{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Earnings Model","Share Price History","Beta Calculation"],"not_rendered":{"charts":5,"images":0,"macros":0,"external_links":1,"defined_names":2,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Earnings Model","index":0,"n_rows":417,"n_cols":55,"rows_kept":417,"cut":false,"hidden":false,"merged":[[211,39,211,40],[211,41,211,42],[211,43,211,44],[211,45,211,46],[211,47,211,48],[211,49,211,50],[211,51,211,52],[328,1,328,2],[211,21,211,22],[211,23,211,24],[211,25,211,26],[211,27,211,28],[211,29,211,30],[211,31,211,32],[211,33,211,34],[211,35,211,36],[211,37,211,38],[211,3,211,4],[211,5,211,6],[211,7,211,8],[211,9,211,10],[211,11,211,12],[211,13,211,14],[211,15,211,16],[211,17,211,18],[211,19,211,20],[141,1,141,2],[140,1,140,2],[139,1,139,2],[138,1,138,2],[154,1,154,2],[130,1,130,2],[129,1,129,2],[150,1,150,2],[148,1,148,2],[147,1,147,2],[146,1,146,2],[190,1,190,2],[188,1,188,2],[187,1,187,2],[173,1,173,2],[189,1,189,2],[164,1,164,2],[170,1,170,2],[149,1,149,2],[171,1,171,2],[155,1,155,2],[156,1,156,2],[1,1,1,2],[43,1,43,2],[38,1,38,2],[54,1,54,2],[56,1,56,2],[78,1,78,2],[145,1,145,2],[124,1,124,2],[144,1,144,2],[108,1,108,2],[107,1,107,2],[106,1,106,2],[105,1,105,2],[142,1,142,2],[143,1,143,2],[104,1,104,2],[112,1,112,2],[111,1,111,2],[110,1,110,2],[109,1,109,2],[64,1,64,2],[66,1,66,2],[68,1,68,2],[73,1,73,2],[157,1,157,2],[158,1,158,2],[159,1,159,2],[160,1,160,2],[182,1,182,2],[181,1,181,2],[180,1,180,2],[179,1,179,2],[176,1,176,2],[175,1,175,2],[177,1,177,2],[163,1,163,2],[169,1,169,2],[168,1,168,2],[167,1,167,2],[166,1,166,2],[165,1,165,2],[172,1,172,2],[409,1,409,2],[410,1,410,2],[193,1,193,2],[191,1,191,2],[207,1,207,2],[205,1,205,2],[204,1,204,2],[203,1,203,2],[202,1,202,2],[201,1,201,2],[199,1,199,2],[198,1,198,2],[196,1,196,2],[195,1,195,2],[194,1,194,2],[407,1,407,2],[373,1,373,2],[374,1,377,2],[408,1,408,2],[192,1,192,2],[211,1,211,2],[289,1,289,2],[251,1,251,2],[213,1,213,2],[153,1,153,2],[113,1,113,2],[118,1,118,2],[136,1,136,2],[135,1,135,2],[134,1,134,2],[133,1,133,2],[132,1,132,2],[131,1,131,2],[120,1,120,2],[122,1,122,2],[119,1,119,2],[117,1,117,2],[116,1,116,2],[128,1,128,2],[126,1,126,2],[125,1,125,2],[123,1,123,2],[103,1,103,2],[48,1,48,2],[53,1,53,2],[101,1,101,2],[100,1,100,2],[99,1,99,2],[90,1,90,2],[98,1,98,2],[97,1,97,2],[95,1,95,2],[92,1,92,2],[96,1,96,2],[93,1,93,2],[88,1,88,2],[58,1,58,2],[63,1,63,2],[83,1,83,2],[22,1,22,2],[21,1,21,2],[19,1,19,2],[17,1,17,2],[36,1,36,2],[34,1,34,2],[33,1,33,2],[32,1,32,2],[31,1,31,2],[23,1,23,2],[44,1,44,2],[46,1,46,2],[213,6,213,14],[216,6,223,6],[228,6,235,6],[241,6,241,7],[241,10,241,11],[241,14,241,15],[2,1,2,2],[3,1,3,2],[4,1,4,2],[11,1,11,2],[12,1,12,2],[174,1,174,2],[29,1,29,2],[28,1,28,2],[27,1,27,2],[26,1,26,2],[25,1,25,2],[24,1,24,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2]]}
[]
[null,"By obtaining this model you are deemed to have read and agreed to our Terms of Use. Visit our website for details: https://www.gutenbergresearch.com/terms-of-use.html"]
[null,"Blue cells = Contributor estimates"]
[null,"Purple cells = Company guidance (updated 7/25/2019)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GR"]
[null,"Orange cells = Consensus estimates (updated  7/25/2019)"]
[null,"Implied P/E 12-month target value",{"$f":"C373","v":102.63050075872647}]
[null,"Implied DCF 12-month target value",{"$f":"C407","v":109.33744850558674}]
[null,"Implied average target value",{"$f":"(0.5*C6)+(0.5*C7)","v":105.9839746321566}]
[]
[null,"Base Case"]
[]
[null,"Nike Income Statement",null,"Aug-14","Nov-14","Feb-15","May-15","May-15","Aug-15","Nov-15","Feb-16","May-16","May-16","Aug-16","Nov-16","Feb-17","May-17","May-17","Aug-17","Nov-17","Feb-18","May-18","May-18","Aug-18","Nov-18","Feb-19","May-19","May-19","Aug-19","Nov-19","Feb-20","May-20","May-20","Aug-20","Nov-20","Feb-21","May-21","May-21","Aug-22","Nov-22","Feb-22","May-22","May-22"]
[null,"(Dollars in millions, except per share data)",null,"F1Q15","F2Q15","F3Q15","F4Q15","FY 2015","F1Q16","F2Q16","F3Q16","F4Q16","FY 2016","F1Q17","F2Q17","F3Q17","F4Q17","FY 2017","F1Q18","F2Q18","F3Q18","F4Q18","FY 2018 ","F1Q19","F2Q19","F3Q19","F4Q19","FY 2019 ","F1Q20E","F2Q20E","F3Q20E","F4Q20E","FY 2020 E","F1Q21E","F2Q21E","F3Q21E","F4Q21E","FY 2021 E","F1Q22E","F2Q22E","F3Q22E","F4Q22E","FY 2022 E"]
[null,"Revenues",null,7982,7380,7460,7779,{"$f":"SUM(D14:G14)","v":30601},8414,7686,8032,8244,{"$f":"SUM(I14:L14)","v":32376},9061,8180,8432,8677,{"$f":"SUM(N14:Q14)","v":34350},9070,8554,8984,9789,{"$f":"SUM(S14:V14)","v":36397},9948,9374,9611,10184,{"$f":"SUM(X14:AA14)","v":39117},{"$f":"AC41+AC51+AC61+AC71+AC75+AC80+AC85","v":10306.583170489594},{"$f":"AD41+AD51+AD61+AD71+AD75+AD80+AD85","v":10104.73309934122},{"$f":"AE41+AE51+AE61+AE71+AE75+AE80+AE85","v":10493.804663225559},11003.599999999999,{"$f":"SUM(AC14:AF14)","v":41908.720933056371},{"$f":"AH41+AH51+AH61+AH71+AH75+AH80+AH85","v":11137.755296297402},{"$f":"AI41+AI51+AI61+AI71+AI75+AI80+AI85","v":10912.970527114692},{"$f":"AJ41+AJ51+AJ61+AJ71+AJ75+AJ80+AJ85","v":11348.767966503145},11922.039599999998,{"$f":"SUM(AH14:AK14)","v":45321.533389915239},{"$f":"AM41+AM51+AM61+AM71+AM75+AM80+AM85","v":12069.481662232321},{"$f":"AN41+AN51+AN61+AN71+AN75+AN80+AN85","v":11818.369654427795},{"$f":"AO41+AO51+AO61+AO71+AO75+AO80+AO85","v":12307.828579939103},12954.142009999998,{"$f":"SUM(AM14:AP14)","v":49149.821906599216}]
[null,"Cost of sales",null,4261,4053,4034,4186,{"$f":"SUM(D15:G15)","v":16534},4419,4185,4343,4458,{"$f":"SUM(I15:L15)","v":17405},4938,4564,4682,4854,{"$f":"SUM(N15:Q15)","v":19038},5108,4876,5046,5411,{"$f":"SUM(S15:V15)","v":20441},5551,5269,5272,5551,{"$f":"SUM(X15:AA15)","v":21643},{"$f":"AC14-(AC14*AC92)","v":5977.8182388839641},{"$f":"AD14-(AD14*AD92)","v":5860.7451976179073},{"$f":"AE14-(AE14*AE92)","v":6086.4067046708242},6382.0879999999997,{"$f":"SUM(AC15:AF15)","v":24307.058141172693},{"$f":"AH14-(AH14*AH92)","v":6459.8980718524936},{"$f":"AI14-(AI14*AI92)","v":6329.5229057265215},{"$f":"AJ14-(AJ14*AJ92)","v":6582.285420571824},{"$f":"AK14-(AK14*AK92)","v":6914.7829679999995},{"$f":"SUM(AH15:AK15)","v":26286.489366150839},{"$f":"AM14-(AM14*AM92)","v":7000.299364094747},{"$f":"AN14-(AN14*AN92)","v":6854.6543995681213},{"$f":"AO14-(AO14*AO92)","v":7138.5405763646804},{"$f":"AP14-(AP14*AP92)","v":7513.4023657999987},{"$f":"SUM(AM15:AP15)","v":28506.896705827545}]
[null,"Gross Profit",null,{"$f":"D14-D15","v":3721},3327,3426,3593,{"$f":"H14-H15","v":14067},{"$f":"I14-I15","v":3995},{"$f":"J14-J15","v":3501},{"$f":"K14-K15","v":3689},{"$f":"L14-L15","v":3786},{"$f":"M14-M15","v":14971},{"$f":"N14-N15","v":4123},{"$f":"O14-O15","v":3616},{"$f":"P14-P15","v":3750},{"$f":"Q14-Q15","v":3823},{"$f":"R14-R15","v":15312},{"$f":"S14-S15","v":3962},3678,3938,4378,{"$f":"W14-W15","v":15956},{"$f":"X14-X15","v":4397},4105,4339,{"$f":"AA14-AA15","v":4633},{"$f":"AB14-AB15","v":17474},{"$f":"AC14-AC15","v":4328.7649316056295},{"$f":"AD14-AD15","v":4243.9879017233125},4407.3979585547349,4621.5119999999988,{"$f":"AG14-AG15","v":17601.662791883678},{"$f":"AH14-AH15","v":4677.8572244449088},4583.4476213881708,4766.4825459313206,5007.2566319999987,{"$f":"AL14-AL15","v":19035.0440237644},{"$f":"AM14-AM15","v":5069.1822981375744},4963.7152548596741,5169.2880035744229,5440.739644199999,{"$f":"AQ14-AQ15","v":20642.925200771671}]
[null,"Demand creation expense",null,897,766,731,819,{"$f":"SUM(D17:G17)","v":3213},832,769,804,873,{"$f":"SUM(I17:L17)","v":3278},1041,762,749,789,{"$f":"SUM(N17:Q17)","v":3341},855,877,862,983,{"$f":"SUM(S17:V17)","v":3577},964,910,865,1014,{"$f":"SUM(X17:AA17)","v":3753},{"$f":"AC$19*$C$334","v":738.83699413762542},{"$f":"AD$19*$C$334","v":739.55039157628414},{"$f":"AE$19*$C$334","v":740.89786787612024},{"$f":"AF$19*$C$334","v":814.1795999999996},{"$f":"SUM(AC17:AF17)","v":3033.4648535900296},{"$f":"AH$19*$C$334","v":768.75919066670633},{"$f":"AI$19*$C$334","v":768.64693897612904},{"$f":"AJ$19*$C$334","v":771.67654679411316},{"$f":"AK$19*$C$334","v":847.2434255999998},{"$f":"SUM(AH17:AK17)","v":3156.3261020369482},{"$f":"AM$19*$C$334","v":802.30133984036343},{"$f":"AN$19*$C$334","v":801.24130755940075},{"$f":"AO$19*$C$334","v":806.20272887780777},{"$f":"AP$19*$C$334","v":884.39911235999989},{"$f":"SUM(AM17:AP17)","v":3294.1444886375716}]
[null,"Operating overhead expense",null,1583,1672,1648,1776,{"$f":"SUM(D18:G18)","v":6679},1745,1791,1762,1893,{"$f":"SUM(I18:L18)","v":7191},1856,1743,1747,1876,{"$f":"SUM(N18:Q18)","v":7222},2001,1891,1905,2137,{"$f":"SUM(S18:V18)","v":7934},2099,2232,2226,2392,{"$f":"SUM(X18:AA18)","v":8949},{"$f":"AC$19*$C$335","v":1723.952986321126},{"$f":"AD$19*$C$335","v":1725.6175803446631},{"$f":"AE$19*$C$335","v":1728.7616917109472},{"$f":"AF$19*$C$335","v":1899.7523999999992},{"$f":"SUM(AC18:AF18)","v":7078.0846583767361},{"$f":"AH$19*$C$335","v":1793.7714448889813},{"$f":"AI$19*$C$335","v":1793.5095242776342},{"$f":"AJ$19*$C$335","v":1800.578609186264},{"$f":"AK$19*$C$335","v":1976.9013263999993},{"$f":"SUM(AH18:AK18)","v":7364.7609047528786},{"$f":"AM$19*$C$335","v":1872.0364596275144},{"$f":"AN$19*$C$335","v":1869.5630509719349},{"$f":"AO$19*$C$335","v":1881.1397007148846},{"$f":"AP$19*$C$335","v":2063.5979288399999},{"$f":"SUM(AM18:AP18)","v":7686.3371401543336}]
[null,"Total selling and administrative expense",null,{"$f":"SUM(D17:D18)","v":2480},2438,2379,2595,9892,2577,{"$f":"SUM(J17:J18)","v":2560},2566,2766,{"$f":"SUM(M17:M18)","v":10469},2897,2505,2496,2665,10563,2856,2768,2767,3120,11511,3063,3142,3091,3406,12702,{"$f":"AC16-AC20","v":2462.7899804587514},{"$f":"AD16-AD20","v":2465.1679719209474},{"$f":"AE16-AE20","v":2469.6595595870676},2713.9319999999989,{"$f":"SUM(AC19:AF19)","v":10111.549511966765},{"$f":"AH16-AH20","v":2562.5306355556877},{"$f":"AI16-AI20","v":2562.1564632537634},{"$f":"AJ16-AJ20","v":2572.2551559803774},{"$f":"AK16-AK20","v":2824.1447519999992},{"$f":"SUM(AH19:AK19)","v":10521.087006789829},{"$f":"AM16-AM20","v":2674.3377994678781},{"$f":"AN16-AN20","v":2670.8043585313358},{"$f":"AO16-AO20","v":2687.3424295926925},{"$f":"AP16-AP20","v":2947.9970411999998},{"$f":"SUM(AM19:AP19)","v":10980.481628791906}]
[null,"Operating Income",null,{"$f":"D16-D19","v":1241},{"$f":"E16-E19","v":889},1047,998,4175,1418,941,1123,1020,{"$f":"M16-M19","v":4502},{"$f":"N16-N19","v":1226},1111,1254,1158,4749,{"$f":"S16-S19","v":1106},{"$f":"T16-T19","v":910},1171,1258,4445,{"$f":"X16-X19","v":1334},{"$f":"Y16-Y19","v":963},1248,1227,4772,{"$f":"SUM(AC42,AC52,AC62,AC72,AC77,AC82,AC87)","v":1865.9749511468781},{"$f":"SUM(AD42,AD52,AD62,AD72,AD77,AD82,AD87)","v":1778.8199298023651},{"$f":"SUM(AE42,AE52,AE62,AE72,AE77,AE82,AE87)","v":1937.7383989676673},1907.58,7490.11327991691,{"$f":"SUM(AH42,AH52,AH62,AH72,AH77,AH82,AH87)","v":2115.3265888892211},{"$f":"SUM(AI42,AI52,AI62,AI72,AI77,AI82,AI87)","v":2021.2911581344074},{"$f":"SUM(AJ42,AJ52,AJ62,AJ72,AJ77,AJ82,AJ87)","v":2194.2273899509432},2183.1118799999995,8513.9570169745712,{"$f":"SUM(AM42,AM52,AM62,AM72,AM77,AM82,AM87)","v":2394.8444986696963},{"$f":"SUM(AN42,AN52,AN62,AN72,AN77,AN82,AN87)","v":2292.9108963283384},{"$f":"SUM(AO42,AO52,AO62,AO72,AO77,AO82,AO87)","v":2481.9455739817304},2492.7426029999992,9662.4435719797639]
[null,"Interest expense/(income)",null,9,9,6,4,{"$f":"SUM(D21:G21)","v":28},4,5,5,5,{"$f":"SUM(I21:L21)","v":19},7,15,19,18,{"$f":"SUM(N21:Q21)","v":59},16,13,13,12,{"$f":"SUM(S21:V21)","v":54},11,14,12,12,{"$f":"SUM(X21:AA21)","v":49},{"$f":"AC95*(AVERAGE((AC121+AC127),(AA121+AA127)))","v":10.990498128419233},{"$f":"AD95*(AVERAGE((AD121+AD127),(AB121+AB127)))","v":13.989920806335494},{"$f":"AE95*(AVERAGE((AE121+AE127),(AC121+AC127)))","v":11.994814921503673},11.998271142486674,{"$f":"SUM(AC21:AF21)","v":48.973504998745071},{"$f":"AH95*(AVERAGE((AH121+AH127),(AF121+AF127)))","v":10.990498128419233},{"$f":"AI95*(AVERAGE((AI121+AI127),(AG121+AG127)))","v":13.989920806335494},{"$f":"AJ95*(AVERAGE((AJ121+AJ127),(AH121+AH127)))","v":11.994814921503673},{"$f":"AK95*(AVERAGE((AK121+AK127),(AI121+AI127)))","v":11.998271142486674},{"$f":"SUM(AH21:AK21)","v":48.973504998745071},{"$f":"AM95*(AVERAGE((AM121+AM127),(AK121+AK127)))","v":10.990498128419233},{"$f":"AN95*(AVERAGE((AN121+AN127),(AL121+AL127)))","v":13.989920806335494},{"$f":"AO95*(AVERAGE((AO121+AO127),(AM121+AM127)))","v":11.994814921503673},{"$f":"AP95*(AVERAGE((AP121+AP127),(AN121+AN127)))","v":11.998271142486674},{"$f":"SUM(AM21:AP21)","v":48.973504998745071}]
[null,"Other expense/(income)",null,3,2,-5,-58,{"$f":"SUM(D22:G22)","v":-58},-31,-34,-17,-58,{"$f":"SUM(I22:L22)","v":-140},-62,-18,-88,-28,{"$f":"SUM(N22:Q22)","v":-196},18,18,-1,31,{"$f":"SUM(S22:V22)","v":66},53,-48,-55,-28,{"$f":"SUM(X22:AA22)","v":-78},{"$f":"AC14*AC96","v":0},{"$f":"AD14*AD96","v":0},{"$f":"AE14*AE96","v":0},0,{"$f":"SUM(AC22:AF22)","v":0},{"$f":"AH14*AH96","v":0},{"$f":"AI14*AI96","v":0},{"$f":"AJ14*AJ96","v":0},0,{"$f":"SUM(AH22:AK22)","v":0},{"$f":"AM14*AM96","v":0},{"$f":"AN14*AN96","v":0},{"$f":"AO14*AO96","v":0},0,{"$f":"SUM(AM22:AP22)","v":0}]
[null,"Income before income taxes ",null,{"$f":"D20-D21-D22","v":1229},{"$f":"E20-E21-E22","v":878},1046,1052,4205,1445,970,1135,{"$f":"L20-L21-L22","v":1073},{"$f":"M20-M21-M22","v":4623},{"$f":"N20-N21-N22","v":1281},1114,1323,1168,4886,{"$f":"S20-S21-S22","v":1072},{"$f":"T20-T21-T22","v":879},1159,1215,4325,{"$f":"X20-X21-X22","v":1270},{"$f":"Y20-Y21-Y22","v":997},1291,1243,4801,1854.9844530184589,{"$f":"AD20-AD21-AD22","v":1764.8300089960296},1925.7435840461637,1895.5817288575133,7441.1397749181651,{"$f":"AH20-AH21-AH22","v":2104.3360907608017},2007.3012373280719,2182.2325750294394,2171.1136088575126,{"$f":"AL20-AL21-AL22","v":8464.9835119758263},2383.8540005412769,2278.9209755220027,2469.9507590602266,2480.7443318575124,{"$f":"AQ20-AQ21-AQ22","v":9613.470066981019}]
