.12549061387477678,"d":"13%"}},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"}]
["Gains on other dispositions of investments in real estate, net",{"v":252195,"d":"252,195"},{"v":772570,"d":"772,570"},{"v":589391,"d":"589,391"},{"$f":"E9*E28","v":{"v":706315.3547780297,"d":"706,315"}},{"$f":"F9*F28","v":{"v":818657.00026,"d":"818,657"}},{"$f":"G9*G28","v":{"v":907114.1501989603,"d":"907,114"}},{"$f":"H9*H28","v":{"v":1006681.0456171131,"d":"1,006,681"}},{"$f":"I9*I28","v":{"v":1108843.1000471085,"d":"1,108,843"}}]
["% Sales",{"$f":"B27/B9","v":{"v":0.05681686336309782,"d":"6%"}},{"$f":"C27/C9","v":{"v":0.16232371875682852,"d":"16%"}},{"$f":"D27/D9","v":{"v":0.09866444403226682,"d":"10%"}},{"$f":"AVERAGE(B28:D28)","v":{"v":0.10593500871739774,"d":"11%"}},{"v":0.11,"d":"11%"},{"v":0.11,"d":"11%"},{"v":0.11,"d":"11%"},{"v":0.11,"d":"11%"}]
["Operating income (EBIT)",{"$f":"SUM(B23+B25+B27)","v":{"v":2118944,"d":"2,118,944 "}},{"$f":"SUM(C23+C25+C27)","v":{"v":3206996,"d":"3,206,996 "}},{"v":3467538,"d":"3,467,538 "},{"v":3848583.794906616,"d":"3,848,584 "},{"v":4390978.45594,"d":"4,390,978 "},{"v":4865430.441976242,"d":"4,865,430 "},{"v":5399471.062855424,"d":"5,399,471 "},{"v":5947431.172979946,"d":"5,947,431 "}]
["Other income (expense):"," "," "," "]
["Interest Expense",{"v":314507,"d":"314,507"},{"v":266228,"d":"266,228"},{"v":309037,"d":"309,037"},{"$f":"D31*(1+4%)","v":{"v":321398.48000000004,"d":"321,398"}},{"$f":"E31*(1+4%)","v":{"v":334254.41920000006,"d":"334,254"}},{"v":347624.59596800007,"d":"347,625"},{"v":361529.5798067201,"d":"361,530"},{"v":375990.7629989889,"d":"375,991"}]
["Total other income (expense)",{"v":371856,"d":"371,856"},{"v":115852,"d":"115,852"},{"v":223272,"d":"223,272"},{"$f":"D32*(1+4%)","v":{"v":232202.88,"d":"232,203"}},{"$f":"E32*(1+4%)","v":{"v":241490.9952,"d":"241,491"}},{"v":251150.635008,"d":"251,151"},{"v":261196.66040832002,"d":"261,197"},{"v":271644.52682465286,"d":"271,645"}]
["Earnings before income taxes (EBT)",{"v":1747088,"d":"1,747,088"},{"v":3322848,"d":"3,322,848"},{"v":3690810,"d":"3,690,810"},{"$f":"D33*(1+6%)","v":{"v":3912258.6,"d":"3,912,259"}},{"$f":"E33*(1+6%)","v":{"v":4146994.1160000004,"d":"4,146,994"}},{"v":4395813.762960001,"d":"4,395,814"},{"v":4659562.588737601,"d":"4,659,563"},{"v":4939136.344061858,"d":"4,939,136"}]
["Total income tax expense",{"v":130458,"d":"130,458"},{"v":174258,"d":"174,258"},{"v":135412,"d":"135,412"},{"$f":"D34*(1+E35)","v":{"v":142406.28390347314,"d":"142,406"}},{"$f":"E34*(1+F35)","v":{"v":149526.59809864682,"d":"149,527"}},{"v":157002.92800357917,"d":"157,003"},{"v":164853.07440375813,"d":"164,853"},{"v":173095.72812394606,"d":"173,096"}]
["Tax Rate",{"$f":"B34/B29","v":{"v":0.061567460017820194,"d":"6%"}},{"$f":"C34/C29","v":{"v":0.05433683110300106,"d":"5%"}},{"$f":"D34/D29","v":{"v":0.039051338442433796,"d":"4%"}},{"$f":"AVERAGE(B35:D35)","v":{"v":0.05165187652108502,"d":"5%"}},{"v":0.05,"d":"5%"},{"v":0.05,"d":"5%"},{"v":0.05,"d":"5%"},{"v":0.05,"d":"5%"}]
["Net Income",{"$f":"B33-B34","v":{"v":1616630,"d":"1,616,630 "}},{"v":3148590,"d":"3,148,590 "},{"v":3555398,"d":"3,555,398 "},{"v":3769852.316096527,"d":"3,769,852 "},{"v":3997467.5179013535,"d":"3,997,468 "},{"v":4238810.8349564215,"d":"4,238,811 "},{"v":4494709.514333843,"d":"4,494,710 "},{"v":4766040.615937912,"d":"4,766,041 "}]
["Less: net earnings attributable to noncontrolling interests",{"v":134816,"d":"134,816 "},{"v":208867,"d":"208,867 "},{"v":190542,"d":"190,542 "},{"$f":"D37*(1+7%)","v":{"v":203879.94,"d":"203,880"}},{"$f":"E37*(1+7%)","v":{"v":218151.5358,"d":"218,152"}},{"v":233422.143306,"d":"233,422"},{"v":249761.69333742003,"d":"249,762"},{"v":267245.01187103946,"d":"267,245"}]
["Net earnings attributable to Prologis Inc.",{"$f":"B36-B37","v":{"v":1481814,"d":"1,481,814 "}},{"$f":"C36-C37","v":{"v":2939723,"d":"2,939,723 "}},{"v":3364856,"d":"3,364,856 "},{"v":3565972.376096527,"d":"3,565,972 "},{"v":3779315.9821013534,"d":"3,779,316 "},{"v":4005388.6916504214,"d":"4,005,389 "},{"v":4244947.820996423,"d":"4,244,948 "},{"v":4498795.604066872,"d":"4,498,796 "}]
[]
[]
[]
[]
["Less preferred stock/unit dividends/distributions",{"v":6345,"d":"6,345 "},{"v":6152,"d":"6,152 "},{"v":6060,"d":"6,060 "}]
["Loss on preferred stock/unit repurchase",{"v":2347,"d":"2,347 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Net earnings attributable to common stockholders/unitholders",{"v":1473122,"d":"$ 1,473,122"},{"v":2933571,"d":"$ 2,933,571"},{"v":3358796,"d":"$ 3,358,796"}]
["Basic (shares)",{"v":728323,"d":"728,323 "},{"v":739363,"d":"739,363 "},{"v":785675,"d":"785,675 "}]
["Diluted (shares)",{"v":754414,"d":"754,414 "},{"v":764762,"d":"764,762 "},{"v":811608,"d":"811,608 "}]
["Net earnings per share/unit attributable to common stockholders/unitholders - Basic",{"v":2.02,"d":"$ 2.02"},{"v":3.97,"d":"$ 3.97"},{"v":4.28,"d":"$ 4.28"}]
["Net earnings per share/unit attributable to common stockholders/unitholders - Diluted",{"v":2.01,"d":"$ 2.01"},{"v":3.94,"d":"$ 3.94"},{"v":4.25,"d":"$ 4.25"}]

{"sheet":"Consolidated Balance Sheets","index":1,"n_rows":29,"n_cols":9,"rows_kept":29}
[]
[]
["Prologis Inc. (NYSE: PLD)"]
["Consolidated Balance Sheets - USD ($) shares in Thousands, $ in Thousands","FY 2020","FY 2021","FY 2022","FY 2023E","FY 2024E","FY 2025E","FY 2026E","FY 2027 E"]
["Assets:"]
["Investments in real estate properties",{"v":50384328,"d":"$50,384,328"},{"v":53005190,"d":"$53,005,190"},{"v":81623396,"d":"$81,623,396"}]
["Less accumulated depreciation",{"v":6539156,"d":"6,539,156"},{"v":7668187,"d":"7,668,187"},{"v":9036085,"d":"9,036,085"}]
["Net investments in real estate properties",{"v":43845172,"d":"43,845,172"},{"v":45337003,"d":"45,337,003"},{"v":72587311,"d":"72,587,311"},{"$f":"NWC!E5","v":{"v":11444126.666109648,"d":"11,444,127"}},{"$f":"NWC!F5","v":{"v":12428782.669414673,"d":"12,428,783"}},{"$f":"NWC!G5","v":{"v":13963087.190577198,"d":"13,963,087"}},{"$f":"NWC!H5","v":{"v":15389527.634068474,"d":"15,389,528"}},{"$f":"NWC!I5","v":{"v":17009796.509265307,"d":"17,009,797"}}]
["Investments in and advances to unconsolidated entities",{"v":7602014,"d":"7,602,014"},{"v":8610958,"d":"8,610,958"},{"v":9698898,"d":"9,698,898"}]
["Assets held for sale or contribution",{"v":1070724,"d":"1,070,724"},{"v":669688,"d":"669,688"},{"v":531257,"d":"531,257"}]
["Net Investments in Real Estate (Total Current Assets)",{"v":52517910,"d":"52,517,910"},{"v":54617649,"d":"54,617,649"},{"v":82817466,"d":"82,817,466"}]
["Cash and cash equivalents",{"v":598086,"d":"598,086"},{"v":556117,"d":"556,117"},{"v":278483,"d":"278,483"}]
["Other assets",{"v":2949009,"d":"2,949,009"},{"v":3312454,"d":"3,312,454"},{"v":4801499,"d":"4,801,499"}]
["Total assets",{"$f":"SUM(B11:B13)","v":{"v":56065005,"d":"56,065,005"}},{"$f":"SUM(C11:C13)","v":{"v":58486220,"d":"58,486,220"}},{"$f":"SUM(D11:D13)","v":{"v":87897448,"d":"87,897,448"}}]
["Liabilities:",null," "," "]
["Debt",{"v":16849076,"d":"16,849,076"},{"v":17715054,"d":"17,715,054 "},{"v":23875961,"d":"23,875,961"}]
["Accounts payable and accrued expenses",{"v":1143372,"d":"1,143,372"},{"v":1252767,"d":"1,252,767 "},{"v":1711885,"d":"1,711,885"},{"$f":"NWC!E10","v":{"v":1761331.169698232,"d":"1,761,331"}},{"$f":"NWC!F10","v":{"v":1925311.5489420001,"d":"1,925,312"}},{"$f":"NWC!G10","v":{"v":2106733.552754107,"d":"2,106,734"}},{"$f":"NWC!H10","v":{"v":2307504.7316541155,"d":"2,307,505"}},{"$f":"NWC!I10","v":{"v":2529741.3499950655,"d":"2,529,741"}}]
["Other liabilities",{"v":1261005,"d":"1,261,005"},{"v":1776189,"d":"1,776,189 "},{"v":1210000,"d":"1,210,000"},{"$f":"NWC!E13","v":{"v":1832739.3539585941,"d":"1,832,739"}},{"$f":"NWC!F13","v":{"v":2003528.1016800005,"d":"2,003,528"}},{"$f":"NWC!G13","v":{"v":2192320.4470541268,"d":"2,192,320"}},{"$f":"NWC!H13","v":{"v":2401248.0355031937,"d":"2,401,248"}},{"$f":"NWC!I13","v":{"v":2632513.1054671197,"d":"2,632,513"}}]
["Total liabilities",{"$f":"SUM(B16:B18)","v":{"v":19253453,"d":"19,253,453"}},{"$f":"SUM(C16:C18)","v":{"v":20744010,"d":"20,744,010"}},{"$f":"SUM(D16:D18)","v":{"v":26797846,"d":"26,797,846"}}]
["Prologis, Inc. stockholders’ equity:",null," "]
["Preferred Stock",{"v":63948,"d":"63,948"},{"v":63948,"d":"63,948 "},{"v":63948,"d":"63,948"}]
["Common Stock",{"v":7394,"d":"7,394"},{"v":7398,"d":"7,398 "},{"v":9231,"d":"9,231"}]
["Additional paid-in capital",{"v":35488634,"d":"35,488,634"},{"v":35561608,"d":"35,561,608 "},{"v":54065407,"d":"54,065,407"}]
["Accumulated other comprehensive loss",{"v":-1193739,"d":"-1,193,739"},{"v":-878253,"d":"(878,253)"},{"v":-443609,"d":"-443,609"}]
["Distributions in excess of net earnings",{"v":-2394690,"d":"-2,394,690"},{"v":-1327828,"d":"(1,327,828)"},{"v":-457695,"d":"-457,695"}]
["Total Prologis, Inc. stockholders’ equity",{"v":31971547,"d":"31,971,547"},{"v":33426873,"d":"33,426,873 "},{"v":53237282,"d":"53,237,282"}]
["Noncontrolling interests",{"v":4353033,"d":"4,353,033"},{"v":4315337,"d":"4,315,337 "},{"v":4625811,"d":"4,625,811"}]
["Total Equity",{"$f":"SUM(B26:B27)","v":{"v":36324580,"d":"36,324,580"}},{"$f":"SUM(C26:C27)","v":{"v":37742210,"d":"37,742,210"}},{"$f":"SUM(D26:D27)","v":{"v":57863093,"d":"57,863,093"}}]
["Total liabilities and equity",{"$f":"B19+B28","v":{"v":55578033,"d":"55,578,033"}},{"$f":"C19+C28","v":{"v":58486220,"d":"58,486,220"}},{"$f":"D19+D28","v":{"v":84660939,"d":"84,660,939"}}]

{"sheet":"Consolidated Statements of Cash","index":2,"n_rows":53,"n_cols":9,"rows_kept":53}
["Prologis Inc. (NYSE: PLD)"]
["Consolidated Statements of Cash Flows (in thousands)","FY 2020","FY 2021","FY 2022","FY 2023E","FY 2024E","FY 2025E","FY 2026E","FY 2027 E"]
["Operating activities:",null," "," "," "]
["Net Income",{"v":1616630,"d":"$ 1,616,630"},{"v":3148590,"d":"$ 3,148,590"},{"v":3555398,"d":"$ 3,555,398"}]
["Adjustments to reconcile net earnings to net cash provided by operating activities:"," "," "," "]
["Straight-lined rents and amortization of above and below market leases",{"v":-126328,"d":"(126,328)"},{"v":-148239,"d":"(148,239)"},{"v":-267709,"d":"(267,709)"}]
["Equity-based compensation awards",{"v":109831,"d":"109,831 "},{"v":113028,"d":"113,028 "},{"v":175356,"d":"175,356 "}]
["Depreciation and amortization",{"v":1561969,"d":"1,561,969 "},{"v":1577942,"d":"1,577,942 "},{"v":1812777,"d":"1,812,777 "},{"$f":"-E28*E9","v":{"v":849431.9044120001,"d":"849,432"}},{"$f":"-F28*F9","v":{"v":948153.6530284,"d":"948,154"}},{"v":964839.5961207123,"d":"964,840"},{"v":1070742.5667018385,"d":"1,070,743"},{"v":1048360.7491354481,"d":"1,048,361"}]
["% of CapEx",{"$f":"B8/-SUM(B23:B27)","v":{"v":1.2512829509714858,"d":"125%"}},{"$f":"C8/-SUM(C23:C27)","v":{"v":1.2755973620517662,"d":"128%"}},{"$f":"D8/-SUM(D23:D27)","v":{"v":0.442415244971514,"d":"44%"}},{"v":0.49,"d":"49%"},{"v":0.49,"d":"49%"},{"v":0.45,"d":"45%"},{"v":0.45,"d":"45%"},{"v":0.4,"d":"40%"}]
["Earnings from unconsolidated entities, net",{"v":-297370,"d":"(297,370)"},{"v":-404255,"d":"(404,255)"},{"v":-310872,"d":"(310,872)"}]
["Operating distributions from unconsolidated entities",{"v":450622,"d":"450,622 "},{"v":440034,"d":"440,034 "},{"v":410483,"d":"410,483 "}]
["Decrease (increase) in operating receivables from unconsolidated entities",{"v":14670,"d":"14,670 "},{"v":-14223,"d":"(14,223)"},{"v":-63947,"d":"(63,947)"}]
["Amortization of debt discounts and debt issuance costs, net",{"v":7859,"d":"7,859 "},{"v":8656,"d":"8,656 "},{"v":23736,"d":"23,736 "}]
["Gains on dispositions of development properties and land, net",{"v":-464942,"d":"(464,942)"},{"v":-817017,"d":"(817,017)"},{"v":-597745,"d":"(597,745)"}]
["Gains on other dispositions of investments in real estate, net",{"v":-252195,"d":"(252,195)"},{"v":-772570,"d":"(772,570)"},{"v":-589391,"d":"(589,391)"}]
["Unrealized foreign currency and derivative losses (gains), net",{"v":160739,"d":"160,739 "},{"v":-173026,"d":"(173,026)"},{"v":-92201,"d":"(92,201)"}]
["Losses on early extinguishment of debt, net",{"v":188290,"d":"188,290 "},{"v":187453,"d":"187,453 "},{"v":20184,"d":"20,184 "}]
["Deferred income tax expense",{"v":744,"d":"744 "},{"v":1322,"d":"1,322 "},{"v":12638,"d":"12,638 "}]
["Increase in accounts receivable and other assets",{"v":-127619,"d":"(127,619)"},{"v":-328511,"d":"(328,511)"},{"v":-71307,"d":"(71,307)"}]
["Increase in accounts payable and accrued expenses and other liabilities",{"v":94105,"d":"94,105 "},{"v":176858,"d":"176,858 "},{"v":109030,"d":"109,030 "}]
["Net cash provided by operating activities",{"$f":"SUM(B4:B8,B10:B20)","v":{"v":2937005,"d":"2,937,005 "}},{"$f":"SUM(C4:C8,C10:C20)","v":{"v":2996042,"d":"2,996,042 "}},{"$f":"SUM(D4:D8,D10:D20)","v":{"v":4126430,"d":"4,126,430 "}}]
["Investing activities:"," "," "," "]
["Real estate development",{"v":-1920218,"d":"(1,920,218)"},{"v":-2639872,"d":"(2,639,872)"},{"v":-3118379,"d":"(3,118,379)"}]
["Real estate acquisitions",{"v":-1239034,"d":"(1,239,034)"},{"v":-2320448,"d":"(2,320,448)"},{"v":-2492108,"d":"(2,492,108)"}]
["Tenant improvements and lease commissions on previously leased space",{"v":-221491,"d":"(221,491)"},{"v":-329059,"d":"(329,059)"},{"v":-339234,"d":"(339,234)"}]
["Property improvements",{"v":-149491,"d":"(149,491)"},{"v":-169933,"d":"(169,933)"},{"v":-211358,"d":"(211,358)"}]
["Proceeds from dispositions and contributions of real estate",{"v":2281940,"d":"2,281,940 "},{"v":4222290,"d":"4,222,290 "},{"v":2063623,"d":"2,063,623 "}]
["Capital Expenditures",{"$f":"SUM(B23:B27)","v":{"v":-1248294,"d":"(1,248,294)"}},{"$f":"SUM(C23:C27)","v":{"v":-1237022,"d":"(1,237,022)"}},{"v":-4097456,"d":"(4,097,456)"},{"$f":"-'Income Statement'!E9*'Consolidated Statements of Cash'!E29","v":{"v":-1733534.4988000002,"d":"(1,733,534.50)"}},{"$f":"-'Income Statement'!F9*'Consolidated Statements of Cash'!F29","v":{"v":-1935007.4551600001,"d":"(1,935,007.46)"}},{"$f":"-'Income Statement'!G9*'Consolidated Statements of Cash'!G29","v":{"v":-2144087.9913793607,"d":"(2,144,087.99)"}},{"$f":"-'Income Statement'!H9*'Consolidated Statements of Cash'!H29","v":{"v":-2379427.9260040857,"d":"(2,379,427.93)"}},{"$f":"-'Income Statement'!I9*'Consolidated Statements of Cash'!I29","v":{"v":-2620901.87283862,"d":"(2,620,901.87)"}}]
["% of Sales",{"$f":"-B28/'Income Statement'!B9","v":{"v":0.2812274217766999,"d":"28.12%"}},{"$f":"-C28/'Income Statement'!C9","v":{"v":0.2599091489755097,"d":"25.99%"}},{"$f":"-D28/'Income Statement'!D9","v":{"v":0.6859168500819929,"d":"68.59%"}},{"v":0.26,"d":"26.00%"},{"v":0.26,"d":"26.00%"},{"v":0.26,"d":"26.00%"},{"v":0.26,"d":"26.00%"},{"v":0.26,"d":"26.00%"}]
["Investments in and advances to unconsolidated entities",{"v":-385936,"d":"(385,936)"},{"v":-798103,"d":"(798,103)"},{"v":-442366,"d":"(442,366)"}]
["Return of investment from unconsolidated entities",{"v":257065,"d":"257,065 "},{"v":58275,"d":"58,275 "},{"v":76994,"d":"76,994 "}]
["Proceeds from repayment of notes receivable backed by real estate",{"v":4312,"d":"4,312 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Proceeds from the settlement of net investment hedges",{"v":2352,"d":"2,352 "},{"v":3305,"d":"3,305 "},{"v":59281,"d":"59,281 "}]
["Payments on the settlement of net investment hedges",{"v":-9034,"d":"(9,034)"},{"v":-16513,"d":"(16,513)"},{"v":-3458,"d":"(3,458)"}]
["Net cash used in investing activities",{"$f":"SUM(B23:B24,B25:B34)","v":{"v":-2627828.718772578,"d":"(2,627,829)"}},{"$f":"SUM(C23:C24,C25:C34)","v":{"v":-3227079.740090851,"d":"(3,227,080)"}},{"$f":"SUM(D23:D24,D25:D34)","v":{"v":-8504460.31408315,"d":"(8,504,460)"}}]
["Financing activities:"," "," "," "]
["Proceeds from issuance of common stock/units",{"v":2217,"d":"2,217 "},{"v":743,"d":"743 "},{"v":0,"d":"0 "}]
["Repurchase and retirement of common stock",{"v":-34829,"d":"(34,829)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Repurchase of preferred stock",{"v":-7200,"d":"(7,200)"},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
["Dividends/distributions paid on common and preferred stock/units",{"v":-1722989,"d":"(1,722,989)"},{"v":-1872861,"d":"(1,872,861)"},{"v":-2494723,"d":"(2,494,723)"}]
["Noncontrolling interests contributions",{"v":917092,"d":"917,092 "},{"v":74404,"d":"74,404 "},{"v":13295,"d":"13,295 "}]
["Noncontrolling interests distributions",{"v":-361636,"d":"(361,636)"},{"v":-375054,"d":"(375,054)"},{"v":-270109,"d":"(270,109)"}]
["Settlement of noncontrolling interests",{"v":-116978,"d":"(116,978)"},{"v":-153236,"d":"(153,236)"},{"v":-88980,"d":"(88,980)"}]
["Tax paid with shares withheld",{"v":-24887,"d":"(24,887)"},{"v":-19855,"d":"(19,855)"},{"v":-27688,"d":"(27,688)"}]
["Debt and equity issuance costs paid",{"v":-54204,"d":"(54,204)"},{"v":-23318,"d":"(23,318)"},{"v":-45654,"d":"(45,654)"}]
["Net proceeds from (payments on) credit facilities",{"v":-10959,"d":"(10,959)"},{"v":323336,"d":"323,336 "},{"v":294164,"d":"294,164 "}]
["Repurchase of and payments on debt",{"v":-6782306,"d":"(6,782,306)"},{"v":-2560174,"d":"(2,560,174)"},{"v":-1381005,"d":"(1,381,005)"}]
["Proceeds from the issuance of debt",{"v":7824517,"d":"7,824,517 "},{"v":3597690,"d":"3,597,690 "},{"v":4116489,"d":"4,116,489 "}]
["Net cash provided by (used in) financing activities",{"$f":"SUM(B37:B48)","v":{"v":-372162,"d":"(372,162)"}},{"$f":"SUM(C37:C48)","v":{"v":-1008325,"d":"(1,008,325)"}},{"$f":"SUM(D37:D48)","v":{"v":115789,"d":"115,789 "}}]
["Effect of foreign currency exchange rate changes on cash",{"v":18718,"d":"18,718 "},{"v":-39628,"d":"(39,628)"},{"v":-20796,"d":"(20,796)"}]
["Net decrease in cash and cash equivalents",{"$f":"B53-B52","v":{"v":-490769,"d":"(490,769)"}},{"$f":"C53-C52","v":{"v":-41969,"d":"(41,969)"}},{"$f":"D53-D52","v":{"v":-277634,"d":"(277,634)"}}]
["Cash and cash equivalents, beginning of year",{"v":1088855,"d":"1,088,855 "},{"v":598086,"d":"598,086 "},{"v":556117,"d":"556,117 "}]
["Cash and cash equivalents, end of year",{"v":598086,"d":"598,086 "},{"v":556117,"d":"556,117 "},{"v":278483,"d":"278,483 "}]

{"sheet":"Revenue Build","index":3,"n_rows":12,"n_cols":9,"rows_kept":12}
[]
[]
["Prologis Inc. (NYSE: PLD)"]
["Revenue Build (in thousands)","FY 2020","FY 2021","FY 2022","FY 2023E","FY 2024E","FY 2025E","FY 2026E","FY  2027E"]
["Rental",{"$f":"'Income Statement'!B6","v":{"v":3791131,"d":"$ 3,791,131"}},{"$f":"'Income Statement'!C6","v":{"v":4147994,"d":"$ 4,147,994"}},{"$f":"'Income Statement'!D6","v":{"v":4913171,"d":"$ 4,913,171"}},{"$f":"D5*(1+E6)","v":{"v":5502751.5200000005,"d":"$ 5,502,752"}},{"$f":"E5*(1+F6)","v":{"v":6163081.702400001,"d":"$6,163,082"}},{"v":6841020.689664002,"d":"$6,841,021"},{"v":7593532.965527043,"d":"$7,593,533"},{"v":8352886.262079747,"d":"$8,352,886"}]
["% Growth",null,{"$f":"(C5-B5)/B5","v":{"v":0.09413101261866182,"d":"9%"}},{"$f":"(D5-C5)/C5","v":{"v":0.1844691675060282,"d":"18%"}},{"v":0.12,"d":"12%"},{"v":0.12,"d":"12%"},{"v":0.11,"d":"11%"},{"v":0.11,"d":"11%"},{"v":0.1,"d":"10%"}]
["Strategic capital",{"$f":"'Income Statement'!B7","v":{"v":636987,"d":"636,987 "}},{"$f":"'Income Statement'!C7","v":{"v":590750,"d":"590,750 "}},{"$f":"'Income Statement'!D7","v":{"v":1039585,"d":"1,039,585 "}},{"$f":"D7*(1+E8)","v":{"v":1143543.5,"d":"$1,143,544"}},{"$f":"E7*(1+F8)","v":{"v":1257897.85,"d":"$1,257,898"}},{"v":1383687.6350000002,"d":"$1,383,688"},{"$f":"G7*(1+H8)","v":{"v":1535893.2748500004,"d":"$1,535,893"}},{"$f":"H7*(1+I8)","v":{"v":1704841.5350835007,"d":"$1,704,842"}}]
["% Growth",null,{"$f":"(C7-B7)/B7","v":{"v":-0.0725870386679791,"d":"-7%"}},{"$f":"(D7-C7)/C7","v":{"v":0.7597714769360981,"d":"76%"}},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.11,"d":"11%"},{"v":0.11,"d":"11%"}]
["Development management and other",{"$f":"'Income Statement'!B8","v":{"v":10617,"d":"10,617 "}},{"$f":"'Income Statement'!C8","v":{"v":20696,"d":"20,696 "}},{"$f":"'Income Statement'!D8","v":{"v":20936,"d":"20,936 "}},{"$f":"D9*(1+E10)","v":{"v":21145.36,"d":"$21,145"}},{"$f":"E9*(1+F10)","v":{"v":21356.8136,"d":"$21,357"}},{"v":21783.949872,"d":"$21,784"},{"v":22219.628869440003,"d":"$22,220"},{"v":22664.021446828803,"d":"$22,664"}]
["% Growth",null,{"$f":"(C9-B9)/B9","v":{"v":0.9493265517566167,"d":"95%"}},{"$f":"(D9-C9)/C9","v":{"v":0.011596443757247778,"d":"1%"}},{"v":0.01,"d":"1%"},{"v":0.01,"d":"1%"},{"v":0.02,"d":"2%"},{"v":0.02,"d":"2%"},{"v":0.02,"d":"2%"}]
["Total revenues",{"$f":"B5+B7+B9","v":{"v":4438735,"d":"4,438,735 "}},{"$f":"C5+C7+C9","v":{"v":4759440,"d":"4,759,440 "}},{"v":5973692,"d":"5,973,692 "},{"v":6667440.380000001,"d":"6,667,440 "},{"v":7442336.366,"d":"7,442,336 "},{"v":8246492.274536002,"d":"8,246,492 "},{"v":9151645.869246483,"d":"9,151,646 "},{"v":10080391.818610078,"d":"10,080,392 "}]
["% Growth",null,{"$f":"(C11-B11)/B11","v":{"v":0.07225144100740413,"d":"7%"}},{"$f":"(D11-C11)/C11","v":{"v":0.2551249726858622,"d":"26%"}},{"$f":"(E11-D11)/D11","v":{"v":0.11613393860948988,"d":"12%"}},{"v":0.11622090964988868,"d":"12%"},{"v":0.10805154040198377,"d":"11%"},{"v":0.1097622558266945,"d":"11%"},{"v":0.10148403496299893,"d":"10%"}]

{"sheet":"NWC","index":4,"n_rows":19,"n_cols":9,"rows_kept":19}
[]
[]
["Prologis Inc. (NYSE: PLD)"]
["NWC (in thousands)","FY 2020","FY 2021","FY 2022","FY 2023E","FY 2024E","FY 2025E","FY 2026E","FY  2027E"]
["Investments in and advances to unconsolidated entities",{"$f":"'Consolidated Balance Sheets'!B9","v":{"v":7602014,"d":"7,602,014"}},{"$f":"'Consolidated Balance Sheets'!C9","v":{"v":8610958,"d":"8,610,958"}},{"$f":"'Consolidated Balance Sheets'!D9","v":{"v":9698898,"d":"9,698,898"}},{"$f":"E7/365*E6","v":{"v":11444126.666109648,"d":"11,444,127"}},{"$f":"F7/365*F6","v":{"v":12428782.669414673,"d":"12,428,783"}},{"v":13963087.190577198,"d":"13,963,087"},{"v":15389527.634068474,"d":"15,389,528"},{"v":17009796.509265307,"d":"17,009,797"}]