[null,"Provisions for income tax",null,267,223,255,187,{"$f":"SUM(D24:G24)","v":932},266,185,185,227,{"$f":"SUM(I24:L24)","v":863},32,272,182,160,{"$f":"SUM(N24:Q24)","v":646},122,112,2080,78,{"$f":"SUM(S24:V24)","v":2392},178,150,190,254,{"$f":"SUM(X24:AA24)","v":772},{"$f":"AC23*AC97","v":333.89720154332258},{"$f":"AD23*AD97","v":317.66940161928534},{"$f":"AE23*AE97","v":346.63384512830947},341.2047111943524,{"$f":"SUM(AC24:AF24)","v":1339.4051594852699},{"$f":"AH23*AH97","v":378.78049633694428},{"$f":"AI23*AI97","v":361.31422271905291},{"$f":"AJ23*AJ97","v":392.80186350529908},{"$f":"AK23*AK97","v":390.80044959435224},{"$f":"SUM(AH24:AK24)","v":1523.6970321556487},{"$f":"AM23*AM97","v":429.09372009742981},{"$f":"AN23*AN97","v":410.20577559396048},{"$f":"AO23*AO97","v":444.59113663084077},{"$f":"AP23*AP97","v":446.53397973435222},{"$f":"SUM(AM24:AP24)","v":1730.4246120565833}]
[null,"Net income",null,{"$f":"D23-D24","v":962},655,791,865,{"$f":"H23-H24","v":3273},1179,785,950,846,{"$f":"M23-M24","v":3760},1249,842,1141,1008,4240,{"$f":"S23-S24","v":950},767,-921,1137,1933,1092,847,1101,989,4029,{"$f":"AC23-AC24","v":1521.0872514751363},{"$f":"AD23-AD24","v":1447.1606073767443},{"$f":"AE23-AE24","v":1579.1097389178542},1554.377017663161,{"$f":"AG23-AG24","v":6101.7346154328952},{"$f":"AH23-AH24","v":1725.5555944238574},{"$f":"AI23-AI24","v":1645.9870146090191},{"$f":"AJ23-AJ24","v":1789.4307115241404},{"$f":"AK23-AK24","v":1780.3131592631603},{"$f":"AL23-AL24","v":6941.2864798201772},{"$f":"AM23-AM24","v":1954.760280443847},{"$f":"AN23-AN24","v":1868.7151999280422},{"$f":"AO23-AO24","v":2025.3596224293858},{"$f":"AP23-AP24","v":2034.2103521231602},{"$f":"AQ23-AQ24","v":7883.0454549244359}]
[null,"Basic shares outstanding",null,864.9,863.1,861.4,857.5,{"$f":"AVERAGE(D26:G26)","v":861.72500000000002},854.5,853.3,1693.8,1682.4,{"$f":"AVERAGE(I26:L26)","v":1271},1665.3333333333333,1659.1,1653.1,1646.9,{"$f":"AVERAGE(N26:Q26)","v":1656.1083333333331},1665.3333333333333,1627,1623.5,1605.7,{"$f":"AVERAGE(S26:V26)","v":1630.3833333333332},1665.3333333333333,1581.4,1572.8,1570.2,{"$f":"AVERAGE(X26:AA26)","v":1597.4333333333334},{"$f":"AA26*(1+AC98)-AC102","v":1636.493319139892},{"$f":"AB26*(1+AD98)-AD102","v":1519.7937913839842},{"$f":"AC26*(1+AE98)-AE102","v":1633.3269163764915},1522.6420265831739,{"$f":"AVERAGE(AC26:AF26)","v":1578.0640133708855},{"$f":"AF26*(1+AH98)-AH102","v":1586.8561199086746},{"$f":"AG26*(1+AI98)-AI102","v":1501.3373107813304},{"$f":"AH26*(1+AJ98)-AJ102","v":1583.7143119365023},{"$f":"AI26*(1+AK98)-AK102","v":1504.1223510380516},{"$f":"AVERAGE(AH26:AK26)","v":1544.0075234161395},{"$f":"AK26*(1+AM98)-AM102","v":1567.5267675690834},{"$f":"AL26*(1+AN98)-AN102","v":1468.88583868717},{"$f":"AM26*(1+AO98)-AO102","v":1564.3945371192679},{"$f":"AN26*(1+AP98)-AP102","v":1471.5597651862818},{"$f":"AVERAGE(AM26:AP26)","v":1518.0917271404508}]
[null,"Diluted shares outstanding ",null,886.2,884.8,883.8,879.8,{"$f":"AVERAGE(D27:G27)","v":883.65000000000009},877.3,875.7,1737.3,1723.1,{"$f":"AVERAGE(I27:L27)","v":1303.3499999999999},1710.9589041095892,1693.2,1686.3,1678.6,{"$f":"AVERAGE(N27:Q27)","v":1692.2647260273975},1710.9589041095892,1660.9,1623.5,1641.2,{"$f":"AVERAGE(S27:V27)","v":1659.1397260273973},1710.9589041095892,1620.7,1609.6,1607.5,{"$f":"AVERAGE(X27:AA27)","v":1637.1897260273972},{"$f":"AA27*(1+AC99)-AC102","v":1683.821539072552},{"$f":"AB27*(1+AD99)-AD102","v":1553.6812385353066},{"$f":"AC27*(1+AE99)-AE102","v":1678.0545490962584},1557.0065082167048,{"$f":"AVERAGE(AC27:AF27)","v":1618.1409587302055},{"$f":"AF27*(1+AH99)-AH102","v":1630.8567065823888},{"$f":"AG27*(1+AI99)-AI102","v":1535.5766890557197},{"$f":"AH27*(1+AJ99)-AJ102","v":1625.1970243845262},{"$f":"AI27*(1+AK99)-AK102","v":1538.8357621426017},{"$f":"AVERAGE(AH27:AK27)","v":1582.6165455413093},{"$f":"AK27*(1+AM99)-AM102","v":1611.7966161024797},{"$f":"AL27*(1+AN99)-AN102","v":1501.8131658692889},{"$f":"AM27*(1+AO99)-AO102","v":1606.1755500177987},{"$f":"AN27*(1+AP99)-AP102","v":1504.9487876514954},{"$f":"AVERAGE(AM27:AP27)","v":1556.1835299102659}]
[null,"Basic EPS",null,{"$f":"D25/D26","v":1.1122673141403632},0.75889236473178079,0.91827257952170882,1.0087463556851313,3.7981954799965183,{"$f":"I25/I26","v":1.379754242246928},0.91995781085198647,0.56086905183610813,0.50285306704707555,2.9583005507474431,0.75,0.50750406847085772,0.69021837759361204,0.61205901997692636,2.5602189872844474,0.57045636509207365,0.471419791026429,-0.56729288574068371,0.70810238525253777,1.1856107459390941,0.65572457966373099,0.53560136587833562,0.70002543234994918,0.62985606929053617,2.5221709826179497,0.92947965853877679,{"$f":"AD25/AD26","v":0.95220852696003111},0.96680567930704453,1.0208420564557783,3.8665951214482392,{"$f":"AH25/AH26","v":1.0874051987291482},1.0963472384180006,1.1298948920503826,1.1836225676950409,4.495629959407502,{"$f":"AM25/AM26","v":1.2470347051714366},1.2721990713711444,1.2946603777835708,1.3823498034180444,5.1927332940370556]
[null,"Diluted EPS",null,{"$f":"D25/D27","v":1.0855337395621756},0.74028028933092227,0.89499886852229016,0.98317799499886338,3.7039551858767608,{"$f":"I25/I27","v":1.3438960446825488},0.89642571656960146,0.5468255338744028,{"$f":"L25/L27","v":0.49097556729150954},2.8848735949668165,0.73,0.49728325064965745,0.67662930676629307,0.60050041701417856,2.5055181584700565,{"$f":"S25/S27","v":0.555244195356285},0.46179782045878737,-0.56729288574068371,0.69278576651230805,1.1650616097465925,0.63823859087269807,0.52261368544456099,0.68402087475149109,0.61524105754276825,2.4609243119160507,0.90335419531035954,{"$f":"AD25/AD27","v":0.93143984202384922},0.94103599895981194,0.99831118846346034,3.7708300890060125,{"$f":"AH25/AH27","v":1.0580669579732231},1.071901537930479,1.1010546319464316,1.1569221375413949,{"$f":"AL25/AL27","v":4.3859559660081899},1.2127834622030014,1.2443060444515286,1.2609827253359336,1.351680780644761,{"$f":"AQ25/AQ27","v":5.0656270956543255}]
[null,"Dividends per share",null,0.24,0.28000000000000003,0.28000000000000003,0.28000000000000003,{"$f":"SUM(D30:G30)","v":1.08},0.28000000000000003,0.32,0.16,0.16,{"$f":"SUM(I30:L30)","v":0.92000000000000015},0.16,0.18,0.18,0.18,{"$f":"SUM(N30:Q30)","v":0.7},0.18,0.2,0.2,0.2,{"$f":"SUM(S30:V30)","v":0.78},0.2,0.22,0.22,0.22,{"$f":"SUM(X30:AA30)","v":0.86},{"$f":"AA30*((1+$C$401)^(1/4))","v":0.22109184494610484},{"$f":"AC30*((1+$C$401)^(1/4))","v":0.22218910864396574},{"$f":"AD30*((1+$C$401)^(1/4))","v":0.22329181798647688},{"$f":"AE30*((1+$C$401)^(1/4))","v":0.22440000000000004},{"$f":"SUM(AC30:AF30)","v":0.89097277157654753},{"$f":"AF30*((1+$C$401)^(1/4))","v":0.22551368184502699},{"$f":"AH30*((1+$C$401)^(1/4))","v":0.22663289081684512},{"$f":"AI30*((1+$C$401)^(1/4))","v":0.22775765434620651},{"$f":"AJ30*((1+$C$401)^(1/4))","v":0.22888800000000015},{"$f":"SUM(AH30:AK30)","v":0.90879222700807882},{"$f":"AK30*((1+$C$401)^(1/4))","v":0.23002395548192761},{"$f":"AM30*((1+$C$401)^(1/4))","v":0.23116554863318209},{"$f":"AN30*((1+$C$401)^(1/4))","v":0.23231280743313068},{"$f":"AO30*((1+$C$401)^(1/4))","v":0.23346576000000019},{"$f":"SUM(AM30:AP30)","v":0.92696807154824057}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((X14-(X41+X51+X61+X71+X75+X80+X85)),0)","v":0},0,0,0,0,{"$f":"ROUND((AC14-(AC41+AC51+AC61+AC71+AC75+AC80+AC85)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Segment Data & Income Statement Ratios ",null,"Aug-14","Nov-14","Feb-15","May-15","May-15","Aug-15","Nov-15","Feb-16","May-16","May-16","Aug-16","Nov-16","Feb-17","May-17","May-17","Aug-17","Nov-17","Feb-18","May-18","May-18","Aug-18","Nov-18","Feb-19","May-19","May-19","Aug-19","Nov-19","Feb-20","May-20","May-20","Aug-20","Nov-20","Feb-21","May-21","May-21","Aug-22","Nov-22","Feb-22","May-22","May-22"]
[null,null,null,"F1Q15","F2Q15","F3Q15","F4Q15","FY 2015","F1Q16","F2Q16","F3Q16","F4Q16","FY 2016","F1Q17","F2Q17","F3Q17","F4Q17","FY 2017","F1Q18","F2Q18","F3Q18","F4Q18","FY 2018 ","F1Q19","F2Q19","F3Q19","F4Q19","FY 2019 ","F1Q20E","F2Q20E","F3Q20E","F4Q20E","FY 2020 E","F1Q21E","F2Q21E","F3Q21E","F4Q21E","FY 2021 E","F1Q22E","F2Q22E","F3Q22E","F4Q22E","FY 2022 E"]
[null,"Segment Details"]
[null,"North America - Footwear",null,2183,1925,2081,2317,{"$f":"SUM(D35:G35)","v":8506},2366,2162,2404,2367,{"$f":"SUM(I35:L35)","v":9299},2518,2219,2490,2457,{"$f":"SUM(N35:Q35)","v":9684},2434,2070,2293,2525,{"$f":"SUM(S35:V35)","v":9322},2555,2245,2509,2736,{"$f":"SUM(X35:AA35)","v":10045},{"$f":"AA35*(1+AC36)","v":2752.7372225071758},{"$f":"AC35*(1+AD36)","v":2719.3645433333713},{"$f":"AD35*(1+AE36)","v":2786.5194590233264},{"$f":"AE35*(1+AF36)","v":2872.7999999999997},{"$f":"SUM(AC35:AF35)","v":11131.421224863872},{"$f":"AF35*(1+AH36)","v":2890.3740836325342},{"$f":"AH35*(1+AI36)","v":2855.3327705000393},{"$f":"AI35*(1+AJ36)","v":2925.8454319744924},{"$f":"AJ35*(1+AK36)","v":3016.4399999999996},{"$f":"SUM(AH35:AK35)","v":11687.992286107066},{"$f":"AK35*(1+AM36)","v":3034.8927878141608},{"$f":"AM35*(1+AN36)","v":2998.0994090250415},{"$f":"AN35*(1+AO36)","v":3072.1377035732171},{"$f":"AO35*(1+AP36)","v":3167.2619999999997},{"$f":"SUM(AM35:AP35)","v":12272.391900412418}]
[null,"    Footwear growth rate (QoQ)",null,null,{"$f":"E35/D35-1","v":-0.11818598259276225},{"$f":"F35/E35-1","v":8.1038961038961022E-2},{"$f":"G35/F35-1","v":0.1134070158577607},null,{"$f":"I35/G35-1","v":2.114803625377637E-2},{"$f":"J35/I35-1","v":-8.6221470836855496E-2},{"$f":"K35/J35-1","v":0.11193339500462529},{"$f":"L35/K35-1","v":-1.5391014975041584E-2},{"$f":"M35/H35-1","v":9.3228309428638578E-2},{"$f":"N35/L35-1","v":6.3793831854668248E-2},{"$f":"O35/N35-1","v":-0.11874503574265294},{"$f":"P35/O35-1","v":0.12212708427219465},{"$f":"Q35/P35-1","v":-1.3253012048192736E-2},{"$f":"R35/M35-1","v":4.1402301322722934E-2},{"$f":"S35/Q35-1","v":-9.3610093610093648E-3},{"$f":"T35/S35-1","v":-0.14954806902218565},{"$f":"U35/T35-1","v":0.10772946859903376},{"$f":"V35/U35-1","v":0.10117749672917564},{"$f":"W35/R35-1","v":-3.7381247418422192E-2},{"$f":"X35/V35-1","v":1.1881188118811892E-2},{"$f":"Y35/X35-1","v":-0.12133072407045009},{"$f":"Z35/Y35-1","v":0.1175946547884188},{"$f":"AA35/Z35-1","v":9.047429254683137E-2},{"$f":"AB35/W35-1","v":7.755846384895948E-2},{"$f":"(1+$C$339)^(1/8)-1","v":6.1174058871256154E-3},{"$f":"(1+$C$339)^(1/-4)-1","v":-1.212345257692593E-2},{"$f":"(1+$C$339)^(1/2)-1","v":2.4695076595959931E-2},{"$f":"(1+$C$339)^(1/1.6)-1","v":3.0963552290036667E-2},{"$f":"AG35/AB35-1","v":0.10815542308251591},{"$f":"(1+$C$339)^(1/8)-1","v":6.1174058871256154E-3},{"$f":"(1+$C$339)^(1/-4)-1","v":-1.212345257692593E-2},{"$f":"(1+$C$339)^(1/2)-1","v":2.4695076595959931E-2},{"$f":"(1+$C$339)^(1/1.6)-1","v":3.0963552290036667E-2},{"$f":"AL35/AG35-1","v":5.0000000000000044E-2},{"$f":"(1+$C$339)^(1/8)-1","v":6.1174058871256154E-3},{"$f":"(1+$C$339)^(1/-4)-1","v":-1.212345257692593E-2},{"$f":"(1+$C$339)^(1/2)-1","v":2.4695076595959931E-2},{"$f":"(1+$C$339)^(1/1.6)-1","v":3.0963552290036667E-2},{"$f":"AQ35/AL35-1","v":4.9999999999999822E-2}]
[null,"North America - Apparel",null,1105,1131,987,1187,{"$f":"SUM(D37:G37)","v":4410},1247,1221,1115,1163,{"$f":"SUM(I37:L37)","v":4746},1317,1273,1154,1142,{"$f":"SUM(N37:Q37)","v":4886},1299,1279,1153,1207,{"$f":"SUM(S37:V37)","v":4938},1407,1405,1173,1275,{"$f":"SUM(X37:AA37)","v":5260},{"$f":"AA37*(1+AC38)","v":1281.2661487845401},{"$f":"AC37*(1+AD38)","v":1268.7644963867438},{"$f":"AD37*(1+AE38)","v":1293.8909850459459},{"$f":"AE37*(1+AF38)","v":1326},{"$f":"SUM(AC37:AF37)","v":5169.9216302172299},{"$f":"AF37*(1+AH38)","v":1332.5167947359216},{"$f":"AH37*(1+AI38)","v":1319.5150762422136},{"$f":"AI37*(1+AJ38)","v":1345.6466244477838},{"$f":"AJ37*(1+AK38)","v":1379.04},{"$f":"SUM(AH37:AK37)","v":5376.7184954259192},{"$f":"AK37*(1+AM38)","v":1385.8174665253584},{"$f":"AM37*(1+AN38)","v":1372.2956792919019},{"$f":"AN37*(1+AO38)","v":1399.4724894256949},{"$f":"AO37*(1+AP38)","v":1434.2015999999999},{"$f":"SUM(AM37:AP37)","v":5591.7872352429549}]
[null,"   Apparel growth rate (QoQ)",null,null,{"$f":"E37/D37-1","v":2.3529411764705799E-2},{"$f":"F37/E37-1","v":-0.12732095490716178},{"$f":"G37/F37-1","v":0.20263424518743678},null,{"$f":"I37/G37-1","v":5.0547598989048037E-2},{"$f":"J37/I37-1","v":-2.0850040096230926E-2},{"$f":"K37/J37-1","v":-8.6814086814086866E-2},{"$f":"L37/K37-1","v":4.3049327354260036E-2},{"$f":"M37/H37-1","v":7.6190476190476142E-2},{"$f":"N37/L37-1","v":0.13241616509028376},{"$f":"O37/N37-1","v":-3.3409263477600648E-2},{"$f":"P37/O37-1","v":-9.3479968578161876E-2},{"$f":"Q37/P37-1","v":-1.0398613518197597E-2},{"$f":"R37/M37-1","v":2.9498525073746285E-2},{"$f":"S37/Q37-1","v":0.13747810858143605},{"$f":"T37/S37-1","v":-1.5396458814472713E-2},{"$f":"U37/T37-1","v":-9.8514464425332293E-2},{"$f":"V37/U37-1","v":4.6834345186470117E-2},{"$f":"W37/R37-1","v":1.0642652476463343E-2},{"$f":"X37/V37-1","v":0.16570008285004145},{"$f":"Y37/X37-1","v":-1.421464108031234E-3},{"$f":"Z37/Y37-1","v":-0.16512455516014235},{"$f":"AA37/Z37-1","v":8.6956521739130377E-2},{"$f":"AB37/W37-1","v":6.5208586472256025E-2},{"$f":"(1+$C$340)^(1/8)-1","v":4.914626497678487E-3},{"$f":"(1+$C$340)^(1/-4)-1","v":-9.7572642574346169E-3},{"$f":"(1+$C$340)^(1/2)-1","v":1.9803902718557032E-2},{"$f":"(1+$C$340)^(1/1.6)-1","v":2.48158580012936E-2},{"$f":"AG37/AB37-1","v":-1.7125165357941063E-2},{"$f":"(1+$C$340)^(1/8)-1","v":4.914626497678487E-3},{"$f":"(1+$C$340)^(1/-4)-1","v":-9.7572642574346169E-3},{"$f":"(1+$C$340)^(1/2)-1","v":1.9803902718557032E-2},{"$f":"(1+$C$340)^(1/1.6)-1","v":2.48158580012936E-2},{"$f":"AL37/AG37-1","v":4.0000000000000036E-2},{"$f":"(1+$C$340)^(1/8)-1","v":4.914626497678487E-3},{"$f":"(1+$C$340)^(1/-4)-1","v":-9.7572642574346169E-3},{"$f":"(1+$C$340)^(1/2)-1","v":1.9803902718557032E-2},{"$f":"(1+$C$340)^(1/1.6)-1","v":2.48158580012936E-2},{"$f":"AQ37/AL37-1","v":3.9999999999999813E-2}]
[null,"North America - Equipment",null,225,185,186,228,824,186,164,164,205,719,196,158,138,154,646,191,136,125,143,595,183,132,128,154,{"$f":"SUM(X39:AA39)","v":597},{"$f":"AA39*(1+AC40)","v":154.38167276328528},{"$f":"AC39*(1+AD40)","v":153.61927083381161},{"$f":"AD39*(1+AE40)","v":155.1478584413662},{"$f":"AE39*(1+AF40)","v":157.08000000000001},620.22880203846319,{"$f":"AF39*(1+AH40)","v":157.469306218551},{"$f":"AH39*(1+AI40)","v":156.69165625048785},{"$f":"AI39*(1+AJ40)","v":158.25081561019354},{"$f":"AJ39*(1+AK40)","v":160.22160000000002},{"$f":"SUM(AH39:AK39)","v":632.63337807923244},{"$f":"AK39*(1+AM40)","v":160.618692342922},{"$f":"AM39*(1+AN40)","v":159.8254893754976},{"$f":"AN39*(1+AO40)","v":161.41583192239739},{"$f":"AO39*(1+AP40)","v":163.42603200000002},{"$f":"SUM(AM39:AP39)","v":645.28604564081706}]
[null,"    Equipment growth rate (QoQ)",null,null,{"$f":"E39/D39-1","v":-0.17777777777777781},{"$f":"F39/E39-1","v":5.4054054054053502E-3},{"$f":"G39/F39-1","v":0.22580645161290325},null,{"$f":"I39/G39-1","v":-0.18421052631578949},{"$f":"J39/I39-1","v":-0.11827956989247312},{"$f":"K39/J39-1","v":0},{"$f":"L39/K39-1","v":0.25},{"$f":"M39/H39-1","v":-0.12742718446601942},{"$f":"N39/L39-1","v":-4.3902439024390283E-2},{"$f":"O39/N39-1","v":-0.19387755102040816},{"$f":"P39/O39-1","v":-0.12658227848101267},{"$f":"Q39/P39-1","v":0.11594202898550732},{"$f":"R39/M39-1","v":-0.10152990264255912},{"$f":"S39/Q39-1","v":0.24025974025974017},{"$f":"T39/S39-1","v":-0.2879581151832461},{"$f":"U39/T39-1","v":-8.0882352941176516E-2},{"$f":"V39/U39-1","v":0.14399999999999991},{"$f":"W39/R39-1","v":-7.8947368421052655E-2},{"$f":"X39/V39-1","v":0.2797202797202798},{"$f":"Y39/X39-1","v":-0.27868852459016391},{"$f":"Z39/Y39-1","v":-3.0303030303030276E-2},{"$f":"AA39/Z39-1","v":0.203125},{"$f":"AB39/W39-1","v":3.3613445378151141E-3},{"$f":"(1+$C$341)^(1/8)-1","v":2.4783945667874452E-3},{"$f":"(1+$C$341)^(1/-4)-1","v":-4.9384225201567489E-3},{"$f":"(1+$C$341)^(1/2)-1","v":9.9504938362078299E-3},{"$f":"(1+$C$341)^(1/1.6)-1","v":1.2453549652855944E-2},{"$f":"AG39/AB39-1","v":3.890921614482945E-2},{"$f":"(1+$C$341)^(1/8)-1","v":2.4783945667874452E-3},{"$f":"(1+$C$341)^(1/-4)-1","v":-4.9384225201567489E-3},{"$f":"(1+$C$341)^(1/2)-1","v":9.9504938362078299E-3},{"$f":"(1+$C$341)^(1/1.6)-1","v":1.2453549652855944E-2},{"$f":"AL39/AG39-1","v":2.0000000000000018E-2},{"$f":"(1+$C$341)^(1/8)-1","v":2.4783945667874452E-3},{"$f":"(1+$C$341)^(1/-4)-1","v":-4.9384225201567489E-3},{"$f":"(1+$C$341)^(1/2)-1","v":9.9504938362078299E-3},{"$f":"(1+$C$341)^(1/1.6)-1","v":1.2453549652855944E-2},{"$f":"AQ39/AL39-1","v":2.0000000000000018E-2}]
[null,"Total North America Revenue",null,{"$f":"SUM(D35,D37,D39)","v":3513},{"$f":"SUM(E35,E37,E39)","v":3241},3254,3732,{"$f":"SUM(H35:H39)","v":13740},{"$f":"SUM(I35,I37,I39)","v":3799},{"$f":"SUM(J35,J37,J39)","v":3547},3683,3735,{"$f":"SUM(M35:M39)","v":14764.169418785619},{"$f":"SUM(N35,N37,N39)","v":4031},{"$f":"SUM(O35,O37,O39)","v":3650},3782,3753,15216.070900826397,{"$f":"SUM(S35,S37,S39)","v":3924},{"$f":"SUM(T35,T37,T39)","v":3485},3571,3875,14854.973261405057,{"$f":"SUM(X35,X37,X39)","v":4145},{"$f":"SUM(Y35,Y37,Y39)","v":3782},3810,4165,15902,{"$f":"SUM(AC35,AC37,AC39)","v":4188.3850440550013},4141.7483105539268,4235.558302510638,4355.8799999999992,16921.571657119566,{"$f":"SUM(AH35,AH37,AH39)","v":4380.3601845870062},4331.5395029927404,4429.7428720324697,4555.7015999999994,17697.344159612221,{"$f":"SUM(AM35,AM37,AM39)","v":4581.3289466824417},4530.2205776924411,4633.0260249213088,4764.8896319999994,18509.465181296189]
[null,"North America Earnings Before Interest and Tax (EBIT)",null,970,785,830,1060,{"$f":"SUM(D42:G42)","v":3645},1042,882,903,936,{"$f":"SUM(I42:L42)","v":3763},1004,912,980,979,{"$f":"SUM(N42:Q42)","v":3875},1002,783,840,975,{"$f":"SUM(S42:V42)","v":3600},1077,884,916,1048,{"$f":"SUM(X42:AA42)","v":3925},{"$f":"AC41*AC43","v":1256.5155132165003},{"$f":"AD41*AD43","v":1242.524493166178},1270.6674907531913,1306.7639999999997,{"$f":"SUM(AC42:AF42)","v":5076.4714971358699},{"$f":"AH41*AH43","v":1314.1080553761019},{"$f":"AI41*AI43","v":1299.4618508978222},{"$f":"AJ41*AJ43","v":1328.9228616097409},{"$f":"AK41*AK43","v":1366.7104799999997},{"$f":"SUM(AH42:AK42)","v":5309.2032478836645},{"$f":"AM41*AM43","v":1374.3986840047326},{"$f":"AN41*AN43","v":1359.0661733077322},{"$f":"AO41*AO43","v":1389.9078074763927},{"$f":"AP41*AP43","v":1429.4668895999998},{"$f":"SUM(AM42:AP42)","v":5552.8395543888582}]
[null,"North America EBIT Margin",null,{"$f":"D42/D41","v":0.27611727867919156},{"$f":"E42/E41","v":0.24220919469299598},0.25507068223724649,0.28403001071811362,0.26528384279475981,{"$f":"I42/I41","v":0.27428270597525667},{"$f":"J42/J41","v":0.24866084014660275},{"$f":"K42/K41","v":0.24518055932663591},{"$f":"L42/L41","v":0.25060240963855424},0.25487380246477243,0.24906970974944181,0.24986301369863015,0.25912215758857748,0.26085798028244073,0.25466495426158575,0.25535168195718655,0.22467718794835007,0.23522822738728646,0.25161290322580643,0.24234308178482,0.25983112183353441,0.23373876255949233,0.24041994750656168,{"$f":"AA42/AA41","v":0.25162064825930375},0.2468242988303358,{"$f":"$C$342","v":0.3},{"$f":"$C$342","v":0.3},0.3,0.3,0.3,{"$f":"$C$342","v":0.3},{"$f":"$C$342","v":0.3},0.3,0.3,{"$f":"AL42/AL41","v":0.29999999999999988},{"$f":"$C$342","v":0.3},{"$f":"$C$342","v":0.3},0.3,0.3,{"$f":"AQ42/AQ41","v":0.3000000000000001}]
[null,"North America Division"]
[null,"EMEA - Footwear",null,null,null,null,null,null,null,null,null,null,null,1457,1116,1271,1348,{"$f":"SUM(N45:Q45)","v":5192},1471,1290,1489,1625,{"$f":"SUM(S45:V45)","v":5875},1642,1419,1589,1643,{"$f":"SUM(X45:AA45)","v":6293},{"$f":"AA45*(1+AC46)","v":1662.6913946626764},{"$f":"AC45*(1+AD46)","v":1623.5418121879788},{"$f":"AD45*(1+AE46)","v":1702.7850179969548},{"$f":"AE45*(1+AF46)","v":1807.3},{"$f":"SUM(AC45:AF45)","v":6796.3182248476105},{"$f":"AF45*(1+AH46)","v":1828.9605341289441},{"$f":"AH45*(1+AI46)","v":1785.8959934067768},{"$f":"AI45*(1+AJ46)","v":1873.0635197966503},{"$f":"AJ45*(1+AK46)","v":1988.03},{"$f":"SUM(AH45:AK45)","v":7475.9500473323706},{"$f":"AK45*(1+AM46)","v":2011.8565875418385},{"$f":"AM45*(1+AN46)","v":1964.4855927474546},{"$f":"AN45*(1+AO46)","v":2060.3698717763154},{"$f":"AO45*(1+AP46)","v":2186.8330000000001},{"$f":"SUM(AM45:AP45)","v":8223.5450520656086}]
[null,"    Footwear growth rate (QoQ)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45/N45-1","v":-0.23404255319148937},{"$f":"P45/O45-1","v":0.13888888888888884},{"$f":"Q45/P45-1","v":6.0582218725413028E-2},null,{"$f":"S45/Q45-1","v":9.1246290801186847E-2},{"$f":"T45/S45-1","v":-0.12304554724677086},{"$f":"U45/T45-1","v":0.15426356589147283},{"$f":"V45/U45-1","v":9.133646742780388E-2},{"$f":"W45/R45-1","v":0.1315485362095532},{"$f":"X45/V45-1","v":1.0461538461538522E-2},{"$f":"Y45/X45-1","v":-0.13580998781973208},{"$f":"Z45/Y45-1","v":0.11980267794221278},{"$f":"AA45/Z45-1","v":3.3983637507866593E-2},{"$f":"AB45/W45-1","v":7.1148936170212673E-2},{"$f":"(1+$C$344)^(1/8)-1","v":1.1985024140399592E-2},{"$f":"(1+$C$344)^(1/-4)-1","v":-2.3545910323689467E-2},{"$f":"(1+$C$344)^(1/2)-1","v":4.8808848170151631E-2},{"$f":"(1+$C$344)^(1/1.6)-1","v":6.1378847534135472E-2},{"$f":"AG45/AB45-1","v":7.9980649109742563E-2},{"$f":"(1+$C$344)^(1/8)-1","v":1.1985024140399592E-2},{"$f":"(1+$C$344)^(1/-4)-1","v":-2.3545910323689467E-2},{"$f":"(1+$C$344)^(1/2)-1","v":4.8808848170151631E-2},{"$f":"(1+$C$344)^(1/1.6)-1","v":6.1378847534135472E-2},{"$f":"AL45/AG45-1","v":9.9999999999999867E-2},{"$f":"(1+$C$344)^(1/8)-1","v":1.1985024140399592E-2},{"$f":"(1+$C$344)^(1/-4)-1","v":-2.3545910323689467E-2},{"$f":"(1+$C$344)^(1/2)-1","v":4.8808848170151631E-2},{"$f":"(1+$C$344)^(1/1.6)-1","v":6.1378847534135472E-2},{"$f":"AQ45/AL45-1","v":0.10000000000000009}]
[null,"EMEA - Apparel",null,null,null,null,null,null,null,null,null,null,null,684,588,566,557,{"$f":"SUM(N47:Q47)","v":2395},743,743,713,741,{"$f":"SUM(S47:V47)","v":2940},830,794,750,713,{"$f":"SUM(X47:AA47)","v":3087},{"$f":"AA47*(1+AC48)","v":719.05564826141642},{"$f":"AC47*(1+AD48)","v":706.995350400446},{"$f":"AD47*(1+AE48)","v":731.32167701497735},{"$f":"AE47*(1+AF48)","v":762.90999999999985},{"$f":"SUM(AC47:AF47)","v":2920.2826756768395},{"$f":"AF47*(1+AH48)","v":769.3895436397155},{"$f":"AH47*(1+AI48)","v":756.48502492847717},{"$f":"AI47*(1+AJ48)","v":782.51419440602569},{"$f":"AJ47*(1+AK48)","v":816.31369999999981},{"$f":"SUM(AH47:AK47)","v":3124.7024629742182},{"$f":"AK47*(1+AM48)","v":823.24681169449548},{"$f":"AM47*(1+AN48)","v":809.43897667347039},{"$f":"AN47*(1+AO48)","v":837.29018801444738},{"$f":"AO47*(1+AP48)","v":873.45565899999974},{"$f":"SUM(AM47:AP47)","v":3343.4316353824129}]
[null,"   Apparel growth rate (QoQ)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O47/N47-1","v":-0.14035087719298245},{"$f":"P47/O47-1","v":-3.7414965986394599E-2},{"$f":"Q47/P47-1","v":-1.590106007067138E-2},null,{"$f":"S47/Q47-1","v":0.33393177737881508},{"$f":"T47/S47-1","v":0},{"$f":"U47/T47-1","v":-4.037685060565277E-2},{"$f":"V47/U47-1","v":3.9270687237026758E-2},{"$f":"W47/R47-1","v":0.22755741127348639},{"$f":"X47/V47-1","v":0.12010796221322528},{"$f":"Y47/X47-1","v":-4.3373493975903621E-2},{"$f":"Z47/Y47-1","v":-5.5415617128463435E-2},{"$f":"AA47/Z47-1","v":-4.933333333333334E-2},{"$f":"AB47/W47-1","v":5.0000000000000044E-2},{"$f":"(1+$C$345)^(1/8)-1","v":8.4931953175546582E-3},{"$f":"(1+$C$345)^(1/-4)-1","v":-1.6772412385787749E-2},{"$f":"(1+$C$345)^(1/2)-1","v":3.4408043278860045E-2},{"$f":"(1+$C$345)^(1/1.6)-1","v":4.3193472828476853E-2},{"$f":"AG47/AB47-1","v":-5.4006259903842113E-2},{"$f":"(1+$C$345)^(1/8)-1","v":8.4931953175546582E-3},{"$f":"(1+$C$345)^(1/-4)-1","v":-1.6772412385787749E-2},{"$f":"(1+$C$345)^(1/2)-1","v":3.4408043278860045E-2},{"$f":"(1+$C$345)^(1/1.6)-1","v":4.3193472828476853E-2},{"$f":"AL47/AG47-1","v":7.0000000000000062E-2},{"$f":"(1+$C$345)^(1/8)-1","v":8.4931953175546582E-3},{"$f":"(1+$C$345)^(1/-4)-1","v":-1.6772412385787749E-2},{"$f":"(1+$C$345)^(1/2)-1","v":3.4408043278860045E-2},{"$f":"(1+$C$345)^(1/1.6)-1","v":4.3193472828476853E-2},{"$f":"AQ47/AL47-1","v":6.999999999999984E-2}]
[null,"EMEA - Equipment",null,null,null,null,null,null,null,null,null,null,null,121,88,88,86,{"$f":"SUM(N49:Q49)","v":383},130,100,97,100,{"$f":"SUM(S49:V49)","v":427},135,100,96,101,{"$f":"SUM(X49:AA49)","v":432},{"$f":"AA49*(1+AC50)","v":101.12570108377687},{"$f":"AC49*(1+AD50)","v":100.8744551649541},{"$f":"AD49*(1+AE50)","v":101.37757277561244},{"$f":"AE49*(1+AF50)","v":102.00999999999999},{"$f":"SUM(AC49:AF49)","v":405.3877290243434},{"$f":"AF49*(1+AH50)","v":102.13695809461464},{"$f":"AH49*(1+AI50)","v":101.88319971660364},{"$f":"AI49*(1+AJ50)","v":102.39134850336856},{"$f":"AJ49*(1+AK50)","v":103.03009999999999},{"$f":"SUM(AH49:AK49)","v":409.44160631458686},{"$f":"AK49*(1+AM50)","v":103.15832767556078},{"$f":"AM49*(1+AN50)","v":102.90203171376967},{"$f":"AN49*(1+AO50)","v":103.41526198840225},{"$f":"AO49*(1+AP50)","v":104.060401},{"$f":"SUM(AM49:AP49)","v":413.53602237773276}]
[null,"    Equipment growth rate (QoQ)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O49/N49-1","v":-0.27272727272727271},{"$f":"P49/O49-1","v":0},{"$f":"Q49/P49-1","v":-2.2727272727272707E-2},null,{"$f":"S49/Q49-1","v":0.51162790697674421},{"$f":"T49/S49-1","v":-0.23076923076923073},{"$f":"U49/T49-1","v":-3.0000000000000027E-2},{"$f":"V49/U49-1","v":3.0927835051546282E-2},{"$f":"W49/R49-1","v":0.11488250652741505},{"$f":"X49/V49-1","v":0.35000000000000009},{"$f":"Y49/X49-1","v":-0.2592592592592593},{"$f":"Z49/Y49-1","v":-4.0000000000000036E-2},{"$f":"AA49/Z49-1","v":5.2083333333333259E-2},{"$f":"AB49/W49-1","v":1.1709601873536313E-2},{"$f":"(1+$C$346)^(1/8)-1","v":1.2445651859096518E-3},{"$f":"(1+$C$346)^(1/-4)-1","v":-2.4844912433746869E-3},{"$f":"(1+$C$346)^(1/2)-1","v":4.9875621120889502E-3},{"$f":"(1+$C$346)^(1/1.6)-1","v":6.2383346441658993E-3},{"$f":"AG49/AB49-1","v":-6.1602479110316244E-2},{"$f":"(1+$C$346)^(1/8)-1","v":1.2445651859096518E-3},{"$f":"(1+$C$346)^(1/-4)-1","v":-2.4844912433746869E-3},{"$f":"(1+$C$346)^(1/2)-1","v":4.9875621120889502E-3},{"$f":"(1+$C$346)^(1/1.6)-1","v":6.2383346441658993E-3},{"$f":"AL49/AG49-1","v":1.0000000000000009E-2},{"$f":"(1+$C$346)^(1/8)-1","v":1.2445651859096518E-3},{"$f":"(1+$C$346)^(1/-4)-1","v":-2.4844912433746869E-3},{"$f":"(1+$C$346)^(1/2)-1","v":4.9875621120889502E-3},{"$f":"(1+$C$346)^(1/1.6)-1","v":6.2383346441658993E-3},{"$f":"AQ49/AL49-1","v":1.0000000000000009E-2}]
[null,"Total EMEA Revenue",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N45,N47,N49)","v":2262},{"$f":"SUM(O45:O49)","v":1791.6256065696155},1925.1014739229024,1991.0446811586546,7970,{"$f":"SUM(S45,S47,S49)","v":2344},{"$f":"SUM(T45:T49)","v":2132.8769544527531},2299.1138867152858,2466.1306071546651,{"$f":"SUM(W45,W47,W49)","v":9242},{"$f":"SUM(X45,X47,X49)","v":2607},2313,2435,2457,9812,{"$f":"SUM(AC45,AC47,AC49)","v":2482.8727440078696},2431.4116177533792,2535.4842677875445,2672.2200000000003,10121.988629548794,{"$f":"SUM(AH45,AH47,AH49)","v":2700.4870358632743},2644.2642180518574,2757.9690627060445,2907.3737999999998,11010.094116621176,{"$f":"SUM(AM45,AM47,AM49)","v":2938.261726911895},2876.8266011346946,3001.0753217791648,3164.34906,11980.512709825754]
[null,"EMEA Earnings Before Interest and Tax (EBIT)",null,null,null,null,null,null,null,null,null,null,null,485,313,361,348,{"$f":"SUM(N52:Q52)","v":1507},451,337,417,382,{"$f":"SUM(S52:V52)","v":1587},501,450,538,506,{"$f":"SUM(X52:AA52)","v":1995},{"$f":"AC51*AC53","v":744.86182320236082},{"$f":"AD51*AD53","v":729.42348532601375},760.64528033626334,801.66600000000005,{"$f":"SUM(AC52:AF52)","v":3036.5965888646379},{"$f":"AH51*AH53","v":810.14611075898222},{"$f":"AI51*AI53","v":793.27926541555723},{"$f":"AJ51*AJ53","v":827.39071881181337},{"$f":"AK51*AK53","v":872.21213999999998},{"$f":"SUM(AH52:AK52)","v":3303.0282349863528},{"$f":"AM51*AM53","v":881.47851807356847},{"$f":"AN51*AN53","v":863.04798034040834},{"$f":"AO51*AO53","v":900.32259653374945},{"$f":"AP51*AP53","v":949.30471799999998},{"$f":"SUM(AM52:AP52)","v":3594.1538129477262}]
[null,"EMEA EBIT Margin",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O52/N52-1","v":-0.35463917525773192},{"$f":"P52/O52-1","v":0.15335463258785942},{"$f":"Q52/P52-1","v":-3.6011080332409962E-2},{"$f":"R52/R51","v":0.1890840652446675},{"$f":"S52/Q52-1","v":0.29597701149425282},{"$f":"T52/S52-1","v":-0.25277161862527719},{"$f":"U52/T52-1","v":0.23738872403560829},{"$f":"V52/U52-1","v":-8.3932853717026412E-2},{"$f":"W52/W51","v":0.17171607877082881},{"$f":"X52/V52-1","v":0.31151832460732987},{"$f":"Y52/X52-1","v":-0.10179640718562877},{"$f":"Z52/Y52-1","v":0.19555555555555548},{"$f":"AA52/Z52-1","v":-5.9479553903345694E-2},{"$f":"AB52/AB51","v":0.20332246229107215},{"$f":"$C$347","v":0.3},{"$f":"$C$347","v":0.3},0.3,0.3,{"$f":"AG52/AG51","v":0.3},{"$f":"$C$347","v":0.3},{"$f":"$C$347","v":0.3},0.3,0.3,{"$f":"AL52/AL51","v":0.3},{"$f":"$C$347","v":0.3},{"$f":"$C$347","v":0.3},0.3,0.3,{"$f":"AQ52/AQ51","v":0.3}]