["Revenue",{"$f":"'Income Statement'!B9","v":{"v":4438735,"d":"4,438,735"}},{"$f":"'Income Statement'!C9","v":{"v":4759440,"d":"4,759,440"}},{"$f":"'Income Statement'!D9","v":{"v":5973692,"d":"5,973,692"}},{"$f":"'Income Statement'!E9","v":{"v":6667440.380000001,"d":"6,667,440"}},{"$f":"'Income Statement'!F9","v":{"v":7442336.366,"d":"7,442,336"}},{"$f":"'Income Statement'!G9","v":{"v":8246492.274536002,"d":"8,246,492"}},{"$f":"'Income Statement'!H9","v":{"v":9151645.869246483,"d":"9,151,646"}},{"$f":"'Income Statement'!I9","v":{"v":10080391.818610078,"d":"10,080,392"}}]
["DSO",null,{"$f":"(C5/C6)*365","v":{"v":660.3717391121645,"d":"660"}},{"$f":"(D5/D6)*365","v":{"v":592.6147129781716,"d":"593"}},{"$f":"AVERAGE(C7:D7)","v":{"v":626.4932260451681,"d":"626"}},{"$f":"AVERAGE(D7:E7)","v":{"v":609.5539695116698,"d":"610"}},{"v":618.0235977784189,"d":"618"},{"v":613.7887836450443,"d":"614"},{"v":615.9061907117316,"d":"616"}]
["Total Current Assets",{"$f":"B5","v":{"v":7602014,"d":"7,602,014"}},{"v":8610958,"d":"8,610,958"},{"v":9698898,"d":"9,698,898"},{"v":11444126.666109648,"d":"11,444,127"},{"v":12428782.669414673,"d":"12,428,783"},{"v":13963087.190577198,"d":"13,963,087"},{"v":15389527.634068474,"d":"15,389,528"},{"v":17009796.509265307,"d":"17,009,797"}]
[]
["Accounts Payable ",{"$f":"'Consolidated Balance Sheets'!B17","v":{"v":1143372,"d":"1,143,372"}},{"$f":"'Consolidated Balance Sheets'!C17","v":{"v":1252767,"d":"1,252,767"}},{"$f":"'Consolidated Balance Sheets'!D17","v":{"v":1711885,"d":"1,711,885"}},{"$f":"E12/365*E11","v":{"v":1761331.169698232,"d":"1,761,331"}},{"$f":"F12/365*F11","v":{"v":1925311.5489420001,"d":"1,925,312"}},{"$f":"G12/365*G11","v":{"v":2106733.552754107,"d":"2,106,734"}},{"$f":"H12/365*H11","v":{"v":2307504.7316541155,"d":"2,307,505"}},{"$f":"I12/365*I11","v":{"v":2529741.3499950655,"d":"2,529,741"}}]
["COGS (Property + Service)",{"$f":"SUM('Income Statement'!B12:B14)","v":{"v":1170104,"d":"1,170,104"}},{"$f":"SUM('Income Statement'!C12:C14)","v":{"v":1248487.0937469476,"d":"1,248,487"}},{"$f":"SUM('Income Statement'!D12:D14)","v":{"v":1509094.157898275,"d":"1,509,094"}},{"$f":"'Income Statement'!E16","v":{"v":1647792.3000000003,"d":"1,647,792"}},{"$f":"'Income Statement'!F16","v":{"v":1801201.3722000003,"d":"1,801,201"}},{"$f":"'Income Statement'!G16","v":{"v":1970928.4807260004,"d":"1,970,928"}},{"$f":"'Income Statement'!H16","v":{"v":2158757.470341541,"d":"2,158,757"}},{"$f":"'Income Statement'!I16","v":{"v":2366668.185949504,"d":"2,366,668"}}]
["DPO",{"$f":"(B10/B11)*365","v":{"v":356.66127113487346,"d":"357"}},{"$f":"(C10/C11)*365","v":{"v":366.2512470414698,"d":"366"}},{"$f":"(D10/D11)*365","v":{"v":414.0484023012957,"d":"414"}},{"$f":"AVERAGE(C12:D12)","v":{"v":390.14982467138276,"d":"390"}},{"v":390.15,"d":"390"},{"v":390.15,"d":"390"},{"v":390.15,"d":"390"},{"v":390.15,"d":"390"}]
["Other Acrrued Liabilities ",{"$f":"'Consolidated Balance Sheets'!B18","v":{"v":1261005,"d":"1,261,005"}},{"$f":"'Consolidated Balance Sheets'!C18","v":{"v":1776189,"d":"1,776,189"}},{"$f":"'Consolidated Balance Sheets'!D18","v":{"v":1210000,"d":"1,210,000"}},{"$f":"E15/365*E14","v":{"v":1832739.3539585941,"d":"1,832,739"}},{"$f":"F15/365*F14","v":{"v":2003528.1016800005,"d":"2,003,528"}},{"$f":"G15/365*G14","v":{"v":2192320.4470541268,"d":"2,192,320"}},{"$f":"H15/365*H14","v":{"v":2401248.0355031937,"d":"2,401,248"}},{"$f":"I15/365*I14","v":{"v":2632513.1054671197,"d":"2,632,513"}}]
["COGS (Property + Service)",{"$f":"B11","v":{"v":1170104,"d":"1,170,104"}},{"v":1248487.0937469476,"d":"1,248,487"},{"v":1509094.157898275,"d":"1,509,094"},{"v":1647792.3000000003,"d":"1,647,792"},{"v":1801201.3722000003,"d":"1,801,201"},{"v":1970928.4807260004,"d":"1,970,928"},{"v":2158757.470341541,"d":"2,158,757"},{"v":2366668.185949504,"d":"2,366,668"}]
["DPO",{"$f":"B13/B14*365","v":{"v":393.3554837860566,"d":"393"}},{"$f":"C13/C14*365","v":{"v":519.2756803390744,"d":"519"}},{"$f":"D13/D14*365","v":{"v":292.65900851083325,"d":"293"}},{"$f":"AVERAGE(C15:D15)","v":{"v":405.9673444249538,"d":"406"}},406,406,406,406]
["Total Current Liabilities",{"$f":"B10+B13","v":{"v":2404377,"d":"2,404,377"}},{"v":3028956,"d":"3,028,956"},{"v":2921885,"d":"2,921,885"},{"v":3594070.5236568265,"d":"3,594,071"},{"v":3928839.650622001,"d":"3,928,840"},{"v":4299053.999808233,"d":"4,299,054"},{"v":4708752.767157309,"d":"4,708,753"},{"v":5162254.455462186,"d":"5,162,254"}]
[]
["NWC",{"$f":"B8-B16","v":{"v":5197637,"d":"5,197,637"}},{"$f":"C8-C16","v":{"v":5582002,"d":"5,582,002"}},{"$f":"D8-D16","v":{"v":6777013,"d":"6,777,013"}},{"$f":"E8-E16","v":{"v":7850056.142452821,"d":"7,850,056"}},{"v":8499943.018792672,"d":"8,499,943"},{"v":9664033.190768965,"d":"9,664,033"},{"v":10680774.866911165,"d":"10,680,775"},{"v":11847542.053803122,"d":"11,847,542"}]
["Change in NWC",null,{"$f":"C18-B18","v":{"v":384365,"d":"384,365"}},{"v":1195011,"d":"1,195,011"},{"v":1073043.1424528211,"d":"1,073,043"},{"v":649886.876339851,"d":"649,887"},{"v":1164090.1719762925,"d":"1,164,090"},{"v":1016741.6761422008,"d":"1,016,742"},{"v":1166767.1868919563,"d":"1,166,767"}]

{"sheet":"Beta","index":5,"n_rows":757,"n_cols":12,"rows_kept":757}
[]
[null,null,"SYP",{"$nulls":3},"PLD"]
[null,"Date","Price","Change %",null,"Date","Price","Change %",null,null,"Covariance",{"$f":"_xlfn.COVARIANCE.S(D4:D757,H4:H757)","v":1.8509931585437218E-4}]
[null,"2020-03-20",{"v":2304.92,"d":"2,304.92"},{"$f":"(C5-C4)/C4","v":{"v":-0.02929385835517067,"d":"-2.93%"}},null,"2020-03-20",62.82,{"$f":"(G5-G4)/G4","v":{"v":0.008755173511620458,"d":"0.88%"}},null,null,"Variance",{"$f":"_xlfn.VAR.S(D4:D756)","v":1.8178516004580463E-4}]
[null,"2020-03-23",{"v":2237.4,"d":"2,237.40"},{"$f":"(C6-C5)/C5","v":{"v":0.09382765710199331,"d":"9.38%"}},null,"2020-03-23",63.37,{"v":0.11330282468044817,"d":"11.33%"},null,null,"Beta",{"$f":"L3/L4","v":1.0182311680872767}]
[null,"2020-03-24",{"v":2447.33,"d":"2,447.33"},{"v":0.011535019797084994,"d":"1.15%"},null,"2020-03-24",70.55,{"v":0.023245924875974495,"d":"2.32%"}]
[null,"2020-03-25",{"v":2475.56,"d":"2,475.56"},{"v":0.06241416083633611,"d":"6.24%"},null,"2020-03-25",72.19,{"v":0.07618783765064413,"d":"7.62%"}]
[null,"2020-03-26",{"v":2630.07,"d":"2,630.07"},{"v":-0.033687316307170666,"d":"-3.37%"},null,"2020-03-26",77.69,{"v":0.019050070794182056,"d":"1.91%"}]
[null,"2020-03-27",{"v":2541.47,"d":"2,541.47"},{"v":0.03351603599491645,"d":"3.35%"},null,"2020-03-27",79.17,{"v":0.04686118479221919,"d":"4.69%"}]
[null,"2020-03-30",{"v":2626.65,"d":"2,626.65"},{"v":-0.01601279195933982,"d":"-1.60%"},null,"2020-03-30",82.88,{"v":-0.030284749034748926,"d":"-3.03%"}]
[null,"2020-03-31",{"v":2584.59,"d":"2,584.59"},{"v":-0.04414239782712157,"d":"-4.41%"},null,"2020-03-31",80.37,{"v":-0.08846584546472563,"d":"-8.85%"}]
[null,"2020-04-01",{"v":2470.5,"d":"2,470.50"},{"v":0.02282938676381303,"d":"2.28%"},null,"2020-04-01",73.26,{"v":0.03071253071253071,"d":"3.07%"}]
[null,"2020-04-02",{"v":2526.9,"d":"2,526.90"},{"v":-0.015137124539950137,"d":"-1.51%"},null,"2020-04-02",75.51,{"v":-0.02542709574890745,"d":"-2.54%"}]
[null,"2020-04-03",{"v":2488.65,"d":"2,488.65"},{"v":0.07033130412070791,"d":"7.03%"},null,"2020-04-03",73.59,{"v":0.09022965076776736,"d":"9.02%"}]
[null,"2020-04-06",{"v":2663.68,"d":"2,663.68"},{"v":-1.6030454108601567E-3,"d":"-0.16%"},null,"2020-04-06",80.23,{"v":0.00897419917736506,"d":"0.90%"}]
[null,"2020-04-07",{"v":2659.41,"d":"2,659.41"},{"v":0.03405642604938696,"d":"3.41%"},null,"2020-04-07",80.95,{"v":0.06460778258184069,"d":"6.46%"}]
[null,"2020-04-08",{"v":2749.98,"d":"2,749.98"},{"v":0.014487378090022526,"d":"1.45%"},null,"2020-04-08",86.18,{"v":0.0644000928289626,"d":"6.44%"}]
[null,"2020-04-09",{"v":2789.82,"d":"2,789.82"},{"v":-0.010104594561656327,"d":"-1.01%"},null,"2020-04-09",91.73,{"v":-0.057996293469966285,"d":"-5.80%"}]
[null,"2020-04-13",{"v":2761.63,"d":"2,761.63"},{"v":0.03057252419766581,"d":"3.06%"},null,"2020-04-13",86.41,{"v":0.031709292905913775,"d":"3.17%"}]
[null,"2020-04-14",{"v":2846.06,"d":"2,846.06"},{"v":-0.02203045613936453,"d":"-2.20%"},null,"2020-04-14",89.15,{"v":-0.029276500280426238,"d":"-2.93%"}]
[null,"2020-04-15",{"v":2783.36,"d":"2,783.36"},{"v":5.8167107381007326E-3,"d":"0.58%"},null,"2020-04-15",86.54,{"v":0.019181881211000652,"d":"1.92%"}]
[null,"2020-04-16",{"v":2799.55,"d":"2,799.55"},{"v":0.026793591827257865,"d":"2.68%"},null,"2020-04-16",88.2,{"v":0.022902494331065715,"d":"2.29%"}]
[null,"2020-04-17",{"v":2874.56,"d":"2,874.56"},{"v":-0.017880997439608182,"d":"-1.79%"},null,"2020-04-17",90.22,{"v":-0.019064508978053635,"d":"-1.91%"}]
[null,"2020-04-20",{"v":2823.16,"d":"2,823.16"},{"v":-0.03067484662576684,"d":"-3.07%"},null,"2020-04-20",88.5,{"v":0.005649717514124294,"d":"0.56%"}]
[null,"2020-04-21",{"v":2736.56,"d":"2,736.56"},{"v":0.022930248194813926,"d":"2.29%"},null,"2020-04-21",89,{"v":-0.012696629213483095,"d":"-1.27%"}]
[null,"2020-04-22",{"v":2799.31,"d":"2,799.31"},{"v":-0.000539418642451091,"d":"-0.05%"},null,"2020-04-22",87.87,{"v":-0.01274610219642659,"d":"-1.27%"}]
[null,"2020-04-23",{"v":2797.8,"d":"2,797.80"},{"v":0.01391807849024219,"d":"1.39%"},null,"2020-04-23",86.75,{"v":0.026397694524495748,"d":"2.64%"}]
[null,"2020-04-24",{"v":2836.74,"d":"2,836.74"},{"v":0.014714073196697703,"d":"1.47%"},null,"2020-04-24",89.04,{"v":0.03144654088050311,"d":"3.14%"}]
[null,"2020-04-27",{"v":2878.48,"d":"2,878.48"},{"v":-0.005242350129234925,"d":"-0.52%"},null,"2020-04-27",91.84,{"v":-0.024499128919860627,"d":"-2.45%"}]
[null,"2020-04-28",{"v":2863.39,"d":"2,863.39"},{"v":0.02658387435871479,"d":"2.66%"},null,"2020-04-28",89.59,{"v":6.3623172229042655E-3,"d":"0.64%"}]
[null,"2020-04-29",{"v":2939.51,"d":"2,939.51"},{"v":-0.009212419757034464,"d":"-0.92%"},null,"2020-04-29",90.16,{"v":-0.010314995563442687,"d":"-1.03%"}]
[null,"2020-04-30",{"v":2912.43,"d":"2,912.43"},{"v":-0.028059043479156512,"d":"-2.81%"},null,"2020-04-30",89.23,{"v":-0.02667264372968743,"d":"-2.67%"}]
[null,"2020-05-01",{"v":2830.71,"d":"2,830.71"},{"v":0.004249817183674677,"d":"0.42%"},null,"2020-05-01",86.85,{"v":3.2239493379389887E-3,"d":"0.32%"}]
[null,"2020-05-04",{"v":2842.74,"d":"2,842.74"},{"v":0.009040573531170729,"d":"0.90%"},null,"2020-05-04",87.13,{"v":0.007001032939286118,"d":"0.70%"}]
[null,"2020-05-05",{"v":2868.44,"d":"2,868.44"},{"v":-6.9794034388029665E-3,"d":"-0.70%"},null,"2020-05-05",87.74,{"v":-0.00911784818782764,"d":"-0.91%"}]
[null,"2020-05-06",{"v":2848.42,"d":"2,848.42"},{"v":0.011504623615899334,"d":"1.15%"},null,"2020-05-06",86.94,{"v":0.012997469519208597,"d":"1.30%"}]
[null,"2020-05-07",{"v":2881.19,"d":"2,881.19"},{"v":0.016871501011734777,"d":"1.69%"},null,"2020-05-07",88.07,{"v":0.02157374815487687,"d":"2.16%"}]
[null,"2020-05-08",{"v":2929.8,"d":"2,929.80"},{"v":1.7748651785104164E-4,"d":"0.02%"},null,"2020-05-08",89.97,{"v":-0.012115149494275907,"d":"-1.21%"}]
[null,"2020-05-11",{"v":2930.32,"d":"2,930.32"},{"v":-0.02054383139042844,"d":"-2.05%"},null,"2020-05-11",88.88,{"v":-0.052430243024302395,"d":"-5.24%"}]
[null,"2020-05-12",{"v":2870.12,"d":"2,870.12"},{"v":-0.017462684487059735,"d":"-1.75%"},null,"2020-05-12",84.22,{"v":-0.016385656613630912,"d":"-1.64%"}]
[null,"2020-05-13",{"v":2820,"d":"2,820.00"},{"v":0.01152482269503546,"d":"1.15%"},null,"2020-05-13",82.84,{"v":0.014968614196040498,"d":"1.50%"}]
[null,"2020-05-14",{"v":2852.5,"d":"2,852.50"},{"v":3.9263803680980956E-3,"d":"0.39%"},null,"2020-05-14",84.08,{"v":-0.009514747859181698,"d":"-0.95%"}]
[null,"2020-05-15",{"v":2863.7,"d":"2,863.70"},{"v":0.03150120473513288,"d":"3.15%"},null,"2020-05-15",83.28,{"v":0.042627281460134454,"d":"4.26%"}]
[null,"2020-05-18",{"v":2953.91,"d":"2,953.91"},{"v":-0.010484408800538879,"d":"-1.05%"},null,"2020-05-18",86.83,{"v":-0.02476102729471371,"d":"-2.48%"}]
[null,"2020-05-19",{"v":2922.94,"d":"2,922.94"},{"v":0.016651043127809694,"d":"1.67%"},null,"2020-05-19",84.68,{"v":0.028814359943315986,"d":"2.88%"}]
[null,"2020-05-20",{"v":2971.61,"d":"2,971.61"},{"v":-0.007773563825670228,"d":"-0.78%"},null,"2020-05-20",87.12,{"v":-0.008264462809917342,"d":"-0.83%"}]
[null,"2020-05-21",{"v":2948.51,"d":"2,948.51"},{"v":2.3537312066093043E-3,"d":"0.24%"},null,"2020-05-21",86.4,{"v":0.013310185185185086,"d":"1.33%"}]
[null,"2020-05-22",{"v":2955.45,"d":"2,955.45"},{"v":0.012289160703107874,"d":"1.23%"},null,"2020-05-22",87.55,{"v":0.0282124500285551,"d":"2.82%"}]
[null,"2020-05-26",{"v":2991.77,"d":"2,991.77"},{"v":0.014827343010993534,"d":"1.48%"},null,"2020-05-26",90.02,{"v":0.019329037991557534,"d":"1.93%"}]
[null,"2020-05-27",{"v":3036.13,"d":"3,036.13"},{"v":-0.002107946629426306,"d":"-0.21%"},null,"2020-05-27",91.76,{"v":0.014058413251961551,"d":"1.41%"}]
[null,"2020-05-28",{"v":3029.73,"d":"3,029.73"},{"v":4.8123100078224556E-3,"d":"0.48%"},null,"2020-05-28",93.05,{"v":-0.01665771090811389,"d":"-1.67%"}]
[null,"2020-05-29",{"v":3044.31,"d":"3,044.31"},{"v":3.7512605483673057E-3,"d":"0.38%"},null,"2020-05-29",91.5,{"v":0.024043715846994565,"d":"2.40%"}]
[null,"2020-06-01",{"v":3055.73,"d":"3,055.73"},{"v":8.210803965010045E-3,"d":"0.82%"},null,"2020-06-01",93.7,{"v":0.018783351120597553,"d":"1.88%"}]
[null,"2020-06-02",{"v":3080.82,"d":"3,080.82"},{"v":0.013648963587616195,"d":"1.36%"},null,"2020-06-02",95.46,{"v":0.01948460087994971,"d":"1.95%"}]
[null,"2020-06-03",{"v":3122.87,"d":"3,122.87"},{"v":-3.368696103263979E-3,"d":"-0.34%"},null,"2020-06-03",97.32,{"v":-0.04079325935059596,"d":"-4.08%"}]
[null,"2020-06-04",{"v":3112.35,"d":"3,112.35"},{"v":0.026211704981766167,"d":"2.62%"},null,"2020-06-04",93.35,{"v":0.02528119978575254,"d":"2.53%"}]
[null,"2020-06-05",{"v":3193.93,"d":"3,193.93"},{"v":0.012041591393674889,"d":"1.20%"},null,"2020-06-05",95.71,{"v":0.021523351791871304,"d":"2.15%"}]
[null,"2020-06-08",{"v":3232.39,"d":"3,232.39"},{"v":-0.007799182648133436,"d":"-0.78%"},null,"2020-06-08",97.77,{"v":-4.5003579830213535E-3,"d":"-0.45%"}]
[null,"2020-06-09",{"v":3207.18,"d":"3,207.18"},{"v":-0.005313078779488512,"d":"-0.53%"},null,"2020-06-09",97.33,{"v":-0.00945237850611324,"d":"-0.95%"}]
[null,"2020-06-10",{"v":3190.14,"d":"3,190.14"},{"v":-0.05894412157460173,"d":"-5.89%"},null,"2020-06-10",96.41,{"v":-0.05704802406389379,"d":"-5.70%"}]
[null,"2020-06-11",{"v":3002.1,"d":"3,002.10"},{"v":0.01306085739982014,"d":"1.31%"},null,"2020-06-11",90.91,{"v":0.03904960950390493,"d":"3.90%"}]
[null,"2020-06-12",{"v":3041.31,"d":"3,041.31"},{"v":8.312207568449189E-3,"d":"0.83%"},null,"2020-06-12",94.46,{"v":-7.4105441456694034E-4,"d":"-0.07%"}]
[null,"2020-06-15",{"v":3066.59,"d":"3,066.59"},{"v":0.018962430582503572,"d":"1.90%"},null,"2020-06-15",94.39,{"v":0.026591799978811368,"d":"2.66%"}]
[null,"2020-06-16",{"v":3124.74,"d":"3,124.74"},{"v":-3.6002995449221377E-3,"d":"-0.36%"},null,"2020-06-16",96.9,{"v":-2.0639834881321243E-3,"d":"-0.21%"}]
[null,"2020-06-17",{"v":3113.49,"d":"3,113.49"},{"v":5.9418851513907674E-4,"d":"0.06%"},null,"2020-06-17",96.7,{"v":-0.016649431230610127,"d":"-1.66%"}]
[null,"2020-06-18",{"v":3115.34,"d":"3,115.34"},{"v":-0.005649463621948282,"d":"-0.56%"},null,"2020-06-18",95.09,{"v":-0.0338626564307498,"d":"-3.39%"}]
[null,"2020-06-19",{"v":3097.74,"d":"3,097.74"},{"v":0.006495057687217244,"d":"0.65%"},null,"2020-06-19",91.87,{"v":0.007510612822466504,"d":"0.75%"}]
[null,"2020-06-22",{"v":3117.86,"d":"3,117.86"},{"v":4.307441642665109E-3,"d":"0.43%"},null,"2020-06-22",92.56,{"$f":"(G69-G68)/G68","v":{"v":-0.011992221261884177,"d":"-1.20%"}}]
[null,"2020-06-23",{"v":3131.29,"d":"3,131.29"},{"$f":"(C70-C69)/C69","v":{"v":-0.025855158736495194,"d":"-2.59%"}},null,"2020-06-23",91.45,{"v":-0.018042646254784096,"d":"-1.80%"}]
[null,"2020-06-24",{"v":3050.33,"d":"3,050.33"},{"v":0.01095946995898814,"d":"1.10%"},null,"2020-06-24",89.8,{"v":0.01859688195991093,"d":"1.86%"}]
[null,"2020-06-25",{"v":3083.76,"d":"3,083.76"},{"v":-0.02422691778867358,"d":"-2.42%"},null,"2020-06-25",91.47,{"v":-0.017929375751612558,"d":"-1.79%"}]
[null,"2020-06-26",{"v":3009.05,"d":"3,009.05"},{"v":0.014685698143932337,"d":"1.47%"},null,"2020-06-26",89.83,{"v":0.014917065568295708,"d":"1.49%"}]
[null,"2020-06-29",{"v":3053.24,"d":"3,053.24"},{"v":0.015409859690034253,"d":"1.54%"},null,"2020-06-29",91.17,{"v":0.023692003948667287,"d":"2.37%"}]
[null,"2020-06-30",{"v":3100.29,"d":"3,100.29"},{"v":0.005022110834792927,"d":"0.50%"},null,"2020-06-30",93.33,{"v":0.019500696453444846,"d":"1.95%"}]
[null,"2020-07-01",{"v":3115.86,"d":"3,115.86"},{"v":4.541282342595653E-3,"d":"0.45%"},null,"2020-07-01",95.15,{"v":0.004203888596952091,"d":"0.42%"}]
[null,"2020-07-02",{"v":3130.01,"d":"3,130.01"},{"v":0.015881738397001792,"d":"1.59%"},null,"2020-07-02",95.55,{"v":1.0465724751444392E-4,"d":"0.01%"}]
[null,"2020-07-06",{"v":3179.72,"d":"3,179.72"},{"v":-0.010818562640735548,"d":"-1.08%"},null,"2020-07-06",95.56,{"v":-0.007639179573043156,"d":"-0.76%"}]
[null,"2020-07-07",{"v":3145.32,"d":"3,145.32"},{"v":0.00782750244808156,"d":"0.78%"},null,"2020-07-07",94.83,{"v":9.80702309395768E-3,"d":"0.98%"}]
[null,"2020-07-08",{"v":3169.94,"d":"3,169.94"},{"v":-0.005643639942711809,"d":"-0.56%"},null,"2020-07-08",95.76,{"v":8.458646616541228E-3,"d":"0.85%"}]
[null,"2020-07-09",{"v":3152.05,"d":"3,152.05"},{"v":0.010466204533557457,"d":"1.05%"},null,"2020-07-09",96.57,{"v":-0.01812156984570778,"d":"-1.81%"}]
[null,"2020-07-10",{"v":3185.04,"d":"3,185.04"},{"v":-9.362519779971417E-3,"d":"-0.94%"},null,"2020-07-10",94.82,{"v":-0.013182872811643114,"d":"-1.32%"}]
[null,"2020-07-13",{"v":3155.22,"d":"3,155.22"},{"v":0.013406355182839924,"d":"1.34%"},null,"2020-07-13",93.57,{"v":-2.0305653521427566E-3,"d":"-0.20%"}]
[null,"2020-07-14",{"v":3197.52,"d":"3,197.52"},{"v":0.00908203857989941,"d":"0.91%"},null,"2020-07-14",93.38,{"v":3.8552152495180923E-3,"d":"0.39%"}]
[null,"2020-07-15",{"v":3226.56,"d":"3,226.56"},{"v":-3.4061043340275036E-3,"d":"-0.34%"},null,"2020-07-15",93.74,{"v":-0.01749519948794539,"d":"-1.75%"}]
[null,"2020-07-16",{"v":3215.57,"d":"3,215.57"},{"v":2.8486395880045695E-3,"d":"0.28%"},null,"2020-07-16",92.1,{"v":0.035179153094462644,"d":"3.52%"}]
[null,"2020-07-17",{"v":3224.73,"d":"3,224.73"},{"v":0.00840690538432679,"d":"0.84%"},null,"2020-07-17",95.34,{"v":-0.00639815397524648,"d":"-0.64%"}]
[null,"2020-07-20",{"v":3251.84,"d":"3,251.84"},{"v":1.6790493997244748E-3,"d":"0.17%"},null,"2020-07-20",94.73,{"v":0.033780217460149926,"d":"3.38%"}]
[null,"2020-07-21",{"v":3257.3,"d":"3,257.30"},{"v":5.7470911491111654E-3,"d":"0.57%"},null,"2020-07-21",97.93,{"v":4.5951189625241355E-3,"d":"0.46%"}]
[null,"2020-07-22",{"v":3276.02,"d":"3,276.02"},{"v":-0.012319827107282657,"d":"-1.23%"},null,"2020-07-22",98.38,{"v":0.005285627159991972,"d":"0.53%"}]
[null,"2020-07-23",{"v":3235.66,"d":"3,235.66"},{"v":-0.006190390832163994,"d":"-0.62%"},null,"2020-07-23",98.9,{"v":0.010212335692618714,"d":"1.02%"}]
[null,"2020-07-24",{"v":3215.63,"d":"3,215.63"},{"v":0.007395129414764679,"d":"0.74%"},null,"2020-07-24",99.91,{"v":0.018516664998498734,"d":"1.85%"}]
[null,"2020-07-27",{"v":3239.41,"d":"3,239.41"},{"v":-0.006473401020556151,"d":"-0.65%"},null,"2020-07-27",101.76,{"v":7.665094339622652E-3,"d":"0.77%"}]
[null,"2020-07-28",{"v":3218.44,"d":"3,218.44"},{"v":0.01242838145188352,"d":"1.24%"},null,"2020-07-28",102.54,{"v":0.035400819192510195,"d":"3.54%"}]
[null,"2020-07-29",{"v":3258.44,"d":"3,258.44"},{"v":-3.7502608610255994E-3,"d":"-0.38%"},null,"2020-07-29",106.17,{"v":-0.009230479419798474,"d":"-0.92%"}]
[null,"2020-07-30",{"v":3246.22,"d":"3,246.22"},{"v":0.007670459796316975,"d":"0.77%"},null,"2020-07-30",105.19,{"v":2.1865196311436825E-3,"d":"0.22%"}]
[null,"2020-07-31",{"v":3271.12,"d":"3,271.12"},{"v":0.007181026681992784,"d":"0.72%"},null,"2020-07-31",105.42,{"v":-0.004173781066211323,"d":"-0.42%"}]
[null,"2020-08-03",{"v":3294.61,"d":"3,294.61"},{"v":0.003611960140957531,"d":"0.36%"},null,"2020-08-03",104.98,{"v":0.005810630596304052,"d":"0.58%"}]
[null,"2020-08-04",{"v":3306.51,"d":"3,306.51"},{"v":0.006429740118735392,"d":"0.64%"},null,"2020-08-04",105.59,{"v":-0.006534709726299818,"d":"-0.65%"}]
[null,"2020-08-05",{"v":3327.77,"d":"3,327.77"},{"v":6.427727877828057E-3,"d":"0.64%"},null,"2020-08-05",104.9,{"v":-1.9065776930419668E-4,"d":"-0.02%"}]
[null,"2020-08-06",{"v":3349.16,"d":"3,349.16"},{"v":6.3299454191509082E-4,"d":"0.06%"},null,"2020-08-06",104.88,{"v":0.001811594202898529,"d":"0.18%"}]
[null,"2020-08-07",{"v":3351.28,"d":"3,351.28"},{"v":2.7422358024395454E-3,"d":"0.27%"},null,"2020-08-07",105.07,{"v":-0.01275340249357561,"d":"-1.28%"}]
[null,"2020-08-10",{"v":3360.47,"d":"3,360.47"},{"v":-7.969123366671849E-3,"d":"-0.80%"},null,"2020-08-10",103.73,{"v":-0.0310421286031042,"d":"-3.10%"}]
[null,"2020-08-11",{"v":3333.69,"d":"3,333.69"},{"v":0.013996502374245911,"d":"1.40%"},null,"2020-08-11",100.51,{"v":0.023579743309123373,"d":"2.36%"}]
[null,"2020-08-12",{"v":3380.35,"d":"3,380.35"},{"v":-2.0471252976762976E-3,"d":"-0.20%"},null,"2020-08-12",102.88,{"v":-2.3328149300155024E-3,"d":"-0.23%"}]
[null,"2020-08-13",{"v":3373.43,"d":"3,373.43"},{"v":-1.7193183199293516E-4,"d":"-0.02%"},null,"2020-08-13",102.64,{"v":-0.003117692907248708,"d":"-0.31%"}]
[null,"2020-08-14",{"v":3372.85,"d":"3,372.85"},{"v":2.7098744385311746E-3,"d":"0.27%"},null,"2020-08-14",102.32,{"v":0.018471462079749812,"d":"1.85%"}]
[null,"2020-08-17",{"v":3381.99,"d":"3,381.99"},{"v":2.3033775972135986E-3,"d":"0.23%"},null,"2020-08-17",104.21,{"v":-0.005373764513962077,"d":"-0.54%"}]
[null,"2020-08-18",{"v":3389.78,"d":"3,389.78"},{"v":-0.00440441562579291,"d":"-0.44%"},null,"2020-08-18",103.65,{"v":-0.01842739990352157,"d":"-1.84%"}]
[null,"2020-08-19",{"v":3374.85,"d":"3,374.85"},{"v":3.1586589033587597E-3,"d":"0.32%"},null,"2020-08-19",101.74,{"v":0.009337527029683535,"d":"0.93%"}]
[null,"2020-08-20",{"v":3385.51,"d":"3,385.51"},{"v":3.4411358997609325E-3,"d":"0.34%"},null,"2020-08-20",102.69,{"v":0.003408316291751958,"d":"0.34%"}]
[null,"2020-08-21",{"v":3397.16,"d":"3,397.16"},{"v":0.01004368354743384,"d":"1.00%"},null,"2020-08-21",103.04,{"v":-0.010093167701863415,"d":"-1.01%"}]
[null,"2020-08-24",{"v":3431.28,"d":"3,431.28"},{"v":3.5963255694666974E-3,"d":"0.36%"},null,"2020-08-24",102,{"v":-0.00019607843137251,"d":"-0.02%"}]