[null,"EMEA Division"]
[null,"Greater China - Footwear",null,440,463,562,551,{"$f":"SUM(D55:G55)","v":2016},599,600,719,681,{"$f":"SUM(I55:L55)","v":2599},710,669,776,765,{"$f":"SUM(N55:Q55)","v":2920},761,793,939,1003,{"$f":"SUM(S55:V55)","v":3496},958,1022,1115,1167,{"$f":"SUM(X55:AA55)","v":4262},{"$f":"AA55*(1+AC56)","v":1196.3708834166525},{"$f":"AC55*(1+AD56)","v":1138.3501712367427},{"$f":"AD55*(1+AE56)","v":1257.3488605286759},{"$f":"AE55*(1+AF56)","v":1423.7399999999996},{"$f":"SUM(AC55:AF55)","v":5015.8099151820707},{"$f":"AF55*(1+AH56)","v":1459.5724777683158},{"$f":"AH55*(1+AI56)","v":1388.7872089088257},{"$f":"AI55*(1+AJ56)","v":1533.9656098449843},{"$f":"AJ55*(1+AK56)","v":1736.9627999999991},{"$f":"SUM(AH55:AK55)","v":6119.2880965221248},{"$f":"AK55*(1+AM56)","v":1780.6784228773449},{"$f":"AM55*(1+AN56)","v":1694.3203948687669},{"$f":"AN55*(1+AO56)","v":1871.4380440108805},{"$f":"AO55*(1+AP56)","v":2119.0946159999985},{"$f":"SUM(AM55:AP55)","v":7465.5314777569911}]
[null,"    Footwear growth rate (QoQ)",null,null,{"$f":"E55/D55-1","v":5.2272727272727249E-2},{"$f":"F55/E55-1","v":0.21382289416846656},{"$f":"G55/F55-1","v":-1.9572953736654797E-2},null,{"$f":"I55/G55-1","v":8.7114337568058087E-2},{"$f":"J55/I55-1","v":1.6694490818029983E-3},{"$f":"K55/J55-1","v":0.19833333333333325},{"$f":"L55/K55-1","v":-5.2851182197496516E-2},{"$f":"M55/H55-1","v":0.28918650793650791},{"$f":"N55/L55-1","v":4.2584434654919345E-2},{"$f":"O55/N55-1","v":-5.7746478873239471E-2},{"$f":"P55/O55-1","v":0.15994020926756347},{"$f":"Q55/P55-1","v":-1.4175257731958713E-2},{"$f":"R55/M55-1","v":0.12350904193920731},{"$f":"S55/Q55-1","v":-5.2287581699346219E-3},{"$f":"T55/S55-1","v":4.2049934296977565E-2},{"$f":"U55/T55-1","v":0.18411097099621698},{"$f":"V55/U55-1","v":6.8157614483493001E-2},{"$f":"W55/R55-1","v":0.19726027397260282},{"$f":"X55/V55-1","v":-4.4865403788634128E-2},{"$f":"Y55/X55-1","v":6.6805845511482165E-2},{"$f":"Z55/Y55-1","v":9.0998043052837652E-2},{"$f":"AA55/Z55-1","v":4.6636771300448521E-2},{"$f":"AB55/W55-1","v":0.21910755148741412},{"$f":"(1+$C$349)^(1/8)-1","v":2.5167852113669786E-2},{"$f":"(1+$C$349)^(1/-4)-1","v":-4.8497261998061703E-2},{"$f":"(1+$C$349)^(1/2)-1","v":0.10453610171872607},{"$f":"(1+$C$349)^(1/1.6)-1","v":0.13233490298099237},{"$f":"AG55/AB55-1","v":0.17686764786064546},{"$f":"(1+$C$349)^(1/8)-1","v":2.5167852113669786E-2},{"$f":"(1+$C$349)^(1/-4)-1","v":-4.8497261998061703E-2},{"$f":"(1+$C$349)^(1/2)-1","v":0.10453610171872607},{"$f":"(1+$C$349)^(1/1.6)-1","v":0.13233490298099237},{"$f":"AL55/AG55-1","v":0.21999999999999975},{"$f":"(1+$C$349)^(1/8)-1","v":2.5167852113669786E-2},{"$f":"(1+$C$349)^(1/-4)-1","v":-4.8497261998061703E-2},{"$f":"(1+$C$349)^(1/2)-1","v":0.10453610171872607},{"$f":"(1+$C$349)^(1/1.6)-1","v":0.13233490298099237},{"$f":"AQ55/AL55-1","v":0.21999999999999975}]
[null,"Greater China - Apparel",null,202,266,212,245,{"$f":"SUM(D57:G57)","v":925},246,306,235,268,{"$f":"SUM(I57:L57)","v":1055},269,355,271,293,{"$f":"SUM(N57:Q57)","v":1188},309,397,368,434,{"$f":"SUM(S57:V57)","v":1508},380,490,444,494,{"$f":"SUM(X57:AA57)","v":1808},{"$f":"AA57*(1+AC58)","v":499.9206019253574},{"$f":"AC57*(1+AD58)","v":488.14951626345805},{"$f":"AD57*(1+AE58)","v":511.97553188709412},{"$f":"AE57*(1+AF58)","v":543.4},{"$f":"SUM(AC57:AF57)","v":2043.4456500759097},{"$f":"AF57*(1+AH58)","v":549.91266211789309},{"$f":"AH57*(1+AI58)","v":536.96446788980381},{"$f":"AI57*(1+AJ58)","v":563.17308507580356},{"$f":"AJ57*(1+AK58)","v":597.74},{"$f":"SUM(AH57:AK57)","v":2247.7902150835007},{"$f":"AK57*(1+AM58)","v":604.90392832968246},{"$f":"AM57*(1+AN58)","v":590.66091467878425},{"$f":"AN57*(1+AO58)","v":619.49039358338393},{"$f":"AO57*(1+AP58)","v":657.51400000000001},{"$f":"SUM(AM57:AP57)","v":2472.5692365918508}]
[null,"   Apparel growth rate (QoQ)",null,null,{"$f":"E57/D57-1","v":0.31683168316831689},{"$f":"F57/E57-1","v":-0.20300751879699253},{"$f":"G57/F57-1","v":0.15566037735849059},null,{"$f":"I57/G57-1","v":4.0816326530612734E-3},{"$f":"J57/I57-1","v":0.24390243902439024},{"$f":"K57/J57-1","v":-0.23202614379084963},{"$f":"L57/K57-1","v":0.14042553191489371},{"$f":"M57/H57-1","v":0.14054054054054044},{"$f":"N57/L57-1","v":3.7313432835821558E-3},{"$f":"O57/N57-1","v":0.31970260223048319},{"$f":"P57/O57-1","v":-0.23661971830985917},{"$f":"Q57/P57-1","v":8.1180811808118092E-2},{"$f":"R57/M57-1","v":0.12606635071090055},{"$f":"S57/Q57-1","v":5.4607508532423132E-2},{"$f":"T57/S57-1","v":0.28478964401294493},{"$f":"U57/T57-1","v":-7.3047858942065447E-2},{"$f":"V57/U57-1","v":0.17934782608695654},{"$f":"W57/R57-1","v":0.26936026936026947},{"$f":"X57/V57-1","v":-0.12442396313364057},{"$f":"Y57/X57-1","v":0.28947368421052633},{"$f":"Z57/Y57-1","v":-9.3877551020408179E-2},{"$f":"AA57/Z57-1","v":0.11261261261261257},{"$f":"AB57/W57-1","v":0.19893899204244025},{"$f":"(1+$C$350)^(1/8)-1","v":1.1985024140399592E-2},{"$f":"(1+$C$350)^(1/-4)-1","v":-2.3545910323689467E-2},{"$f":"(1+$C$350)^(1/2)-1","v":4.8808848170151631E-2},{"$f":"(1+$C$350)^(1/1.6)-1","v":6.1378847534135472E-2},{"$f":"AG57/AB57-1","v":0.13022436398003867},{"$f":"(1+$C$350)^(1/8)-1","v":1.1985024140399592E-2},{"$f":"(1+$C$350)^(1/-4)-1","v":-2.3545910323689467E-2},{"$f":"(1+$C$350)^(1/2)-1","v":4.8808848170151631E-2},{"$f":"(1+$C$350)^(1/1.6)-1","v":6.1378847534135472E-2},{"$f":"AL57/AG57-1","v":0.10000000000000009},{"$f":"(1+$C$350)^(1/8)-1","v":1.1985024140399592E-2},{"$f":"(1+$C$350)^(1/-4)-1","v":-2.3545910323689467E-2},{"$f":"(1+$C$350)^(1/2)-1","v":4.8808848170151631E-2},{"$f":"(1+$C$350)^(1/1.6)-1","v":6.1378847534135472E-2},{"$f":"AQ57/AL57-1","v":0.10000000000000009}]
[null,"Greater China - Equipment",null,37,29,27,33,{"$f":"SUM(D59:G59)","v":126},41,32,28,30,{"$f":"SUM(I59:L59)","v":131},41,31,28,29,{"$f":"SUM(N59:Q59)","v":129},38,32,29,31,{"$f":"SUM(S59:V59)","v":130},41,32,29,36,{"$f":"SUM(X59:AA59)","v":138},{"$f":"AA59*(1+AC60)","v":36.305755031431971},{"$f":"AC59*(1+AD60)","v":35.696819936067406},{"$f":"AD59*(1+AE60)","v":36.925077661345284},{"$f":"AE59*(1+AF60)","v":38.519999999999996},{"$f":"SUM(AC59:AF59)","v":147.44765262884465},{"$f":"AF59*(1+AH60)","v":38.98166312988819},{"$f":"AH59*(1+AI60)","v":38.063804385563571},{"$f":"AI59*(1+AJ60)","v":39.921654834596893},{"$f":"AJ59*(1+AK60)","v":42.372},{"$f":"SUM(AH59:AK59)","v":159.33912235004865},{"$f":"AK59*(1+AM60)","v":42.879829442877011},{"$f":"AM59*(1+AN60)","v":41.870184824119931},{"$f":"AN59*(1+AO60)","v":43.913820318056587},{"$f":"AO59*(1+AP60)","v":46.609200000000001},{"$f":"SUM(AM59:AP59)","v":175.27303458505355}]
[null,"    Equipment growth rate (QoQ)",null,null,{"$f":"E59/D59-1","v":-0.21621621621621623},{"$f":"F59/E59-1","v":-6.8965517241379337E-2},{"$f":"G59/F59-1","v":0.22222222222222232},null,{"$f":"I59/G59-1","v":0.24242424242424243},{"$f":"J59/I59-1","v":-0.21951219512195119},{"$f":"K59/J59-1","v":-0.125},{"$f":"L59/K59-1","v":7.1428571428571397E-2},{"$f":"M59/H59-1","v":3.9682539682539764E-2},{"$f":"N59/L59-1","v":0.3666666666666667},{"$f":"O59/N59-1","v":-0.24390243902439024},{"$f":"P59/O59-1","v":-9.6774193548387122E-2},{"$f":"Q59/P59-1","v":3.5714285714285809E-2},{"$f":"R59/M59-1","v":-1.5267175572519109E-2},{"$f":"S59/Q59-1","v":0.31034482758620685},{"$f":"T59/S59-1","v":-0.15789473684210531},{"$f":"U59/T59-1","v":-9.375E-2},{"$f":"V59/U59-1","v":6.8965517241379226E-2},{"$f":"W59/R59-1","v":7.7519379844961378E-3},{"$f":"X59/V59-1","v":0.32258064516129026},{"$f":"Y59/X59-1","v":-0.21951219512195119},{"$f":"Z59/Y59-1","v":-9.375E-2},{"$f":"AA59/Z59-1","v":0.24137931034482762},{"$f":"AB59/W59-1","v":6.1538461538461542E-2},{"$f":"(1+$C$351)^(1/8)-1","v":8.4931953175546582E-3},{"$f":"(1+$C$351)^(1/-4)-1","v":-1.6772412385787749E-2},{"$f":"(1+$C$351)^(1/2)-1","v":3.4408043278860045E-2},{"$f":"(1+$C$351)^(1/1.6)-1","v":4.3193472828476853E-2},{"$f":"AG59/AB59-1","v":6.8461250933656848E-2},{"$f":"(1+$C$350)^(1/8)-1","v":1.1985024140399592E-2},{"$f":"(1+$C$350)^(1/-4)-1","v":-2.3545910323689467E-2},{"$f":"(1+$C$350)^(1/2)-1","v":4.8808848170151631E-2},{"$f":"(1+$C$350)^(1/1.6)-1","v":6.1378847534135472E-2},{"$f":"AL59/AG59-1","v":8.0648755739348488E-2},{"$f":"(1+$C$350)^(1/8)-1","v":1.1985024140399592E-2},{"$f":"(1+$C$350)^(1/-4)-1","v":-2.3545910323689467E-2},{"$f":"(1+$C$350)^(1/2)-1","v":4.8808848170151631E-2},{"$f":"(1+$C$350)^(1/1.6)-1","v":6.1378847534135472E-2},{"$f":"AQ59/AL59-1","v":0.10000000000000009}]
[null,"Total Greater China Revenue",null,{"$f":"SUM(D55,D57,D59)","v":679},{"$f":"SUM(E55,E57,E59)","v":758},801,829,{"$f":"SUM(H55:H59)","v":3067},{"$f":"SUM(I55,I57,I59)","v":886},{"$f":"SUM(J55,J57,J59)","v":938},982,979,{"$f":"SUM(M55:M59)","v":3785.4297270484767},{"$f":"SUM(N55,N57,N59)","v":1020},{"$f":"SUM(O55,O57,O59)","v":1055},1075,1087,4237.2495753926505,{"$f":"SUM(S55,S57,S59)","v":1108},{"$f":"SUM(T55,T57,T59)","v":1222},1336,1468,{"$f":"SUM(W55:W59)","v":5134.4666205433323},{"$f":"SUM(X55,X57,X59)","v":1379},{"$f":"SUM(Y55,Y57,Y59)","v":1544},1588,1697,6208,1732.597240373442,1662.1965074362681,1806.2494700771153,2005.6599999999994,7206.7032178868249,2048.4668030160969,1963.815481184193,2137.0603497553848,2377.074799999999,8526.4174339556757,2428.4621806499044,2326.8514943716709,2534.8422579123207,2823.2178159999985,10113.373748933896]
[null,"Greater China Earnings Before Interest and Tax (EBIT)",null,218,258,251,266,{"$f":"SUM(D62:G62)","v":993},330,327,358,357,{"$f":"SUM(I62:L62)","v":1372},371,375,381,380,{"$f":"SUM(N62:Q62)","v":1507},394,378,496,539,{"$f":"SUM(S62:V62)","v":1807},502,561,639,674,{"$f":"SUM(X62:AA62)","v":2376},{"$f":"AC61*AC63","v":519.7791721120326},{"$f":"AD61*AD63","v":498.6589522308804},541.87484102313454,601.69799999999975,{"$f":"SUM(AC62:AF62)","v":2162.0109653660475},{"$f":"AH61*AH63","v":614.54004090482908},{"$f":"AI61*AI63","v":589.14464435525792},{"$f":"AJ61*AJ63","v":641.11810492661539},{"$f":"AK61*AK63","v":713.12243999999964},{"$f":"SUM(AH62:AK62)","v":2557.9252301867018},{"$f":"AM61*AM63","v":728.53865419497129},{"$f":"AN61*AN63","v":698.05544831150121},{"$f":"AO61*AO63","v":760.45267737369625},{"$f":"AP61*AP63","v":846.96534479999957},{"$f":"SUM(AM62:AP62)","v":3034.0121246801682}]
[null,"Greater China EBIT Margin",null,{"$f":"D62/D61","v":0.32106038291605304},{"$f":"E62/E61","v":0.34036939313984171},0.31335830212234705,0.32086851628468033,0.3237691555265732,{"$f":"I62/I61","v":0.3724604966139955},0.34861407249466952,0.36456211812627293,0.36465781409601633,0.3624423378398724,0.36372549019607842,0.35545023696682465,0.35441860465116282,0.34958601655933763,0.35565523653639208,{"$f":"S62/S61","v":0.3555956678700361},0.30932896890343697,0.3712574850299401,0.36716621253405995,0.35193529017601877,0.36403190717911532,0.36334196891191711,0.40239294710327456,0.39717147908073069,0.38273195876288657,{"$f":"$C$352","v":0.3},{"$f":"$C$352","v":0.3},0.3,0.3,{"$f":"AG62/AG61","v":0.3},{"$f":"$C$352","v":0.3},{"$f":"$C$352","v":0.3},0.3,0.3,{"$f":"AL62/AL61","v":0.29999999999999988},{"$f":"$C$352","v":0.3},{"$f":"$C$352","v":0.3},0.3,0.3,{"$f":"AQ62/AQ61","v":0.29999999999999993}]
[null,"Greater China Division"]
[null,"APAC & LATAM - Footwear",null,null,null,null,null,null,null,null,null,null,null,787,818,777,903,{"$f":"SUM(N65:Q65)","v":3285},827,873,884,991,{"$f":"SUM(S65:V65)","v":3575},881,879,909,953,{"$f":"SUM(X65:AA65)","v":3622},{"$f":"AA65*(1+AC66)","v":962.21222437725044},{"$f":"AC65*(1+AD66)","v":943.87597350241344},{"$f":"AD65*(1+AE66)","v":980.90468528982933},{"$f":"AE65*(1+AF66)","v":1029.2400000000002},{"$f":"SUM(AC65:AF65)","v":3916.2328831694936},{"$f":"AF65*(1+AH66)","v":1039.1892023274306},{"$f":"AH65*(1+AI66)","v":1019.3860513826068},{"$f":"AI65*(1+AJ66)","v":1059.3770601130159},{"$f":"AJ65*(1+AK66)","v":1111.5792000000004},{"$f":"SUM(AH65:AK65)","v":4229.5315138230535},{"$f":"AK65*(1+AM66)","v":1122.3243385136252},{"$f":"AM65*(1+AN66)","v":1100.9369354932153},{"$f":"AN65*(1+AO66)","v":1144.1272249220572},{"$f":"AO65*(1+AP66)","v":1200.5055360000003},{"$f":"SUM(AM65:AP65)","v":4567.8940349288987}]
[null,"    Footwear growth rate (QoQ)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O65/N65-1","v":3.9390088945362223E-2},{"$f":"P65/O65-1","v":-5.0122249388753093E-2},{"$f":"Q65/P65-1","v":0.16216216216216206},null,{"$f":"S65/Q65-1","v":-8.4163898117386449E-2},{"$f":"T65/S65-1","v":5.5622732769044836E-2},{"$f":"U65/T65-1","v":1.2600229095074411E-2},{"$f":"V65/U65-1","v":0.12104072398190047},{"$f":"W65/R65-1","v":8.8280060882800715E-2},{"$f":"X65/V65-1","v":-0.11099899091826437},{"$f":"Y65/X65-1","v":-2.2701475595914289E-3},{"$f":"Z65/Y65-1","v":3.4129692832764569E-2},{"$f":"AA65/Z65-1","v":4.8404840484048473E-2},{"$f":"AB65/W65-1","v":1.3146853146853044E-2},{"$f":"(1+$C$354)^(1/8)-1","v":9.6665523370937922E-3},{"$f":"(1+$C$354)^(1/-4)-1","v":-1.905634787242938E-2},{"$f":"(1+$C$354)^(1/2)-1","v":3.9230484541326494E-2},{"$f":"(1+$C$354)^(1/1.6)-1","v":4.9276260410448636E-2},{"$f":"AG65/AB65-1","v":8.1234920808805455E-2},{"$f":"(1+$C$354)^(1/8)-1","v":9.6665523370937922E-3},{"$f":"(1+$C$354)^(1/-4)-1","v":-1.905634787242938E-2},{"$f":"(1+$C$354)^(1/2)-1","v":3.9230484541326494E-2},{"$f":"(1+$C$354)^(1/1.6)-1","v":4.9276260410448636E-2},{"$f":"AL65/AG65-1","v":8.0000000000000071E-2},{"$f":"(1+$C$354)^(1/8)-1","v":9.6665523370937922E-3},{"$f":"(1+$C$354)^(1/-4)-1","v":-1.905634787242938E-2},{"$f":"(1+$C$354)^(1/2)-1","v":3.9230484541326494E-2},{"$f":"(1+$C$354)^(1/1.6)-1","v":4.9276260410448636E-2},{"$f":"AQ65/AL65-1","v":8.0000000000000293E-2}]
[null,"APAC & LATAM - Apparel",null,null,null,null,null,null,null,null,null,null,null,279,319,278,309,{"$f":"SUM(N67:Q67)","v":1185},301,342,321,383,{"$f":"SUM(S67:V67)","v":1347},332,360,340,363,{"$f":"SUM(X67:AA67)","v":1395},{"$f":"AA67*(1+AC68)","v":365.22061833702662},{"$f":"AC67*(1+AD68)","v":360.79288349050211},{"$f":"AD67*(1+AE68)","v":369.7026913835773},{"$f":"AE67*(1+AF68)","v":381.15},{"$f":"SUM(AC67:AF67)","v":1476.8661932111058},{"$f":"AF67*(1+AH68)","v":383.48164925387789},{"$f":"AH67*(1+AI68)","v":378.83252766502716},{"$f":"AI67*(1+AJ68)","v":388.1878259527561},{"$f":"AJ67*(1+AK68)","v":400.20749999999992},{"$f":"SUM(AH67:AK67)","v":1550.7095028716612},{"$f":"AK67*(1+AM68)","v":402.65573171657172},{"$f":"AM67*(1+AN68)","v":397.77415404827843},{"$f":"AN67*(1+AO68)","v":407.59721725039384},{"$f":"AO67*(1+AP68)","v":420.21787499999982},{"$f":"SUM(AM67:AP67)","v":1628.2449780152438}]
[null,"   Apparel growth rate (QoQ)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O67/N67-1","v":0.14336917562724016},{"$f":"P67/O67-1","v":-0.12852664576802508},{"$f":"Q67/P67-1","v":0.11151079136690645},null,{"$f":"S67/Q67-1","v":-2.5889967637540479E-2},{"$f":"T67/S67-1","v":0.1362126245847175},{"$f":"U67/T67-1","v":-6.1403508771929793E-2},{"$f":"V67/U67-1","v":0.19314641744548289},{"$f":"W67/R67-1","v":0.13670886075949373},{"$f":"X67/V67-1","v":-0.13315926892950392},{"$f":"Y67/X67-1","v":8.43373493975903E-2},{"$f":"Z67/Y67-1","v":-5.555555555555558E-2},{"$f":"AA67/Z67-1","v":6.7647058823529393E-2},{"$f":"AB67/W67-1","v":3.563474387527843E-2},{"$f":"(1+$C$355)^(1/8)-1","v":6.1174058871256154E-3},{"$f":"(1+$C$355)^(1/-4)-1","v":-1.212345257692593E-2},{"$f":"(1+$C$355)^(1/2)-1","v":2.4695076595959931E-2},{"$f":"(1+$C$355)^(1/1.6)-1","v":3.0963552290036667E-2},{"$f":"AG67/AB67-1","v":5.8685443162083128E-2},{"$f":"(1+$C$355)^(1/8)-1","v":6.1174058871256154E-3},{"$f":"(1+$C$355)^(1/-4)-1","v":-1.212345257692593E-2},{"$f":"(1+$C$355)^(1/2)-1","v":2.4695076595959931E-2},{"$f":"(1+$C$355)^(1/1.6)-1","v":3.0963552290036667E-2},{"$f":"AL67/AG67-1","v":5.0000000000000044E-2},{"$f":"(1+$C$355)^(1/8)-1","v":6.1174058871256154E-3},{"$f":"(1+$C$355)^(1/-4)-1","v":-1.212345257692593E-2},{"$f":"(1+$C$355)^(1/2)-1","v":2.4695076595959931E-2},{"$f":"(1+$C$355)^(1/1.6)-1","v":3.0963552290036667E-2},{"$f":"AQ67/AL67-1","v":4.99999999999996E-2}]
[null,"APAC & LATAM - Equipment",null,null,null,null,null,null,null,null,null,null,null,65,69,67,66,{"$f":"SUM(N69:Q69)","v":267},61,58,63,62,{"$f":"SUM(S69:V69)","v":244},57,59,58,63,{"$f":"SUM(X69:AA69)","v":237},{"$f":"AA69*(1+AC70)","v":63.078407606712311},{"$f":"AC69*(1+AD70)","v":62.921689855367418},{"$f":"AD69*(1+AE70)","v":63.23551569171866},{"$f":"AE69*(1+AF70)","v":63.63},{"$f":"SUM(AC69:AF69)","v":252.86561315379839},{"$f":"AF69*(1+AH70)","v":63.709191682779434},{"$f":"AH69*(1+AI70)","v":63.55090675392109},{"$f":"AI69*(1+AJ70)","v":63.867870848635846},{"$f":"AJ69*(1+AK70)","v":64.266300000000001},{"$f":"SUM(AH69:AK69)","v":255.39426928533638},{"$f":"AK69*(1+AM70)","v":64.346283599607233},{"$f":"AM69*(1+AN70)","v":64.186415821460301},{"$f":"AN69*(1+AO70)","v":64.506549557122199},{"$f":"AO69*(1+AP70)","v":64.908963},{"$f":"SUM(AM69:AP69)","v":257.94821197818976}]
[null,"    Equipment growth rate (QoQ)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O69/N69-1","v":6.1538461538461542E-2},{"$f":"P69/O69-1","v":-2.8985507246376829E-2},{"$f":"Q69/P69-1","v":-1.4925373134328401E-2},null,{"$f":"S69/Q69-1","v":-7.5757575757575801E-2},{"$f":"T69/S69-1","v":-4.9180327868852514E-2},{"$f":"U69/T69-1","v":8.6206896551724199E-2},{"$f":"V69/U69-1","v":-1.5873015873015928E-2},{"$f":"W69/R69-1","v":-8.6142322097378266E-2},{"$f":"X69/V69-1","v":-8.064516129032262E-2},{"$f":"Y69/X69-1","v":3.5087719298245723E-2},{"$f":"Z69/Y69-1","v":-1.6949152542372836E-2},{"$f":"AA69/Z69-1","v":8.6206896551724199E-2},{"$f":"AB69/W69-1","v":-2.8688524590163911E-2},{"$f":"(1+$C$356)^(1/8)-1","v":1.2445651859096518E-3},{"$f":"(1+$C$356)^(1/-4)-1","v":-2.4844912433746869E-3},{"$f":"(1+$C$356)^(1/2)-1","v":4.9875621120889502E-3},{"$f":"(1+$C$356)^(1/1.6)-1","v":6.2383346441658993E-3},{"$f":"AG69/AB69-1","v":6.6943515416870936E-2},{"$f":"(1+$C$356)^(1/8)-1","v":1.2445651859096518E-3},{"$f":"(1+$C$356)^(1/-4)-1","v":-2.4844912433746869E-3},{"$f":"(1+$C$356)^(1/2)-1","v":4.9875621120889502E-3},{"$f":"(1+$C$356)^(1/1.6)-1","v":6.2383346441658993E-3},{"$f":"AL69/AG69-1","v":1.0000000000000009E-2},{"$f":"(1+$C$356)^(1/8)-1","v":1.2445651859096518E-3},{"$f":"(1+$C$356)^(1/-4)-1","v":-2.4844912433746869E-3},{"$f":"(1+$C$356)^(1/2)-1","v":4.9875621120889502E-3},{"$f":"(1+$C$356)^(1/1.6)-1","v":6.2383346441658993E-3},{"$f":"AQ69/AL69-1","v":1.0000000000000009E-2}]
[null,"Total APAC & LATAM Revenue",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N65,N67,N69)","v":1131},{"$f":"SUM(O65,O67,O69)","v":1206},1122,1278,{"$f":"SUM(R65:R69)","v":4737},{"$f":"SUM(S65,S67,S69)","v":1189},{"$f":"SUM(T65,T67,T69)","v":1273},1268,1436,{"$f":"SUM(W65:W69)","v":5166.2249889216428},{"$f":"SUM(X65,X67,X69)","v":1270},{"$f":"SUM(Y65,Y67,Y69)","v":1298},1307,1379,5254,{"$f":"SUM(AC65,AC67,AC69)","v":1390.5112503209893},1367.5905468482831,1413.8428923651254,1474.0200000000004,5645.9646895343976,1486.3800432640878,1461.769485801555,1511.4327569144079,1576.0530000000003,6035.6352859800509,1589.326353829804,1562.897505362954,1616.2309917295734,1685.6323740000003,6454.0872249223321]
[null,"APAC & LATAM Earnings Before Interest and Tax (EBIT)",null,null,null,null,null,null,null,null,null,null,null,209,266,228,277,{"$f":"SUM(N72:Q72)","v":980},260,291,298,340,{"$f":"SUM(S72:V72)","v":1189},323,321,339,340,{"$f":"SUM(X72:AA72)","v":1323},{"$f":"AC71*AC73","v":417.15337509629677},{"$f":"AD71*AD73","v":410.2771640544849},{"$f":"AE71*AE73","v":424.15286770953759},{"$f":"AF71*AF73","v":442.20600000000013},{"$f":"SUM(AC72:AF72)","v":1693.7894068603193},{"$f":"AH71*AH73","v":445.91401297922636},{"$f":"AI71*AI73","v":438.53084574046648},{"$f":"AJ71*AJ73","v":453.42982707432236},{"$f":"AK71*AK73","v":472.81590000000006},{"$f":"SUM(AH72:AK72)","v":1810.6905857940151},{"$f":"AM71*AM73","v":476.79790614894119},{"$f":"AN71*AN73","v":468.8692516088862},{"$f":"AO71*AO73","v":484.86929751887197},{"$f":"AP71*AP73","v":505.68971220000003},{"$f":"SUM(AM72:AP72)","v":1936.2261674766994}]
[null,"APAC & LATAM EBIT Margin",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N72/N71","v":0.18479221927497791},0.22056384742951907,0.20320855614973263,0.21674491392801251,0.20688199282246147,0.21867115222876365,0.22859387274155538,0.23501577287066247,0.23676880222841226,0.23014870675390051,0.25433070866141733,0.2473035439137134,0.25937260902830911,0.24655547498187091,0.25180814617434338,{"$f":"$C$357","v":0.3},{"$f":"$C$357","v":0.3},0.3,0.3,{"$f":"AG72/AG71","v":0.3},{"$f":"$C$357","v":0.3},{"$f":"$C$357","v":0.3},0.3,0.3,{"$f":"AL72/AL71","v":0.3},{"$f":"$C$357","v":0.3},{"$f":"$C$357","v":0.3},0.3,0.3,{"$f":"AQ72/AQ71","v":0.3}]
[null,"APAC & LATAM Division"]
[null,"Global Brand Divisions Revenue",null,29,28,28,30,{"$f":"SUM(D75:G75)","v":115},26,18,17,12,{"$f":"SUM(I75:L75)","v":73},15,21,19,18,{"$f":"SUM(N75:Q75)","v":73},20,23,21,24,{"$f":"SUM(S75:V75)","v":88},16,9,8,9,{"$f":"SUM(X75:AA75)","v":42},{"$f":"X75","v":16},{"$f":"Y75","v":9},8,9,{"$f":"SUM(AC75:AF75)","v":42},{"$f":"AC75","v":16},{"$f":"AD75","v":9},{"$f":"AE75","v":8},{"$f":"AF75","v":9},{"$f":"SUM(AH75:AK75)","v":42},{"$f":"AH75","v":16},{"$f":"AI75","v":9},{"$f":"AJ75","v":8},{"$f":"AK75","v":9},{"$f":"SUM(AM75:AP75)","v":42}]
[null,"   Global Brands growth rate (QoQ)",null,null,{"$f":"E75/D75-1","v":-3.4482758620689613E-2},{"$f":"F75/E75-1","v":0},{"$f":"G75/F75-1","v":7.1428571428571397E-2},null,{"$f":"I75/G75-1","v":-0.1333333333333333},{"$f":"J75/I75-1","v":-0.30769230769230771},{"$f":"K75/J75-1","v":-5.555555555555558E-2},{"$f":"L75/K75-1","v":-0.29411764705882348},null,{"$f":"N75/L75-1","v":0.25},{"$f":"O75/N75-1","v":0.39999999999999991},{"$f":"P75/O75-1","v":-9.5238095238095233E-2},{"$f":"Q75/P75-1","v":-5.2631578947368474E-2},{"$f":"R75/M75-1","v":0},{"$f":"S75/Q75-1","v":0.11111111111111116},{"$f":"T75/S75-1","v":0.14999999999999991},{"$f":"U75/T75-1","v":-8.6956521739130488E-2},{"$f":"V75/U75-1","v":0.14285714285714279},{"$f":"W75/R75-1","v":0.20547945205479445},{"$f":"X75/V75-1","v":-0.33333333333333337},{"$f":"Y75/X75-1","v":-0.4375},{"$f":"Z75/Y75-1","v":-0.11111111111111116},{"$f":"AA75/Z75-1","v":0.125},{"$f":"AB75/W75-1","v":-0.52272727272727271},{"$f":"AC75/AA75-1","v":0.77777777777777768},{"$f":"AD75/AC75-1","v":-0.4375},{"$f":"AE75/AD75-1","v":-0.11111111111111116},{"$f":"AF75/AE75-1","v":0.125},{"$f":"AG75/AB75-1","v":0},{"$f":"AH75/AF75-1","v":0.77777777777777768},{"$f":"AI75/AH75-1","v":-0.4375},{"$f":"AJ75/AI75-1","v":-0.11111111111111116},{"$f":"AK75/AJ75-1","v":0.125},{"$f":"AL75/AG75-1","v":0},{"$f":"AM75/AK75-1","v":0.77777777777777768},{"$f":"AN75/AM75-1","v":-0.4375},{"$f":"AO75/AN75-1","v":-0.11111111111111116},{"$f":"AP75/AO75-1","v":0.125},{"$f":"AQ75/AL75-1","v":0}]
[null,"Global Brands Earnings Before Interest and Tax (EBIT)",null,-533,-552,-552,-626,null,-624,-625,-625,-722,{"$f":"SUM(I77:L77)","v":-2596},-771,-619,-598,-689,{"$f":"SUM(N77:Q77)","v":-2677},-675,-602,-649,-732,{"$f":"SUM(S77:V77)","v":-2658},-818,-826,-788,-830,{"$f":"SUM(X77:AA77)","v":-3262},{"$f":"X77","v":-818},{"$f":"Y77","v":-826},-788,-830,{"$f":"SUM(AC77:AF77)","v":-3262},{"$f":"AC77","v":-818},{"$f":"AD77","v":-826},{"$f":"AE77","v":-788},{"$f":"AF77","v":-830},{"$f":"SUM(AH77:AK77)","v":-3262},{"$f":"AH77","v":-818},{"$f":"AI77","v":-826},{"$f":"AJ77","v":-788},{"$f":"AK77","v":-830},{"$f":"SUM(AM77:AP77)","v":-3262}]
[null,"Global Brands EBIT Margin",null,{"$f":"D77/D75","v":-18.379310344827587},{"$f":"E77/E75","v":-19.714285714285715},-19.714285714285715,-20.866666666666667,0,{"$f":"I77/I75","v":-24},{"$f":"J77/J75","v":-34.722222222222221},{"$f":"K77/K75","v":-36.764705882352942},{"$f":"L77/L75","v":-60.166666666666664},{"$f":"M77/M75","v":-35.561643835616437},{"$f":"N77/N75","v":-51.4},{"$f":"O77/O75","v":-29.476190476190474},{"$f":"P77/P75","v":-31.473684210526315},{"$f":"Q77/Q75","v":-38.277777777777779},{"$f":"R77/R75","v":-36.671232876712331},{"$f":"S77/S75","v":-33.75},{"$f":"T77/T75","v":-26.173913043478262},{"$f":"U77/U75","v":-30.904761904761905},{"$f":"V77/V75","v":-30.5},{"$f":"W77/W75","v":-30.204545454545453},{"$f":"X77/X75","v":-51.125},{"$f":"Y77/Y75","v":-91.777777777777771},{"$f":"Z77/Z75","v":-98.5},{"$f":"AA77/AA75","v":-92.222222222222229},{"$f":"AB77/AB75","v":-77.666666666666671}]
[null,"Global Brands Division"]
[null,"Converse Divisions Revenue",null,575,434,538,435,{"$f":"SUM(D80:G80)","v":1982},555,398,489,513,{"$f":"SUM(I80:L80)","v":1955},574,416,498,554,{"$f":"SUM(N80:Q80)","v":2042},483,408,483,512,{"$f":"SUM(S80:V80)","v":1886},527,425,463,491,{"$f":"SUM(X80:AA80)","v":1906},{"$f":"AA80*(1+AC81)","v":492.21689173229265},{"$f":"AC80*(1+AD81)","v":489.78611674936036},{"$f":"AD80*(1+AE81)","v":494.65973048513501},{"$f":"AE80*(1+AF81)","v":500.82},{"$f":"SUM(AC80:AF80)","v":1977.482738966788},{"$f":"AF80*(1+AH81)","v":502.06122956693849},{"$f":"AH80*(1+AI81)","v":499.58183908434756},{"$f":"AI80*(1+AJ81)","v":504.55292509483775},{"$f":"AJ80*(1+AK81)","v":510.83640000000003},{"$f":"SUM(AH80:AK80)","v":2017.0323937461239},{"$f":"AK80*(1+AM81)","v":512.10245415827728},{"$f":"AM80*(1+AN81)","v":509.57347586603453},{"$f":"AN80*(1+AO81)","v":514.64398359673453},{"$f":"AO80*(1+AP81)","v":521.05312800000002},{"$f":"SUM(AM80:AP80)","v":2057.3730416210465}]
[null,"   Converse growth rate (QoQ)",null,null,{"$f":"E80/D80-1","v":-0.24521739130434783},{"$f":"F80/E80-1","v":0.23963133640553003},{"$f":"G80/F80-1","v":-0.19144981412639406},null,{"$f":"I80/G80-1","v":0.27586206896551735},{"$f":"J80/I80-1","v":-0.28288288288288288},{"$f":"K80/J80-1","v":0.22864321608040195},{"$f":"L80/K80-1","v":4.9079754601226933E-2},{"$f":"M80/H80-1","v":-1.3622603430877955E-2},{"$f":"N80/L80-1","v":0.11890838206627685},{"$f":"O80/N80-1","v":-0.27526132404181181},{"$f":"P80/O80-1","v":0.19711538461538458},{"$f":"Q80/P80-1","v":0.11244979919678721},{"$f":"R80/M80-1","v":4.4501278772378416E-2},{"$f":"S80/Q80-1","v":-0.12815884476534301},{"$f":"T80/S80-1","v":-0.15527950310559002},{"$f":"U80/T80-1","v":0.18382352941176472},{"$f":"V80/U80-1","v":6.00414078674949E-2},{"$f":"W80/R80-1","v":-7.6395690499510338E-2},{"$f":"X80/V80-1","v":2.9296875E-2},{"$f":"Y80/X80-1","v":-0.19354838709677424},{"$f":"Z80/Y80-1","v":8.9411764705882302E-2},{"$f":"AA80/Z80-1","v":6.0475161987040948E-2},{"$f":"AB80/W80-1","v":1.0604453870625585E-2},{"$f":"(1+$C$359)^(1/8)-1","v":2.4783945667874452E-3},{"$f":"(1+$C$359)^(1/-4)-1","v":-4.9384225201567489E-3},{"$f":"(1+$C$359)^(1/2)-1","v":9.9504938362078299E-3},{"$f":"(1+$C$359)^(1/1.6)-1","v":1.2453549652855944E-2},{"$f":"AG80/AB80-1","v":3.7504060318356736E-2},{"$f":"(1+$C$359)^(1/8)-1","v":2.4783945667874452E-3},{"$f":"(1+$C$359)^(1/-4)-1","v":-4.9384225201567489E-3},{"$f":"(1+$C$359)^(1/2)-1","v":9.9504938362078299E-3},{"$f":"(1+$C$359)^(1/1.6)-1","v":1.2453549652855944E-2},{"$f":"AL80/AG80-1","v":2.0000000000000018E-2},{"$f":"(1+$C$359)^(1/8)-1","v":2.4783945667874452E-3},{"$f":"(1+$C$359)^(1/-4)-1","v":-4.9384225201567489E-3},{"$f":"(1+$C$359)^(1/2)-1","v":9.9504938362078299E-3},{"$f":"(1+$C$359)^(1/1.6)-1","v":1.2453549652855944E-2},{"$f":"AQ80/AL80-1","v":2.0000000000000018E-2}]
[null,"Converse Earnings Before Interest and Tax (EBIT)",null,186,88,163,80,null,147,85,127,128,{"$f":"SUM(I82:L82)","v":487},153,78,109,137,{"$f":"SUM(N82:Q82)","v":477},89,48,69,104,{"$f":"SUM(S82:V82)","v":310},98,44,79,82,{"$f":"SUM(X82:AA82)","v":303},{"$f":"AC80*AC83","v":147.6650675196878},{"$f":"AD80*AD83","v":146.93583502480811},148.3979191455405,150.24599999999998,{"$f":"SUM(AC82:AF82)","v":593.24482169003636},{"$f":"AH80*AH83","v":150.61836887008155},{"$f":"AI80*AI83","v":149.87455172530426},{"$f":"AJ80*AJ83","v":151.36587752845131},{"$f":"AK80*AK83","v":153.25092000000001},{"$f":"SUM(AH82:AK82)","v":605.10971812383718},{"$f":"AM80*AM83","v":153.63073624748318},{"$f":"AN80*AN83","v":152.87204275981034},{"$f":"AO80*AO83","v":154.39319507902036},{"$f":"AP80*AP83","v":156.31593839999999},{"$f":"SUM(AM82:AP82)","v":617.21191248631385}]
[null,"Converse EBIT Margin",null,{"$f":"D82/D80","v":0.32347826086956522},{"$f":"E82/E80","v":0.20276497695852536},{"$f":"F82/F80","v":0.30297397769516726},{"$f":"G82/G80","v":0.18390804597701149},{"$f":"H82/H80","v":0},0.26486486486486488,{"$f":"J82/J80","v":0.21356783919597991},{"$f":"K82/K80","v":0.25971370143149286},{"$f":"L82/L80","v":0.24951267056530213},{"$f":"M82/M80","v":0.24910485933503837},0.2665505226480836,{"$f":"O82/O80","v":0.1875},{"$f":"P82/P80","v":0.21887550200803213},{"$f":"Q82/Q80","v":0.24729241877256317},{"$f":"R82/R80","v":0.23359451518119489},0.18426501035196688,{"$f":"T82/T80","v":0.11764705882352941},{"$f":"U82/U80","v":0.14285714285714285},{"$f":"V82/V80","v":0.203125},{"$f":"W82/W80","v":0.16436903499469777},0.1859582542694497,{"$f":"Y82/Y80","v":0.10352941176470588},{"$f":"Z82/Z80","v":0.17062634989200864},{"$f":"AA82/AA80","v":0.16700610997963339},{"$f":"AB82/AB80","v":0.1589716684155299},{"$f":"$C$360","v":0.3},{"$f":"$C$360","v":0.3},0.3,0.3,{"$f":"AG82/AG80","v":0.3},{"$f":"$C$360","v":0.3},{"$f":"$C$360","v":0.3},0.3,0.3,{"$f":"AL82/AL80","v":0.3},{"$f":"$C$360","v":0.3},{"$f":"$C$360","v":0.3},0.3,0.3,{"$f":"AQ82/AQ80","v":0.29999999999999993}]