[null,"2020-08-25",{"v":3443.62,"d":"3,443.62"},{"v":0.010195666188487733,"d":"1.02%"},null,"2020-08-25",101.98,{"v":-0.009315552069033171,"d":"-0.93%"}]
[null,"2020-08-26",{"v":3478.73,"d":"3,478.73"},{"v":1.6730243508407275E-3,"d":"0.17%"},null,"2020-08-26",101.03,{"v":8.611303573196125E-3,"d":"0.86%"}]
[null,"2020-08-27",{"v":3484.55,"d":"3,484.55"},{"v":0.00673257665982696,"d":"0.67%"},null,"2020-08-27",101.9,{"v":0.005789990186457205,"d":"0.58%"}]
[null,"2020-08-28",{"v":3508.01,"d":"3,508.01"},{"v":-0.002194976639177275,"d":"-0.22%"},null,"2020-08-28",102.49,{"v":-0.006146941164991662,"d":"-0.61%"}]
[null,"2020-08-31",{"v":3500.31,"d":"3,500.31"},{"v":7.525047781482253E-3,"d":"0.75%"},null,"2020-08-31",101.86,{"v":-0.003534262713528367,"d":"-0.35%"}]
[null,"2020-09-01",{"v":3526.65,"d":"3,526.65"},{"v":0.015365857116527031,"d":"1.54%"},null,"2020-09-01",101.5,{"v":0.03034482758620688,"d":"3.03%"}]
[null,"2020-09-02",{"v":3580.84,"d":"3,580.84"},{"v":-0.0351258363959295,"d":"-3.51%"},null,"2020-09-02",104.58,{"v":-0.028399311531841644,"d":"-2.84%"}]
[null,"2020-09-03",{"v":3455.06,"d":"3,455.06"},{"v":-8.132999137496863E-3,"d":"-0.81%"},null,"2020-09-03",101.61,{"v":-0.008365318374175715,"d":"-0.84%"}]
[null,"2020-09-04",{"v":3426.96,"d":"3,426.96"},{"v":-0.02775637883138405,"d":"-2.78%"},null,"2020-09-04",100.76,{"v":-0.019452163556967127,"d":"-1.95%"}]
[null,"2020-09-08",{"v":3331.84,"d":"3,331.84"},{"v":0.02014502497118706,"d":"2.01%"},null,"2020-09-08",98.8,{"v":0.02206477732793529,"d":"2.21%"}]
[null,"2020-09-09",{"v":3398.96,"d":"3,398.96"},{"v":-0.017584790641843383,"d":"-1.76%"},null,"2020-09-09",100.98,{"v":-0.009605862547039006,"d":"-0.96%"}]
[null,"2020-09-10",{"v":3339.19,"d":"3,339.19"},{"v":0.000533063407592783,"d":"0.05%"},null,"2020-09-10",100.01,{"v":1.9998000199978865E-3,"d":"0.20%"}]
[null,"2020-09-11",{"v":3340.97,"d":"3,340.97"},{"v":0.012741808516688317,"d":"1.27%"},null,"2020-09-11",100.21,{"v":0.017363536573196378,"d":"1.74%"}]
[null,"2020-09-14",{"v":3383.54,"d":"3,383.54"},{"v":5.219385613883641E-3,"d":"0.52%"},null,"2020-09-14",101.95,{"v":0.007650809220205995,"d":"0.77%"}]
[null,"2020-09-15",{"v":3401.2,"d":"3,401.20"},{"v":-4.61895801481831E-3,"d":"-0.46%"},null,"2020-09-15",102.73,{"v":-6.716635841526309E-3,"d":"-0.67%"}]
[null,"2020-09-16",{"v":3385.49,"d":"3,385.49"},{"v":-0.008412371621242292,"d":"-0.84%"},null,"2020-09-16",102.04,{"v":-0.00921207369658969,"d":"-0.92%"}]
[null,"2020-09-17",{"v":3357.01,"d":"3,357.01"},{"v":-0.011182570203842234,"d":"-1.12%"},null,"2020-09-17",101.1,{"v":-0.015628090999010864,"d":"-1.56%"}]
[null,"2020-09-18",{"v":3319.47,"d":"3,319.47"},{"v":-0.011571124305988563,"d":"-1.16%"},null,"2020-09-18",99.52,{"v":-0.029843247588424427,"d":"-2.98%"}]
[null,"2020-09-21",{"v":3281.06,"d":"3,281.06"},{"v":0.010517942372282195,"d":"1.05%"},null,"2020-09-21",96.55,{"v":0.02734334541688245,"d":"2.73%"}]
[null,"2020-09-22",{"v":3315.57,"d":"3,315.57"},{"v":-0.02372141140135786,"d":"-2.37%"},null,"2020-09-22",99.19,{"$f":"(G133-G132)/G132","v":{"v":-0.039217663070874084,"d":"-3.92%"}}]
[null,"2020-09-23",{"v":3236.92,"d":"3,236.92"},{"$f":"(C134-C133)/C133","v":{"v":2.9874077827070403E-3,"d":"0.30%"}},null,"2020-09-23",95.3,{"v":6.2959076600212248E-4,"d":"0.06%"}]
[null,"2020-09-24",{"v":3246.59,"d":"3,246.59"},{"v":0.015976763311659276,"d":"1.60%"},null,"2020-09-24",95.36,{"v":0.024223993288590626,"d":"2.42%"}]
[null,"2020-09-25",{"v":3298.46,"d":"3,298.46"},{"v":0.016110548559024475,"d":"1.61%"},null,"2020-09-25",97.67,{"v":0.024162997849902727,"d":"2.42%"}]
[null,"2020-09-28",{"v":3351.6,"d":"3,351.60"},{"v":-4.8126268051080405E-3,"d":"-0.48%"},null,"2020-09-28",100.03,{"v":-0.004198740377886651,"d":"-0.42%"}]
[null,"2020-09-29",{"v":3335.47,"d":"3,335.47"},{"v":0.00825370937229242,"d":"0.83%"},null,"2020-09-29",99.61,{"v":0.010139544222467675,"d":"1.01%"}]
[null,"2020-09-30",{"v":3363,"d":"3,363.00"},{"v":5.2928932500743925E-3,"d":"0.53%"},null,"2020-09-30",100.62,{"v":0.015305108328364063,"d":"1.53%"}]
[null,"2020-10-01",{"v":3380.8,"d":"3,380.80"},{"v":-9.571699006152427E-3,"d":"-0.96%"},null,"2020-10-01",102.16,{"v":0.020164447924823827,"d":"2.02%"}]
[null,"2020-10-02",{"v":3348.44,"d":"3,348.44"},{"v":0.017975534875942247,"d":"1.80%"},null,"2020-10-02",104.22,{"v":0.009307234695835722,"d":"0.93%"}]
[null,"2020-10-05",{"v":3408.63,"d":"3,408.63"},{"v":-0.013988024514247745,"d":"-1.40%"},null,"2020-10-05",105.19,{"v":-0.006749691035269453,"d":"-0.67%"}]
[null,"2020-10-06",{"v":3360.95,"d":"3,360.95"},{"v":0.017405793004953957,"d":"1.74%"},null,"2020-10-06",104.48,{"v":0.012251148545176121,"d":"1.23%"}]
[null,"2020-10-07",{"v":3419.45,"d":"3,419.45"},{"v":0.008007135650470136,"d":"0.80%"},null,"2020-10-07",105.76,{"v":0.010211800302571844,"d":"1.02%"}]
[null,"2020-10-08",{"v":3446.83,"d":"3,446.83"},{"v":0.008790685934612436,"d":"0.88%"},null,"2020-10-08",106.84,{"v":6.5518532384868189E-4,"d":"0.07%"}]
[null,"2020-10-09",{"v":3477.13,"d":"3,477.13"},{"v":0.016418713134107636,"d":"1.64%"},null,"2020-10-09",106.91,{"v":0.012908053502946494,"d":"1.29%"}]
[null,"2020-10-12",{"v":3534.22,"d":"3,534.22"},{"v":-0.006306907889152335,"d":"-0.63%"},null,"2020-10-12",108.29,{"v":-0.01532920860651963,"d":"-1.53%"}]
[null,"2020-10-13",{"v":3511.93,"d":"3,511.93"},{"v":-0.006623138843883496,"d":"-0.66%"},null,"2020-10-13",106.63,{"v":-0.024383381787489396,"d":"-2.44%"}]
[null,"2020-10-14",{"v":3488.67,"d":"3,488.67"},{"v":-1.5278028589691564E-3,"d":"-0.15%"},null,"2020-10-14",104.03,{"v":0.009131981159281004,"d":"0.91%"}]
[null,"2020-10-15",{"v":3483.34,"d":"3,483.34"},{"v":1.3492797142966231E-4,"d":"0.01%"},null,"2020-10-15",104.98,{"v":-0.00685844922842445,"d":"-0.69%"}]
[null,"2020-10-16",{"v":3483.81,"d":"3,483.81"},{"v":-0.01632982280893616,"d":"-1.63%"},null,"2020-10-16",104.26,{"v":-0.011893343564166594,"d":"-1.19%"}]
[null,"2020-10-19",{"v":3426.92,"d":"3,426.92"},{"v":0.004727276971741336,"d":"0.47%"},null,"2020-10-19",103.02,{"v":4.950495049505E-3,"d":"0.50%"}]
[null,"2020-10-20",{"v":3443.12,"d":"3,443.12"},{"v":-2.1956829851994546E-3,"d":"-0.22%"},null,"2020-10-20",103.53,{"v":-0.008499951704819816,"d":"-0.85%"}]
[null,"2020-10-21",{"v":3435.56,"d":"3,435.56"},{"v":0.005218945382994282,"d":"0.52%"},null,"2020-10-21",102.65,{"v":1.4612761811981633E-3,"d":"0.15%"}]
[null,"2020-10-22",{"v":3453.49,"d":"3,453.49"},{"v":3.4457896215133363E-3,"d":"0.34%"},null,"2020-10-22",102.8,{"v":0.004280155642023324,"d":"0.43%"}]
[null,"2020-10-23",{"v":3465.39,"d":"3,465.39"},{"v":-0.01858953826264867,"d":"-1.86%"},null,"2020-10-23",103.24,{"v":-0.026830685780705115,"d":"-2.68%"}]
[null,"2020-10-26",{"v":3400.97,"d":"3,400.97"},{"v":-3.0256074002416853E-3,"d":"-0.30%"},null,"2020-10-26",100.47,{"v":-0.0132377824226137,"d":"-1.32%"}]
[null,"2020-10-27",{"v":3390.68,"d":"3,390.68"},{"v":-0.03528790685054315,"d":"-3.53%"},null,"2020-10-27",99.14,{"v":-0.01644139600564853,"d":"-1.64%"}]
[null,"2020-10-28",{"v":3271.03,"d":"3,271.03"},{"v":0.011947307117329992,"d":"1.19%"},null,"2020-10-28",97.51,{"v":0.02738180699415446,"d":"2.74%"}]
[null,"2020-10-29",{"v":3310.11,"d":"3,310.11"},{"v":-0.0121295062701844,"d":"-1.21%"},null,"2020-10-29",100.18,{"v":-0.009782391694949131,"d":"-0.98%"}]
[null,"2020-10-30",{"v":3269.96,"d":"3,269.96"},{"v":0.012318193494721569,"d":"1.23%"},null,"2020-10-30",99.2,{"v":0.026915322580645176,"d":"2.69%"}]
[null,"2020-11-02",{"v":3310.24,"d":"3,310.24"},{"v":0.017799313644932112,"d":"1.78%"},null,"2020-11-02",101.87,{"v":0.024737410425051495,"d":"2.47%"}]
[null,"2020-11-03",{"v":3369.16,"d":"3,369.16"},{"v":0.02204703843094427,"d":"2.20%"},null,"2020-11-03",104.39,{"v":0.013602835520643756,"d":"1.36%"}]
[null,"2020-11-04",{"v":3443.44,"d":"3,443.44"},{"v":0.019460190971818808,"d":"1.95%"},null,"2020-11-04",105.81,{"v":6.6156317928355707E-4,"d":"0.07%"}]
[null,"2020-11-05",{"v":3510.45,"d":"3,510.45"},{"v":-2.8771240154389424E-4,"d":"-0.03%"},null,"2020-11-05",105.88,{"v":-0.009350207782395117,"d":"-0.94%"}]
[null,"2020-11-06",{"v":3509.44,"d":"3,509.44"},{"v":0.01169987234430563,"d":"1.17%"},null,"2020-11-06",104.89,{"v":-0.050338449804557164,"d":"-5.03%"}]
[null,"2020-11-09",{"v":3550.5,"d":"3,550.50"},{"v":-1.3998028446697084E-3,"d":"-0.14%"},null,"2020-11-09",99.61,{"v":3.3129203895191075E-3,"d":"0.33%"}]
[null,"2020-11-10",{"v":3545.53,"d":"3,545.53"},{"v":0.007651888434169123,"d":"0.77%"},null,"2020-11-10",99.94,{"v":0.02081248749249548,"d":"2.08%"}]
[null,"2020-11-11",{"v":3572.66,"d":"3,572.66"},{"v":-0.009978559392721287,"d":"-1.00%"},null,"2020-11-11",102.02,{"v":0.005881199764752093,"d":"0.59%"}]
[null,"2020-11-12",{"v":3537.01,"d":"3,537.01"},{"v":0.01361036581745595,"d":"1.36%"},null,"2020-11-12",102.62,{"v":0.008867667121418793,"d":"0.89%"}]
[null,"2020-11-13",{"v":3585.15,"d":"3,585.15"},{"v":0.011648048198820067,"d":"1.16%"},null,"2020-11-13",103.53,{"v":-2.6079397276151457E-3,"d":"-0.26%"}]
[null,"2020-11-16",{"v":3626.91,"d":"3,626.91"},{"v":-4.791957892531013E-3,"d":"-0.48%"},null,"2020-11-16",103.26,{"v":0.009103234553554112,"d":"0.91%"}]
[null,"2020-11-17",{"v":3609.53,"d":"3,609.53"},{"v":-0.011563832410313873,"d":"-1.16%"},null,"2020-11-17",104.2,{"v":-0.02687140115163145,"d":"-2.69%"}]
[null,"2020-11-18",{"v":3567.79,"d":"3,567.79"},{"v":0.003946420613320831,"d":"0.39%"},null,"2020-11-18",101.4,{"v":-0.013905325443787088,"d":"-1.39%"}]
[null,"2020-11-19",{"v":3581.87,"d":"3,581.87"},{"v":-0.006792541326178764,"d":"-0.68%"},null,"2020-11-19",99.99,{"v":0.002800280028002812,"d":"0.28%"}]
[null,"2020-11-20",{"v":3557.54,"d":"3,557.54"},{"v":0.005635916953850183,"d":"0.56%"},null,"2020-11-20",100.27,{"v":-7.080881619626945E-3,"d":"-0.71%"}]
[null,"2020-11-23",{"v":3577.59,"d":"3,577.59"},{"v":0.01616171780444369,"d":"1.62%"},null,"2020-11-23",99.56,{"v":-0.007533145841703495,"d":"-0.75%"}]
[null,"2020-11-24",{"v":3635.41,"d":"3,635.41"},{"v":-0.001584415512968211,"d":"-0.16%"},null,"2020-11-24",98.81,{"v":2.0240866309078316E-3,"d":"0.20%"}]
[null,"2020-11-25",{"v":3629.65,"d":"3,629.65"},{"v":0.002396925323378237,"d":"0.24%"},null,"2020-11-25",99.01,{"v":0.016058983941015948,"d":"1.61%"}]
[null,"2020-11-27",{"v":3638.35,"d":"3,638.35"},{"v":-0.004595489713743813,"d":"-0.46%"},null,"2020-11-27",100.6,{"v":-0.005467196819085459,"d":"-0.55%"}]
[null,"2020-11-30",{"v":3621.63,"d":"3,621.63"},{"v":0.011271167954760622,"d":"1.13%"},null,"2020-11-30",100.05,{"v":1.4992503748126505E-3,"d":"0.15%"}]
[null,"2020-12-01",{"v":3662.45,"d":"3,662.45"},{"v":1.7911507324333167E-3,"d":"0.18%"},null,"2020-12-01",100.2,{"v":-0.026746506986028012,"d":"-2.67%"}]
[null,"2020-12-02",{"v":3669.01,"d":"3,669.01"},{"v":-0.000624146568147925,"d":"-0.06%"},null,"2020-12-02",97.52,{"v":-0.0043068088597211,"d":"-0.43%"}]
[null,"2020-12-03",{"v":3666.72,"d":"3,666.72"},{"v":0.008836235109307526,"d":"0.88%"},null,"2020-12-03",97.1,{"v":0.016065911431513927,"d":"1.61%"}]
[null,"2020-12-04",{"v":3699.12,"d":"3,699.12"},{"v":-1.9355954929820753E-3,"d":"-0.19%"},null,"2020-12-04",98.66,{"v":-0.011453476586255782,"d":"-1.15%"}]
[null,"2020-12-07",{"v":3691.96,"d":"3,691.96"},{"v":2.7871374554437113E-3,"d":"0.28%"},null,"2020-12-07",97.53,{"v":-0.006357018353327228,"d":"-0.64%"}]
[null,"2020-12-08",{"v":3702.25,"d":"3,702.25"},{"v":-0.00794922006887699,"d":"-0.79%"},null,"2020-12-08",96.91,{"v":-0.004953049220926527,"d":"-0.50%"}]
[null,"2020-12-09",{"v":3672.82,"d":"3,672.82"},{"v":-1.2851160688517962E-3,"d":"-0.13%"},null,"2020-12-09",96.43,{"v":0.00777766255314736,"d":"0.78%"}]
[null,"2020-12-10",{"v":3668.1,"d":"3,668.10"},{"v":-1.2649600610670027E-3,"d":"-0.13%"},null,"2020-12-10",97.18,{"v":1.9551348013994415E-3,"d":"0.20%"}]
[null,"2020-12-11",{"v":3663.46,"d":"3,663.46"},{"v":-4.359266922526861E-3,"d":"-0.44%"},null,"2020-12-11",97.37,{"v":-0.005135051864023826,"d":"-0.51%"}]
[null,"2020-12-14",{"v":3647.49,"d":"3,647.49"},{"v":0.012921214314501236,"d":"1.29%"},null,"2020-12-14",96.87,{"v":0.02766594404872502,"d":"2.77%"}]
[null,"2020-12-15",{"v":3694.62,"d":"3,694.62"},{"v":1.772848087218762E-3,"d":"0.18%"},null,"2020-12-15",99.55,{"v":0.00301356102461072,"d":"0.30%"}]
[null,"2020-12-16",{"v":3701.17,"d":"3,701.17"},{"v":0.005757638800703547,"d":"0.58%"},null,"2020-12-16",99.85,{"v":0.007310966449674552,"d":"0.73%"}]
[null,"2020-12-17",{"v":3722.48,"d":"3,722.48"},{"v":-0.003511100126797233,"d":"-0.35%"},null,"2020-12-17",100.58,{"v":-0.02495525949492946,"d":"-2.50%"}]
[null,"2020-12-18",{"v":3709.41,"d":"3,709.41"},{"v":-0.003906281591951222,"d":"-0.39%"},null,"2020-12-18",98.07,{"v":-0.008361374528398014,"d":"-0.84%"}]
[null,"2020-12-21",{"v":3694.92,"d":"3,694.92"},{"v":-0.002073116603336433,"d":"-0.21%"},null,"2020-12-21",97.25,{"v":4.113110539845817E-3,"d":"0.41%"}]
[null,"2020-12-22",{"v":3687.26,"d":"3,687.26"},{"v":7.4581125280018224E-4,"d":"0.07%"},null,"2020-12-22",97.65,{"$f":"(G197-G196)/G196","v":{"v":-0.014951356886840838,"d":"-1.50%"}}]
[null,"2020-12-23",{"v":3690.01,"d":"3,690.01"},{"$f":"(C198-C197)/C197","v":{"v":0.003536575781637374,"d":"0.35%"}},null,"2020-12-23",96.19,{"v":0.01091589562324563,"d":"1.09%"}]
[null,"2020-12-24",{"v":3703.06,"d":"3,703.06"},{"v":0.008722515973276205,"d":"0.87%"},null,"2020-12-24",97.24,{"v":0.010078157136980707,"d":"1.01%"}]
[null,"2020-12-28",{"v":3735.36,"d":"3,735.36"},{"v":-2.2273622890431346E-3,"d":"-0.22%"},null,"2020-12-28",98.22,{"v":-0.005090612909794339,"d":"-0.51%"}]
[null,"2020-12-29",{"v":3727.04,"d":"3,727.04"},{"v":1.3415471795312098E-3,"d":"0.13%"},null,"2020-12-29",97.72,{"v":0.011256651657797732,"d":"1.13%"}]
[null,"2020-12-30",{"v":3732.04,"d":"3,732.04"},{"v":0.0064388377402172,"d":"0.64%"},null,"2020-12-30",98.82,{"v":0.008500303582270831,"d":"0.85%"}]
[null,"2020-12-31",{"v":3756.07,"d":"3,756.07"},{"v":-0.014754783590295193,"d":"-1.48%"},null,"2020-12-31",99.66,{"v":-0.036323499899658745,"d":"-3.63%"}]
[null,"2021-01-04",{"v":3700.65,"d":"3,700.65"},{"v":0.007082539553862169,"d":"0.71%"},null,"2021-01-04",96.04,{"v":1.5618492294876246E-3,"d":"0.16%"}]
[null,"2021-01-05",{"v":3726.86,"d":"3,726.86"},{"v":0.005709900559720447,"d":"0.57%"},null,"2021-01-05",96.19,{"v":-0.02370308763904773,"d":"-2.37%"}]
[null,"2021-01-06",{"v":3748.14,"d":"3,748.14"},{"v":0.0148473642926892,"d":"1.48%"},null,"2021-01-06",93.91,{"v":0.015014375465871543,"d":"1.50%"}]
[null,"2021-01-07",{"v":3803.79,"d":"3,803.79"},{"v":5.4918909824148735E-3,"d":"0.55%"},null,"2021-01-07",95.32,{"v":0.013428451531682766,"d":"1.34%"}]
[null,"2021-01-08",{"v":3824.68,"d":"3,824.68"},{"v":-6.5547967411651985E-3,"d":"-0.66%"},null,"2021-01-08",96.6,{"v":-0.020082815734989625,"d":"-2.01%"}]
[null,"2021-01-11",{"v":3799.61,"d":"3,799.61"},{"v":4.1583215119444551E-4,"d":"0.04%"},null,"2021-01-11",94.66,{"v":5.2820621170501965E-4,"d":"0.05%"}]
[null,"2021-01-12",{"v":3801.19,"d":"3,801.19"},{"v":0.002275603166376869,"d":"0.23%"},null,"2021-01-12",94.71,{"v":0.007390983000739129,"d":"0.74%"}]
[null,"2021-01-13",{"v":3809.84,"d":"3,809.84"},{"v":-3.7534384646074853E-3,"d":"-0.38%"},null,"2021-01-13",95.41,{"v":0.000943297348286379,"d":"0.09%"}]
[null,"2021-01-14",{"v":3795.54,"d":"3,795.54"},{"v":-0.007190017757684009,"d":"-0.72%"},null,"2021-01-14",95.5,{"v":0.022827225130890125,"d":"2.28%"}]
[null,"2021-01-15",{"v":3768.25,"d":"3,768.25"},{"v":0.008136402839514325,"d":"0.81%"},null,"2021-01-15",97.68,{"v":0.003378378378378361,"d":"0.34%"}]
[null,"2021-01-19",{"v":3798.91,"d":"3,798.91"},{"v":0.013935576257400164,"d":"1.39%"},null,"2021-01-19",98.01,{"v":0.023773084379144965,"d":"2.38%"}]
[null,"2021-01-20",{"v":3851.85,"d":"3,851.85"},{"v":3.1673092150531686E-4,"d":"0.03%"},null,"2021-01-20",100.34,{"v":8.9695036874629672E-4,"d":"0.09%"}]
[null,"2021-01-21",{"v":3853.07,"d":"3,853.07"},{"v":-0.003010586363601067,"d":"-0.30%"},null,"2021-01-21",100.43,{"v":0.00786617544558391,"d":"0.79%"}]
[null,"2021-01-22",{"v":3841.47,"d":"3,841.47"},{"v":0.003615803325289623,"d":"0.36%"},null,"2021-01-22",101.22,{"v":0.014621616281367359,"d":"1.46%"}]
[null,"2021-01-25",{"v":3855.36,"d":"3,855.36"},{"v":-1.4888363213812034E-3,"d":"-0.15%"},null,"2021-01-25",102.7,{"v":0.032619279454722434,"d":"3.26%"}]
[null,"2021-01-26",{"v":3849.62,"d":"3,849.62"},{"v":-0.02567785911336701,"d":"-2.57%"},null,"2021-01-26",106.05,{"v":-0.026119754832626085,"d":"-2.61%"}]
[null,"2021-01-27",{"v":3750.77,"d":"3,750.77"},{"v":0.009760662477304694,"d":"0.98%"},null,"2021-01-27",103.28,{"v":1.1618900077459773E-3,"d":"0.12%"}]
[null,"2021-01-28",{"v":3787.38,"d":"3,787.38"},{"v":-0.019311502938707054,"d":"-1.93%"},null,"2021-01-28",103.4,{"v":-1.9342359767891956E-3,"d":"-0.19%"}]
[null,"2021-01-29",{"v":3714.24,"d":"3,714.24"},{"v":0.01605173602136651,"d":"1.61%"},null,"2021-01-29",103.2,{"v":0.02625968992248056,"d":"2.63%"}]
[null,"2021-02-01",{"v":3773.86,"d":"3,773.86"},{"v":0.01389823681853588,"d":"1.39%"},null,"2021-02-01",105.91,{"v":0.009158719667642328,"d":"0.92%"}]
[null,"2021-02-02",{"v":3826.31,"d":"3,826.31"},{"v":1.0088048276276954E-3,"d":"0.10%"},null,"2021-02-02",106.88,{"v":-0.007859281437125647,"d":"-0.79%"}]
[null,"2021-02-03",{"v":3830.17,"d":"3,830.17"},{"v":0.010853304161434011,"d":"1.09%"},null,"2021-02-03",106.04,{"v":3.4892493398716554E-3,"d":"0.35%"}]
[null,"2021-02-04",{"v":3871.74,"d":"3,871.74"},{"v":0.003897472454245416,"d":"0.39%"},null,"2021-02-04",106.41,{"v":0.002725307771826015,"d":"0.27%"}]
[null,"2021-02-05",{"v":3886.83,"d":"3,886.83"},{"v":7.399345996609118E-3,"d":"0.74%"},null,"2021-02-05",106.7,{"v":0.003561387066541663,"d":"0.36%"}]
[null,"2021-02-08",{"v":3915.59,"d":"3,915.59"},{"v":-1.1134975827397984E-3,"d":"-0.11%"},null,"2021-02-08",107.08,{"v":3.175196115054197E-3,"d":"0.32%"}]
[null,"2021-02-09",{"v":3911.23,"d":"3,911.23"},{"v":-3.4515996246702675E-4,"d":"-0.03%"},null,"2021-02-09",107.42,{"v":9.3092533978769612E-4,"d":"0.09%"}]
[null,"2021-02-10",{"v":3909.88,"d":"3,909.88"},{"v":1.6624551137119298E-3,"d":"0.17%"},null,"2021-02-10",107.52,{"v":2.232142857142942E-3,"d":"0.22%"}]
[null,"2021-02-11",{"v":3916.38,"d":"3,916.38"},{"v":0.004710983101741868,"d":"0.47%"},null,"2021-02-11",107.76,{"v":-0.000835189309576869,"d":"-0.08%"}]
[null,"2021-02-12",{"v":3934.83,"d":"3,934.83"},{"v":-5.6927491149548568E-4,"d":"-0.06%"},null,"2021-02-12",107.67,{"v":-0.010123525587443144,"d":"-1.01%"}]
[null,"2021-02-16",{"v":3932.59,"d":"3,932.59"},{"v":-3.2039953313216436E-4,"d":"-0.03%"},null,"2021-02-16",106.58,{"v":-0.0070369675361231,"d":"-0.70%"}]
[null,"2021-02-17",{"v":3931.33,"d":"3,931.33"},{"v":-0.004415808390544708,"d":"-0.44%"},null,"2021-02-17",105.83,{"v":-4.7245582538030007E-4,"d":"-0.05%"}]
[null,"2021-02-18",{"v":3913.97,"d":"3,913.97"},{"v":-1.8548941356218275E-3,"d":"-0.19%"},null,"2021-02-18",105.78,{"v":-0.004537719795802647,"d":"-0.45%"}]
[null,"2021-02-19",{"v":3906.71,"d":"3,906.71"},{"v":-7.732849379657061E-3,"d":"-0.77%"},null,"2021-02-19",105.3,{"v":-0.005508072174738825,"d":"-0.55%"}]
[null,"2021-02-22",{"v":3876.5,"d":"3,876.50"},{"v":1.2562878885592392E-3,"d":"0.13%"},null,"2021-02-22",104.72,{"v":-1.6233766233766397E-3,"d":"-0.16%"}]
[null,"2021-02-23",{"v":3881.37,"d":"3,881.37"},{"v":0.011351661913190432,"d":"1.14%"},null,"2021-02-23",104.55,{"v":-0.012529890004782423,"d":"-1.25%"}]
[null,"2021-02-24",{"v":3925.43,"d":"3,925.43"},{"v":-0.02447884690339649,"d":"-2.45%"},null,"2021-02-24",103.24,{"v":-0.017919411080976312,"d":"-1.79%"}]
[null,"2021-02-25",{"v":3829.34,"d":"3,829.34"},{"v":-0.004750165824920235,"d":"-0.48%"},null,"2021-02-25",101.39,{"v":-0.022881941019824513,"d":"-2.29%"}]
[null,"2021-02-26",{"v":3811.15,"d":"3,811.15"},{"v":0.023790719336683173,"d":"2.38%"},null,"2021-02-26",99.07,{"v":3.633794286868009E-3,"d":"0.36%"}]
[null,"2021-03-01",{"v":3901.82,"d":"3,901.82"},{"v":-0.008080844323930934,"d":"-0.81%"},null,"2021-03-01",99.43,{"v":-0.003419491099265849,"d":"-0.34%"}]
[null,"2021-03-02",{"v":3870.29,"d":"3,870.29"},{"v":-0.013066204341276795,"d":"-1.31%"},null,"2021-03-02",99.09,{"v":-0.030073670400645916,"d":"-3.01%"}]
[null,"2021-03-03",{"v":3819.72,"d":"3,819.72"},{"v":-0.013417213827191523,"d":"-1.34%"},null,"2021-03-03",96.11,{"v":-0.004890229944854842,"d":"-0.49%"}]
[null,"2021-03-04",{"v":3768.47,"d":"3,768.47"},{"v":0.019495975820425865,"d":"1.95%"},null,"2021-03-04",95.64,{"v":0.018088665830196613,"d":"1.81%"}]
[null,"2021-03-05",{"v":3841.94,"d":"3,841.94"},{"v":-0.005359271617984702,"d":"-0.54%"},null,"2021-03-05",97.37,{"v":-0.014583547293827685,"d":"-1.46%"}]
[null,"2021-03-08",{"v":3821.35,"d":"3,821.35"},{"v":0.01415468355424134,"d":"1.42%"},null,"2021-03-08",95.95,{"v":0.024700364773319335,"d":"2.47%"}]
[null,"2021-03-09",{"v":3875.44,"d":"3,875.44"},{"v":0.006030283013025589,"d":"0.60%"},null,"2021-03-09",98.32,{"v":-6.1025223759153206E-3,"d":"-0.61%"}]
[null,"2021-03-10",{"v":3898.81,"d":"3,898.81"},{"v":0.010395479646353683,"d":"1.04%"},null,"2021-03-10",97.72,{"v":0.018829308227589065,"d":"1.88%"}]
[null,"2021-03-11",{"v":3939.34,"d":"3,939.34"},{"v":1.0153985185335614E-3,"d":"0.10%"},null,"2021-03-11",99.56,{"v":0.017376456408196104,"d":"1.74%"}]
[null,"2021-03-12",{"v":3943.34,"d":"3,943.34"},{"v":6.4919585934765725E-3,"d":"0.65%"},null,"2021-03-12",101.29,{"v":0.014710237930693995,"d":"1.47%"}]
[null,"2021-03-15",{"v":3968.94,"d":"3,968.94"},{"v":-1.5696886322292647E-3,"d":"-0.16%"},null,"2021-03-15",102.78,{"v":0.014107803074528146,"d":"1.41%"}]
[null,"2021-03-16",{"v":3962.71,"d":"3,962.71"},{"v":0.002879342672060245,"d":"0.29%"},null,"2021-03-16",104.23,{"v":-0.020435575170296552,"d":"-2.04%"}]
[null,"2021-03-17",{"v":3974.12,"d":"3,974.12"},{"v":-0.014760500437832742,"d":"-1.48%"},null,"2021-03-17",102.1,{"v":9.794319294814022E-5,"d":"0.01%"}]
[null,"2021-03-18",{"v":3915.46,"d":"3,915.46"},{"v":-6.0273888636332065E-4,"d":"-0.06%"},null,"2021-03-18",102.11,{"v":-0.016942512976202175,"d":"-1.69%"}]
[null,"2021-03-19",{"v":3913.1,"d":"3,913.10"},{"v":0.007025120748255919,"d":"0.70%"},null,"2021-03-19",100.38,{"v":0.032576210400478284,"d":"3.26%"}]
[null,"2021-03-22",{"v":3940.59,"d":"3,940.59"},{"v":-0.007630837006641179,"d":"-0.76%"},null,"2021-03-22",103.65,{"v":0.014954172696574983,"d":"1.50%"}]
[null,"2021-03-23",{"v":3910.52,"d":"3,910.52"},{"v":-0.005467303581109446,"d":"-0.55%"},null,"2021-03-23",105.2,{"v":-0.013117870722433552,"d":"-1.31%"}]
[null,"2021-03-24",{"v":3889.14,"d":"3,889.14"},{"v":0.005240233059236775,"d":"0.52%"},null,"2021-03-24",103.82,{"v":0.005875553843190269,"d":"0.59%"}]
[null,"2021-03-25",{"v":3909.52,"d":"3,909.52"},{"v":0.016631197691788245,"d":"1.66%"},null,"2021-03-25",104.43,{"v":0.02250311213252891,"d":"2.25%"}]
[null,"2021-03-26",{"v":3974.54,"d":"3,974.54"},{"v":-8.6802497899123368E-4,"d":"-0.09%"},null,"2021-03-26",106.78,{"$f":"(G261-G260)/G260","v":{"v":-9.3650496347678547E-5,"d":"-0.01%"}}]
[null,"2021-03-29",{"v":3971.09,"d":"3,971.09"},{"$f":"(C262-C261)/C261","v":{"v":-3.1578231669390426E-3,"d":"-0.32%"}},null,"2021-03-29",106.77,{"v":-9.3659267584442308E-5,"d":"-0.01%"}]
[null,"2021-03-30",{"v":3958.55,"d":"3,958.55"},{"v":3.6225385557842366E-3,"d":"0.36%"},null,"2021-03-30",106.76,{"v":-7.1187710753091524E-3,"d":"-0.71%"}]
[null,"2021-03-31",{"v":3972.89,"d":"3,972.89"},{"v":0.011825144919693225,"d":"1.18%"},null,"2021-03-31",106,{"v":0.02358490566037736,"d":"2.36%"}]
[null,"2021-04-01",{"v":4019.87,"d":"4,019.87"},{"v":0.014438277854756489,"d":"1.44%"},null,"2021-04-01",108.5,{"v":-0.001198156682027608,"d":"-0.12%"}]
[null,"2021-04-05",{"v":4077.91,"d":"4,077.91"},{"v":-9.7353791525555983E-4,"d":"-0.10%"},null,"2021-04-05",108.37,{"v":0.008766263726123361,"d":"0.88%"}]
[null,"2021-04-06",{"v":4073.94,"d":"4,073.94"},{"v":1.4752303666720088E-3,"d":"0.15%"},null,"2021-04-06",109.32,{"v":2.8357116721551617E-3,"d":"0.28%"}]
[null,"2021-04-07",{"v":4079.95,"d":"4,079.95"},{"v":0.004220639958823088,"d":"0.42%"},null,"2021-04-07",109.63,{"v":-0.010854693058469377,"d":"-1.09%"}]
[null,"2021-04-08",{"v":4097.17,"d":"4,097.17"},{"v":0.007719962803593727,"d":"0.77%"},null,"2021-04-08",108.44,{"v":9.867207672445661E-3,"d":"0.99%"}]
[null,"2021-04-09",{"v":4128.8,"d":"4,128.80"},{"v":-1.9618291028880065E-4,"d":"-0.02%"},null,"2021-04-09",109.51,{"v":0.003013423431650062,"d":"0.30%"}]
[null,"2021-04-12",{"v":4127.99,"d":"4,127.99"},{"v":3.2945816244710777E-3,"d":"0.33%"},null,"2021-04-12",109.84,{"v":0.008557902403495974,"d":"0.86%"}]
[null,"2021-04-13",{"v":4141.59,"d":"4,141.59"},{"v":-0.004087802027723722,"d":"-0.41%"},null,"2021-04-13",110.78,{"v":-0.010110128181982349,"d":"-1.01%"}]
[null,"2021-04-14",{"v":4124.66,"d":"4,124.66"},{"v":0.011094247768300956,"d":"1.11%"},null,"2021-04-14",109.66,{"v":0.02462155754149191,"d":"2.46%"}]
[null,"2021-04-15",{"v":4170.42,"d":"4,170.42"},{"v":3.6087492386858355E-3,"d":"0.36%"},null,"2021-04-15",112.36,{"v":1.7799928800285051E-3,"d":"0.18%"}]
[null,"2021-04-16",{"v":4185.47,"d":"4,185.47"},{"v":-0.005306453038726842,"d":"-0.53%"},null,"2021-04-16",112.56,{"v":-2.75408670931061E-3,"d":"-0.28%"}]
[null,"2021-04-19",{"v":4163.26,"d":"4,163.26"},{"v":-0.006802361610853181,"d":"-0.68%"},null,"2021-04-19",112.25,{"v":0.022271714922048998,"d":"2.23%"}]
[null,"2021-04-20",{"v":4134.94,"d":"4,134.94"},{"v":0.00930606006374953,"d":"0.93%"},null,"2021-04-20",114.75,{"v":-3.4858387799569722E-4,"d":"-0.03%"}]
[null,"2021-04-21",{"v":4173.42,"d":"4,173.42"},{"v":-0.009210671343885951,"d":"-0.92%"},null,"2021-04-21",114.71,{"v":-2.615290733152029E-4,"d":"-0.03%"}]
[null,"2021-04-22",{"v":4134.98,"d":"4,134.98"},{"v":0.010928710658818305,"d":"1.09%"},null,"2021-04-22",114.68,{"v":1.6567840948726693E-3,"d":"0.17%"}]
[null,"2021-04-23",{"v":4180.17,"d":"4,180.17"},{"v":1.7822241679165724E-3,"d":"0.18%"},null,"2021-04-23",114.87,{"v":3.0469226081657028E-3,"d":"0.30%"}]
[null,"2021-04-26",{"v":4187.62,"d":"4,187.62"},{"v":-2.1491921425526581E-4,"d":"-0.02%"},null,"2021-04-26",115.22,{"v":-3.211248047214065E-3,"d":"-0.32%"}]
[null,"2021-04-27",{"v":4186.72,"d":"4,186.72"},{"v":-8.455306301830462E-4,"d":"-0.08%"},null,"2021-04-27",114.85,{"v":0.0021767522855899,"d":"0.22%"}]
[null,"2021-04-28",{"v":4183.18,"d":"4,183.18"},{"v":0.006762797680233689,"d":"0.68%"},null,"2021-04-28",115.1,{"v":0.010165073848827122,"d":"1.02%"}]
[null,"2021-04-29",{"v":4211.47,"d":"4,211.47"},{"v":-7.1946375018699365E-3,"d":"-0.72%"},null,"2021-04-29",116.27,{"v":2.2361744216049294E-3,"d":"0.22%"}]
[null,"2021-04-30",{"v":4181.17,"d":"4,181.17"},{"v":0.00274803464102148,"d":"0.27%"},null,"2021-04-30",116.53,{"v":-4.4623702050973655E-3,"d":"-0.45%"}]
[null,"2021-05-03",{"v":4192.66,"d":"4,192.66"},{"v":-6.6783378571121915E-3,"d":"-0.67%"},null,"2021-05-03",116.01,{"v":-3.5341780880959466E-3,"d":"-0.35%"}]
[null,"2021-05-04",{"v":4164.66,"d":"4,164.66"},{"v":7.0353882429785174E-4,"d":"0.07%"},null,"2021-05-04",115.6,{"v":-0.022404844290657346,"d":"-2.24%"}]
[null,"2021-05-05",{"v":4167.59,"d":"4,167.59"},{"v":0.00816539054945418,"d":"0.82%"},null,"2021-05-05",113.01,{"v":0.015131404300504324,"d":"1.51%"}]
[null,"2021-05-06",{"v":4201.62,"d":"4,201.62"},{"v":7.3733464711231555E-3,"d":"0.74%"},null,"2021-05-06",114.72,{"v":0.011331938633193839,"d":"1.13%"}]
[null,"2021-05-07",{"v":4232.6,"d":"4,232.60"},{"v":-0.010435666020885524,"d":"-1.04%"},null,"2021-05-07",116.02,{"v":1.5514566454060234E-3,"d":"0.16%"}]
[null,"2021-05-10",{"v":4188.43,"d":"4,188.43"},{"v":-0.00867389451417355,"d":"-0.87%"},null,"2021-05-10",116.2,{"v":-0.01153184165232361,"d":"-1.15%"}]
[null,"2021-05-11",{"v":4152.1,"d":"4,152.10"},{"v":-0.021449387057151898,"d":"-2.14%"},null,"2021-05-11",114.86,{"v":-0.021678565209820606,"d":"-2.17%"}]
[null,"2021-05-12",{"v":4063.04,"d":"4,063.04"},{"v":0.01217315113806412,"d":"1.22%"},null,"2021-05-12",112.37,{"v":0.010056064785974863,"d":"1.01%"}]
[null,"2021-05-13",{"v":4112.5,"d":"4,112.50"},{"v":0.014917933130699177,"d":"1.49%"},null,"2021-05-13",113.5,{"v":0.01013215859030842,"d":"1.01%"}]
[null,"2021-05-14",{"v":4173.85,"d":"4,173.85"},{"v":-0.002530038214118955,"d":"-0.25%"},null,"2021-05-14",114.65,{"v":-0.004012211077191521,"d":"-0.40%"}]
[null,"2021-05-17",{"v":4163.29,"d":"4,163.29"},{"v":-0.008517302421882703,"d":"-0.85%"},null,"2021-05-17",114.19,{"v":0.006918294071284756,"d":"0.69%"}]
[null,"2021-05-18",{"v":4127.83,"d":"4,127.83"},{"v":-0.002943435170537458,"d":"-0.29%"},null,"2021-05-18",114.98,{"v":0.003217950947990871,"d":"0.32%"}]
[null,"2021-05-19",{"v":4115.68,"d":"4,115.68"},{"v":0.010554756443649555,"d":"1.06%"},null,"2021-05-19",115.35,{"v":0.017425227568270526,"d":"1.74%"}]
[null,"2021-05-20",{"v":4159.12,"d":"4,159.12"},{"v":-7.8381965415766277E-4,"d":"-0.08%"},null,"2021-05-20",117.36,{"v":1.4485344239945613E-3,"d":"0.14%"}]
[null,"2021-05-21",{"v":4155.86,"d":"4,155.86"},{"v":0.00991130596314614,"d":"0.99%"},null,"2021-05-21",117.53,{"v":5.2752488726283036E-3,"d":"0.53%"}]
[null,"2021-05-24",{"v":4197.05,"d":"4,197.05"},{"v":-0.002125302295660064,"d":"-0.21%"},null,"2021-05-24",118.15,{"v":2.5391451544647597E-4,"d":"0.03%"}]
[null,"2021-05-25",{"v":4188.13,"d":"4,188.13"},{"v":1.8767325751587636E-3,"d":"0.19%"},null,"2021-05-25",118.18,{"v":-0.005669317989507545,"d":"-0.57%"}]
[null,"2021-05-26",{"v":4195.99,"d":"4,195.99"},{"v":0.001165398392274607,"d":"0.12%"},null,"2021-05-26",117.51,{"v":-0.00553144413241431,"d":"-0.55%"}]
[null,"2021-05-27",{"v":4200.88,"d":"4,200.88"},{"v":7.6888651901495957E-4,"d":"0.08%"},null,"2021-05-27",116.86,{"v":0.008386103029265823,"d":"0.84%"}]
[null,"2021-05-28",{"v":4204.11,"d":"4,204.11"},{"v":-4.9237531843831605E-4,"d":"-0.05%"},null,"2021-05-28",117.84,{"v":0.016887304820095,"d":"1.69%"}]
[null,"2021-06-01",{"v":4202.04,"d":"4,202.04"},{"v":1.4469162597214513E-3,"d":"0.14%"},null,"2021-06-01",119.83,{"v":0.0159392472669615,"d":"1.59%"}]
[null,"2021-06-02",{"v":4208.12,"d":"4,208.12"},{"v":-3.6286988013648678E-3,"d":"-0.36%"},null,"2021-06-02",121.74,{"v":0.001067849515360684,"d":"0.11%"}]
[null,"2021-06-03",{"v":4192.85,"d":"4,192.85"},{"v":0.008834086599806805,"d":"0.88%"},null,"2021-06-03",121.87,{"v":4.2668417165832116E-3,"d":"0.43%"}]
[null,"2021-06-04",{"v":4229.89,"d":"4,229.89"},{"v":-7.9671102558219963E-4,"d":"-0.08%"},null,"2021-06-04",122.39,{"v":2.3694746302803027E-3,"d":"0.24%"}]
[null,"2021-06-07",{"v":4226.52,"d":"4,226.52"},{"v":1.750849398559055E-4,"d":"0.02%"},null,"2021-06-07",122.68,{"v":0.007988262145418892,"d":"0.80%"}]
[null,"2021-06-08",{"v":4227.26,"d":"4,227.26"},{"v":-1.8238764589828958E-3,"d":"-0.18%"},null,"2021-06-08",123.66,{"v":-4.0433446546981369E-4,"d":"-0.04%"}]
[null,"2021-06-09",{"v":4219.55,"d":"4,219.55"},{"v":0.004652154850635757,"d":"0.47%"},null,"2021-06-09",123.61,{"v":0.021600194159048635,"d":"2.16%"}]
[null,"2021-06-10",{"v":4239.18,"d":"4,239.18"},{"v":1.9484900381675956E-3,"d":"0.19%"},null,"2021-06-10",126.28,{"v":-0.012432689261957614,"d":"-1.24%"}]
[null,"2021-06-11",{"v":4247.44,"d":"4,247.44"},{"v":1.8152110447705058E-3,"d":"0.18%"},null,"2021-06-11",124.71,{"v":0.011626974581028009,"d":"1.16%"}]
[null,"2021-06-14",{"v":4255.15,"d":"4,255.15"},{"v":-2.0116799642784606E-3,"d":"-0.20%"},null,"2021-06-14",126.16,{"v":-0.023937856689917533,"d":"-2.39%"}]
[null,"2021-06-15",{"v":4246.59,"d":"4,246.59"},{"v":-0.005390207201542962,"d":"-0.54%"},null,"2021-06-15",123.14,{"v":-0.013967841481240854,"d":"-1.40%"}]
[null,"2021-06-16",{"v":4223.7,"d":"4,223.70"},{"v":-4.3563700073398812E-4,"d":"-0.04%"},null,"2021-06-16",121.42,{"v":0.00980069181353976,"d":"0.98%"}]
[null,"2021-06-17",{"v":4221.86,"d":"4,221.86"},{"v":-0.013124547000611072,"d":"-1.31%"},null,"2021-06-17",122.61,{"v":-0.024794062474512733,"d":"-2.48%"}]
[null,"2021-06-18",{"v":4166.45,"d":"4,166.45"},{"v":0.01400232812106233,"d":"1.40%"},null,"2021-06-18",119.57,{"v":0.025257171531320653,"d":"2.53%"}]
[null,"2021-06-21",{"v":4224.79,"d":"4,224.79"},{"v":0.005124515064654015,"d":"0.51%"},null,"2021-06-21",122.59,{"v":-0.004975936046985883,"d":"-0.50%"}]
[null,"2021-06-22",{"v":4246.44,"d":"4,246.44"},{"v":-1.08326033100655E-3,"d":"-0.11%"},null,"2021-06-22",121.98,{"v":-7.0503361206755155E-3,"d":"-0.71%"}]
[null,"2021-06-23",{"v":4241.84,"d":"4,241.84"},{"v":5.8111574222506355E-3,"d":"0.58%"},null,"2021-06-23",121.12,{"v":1.2384412153235754E-3,"d":"0.12%"}]
[null,"2021-06-24",{"v":4266.49,"d":"4,266.49"},{"v":0.003330606657931939,"d":"0.33%"},null,"2021-06-24",121.27,{"v":6.019625628762299E-3,"d":"0.60%"}]
[null,"2021-06-25",{"v":4280.7,"d":"4,280.70"},{"v":0.002315041932394201,"d":"0.23%"},null,"2021-06-25",122,{"v":-3.1147540983606187E-3,"d":"-0.31%"}]
[null,"2021-06-28",{"v":4290.61,"d":"4,290.61"},{"v":2.7734984069876064E-4,"d":"0.03%"},null,"2021-06-28",121.62,{"$f":"(G325-G324)/G324","v":{"v":-0.001397796415063326,"d":"-0.14%"}}]
[null,"2021-06-29",{"v":4291.8,"d":"4,291.80"},{"$f":"(C326-C325)/C325","v":{"v":1.3281140780091844E-3,"d":"0.13%"}},null,"2021-06-29",121.45,{"v":-0.015808974886784698,"d":"-1.58%"}]
[null,"2021-06-30",{"v":4297.5,"d":"4,297.50"},{"v":0.005221640488656102,"d":"0.52%"},null,"2021-06-30",119.53,{"v":3.7647452522379557E-3,"d":"0.38%"}]
[null,"2021-07-01",{"v":4319.94,"d":"4,319.94"},{"v":7.500104168113573E-3,"d":"0.75%"},null,"2021-07-01",119.98,{"v":0.00875145857642938,"d":"0.88%"}]
[null,"2021-07-02",{"v":4352.34,"d":"4,352.34"},{"v":-2.0219008625245688E-3,"d":"-0.20%"},null,"2021-07-02",121.03,{"v":0.012476245558952367,"d":"1.25%"}]
[null,"2021-07-06",{"v":4343.54,"d":"4,343.54"},{"v":0.003359011313352737,"d":"0.34%"},null,"2021-07-06",122.54,{"v":0.006120450465154235,"d":"0.61%"}]
[null,"2021-07-07",{"v":4358.13,"d":"4,358.13"},{"v":-0.0085610112594164,"d":"-0.86%"},null,"2021-07-07",123.29,{"v":-1.4599724227431813E-3,"d":"-0.15%"}]
[null,"2021-07-08",{"v":4320.82,"d":"4,320.82"},{"v":0.011277951870246961,"d":"1.13%"},null,"2021-07-08",123.11,{"v":0.01852002274388759,"d":"1.85%"}]
[null,"2021-07-09",{"v":4369.55,"d":"4,369.55"},{"v":3.4511562975592285E-3,"d":"0.35%"},null,"2021-07-09",125.39,{"v":0.016109737618629844,"d":"1.61%"}]
[null,"2021-07-12",{"v":4384.63,"d":"4,384.63"},{"v":-0.003516830382495233,"d":"-0.35%"},null,"2021-07-12",127.41,{"v":-0.014127619496114883,"d":"-1.41%"}]
[null,"2021-07-13",{"v":4369.21,"d":"4,369.21"},{"v":1.1649703264434864E-3,"d":"0.12%"},null,"2021-07-13",125.61,{"v":0.00493591274580053,"d":"0.49%"}]
[null,"2021-07-14",{"v":4374.3,"d":"4,374.30"},{"v":-3.2622362435133475E-3,"d":"-0.33%"},null,"2021-07-14",126.23,{"v":0.005545432939871685,"d":"0.55%"}]
[null,"2021-07-15",{"v":4360.03,"d":"4,360.03"},{"v":-7.5389389522548915E-3,"d":"-0.75%"},null,"2021-07-15",126.93,{"v":2.7574253525564823E-3,"d":"0.28%"}]
[null,"2021-07-16",{"v":4327.16,"d":"4,327.16"},{"v":-0.01583717727100448,"d":"-1.58%"},null,"2021-07-16",127.28,{"v":-0.003928346951602765,"d":"-0.39%"}]
[null,"2021-07-19",{"v":4258.63,"d":"4,258.63"},{"v":0.015164501259794799,"d":"1.52%"},null,"2021-07-19",126.78,{"v":0.009544092128095864,"d":"0.95%"}]
[null,"2021-07-20",{"v":4323.21,"d":"4,323.21"},{"v":0.008206864806474718,"d":"0.82%"},null,"2021-07-20",127.99,{"v":-0.008516290335182352,"d":"-0.85%"}]
[null,"2021-07-21",{"v":4358.69,"d":"4,358.69"},{"v":2.0166609692361614E-3,"d":"0.20%"},null,"2021-07-21",126.9,{"v":2.1276595744680535E-3,"d":"0.21%"}]
[null,"2021-07-22",{"v":4367.48,"d":"4,367.48"},{"v":0.01014772820940236,"d":"1.01%"},null,"2021-07-22",127.17,{"v":5.6617126680820855E-3,"d":"0.57%"}]
[null,"2021-07-23",{"v":4411.8,"d":"4,411.80"},{"v":2.3641144204178295E-3,"d":"0.24%"},null,"2021-07-23",127.89,{"v":7.037297677692033E-4,"d":"0.07%"}]
[null,"2021-07-26",{"v":4422.23,"d":"4,422.23"},{"v":-0.004696725407769277,"d":"-0.47%"},null,"2021-07-26",127.98,{"v":0.009454602281606451,"d":"0.95%"}]
[null,"2021-07-27",{"v":4401.46,"d":"4,401.46"},{"v":-1.8402984464255048E-4,"d":"-0.02%"},null,"2021-07-27",129.19,{"v":-0.01207523802151871,"d":"-1.21%"}]
[null,"2021-07-28",{"v":4400.65,"d":"4,400.65"},{"v":4.2039244202560985E-3,"d":"0.42%"},null,"2021-07-28",127.63,{"v":2.0371386037765817E-3,"d":"0.20%"}]
[null,"2021-07-29",{"v":4419.15,"d":"4,419.15"},{"v":-0.005406016994218214,"d":"-0.54%"},null,"2021-07-29",127.89,{"v":1.1728829462818943E-3,"d":"0.12%"}]
[null,"2021-07-30",{"v":4395.26,"d":"4,395.26"},{"v":-1.8542702820767247E-3,"d":"-0.19%"},null,"2021-07-30",128.04,{"v":0.00328022492970959,"d":"0.33%"}]
[null,"2021-08-02",{"v":4387.11,"d":"4,387.11"},{"v":0.00821497523426583,"d":"0.82%"},null,"2021-08-02",128.46,{"v":0.00941927448232897,"d":"0.94%"}]
[null,"2021-08-03",{"v":4423.15,"d":"4,423.15"},{"v":-0.004627923538654431,"d":"-0.46%"},null,"2021-08-03",129.67,{"v":-0.00593815069021348,"d":"-0.59%"}]
[null,"2021-08-04",{"v":4402.68,"d":"4,402.68"},{"v":0.006000890366776616,"d":"0.60%"},null,"2021-08-04",128.9,{"v":0.012024825446082101,"d":"1.20%"}]
[null,"2021-08-05",{"v":4429.1,"d":"4,429.10"},{"v":1.6752839177259652E-3,"d":"0.17%"},null,"2021-08-05",130.45,{"v":-0.005672671521655659,"d":"-0.57%"}]
[null,"2021-08-06",{"v":4436.52,"d":"4,436.52"},{"v":-9.3992588785806722E-4,"d":"-0.09%"},null,"2021-08-06",129.71,{"v":2.3128517462029366E-3,"d":"0.23%"}]
[null,"2021-08-09",{"v":4432.35,"d":"4,432.35"},{"v":9.9270138865379222E-4,"d":"0.10%"},null,"2021-08-09",130.01,{"v":-5.076532574417327E-3,"d":"-0.51%"}]
[null,"2021-08-10",{"v":4436.75,"d":"4,436.75"},{"v":2.4680227644108452E-3,"d":"0.25%"},null,"2021-08-10",129.35,{"v":-3.4789331271742456E-3,"d":"-0.35%"}]
[null,"2021-08-11",{"v":4447.7,"d":"4,447.70"},{"v":2.9543359489174917E-3,"d":"0.30%"},null,"2021-08-11",128.9,{"v":0.009076803723816815,"d":"0.91%"}]
[null,"2021-08-12",{"v":4460.84,"d":"4,460.84"},{"v":1.6050788640704114E-3,"d":"0.16%"},null,"2021-08-12",130.07,{"v":0.014684400707311421,"d":"1.47%"}]
[null,"2021-08-13",{"v":4468,"d":"4,468.00"},{"v":0.002609668755595312,"d":"0.26%"},null,"2021-08-13",131.98,{"v":0.01295650856190338,"d":"1.30%"}]
[null,"2021-08-16",{"v":4479.66,"d":"4,479.66"},{"v":-0.00704964216034251,"d":"-0.70%"},null,"2021-08-16",133.69,{"v":2.9171964993643116E-3,"d":"0.29%"}]
[null,"2021-08-17",{"v":4448.08,"d":"4,448.08"},{"v":-0.010748457761550936,"d":"-1.07%"},null,"2021-08-17",134.08,{"v":-0.011784009546539471,"d":"-1.18%"}]
[null,"2021-08-18",{"v":4400.27,"d":"4,400.27"},{"v":1.2567410636164927E-3,"d":"0.13%"},null,"2021-08-18",132.5,{"v":0.004905660377358533,"d":"0.49%"}]
[null,"2021-08-19",{"v":4405.8,"d":"4,405.80"},{"v":0.00814154069635478,"d":"0.81%"},null,"2021-08-19",133.15,{"v":0.008261359369132514,"d":"0.83%"}]
[null,"2021-08-20",{"v":4441.67,"d":"4,441.67"},{"v":0.008526072400696109,"d":"0.85%"},null,"2021-08-20",134.25,{"v":-0.006405959031657457,"d":"-0.64%"}]
[null,"2021-08-23",{"v":4479.54,"d":"4,479.54"},{"v":1.4934569174512562E-3,"d":"0.15%"},null,"2021-08-23",133.39,{"v":-0.019791588574855586,"d":"-1.98%"}]
[null,"2021-08-24",{"v":4486.23,"d":"4,486.23"},{"v":0.002220126921713786,"d":"0.22%"},null,"2021-08-24",130.75,{"v":-1.682600382409169E-3,"d":"-0.17%"}]
[null,"2021-08-25",{"v":4496.19,"d":"4,496.19"},{"v":-5.8449487232522974E-3,"d":"-0.58%"},null,"2021-08-25",130.53,{"v":6.8949666743280016E-4,"d":"0.07%"}]
[null,"2021-08-26",{"v":4469.91,"d":"4,469.91"},{"v":0.008827918235490208,"d":"0.88%"},null,"2021-08-26",130.62,{"v":0.005282498851630667,"d":"0.53%"}]
[null,"2021-08-27",{"v":4509.37,"d":"4,509.37"},{"v":4.306588281733385E-3,"d":"0.43%"},null,"2021-08-27",131.31,{"v":0.018429670245982695,"d":"1.84%"}]
[null,"2021-08-30",{"v":4528.79,"d":"4,528.79"},{"v":-1.3491462399448137E-3,"d":"-0.13%"},null,"2021-08-30",133.73,{"v":0.006954310924998182,"d":"0.70%"}]
[null,"2021-08-31",{"v":4522.68,"d":"4,522.68"},{"v":3.1176205258825617E-4,"d":"0.03%"},null,"2021-08-31",134.66,{"v":0.02324372493687803,"d":"2.32%"}]
[null,"2021-09-01",{"v":4524.09,"d":"4,524.09"},{"v":2.8425606033477832E-3,"d":"0.28%"},null,"2021-09-01",137.79,{"v":0.004935046084621576,"d":"0.49%"}]
[null,"2021-09-02",{"v":4536.95,"d":"4,536.95"},{"v":-3.3502683520857118E-4,"d":"-0.03%"},null,"2021-09-02",138.47,{"v":3.75532606340731E-3,"d":"0.38%"}]
[null,"2021-09-03",{"v":4535.43,"d":"4,535.43"},{"v":-0.003395488410139842,"d":"-0.34%"},null,"2021-09-03",138.99,{"v":-0.009640981365565892,"d":"-0.96%"}]
[null,"2021-09-07",{"v":4520.03,"d":"4,520.03"},{"v":-1.3185753191903675E-3,"d":"-0.13%"},null,"2021-09-07",137.65,{"v":0.006465673810388568,"d":"0.65%"}]
[null,"2021-09-08",{"v":4514.07,"d":"4,514.07"},{"v":-0.00460559982454857,"d":"-0.46%"},null,"2021-09-08",138.54,{"v":-0.02757326403926659,"d":"-2.76%"}]
[null,"2021-09-09",{"v":4493.28,"d":"4,493.28"},{"v":-0.007722643592208769,"d":"-0.77%"},null,"2021-09-09",134.72,{"v":-0.008090855106888386,"d":"-0.81%"}]
[null,"2021-09-10",{"v":4458.58,"d":"4,458.58"},{"v":0.002276509561340076,"d":"0.23%"},null,"2021-09-10",133.63,{"v":-0.006360847115168707,"d":"-0.64%"}]
[null,"2021-09-13",{"v":4468.73,"d":"4,468.73"},{"v":-0.005746599145618416,"d":"-0.57%"},null,"2021-09-13",132.78,{"v":-0.001732188582617787,"d":"-0.17%"}]
[null,"2021-09-14",{"v":4443.05,"d":"4,443.05"},{"v":0.008473908688851044,"d":"0.85%"},null,"2021-09-14",132.55,{"v":0.005582798943794648,"d":"0.56%"}]
[null,"2021-09-15",{"v":4480.7,"d":"4,480.70"},{"v":-1.5488651326800724E-3,"d":"-0.15%"},null,"2021-09-15",133.29,{"v":-0.005326731187635828,"d":"-0.53%"}]
[null,"2021-09-16",{"v":4473.76,"d":"4,473.76"},{"v":-0.009113139730338784,"d":"-0.91%"},null,"2021-09-16",132.58,{"v":-0.018630260974505947,"d":"-1.86%"}]
[null,"2021-09-17",{"v":4432.99,"d":"4,432.99"},{"v":-0.016977254629493913,"d":"-1.70%"},null,"2021-09-17",130.11,{"v":-0.008070094535393216,"d":"-0.81%"}]
[null,"2021-09-20",{"v":4357.73,"d":"4,357.73"},{"v":-8.1464432169943359E-4,"d":"-0.08%"},null,"2021-09-20",129.06,{"v":-0.001627150162715078,"d":"-0.16%"}]
[null,"2021-09-21",{"v":4354.18,"d":"4,354.18"},{"v":0.009521884717673599,"d":"0.95%"},null,"2021-09-21",128.85,{"v":0.00900271633682574,"d":"0.90%"}]
[null,"2021-09-22",{"v":4395.64,"d":"4,395.64"},{"v":0.012134751708510987,"d":"1.21%"},null,"2021-09-22",130.01,{"v":-0.008999307745557938,"d":"-0.90%"}]
[null,"2021-09-23",{"v":4448.98,"d":"4,448.98"},{"v":1.4610090402744E-3,"d":"0.15%"},null,"2021-09-23",128.84,{"v":-0.007295870847562851,"d":"-0.73%"}]
[null,"2021-09-24",{"v":4455.48,"d":"4,455.48"},{"v":-2.776356307288977E-3,"d":"-0.28%"},null,"2021-09-24",127.9,{"v":-0.013369820172009444,"d":"-1.34%"}]
[null,"2021-09-27",{"v":4443.11,"d":"4,443.11"},{"v":-0.02036411432532608,"d":"-2.04%"},null,"2021-09-27",126.19,{"v":-0.004833980505586809,"d":"-0.48%"}]
[null,"2021-09-28",{"v":4352.63,"d":"4,352.63"},{"v":0.001569166228234407,"d":"0.16%"},null,"2021-09-28",125.58,{"$f":"(G389-G388)/G388","v":{"v":0.006848224239528583,"d":"0.68%"}}]
[null,"2021-09-29",{"v":4359.46,"d":"4,359.46"},{"$f":"(C390-C389)/C389","v":{"v":-0.011909731939276899,"d":"-1.19%"}},null,"2021-09-29",126.44,{"v":-0.007987978487820239,"d":"-0.80%"}]
[null,"2021-09-30",{"v":4307.54,"d":"4,307.54"},{"v":0.011493799245044786,"d":"1.15%"},null,"2021-09-30",125.43,{"v":0.007972574344255759,"d":"0.80%"}]
[null,"2021-10-01",{"v":4357.05,"d":"4,357.05"},{"v":-0.012988145649005668,"d":"-1.30%"},null,"2021-10-01",126.43,{"v":0.003163806058688535,"d":"0.32%"}]
[null,"2021-10-04",{"v":4300.46,"d":"4,300.46"},{"v":0.010524455523362668,"d":"1.05%"},null,"2021-10-04",126.83,{"v":-3.1538279586847866E-3,"d":"-0.32%"}]
[null,"2021-10-05",{"v":4345.72,"d":"4,345.72"},{"v":4.102887438675277E-3,"d":"0.41%"},null,"2021-10-05",126.43,{"v":0.010756940599541243,"d":"1.08%"}]
[null,"2021-10-06",{"v":4363.55,"d":"4,363.55"},{"v":8.298289236974489E-3,"d":"0.83%"},null,"2021-10-06",127.79,{"v":0.012442288128961492,"d":"1.24%"}]
[null,"2021-10-07",{"v":4399.76,"d":"4,399.76"},{"v":-1.9091950470026878E-3,"d":"-0.19%"},null,"2021-10-07",129.38,{"v":-0.006569794404080958,"d":"-0.66%"}]
[null,"2021-10-08",{"v":4391.36,"d":"4,391.36"},{"v":-6.8703089703417795E-3,"d":"-0.69%"},null,"2021-10-08",128.53,{"v":3.1899167509530585E-3,"d":"0.32%"}]