[null,"Converse Division"]
[null,"Corporate Division Revenue",null,-14,-13.6,-16.5,-39.5,{"$f":"SUM(D85:G85)","v":-83.6},-39,-29,-24,6,{"$f":"SUM(I85:L85)","v":-86},28,40,11,-4,{"$f":"SUM(N85:Q85)","v":75},2,10,6,8,{"$f":"SUM(S85:V85)","v":26},4,3,0.01,-14,-7,{"$f":"X85","v":4},{"$f":"Y85","v":3},0.01,-14,{"$f":"SUM(AC85:AF85)","v":-6.99},{"$f":"AC85","v":4},{"$f":"AD85","v":3},{"$f":"AE85","v":0.01},{"$f":"AF85","v":-14},{"$f":"SUM(AH85:AK85)","v":-6.99},{"$f":"AH85","v":4},{"$f":"AI85","v":3},{"$f":"AJ85","v":0.01},{"$f":"AK85","v":-14},{"$f":"SUM(AM85:AP85)","v":-6.99}]
[null,"   Corporate Division growth rate (QoQ)",null,null,{"$f":"E85/D85-1","v":-2.8571428571428581E-2},{"$f":"F85/E85-1","v":0.21323529411764719},{"$f":"G85/F85-1","v":1.393939393939394},null,{"$f":"I85/G85-1","v":-1.2658227848101222E-2},{"$f":"J85/I85-1","v":-0.25641025641025639},{"$f":"K85/J85-1","v":-0.17241379310344829},{"$f":"L85/K85-1","v":-1.25},{"$f":"M85/H85-1","v":2.8708133971292016E-2},{"$f":"N85/L85-1","v":3.666666666666667},{"$f":"O85/N85-1","v":0.4285714285714286},{"$f":"P85/O85-1","v":-0.72499999999999998},{"$f":"Q85/P85-1","v":-1.3636363636363638},{"$f":"R85/M85-1","v":-1.8720930232558139},{"$f":"S85/Q85-1","v":-1.5},{"$f":"T85/S85-1","v":4},{"$f":"U85/T85-1","v":-0.4},{"$f":"V85/U85-1","v":0.33333333333333326},{"$f":"W85/R85-1","v":-0.65333333333333332},{"$f":"X85/V85-1","v":-0.5},{"$f":"Y85/X85-1","v":-0.25},{"$f":"Z85/Y85-1","v":-0.9966666666666667},{"$f":"AA85/Z85-1","v":-1401},{"$f":"AB85/W85-1","v":-1.2692307692307692},{"$f":"AC85/AA85-1","v":-1.2857142857142856},{"$f":"AD85/AC85-1","v":-0.25},{"$f":"AE85/AD85-1","v":-0.9966666666666667},{"$f":"AF85/AE85-1","v":-1401},{"$f":"AG85/AB85-1","v":-1.4285714285714457E-3},{"$f":"AH85/AF85-1","v":-1.2857142857142856},{"$f":"AI85/AH85-1","v":-0.25},{"$f":"AJ85/AI85-1","v":-0.9966666666666667},{"$f":"AK85/AJ85-1","v":-1401},{"$f":"AL85/AG85-1","v":0},{"$f":"AM85/AK85-1","v":-1.2857142857142856},{"$f":"AN85/AM85-1","v":-0.25},{"$f":"AO85/AN85-1","v":-0.9966666666666667},{"$f":"AP85/AO85-1","v":-1401},{"$f":"AQ85/AL85-1","v":0}]
[null,"Corporate Division Earnings Before Interest and Tax (EBIT)",null,-242,-275,-282,-302,null,-323,-365,-264,-221,{"$f":"SUM(I87:L87)","v":-1173},-163,-196,-119,-246,{"$f":"SUM(N87:Q87)","v":-724},-433,-343,-299,-381,{"$f":"SUM(S87:V87)","v":-1456},-402,-423,-420,-565,{"$f":"SUM(X87:AA87)","v":-1810},{"$f":"X87","v":-402},-423,-420,-565,{"$f":"SUM(AC87:AF87)","v":-1810},{"$f":"AC87","v":-402},{"$f":"AD87","v":-423},{"$f":"AE87","v":-420},{"$f":"AF87","v":-565},{"$f":"SUM(AH87:AK87)","v":-1810},{"$f":"AH87","v":-402},{"$f":"AI87","v":-423},{"$f":"AJ87","v":-420},{"$f":"AK87","v":-565},{"$f":"SUM(AM87:AP87)","v":-1810}]
[null,"Corporate Division EBIT Margin",null,{"$f":"D87/D85","v":17.285714285714285},{"$f":"E87/E85","v":20.22058823529412},{"$f":"F87/F85","v":17.09090909090909},{"$f":"G87/G85","v":7.6455696202531644},{"$f":"H87/H85","v":0},{"$f":"I87/I85","v":8.2820512820512828},{"$f":"J87/J85","v":12.586206896551724},{"$f":"K87/K85","v":11},-36.833333333333336,{"$f":"M87/M85","v":13.63953488372093},{"$f":"N87/N85","v":-5.8214285714285712},{"$f":"O87/O85","v":-4.9000000000000004},{"$f":"P87/P85","v":-10.818181818181818},61.5,-9.6533333333333342,{"$f":"S87/S85","v":-216.5},{"$f":"T87/T85","v":-34.299999999999997},{"$f":"U87/U85","v":-49.833333333333336},-47.625,-56,{"$f":"X87/X85","v":-100.5},{"$f":"Y87/Y85","v":-141},{"$f":"Z87/Z85","v":-42000},{"$f":"AA87/AA85","v":40.357142857142854},258.57142857142856]
[null,"Corporate Division"]
[]
[null,"Ratios"]
[null,"Gross margin (GAAP)",null,{"$f":"D16/D14","v":0.46617389125532449},0.45081300813008129,0.45924932975871313,0.46188456099755754,0.4596908597758243,0.47480389826479674,0.45550351288056207,0.4592878486055777,0.45924308588064044,0.46241042747714356,0.45502703895817237,0.44205378973105136,0.44473434535104367,0.44059006569090697,0.445764192139738,0.43682469680264607,0.42997428103811081,0.4383348174532502,0.44723669424864643,0.43838777921257244,0.44199839163650984,0.43791337742692554,0.45146186661117471,0.45492930086410055,0.44671114860546568,{"$f":"$C$333","v":0.42},{"$f":"$C$333","v":0.42},{"$f":"$C$333","v":0.42},{"$f":"$C$333","v":0.42},{"$f":"AG16/AG14","v":0.42000000000000004},{"$f":"$C$333","v":0.42},{"$f":"$C$333","v":0.42},{"$f":"$C$333","v":0.42},{"$f":"$C$333","v":0.42},{"$f":"AL16/AL14","v":0.42},{"$f":"$C$333","v":0.42},{"$f":"$C$333","v":0.42},{"$f":"$C$333","v":0.42},{"$f":"$C$333","v":0.42},{"$f":"AQ16/AQ14","v":0.42}]
[null,"Demand creation expense to revenue",null,{"$f":"D17/D14","v":0.11237785016286644},0.10379403794037941,9.7989276139410192E-2,0.10528345545699962,0.10499656873958367,9.8882814357024007E-2,0.1000520426749935,0.10009960159362549,0.10589519650655022,0.1012478379046207,0.11488798145900012,9.3154034229828847E-2,8.8828273244781777E-2,9.0930044946410049E-2,9.726346433770014E-2,9.4266813671444322E-2,0.10252513444002806,9.5948352626892247E-2,0.1004188374706303,9.8277330549221095E-2,9.6903900281463617E-2,9.707702154896522E-2,9.0001040474456354E-2,9.9567949725058918E-2,9.5942940409540614E-2,{"$f":"X93","v":9.6903900281463617E-2},{"$f":"Y93","v":9.707702154896522E-2},{"$f":"Z93","v":9.0001040474456354E-2},{"$f":"AA93","v":9.9567949725058918E-2},7.2382663704663952E-2,6.9022812067191852E-2,7.0434254089326631E-2,6.7996504032136543E-2,7.106530879162655E-2,6.9642968054105622E-2,6.6473553901731777E-2,6.779626386615964E-2,6.5503246461513259E-2,6.8271531350921177E-2,6.702251118829132E-2]
[null,"Operating overhead expense to revenue",null,{"$f":"D18/D14","v":0.19832122275119018},0.22655826558265582,0.22091152815013404,0.22830698033166216,0.21826084114898206,0.20739244116947944,0.23302107728337237,0.21937250996015936,0.22962154294032022,0.22210896960711637,0.20483390354265535,0.21308068459657703,0.20718690702087286,0.21620375705889133,0.21024745269286754,0.22061742006615215,0.2210661678746785,0.21204363312555655,0.21830626213096332,0.21798499876363436,0.21099718536389225,0.23810539790911031,0.2316096139839767,0.23487824037706206,0.22877521282306926,{"$f":"X94","v":0.21099718536389225},0.23810539790911031,0.2316096139839767,0.23487824037706206,0.16889288197754923,0.16105322815678097,0.16434659287509545,0.1586585094083186,0.16581905384712861,0.1625002587929131,0.15510495910404079,0.15819128235437249,0.15284090841019757,0.15930023981881608,0.15638585943934641]
[null,"Interest expense/(income) to average debt",null,{"$f":"D21/(SUM(D121,D127))","v":7.4937552039966698E-3},{"$f":"E21/(AVERAGE((D121+D127),(E121+E127)))","v":7.5156576200417534E-3},{"$f":"F21/(AVERAGE((E121+E127),(F121+F127)))","v":5.0335570469798654E-3},{"$f":"G21/(AVERAGE((F121+F127),(G121+G127)))","v":3.3670033670033669E-3},null,{"$f":"I21/(SUM(I121,I127))","v":3.3755274261603376E-3},{"$f":"J21/(AVERAGE((I121+I127),(J121+J127)))","v":3.0703101013202332E-3},{"$f":"K21/(AVERAGE((J121+J127),(K121+K127)))","v":2.4230676035861399E-3},{"$f":"L21/(AVERAGE((K121+K127),(L121+L127)))","v":2.4437927663734115E-3},null,{"$f":"N21/(SUM(N121,N127))","v":3.4364261168384879E-3},{"$f":"O21/(AVERAGE((N121+N127),(O121+O127)))","v":5.4015124234785741E-3},{"$f":"P21/(AVERAGE((O121+O127),(P121+P127)))","v":5.4324517512508936E-3},{"$f":"Q21/(AVERAGE((P121+P127),(Q121+Q127)))","v":5.1761322789360175E-3},null,{"$f":"S21/(SUM(S121,S127))","v":4.5990227076746189E-3},{"$f":"T21/(AVERAGE((S121+S127),(T121+T127)))","v":3.7350955322511133E-3},{"$f":"U21/(AVERAGE((T121+T127),(U121+U127)))","v":3.737243064539313E-3},{"$f":"V21/(AVERAGE((U121+U127),(V121+V127)))","v":3.4537343502662253E-3},null,{"$f":"X21/(SUM(X121,X127))","v":3.1672905269219693E-3},{"$f":"Y21/(AVERAGE((X121+X127),(Y121+Y127)))","v":4.0316774658027358E-3},{"$f":"Z21/(AVERAGE((Y121+Y127),(Z121+Z127)))","v":3.4567189975514907E-3},{"$f":"AA21/(AVERAGE((Z121+Z127),(AA121+AA127)))","v":3.4577150266532201E-3},null,{"$f":"X95","v":3.1672905269219693E-3},4.0316774658027358E-3,3.4567189975514907E-3,3.4577150266532201E-3,null,{"$f":"AC95","v":3.1672905269219693E-3},{"$f":"AD95","v":4.0316774658027358E-3},{"$f":"AE95","v":3.4567189975514907E-3},{"$f":"AF95","v":3.4577150266532201E-3},null,{"$f":"AH95","v":3.1672905269219693E-3},{"$f":"AI95","v":4.0316774658027358E-3},{"$f":"AJ95","v":3.4567189975514907E-3},{"$f":"AK95","v":3.4577150266532201E-3}]
[null,"Other (income)/expense to revenue",null,{"$f":"D22/D14","v":3.7584565271861687E-4},{"$f":"E22/E14","v":2.7100271002710027E-4},{"$f":"F22/F14","v":-6.7024128686327079E-4},{"$f":"G22/G14","v":-7.4559712045250033E-3},null,{"$f":"I22/I14","v":-3.6843356310910388E-3},{"$f":"J22/J14","v":-4.4236273744470466E-3},{"$f":"K22/K14","v":-2.1165338645418325E-3},{"$f":"L22/L14","v":-7.0354196991751581E-3},null,{"$f":"N22/N14","v":-6.8425118640326674E-3},{"$f":"O22/O14","v":-2.2004889975550121E-3},{"$f":"P22/P14","v":-1.0436432637571158E-2},{"$f":"Q22/Q14","v":-3.2269217471476317E-3},null,{"$f":"S22/S14","v":1.9845644983461962E-3},{"$f":"T22/T14","v":2.1042787000233811E-3},{"$f":"U22/U14","v":-1.1130899376669635E-4},{"$f":"V22/V14","v":3.1668198998876288E-3},null,{"$f":"X22/X14","v":5.327704061117813E-3},{"$f":"Y22/Y14","v":-5.1205461915937696E-3},{"$f":"Z22/Z14","v":-5.7226095099365314E-3},{"$f":"AA22/AA14","v":-2.7494108405341712E-3},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,"Effective tax rate",null,{"$f":"D24/D23","v":0.21724979658258747},0.25398633257403191,0.24378585086042065,0.17775665399239543,0.22164090368608799,0.18408304498269895,0.19072164948453607,0.16299559471365638,0.21155638397017706,0.18667531905688947,2.4980483996877439E-2,0.24416517055655296,0.13756613756613756,0.13698630136986301,0.13221449038067951,0.11380597014925373,0.12741751990898748,1.7946505608283003,6.4197530864197536E-2,0.55306358381502885,0.14015748031496064,0.15045135406218657,0.14717273431448488,0.20434432823813356,0.16079983336804832,{"$f":"$C$336","v":0.18},{"$f":"$C$336","v":0.18},0.18,0.18,{"$f":"AG24/AG23","v":0.18000000000000002},{"$f":"$C$336","v":0.18},{"$f":"$C$336","v":0.18},0.18,0.18,{"$f":"AL24/AL23","v":0.18},{"$f":"$C$336","v":0.18},{"$f":"$C$336","v":0.18},0.18,0.18,{"$f":"AQ24/AQ23","v":0.18}]
[null,"Change in basic shares (excluding repurchases)",null,null,{"$f":"(E26+E102)/D26-1","v":3.4315407202820669E-3},{"$f":"(F26+F102)/E26-1","v":5.4924682035291106E-3},{"$f":"(G26+G102)/F26-1","v":3.3319739374118029E-3},null,{"$f":"(I26+I102)/G26-1","v":2.7492487213187644E-3},{"$f":"(J26+J102)/I26-1","v":4.74389650793694E-3},{"$f":"(K26+K102)/J26-1","v":0.99889040735822876},{"$f":"(L26+L102)/K26-1","v":-1.3741659315613663E-3},null,null,{"$f":"(O26+O102)/N26-1","v":6.5258689075051723E-3},{"$f":"(P26+P102)/O26-1","v":1.7517195058274204E-3},{"$f":"(Q26+Q102)/P26-1","v":4.950167303775288E-3},null,{"$f":"(S26+S102)/Q26-1","v":1.989841716212748E-2},{"$f":"(T26+T102)/S26-1","v":-1.2302937658993707E-2},{"$f":"(U26+U102)/T26-1","v":6.5365487344197781E-3},{"$f":"(V26+V102)/U26-1","v":3.2327492027444116E-3},null,{"$f":"(X26+X102)/V26-1","v":4.3719815311888954E-2},{"$f":"(Y26+Y102)/X26-1","v":-4.7128105765402717E-2},{"$f":"(Z26+Z102)/Y26-1","v":-4.9549111571722815E-4},{"$f":"(AA26+AA102)/Z26-1","v":3.4239974472372037E-3},null,{"$f":"X98","v":4.3719815311888954E-2},{"$f":"Y98","v":-4.7128105765402717E-2},-4.9549111571722815E-4,3.4239974472372037E-3,null,{"$f":"AC98","v":4.3719815311888954E-2},{"$f":"AD98","v":-4.7128105765402717E-2},{"$f":"AE98","v":-4.9549111571722815E-4},{"$f":"AF98","v":3.4239974472372037E-3},null,{"$f":"AH98","v":4.3719815311888954E-2},{"$f":"AI98","v":-4.7128105765402717E-2},{"$f":"AJ98","v":-4.9549111571722815E-4},{"$f":"AK98","v":3.4239974472372037E-3}]
[null,"Change in diluted shares (excluding repurchases)",null,null,{"$f":"(E27+E102)/D27-1","v":3.8004283107333503E-3},{"$f":"(F27+F102)/E27-1","v":6.1489029232211223E-3},{"$f":"(G27+G102)/F27-1","v":3.134376951444473E-3},null,{"$f":"(I27+I102)/G27-1","v":3.247875401830802E-3},{"$f":"(J27+J102)/I27-1","v":4.1646638162911032E-3},{"$f":"(K27+K102)/J27-1","v":0.99743426355918285},{"$f":"(L27+L102)/K27-1","v":-2.9514547026298077E-3},null,null,{"$f":"(O27+O102)/N27-1","v":-3.8447665460805691E-4},{"$f":"(P27+P102)/O27-1","v":1.184903042829033E-3},{"$f":"(Q27+Q102)/P27-1","v":3.9631866037304064E-3},null,{"$f":"(S27+S102)/Q27-1","v":2.7818583343598213E-2},{"$f":"(T27+T102)/S27-1","v":-1.8828075227478758E-2},{"$f":"(U27+U102)/T27-1","v":-1.4007487030585297E-2},{"$f":"(V27+V102)/U27-1","v":2.5099087361044381E-2},null,{"$f":"(X27+X102)/V27-1","v":4.8943747393709547E-2},{"$f":"(Y27+Y102)/X27-1","v":-4.9568447284463635E-2},{"$f":"(Z27+Z102)/Y27-1","v":-2.0260194054392278E-3},{"$f":"(AA27+AA102)/Z27-1","v":3.6563513823399951E-3},null,{"$f":"X99","v":4.8943747393709547E-2},{"$f":"Y99","v":-4.9568447284463635E-2},{"$f":"Z99","v":-2.0260194054392278E-3},{"$f":"AA99","v":3.6563513823399951E-3},null,{"$f":"AC99","v":4.8943747393709547E-2},-4.9568447284463635E-2,-2.0260194054392278E-3,3.6563513823399951E-3,null,{"$f":"AH99","v":4.8943747393709547E-2},-4.9568447284463635E-2,-2.0260194054392278E-3,3.6563513823399951E-3]