[null,"2021-10-11",{"v":4361.19,"d":"4,361.19"},{"v":-2.4190645213804656E-3,"d":"-0.24%"},null,"2021-10-11",128.94,{"v":0.025981076469675776,"d":"2.60%"}]
[null,"2021-10-12",{"v":4350.64,"d":"4,350.64"},{"v":3.0248423220491363E-3,"d":"0.30%"},null,"2021-10-12",132.29,{"v":0.012170232065915896,"d":"1.22%"}]
[null,"2021-10-13",{"v":4363.8,"d":"4,363.80"},{"v":0.017056235391172687,"d":"1.71%"},null,"2021-10-13",133.9,{"v":0.013666915608663063,"d":"1.37%"}]
[null,"2021-10-14",{"v":4438.23,"d":"4,438.23"},{"v":0.007466940649763607,"d":"0.75%"},null,"2021-10-14",135.73,{"v":0.009209459957268106,"d":"0.92%"}]
[null,"2021-10-15",{"v":4471.37,"d":"4,471.37"},{"v":3.3792774921332105E-3,"d":"0.34%"},null,"2021-10-15",136.98,{"v":0.020513943641407524,"d":"2.05%"}]
[null,"2021-10-18",{"v":4486.48,"d":"4,486.48"},{"v":7.3888661043848515E-3,"d":"0.74%"},null,"2021-10-18",139.79,{"v":-0.004792903641175961,"d":"-0.48%"}]
[null,"2021-10-19",{"v":4519.63,"d":"4,519.63"},{"v":3.6640167447334164E-3,"d":"0.37%"},null,"2021-10-19",139.12,{"v":0.030908568142610574,"d":"3.09%"}]
[null,"2021-10-20",{"v":4536.19,"d":"4,536.19"},{"v":0.002995906256131279,"d":"0.30%"},null,"2021-10-20",143.42,{"v":0.01059824292288391,"d":"1.06%"}]
[null,"2021-10-21",{"v":4549.78,"d":"4,549.78"},{"v":-1.0725793335062594E-3,"d":"-0.11%"},null,"2021-10-21",144.94,{"v":-0.006485442251966315,"d":"-0.65%"}]
[null,"2021-10-22",{"v":4544.9,"d":"4,544.90"},{"v":0.004748179277871885,"d":"0.47%"},null,"2021-10-22",144,{"v":0.00763888888888885,"d":"0.76%"}]
[null,"2021-10-25",{"v":4566.48,"d":"4,566.48"},{"v":1.8197824144637446E-3,"d":"0.18%"},null,"2021-10-25",145.1,{"v":7.7877325982081014E-3,"d":"0.78%"}]
[null,"2021-10-26",{"v":4574.79,"d":"4,574.79"},{"v":-0.005051597996847871,"d":"-0.51%"},null,"2021-10-26",146.23,{"v":-0.01620734459413237,"d":"-1.62%"}]
[null,"2021-10-27",{"v":4551.68,"d":"4,551.68"},{"v":0.009829337739032572,"d":"0.98%"},null,"2021-10-27",143.86,{"v":0.01953287918809936,"d":"1.95%"}]
[null,"2021-10-28",{"v":4596.42,"d":"4,596.42"},{"v":1.9493431844783628E-3,"d":"0.19%"},null,"2021-10-28",146.67,{"v":-0.011658825935774048,"d":"-1.17%"}]
[null,"2021-10-29",{"v":4605.38,"d":"4,605.38"},{"v":1.8000686154019784E-3,"d":"0.18%"},null,"2021-10-29",144.96,{"v":-1.5866445916116044E-3,"d":"-0.16%"}]
[null,"2021-11-01",{"v":4613.67,"d":"4,613.67"},{"v":3.6803672564356712E-3,"d":"0.37%"},null,"2021-11-01",144.73,{"v":0.015891660333034005,"d":"1.59%"}]
[null,"2021-11-02",{"v":4630.65,"d":"4,630.65"},{"v":0.006461295930376961,"d":"0.65%"},null,"2021-11-02",147.03,{"v":4.2168264979936376E-3,"d":"0.42%"}]
[null,"2021-11-03",{"v":4660.57,"d":"4,660.57"},{"v":4.1818919145084595E-3,"d":"0.42%"},null,"2021-11-03",147.65,{"v":1.4900101591601683E-3,"d":"0.15%"}]
[null,"2021-11-04",{"v":4680.06,"d":"4,680.06"},{"v":3.7328581257503844E-3,"d":"0.37%"},null,"2021-11-04",147.87,{"v":-0.00797998241698794,"d":"-0.80%"}]
[null,"2021-11-05",{"v":4697.53,"d":"4,697.53"},{"v":8.8770055752705637E-4,"d":"0.09%"},null,"2021-11-05",146.69,{"v":0.009407594246369866,"d":"0.94%"}]
[null,"2021-11-08",{"v":4701.7,"d":"4,701.70"},{"v":-3.4987345002870916E-3,"d":"-0.35%"},null,"2021-11-08",148.07,{"v":2.5663537516039405E-3,"d":"0.26%"}]
[null,"2021-11-09",{"v":4685.25,"d":"4,685.25"},{"v":-0.008225815057894449,"d":"-0.82%"},null,"2021-11-09",148.45,{"v":0.002155607948804457,"d":"0.22%"}]
[null,"2021-11-10",{"v":4646.71,"d":"4,646.71"},{"v":0.000550927430375556,"d":"0.06%"},null,"2021-11-10",148.77,{"v":9.4104994286473313E-4,"d":"0.09%"}]
[null,"2021-11-11",{"v":4649.27,"d":"4,649.27"},{"v":0.00722263925304401,"d":"0.72%"},null,"2021-11-11",148.91,{"v":-0.000671546571754713,"d":"-0.07%"}]
[null,"2021-11-12",{"v":4682.85,"d":"4,682.85"},{"v":-8.5418068056768023E-6,"d":"-0.00%"},null,"2021-11-12",148.81,{"v":0.009340770109535558,"d":"0.93%"}]
[null,"2021-11-15",{"v":4682.81,"d":"4,682.81"},{"v":3.8630651254266636E-3,"d":"0.39%"},null,"2021-11-15",150.2,{"v":-0.00486018641810912,"d":"-0.49%"}]
[null,"2021-11-16",{"v":4700.9,"d":"4,700.90"},{"v":-2.6016294752067826E-3,"d":"-0.26%"},null,"2021-11-16",149.47,{"v":0.006088178229745077,"d":"0.61%"}]
[null,"2021-11-17",{"v":4688.67,"d":"4,688.67"},{"v":3.8326433722143498E-3,"d":"0.38%"},null,"2021-11-17",150.38,{"v":1.3299640909696573E-3,"d":"0.13%"}]
[null,"2021-11-18",{"v":4706.64,"d":"4,706.64"},{"v":-1.8442030833036498E-3,"d":"-0.18%"},null,"2021-11-18",150.58,{"v":-2.3907557444548654E-3,"d":"-0.24%"}]
[null,"2021-11-19",{"v":4697.96,"d":"4,697.96"},{"v":-3.1950037888786235E-3,"d":"-0.32%"},null,"2021-11-19",150.22,{"v":4.526694181866641E-3,"d":"0.45%"}]
[null,"2021-11-22",{"v":4682.95,"d":"4,682.95"},{"v":1.6549397281628035E-3,"d":"0.17%"},null,"2021-11-22",150.9,{"v":0.011133200795228672,"d":"1.11%"}]
[null,"2021-11-23",{"v":4690.7,"d":"4,690.70"},{"v":2.2939006971241433E-3,"d":"0.23%"},null,"2021-11-23",152.58,{"v":0.01264910211036819,"d":"1.26%"}]
[null,"2021-11-24",{"v":4701.46,"d":"4,701.46"},{"v":-0.02272485568312825,"d":"-2.27%"},null,"2021-11-24",154.51,{"v":-0.02996569801307356,"d":"-3.00%"}]
[null,"2021-11-26",{"v":4594.62,"d":"4,594.62"},{"v":0.013200221128189174,"d":"1.32%"},null,"2021-11-26",149.88,{"v":0.02268481451828133,"d":"2.27%"}]
[null,"2021-11-29",{"v":4655.27,"d":"4,655.27"},{"v":-0.018961306218543805,"d":"-1.90%"},null,"2021-11-29",153.28,{"v":-0.01650574112734865,"d":"-1.65%"}]
[null,"2021-11-30",{"v":4567,"d":"4,567.00"},{"v":-0.011815195971097009,"d":"-1.18%"},null,"2021-11-30",150.75,{"v":0.006301824212271898,"d":"0.63%"}]
[null,"2021-12-01",{"v":4513.04,"d":"4,513.04"},{"v":0.014194423271231897,"d":"1.42%"},null,"2021-12-01",151.7,{"v":0.017930125247198413,"d":"1.79%"}]
[null,"2021-12-02",{"v":4577.1,"d":"4,577.10"},{"v":-0.008448580979222667,"d":"-0.84%"},null,"2021-12-02",154.42,{"v":1.5542028234685216E-3,"d":"0.16%"}]
[null,"2021-12-03",{"v":4538.43,"d":"4,538.43"},{"v":0.011730928977641998,"d":"1.17%"},null,"2021-12-03",154.66,{"v":0.012220354325617579,"d":"1.22%"}]
[null,"2021-12-06",{"v":4591.67,"d":"4,591.67"},{"v":0.02070706300757675,"d":"2.07%"},null,"2021-12-06",156.55,{"v":0.01756627275630789,"d":"1.76%"}]
[null,"2021-12-07",{"v":4686.75,"d":"4,686.75"},{"v":0.003085293646983525,"d":"0.31%"},null,"2021-12-07",159.3,{"v":8.7884494664147109E-4,"d":"0.09%"}]
[null,"2021-12-08",{"v":4701.21,"d":"4,701.21"},{"v":-0.007181129964413464,"d":"-0.72%"},null,"2021-12-08",159.44,{"v":-0.011791269443050648,"d":"-1.18%"}]
[null,"2021-12-09",{"v":4667.45,"d":"4,667.45"},{"v":0.009549111399158131,"d":"0.95%"},null,"2021-12-09",157.56,{"v":0.009647118558009713,"d":"0.96%"}]
[null,"2021-12-10",{"v":4712.02,"d":"4,712.02"},{"v":-0.009098008921863828,"d":"-0.91%"},null,"2021-12-10",159.08,{"v":0.012572290671360321,"d":"1.26%"}]
[null,"2021-12-13",{"v":4669.15,"d":"4,669.15"},{"v":-0.007508861355921205,"d":"-0.75%"},null,"2021-12-13",161.08,{"v":-0.014589024087410123,"d":"-1.46%"}]
[null,"2021-12-14",{"v":4634.09,"d":"4,634.09"},{"v":0.016346251367582415,"d":"1.63%"},null,"2021-12-14",158.73,{"v":0.02412902412902421,"d":"2.41%"}]
[null,"2021-12-15",{"v":4709.84,"d":"4,709.84"},{"v":-0.00874127358891174,"d":"-0.87%"},null,"2021-12-15",162.56,{"v":0.004244586614173214,"d":"0.42%"}]
[null,"2021-12-16",{"v":4668.67,"d":"4,668.67"},{"v":-0.010287726483131115,"d":"-1.03%"},null,"2021-12-16",163.25,{"v":-0.012679938744257232,"d":"-1.27%"}]
[null,"2021-12-17",{"v":4620.64,"d":"4,620.64"},{"v":-0.011388032826621396,"d":"-1.14%"},null,"2021-12-17",161.18,{"v":1.3028911775653277E-3,"d":"0.13%"}]
[null,"2021-12-20",{"v":4568.02,"d":"4,568.02"},{"v":0.017777943178882562,"d":"1.78%"},null,"2021-12-20",161.39,{"v":-3.7177024598797595E-3,"d":"-0.37%"}]
[null,"2021-12-21",{"v":4649.23,"d":"4,649.23"},{"v":0.010180180373954578,"d":"1.02%"},null,"2021-12-21",160.79,{"v":0.009142359599477573,"d":"0.91%"}]
[null,"2021-12-22",{"v":4696.56,"d":"4,696.56"},{"v":0.006221574939955913,"d":"0.62%"},null,"2021-12-22",162.26,{"v":-3.1431036607912667E-3,"d":"-0.31%"}]
[null,"2021-12-23",{"v":4725.78,"d":"4,725.78"},{"v":0.013841101363161183,"d":"1.38%"},null,"2021-12-23",161.75,{"v":0.025595054095826807,"d":"2.56%"}]
[null,"2021-12-27",{"v":4791.19,"d":"4,791.19"},{"v":-1.0081002840630255E-3,"d":"-0.10%"},null,"2021-12-27",165.89,{"v":-6.0280909036104845E-4,"d":"-0.06%"}]
[null,"2021-12-28",{"v":4786.36,"d":"4,786.36"},{"v":1.3998111299611245E-3,"d":"0.14%"},null,"2021-12-28",165.79,{"v":0.011399963809638789,"d":"1.14%"}]
[null,"2021-12-29",{"v":4793.06,"d":"4,793.06"},{"v":-0.002989739331450229,"d":"-0.30%"},null,"2021-12-29",167.68,{"$f":"(G453-G452)/G452","v":{"v":0.00172948473282438,"d":"0.17%"}}]
[null,"2021-12-30",{"v":4778.73,"d":"4,778.73"},{"$f":"(C454-C453)/C453","v":{"v":-2.6262207741385834E-3,"d":"-0.26%"}},null,"2021-12-30",167.97,{"v":2.321843186283353E-3,"d":"0.23%"}]
[null,"2021-12-31",{"v":4766.18,"d":"4,766.18"},{"v":0.006374077353352183,"d":"0.64%"},null,"2021-12-31",168.36,{"v":-0.020551199809931146,"d":"-2.06%"}]
[null,"2022-01-03",{"v":4796.56,"d":"4,796.56"},{"v":-6.2961789282328087E-4,"d":"-0.06%"},null,"2022-01-03",164.9,{"v":-0.02365069739235904,"d":"-2.37%"}]
[null,"2022-01-04",{"v":4793.54,"d":"4,793.54"},{"v":-0.019392766097706505,"d":"-1.94%"},null,"2022-01-04",161,{"v":-0.020807453416149032,"d":"-2.08%"}]
[null,"2022-01-05",{"v":4700.58,"d":"4,700.58"},{"v":-9.6371086121281742E-4,"d":"-0.10%"},null,"2022-01-05",157.65,{"v":-0.006850618458610926,"d":"-0.69%"}]
[null,"2022-01-06",{"v":4696.05,"d":"4,696.05"},{"v":-0.004052341861777397,"d":"-0.41%"},null,"2022-01-06",156.57,{"v":-0.018138851631857977,"d":"-1.81%"}]
[null,"2022-01-07",{"v":4677.02,"d":"4,677.02"},{"v":-1.4389504428034244E-3,"d":"-0.14%"},null,"2022-01-07",153.73,{"v":-0.004618486957652895,"d":"-0.46%"}]
[null,"2022-01-10",{"v":4670.29,"d":"4,670.29"},{"v":9.160030747555236E-3,"d":"0.92%"},null,"2022-01-10",153.02,{"v":-1.9605280355509825E-4,"d":"-0.02%"}]
[null,"2022-01-11",{"v":4713.07,"d":"4,713.07"},{"v":0.002817696321081727,"d":"0.28%"},null,"2022-01-11",152.99,{"v":1.6340937316164455E-3,"d":"0.16%"}]
[null,"2022-01-12",{"v":4726.35,"d":"4,726.35"},{"v":-0.014245665259661245,"d":"-1.42%"},null,"2022-01-12",153.24,{"v":-0.0005873140172279,"d":"-0.06%"}]
[null,"2022-01-13",{"v":4659.02,"d":"4,659.02"},{"v":8.2206129185964573E-4,"d":"0.08%"},null,"2022-01-13",153.15,{"v":-2.6771139405811074E-3,"d":"-0.27%"}]
[null,"2022-01-14",{"v":4662.85,"d":"4,662.85"},{"v":-0.018338569758838522,"d":"-1.83%"},null,"2022-01-14",152.74,{"v":0.004517480686133283,"d":"0.45%"}]
[null,"2022-01-18",{"v":4577.34,"d":"4,577.34"},{"v":-0.009739280892396004,"d":"-0.97%"},null,"2022-01-18",153.43,{"v":0.001042820830346064,"d":"0.10%"}]
[null,"2022-01-19",{"v":4532.76,"d":"4,532.76"},{"v":-0.011037425321437856,"d":"-1.10%"},null,"2022-01-19",153.59,{"v":0.003580962302233107,"d":"0.36%"}]
[null,"2022-01-20",{"v":4482.73,"d":"4,482.73"},{"v":-0.018917043854972143,"d":"-1.89%"},null,"2022-01-20",154.14,{"v":0.008369015181004415,"d":"0.84%"}]
[null,"2022-01-21",{"v":4397.93,"d":"4,397.93"},{"v":2.7740323288455745E-3,"d":"0.28%"},null,"2022-01-21",155.43,{"v":-0.013639580518561439,"d":"-1.36%"}]
[null,"2022-01-24",{"v":4410.13,"d":"4,410.13"},{"v":-0.012171976789799912,"d":"-1.22%"},null,"2022-01-24",153.31,{"v":0.004239775618028867,"d":"0.42%"}]
[null,"2022-01-25",{"v":4356.45,"d":"4,356.45"},{"v":-1.4966314315554012E-3,"d":"-0.15%"},null,"2022-01-25",153.96,{"v":-0.01454923356716036,"d":"-1.45%"}]
[null,"2022-01-26",{"v":4349.93,"d":"4,349.93"},{"v":-0.005386293572540314,"d":"-0.54%"},null,"2022-01-26",151.72,{"v":-0.020498286316899456,"d":"-2.05%"}]
[null,"2022-01-27",{"v":4326.5,"d":"4,326.50"},{"v":0.0243499364382296,"d":"2.43%"},null,"2022-01-27",148.61,{"v":0.043469483883991515,"d":"4.35%"}]
[null,"2022-01-28",{"v":4431.85,"d":"4,431.85"},{"v":0.018886018254227876,"d":"1.89%"},null,"2022-01-28",155.07,{"v":0.011285226026955569,"d":"1.13%"}]
[null,"2022-01-31",{"v":4515.55,"d":"4,515.55"},{"v":6.8629513569775065E-3,"d":"0.69%"},null,"2022-01-31",156.82,{"v":-0.02104323428134156,"d":"-2.10%"}]
[null,"2022-02-01",{"v":4546.54,"d":"4,546.54"},{"v":0.009409353046492442,"d":"0.94%"},null,"2022-02-01",153.52,{"v":0.02481761334028141,"d":"2.48%"}]
[null,"2022-02-02",{"v":4589.32,"d":"4,589.32"},{"v":-0.02437833927466381,"d":"-2.44%"},null,"2022-02-02",157.33,{"v":-0.005656899510582945,"d":"-0.57%"}]
[null,"2022-02-03",{"v":4477.44,"d":"4,477.44"},{"v":0.005159198113207629,"d":"0.52%"},null,"2022-02-03",156.44,{"v":-0.018857069803119336,"d":"-1.89%"}]
[null,"2022-02-04",{"v":4500.54,"d":"4,500.54"},{"v":-3.703999964448727E-3,"d":"-0.37%"},null,"2022-02-04",153.49,{"v":-0.00938171867874127,"d":"-0.94%"}]
[null,"2022-02-07",{"v":4483.87,"d":"4,483.87"},{"v":0.008401224834796743,"d":"0.84%"},null,"2022-02-07",152.05,{"v":-0.005656034199276643,"d":"-0.57%"}]
[null,"2022-02-08",{"v":4521.54,"d":"4,521.54"},{"v":0.014517177775713657,"d":"1.45%"},null,"2022-02-08",151.19,{"v":0.027647331172696653,"d":"2.76%"}]
[null,"2022-02-09",{"v":4587.18,"d":"4,587.18"},{"v":-0.01812006505085911,"d":"-1.81%"},null,"2022-02-09",155.37,{"v":-0.044667567741520225,"d":"-4.47%"}]
[null,"2022-02-10",{"v":4504.06,"d":"4,504.06"},{"v":-0.018965111477200584,"d":"-1.90%"},null,"2022-02-10",148.43,{"v":-0.01428282692178134,"d":"-1.43%"}]
[null,"2022-02-11",{"v":4418.64,"d":"4,418.64"},{"v":-3.8405482229826944E-3,"d":"-0.38%"},null,"2022-02-11",146.31,{"v":-6.6297587314605895E-3,"d":"-0.66%"}]
[null,"2022-02-14",{"v":4401.67,"d":"4,401.67"},{"v":0.015766743077059307,"d":"1.58%"},null,"2022-02-14",145.34,{"v":1.9265171322416482E-3,"d":"0.19%"}]
[null,"2022-02-15",{"v":4471.07,"d":"4,471.07"},{"v":8.812208263347497E-4,"d":"0.09%"},null,"2022-02-15",145.62,{"v":-8.515313830517849E-3,"d":"-0.85%"}]
[null,"2022-02-16",{"v":4475.01,"d":"4,475.01"},{"v":-0.021173137043269175,"d":"-2.12%"},null,"2022-02-16",144.38,{"v":-0.007618783765064374,"d":"-0.76%"}]
[null,"2022-02-17",{"v":4380.26,"d":"4,380.26"},{"v":-0.007166241273349145,"d":"-0.72%"},null,"2022-02-17",143.28,{"v":-0.005094919039642586,"d":"-0.51%"}]
[null,"2022-02-18",{"v":4348.87,"d":"4,348.87"},{"v":-0.010147463593991109,"d":"-1.01%"},null,"2022-02-18",142.55,{"v":-1.2627148368993812E-3,"d":"-0.13%"}]
[null,"2022-02-22",{"v":4304.74,"d":"4,304.74"},{"v":-0.018407615790965257,"d":"-1.84%"},null,"2022-02-22",142.37,{"v":-0.011308562197092179,"d":"-1.13%"}]
[null,"2022-02-23",{"v":4225.5,"d":"4,225.50"},{"v":0.014956809844988716,"d":"1.50%"},null,"2022-02-23",140.76,{"v":0.018258027848820843,"d":"1.83%"}]
[null,"2022-02-24",{"v":4288.7,"d":"4,288.70"},{"v":0.022365751859537875,"d":"2.24%"},null,"2022-02-24",143.33,{"v":0.03572176097118521,"d":"3.57%"}]
[null,"2022-02-25",{"v":4384.62,"d":"4,384.62"},{"v":-2.4699974000027204E-3,"d":"-0.25%"},null,"2022-02-25",148.45,{"v":-0.01751431458403499,"d":"-1.75%"}]
[null,"2022-02-28",{"v":4373.79,"d":"4,373.79"},{"v":-0.015439698750968782,"d":"-1.54%"},null,"2022-02-28",145.85,{"v":-6.1707233459035594E-4,"d":"-0.06%"}]
[null,"2022-03-01",{"v":4306.26,"d":"4,306.26"},{"v":0.01864262724498747,"d":"1.86%"},null,"2022-03-01",145.76,{"v":0.012897914379802384,"d":"1.29%"}]
[null,"2022-03-02",{"v":4386.54,"d":"4,386.54"},{"v":-0.005254711002293421,"d":"-0.53%"},null,"2022-03-02",147.64,{"v":0.013140070441614917,"d":"1.31%"}]
[null,"2022-03-03",{"v":4363.49,"d":"4,363.49"},{"v":-0.007934016120124005,"d":"-0.79%"},null,"2022-03-03",149.58,{"v":0.0084235860409145,"d":"0.84%"}]
[null,"2022-03-04",{"v":4328.87,"d":"4,328.87"},{"v":-0.02951809594651716,"d":"-2.95%"},null,"2022-03-04",150.84,{"v":-0.012795014584990763,"d":"-1.28%"}]
[null,"2022-03-07",{"v":4201.09,"d":"4,201.09"},{"v":-7.252879609815608E-3,"d":"-0.73%"},null,"2022-03-07",148.91,{"v":-0.012893694177691139,"d":"-1.29%"}]
[null,"2022-03-08",{"v":4170.62,"d":"4,170.62"},{"v":0.025717998762773933,"d":"2.57%"},null,"2022-03-08",146.99,{"v":0.02374311177631118,"d":"2.37%"}]
[null,"2022-03-09",{"v":4277.88,"d":"4,277.88"},{"v":-0.004291845493562155,"d":"-0.43%"},null,"2022-03-09",150.48,{"v":3.987240829346244E-3,"d":"0.40%"}]
[null,"2022-03-10",{"v":4259.52,"d":"4,259.52"},{"v":-0.01296155435354219,"d":"-1.30%"},null,"2022-03-10",151.08,{"v":-0.021511781837437117,"d":"-2.15%"}]
[null,"2022-03-11",{"v":4204.31,"d":"4,204.31"},{"v":-0.007420956114083102,"d":"-0.74%"},null,"2022-03-11",147.83,{"v":0.009064465940607284,"d":"0.91%"}]
[null,"2022-03-14",{"v":4173.11,"d":"4,173.11"},{"v":0.021408493905025305,"d":"2.14%"},null,"2022-03-14",149.17,{"v":0.017899041362204306,"d":"1.79%"}]
[null,"2022-03-15",{"v":4262.45,"d":"4,262.45"},{"v":0.022404954896831634,"d":"2.24%"},null,"2022-03-15",151.84,{"v":0.017979452054794454,"d":"1.80%"}]
[null,"2022-03-16",{"v":4357.95,"d":"4,357.95"},{"v":0.012326896820752936,"d":"1.23%"},null,"2022-03-16",154.57,{"v":0.013521381898169137,"d":"1.35%"}]
[null,"2022-03-17",{"v":4411.67,"d":"4,411.67"},{"v":0.011655450203664389,"d":"1.17%"},null,"2022-03-17",156.66,{"v":0.022341376228775692,"d":"2.23%"}]
[null,"2022-03-18",{"v":4463.09,"d":"4,463.09"},{"v":-4.2795462336628982E-4,"d":"-0.04%"},null,"2022-03-18",160.16,{"v":-0.007742257742257799,"d":"-0.77%"}]
[null,"2022-03-21",{"v":4461.18,"d":"4,461.18"},{"v":0.011304184094790925,"d":"1.13%"},null,"2022-03-21",158.92,{"v":-1.5731185502139442E-3,"d":"-0.16%"}]
[null,"2022-03-22",{"v":4511.61,"d":"4,511.61"},{"v":-0.01227499717395788,"d":"-1.23%"},null,"2022-03-22",158.67,{"v":-0.009075439591605205,"d":"-0.91%"}]
[null,"2022-03-23",{"v":4456.23,"d":"4,456.23"},{"v":0.014346207444409355,"d":"1.43%"},null,"2022-03-23",157.23,{"v":-0.008522546587801333,"d":"-0.85%"}]
[null,"2022-03-24",{"v":4520.16,"d":"4,520.16"},{"v":0.005061767725036306,"d":"0.51%"},null,"2022-03-24",155.89,{"v":0.009237282699339447,"d":"0.92%"}]
[null,"2022-03-25",{"v":4543.04,"d":"4,543.04"},{"v":0.007149397760090264,"d":"0.71%"},null,"2022-03-25",157.33,{"v":0.01919532193478664,"d":"1.92%"}]
[null,"2022-03-28",{"v":4575.52,"d":"4,575.52"},{"v":0.012256530405287252,"d":"1.23%"},null,"2022-03-28",160.35,{"v":0.027128157156220734,"d":"2.71%"}]
[null,"2022-03-29",{"v":4631.6,"d":"4,631.60"},{"v":-6.2937213921756075E-3,"d":"-0.63%"},null,"2022-03-29",164.7,{"v":-3.4001214329083323E-3,"d":"-0.34%"}]
[null,"2022-03-30",{"v":4602.45,"d":"4,602.45"},{"v":-0.01565253289009114,"d":"-1.57%"},null,"2022-03-30",164.14,{"v":-0.016205678079688052,"d":"-1.62%"}]
[null,"2022-03-31",{"v":4530.41,"d":"4,530.41"},{"v":0.003410287369134321,"d":"0.34%"},null,"2022-03-31",161.48,{"$f":"(G517-G516)/G516","v":{"v":0.02675253901411953,"d":"2.68%"}}]
[null,"2022-04-01",{"v":4545.86,"d":"4,545.86"},{"$f":"(C518-C517)/C517","v":{"v":0.00809087829365635,"d":"0.81%"}},null,"2022-04-01",165.8,{"v":-0.01218335343787702,"d":"-1.22%"}]
[null,"2022-04-04",{"v":4582.64,"d":"4,582.64"},{"v":-0.012551716914267853,"d":"-1.26%"},null,"2022-04-04",163.78,{"v":0.015264379045060446,"d":"1.53%"}]
[null,"2022-04-05",{"v":4525.12,"d":"4,525.12"},{"v":-0.009716869386889244,"d":"-0.97%"},null,"2022-04-05",166.28,{"v":0.02303343757517448,"d":"2.30%"}]
[null,"2022-04-06",{"v":4481.15,"d":"4,481.15"},{"v":4.253372460194459E-3,"d":"0.43%"},null,"2022-04-06",170.11,{"v":-7.5245429428017225E-3,"d":"-0.75%"}]
[null,"2022-04-07",{"v":4500.21,"d":"4,500.21"},{"v":-0.002650987398365919,"d":"-0.27%"},null,"2022-04-07",168.83,{"v":-1.0661612272700753E-3,"d":"-0.11%"}]
[null,"2022-04-08",{"v":4488.28,"d":"4,488.28"},{"v":-0.01687728929567674,"d":"-1.69%"},null,"2022-04-08",168.65,{"v":-0.017313963830418118,"d":"-1.73%"}]
[null,"2022-04-11",{"v":4412.53,"d":"4,412.53"},{"v":-3.4175405039738945E-3,"d":"-0.34%"},null,"2022-04-11",165.73,{"v":-0.00241356423097796,"d":"-0.24%"}]
[null,"2022-04-12",{"v":4397.45,"d":"4,397.45"},{"v":0.01117465804045534,"d":"1.12%"},null,"2022-04-12",165.33,{"v":-1.9960079840320114E-3,"d":"-0.20%"}]
[null,"2022-04-13",{"v":4446.59,"d":"4,446.59"},{"v":-0.012144137417661623,"d":"-1.21%"},null,"2022-04-13",165,{"v":-0.013939393939394008,"d":"-1.39%"}]
[null,"2022-04-14",{"v":4392.59,"d":"4,392.59"},{"v":-2.0489050878878877E-4,"d":"-0.02%"},null,"2022-04-14",162.7,{"v":1.8438844499078758E-3,"d":"0.18%"}]
[null,"2022-04-18",{"v":4391.69,"d":"4,391.69"},{"v":0.01605759969396757,"d":"1.61%"},null,"2022-04-18",163,{"v":0.04024539877300615,"d":"4.02%"}]
[null,"2022-04-19",{"v":4462.21,"d":"4,462.21"},{"v":-6.1852759058856894E-4,"d":"-0.06%"},null,"2022-04-19",169.56,{"v":0.018341589997640864,"d":"1.83%"}]
[null,"2022-04-20",{"v":4459.45,"d":"4,459.45"},{"v":-0.014752940385025051,"d":"-1.48%"},null,"2022-04-20",172.67,{"v":-0.010945734638327367,"d":"-1.09%"}]
[null,"2022-04-21",{"v":4393.66,"d":"4,393.66"},{"v":-0.027739970776072823,"d":"-2.77%"},null,"2022-04-21",170.78,{"v":-0.012003747511418266,"d":"-1.20%"}]
[null,"2022-04-22",{"v":4271.78,"d":"4,271.78"},{"v":0.005697858972138112,"d":"0.57%"},null,"2022-04-22",168.73,{"v":-5.926628341136728E-3,"d":"-0.59%"}]
[null,"2022-04-25",{"v":4296.12,"d":"4,296.12"},{"v":-0.02814632738377887,"d":"-2.81%"},null,"2022-04-25",167.73,{"v":-0.0125201216240386,"d":"-1.25%"}]
[null,"2022-04-26",{"v":4175.2,"d":"4,175.20"},{"v":2.0981030848822137E-3,"d":"0.21%"},null,"2022-04-26",165.63,{"v":0.012316609309907578,"d":"1.23%"}]
[null,"2022-04-27",{"v":4183.96,"d":"4,183.96"},{"v":0.02474689050564536,"d":"2.47%"},null,"2022-04-27",167.67,{"v":0.03184827339416714,"d":"3.18%"}]
[null,"2022-04-28",{"v":4287.5,"d":"4,287.50"},{"v":-0.0362845481049562,"d":"-3.63%"},null,"2022-04-28",173.01,{"v":-0.07352176174787585,"d":"-7.35%"}]
[null,"2022-04-29",{"v":4131.93,"d":"4,131.93"},{"v":0.005675313957400009,"d":"0.57%"},null,"2022-04-29",160.29,{"v":-0.04466903736976728,"d":"-4.47%"}]
[null,"2022-05-02",{"v":4155.38,"d":"4,155.38"},{"v":0.004837102743912579,"d":"0.48%"},null,"2022-05-02",153.13,{"v":-0.005028407235681981,"d":"-0.50%"}]
[null,"2022-05-03",{"v":4175.48,"d":"4,175.48"},{"v":0.029862434977535643,"d":"2.99%"},null,"2022-05-03",152.36,{"v":-5.2507219742722823E-4,"d":"-0.05%"}]
[null,"2022-05-04",{"v":4300.17,"d":"4,300.17"},{"v":-0.03436840869081919,"d":"-3.44%"},null,"2022-05-04",152.28,{"v":-0.047938008930916806,"d":"-4.79%"}]
[null,"2022-05-05",{"v":4152.38,"d":"4,152.38"},{"v":-0.006993579585683383,"d":"-0.70%"},null,"2022-05-05",144.98,{"v":-0.02827976272589319,"d":"-2.83%"}]
[null,"2022-05-06",{"v":4123.34,"d":"4,123.34"},{"v":-0.032037134944001795,"d":"-3.20%"},null,"2022-05-06",140.88,{"v":-0.06040601930721175,"d":"-6.04%"}]
[null,"2022-05-09",{"v":3991.24,"d":"3,991.24"},{"v":2.4578827632516214E-3,"d":"0.25%"},null,"2022-05-09",132.37,{"v":-0.05257988970310499,"d":"-5.26%"}]
[null,"2022-05-10",{"v":4001.05,"d":"4,001.05"},{"v":-0.016463178415665972,"d":"-1.65%"},null,"2022-05-10",125.41,{"v":-0.013316322462323593,"d":"-1.33%"}]
[null,"2022-05-11",{"v":3935.18,"d":"3,935.18"},{"v":-1.2960017076728153E-3,"d":"-0.13%"},null,"2022-05-11",123.74,{"v":1.5354776143527715E-3,"d":"0.15%"}]
[null,"2022-05-12",{"v":3930.08,"d":"3,930.08"},{"v":0.02386974310955501,"d":"2.39%"},null,"2022-05-12",123.93,{"v":0.03566529492455408,"d":"3.57%"}]
[null,"2022-05-13",{"v":4023.89,"d":"4,023.89"},{"v":-0.003946429947140616,"d":"-0.39%"},null,"2022-05-13",128.35,{"v":-0.024152707440592086,"d":"-2.42%"}]
[null,"2022-05-16",{"v":4008.01,"d":"4,008.01"},{"v":0.020169610355263507,"d":"2.02%"},null,"2022-05-16",125.25,{"v":0.005189620758483079,"d":"0.52%"}]
[null,"2022-05-17",{"v":4088.85,"d":"4,088.85"},{"v":-0.04039522115020117,"d":"-4.04%"},null,"2022-05-17",125.9,{"v":-0.050595710881652135,"d":"-5.06%"}]
[null,"2022-05-18",{"v":3923.68,"d":"3,923.68"},{"v":-0.005833809077192807,"d":"-0.58%"},null,"2022-05-18",119.53,{"v":1.589559106500441E-3,"d":"0.16%"}]
[null,"2022-05-19",{"v":3900.79,"d":"3,900.79"},{"v":1.4612424662700728E-4,"d":"0.01%"},null,"2022-05-19",119.72,{"v":0,"d":"0.00%"}]
[null,"2022-05-20",{"v":3901.36,"d":"3,901.36"},{"v":0.018555067976295414,"d":"1.86%"},null,"2022-05-20",119.72,{"v":0.006348145673237597,"d":"0.63%"}]
[null,"2022-05-23",{"v":3973.75,"d":"3,973.75"},{"v":-0.008120792702107577,"d":"-0.81%"},null,"2022-05-23",120.48,{"v":-3.3200531208499805E-3,"d":"-0.33%"}]
[null,"2022-05-24",{"v":3941.48,"d":"3,941.48"},{"v":9.450764687376316E-3,"d":"0.95%"},null,"2022-05-24",120.08,{"v":-4.1638907395067585E-4,"d":"-0.04%"}]
[null,"2022-05-25",{"v":3978.73,"d":"3,978.73"},{"v":0.019883229070582858,"d":"1.99%"},null,"2022-05-25",120.03,{"v":0.019411813713238343,"d":"1.94%"}]
[null,"2022-05-26",{"v":4057.84,"d":"4,057.84"},{"v":0.024742227391912848,"d":"2.47%"},null,"2022-05-26",122.36,{"v":0.04004576659038906,"d":"4.00%"}]
[null,"2022-05-27",{"v":4158.24,"d":"4,158.24"},{"v":-0.006274289122321018,"d":"-0.63%"},null,"2022-05-27",127.26,{"v":1.7287443030017198E-3,"d":"0.17%"}]
[null,"2022-05-31",{"v":4132.15,"d":"4,132.15"},{"v":-7.482787410912013E-3,"d":"-0.75%"},null,"2022-05-31",127.48,{"v":-0.012707875745214972,"d":"-1.27%"}]
[null,"2022-06-01",{"v":4101.23,"d":"4,101.23"},{"v":0.018431056049038986,"d":"1.84%"},null,"2022-06-01",125.86,{"v":0.0292388368027967,"d":"2.92%"}]
[null,"2022-06-02",{"v":4176.82,"d":"4,176.82"},{"v":-0.016347364741597616,"d":"-1.63%"},null,"2022-06-02",129.54,{"v":-0.01513046163347224,"d":"-1.51%"}]
[null,"2022-06-03",{"v":4108.54,"d":"4,108.54"},{"v":0.003137367532018753,"d":"0.31%"},null,"2022-06-03",127.58,{"v":2.2730835554162585E-3,"d":"0.23%"}]
[null,"2022-06-06",{"v":4121.43,"d":"4,121.43"},{"v":0.00952339357941297,"d":"0.95%"},null,"2022-06-06",127.87,{"v":0.014155001173066412,"d":"1.42%"}]
[null,"2022-06-07",{"v":4160.68,"d":"4,160.68"},{"v":-0.010793908688002887,"d":"-1.08%"},null,"2022-06-07",129.68,{"v":-0.037862430598396134,"d":"-3.79%"}]
[null,"2022-06-08",{"v":4115.77,"d":"4,115.77"},{"v":-0.02379870595295662,"d":"-2.38%"},null,"2022-06-08",124.77,{"v":-0.020838342550292495,"d":"-2.08%"}]
[null,"2022-06-09",{"v":4017.82,"d":"4,017.82"},{"v":-0.029110313553120853,"d":"-2.91%"},null,"2022-06-09",122.17,{"v":-0.04035360563149715,"d":"-4.04%"}]
[null,"2022-06-10",{"v":3900.86,"d":"3,900.86"},{"v":-0.03876837415339182,"d":"-3.88%"},null,"2022-06-10",117.24,{"v":-0.07514500170590233,"d":"-7.51%"}]
[null,"2022-06-13",{"v":3749.63,"d":"3,749.63"},{"v":-0.003773705672293024,"d":"-0.38%"},null,"2022-06-13",108.43,{"v":0.020566263949091484,"d":"2.06%"}]
[null,"2022-06-14",{"v":3735.48,"d":"3,735.48"},{"v":0.014592502168395966,"d":"1.46%"},null,"2022-06-14",110.66,{"v":0.04003253208024586,"d":"4.00%"}]
[null,"2022-06-15",{"v":3789.99,"d":"3,789.99"},{"v":-0.032511959134456765,"d":"-3.25%"},null,"2022-06-15",115.09,{"v":-0.028673212268659286,"d":"-2.87%"}]
[null,"2022-06-16",{"v":3666.77,"d":"3,666.77"},{"v":2.2008470670372465E-3,"d":"0.22%"},null,"2022-06-16",111.79,{"v":-0.012791841846319051,"d":"-1.28%"}]
[null,"2022-06-17",{"v":3674.84,"d":"3,674.84"},{"v":0.02447725615264877,"d":"2.45%"},null,"2022-06-17",110.36,{"v":0.01812250815512867,"d":"1.81%"}]
[null,"2022-06-21",{"v":3764.79,"d":"3,764.79"},{"v":-1.3015334188626964E-3,"d":"-0.13%"},null,"2022-06-21",112.36,{"v":0.027589889640441387,"d":"2.76%"}]
[null,"2022-06-22",{"v":3759.89,"d":"3,759.89"},{"v":0.009532193760987727,"d":"0.95%"},null,"2022-06-22",115.46,{"v":0.024077602632946487,"d":"2.41%"}]
[null,"2022-06-23",{"v":3795.73,"d":"3,795.73"},{"v":0.03056329085577735,"d":"3.06%"},null,"2022-06-23",118.24,{"v":0.03678958051420846,"d":"3.68%"}]
[null,"2022-06-24",{"v":3911.74,"d":"3,911.74"},{"v":-2.9731014842498877E-3,"d":"-0.30%"},null,"2022-06-24",122.59,{"v":-0.019414307855453214,"d":"-1.94%"}]
[null,"2022-06-27",{"v":3900.11,"d":"3,900.11"},{"v":-0.020143021607082864,"d":"-2.01%"},null,"2022-06-27",120.21,{"v":-0.010398469345312371,"d":"-1.04%"}]
[null,"2022-06-28",{"v":3821.55,"d":"3,821.55"},{"v":-7.1175308448149426E-4,"d":"-0.07%"},null,"2022-06-28",118.96,{"v":-0.00546402151983853,"d":"-0.55%"}]
[null,"2022-06-29",{"v":3818.83,"d":"3,818.83"},{"v":-0.008759227302603105,"d":"-0.88%"},null,"2022-06-29",118.31,{"v":-0.005578564787422843,"d":"-0.56%"}]
[null,"2022-06-30",{"v":3785.38,"d":"3,785.38"},{"v":0.010553762105785897,"d":"1.06%"},null,"2022-06-30",117.65,{"v":0.020229494262643394,"d":"2.02%"}]
[null,"2022-07-01",{"v":3825.33,"d":"3,825.33"},{"v":1.5841770513916305E-3,"d":"0.16%"},null,"2022-07-01",120.03,{"v":0.011663750728984467,"d":"1.17%"}]
[null,"2022-07-05",{"v":3831.39,"d":"3,831.39"},{"v":3.5731157621646595E-3,"d":"0.36%"},null,"2022-07-05",121.43,{"$f":"(G581-G580)/G580","v":{"v":2.4705591698910421E-4,"d":"0.02%"}}]
[null,"2022-07-06",{"v":3845.08,"d":"3,845.08"},{"$f":"(C582-C581)/C581","v":{"v":0.01496457811020836,"d":"1.50%"}},null,"2022-07-06",121.46,{"v":0.009138811131236617,"d":"0.91%"}]
[null,"2022-07-07",{"v":3902.62,"d":"3,902.62"},{"v":-8.3021149894168069E-4,"d":"-0.08%"},null,"2022-07-07",122.57,{"v":-8.07701721465281E-3,"d":"-0.81%"}]
[null,"2022-07-08",{"v":3899.38,"d":"3,899.38"},{"v":-0.01152747359836699,"d":"-1.15%"},null,"2022-07-08",121.58,{"v":1.6450074025333348E-3,"d":"0.16%"}]
[null,"2022-07-11",{"v":3854.43,"d":"3,854.43"},{"v":-0.009243908956706869,"d":"-0.92%"},null,"2022-07-11",121.78,{"v":-0.007144030218426708,"d":"-0.71%"}]
[null,"2022-07-12",{"v":3818.8,"d":"3,818.80"},{"v":-0.004456897454697806,"d":"-0.45%"},null,"2022-07-12",120.91,{"v":-1.2405921759986063E-3,"d":"-0.12%"}]
[null,"2022-07-13",{"v":3801.78,"d":"3,801.78"},{"v":-0.002998595394788781,"d":"-0.30%"},null,"2022-07-13",120.76,{"v":-0.021778734680357813,"d":"-2.18%"}]
[null,"2022-07-14",{"v":3790.38,"d":"3,790.38"},{"v":0.0192012410365187,"d":"1.92%"},null,"2022-07-14",118.13,{"v":0.02437992042664869,"d":"2.44%"}]
[null,"2022-07-15",{"v":3863.16,"d":"3,863.16"},{"v":-0.008363619420370874,"d":"-0.84%"},null,"2022-07-15",121.01,{"v":-0.014957441533757559,"d":"-1.50%"}]
[null,"2022-07-18",{"v":3830.85,"d":"3,830.85"},{"v":0.02762833313755437,"d":"2.76%"},null,"2022-07-18",119.2,{"v":0.04958053691275165,"d":"4.96%"}]
[null,"2022-07-19",{"v":3936.69,"d":"3,936.69"},{"v":0.005895816028186125,"d":"0.59%"},null,"2022-07-19",125.11,{"v":-0.00431620174246668,"d":"-0.43%"}]
[null,"2022-07-20",{"v":3959.9,"d":"3,959.90"},{"v":9.861360135356885E-3,"d":"0.99%"},null,"2022-07-20",124.57,{"v":0.008910652645099252,"d":"0.89%"}]
[null,"2022-07-21",{"v":3998.95,"d":"3,998.95"},{"v":-0.009332449768064044,"d":"-0.93%"},null,"2022-07-21",125.68,{"v":0.009707192870782932,"d":"0.97%"}]
[null,"2022-07-22",{"v":3961.63,"d":"3,961.63"},{"v":1.3151152429681813E-3,"d":"0.13%"},null,"2022-07-22",126.9,{"v":0.004806934594168632,"d":"0.48%"}]
[null,"2022-07-25",{"v":3966.84,"d":"3,966.84"},{"v":-0.01154319307055489,"d":"-1.15%"},null,"2022-07-25",127.51,{"v":6.2740177240999369E-4,"d":"0.06%"}]
[null,"2022-07-26",{"v":3921.05,"d":"3,921.05"},{"v":0.026156259165274594,"d":"2.62%"},null,"2022-07-26",127.59,{"v":-1.567520965592937E-3,"d":"-0.16%"}]
[null,"2022-07-27",{"v":4023.61,"d":"4,023.61"},{"v":0.012133382708562635,"d":"1.21%"},null,"2022-07-27",127.39,{"v":0.039328047727451174,"d":"3.93%"}]
[null,"2022-07-28",{"v":4072.43,"d":"4,072.43"},{"v":0.014207733466259734,"d":"1.42%"},null,"2022-07-28",132.4,{"v":1.2084592145014848E-3,"d":"0.12%"}]
[null,"2022-07-29",{"v":4130.29,"d":"4,130.29"},{"v":-0.00282304632362373,"d":"-0.28%"},null,"2022-07-29",132.56,{"v":-0.011919130959565575,"d":"-1.19%"}]
[null,"2022-08-01",{"v":4118.63,"d":"4,118.63"},{"v":-0.00666240958765416,"d":"-0.67%"},null,"2022-08-01",130.98,{"v":-0.01229195296991896,"d":"-1.23%"}]
[null,"2022-08-02",{"v":4091.19,"d":"4,091.19"},{"v":0.01563848171314459,"d":"1.56%"},null,"2022-08-02",129.37,{"v":0.010435185900904339,"d":"1.04%"}]
[null,"2022-08-03",{"v":4155.17,"d":"4,155.17"},{"v":-7.7734484990998507E-4,"d":"-0.08%"},null,"2022-08-03",130.72,{"v":2.2949816401469659E-4,"d":"0.02%"}]
[null,"2022-08-04",{"v":4151.94,"d":"4,151.94"},{"v":-1.6257460367924393E-3,"d":"-0.16%"},null,"2022-08-04",130.75,{"v":0.004894837476099322,"d":"0.49%"}]
[null,"2022-08-05",{"v":4145.19,"d":"4,145.19"},{"v":-1.2375789770792654E-3,"d":"-0.12%"},null,"2022-08-05",131.39,{"v":-0.00129385798005927,"d":"-0.13%"}]
[null,"2022-08-08",{"v":4140.06,"d":"4,140.06"},{"v":-4.248730694724266E-3,"d":"-0.42%"},null,"2022-08-08",131.22,{"v":0.012802926383173348,"d":"1.28%"}]
[null,"2022-08-09",{"v":4122.47,"d":"4,122.47"},{"v":0.021290634013103677,"d":"2.13%"},null,"2022-08-09",132.9,{"v":0.011361926260346057,"d":"1.14%"}]
[null,"2022-08-10",{"v":4210.24,"d":"4,210.24"},{"v":-7.0542296876172029E-4,"d":"-0.07%"},null,"2022-08-10",134.41,{"v":-1.3391860724648972E-3,"d":"-0.13%"}]
[null,"2022-08-11",{"v":4207.27,"d":"4,207.27"},{"v":0.017322396708554285,"d":"1.73%"},null,"2022-08-11",134.23,{"v":0.022424197273336957,"d":"2.24%"}]
[null,"2022-08-12",{"v":4280.15,"d":"4,280.15"},{"v":3.969487050687638E-3,"d":"0.40%"},null,"2022-08-12",137.24,{"v":8.306616146895849E-3,"d":"0.83%"}]
[null,"2022-08-15",{"v":4297.14,"d":"4,297.14"},{"v":1.8756661407353472E-3,"d":"0.19%"},null,"2022-08-15",138.38,{"v":-0.009177626824685517,"d":"-0.92%"}]
[null,"2022-08-16",{"v":4305.2,"d":"4,305.20"},{"v":-0.007237758989129392,"d":"-0.72%"},null,"2022-08-16",137.11,{"v":0.002042155933192128,"d":"0.20%"}]
[null,"2022-08-17",{"v":4274.04,"d":"4,274.04"},{"v":2.2695154935376874E-3,"d":"0.23%"},null,"2022-08-17",137.39,{"v":-0.005531698085741255,"d":"-0.55%"}]
[null,"2022-08-18",{"v":4283.74,"d":"4,283.74"},{"v":-0.012899942573545597,"d":"-1.29%"},null,"2022-08-18",136.63,{"v":-0.01866354387762558,"d":"-1.87%"}]
[null,"2022-08-19",{"v":4228.48,"d":"4,228.48"},{"v":-0.021400124867564655,"d":"-2.14%"},null,"2022-08-19",134.08,{"v":-0.02341885441527457,"d":"-2.34%"}]
[null,"2022-08-22",{"v":4137.99,"d":"4,137.99"},{"v":-0.0022378014446628,"d":"-0.22%"},null,"2022-08-22",130.94,{"v":-0.018939972506491445,"d":"-1.89%"}]
[null,"2022-08-23",{"v":4128.73,"d":"4,128.73"},{"v":2.9161509713642873E-3,"d":"0.29%"},null,"2022-08-23",128.46,{"v":0.020706834812392935,"d":"2.07%"}]
[null,"2022-08-24",{"v":4140.77,"d":"4,140.77"},{"v":0.01409158200044906,"d":"1.41%"},null,"2022-08-24",131.12,{"v":0.01266015863331297,"d":"1.27%"}]
[null,"2022-08-25",{"v":4199.12,"d":"4,199.12"},{"v":-0.03368801082131495,"d":"-3.37%"},null,"2022-08-25",132.78,{"v":-0.03336345835216152,"d":"-3.34%"}]
[null,"2022-08-26",{"v":4057.66,"d":"4,057.66"},{"v":-0.006666403789376076,"d":"-0.67%"},null,"2022-08-26",128.35,{"v":-0.0082586677054927,"d":"-0.83%"}]
[null,"2022-08-29",{"v":4030.61,"d":"4,030.61"},{"v":-0.01102810740805989,"d":"-1.10%"},null,"2022-08-29",127.29,{"v":-0.012883965747505699,"d":"-1.29%"}]
[null,"2022-08-30",{"v":3986.16,"d":"3,986.16"},{"v":-0.00781704698255962,"d":"-0.78%"},null,"2022-08-30",125.65,{"v":-0.009072821329088742,"d":"-0.91%"}]
[null,"2022-08-31",{"v":3955,"d":"3,955.00"},{"v":2.9962073324904955E-3,"d":"0.30%"},null,"2022-08-31",124.51,{"v":-0.001686611517147281,"d":"-0.17%"}]
[null,"2022-09-01",{"v":3966.85,"d":"3,966.85"},{"v":-0.010736478566116614,"d":"-1.07%"},null,"2022-09-01",124.3,{"v":-0.01938857602574414,"d":"-1.94%"}]
[null,"2022-09-02",{"v":3924.26,"d":"3,924.26"},{"v":-0.004095039574340172,"d":"-0.41%"},null,"2022-09-02",121.89,{"v":0.01566986627286895,"d":"1.57%"}]
[null,"2022-09-06",{"v":3908.19,"d":"3,908.19"},{"v":0.018340971140092942,"d":"1.83%"},null,"2022-09-06",123.8,{"v":0.022859450726978984,"d":"2.29%"}]
[null,"2022-09-07",{"v":3979.87,"d":"3,979.87"},{"v":0.006610768693449773,"d":"0.66%"},null,"2022-09-07",126.63,{"v":0.010108189212666834,"d":"1.01%"}]
[null,"2022-09-08",{"v":4006.18,"d":"4,006.18"},{"v":0.015271405678227212,"d":"1.53%"},null,"2022-09-08",127.91,{"v":0.013446954890157133,"d":"1.34%"}]
[null,"2022-09-09",{"v":4067.36,"d":"4,067.36"},{"v":0.010584261044018658,"d":"1.06%"},null,"2022-09-09",129.63,{"v":0.004397130293913394,"d":"0.44%"}]
[null,"2022-09-12",{"v":4110.41,"d":"4,110.41"},{"v":-0.043236562775976074,"d":"-4.32%"},null,"2022-09-12",130.2,{"v":-0.03932411674347151,"d":"-3.93%"}]
[null,"2022-09-13",{"v":3932.69,"d":"3,932.69"},{"v":3.386994652515241E-3,"d":"0.34%"},null,"2022-09-13",125.08,{"v":-0.03197953309881676,"d":"-3.20%"}]
[null,"2022-09-14",{"v":3946.01,"d":"3,946.01"},{"v":-0.011317761485652673,"d":"-1.13%"},null,"2022-09-14",121.08,{"v":-0.04013875123885034,"d":"-4.01%"}]
[null,"2022-09-15",{"v":3901.35,"d":"3,901.35"},{"v":-7.182129262947437E-3,"d":"-0.72%"},null,"2022-09-15",116.22,{"v":-0.021941146102219904,"d":"-2.19%"}]
[null,"2022-09-16",{"v":3873.33,"d":"3,873.33"},{"v":6.8571487583035644E-3,"d":"0.69%"},null,"2022-09-16",113.67,{"v":-7.6537344945896415E-3,"d":"-0.77%"}]
[null,"2022-09-19",{"v":3899.89,"d":"3,899.89"},{"v":-0.011272112803181638,"d":"-1.13%"},null,"2022-09-19",112.8,{"v":-0.01657801418439708,"d":"-1.66%"}]
[null,"2022-09-20",{"v":3855.93,"d":"3,855.93"},{"v":-0.01711649329733683,"d":"-1.71%"},null,"2022-09-20",110.93,{"v":-0.02145497160371414,"d":"-2.15%"}]
[null,"2022-09-21",{"v":3789.93,"d":"3,789.93"},{"v":-0.008427596288058106,"d":"-0.84%"},null,"2022-09-21",108.55,{"v":-9.21234454167748e-05,"d":"-0.01%"}]
[null,"2022-09-22",{"v":3757.99,"d":"3,757.99"},{"v":-0.01723261637204989,"d":"-1.72%"},null,"2022-09-22",108.54,{"v":0.000552791597567607,"d":"0.06%"}]
[null,"2022-09-23",{"v":3693.23,"d":"3,693.23"},{"v":-0.010340542018774908,"d":"-1.03%"},null,"2022-09-23",108.6,{"v":-0.04088397790055247,"d":"-4.09%"}]
[null,"2022-09-26",{"v":3655.04,"d":"3,655.04"},{"v":-2.1203598319033444E-3,"d":"-0.21%"},null,"2022-09-26",104.16,{"v":-0.018049155145929297,"d":"-1.80%"}]
[null,"2022-09-27",{"v":3647.29,"d":"3,647.29"},{"v":0.019672140136923578,"d":"1.97%"},null,"2022-09-27",102.28,{"v":0.01613218615565121,"d":"1.61%"}]
[null,"2022-09-28",{"v":3719.04,"d":"3,719.04"},{"v":-0.021126419721218422,"d":"-2.11%"},null,"2022-09-28",103.93,{"v":-0.026363898778023757,"d":"-2.64%"}]
[null,"2022-09-29",{"v":3640.47,"d":"3,640.47"},{"v":-0.01506673588849789,"d":"-1.51%"},null,"2022-09-29",101.19,{"v":0.004051783773100075,"d":"0.41%"}]
[null,"2022-09-30",{"v":3585.62,"d":"3,585.62"},{"v":0.025883947546031075,"d":"2.59%"},null,"2022-09-30",101.6,{"v":0.027165354330708713,"d":"2.72%"}]
[null,"2022-10-03",{"v":3678.43,"d":"3,678.43"},{"v":0.03058370011118874,"d":"3.06%"},null,"2022-10-03",104.36,{"v":0.01561901111536983,"d":"1.56%"}]
[null,"2022-10-04",{"v":3790.93,"d":"3,790.93"},{"v":-0.002017974481195811,"d":"-0.20%"},null,"2022-10-04",105.99,{"$f":"(G645-G644)/G644","v":{"v":-0.005189168789508418,"d":"-0.52%"}}]
[null,"2022-10-05",{"v":3783.28,"d":"3,783.28"},{"$f":"(C646-C645)/C645","v":{"v":-0.01024507834471681,"d":"-1.02%"}},null,"2022-10-05",105.44,{"v":-0.03338391502276172,"d":"-3.34%"}]
[null,"2022-10-06",{"v":3744.52,"d":"3,744.52"},{"v":-0.028003589245083515,"d":"-2.80%"},null,"2022-10-06",101.92,{"v":-0.015306122448979614,"d":"-1.53%"}]
[null,"2022-10-07",{"v":3639.66,"d":"3,639.66"},{"v":-0.007492458086744361,"d":"-0.75%"},null,"2022-10-07",100.36,{"v":-0.01454762853726578,"d":"-1.45%"}]
[null,"2022-10-10",{"v":3612.39,"d":"3,612.39"},{"v":-0.006519229651283424,"d":"-0.65%"},null,"2022-10-10",98.9,{"v":0.017492416582406366,"d":"1.75%"}]
[null,"2022-10-11",{"v":3588.84,"d":"3,588.84"},{"v":-3.2907569019515904E-3,"d":"-0.33%"},null,"2022-10-11",100.63,{"v":-0.001987478883036755,"d":"-0.20%"}]
[null,"2022-10-12",{"v":3577.03,"d":"3,577.03"},{"v":0.0259656754346482,"d":"2.60%"},null,"2022-10-12",100.43,{"v":0.02081051478641829,"d":"2.08%"}]
[null,"2022-10-13",{"v":3669.91,"d":"3,669.91"},{"v":-0.023662705624933496,"d":"-2.37%"},null,"2022-10-13",102.52,{"v":-0.029165040967616025,"d":"-2.92%"}]
[null,"2022-10-14",{"v":3583.07,"d":"3,583.07"},{"v":0.026480085513260875,"d":"2.65%"},null,"2022-10-14",99.53,{"v":0.057269165075856554,"d":"5.73%"}]
[null,"2022-10-17",{"v":3677.95,"d":"3,677.95"},{"v":0.011427561549232643,"d":"1.14%"},null,"2022-10-17",105.23,{"v":5.891855934619313E-3,"d":"0.59%"}]
[null,"2022-10-18",{"v":3719.98,"d":"3,719.98"},{"v":-6.6720788821445715E-3,"d":"-0.67%"},null,"2022-10-18",105.85,{"v":-0.03627775153519121,"d":"-3.63%"}]
[null,"2022-10-19",{"v":3695.16,"d":"3,695.16"},{"v":-0.007950941231232113,"d":"-0.80%"},null,"2022-10-19",102.01,{"v":4.4113322223310325E-3,"d":"0.44%"}]
[null,"2022-10-20",{"v":3665.78,"d":"3,665.78"},{"v":0.023724828003862695,"d":"2.37%"},null,"2022-10-20",102.46,{"v":0.006051141909037718,"d":"0.61%"}]
[null,"2022-10-21",{"v":3752.75,"d":"3,752.75"},{"v":0.01188195323429489,"d":"1.19%"},null,"2022-10-21",103.08,{"v":0.002813348855258113,"d":"0.28%"}]
[null,"2022-10-24",{"v":3797.34,"d":"3,797.34"},{"v":0.016266649812763666,"d":"1.63%"},null,"2022-10-24",103.37,{"v":0.04798297378349611,"d":"4.80%"}]
[null,"2022-10-25",{"v":3859.11,"d":"3,859.11"},{"v":-7.3877137474703276E-3,"d":"-0.74%"},null,"2022-10-25",108.33,{"v":0.014215822025293144,"d":"1.42%"}]
[null,"2022-10-26",{"v":3830.6,"d":"3,830.60"},{"v":-0.006082598026418766,"d":"-0.61%"},null,"2022-10-26",109.87,{"v":0.010375898789478479,"d":"1.04%"}]
[null,"2022-10-27",{"v":3807.3,"d":"3,807.30"},{"v":0.024626375646783747,"d":"2.46%"},null,"2022-10-27",111.01,{"v":0.01774614899558597,"d":"1.77%"}]
[null,"2022-10-28",{"v":3901.06,"d":"3,901.06"},{"v":-0.007454384193014188,"d":"-0.75%"},null,"2022-10-28",112.98,{"v":-0.019738006726854346,"d":"-1.97%"}]
[null,"2022-10-31",{"v":3871.98,"d":"3,871.98"},{"v":-0.00410126085362014,"d":"-0.41%"},null,"2022-10-31",110.75,{"v":-0.019864559819413118,"d":"-1.99%"}]
[null,"2022-11-01",{"v":3856.1,"d":"3,856.10"},{"v":-0.02500194497030675,"d":"-2.50%"},null,"2022-11-01",108.55,{"v":-0.016674343620451428,"d":"-1.67%"}]
[null,"2022-11-02",{"v":3759.69,"d":"3,759.69"},{"v":-0.010585979163175736,"d":"-1.06%"},null,"2022-11-02",106.74,{"v":0.011898070076822281,"d":"1.19%"}]
[null,"2022-11-03",{"v":3719.89,"d":"3,719.89"},{"v":0.013618682272862991,"d":"1.36%"},null,"2022-11-03",108.01,{"v":-3.6107767799277895E-3,"d":"-0.36%"}]
[null,"2022-11-04",{"v":3770.55,"d":"3,770.55"},{"v":9.613982045059739E-3,"d":"0.96%"},null,"2022-11-04",107.62,{"v":0.01217245865080842,"d":"1.22%"}]
[null,"2022-11-07",{"v":3806.8,"d":"3,806.80"},{"v":5.5978774823999015E-3,"d":"0.56%"},null,"2022-11-07",108.93,{"v":0.00752777012760482,"d":"0.75%"}]
[null,"2022-11-08",{"v":3828.11,"d":"3,828.11"},{"v":-0.02077787733372342,"d":"-2.08%"},null,"2022-11-08",109.75,{"v":-0.00874715261958992,"d":"-0.87%"}]
[null,"2022-11-09",{"v":3748.57,"d":"3,748.57"},{"v":0.05543447234545432,"d":"5.54%"},null,"2022-11-09",108.79,{"v":0.08778380365842446,"d":"8.78%"}]
[null,"2022-11-10",{"v":3956.37,"d":"3,956.37"},{"v":0.009240793960119996,"d":"0.92%"},null,"2022-11-10",118.34,{"v":-0.018675004225114145,"d":"-1.87%"}]
[null,"2022-11-11",{"v":3992.93,"d":"3,992.93"},{"v":-0.008935794015923103,"d":"-0.89%"},null,"2022-11-11",116.13,{"v":-0.03125807284939289,"d":"-3.13%"}]
[null,"2022-11-14",{"v":3957.25,"d":"3,957.25"},{"v":0.00871312148588035,"d":"0.87%"},null,"2022-11-14",112.5,{"v":2.2222222222222222E-3,"d":"0.22%"}]
[null,"2022-11-15",{"v":3991.73,"d":"3,991.73"},{"v":-0.00825206113639952,"d":"-0.83%"},null,"2022-11-15",112.75,{"v":0.007982261640798276,"d":"0.80%"}]
[null,"2022-11-16",{"v":3958.79,"d":"3,958.79"},{"v":-0.00308932779965596,"d":"-0.31%"},null,"2022-11-16",113.65,{"v":-0.011790585129784455,"d":"-1.18%"}]
[null,"2022-11-17",{"v":3946.56,"d":"3,946.56"},{"v":0.004758574556069134,"d":"0.48%"},null,"2022-11-17",112.31,{"v":0.02003383492120025,"d":"2.00%"}]
[null,"2022-11-18",{"v":3965.34,"d":"3,965.34"},{"v":-3.8836518432215374E-3,"d":"-0.39%"},null,"2022-11-18",114.56,{"v":3.4043296089385526E-3,"d":"0.34%"}]
[null,"2022-11-21",{"v":3949.94,"d":"3,949.94"},{"v":0.013579953113211814,"d":"1.36%"},null,"2022-11-21",114.95,{"v":0.007220530665506727,"d":"0.72%"}]
[null,"2022-11-22",{"v":4003.58,"d":"4,003.58"},{"v":0.005914706337827717,"d":"0.59%"},null,"2022-11-22",115.78,{"v":-0.002159267576438072,"d":"-0.22%"}]
[null,"2022-11-23",{"v":4027.26,"d":"4,027.26"},{"v":-2.8307087200735176E-4,"d":"-0.03%"},null,"2022-11-23",115.53,{"v":7.4439539513546215E-3,"d":"0.74%"}]
[null,"2022-11-25",{"v":4026.12,"d":"4,026.12"},{"v":-0.015444149702443007,"d":"-1.54%"},null,"2022-11-25",116.39,{"v":-0.04235759085832122,"d":"-4.24%"}]