[null,"Share repurchase average price assumption ($)",null,{"$f":"VLOOKUP(D$33,'Share Price History'!$G:$I,3,0)","v":77.234843749999996},{"$f":"VLOOKUP(E$33,'Share Price History'!$G:$I,3,0)","v":88.927301587301585},{"$f":"VLOOKUP(F$33,'Share Price History'!$G:$I,3,0)","v":95.022950819672118},{"$f":"VLOOKUP(G$33,'Share Price History'!$G:$I,3,0)","v":100.29301587301586},null,{"$f":"VLOOKUP(I$33,'Share Price History'!$G:$I,3,0)","v":109.75307692307693},{"$f":"VLOOKUP(J$33,'Share Price History'!$G:$I,3,0)","v":124.10396825396818},{"$f":"VLOOKUP(K$33,'Share Price History'!$G:$I,3,0)","v":123.00491803278688},{"$f":"VLOOKUP(L$33,'Share Price History'!$G:$H,2,0)","v":59.520937499999981},null,{"$f":"VLOOKUP(N$33,'Share Price History'!$G:$H,2,0)","v":56.00461538461537},{"$f":"VLOOKUP(O$33,'Share Price History'!$G:$H,2,0)","v":52.628253968253958},{"$f":"VLOOKUP(P$33,'Share Price History'!$G:$H,2,0)","v":53.333166666666671},{"$f":"VLOOKUP(Q$33,'Share Price History'!$G:$H,2,0)","v":55.203593749999975},null,{"$f":"VLOOKUP(S$33,'Share Price History'!$G:$H,2,0)","v":56.077230769230795},{"$f":"VLOOKUP(T$33,'Share Price History'!$G:$H,2,0)","v":54.469523809523821},{"$f":"VLOOKUP(U$33,'Share Price History'!$G:$H,2,0)","v":64.945333333333309},{"$f":"VLOOKUP(V$33,'Share Price History'!$G:$H,2,0)","v":67.683750000000018},null,{"$f":"VLOOKUP(X$33,'Share Price History'!$G:$H,2,0)","v":77.501230769230759},{"$f":"VLOOKUP(Y$33,'Share Price History'!$G:$H,2,0)","v":77.99126984126984},{"$f":"VLOOKUP(Z$33,'Share Price History'!$G:$H,2,0)","v":78.296610169491544},{"$f":"VLOOKUP(AA$33,'Share Price History'!$G:$H,2,0)","v":84.906406250000003},null,{"$f":"$AA$100","v":84.906406250000003},{"$f":"$AA$100","v":84.906406250000003},84.906406250000003,84.906406250000003,null,{"$f":"$AA$100","v":84.906406250000003},{"$f":"$AA$100","v":84.906406250000003},84.906406250000003,84.906406250000003,null,{"$f":"$AA$100","v":84.906406250000003},{"$f":"$AA$100","v":84.906406250000003},84.906406250000003,84.906406250000003]
[null,"Share repurchase: amount in the period ($M)",null,{"$f":"-D178","v":819},{"$f":"-E178","v":424},612,679,null,{"$f":"-I178","v":588},{"$f":"-J178","v":652},1458,540,null,{"$f":"-N178","v":1054},{"$f":"-O178","v":900},475,794,null,{"$f":"-S178","v":804},{"$f":"-T178","v":972},918,1560,null,819,425,612,678,null,200,200,200,200,null,200,200,200,200,null,200,200,200,200]
[null,"Shares repurchased (approx)",null,{"$f":"IF((D101)>0,(D101/D100),0)","v":10.604022229280421},{"$f":"IF((E101)>0,(E101/E100),0)","v":4.7679395689719799},6.4405493064660835,6.7701623496864753,null,{"$f":"IF((I101)>0,(I101/I100),0)","v":5.3574807785308272},{"$f":"IF((J101)>0,(J101/J100),0)","v":5.2536595660320682},11.85318459877654,9.0724377451212046,null,{"$f":"IF((N101)>0,(N101/N100),0)","v":18.819877482625063},{"$f":"IF((O101)>0,(O101/O100),0)","v":17.101080353965223},8.9062778321182243,14.383121569870628,null,{"$f":"IF((S101)>0,(S101/S100),0)","v":14.337369890974529},{"$f":"IF((T101)>0,(T101/T100),0)","v":17.844841151889213},14.134964790901071,23.048368330655432,null,{"$f":"IF((X101)>0,(X101/X100),0)","v":10.567574112966941},{"$f":"IF((Y101)>0,(Y101/Y100),0)","v":5.4493278653491943},7.8164303496049339,7.9852631850143814,null,{"$f":"IF((AC101)>0,(AC101/AC100),0)","v":2.3555348628361008},{"$f":"IF((AD101)>0,(AD101/AD100),0)","v":2.3555348628361008},2.3555348628361008,2.3555348628361008,null,{"$f":"IF((AH101)>0,(AH101/AH100),0)","v":2.3555348628361008},{"$f":"IF((AI101)>0,(AI101/AI100),0)","v":2.3555348628361008},2.3555348628361008,2.3555348628361008,null,{"$f":"IF((AM101)>0,(AM101/AM100),0)","v":2.3555348628361008},{"$f":"IF((AN101)>0,(AN101/AN100),0)","v":2.3555348628361008},2.3555348628361008,2.3555348628361008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(((N87+N82+N77+N72+N62+N52+N42)-N20+N22),0)","v":0},{"$f":"ROUND(((O87+O82+O77+O72+O62+O52+O42)-O20+O22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(((AA87+AA82+AA77+AA72+AA62+AA52+AA42)-AA20+AA22),0)","v":0},0,{"$f":"ROUND(((AC87+AC82+AC77+AC72+AC62+AC52+AC42)-AC20+AC22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nike Balance Sheet"]
[null,"(Dollars in millions, except per share data)",null,"Aug-14","Nov-14","Feb-15","May-15","May-15","Aug-15","Nov-15","Feb-16","May-16","May-16","Aug-16","Nov-16","Feb-17","May-17","May-17","Aug-17","Nov-17","Feb-18","May-18","May-18","Aug-18","Nov-18","Feb-19","May-19","May-19","Aug-19","Nov-19","Feb-20","May-20","May-20","Aug-20","Nov-20","Feb-21","May-21","May-21","Aug-22","Nov-22","Feb-22","May-22","May-22"]
[null,null,null,"F1Q15","F2Q15","F3Q15","F4Q15","FY 2015","F1Q16","F2Q16","F3Q16","F4Q16","FY 2016","F1Q17","F2Q17","F3Q17","F4Q17","FY 2017","F1Q18","F2Q18","F3Q18","F4Q18","FY 2018 ","F1Q19","F2Q19","F3Q19","F4Q19","FY 2019 ","F1Q20E","F2Q20E","F3Q20E","F4Q20E","FY 2020 E","F1Q21E","F2Q21E","F3Q21E","F4Q21E","FY 2021 E","F1Q22E","F2Q22E","F3Q22E","F4Q22E","FY 2022 E"]
[null,"Assets"]
[null,"Cash and equivalents",null,{"$f":"D196","v":2303},{"$f":"E196","v":2273},3015,3852,{"$f":"G108","v":3852},{"$f":"I196","v":3246},{"$f":"J196","v":3851},{"$f":"K196","v":3044},3138,{"$f":"L108","v":3138},2659,4339,4021,3808,{"$f":"Q108","v":3808},3413,4304,3662,4249,{"$f":"V108","v":4249},3282,3423,3695,4466,{"$f":"AA108","v":4466},{"$f":"AC196","v":5481.3381572291273},{"$f":"AD196","v":4897.8927519733406},{"$f":"AE196","v":6313.9713191694518},{"$f":"AF196","v":6588.5085566860125},{"$f":"AF108","v":6588.5085566860125},{"$f":"AH196","v":9053.0100621826696},{"$f":"AI196","v":7011.9089759524159},{"$f":"AJ196","v":9852.5755774088175},{"$f":"AK196","v":8721.460267603954},{"$f":"AK108","v":8721.460267603954},{"$f":"AM196","v":12696.900819000859},{"$f":"AN196","v":9028.6403152598104},{"$f":"AO196","v":13334.993167436598},{"$f":"AP196","v":10618.012742691208},{"$f":"AP108","v":10618.012742691208}]
[null,"Short-term marketable securities",null,2276,2440,2346,2072,{"$f":"G109","v":2072},2162,2265,2062,2319,{"$f":"L109","v":2319},2128,1604,2139,2371,{"$f":"Q109","v":2371},2106,2085,1089,996,{"$f":"V109","v":996},987,618,351,197,{"$f":"AA109","v":197},{"$f":"AA109","v":197},{"$f":"AB109","v":197},{"$f":"AC109","v":197},{"$f":"AD109","v":197},{"$f":"AF109","v":197},{"$f":"AF109","v":197},{"$f":"AG109","v":197},{"$f":"AH109","v":197},{"$f":"AI109","v":197},{"$f":"AK109","v":197},{"$f":"AK109","v":197},{"$f":"AL109","v":197},{"$f":"AM109","v":197},{"$f":"AN109","v":197},{"$f":"AP109","v":197}]
[null,"Accounts receivables ",null,3587,3457,3294,3358,3358,3288,3437,3368,3241,3241,3526,3478,3752,3677,3677,3871,3613,3792,3498,3498,4330,4346,4549,4272,4272,{"$f":"(AC14/AC144*2)-AA110","v":3838.1661699429569},{"$f":"(AD14/AD144*2)-AC110","v":5514.1556105012969},{"$f":"(AE14/AE144*2)-AD110","v":4197.8818964585771},{"$f":"(AF14/AF144*2)-AE110","v":5333.0249770685241},5333.0249770685241,{"$f":"(AH14/AH144*2)-AF110","v":3431.1837542760732},{"$f":"(AI14/AI144*2)-AH110","v":6669.193063864217},{"$f":"(AJ14/AJ144*2)-AI110","v":3834.1147149356439},{"$f":"(AK14/AK144*2)-AJ110","v":6492.3101978294762},6492.3101978294762,{"$f":"(AM14/AM144*2)-AK110","v":3005.0664057043614},{"$f":"(AN14/AN144*2)-AM110","v":7933.2923655582326},{"$f":"(AO14/AO144*2)-AN110","v":3457.6279568388454},{"$f":"(AP14/AP144*2)-AO110","v":7762.7654711079322},7762.7654711079322]
[null,"Inventories",null,4030,4150,4246,4337,4337,4414,4600,4590,4838,4838,4896,5033,4932,5055,5055,5211,5326,5366,5261,5261,5227,5388,5415,5622,5622,{"$f":"(AC15/AC142*2)-AA111","v":5672.425813261576},{"$f":"(AD15/AD142*2)-AC111","v":6134.7122153423497},{"$f":"(AE15/AE142*2)-AD111","v":6337.1109315770191},{"$f":"(AF15/AF142*2)-AE111","v":6352.3333588211062},6352.3333588211062,{"$f":"(AH15/AH142*2)-AF111","v":5852.9289322235618},{"$f":"(AI15/AI142*2)-AH111","v":6898.6151262860276},{"$f":"(AJ15/AJ142*2)-AI111","v":6589.3267171201587},{"$f":"(AK15/AK142*2)-AJ111","v":7159.2698632826505},7159.2698632826505,{"$f":"(AM15/AM142*2)-AK111","v":6067.0208466120894},{"$f":"(AN15/AN142*2)-AM111","v":7742.4603550230604},{"$f":"(AO15/AO142*2)-AN111","v":6885.3192061430327},{"$f":"(AP15/AP142*2)-AO111","v":8053.5065750377598},8053.5065750377598]
[null,"Prepaid expenses and other current assets",null,996,1379,1978,1968,1968,1751,2197,1782,1489,1489,1380,1557,1361,1150,1150,1591,1254,1446,1130,1130,1675,1791,1786,1968,1968,{"$f":"AB112","v":1968},{"$f":"AC112","v":1968},{"$f":"AD112","v":1968},{"$f":"AE112","v":1968},1968,{"$f":"AG112","v":1968},{"$f":"AH112","v":1968},{"$f":"AI112","v":1968},{"$f":"AJ112","v":1968},1968,{"$f":"AL112","v":1968},{"$f":"AM112","v":1968},{"$f":"AN112","v":1968},{"$f":"AO112","v":1968},1968]
[null,"Total Current Assets",null,{"$f":"SUM(D108:D112)","v":13192},13699,14879,15587,15587,14861,16350,14846,15025,15025,14589,16011,16205,16061,16061,16192,16582,15355,15134,15134,15501,15566,15796,16525,16525,17156.930140433658,18711.760577816989,19013.96414720505,20438.866892575643,20438.866892575643,20502.122748682305,22744.717166102659,22441.01700946462,24538.040328716081,24538.040328716081,23933.988071317312,26869.393035841102,25842.940330418474,28599.2847888369,28599.2847888369]
[null,"Property, plant and equipment, net ",null,2895,2927,2862,3011,{"$f":"G114","v":3011},3112,3235,3329,3520,{"$f":"L114","v":3520},3572,3566,3793,3989,{"$f":"Q114","v":3989},4086,4117,4298,4454,{"$f":"V114","v":4454},4487,4588,4688,4744,{"$f":"AA114","v":4744},{"$f":"AA114-AC188-AC159","v":4813.96},{"$f":"AC114-AD188-AD159","v":4917.4622000000008},{"$f":"AD114-AE188-AE159","v":5057.7219890000006},{"$f":"AE114-AF188-AF159","v":5237.9131695550013},{"$f":"AF114","v":5237.9131695550013},{"$f":"AF114-AH188-AH159","v":5461.6415701047263},{"$f":"AH114-AI188-AI159","v":5733.0062946684657},{"$f":"AI114-AJ188-AJ159","v":6056.6561222709961},{"$f":"AJ114-AK188-AK159","v":6437.8525089759933},{"$f":"AK114","v":6437.8525089759933},{"$f":"AK114-AM188-AM159","v":6882.54029397872},{"$f":"AM114-AN188-AN159","v":7397.4270347828224},{"$f":"AN114-AO188-AO159","v":7990.0719997471097},{"$f":"AO114-AP188-AP159","v":8668.9859698491873},{"$f":"AP114","v":8668.9859698491873}]
[null,"Intangible assets",null,282,281,281,281,281,281,281,281,281,281,284,283,283,283,283,283,282,282,285,285,284,284,283,283,283,{"$f":"AA115","v":283},{"$f":"AC115","v":283},283,283,283,{"$f":"AF115","v":283},{"$f":"AH115","v":283},{"$f":"AI115","v":283},{"$f":"AJ115","v":283},283,{"$f":"AK115","v":283},{"$f":"AM115","v":283},{"$f":"AN115","v":283},{"$f":"AO115","v":283},283]
[null,"Goodwill",null,131,131,131,131,131,131,131,131,131,131,139,139,139,139,139,139,139,139,154,154,154,154,154,154,154,{"$f":"AA116","v":154},154,154,154,154,{"$f":"AF116","v":154},154,154,154,154,{"$f":"AK116","v":154},154,154,154,154]
[null,"Deferred income taxes and other assets",null,2021,2129,2388,2590,2590,2381,2586,2400,2422,2422,2572,2653,2732,2787,2787,2947,2935,2478,2509,2509,2057,2085,2000,2011,2011,{"$f":"AB117","v":2011},{"$f":"AC117","v":2011},{"$f":"AD117","v":2011},{"$f":"AE117","v":2011},2011,{"$f":"AG117","v":2011},2011,2011,2011,2011,{"$f":"AL117","v":2011},2011,2011,2011,2011]
[null,"Total Assets",null,{"$f":"SUM(D113:D117)","v":18521},19167,20541,21600,21600,{"$f":"SUM(I113:I117)","v":20766},{"$f":"SUM(J113:J117)","v":22583},{"$f":"SUM(K113:K117)","v":20987},{"$f":"SUM(L113:L117)","v":21379},21379,{"$f":"SUM(N113:N117)","v":21156},22652,23152,23259,23259,{"$f":"SUM(S113:S117)","v":23647},24055,22552,22536,22536,22483,22677,22921,23717,23717,{"$f":"SUM(AC113:AC117)","v":24418.890140433658},26077.222777816991,26519.686136205051,28124.780062130645,28124.780062130645,{"$f":"SUM(AH113:AH117)","v":28411.764318787031},30925.723460771125,30945.673131735617,33423.892837692074,33423.892837692074,{"$f":"SUM(AM113:AM117)","v":33264.528365296035},36714.820070623922,36281.012330165584,39716.270758686085,39716.270758686085]
[]
[null,"Liabilities"]
[null,"Current portion of long-term debt",null,6,110,108,107,{"$f":"G121","v":107},106,5,7,44,{"$f":"L121","v":44},44,44,6,6,{"$f":"Q121","v":6},7,10,6,6,{"$f":"V121","v":6},6,6,6,6,{"$f":"AA121","v":6},{"$f":"AA121","v":6},{"$f":"AC121","v":6},{"$f":"AD121","v":6},{"$f":"AE121","v":6},{"$f":"AF121","v":6},{"$f":"AG121","v":6},{"$f":"AH121","v":6},{"$f":"AI121","v":6},{"$f":"AJ121","v":6},{"$f":"AK121","v":6},{"$f":"AL121","v":6},{"$f":"AM121","v":6},{"$f":"AN121","v":6},{"$f":"AO121","v":6},{"$f":"AP121","v":6}]
[null,"Notes payable",null,146,93,61,74,{"$f":"G122","v":74},23,99,0,1,{"$f":"L122","v":1},22,20,23,325,{"$f":"Q122","v":325},335,1229,11,336,{"$f":"V122","v":336},13,9,16,9,{"$f":"AA122","v":9},{"$f":"AA122","v":9},{"$f":"AC122","v":9},{"$f":"AD122","v":9},{"$f":"AE122","v":9},{"$f":"AF122","v":9},{"$f":"AF122","v":9},{"$f":"AH122","v":9},{"$f":"AI122","v":9},{"$f":"AJ122","v":9},{"$f":"AK122","v":9},{"$f":"AK122","v":9},{"$f":"AM122","v":9},{"$f":"AN122","v":9},{"$f":"AO122","v":9},{"$f":"AP122","v":9}]
[null,"Accounts payable",null,1970,2074,1821,2131,{"$f":"G123","v":2131},1933,1915,1714,2191,{"$f":"L123","v":2191},2088,2033,1938,2048,{"$f":"Q123","v":2048},2116,2141,1961,2279,{"$f":"V123","v":2279},2333,2574,2307,2612,{"$f":"AA123","v":2612},{"$f":"(AC15/AC148*2)-AA123","v":2354.6182161291372},{"$f":"(AD15/AD148*2)-AC123","v":3103.4718739659602},{"$f":"(AE15/AE148*2)-AD123","v":2531.5340299601194},{"$f":"(AF15/AF148*2)-AE123","v":3123.9318089878179},{"$f":"AF123","v":3123.9318089878179},{"$f":"(AH15/AH148*2)-AF123","v":2243.2182373792684},{"$f":"(AI15/AI148*2)-AH123","v":3651.4427795879055},{"$f":"(AJ15/AJ148*2)-AI123","v":2442.6647958694302},{"$f":"(AK15/AK148*2)-AJ123","v":3684.8468992471253},{"$f":"AK123","v":3684.8468992471253},{"$f":"(AM15/AM148*2)-AK123","v":2131.2908538072743},{"$f":"(AN15/AN148*2)-AM123","v":4252.4231599867608},{"$f":"(AO15/AO148*2)-AN123","v":2356.6846839502659},{"$f":"(AP15/AP148*2)-AO123","v":4301.2915793122447},{"$f":"AP123","v":4301.2915793122447}]
[null,"Accrued liabilities",null,2441,2622,3563,3951,{"$f":"G124","v":3951},3139,3451,3224,3087,{"$f":"L124","v":3087},3147,3076,3228,3011,{"$f":"Q124","v":3011},3501,3278,3727,3269,{"$f":"V124","v":3269},4174,4478,4738,5010,{"$f":"AA124","v":5010},5010,5010,5010,5010,{"$f":"AF124","v":5010},{"$f":"AG124","v":5010},{"$f":"AH124","v":5010},{"$f":"AI124","v":5010},{"$f":"AJ124","v":5010},5010,{"$f":"AL124","v":5010},{"$f":"AM124","v":5010},{"$f":"AN124","v":5010},{"$f":"AO124","v":5010},5010]
[null,"Incomes taxes payable",null,250,38,33,71,71,75,41,35,35,35,62,52,76,84,84,97,92,78,150,150,182,211,214,229,229,{"$f":"AB125","v":229},{"$f":"AC125","v":229},{"$f":"AD125","v":229},{"$f":"AE125","v":229},229,229,229,229,229,229,229,229,229,229,229]