[null,"2022-11-28",{"v":3963.94,"d":"3,963.94"},{"v":-0.001591850532550933,"d":"-0.16%"},null,"2022-11-28",111.46,{"v":0.021083796877803773,"d":"2.11%"}]
[null,"2022-11-29",{"v":3957.63,"d":"3,957.63"},{"v":0.03094781472750106,"d":"3.09%"},null,"2022-11-29",113.81,{"v":0.034970564976715614,"d":"3.50%"}]
[null,"2022-11-30",{"v":4080.11,"d":"4,080.11"},{"v":-8.6762366700896877E-4,"d":"-0.09%"},null,"2022-11-30",117.79,{"v":-0.005857882672552949,"d":"-0.59%"}]
[null,"2022-12-01",{"v":4076.57,"d":"4,076.57"},{"v":-1.1946317615054679E-3,"d":"-0.12%"},null,"2022-12-01",117.1,{"v":-1.3663535439794757E-3,"d":"-0.14%"}]
[null,"2022-12-02",{"v":4071.7,"d":"4,071.70"},{"v":-0.017894245646781364,"d":"-1.79%"},null,"2022-12-02",116.94,{"v":-0.022917735590901253,"d":"-2.29%"}]
[null,"2022-12-05",{"v":3998.84,"d":"3,998.84"},{"v":-0.014399175760970663,"d":"-1.44%"},null,"2022-12-05",114.26,{"v":0.002975669525643175,"d":"0.30%"}]
[null,"2022-12-06",{"v":3941.26,"d":"3,941.26"},{"v":-0.001862348589029941,"d":"-0.19%"},null,"2022-12-06",114.6,{"v":0.012216404886562005,"d":"1.22%"}]
[null,"2022-12-07",{"v":3933.92,"d":"3,933.92"},{"v":7.5217594663847115E-3,"d":"0.75%"},null,"2022-12-07",116,{"v":0.013793103448275813,"d":"1.38%"}]
[null,"2022-12-08",{"v":3963.51,"d":"3,963.51"},{"v":-7.349546235533683E-3,"d":"-0.73%"},null,"2022-12-08",117.6,{"v":-0.010884353741496608,"d":"-1.09%"}]
[null,"2022-12-09",{"v":3934.38,"d":"3,934.38"},{"v":0.014279251114533887,"d":"1.43%"},null,"2022-12-09",116.32,{"v":0.014700825309491128,"d":"1.47%"}]
[null,"2022-12-12",{"v":3990.56,"d":"3,990.56"},{"v":7.2897037007337686E-3,"d":"0.73%"},null,"2022-12-12",118.03,{"v":0.025925612132508703,"d":"2.59%"}]
[null,"2022-12-13",{"v":4019.65,"d":"4,019.65"},{"v":-6.052765788066107E-3,"d":"-0.61%"},null,"2022-12-13",121.09,{"v":4.046576926253158E-3,"d":"0.40%"}]
[null,"2022-12-14",{"v":3995.32,"d":"3,995.32"},{"v":-0.02492165834025814,"d":"-2.49%"},null,"2022-12-14",121.58,{"v":-0.024592860667872963,"d":"-2.46%"}]
[null,"2022-12-15",{"v":3895.75,"d":"3,895.75"},{"v":-0.011137778348199928,"d":"-1.11%"},null,"2022-12-15",118.59,{"v":-0.05354583017117808,"d":"-5.35%"}]
[null,"2022-12-16",{"v":3852.36,"d":"3,852.36"},{"v":-9.007465553582809E-3,"d":"-0.90%"},null,"2022-12-16",112.24,{"v":-1.5146115466856888E-3,"d":"-0.15%"}]
[null,"2022-12-19",{"v":3817.66,"d":"3,817.66"},{"v":1.0372846193741811E-3,"d":"0.10%"},null,"2022-12-19",112.07,{"v":0.000981529401267187,"d":"0.10%"}]
[null,"2022-12-20",{"v":3821.62,"d":"3,821.62"},{"v":0.014868040255179784,"d":"1.49%"},null,"2022-12-20",112.18,{"v":0.015689071135674727,"d":"1.57%"}]
[null,"2022-12-21",{"v":3878.44,"d":"3,878.44"},{"v":-0.014451686760656394,"d":"-1.45%"},null,"2022-12-21",113.94,{"v":-0.005880287870809213,"d":"-0.59%"}]
[null,"2022-12-22",{"v":3822.39,"d":"3,822.39"},{"v":0.005868056373106954,"d":"0.59%"},null,"2022-12-22",113.27,{"v":3.0899620376093275E-3,"d":"0.31%"}]
[null,"2022-12-23",{"v":3844.82,"d":"3,844.82"},{"v":-0.004049604402806935,"d":"-0.40%"},null,"2022-12-23",113.62,{"v":-2.9044182362260016E-3,"d":"-0.29%"}]
[null,"2022-12-27",{"v":3829.25,"d":"3,829.25"},{"v":-0.012020630671802625,"d":"-1.20%"},null,"2022-12-27",113.29,{"v":-0.025068408509135876,"d":"-2.51%"}]
[null,"2022-12-28",{"v":3783.22,"d":"3,783.22"},{"v":0.01746131602180164,"d":"1.75%"},null,"2022-12-28",110.45,{"v":0.03186962426437298,"d":"3.19%"}]
[null,"2022-12-29",{"v":3849.28,"d":"3,849.28"},{"v":-2.5407348906809064E-3,"d":"-0.25%"},null,"2022-12-29",113.97,{"v":-0.010880056155128498,"d":"-1.09%"}]
[null,"2022-12-30",{"v":3839.5,"d":"3,839.50"},{"v":-4.0005209011590385E-3,"d":"-0.40%"},null,"2022-12-30",112.73,{"v":-3.5483012507767455E-4,"d":"-0.04%"}]
[null,"2023-01-03",{"v":3824.14,"d":"3,824.14"},{"v":7.5389499338413156E-3,"d":"0.75%"},null,"2023-01-03",112.69,{"v":0.037891560919336195,"d":"3.79%"}]
[null,"2023-01-04",{"v":3852.97,"d":"3,852.97"},{"v":-0.011645561735492332,"d":"-1.16%"},null,"2023-01-04",116.96,{"v":-0.035140218878248974,"d":"-3.51%"}]
[null,"2023-01-05",{"v":3808.1,"d":"3,808.10"},{"v":0.02284078674404559,"d":"2.28%"},null,"2023-01-05",112.85,{"$f":"(G709-G708)/G708","v":{"v":0.03367301727957476,"d":"3.37%"}}]
[null,"2023-01-06",{"v":3895.08,"d":"3,895.08"},{"$f":"(C710-C709)/C709","v":{"v":-7.6763506782910281E-4,"d":"-0.08%"}},null,"2023-01-06",116.65,{"v":-0.005057865409344221,"d":"-0.51%"}]
[null,"2023-01-09",{"v":3892.09,"d":"3,892.09"},{"v":0.006978255898501796,"d":"0.70%"},null,"2023-01-09",116.06,{"v":-8.6162329829442668E-5,"d":"-0.01%"}]
[null,"2023-01-10",{"v":3919.25,"d":"3,919.25"},{"v":0.012849397206098139,"d":"1.28%"},null,"2023-01-10",116.05,{"v":0.04222317966393801,"d":"4.22%"}]
[null,"2023-01-11",{"v":3969.61,"d":"3,969.61"},{"v":3.4159527006431224E-3,"d":"0.34%"},null,"2023-01-11",120.95,{"v":0.009673418768086,"d":"0.97%"}]
[null,"2023-01-12",{"v":3983.17,"d":"3,983.17"},{"v":0.003996816605869213,"d":"0.40%"},null,"2023-01-12",122.12,{"v":-1.8015067147068363E-3,"d":"-0.18%"}]
[null,"2023-01-13",{"v":3999.09,"d":"3,999.09"},{"v":-0.002030461930089182,"d":"-0.20%"},null,"2023-01-13",121.9,{"v":-0.003937653814602165,"d":"-0.39%"}]
[null,"2023-01-17",{"v":3990.97,"d":"3,990.97"},{"v":-0.015562632643191925,"d":"-1.56%"},null,"2023-01-17",121.42,{"v":0.010130126832482326,"d":"1.01%"}]
[null,"2023-01-18",{"v":3928.86,"d":"3,928.86"},{"v":-0.007638348019527348,"d":"-0.76%"},null,"2023-01-18",122.65,{"v":-0.01108846310640032,"d":"-1.11%"}]
[null,"2023-01-19",{"v":3898.85,"d":"3,898.85"},{"v":0.01891839901509425,"d":"1.89%"},null,"2023-01-19",121.29,{"v":0.012614395251051092,"d":"1.26%"}]
[null,"2023-01-20",{"v":3972.61,"d":"3,972.61"},{"v":0.01188135759613952,"d":"1.19%"},null,"2023-01-20",122.82,{"v":0.026461488356945125,"d":"2.65%"}]
[null,"2023-01-23",{"v":4019.81,"d":"4,019.81"},{"v":-7.1147641306433074E-4,"d":"-0.07%"},null,"2023-01-23",126.07,{"v":2.6175934004918897E-3,"d":"0.26%"}]
[null,"2023-01-24",{"v":4016.95,"d":"4,016.95"},{"v":-1.8172991946626625E-4,"d":"-0.02%"},null,"2023-01-24",126.4,{"v":-0.005617088607595,"d":"-0.56%"}]
[null,"2023-01-25",{"v":4016.22,"d":"4,016.22"},{"v":0.011007863115068408,"d":"1.10%"},null,"2023-01-25",125.69,{"v":0.018855915347283033,"d":"1.89%"}]
[null,"2023-01-26",{"v":4060.43,"d":"4,060.43"},{"v":0.002494809663016013,"d":"0.25%"},null,"2023-01-26",128.06,{"v":0.01389973449945339,"d":"1.39%"}]
[null,"2023-01-27",{"v":4070.56,"d":"4,070.56"},{"v":-0.012968731575016696,"d":"-1.30%"},null,"2023-01-27",129.84,{"v":-0.015788662969808975,"d":"-1.58%"}]
[null,"2023-01-30",{"v":4017.77,"d":"4,017.77"},{"v":0.014642450911824203,"d":"1.46%"},null,"2023-01-30",127.79,{"v":0.01165975428437276,"d":"1.17%"}]
[null,"2023-01-31",{"v":4076.6,"d":"4,076.60"},{"v":0.01045233773242411,"d":"1.05%"},null,"2023-01-31",129.28,{"v":0.012530940594059441,"d":"1.25%"}]
[null,"2023-02-01",{"v":4119.21,"d":"4,119.21"},{"v":0.014699420519954112,"d":"1.47%"},null,"2023-02-01",130.9,{"v":0.027425515660809804,"d":"2.74%"}]
[null,"2023-02-02",{"v":4179.76,"d":"4,179.76"},{"v":-0.010354661511665898,"d":"-1.04%"},null,"2023-02-02",134.49,{"v":-0.021339876570748786,"d":"-2.13%"}]
[null,"2023-02-03",{"v":4136.48,"d":"4,136.48"},{"v":-0.006140486597300033,"d":"-0.61%"},null,"2023-02-03",131.62,{"v":-1.3675733171251087E-3,"d":"-0.14%"}]
[null,"2023-02-06",{"v":4111.08,"d":"4,111.08"},{"v":0.012872529846171828,"d":"1.29%"},null,"2023-02-06",131.44,{"v":-0.00890139987827136,"d":"-0.89%"}]
[null,"2023-02-07",{"v":4164,"d":"4,164.00"},{"v":-0.011080691642651375,"d":"-1.11%"},null,"2023-02-07",130.27,{"v":-0.003607891302679042,"d":"-0.36%"}]
[null,"2023-02-08",{"v":4117.86,"d":"4,117.86"},{"v":-0.008829829085981475,"d":"-0.88%"},null,"2023-02-08",129.8,{"v":-0.013559322033898452,"d":"-1.36%"}]
[null,"2023-02-09",{"v":4081.5,"d":"4,081.50"},{"v":2.1952713463187644E-3,"d":"0.22%"},null,"2023-02-09",128.04,{"v":3.9050296782264427E-4,"d":"0.04%"}]
[null,"2023-02-10",{"v":4090.46,"d":"4,090.46"},{"v":0.011448590134116927,"d":"1.14%"},null,"2023-02-10",128.09,{"v":0.009368412834725495,"d":"0.94%"}]
[null,"2023-02-13",{"v":4137.29,"d":"4,137.29"},{"v":-2.8037676836766446E-4,"d":"-0.03%"},null,"2023-02-13",129.29,{"v":-0.012065898368009809,"d":"-1.21%"}]
[null,"2023-02-14",{"v":4136.13,"d":"4,136.13"},{"v":2.7731236687435486E-3,"d":"0.28%"},null,"2023-02-14",127.73,{"v":-1.565802865419266E-3,"d":"-0.16%"}]
[null,"2023-02-15",{"v":4147.6,"d":"4,147.60"},{"v":-0.013788697077828264,"d":"-1.38%"},null,"2023-02-15",127.53,{"v":-0.013643848506233788,"d":"-1.36%"}]
[null,"2023-02-16",{"v":4090.41,"d":"4,090.41"},{"v":-2.7674487398573026E-3,"d":"-0.28%"},null,"2023-02-16",125.79,{"v":-0.003736386040225877,"d":"-0.37%"}]
[null,"2023-02-17",{"v":4079.09,"d":"4,079.09"},{"v":-0.020041234687148357,"d":"-2.00%"},null,"2023-02-17",125.32,{"v":-0.0146824130226619,"d":"-1.47%"}]
[null,"2023-02-21",{"v":3997.34,"d":"3,997.34"},{"v":-1.5735464083615513E-3,"d":"-0.16%"},null,"2023-02-21",123.48,{"v":-0.004697116942014887,"d":"-0.47%"}]
[null,"2023-02-22",{"v":3991.05,"d":"3,991.05"},{"v":0.005329424587514559,"d":"0.53%"},null,"2023-02-22",122.9,{"v":0.009031733116354754,"d":"0.90%"}]
[null,"2023-02-23",{"v":4012.32,"d":"4,012.32"},{"v":-0.010537544363360898,"d":"-1.05%"},null,"2023-02-23",124.01,{"v":-0.021207967099427544,"d":"-2.12%"}]
[null,"2023-02-24",{"v":3970.04,"d":"3,970.04"},{"v":3.0730168965551526E-3,"d":"0.31%"},null,"2023-02-24",121.38,{"v":0.012605042016806732,"d":"1.26%"}]
[null,"2023-02-27",{"v":3982.24,"d":"3,982.24"},{"v":-0.003035979750090324,"d":"-0.30%"},null,"2023-02-27",122.91,{"v":0.003986656903425345,"d":"0.40%"}]
[null,"2023-02-28",{"v":3970.15,"d":"3,970.15"},{"v":-0.004725262269687598,"d":"-0.47%"},null,"2023-02-28",123.4,{"v":-0.018395461912479823,"d":"-1.84%"}]
[null,"2023-03-01",{"v":3951.39,"d":"3,951.39"},{"v":0.007582141980417028,"d":"0.76%"},null,"2023-03-01",121.13,{"v":0.028812020143647397,"d":"2.88%"}]
[null,"2023-03-02",{"v":3981.35,"d":"3,981.35"},{"v":0.016147789066522655,"d":"1.61%"},null,"2023-03-02",124.62,{"v":0.018696838388701637,"d":"1.87%"}]
[null,"2023-03-03",{"v":4045.64,"d":"4,045.64"},{"v":6.8715950999105211E-4,"d":"0.07%"},null,"2023-03-03",126.95,{"v":1.6541945647892378E-3,"d":"0.17%"}]
[null,"2023-03-06",{"v":4048.42,"d":"4,048.42"},{"v":-0.01532696706369403,"d":"-1.53%"},null,"2023-03-06",127.16,{"v":-0.026266121421830792,"d":"-2.63%"}]
[null,"2023-03-07",{"v":3986.37,"d":"3,986.37"},{"v":1.4148210025663266E-3,"d":"0.14%"},null,"2023-03-07",123.82,{"v":0.010014537231465104,"d":"1.00%"}]
[null,"2023-03-08",{"v":3992.01,"d":"3,992.01"},{"v":-0.018459372596762044,"d":"-1.85%"},null,"2023-03-08",125.06,{"v":-0.03006556852710703,"d":"-3.01%"}]
[null,"2023-03-09",{"v":3918.32,"d":"3,918.32"},{"v":-0.01447814369423631,"d":"-1.45%"},null,"2023-03-09",121.3,{"v":-0.03561417971970316,"d":"-3.56%"}]
[null,"2023-03-10",{"v":3861.59,"d":"3,861.59"},{"v":-1.5097408062481846E-3,"d":"-0.15%"},null,"2023-03-10",116.98,{"v":0.01188237305522312,"d":"1.19%"}]
[null,"2023-03-13",{"v":3855.76,"d":"3,855.76"},{"v":0.016806025271282374,"d":"1.68%"},null,"2023-03-13",118.37,{"v":0.012334206302272482,"d":"1.23%"}]
[null,"2023-03-14",{"v":3920.56,"d":"3,920.56"},{"v":-7.302528210255706E-3,"d":"-0.73%"},null,"2023-03-14",119.83,{"v":1.5021280146875308E-3,"d":"0.15%"}]
[null,"2023-03-15",{"v":3891.93,"d":"3,891.93"},{"v":0.017561980816715707,"d":"1.76%"},null,"2023-03-15",120.01,{"v":6.6661111574034071E-4,"d":"0.07%"}]
[null,"2023-03-16",{"v":3960.28,"d":"3,960.28"},{"$f":"(C757-C756)/C756","v":{"v":-0.011019422869090146,"d":"-1.10%"}},null,"2023-03-16",120.09,{"v":-0.03380797735032061,"d":"-3.38%"}]
[null,"2023-03-17",{"v":3916.64,"d":"3,916.64"},null,null,"2023-03-17",116.03]

{"sheet":"WACC","index":6,"n_rows":19,"n_cols":6,"rows_kept":19}
[]
[null,"Prologis Inc. (NYSE: PLD)",null,null,"EBIT",{"$f":"'Income Statement'!D29","v":{"v":3467538,"d":"$3,467,538"}}]
[null,"WACC",null,null,"Interest Expense",{"$f":"'Income Statement'!D31","v":{"v":309037,"d":"$309,037"}}]
[null,"Beta",{"$f":"Beta!L5","v":1.0182311680872767},null,"Interest Coverage Ratio",{"$f":"F2/F3","v":11.2204622747438}]
[null,"Risk-Free Rate",{"$f":"F7","v":{"v":0.0388,"d":"3.88%"}}]
[null,"Expected Market Return",{"v":0.09,"d":"9.00%"},null,"Damodaran Spread",{"v":0.0069,"d":"0.69%"}]
[null,"Risk Premium",{"$f":"C6-C5","v":{"v":0.051199999999999996,"d":"5.12%"}},null,"Risk-Free Rate",{"v":0.0388,"d":"3.88%"}]
[null,"Cost of Equity ",{"$f":"C5+(C4*(C6-C5))","v":{"v":0.09093343580606855,"d":"9.09%"}},null,"Cost of Debt ",{"$f":"SUM(F6:F7)","v":{"v":0.045700000000000005,"d":"4.57%"}}]
[]
[null,"Pre-Tax Cost of Debt",{"$f":"C5+F6","v":{"v":0.045700000000000005,"d":"4.57%"}},null,"Current PLD Price",124.88]
[null,"Tax Rate",{"v":0.21,"d":"21.00%"},null,"Shares Outstanding ",{"$f":"'Income Statement'!D47","v":{"v":811608,"d":"811,608"}}]
[null,"After-Tax Cost of Debt",{"$f":"C10*(1-C11)","v":{"v":0.036103,"d":"3.61%"}}]
[]
[null,"Market Capitalization",{"$f":"F10*F11","v":{"v":101353607.03999999,"d":"101,353,607"}}]
[null,"Debt Outstanding",{"$f":"'Consolidated Balance Sheets'!D16","v":{"v":23875961,"d":"23,875,961"}}]
[null,"Total Capitalization ",{"$f":"SUM(C14:C15)","v":{"v":125229568.03999999,"d":"125,229,568"}}]
[null,"Weight of Equity",{"$f":"C14/C16","v":{"v":0.8093424630166121,"d":"80.93%"}}]
[null,"Weight of Debt",{"$f":"C15/C16","v":{"v":0.19065753698338797,"d":"19.07%"}}]
[null,"WACC",{"$f":"C8*C17+C12*C18","v":{"v":0.08047959996355776,"d":"8.05%"}}]

{"sheet":"DCF","index":7,"n_rows":50,"n_cols":11,"rows_kept":50,"merged":[[31,1,31,2],[41,1,41,2]]}
[]
[]
[null,"Prologis Inc. (NYSE: PLD)"]
[null,"Discounted Cash Flow (In Thousands USD)",2020,2021,2022,"2023E","2024E","2025E","2026E","2027E"]
[null,"Revenue",{"$f":"'Revenue Build'!B11","v":{"v":4438735,"d":"4,438,735"}},{"$f":"'Revenue Build'!C11","v":{"v":4759440,"d":"4,759,440"}},{"$f":"'Revenue Build'!D11","v":{"v":5973692,"d":"5,973,692"}},{"$f":"'Revenue Build'!E11","v":{"v":6667440.380000001,"d":"6,667,440"}},{"$f":"'Revenue Build'!F11","v":{"v":7442336.366,"d":"7,442,336"}},{"$f":"'Revenue Build'!G11","v":{"v":8246492.274536002,"d":"8,246,492"}},{"$f":"'Revenue Build'!H11","v":{"v":9151645.869246483,"d":"9,151,646"}},{"$f":"'Revenue Build'!I11","v":{"v":10080391.818610078,"d":"10,080,392"}}]
[null,"   % Growth",null,{"$f":"D5/C5-1","v":{"v":0.07225144100740422,"d":"7%"}},{"$f":"E5/D5-1","v":{"v":0.2551249726858622,"d":"26%"}},{"v":0.11613393860948995,"d":"12%"},{"v":0.11622090964988874,"d":"12%"},{"v":0.10805154040198373,"d":"11%"},{"v":0.10976225582669441,"d":"11%"},{"v":0.10148403496299885,"d":"10%"}]
[null,"EBIT",{"$f":"'Income Statement'!B29","v":{"v":2118944,"d":"2,118,944"}},{"$f":"'Income Statement'!C29","v":{"v":3206996,"d":"3,206,996"}},{"$f":"'Income Statement'!D29","v":{"v":3467538,"d":"3,467,538"}},{"$f":"'Income Statement'!E29","v":{"v":3848583.794906616,"d":"3,848,584"}},{"$f":"'Income Statement'!F29","v":{"v":4390978.45594,"d":"4,390,978"}},{"$f":"'Income Statement'!G29","v":{"v":4865430.441976242,"d":"4,865,430"}},{"$f":"'Income Statement'!H29","v":{"v":5399471.062855424,"d":"5,399,471"}},{"$f":"'Income Statement'!I29","v":{"v":5947431.172979946,"d":"5,947,431"}}]
[null,"   EBIT Margin",null,{"$f":"D7/C7-1","v":{"v":0.5134878505519731,"d":"51%"}},{"v":0.081241760201759,"d":"8%"},{"v":0.10988943593599143,"d":"11%"},{"v":0.04,"d":"4%"},{"v":0.10805154040198395,"d":"11%"},{"v":0.10976225582669441,"d":"11%"},{"v":0.10148403496299907,"d":"10%"}]
[null,"Tax Rate",{"$f":"'Income Statement'!B35","v":{"v":0.061567460017820194,"d":"6%"}},{"$f":"'Income Statement'!C35","v":{"v":0.05433683110300106,"d":"5%"}},{"$f":"'Income Statement'!D35","v":{"v":0.039051338442433796,"d":"4%"}},{"$f":"'Income Statement'!E35","v":{"v":0.05165187652108502,"d":"5%"}},{"$f":"'Income Statement'!F35","v":{"v":0.05,"d":"5%"}},{"$f":"'Income Statement'!G35","v":{"v":0.05,"d":"5%"}},{"$f":"'Income Statement'!H35","v":{"v":0.05,"d":"5%"}},{"$f":"'Income Statement'!I35","v":{"v":0.05,"d":"5%"}}]
[null,"NOPAT",{"$f":"C7*(1-C9)","v":{"v":1988486,"d":"1,988,486"}},{"$f":"D7*(1-D9)","v":{"v":3032738,"d":"3,032,738"}},{"v":3332126,"d":"3,332,126"},{"v":3649797.219951051,"d":"3,649,797"},{"v":4171429.5331429997,"d":"4,171,430"},{"v":4622158.9198774295,"d":"4,622,159"},{"v":5129497.509712653,"d":"5,129,498"},{"$f":"J7*(1-J9)","v":{"v":5650059.614330948,"d":"5,650,060"}}]
[null,"Plus: D&A",{"$f":"'Consolidated Statements of Cash'!B8","v":{"v":1561969,"d":"1,561,969 "}},{"$f":"'Consolidated Statements of Cash'!C8","v":{"v":1577942,"d":"1,577,942 "}},{"$f":"'Consolidated Statements of Cash'!D8","v":{"v":1812777,"d":"1,812,777 "}},{"$f":"'Consolidated Statements of Cash'!E8","v":{"v":849431.9044120001,"d":"849,432 "}},{"$f":"'Consolidated Statements of Cash'!F8","v":{"v":948153.6530284,"d":"948,154 "}},{"$f":"'Consolidated Statements of Cash'!G8","v":{"v":964839.5961207123,"d":"964,840 "}},{"$f":"'Consolidated Statements of Cash'!H8","v":{"v":1070742.5667018385,"d":"1,070,743 "}},{"$f":"'Consolidated Statements of Cash'!I8","v":{"v":1048360.7491354481,"d":"1,048,361 "}}]
[null,"Less: CapEx",{"$f":"'Consolidated Statements of Cash'!B28","v":{"v":-1248294,"d":"-1,248,294"}},{"$f":"'Consolidated Statements of Cash'!C28","v":{"v":-1237022,"d":"-1,237,022"}},{"$f":"'Consolidated Statements of Cash'!D28","v":{"v":-4097456,"d":"-4,097,456"}},{"$f":"'Consolidated Statements of Cash'!E28","v":{"v":-1733534.4988000002,"d":"-1,733,534"}},{"$f":"'Consolidated Statements of Cash'!F28","v":{"v":-1935007.4551600001,"d":"-1,935,007"}},{"$f":"'Consolidated Statements of Cash'!G28","v":{"v":-2144087.9913793607,"d":"-2,144,088"}},{"$f":"'Consolidated Statements of Cash'!H28","v":{"v":-2379427.9260040857,"d":"-2,379,428"}},{"$f":"'Consolidated Statements of Cash'!I28","v":{"v":-2620901.87283862,"d":"-2,620,902"}}]
[null,"Less: Change in NWC",null,{"$f":"NWC!C19","v":{"v":384365,"d":"384,365"}},{"$f":"NWC!D19","v":{"v":1195011,"d":"1,195,011"}},{"$f":"NWC!E19","v":{"v":1073043.1424528211,"d":"1,073,043"}},{"$f":"NWC!F19","v":{"v":649886.876339851,"d":"649,887"}},{"$f":"NWC!G19","v":{"v":1164090.1719762925,"d":"1,164,090"}},{"$f":"NWC!H19","v":{"v":1016741.6761422008,"d":"1,016,742"}},{"$f":"NWC!I19","v":{"v":1166767.1868919563,"d":"1,166,767"}}]
[null,"FCFF",{"$f":"C10+C11-C12-C13","v":{"v":4798749,"d":"4,798,749"}},{"$f":"D10+D11-D12-D13","v":{"v":5463337,"d":"5,463,337"}},{"v":8047348,"d":"8,047,348"},{"v":5159720.48071023,"d":"5,159,720"},{"v":6404703.764991549,"d":"6,404,704"},{"v":6566996.33540121,"d":"6,566,996"},{"v":7562926.326276377,"d":"7,562,926"},{"v":8152555.049413061,"d":"8,152,555"}]
[null,"Discount Factor (years)",{"$nulls":3},0.5,1.5,2.5,3.5,4.5]
[null,"Present Value FCFF",{"$nulls":3},{"$f":"F14/(1+WACC!$C$19)^DCF!F15","v":{"v":4963841.313267637,"d":"4,963,841.31"}},{"$f":"G14/(1+WACC!$C$19)^DCF!G15","v":{"v":5702616.808975254,"d":"5,702,616.81"}},{"$f":"H14/(1+WACC!$C$19)^DCF!H15","v":{"v":5411595.724390144,"d":"5,411,595.72"}},{"$f":"I14/(1+WACC!$C$19)^DCF!I15","v":{"v":5768087.889942023,"d":"5,768,087.89"}},{"$f":"J14/(1+WACC!$C$19)^DCF!J15","v":{"v":5754653.353533139,"d":"5,754,653.35"}}]
[]
[null,"Terminal Value (Growth)",{"$nulls":7},{"$f":"(J14*(1+C29))/(C28-C29)","v":{"v":150620569.20268598,"d":"150,620,569"}}]
[null,"Terminal Value (Multiple)",{"$nulls":7},{"$f":"(J7+J11)*C30","v":{"v":166074146.04194573,"d":"166,074,146"}}]
[]
[null,"Cash Flows (growth)",{"$nulls":3},{"$f":"F14:I14","v":{"v":5159720.48071023,"d":"5,159,720"}},{"v":6404703.764991549,"d":"6,404,704"},{"v":6566996.33540121,"d":"6,566,996"},{"v":7562926.326276377,"d":"7,562,926"},{"$f":"J14+J18","v":{"v":158773124.25209904,"d":"158,773,124"}}]
[null,"Cash Flows (multiple)",{"$nulls":3},{"$f":"F14:I14","v":{"v":5159720.48071023,"d":"5,159,720"}},{"v":6404703.764991549,"d":"6,404,704"},{"v":6566996.33540121,"d":"6,566,996"},{"v":7562926.326276377,"d":"7,562,926"},{"$f":"J14+J19","v":{"v":174226701.09135878,"d":"174,226,701"}}]
[]
[null,"PV of CF (growth)",{"$nulls":3},{"$f":"F21/(1+$C$28)^F15","v":{"v":4963841.313267637,"d":"4,963,841.31"}},{"$f":"G21/(1+$C$28)^G15","v":{"v":5702616.808975254,"d":"5,702,616.81"}},{"v":5411595.724390144,"d":"5,411,595.72"},{"v":5768087.889942023,"d":"5,768,087.89"},{"v":112073366.74090362,"d":"112,073,366.74"}]
[null,"PV of CF (multiple)",{"$nulls":3},{"$f":"F22/(1+$C$28)^F15","v":{"v":4963841.313267637,"d":"4,963,841.31"}},{"$f":"G22/(1+$C$28)^G15","v":{"v":5702616.808975254,"d":"5,702,616.81"}},{"v":5411595.724390144,"d":"5,411,595.72"},{"v":5768087.889942023,"d":"5,768,087.89"},{"v":122981600.69248308,"d":"122,981,600.69"}]
[]
[]
[null,"WACC",{"$f":"WACC!C19","v":{"v":0.08047959996355776,"d":"8.05%"}},{"$nulls":5},"gordon growth"]
[null,"Terminal Growth Rate",{"v":0.025,"d":"2.50%"},{"$nulls":5},"perpetuity growth"]
[null,"Terminal Multiple (EV/EBITDA)",{"$f":"'Comparable Companies '!P6","v":{"v":23.739148889912673,"d":"23.74"}},null,null,{"$f":"C40","v":{"v":130.23062793550417,"d":"130.23"}},{"v":0.015,"d":"1.50%"},{"v":0.02,"d":"2.00%"},{"v":0.025,"d":"2.50%"},{"v":0.03,"d":"3.00%"},{"v":0.035,"d":"3.50%"}]
[{"$nulls":5},{"v":0.07001837457130052,"d":"7.00%"},{"v":136.7549716533298,"d":"136.75"},{"v":151.1565725208679,"d":"151.16"},{"v":168.75722288867803,"d":"168.76"},{"v":190.75601549898516,"d":"190.76"},{"v":219.03687941603312,"d":"219.04"}]
[null,"Gordon Growth",{"$nulls":3},{"v":0.07501837457130052,"d":"7.50%"},{"v":122.35332307235494,"d":"122.35"},{"v":134.16114605676677,"d":"134.16"},{"v":148.32966610213165,"d":"148.33"},{"v":165.64546105030863,"d":"165.65"},{"v":187.28821708415526,"d":"187.29"}]
[null,"Enterprise Value",{"$f":"SUM(F24:J24)","v":{"v":133919508.47747868,"d":"133,919,508"}},null,"WACC",{"v":0.08001837457130052,"d":"8.00%"},{"v":110.17164954167295,"d":"110.17"},{"v":120.00243192121758,"d":"120.00"},{"v":131.62003233312782,"d":"131.62"},{"v":145.56029926738765,"d":"145.56"},{"v":162.5971388938004,"d":"162.60"}]
[null,"Less: Debt",{"$f":"'Consolidated Balance Sheets'!D16","v":{"v":23875961,"d":"23,875,961"}},null,null,{"v":0.08501837457130053,"d":"8.50%"},{"v":99.73425800535378,"d":"99.73"},{"v":108.02587946797564,"d":"108.03"},{"v":117.69901476229437,"d":"117.70"},{"v":129.13031455523586,"d":"129.13"},{"v":142.84703443447904,"d":"142.85"}]
[null,"Plus: Cash",{"$f":"'Consolidated Balance Sheets'!D12","v":{"v":278483,"d":"278,483"}},null,null,{"v":0.09001837457130053,"d":"9.00%"},{"v":90.69227861806942,"d":"90.69"},{"v":97.76390624921552,"d":"97.76"},{"v":105.92316913389921,"d":"105.92"},{"v":115.44189284086671,"d":"115.44"},{"v":126.6907155885886,"d":"126.69"}]
[null,"Less: Minority Interest ",{"$f":"'Consolidated Balance Sheets'!D27","v":{"v":4625811,"d":"4,625,811 "}}]
[null,"Equity Value",{"$f":"C33-C34+C35-C36","v":{"v":105696219.47747868,"d":"105,696,219"}}]
[{"$nulls":8},"multiples method"]
[null,"Diluted Shares Outstanding",{"$f":"WACC!F11","v":{"v":811608,"d":"811,608"}},null,null,{"$f":"C50","v":{"v":143.67090199832694,"d":"$143.67"}},{"v":21.781489907325604,"d":"21.78"},{"v":22.281489907325604,"d":"22.28"},{"v":22.781489907325604,"d":"22.78"},{"v":23.281489907325604,"d":"23.28"},{"v":23.781489907325604,"d":"23.78"}]
[null,"Price Per Share",{"$f":"C37/C39","v":{"v":130.23062793550417,"d":"$130.23"}},null,null,{"v":0.07001837457130052,"d":"7.00%"},{"v":138.55164895051004,"d":"138.55"},{"v":141.72998642732986,"d":"141.73"},{"v":144.90832390414968,"d":"144.91"},{"v":148.08666138096945,"d":"148.09"},{"v":151.26499885778927,"d":"151.26"}]
[{"$nulls":5},{"v":0.07501837457130052,"d":"7.50%"},{"v":135.26129217297355,"d":"135.26"},{"v":138.37364679990065,"d":"138.37"},{"v":141.48600142682773,"d":"141.49"},{"v":144.5983560537548,"d":"144.60"},{"v":147.7107106806819,"d":"147.71"}]
[null,"Terminal Multiple",null,null,"WACC",{"v":0.08001837457130052,"d":"8.00%"},{"v":132.05183518218053,"d":"132.05"},{"v":135.09987347978984,"d":"135.10"},{"v":138.14791177739906,"d":"138.15"},{"v":141.19595007500834,"d":"141.20"},{"v":144.24398837261762,"d":"144.24"}]
[null,"Enterprise Value",{"$f":"SUM(F25:J25)","v":{"v":144827742.42905813,"d":"144,827,742"}},null,null,{"v":0.08501837457130053,"d":"8.50%"},{"v":128.92090656069337,"d":"128.92"},{"v":131.90624553322084,"d":"131.91"},{"v":134.8915845057483,"d":"134.89"},{"v":137.87692347827576,"d":"137.88"},{"v":140.86226245080317,"d":"140.86"}]
[null,"Less: Debt",{"$f":"'Consolidated Balance Sheets'!D16","v":{"v":23875961,"d":"23,875,961"}},null,null,{"v":0.09001837457130053,"d":"9.00%"},{"v":125.86621515975962,"d":"125.87"},{"v":128.79042398496324,"d":"128.79"},{"v":131.7146328101669,"d":"131.71"},{"v":134.63884163537054,"d":"134.64"},{"v":137.56305046057417,"d":"137.56"}]
[null,"Plus: Cash",{"$f":"'Consolidated Balance Sheets'!D12","v":{"v":278483,"d":"278,483"}}]
[null,"Less: Minority Interest ",{"$f":"'Consolidated Balance Sheets'!D27","v":{"v":4625811,"d":"4,625,811 "}}]
[null,"Equity Value",{"$f":"C43-C44+C45-C46","v":{"v":116604453.42905813,"d":"116,604,453"}}]
[]
[null,"Diluted Shares Outstanding",{"$f":"WACC!F11","v":{"v":811608,"d":"811,608"}}]
[null,"Price Per Share",{"$f":"C47/C49","v":{"v":143.67090199832694,"d":"$143.67"}}]

{"sheet":"Comparable Companies ","index":8,"n_rows":25,"n_cols":30,"rows_kept":25,"merged":[[1,14,1,18],[1,19,1,29],[2,14,2,18],[2,19,2,29]]}
[]
["Prologis Inc. (NYSE: PLD)"]
["Comparable Companies Analysis (in thousands USD except share prices and ratios)",{"$nulls":13},"LTM ",{"$nulls":4},"Forward 2024 Forecast"]
["Company","Ticker","Share Price","Shares","Market Cap","Cash ","Total Debt","Revenue","EV","EBIT","EBITDA","EPS","FFO","FFO  Per Share","EV/EBIT","EV/EBITDA","EV/Revenue","P/FFO","P/E","2024E Revenue","2024E EBIT","2024E EBITDA","2024E EPS","2024E FFO","2024E FFO Per Share","EV/2024E Revenue","EV/2024E EBIT","EV/2024E EBITDA","2024E P/AFFO","2024E P/E"]
[]
["Prologis Inc.","PLD",124.88,{"v":811608,"d":"811,608"},{"$f":"C6*D6","v":{"v":101353607.03999999,"d":"101,353,607"}},{"v":278480,"d":"278,480"},{"v":24510000,"d":"24,510,000"},{"v":6280000,"d":"6,280,000"},{"v":137580000,"d":"137,580,000"},{"$f":"'Income Statement'!D29","v":{"v":3467538,"d":"3,467,538"}},{"v":5795490,"d":"5,795,490"},{"$f":"'Income Statement'!D38/'Comparable Companies '!D6","v":{"v":4.145912805196597,"d":"4.15"}},{"v":5245500,"d":"5,245,500"},5.16,{"$f":"I6/J6","v":{"v":39.676565909299335,"d":"39.68"}},{"$f":"I6/K6","v":{"v":23.739148889912673,"d":"23.74"}},{"$f":"I6/H6","v":{"v":21.90764331210191,"d":"21.91"}},{"$f":"C6/N6","v":{"v":24.201550387596896,"d":"24.20"}},{"$f":"C6/L6","v":{"v":30.12123164854603,"d":"30.12"}},{"$f":"'Revenue Build'!F11","v":{"v":7442336.366,"d":"7,442,336"}},{"$f":"'Income Statement'!F29","v":{"v":4390978.45594,"d":"4,390,978"}},{"$f":"'Income Statement'!F29+'Consolidated Statements of Cash'!F8","v":{"v":5339132.108968399,"d":"5,339,132"}},{"$f":"'Income Statement'!F38/'Comparable Companies '!D6","v":{"v":4.656578030405508,"d":"4.66"}},{"v":538521,"d":"538,521"},5.65,{"$f":"I6/T6","v":{"v":18.4861303271011,"d":"18.49"}},{"$f":"I6/U6","v":{"v":31.332424283222206,"d":"31.33"}},{"$f":"I6/V6","v":{"v":25.76823296222624,"d":"25.77"}},{"$f":"C6/Y6","v":{"v":22.102654867256636,"d":"22.10"}},{"$f":"C6/W6","v":{"v":26.817976459233755,"d":"26.82"}}]
["Terreno Realty Corp","TRNO",61.88,{"v":82730,"d":"82,730"},{"$f":"C7*D7","v":{"v":5119332.4,"d":"5,119,332"}},{"v":26390,"d":"26,390"},{"v":775100,"d":"775,100"},{"v":276210,"d":"276,210"},{"$f":"E7-F7+G7","v":{"v":5868042.4,"d":"5,868,042"}},{"v":30200,"d":"30,200"},{"v":159850,"d":"159,850"},2.61,{"v":150880,"d":"150,880"},{"v":2,"d":"2.00"},{"$f":"I7/J7","v":{"v":194.30603973509935,"d":"194.31"}},{"$f":"I7/K7","v":{"v":36.70968032530497,"d":"36.71"}},{"$f":"I7/H7","v":{"v":21.244858622062925,"d":"21.24"}},{"$f":"C7/N7","v":30.94},{"$f":"C7/L7","v":{"v":23.7088122605364,"d":"23.71"}},{"v":342600,"d":"342,600"},{"v":108800,"d":"108,800"},{"v":231400,"d":"231,400"},1.29,{"v":23400,"d":"23,400"},2.35,{"$f":"I7/T7","v":{"v":17.127969643899593,"d":"17.13"}},{"$f":"I7/U7","v":{"v":53.93421323529412,"d":"53.93"}},{"$f":"I7/V7","v":{"v":25.358869490060503,"d":"25.36"}},{"$f":"C7/Y7","v":{"v":26.33191489361702,"d":"26.33"}},{"$f":"C7/W7","v":{"v":47.968992248062015,"d":"47.97"}}]
["First Industrial","FR",51.69,{"v":132100,"d":"132,100"},{"v":6828249,"d":"6,828,249"},{"v":147300,"d":"147,300"},{"v":2006300,"d":"2,006,300"},{"v":539900,"d":"539,900"},{"v":8687249,"d":"8,687,249"},{"v":129800,"d":"129,800"},{"v":256500,"d":"256,500"},2.72,{"v":308430,"d":"308,430"},2.29,{"v":66.92795839753467,"d":"66.93"},{"v":33.8684171539961,"d":"33.87"},{"v":16.09047786627153,"d":"16.09"},{"v":22.572052401746724,"d":"22.57"},{"v":19.003676470588232,"d":"19.00"},{"v":644700,"d":"644,700"},{"v":270000,"d":"270,000"},{"v":441100,"d":"441,100"},1.37,{"v":359952,"d":"359,952"},2.61,{"v":13.474870482394913,"d":"13.47"},{"v":32.1749962962963,"d":"32.17"},{"v":19.6945114486511,"d":"19.69"},{"v":19.804597701149426,"d":"19.80"},{"v":37.72992700729927,"d":"37.73"}]
["EastGroup Properties","EGP",162.01,{"v":43600,"d":"43,600"},{"$f":"C9*D9","v":{"v":7063636,"d":"7,063,636"}},100,{"v":1881700,"d":"1,881,700"},{"v":487000,"d":"487,000"},{"v":8945236,"d":"8,945,236"},{"v":145300,"d":"145,300"},{"v":336200,"d":"336,200"},4.39,{"v":298930,"d":"298,930"},{"v":7,"d":"7.00"},{"v":61.56390915347557,"d":"61.56"},{"v":26.606888756692445,"d":"26.61"},{"v":18.36804106776181,"d":"18.37"},{"v":23.14428571428571,"d":"23.14"},{"v":36.90432801822323,"d":"36.90"},{"v":603400,"d":"603,400"},{"v":171300,"d":"171,300"},{"v":419900,"d":"419,900"},{"v":3.9,"d":"3.90"},{"v":360300,"d":"360,300"},7.98,{"v":14.824719920450779,"d":"14.82"},{"v":52.21970811441915,"d":"52.22"},{"v":21.303253155513218,"d":"21.30"},{"v":20.302005012531325,"d":"20.30"},{"v":41.54102564102564,"d":"41.54"}]
["Stag Industrial","STAG",{"v":32.8,"d":"32.80"},{"v":179200,"d":"179,200"},{"v":5877759.999999999,"d":"5,877,760"},{"v":25900,"d":"25,900"},{"v":2533900,"d":"2,533,900"},{"v":657300,"d":"657,300"},{"v":8385759.999999999,"d":"8,385,760"},{"v":127400,"d":"127,400"},{"v":455600,"d":"455,600"},{"v":1,"d":"1.00"},{"v":403350,"d":"403,350"},2.21,{"v":65.82229199372055,"d":"65.82"},{"v":18.40597014925373,"d":"18.41"},{"v":12.75788833105127,"d":"12.76"},{"v":14.841628959276017,"d":"14.84"},{"v":32.8,"d":"32.80"},{"v":694300,"d":"694,300"},{"v":138700,"d":"138,700"},{"v":553400,"d":"553,400"},0.68,{"v":444550,"d":"444,550"},2.36,{"v":12.078006625378077,"d":"12.08"},{"v":60.459697188175916,"d":"60.46"},{"v":15.153162269606069,"d":"15.15"},{"v":13.898305084745763,"d":"13.90"},{"v":48.23529411764705,"d":"48.24"}]
[]
[{"$nulls":13},"Multiples"]
[{"$nulls":13},"Minimum",{"$f":"MIN(O6:O10)","v":{"v":39.676565909299335,"d":"39.68"}},{"$f":"MIN(P6:P10)","v":{"v":18.40597014925373,"d":"18.41"}},{"$f":"MIN(Q6:Q10)","v":{"v":12.75788833105127,"d":"12.76"}},{"$f":"MIN(R6:R10)","v":{"v":14.841628959276017,"d":"14.84"}},{"$f":"MIN(S6:S10)","v":{"v":19.003676470588232,"d":"19.00"}},{"$nulls":5},"Multiples",{"$f":"MIN(Z6:Z10)","v":{"v":12.078006625378077,"d":"12.08"}},{"$f":"MIN(AA6:AA10)","v":{"v":31.332424283222206,"d":"31.33"}},{"$f":"MIN(AB6:AB10)","v":{"v":15.153162269606069,"d":"15.15"}},{"$f":"MIN(AC6:AC10)","v":{"v":13.898305084745763,"d":"13.90"}},{"v":26.817976459233755,"d":"26.82"}]
[{"$nulls":13},"Quartile 1",{"$f":"QUARTILE(O6:O10,1)","v":{"v":61.56390915347557,"d":"61.56"}},{"$f":"QUARTILE(P6:P10,1)","v":{"v":23.739148889912673,"d":"23.74"}},{"$f":"QUARTILE(Q6:Q10,1)","v":{"v":16.09047786627153,"d":"16.09"}},{"$f":"QUARTILE(R6:R10,1)","v":{"v":22.572052401746724,"d":"22.57"}},{"v":23.7088122605364,"d":"23.71"},{"$nulls":5},"Minimum",{"$f":"QUARTILE(Z6:Z10,1)","v":{"v":13.474870482394913,"d":"13.47"}},{"$f":"QUARTILE(AA6:AA10,1)","v":{"v":32.1749962962963,"d":"32.17"}},{"$f":"QUARTILE(AB6:AB10,1)","v":{"v":19.6945114486511,"d":"19.69"}},{"$f":"QUARTILE(AC6:AC10,1)","v":{"v":19.804597701149426,"d":"19.80"}},{"v":37.72992700729927,"d":"37.73"}]
[{"$nulls":13},"Median",{"$f":"MEDIAN(O6:O10)","v":{"v":65.82229199372055,"d":"65.82"}},{"$f":"MEDIAN(P6:P10)","v":{"v":26.606888756692445,"d":"26.61"}},{"$f":"MEDIAN(Q6:Q10)","v":{"v":18.36804106776181,"d":"18.37"}},{"$f":"MEDIAN(R6:R10)","v":{"v":23.14428571428571,"d":"23.14"}},{"v":30.12123164854603,"d":"30.12"},{"$nulls":5},"Quartile 1",{"$f":"MEDIAN(Z6:Z10)","v":{"v":14.824719920450779,"d":"14.82"}},{"$f":"MEDIAN(AA6:AA10)","v":{"v":52.21970811441915,"d":"52.22"}},{"$f":"MEDIAN(AB6:AB10)","v":{"v":21.303253155513218,"d":"21.30"}},{"$f":"MEDIAN(AC6:AC10)","v":{"v":20.302005012531325,"d":"20.30"}},{"v":41.54102564102564,"d":"41.54"}]
[{"$nulls":13},"Quartile 3",{"$f":"QUARTILE(O6:O10,3)","v":{"v":66.92795839753467,"d":"66.93"}},{"$f":"QUARTILE(P6:P10,3)","v":{"v":33.8684171539961,"d":"33.87"}},{"$f":"QUARTILE(Q6:Q10,3)","v":{"v":21.244858622062925,"d":"21.24"}},{"$f":"QUARTILE(R6:R10,3)","v":{"v":24.201550387596896,"d":"24.20"}},{"v":32.8,"d":"32.80"},{"$nulls":5},"Median",{"$f":"QUARTILE(Z6:Z10,3)","v":{"v":17.127969643899593,"d":"17.13"}},{"$f":"QUARTILE(AA6:AA10,3)","v":{"v":53.93421323529412,"d":"53.93"}},{"$f":"QUARTILE(AB6:AB10,3)","v":{"v":25.358869490060503,"d":"25.36"}},{"$f":"QUARTILE(AC6:AC10,3)","v":{"v":22.102654867256636,"d":"22.10"}},{"v":47.968992248062015,"d":"47.97"}]
[{"$nulls":13},"Maximum",{"$f":"+MAX(O6:O10)","v":{"v":194.30603973509935,"d":"194.31"}},{"$f":"+MAX(P6:P10)","v":{"v":36.70968032530497,"d":"36.71"}},{"$f":"+MAX(Q6:Q10)","v":{"v":21.90764331210191,"d":"21.91"}},{"$f":"+MAX(R6:R10)","v":30.94},{"v":36.90432801822323,"d":"36.90"},{"$nulls":5},"Quartile 3",{"$f":"+MAX(Z6:Z10)","v":{"v":18.4861303271011,"d":"18.49"}},{"$f":"+MAX(AA6:AA10)","v":{"v":60.459697188175916,"d":"60.46"}},{"$f":"+MAX(AB6:AB10)","v":{"v":25.76823296222624,"d":"25.77"}},{"$f":"+MAX(AC6:AC10)","v":{"v":26.33191489361702,"d":"26.33"}},{"v":48.23529411764705,"d":"48.24"}]
[{"$nulls":24},"Maximum"]
[{"$nulls":13},"Valuation"]
[{"$nulls":13},"Minimum",{"$f":"((O13*$J$6)-$G$6)/$D$6","v":{"v":139.31602448472663,"d":"139.32"}},{"$f":"(P13*$K$6)/$D$6","v":{"v":131.432435289325,"d":"131.43"}},{"$f":"((Q13*$H$6)-$G$6)/$D$6","v":{"v":68.51773112019839,"d":"68.52"}},{"$f":"(R13*$M$6)/$D$6","v":{"v":95.92286510961245,"d":"95.92"}},{"$f":"S13*L6","v":{"v":78.78758562522503,"d":"78.79"}},{"$nulls":5},"Valuation",{"$f":"((Z13*$T$6)-$G$6)/$D$6","v":{"v":80.55439071182172,"d":"80.55"}},{"$f":"((AA13*$U$6)-$G$6)/$D$6","v":{"v":139.31602448472663,"d":"139.32"}},{"$f":"((AB13*$V$6)-$G$6)/$D$6","v":{"v":69.48518894104325,"d":"69.49"}},{"$f":"(AC13*$X$6)/$D$7","v":{"v":90.46934790937233,"d":"90.47"}},{"$f":"AD13*W6","v":124.88}]
[{"$nulls":13},"Quartile 1",{"$f":"((O14*$J$6)-$G$6)/$D$6","v":{"v":232.82815647236643,"d":"232.83"}},{"$f":"(P14*$K$6)/$D$6","v":{"v":169.51533252506135,"d":"169.52"}},{"$f":"((Q14*$H$6)-$G$6)/$D$6","v":{"v":94.30439448623622,"d":"94.30"}},{"$f":"(R14*$M$6)/$D$6","v":{"v":145.8853299540695,"d":"145.89"}},{"$f":"S14*L7","v":61.88},{"$nulls":5},"Minimum",{"$f":"((Z14*$T$6)-$G$6)/$D$6","v":{"v":93.36344469037716,"d":"93.36"}},{"$f":"((AA14*$U$6)-$G$6)/$D$6","v":{"v":143.8745250872174,"d":"143.87"}},{"$f":"((AB14*$V$6)-$G$6)/$D$6","v":{"v":99.36028038897945,"d":"99.36"}},{"$f":"(AC14*$X$6)/$D$7","v":{"v":128.9156504124343,"d":"128.92"}},{"$f":"AD14*W7","v":{"v":48.67160583941605,"d":"48.67"}}]
[{"$nulls":13},"Median",{"v":251.0217971426129,"d":"251.02"},{"v":189.9931465935815,"d":"189.99"},{"v":111.92755357949177,"d":"111.93"},{"v":149.58372849243193,"d":"149.58"},{"$f":"S15*L8","v":{"v":81.92975008404521,"d":"81.93"}},{"$nulls":5},"Quartile 1",{"v":105.74138276080998,"d":"105.74"},{"v":252.32084122617036,"d":"252.32"},{"v":109.94332602448843,"d":"109.94"},{"v":132.15346357250553,"d":"132.15"},{"$f":"AD15*W8","v":{"v":56.91120512820513,"d":"56.91"}}]
[{"$nulls":13},"Quartile 3",{"v":255.74567895569112,"d":"255.75"},{"v":241.84590705342092,"d":"241.85"},{"v":134.1875784203152,"d":"134.19"},{"v":156.41693102845156,"d":"156.42"},{"$f":"S16*L9","v":{"v":143.992,"d":"143.99"}},{"$nulls":5},"Median",{"v":126.86187341245777,"d":"126.86"},{"v":261.59669243557295,"d":"261.60"},{"v":136.623042579079,"d":"136.62"},{"v":143.87457756279355,"d":"143.87"},{"$f":"AD16*W9","v":{"v":187.07906976744187,"d":"187.08"}}]
[{"$nulls":13},"Maximum",{"v":799.9595573367524,"d":"799.96"},{"v":262.1346576530809,"d":"262.13"},{"v":139.31602448472663,"d":"139.32"},{"v":199.96817429103706,"d":"199.97"},{"$f":"S17*L10","v":{"v":36.90432801822323,"d":"36.90"}},{"$nulls":5},"Quartile 3",{"v":139.31602448472663,"d":"139.32"},{"v":296.9010012295796,"d":"296.90"},{"v":139.31602448472663,"d":"139.32"},{"v":171.40443781488614,"d":"171.40"},{"$f":"AD17*W10","v":{"v":32.8,"d":"32.80"}}]
[{"$nulls":24},"Maximum"]

{"sheet":"DDM","index":9,"n_rows":34,"n_cols":8,"rows_kept":34}
[]
[null,"Prologis Inc. (NYSE: PLD)"]
[null,"Discounted Dividend Model ($ in Thousands)"]
[null,"DPS ",3.16]
[null,"Expected Market Return",{"$f":"WACC!C6","v":{"v":0.09,"d":"9.00%"}}]
[null,"Risk-Free Rate",{"$f":"WACC!C5","v":{"v":0.0388,"d":"3.88%"}}]
[null,"Beta ",{"$f":"Beta!L5","v":1.0182311680872767}]
[null,"Cost of Equity",{"$f":"WACC!C8","v":{"v":0.09093343580606855,"d":"9.09%"}}]
[]
[null,"Period",1,2]
[null,"Growth Rate",{"v":0.1,"d":"10.00%"},{"v":0.07,"d":"7.00%"}]
[null,"Length of Period ","6 Years ","Forever"]
[]
[null,"Year",1,{"$f":"C14+1","v":2},{"$f":"D14+1","v":3},4,5,6]
[null,"DPS",{"$f":"C4*C11+C4","v":3.476},{"$f":"C15*$C$11+C15","v":3.8236},{"$f":"D15*$C$11+D15","v":4.20596},4.626556,5.0892116,5.5981327599999995]
[null,"PV",{"$f":"(C15/(1+$C$8)^C14)","v":3.1862622282097846},{"$f":"(D15/(1+$C$8)^D14)","v":3.2127427173786023},3.2394432814365524,3.2663657493890015,3.2935119654418745,3.320883789127979]
[]
[]
[null,"Sum of PV of stage 1",{"$f":"SUM(C16:H16)","v":19.519209730983793}]
[null,"Final Year Dividend x 1+ stage 2 rate ",{"$f":"H16*(1+D11)","v":3.553345654366938}]
[null,"Terminal Value",{"$f":"(C20*(1+D11))/(C8-D11)","v":181.6271292202502}]
[null,"PV of terminal Value ",{"$f":"(C21/(1+C8)^5)","v":117.54102017211302}]
[null,"Sum of Present Values",{"$f":"C22+SUM(C16:H16)","v":137.06022990309683}]
[]
[]
[]
[]
[{"$nulls":4},"Perpetuity Dividend Growth Rate"]
[null,null,{"$f":"C23","v":{"v":137.06022990309683,"d":"137.06"}},{"v":0.065,"d":"6.50%"},{"v":0.0675,"d":"6.75%"},{"v":0.07,"d":"7.00%"},{"v":0.07250000000000001,"d":"7.25%"},{"v":0.07500000000000001,"d":"7.50%"}]
[null,null,{"v":0.08593343580606855,"d":"8.59%"},{"v":142.31880115108436,"d":"142.32"},{"v":159.58375477402308,"d":"159.58"},{"v":182.26831943619703,"d":"182.27"},{"v":213.3983094848114,"d":"213.40"},{"v":258.76702645122447,"d":"258.77"}]
[null,null,{"v":0.08843343580606855,"d":"8.84%"},{"v":126.35850899001485,"d":"126.36"},{"v":139.66029577627629,"d":"139.66"},{"v":156.57163670795615,"d":"156.57"},{"v":178.79157877153833,"d":"178.79"},{"v":209.28395855090577,"d":"209.28"}]
[null,"Cost of Equity",{"v":0.09093343580606855,"d":"9.09%"},{"v":113.51352155911269,"d":"113.51"},{"v":124.03026028095098,"d":"124.03"},{"v":137.06022990309683,"d":"137.06"},{"v":153.62598704226613,"d":"153.63"},{"v":175.39185612292343,"d":"175.39"}]
[null,null,{"v":0.09343343580606855,"d":"9.34%"},{"v":102.96079096654199,"d":"102.96"},{"v":111.45053745254353,"d":"111.45"},{"v":121.75286186885009,"d":"121.75"},{"v":134.51717191915765,"d":"134.52"},{"v":150.7451740921138,"d":"150.75"}]
[null,null,{"v":0.09593343580606856,"d":"9.59%"},{"v":94.14338294894173,"d":"94.14"},{"v":101.11526380695368,"d":"101.12"},{"v":109.43231739128316,"d":"109.43"},{"v":119.52507363065567,"d":"119.53"},{"v":132.02972861042494,"d":"132.03"}]

{"sheet":"NAV","index":10,"n_rows":22,"n_cols":4,"rows_kept":22}
[]
[null,null,"Prologis Inc. (NYSE: PLD)"]
[null,null,"Net Asset Valuation ($ in Thousands)"]
[null,null,"Rental Income ",{"$f":"'Income Statement'!D6","v":4913171}]
[null,null,"General and Administrative expenses",{"$f":"'Income Statement'!D17","v":{"v":331083,"d":"331,083"}}]
[null,null,"Straight line rent ",{"$f":"-'Consolidated Statements of Cash'!D6","v":{"v":267709,"d":"267,709 "}}]
[null,null,"Cash NOI",{"$f":"D4-D5-D6","v":{"v":4314379,"d":"4,314,379 "}}]
[]
[null,null,"Adjust noi for acquisitions, contruction, or purchases:"]
[null,null,"Construction",{"$f":"-'Consolidated Statements of Cash'!D30","v":{"v":442366,"d":"442,366 "}}]
[null,null,"Cash NOI",{"$f":"D7-D10","v":{"v":3872013,"d":"3,872,013 "}}]
[]
[null,null,"Cap rate ",{"v":0.085,"d":"8.50%"}]
[null,null,"Fair Market Value",{"$f":"D11/D13","v":45553094.11764706}]
[]
[null,null,"Adjust for other investments and financing:"]
[null,null,"Cash",{"$f":"'Consolidated Balance Sheets'!D10+'Consolidated Balance Sheets'!D12+'Consolidated Balance Sheets'!D11","v":{"v":83627206,"d":"83,627,206"}}]
[null,null,"Debt",{"$f":"'Consolidated Balance Sheets'!D16","v":{"v":23875961,"d":"23,875,961"}}]
[null,null,"NAV ",{"$f":"D14+D17-D18","v":{"v":105304339.11764705,"d":"105,304,339"}}]
[]
[null,null,"Shares outstanding",{"$f":"'Comparable Companies '!D6","v":811608}]
[null,null,"NAV per share",{"$f":"D19/D21","v":129.7477835576375}]

{"sheet":"Football Field","index":11,"n_rows":39,"n_cols":5,"rows_kept":39}
[]
[]
[null,"Analyst Estimates:"]
[null,"Evercore ISI",129]
[null,"Barclays",160]
[null,"Goldman Sachs",147]
[null,"Wells Fargo ",135]
[null,"Citi",140]
[null,"RBC ",145]
[]
[]
[]
[null,"Football Field ","Min","Spread","Max"]
[null,"LTM EV/EBITDA",{"v":131.432435289325,"d":"131.43"},{"$f":"E14-C14","v":{"v":130.7022223637559,"d":"130.70"}},{"v":262.1346576530809,"d":"262.13"}]
[null,"FWD 2024 EV/EBITDA",{"v":69.48518894104325,"d":"69.49"},{"$f":"E15-C15","v":{"v":69.83083554368338,"d":"69.83"}},{"v":139.31602448472663,"d":"139.32"}]
[null,"LTM P/FFO",{"$f":"'Comparable Companies '!R20","v":{"v":95.92286510961245,"d":"95.92"}},{"v":104.04530918142461,"d":"104.05"},{"$f":"'Comparable Companies '!R24","v":{"v":199.96817429103706,"d":"199.97"}}]
[null,"DCF GG",{"v":90.69227861806942,"d":"90.69"},{"v":128.3446007979637,"d":"128.34"},{"v":219.03687941603312,"d":"219.04"}]
[null,"DCF MM",{"v":125.86621515975962,"d":"125.87"},{"v":25.398783698029646,"d":"25.40"},{"v":151.26499885778927,"d":"151.26"}]
[null,"52-Week Range",98.03,{"v":76.50999999999999,"d":"76.51"},174.54]
[null,"DDM",{"v":94.14338294894173,"d":"94.14"},{"v":164.62364350228273,"d":"164.62"},{"v":258.76702645122447,"d":"258.77"}]
[]
[]
[]
[]
[]
[]
[null,"Target Price Calculation","Value","Weight","Weighted Value"]
[null,"LTM EV/EBITDA",{"$f":"'Comparable Companies '!P22","v":{"v":189.9931465935815,"d":"189.99"}},{"v":0.25,"d":"25%"},{"$f":"C28*D28","v":{"v":47.49828664839538,"d":"47.50"}}]
[null,"FWD 2024 EV/EBITDA",{"$f":"'Comparable Companies '!AB22","v":{"v":109.94332602448843,"d":"109.94"}},{"v":0.25,"d":"25%"},{"$f":"C29*D29","v":{"v":27.485831506122107,"d":"27.49"}}]
[null,"FWD P/FFO",{"$f":"'Comparable Companies '!AC22","v":{"v":132.15346357250553,"d":"132.15"}},{"v":0.25,"d":"25%"},{"v":33.03836589312638,"d":"33.04"}]
[null,"LTM P/FFO",{"$f":"'Comparable Companies '!R22","v":{"v":149.58372849243193,"d":"149.58"}},{"v":0.25,"d":"25%"},{"v":37.39593212310798,"d":"37.40"}]
[{"$nulls":4},{"$f":"SUM(E28:E31)","v":{"v":145.41841617075187,"d":"145.42"}}]
[]
[]
[null,"Comps",{"$f":"E32","v":{"v":145.41841617075187,"d":"145.42"}},{"v":0.3,"d":"30%"},{"$f":"C35*D35","v":{"v":43.625524851225556,"d":"43.63"}}]
[null,"MM",{"$f":"DCF!C50","v":{"v":143.67090199832694,"d":"$143.67"}},{"v":0.3,"d":"30%"},{"$f":"C36*D36","v":{"v":43.10127059949808,"d":"43.10"}}]
[null,"NAV",{"$f":"NAV!D22","v":{"v":129.7477835576375,"d":"$129.75"}},{"v":0.2,"d":"20%"},{"v":25.9495567115275,"d":"25.95"}]
[null,"DDM",{"$f":"DDM!C23","v":{"v":137.06022990309683,"d":"137.06"}},{"v":0.2,"d":"20%"},{"v":27.412045980619368,"d":"27.41"}]
[null,"Target Price",null,null,{"$f":"SUM(E35:E38)","v":{"v":140.08839814287052,"d":"140.09"}}]