[null,"Total Current liabilities",null,{"$f":"SUM(D121:D125)","v":4813},{"$f":"SUM(E121:E125)","v":4937},5586,{"$f":"SUM(G121:G125)","v":6334},{"$f":"SUM(H121:H125)","v":6334},{"$f":"SUM(I121:I125)","v":5276},{"$f":"SUM(J121:J125)","v":5511},4980,{"$f":"SUM(L121:L125)","v":5358},5358,5363,5225,5271,5474,5474,{"$f":"SUM(S121:S125)","v":6056},6750,5783,6040,6040,6708,7278,7281,7866,7866,7608.6182161291372,8357.4718739659602,7785.5340299601194,8377.9318089878179,8377.9318089878179,{"$f":"SUM(AH121:AH125)","v":7497.2182373792684},8905.4427795879055,7696.6647958694302,8938.8468992471244,8938.8468992471244,{"$f":"SUM(AM121:AM125)","v":7385.2908538072743},9506.4231599867599,7610.6846839502659,9555.2915793122447,9555.2915793122447]
[null,"Long-term debt",null,1195,1084,1082,1079,{"$f":"G127","v":1079},1079,2067,2048,1993,{"$f":"L127","v":1993},1993,3473,3472,3471,{"$f":"Q127","v":3471},3472,3472,3469,3468,{"$f":"V127","v":3468},3467,3466,3465,3464,{"$f":"AA127","v":3464},{"$f":"AA127+AC173","v":3464},{"$f":"AC127+AD173","v":3464},{"$f":"AD127+AE173","v":3464},{"$f":"AE127+AF173","v":3464},{"$f":"AF127","v":3464},{"$f":"AF127+AH173","v":3464},{"$f":"AH127+AI173","v":3464},{"$f":"AI127+AJ173","v":3464},{"$f":"AJ127+AK173","v":3464},{"$f":"AK127","v":3464},{"$f":"AK127+AM173","v":3464},{"$f":"AM127+AN173","v":3464},{"$f":"AN127+AO173","v":3464},{"$f":"AO127+AP173","v":3464},{"$f":"AP127","v":3464}]
[null,"Deferred income taxes and other liabilities",null,1408,1446,1505,1480,1480,1517,1600,1659,1770,1770,1635,1631,1687,1907,1907,2126,2075,3518,3216,3216,3316,3204,3214,3347,3347,{"$f":"AB128","v":3347},{"$f":"AC128","v":3347},{"$f":"AD128","v":3347},{"$f":"AE128","v":3347},3347,{"$f":"AG128","v":3347},{"$f":"AH128","v":3347},{"$f":"AI128","v":3347},{"$f":"AJ128","v":3347},3347,{"$f":"AL128","v":3347},{"$f":"AM128","v":3347},{"$f":"AN128","v":3347},{"$f":"AO128","v":3347},3347]
[null,"Total liabilities",null,{"$f":"SUM(D126:D128)","v":7416},{"$f":"SUM(E126:E128)","v":7467},8173,8893,8893,{"$f":"SUM(I126:I128)","v":7872},{"$f":"SUM(J126:J128)","v":9178},8687,9121,9121,8991,10329,10430,10852,10852,{"$f":"SUM(S126:S128)","v":11654},12297,12770,12724,12724,13491,13948,13960,14677,14677,{"$f":"SUM(AC126:AC128)","v":14419.618216129136},15168.47187396596,14596.534029960119,15188.931808987818,15188.931808987818,{"$f":"SUM(AH126:AH128)","v":14308.218237379268},15716.442779587906,14507.66479586943,15749.846899247124,15749.846899247124,{"$f":"SUM(AM126:AM128)","v":14196.290853807273},16317.42315998676,14421.684683950265,16366.291579312245,16366.291579312245]
[]
[null,"Commitments and contingencies",null,0,0,0,0,{"$f":"G131","v":0},{"$f":"H131","v":0},{"$f":"I131","v":0},0,0,{"$f":"L131","v":0},{"$f":"M131","v":0},{"$f":"N131","v":0},0,0,{"$f":"Q131","v":0},{"$f":"R131","v":0},{"$f":"S131","v":0},{"$f":"T131","v":0},{"$f":"U131","v":0},{"$f":"V131","v":0},{"$f":"W131","v":0},{"$f":"X131","v":0},{"$f":"Y131","v":0},{"$f":"Z131","v":0},{"$f":"AA131","v":0},{"$f":"AB131","v":0},{"$f":"AC131","v":0},{"$f":"AD131","v":0},{"$f":"AE131","v":0},{"$f":"AF131","v":0},{"$f":"AG131","v":0},{"$f":"AH131","v":0},{"$f":"AI131","v":0},{"$f":"AJ131","v":0},{"$f":"AK131","v":0},{"$f":"AL131","v":0},{"$f":"AM131","v":0},{"$f":"AN131","v":0},{"$f":"AO131","v":0},{"$f":"AP131","v":0}]
[null,"Equity"]
[null,"Common stock and capital in excess of stated value",null,{"$f":"6070+3","v":6073},{"$f":"3+6375","v":6378},{"$f":"3+6517","v":6520},{"$f":"3+6773","v":6776},{"$f":"G133","v":6776},{"$f":"7029+3","v":7032},{"$f":"7408+3","v":7411},{"$f":"7539+3","v":7542},7789,{"$f":"L133","v":7789},8002,8199,8398,5713,{"$f":"Q133","v":5713},8820,9044,9328,6387,{"$f":"V133","v":6387},6528,6710,6913,7166,{"$f":"AA133","v":7166},{"$f":"AA133","v":7166},{"$f":"AC133","v":7166},{"$f":"AD133","v":7166},7166,{"$f":"AF133","v":7166},{"$f":"AF133","v":7166},{"$f":"AH133","v":7166},{"$f":"AI133","v":7166},7166,{"$f":"AK133","v":7166},{"$f":"AK133","v":7166},{"$f":"AM133","v":7166},{"$f":"AN133","v":7166},7166,{"$f":"AP133","v":7166}]
[null,"Retained earnings ",null,4808,4797,4737,4685,4685,5029,4887,4113,4151,4151,4078,3725,4095,6907,6907,3759,3301,1078,3517,3517,2494,1810,1851,1643,1643,{"$f":"AB134+AC158-(AC30*AC26)-AC101","v":2602.2719243045231},{"$f":"AC134+AD158-(AD30*AD26)-AD101","v":3511.7509038510266},{"$f":"AD134+AE158-(AE30*AE26)-AE101","v":4526.1521062449283},{"$f":"AE134+AF158-(AF30*AF26)-AF101","v":5538.8482531428244},5538.8482531428244,{"$f":"AG134+AH158-(AH30*AH26)-AH101","v":6706.5460814077633},{"$f":"AH134+AI158-(AI30*AI26)-AI101","v":7812.2806811832215},{"$f":"AI134+AJ158-(AJ30*AJ26)-AJ101","v":9041.0083358661886},{"$f":"AJ134+AK158-(AK30*AK26)-AK101","v":10277.045938444951},10277.045938444951,{"$f":"AL134+AM158-(AM30*AM26)-AM101","v":11671.237511488756},{"$f":"AM134+AN158-(AN30*AN26)-AN101","v":13000.396910637166},{"$f":"AN134+AO158-(AO30*AO26)-AO101","v":14462.327646215321},{"$f":"AO134+AP158-(AP30*AP26)-AP101","v":15952.979179373844},15952.979179373844]
[null,"Accumulated other comprehensive income",null,224,525,1111,1246,1246,833,1107,645,318,318,85,399,229,-213,-213,-586,-587,-624,-92,-92,-30,209,197,231,231,{"$f":"AB135","v":231},{"$f":"AC135","v":231},{"$f":"AD135","v":231},{"$f":"AE135","v":231},231,{"$f":"AG135","v":231},{"$f":"AH135","v":231},{"$f":"AI135","v":231},{"$f":"AJ135","v":231},231,{"$f":"AL135","v":231},{"$f":"AM135","v":231},{"$f":"AN135","v":231},{"$f":"AO135","v":231},231]
[null,"Total shareholders' equity",null,{"$f":"SUM(D133:D135)","v":11105},11700,12368,12707,12707,12894,13405,12300,12258,12258,12165,12323,12722,12407,12407,{"$f":"SUM(S133:S135)","v":11993},11758,9782,9812,9812,8992,8729,8961,9040,{"$f":"AA136","v":9040},{"$f":"SUM(AC133:AC135)","v":9999.2719243045231},10908.750903851027,11923.152106244928,12935.848253142824,12935.848253142824,{"$f":"SUM(AH133:AH135)","v":14103.546081407763},15209.280681183222,16438.008335866187,17674.04593844495,17674.04593844495,{"$f":"SUM(AM133:AM135)","v":19068.237511488755},20397.396910637166,21859.327646215323,23349.979179373844,23349.979179373844]
[null,"Total liabilities and equity",null,{"$f":"D136+D129","v":18521},19167,20541,21600,21600,{"$f":"I136+I129","v":20766},{"$f":"J136+J129","v":22583},{"$f":"K136+K129","v":20987},{"$f":"L136+L129","v":21379},{"$f":"M136+M129","v":21379},21156,22652,23152,23259,23259,{"$f":"S136+S129","v":23647},24055,22552,22536,22536,22483,22677,22921,{"$f":"AA136+AA129","v":23717},23717,24418.890140433658,26077.222777816987,26519.686136205048,28124.780062130641,28124.780062130641,{"$f":"AH136+AH129","v":28411.764318787031},30925.723460771129,30945.673131735617,33423.892837692074,33423.892837692074,{"$f":"AM136+AM129","v":33264.528365296028},36714.820070623929,36281.012330165584,39716.270758686092,39716.270758686092]
[null,null,null,{"$f":"D137-D118","v":0},{"$f":"E137-E118","v":0},{"$f":"ROUND((F137-F118),0)","v":0},0,0,{"$f":"ROUND((I137-I118),0)","v":0},0,0,0,{"$f":"ROUND((M137-M118),0)","v":0},{"$f":"ROUND((N137-N118),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((AH137-AH118),0)","v":0},0,0,0,0,{"$f":"ROUND((AM137-AM118),0)","v":0},0,0,0,0]
[null,"Balance Sheet Ratios & Assumptions",null,"Aug-14","Nov-14","Feb-15","May-15","May-15","Aug-15","Nov-15","Feb-16","May-16","May-16","Aug-16","Nov-16","Feb-17","May-17","May-17","Aug-17","Nov-17","Feb-18","May-18","May-18","Aug-18","Nov-18","Feb-19","May-19","May-19","Aug-19","Nov-19","Feb-20","May-20","May-20","Aug-20","Nov-20","Feb-21","May-21","May-21","Aug-22","Nov-22","Feb-22","May-22","May-22"]
[null,null,null,"F1Q15","F2Q15","F3Q15","F4Q15","FY 2015","F1Q16","F2Q16","F3Q16","F4Q16","FY 2016","F1Q17","F2Q17","F3Q17","F4Q17","FY 2017","F1Q18","F2Q18","F3Q18","F4Q18","FY 2018 ","F1Q19","F2Q19","F3Q19","F4Q19","FY 2019 ","F1Q20E","F2Q20E","F3Q20E","F4Q20E","FY 2020 E","F1Q21E","F2Q21E","F3Q21E","F4Q21E","FY 2021 E","F1Q22E","F2Q22E","F3Q22E","F4Q22E","FY 2022 E"]
[null,"Ratios"]
[null,"Inventory turnover",null,null,{"$f":"E15/(AVERAGE(D111,E111))","v":0.99095354523227386},{"$f":"F15/(AVERAGE(E111,F111))","v":0.96093377798951884},{"$f":"G15/(AVERAGE(F111,G111))","v":0.97541652102994292},null,{"$f":"I15/(AVERAGE(G111,I111))","v":1.0099417209461776},{"$f":"J15/(AVERAGE(I111,J111))","v":0.92855558020856444},{"$f":"K15/(AVERAGE(J111,K111))","v":0.94515778019586505},{"$f":"L15/(AVERAGE(K111,L111))","v":0.94569367840475183},null,{"$f":"N15/(AVERAGE(L111,N111))","v":1.0145880419149373},{"$f":"O15/(AVERAGE(N111,O111))","v":0.91932722328532579},{"$f":"P15/(AVERAGE(O111,P111))","v":0.93968891118916209},{"$f":"Q15/(AVERAGE(P111,Q111))","v":0.9720636827876239},null,{"$f":"S15/(AVERAGE(Q111,S111))","v":0.9951295538671342},{"$f":"T15/(AVERAGE(S111,T111))","v":0.92550061687387297},{"$f":"U15/(AVERAGE(T111,U111))","v":0.94388327721661058},{"$f":"V15/(AVERAGE(U111,V111))","v":1.0183494871553589},null,{"$f":"X15/(AVERAGE(V111,X111))","v":1.0585430968726164},{"$f":"Y15/(AVERAGE(X111,Y111))","v":0.9927461139896373},{"$f":"Z15/(AVERAGE(Y111,Z111))","v":0.97602517819124313},{"$f":"AA15/(AVERAGE(Z111,AA111))","v":1.0058892815076561},null,{"$f":"X142","v":1.0585430968726164},{"$f":"Y142","v":0.9927461139896373},0.97602517819124313,1.0058892815076561,null,{"$f":"AC142","v":1.0585430968726164},{"$f":"AD142","v":0.9927461139896373},{"$f":"AE142","v":0.97602517819124313},{"$f":"AF142","v":1.0058892815076561},null,{"$f":"AH142","v":1.0585430968726164},{"$f":"AI142","v":0.9927461139896373},{"$f":"AJ142","v":0.97602517819124313},{"$f":"AK142","v":1.0058892815076561}]
[null,"Days of inventory on hand*",null,null,{"$f":"90/E142","v":90.821613619541083},{"$f":"90/F142","v":93.658899355478425},{"$f":"90/G142","v":92.268275203057811},null,{"$f":"90/I142","v":89.114052953156815},{"$f":"90/J142","v":96.924731182795696},95.222196638268485,{"$f":"90/L142","v":95.168236877523555},null,{"$f":"90/N142","v":88.705953827460505},{"$f":"90/O142","v":97.897677475898334},95.776377616403238,{"$f":"90/Q142","v":92.586526576019779},null,{"$f":"90/S142","v":90.440485512920915},{"$f":"90/T142","v":97.244667760459393},95.350772889417357,{"$f":"90/V142","v":88.378303455923131},null,{"$f":"90/X142","v":85.022518465141417},{"$f":"90/Y142","v":90.65762004175366},92.210735963581186,{"$f":"90/AA142","v":89.473067915690862},null,{"$f":"90/AC142","v":85.022518465141417},{"$f":"90/AD142","v":90.65762004175366},92.210735963581186,89.473067915690862,null,{"$f":"90/AH142","v":85.022518465141417},{"$f":"90/AI142","v":90.65762004175366},92.210735963581186,89.473067915690862,null,{"$f":"90/AM142","v":85.022518465141417},{"$f":"90/AN142","v":90.65762004175366},92.210735963581186,89.473067915690862]
[null,"Receivables turnover",null,null,{"$f":"E14/(AVERAGE(E110,D110))","v":2.0954003407155026},{"$f":"F14/(AVERAGE(F110,E110))","v":2.2100429565990223},{"$f":"G14/(AVERAGE(G110,F110))","v":2.3388454600120263},null,{"$f":"I14/(AVERAGE(I110,G110))","v":2.5320493529942825},{"$f":"J14/(AVERAGE(J110,I110))","v":2.2857992565055762},{"$f":"K14/(AVERAGE(K110,J110))","v":2.3606171932402646},{"$f":"L14/(AVERAGE(L110,K110))","v":2.4947798456650023},null,{"$f":"N14/(AVERAGE(N110,L110))","v":2.6779961578247375},{"$f":"O14/(AVERAGE(O110,N110))","v":2.3358081096516274},{"$f":"P14/(AVERAGE(P110,O110))","v":2.3325034578146613},{"$f":"Q14/(AVERAGE(Q110,P110))","v":2.3359806165028942},null,{"$f":"S14/(AVERAGE(S110,Q110))","v":2.4032856385797561},{"$f":"T14/(AVERAGE(T110,S110))","v":2.2859433458043825},{"$f":"U14/(AVERAGE(U110,T110))","v":2.426468602295746},{"$f":"V14/(AVERAGE(V110,U110))","v":2.68559670781893},null,{"$f":"X14/(AVERAGE(X110,V110))","v":2.5416453755748596},{"$f":"Y14/(AVERAGE(Y110,X110))","v":2.1609036422314429},{"$f":"Z14/(AVERAGE(Z110,Y110))","v":2.1609893198426082},{"$f":"AA14/(AVERAGE(AA110,Z110))","v":2.3090352567736083},null,{"$f":"X144","v":2.5416453755748596},{"$f":"Y144","v":2.1609036422314429},{"$f":"Z144","v":2.1609893198426082},{"$f":"AA144","v":2.3090352567736083},null,{"$f":"AC144","v":2.5416453755748596},{"$f":"AD144","v":2.1609036422314429},{"$f":"AE144","v":2.1609893198426082},{"$f":"AF144","v":2.3090352567736083},null,{"$f":"AH144","v":2.5416453755748596},{"$f":"AI144","v":2.1609036422314429},{"$f":"AJ144","v":2.1609893198426082},{"$f":"AK144","v":2.3090352567736083}]
[null,"Days sales outstanding*",null,null,{"$f":"90/E144","v":42.951219512195124},{"$f":"90/F144","v":40.72319034852547},{"$f":"90/G144","v":38.480524489008872},null,{"$f":"90/I144","v":35.54433087710958},{"$f":"90/J144","v":39.37353629976581},38.125622509960159,{"$f":"90/L144","v":36.075327510917027},null,{"$f":"90/N144","v":33.607217746385608},{"$f":"90/O144","v":38.530562347188265},38.585151802656547,{"$f":"90/Q144","v":38.527716952863891},null,{"$f":"90/S144","v":37.448732083792727},{"$f":"90/T144","v":39.371054477437461},37.090939447907395,{"$f":"90/V144","v":33.512105424456024},null,{"$f":"90/X144","v":35.410132689987933},{"$f":"90/Y144","v":41.649242585875832},41.647591301633547,{"$f":"90/AA144","v":38.977317360565593},null,{"$f":"90/AC144","v":35.410132689987933},41.649242585875832,41.647591301633547,38.977317360565593,null,{"$f":"90/AH144","v":35.410132689987933},41.649242585875832,41.647591301633547,38.977317360565593,null,{"$f":"90/AM144","v":35.410132689987933},41.649242585875832,41.647591301633547,38.977317360565593]
[null,"Short-term investments to sales",null,null,{"$f":"E109/E14","v":0.33062330623306235},{"$f":"F109/F14","v":0.31447721179624666},{"$f":"G109/G14","v":0.26635814372027256},null,{"$f":"I109/I14","v":0.25695269788447828},{"$f":"J109/J14","v":0.29469164715066354},{"$f":"K109/K14","v":0.25672310756972111},{"$f":"L109/L14","v":0.28129548762736534},null,{"$f":"N109/N14","v":0.23485266526873413},{"$f":"O109/O14","v":0.19608801955990221},{"$f":"P109/P14","v":0.25367647058823528},{"$f":"Q109/Q14","v":0.27325112366025123},null,{"$f":"S109/S14","v":0.23219404630650495},{"$f":"T109/T14","v":0.24374561608604162},{"$f":"U109/U14","v":0.12121549421193233},{"$f":"V109/V14","v":0.10174685871897027},null,{"$f":"X109/X14","v":9.9215922798552472E-2},{"$f":"Y109/Y14","v":6.5927032216769793E-2},{"$f":"Z109/Z14","v":3.6520653417958591E-2},{"$f":"AA109/AA14","v":1.9344069128043991E-2},null,{"$f":"X146","v":9.9215922798552472E-2},{"$f":"Y146","v":6.5927032216769793E-2},{"$f":"Z146","v":3.6520653417958591E-2},{"$f":"AA146","v":1.9344069128043991E-2},null,{"$f":"AC146","v":9.9215922798552472E-2},{"$f":"AD146","v":6.5927032216769793E-2},{"$f":"AE146","v":3.6520653417958591E-2},{"$f":"AF146","v":1.9344069128043991E-2},null,{"$f":"AH146","v":9.9215922798552472E-2},{"$f":"AI146","v":6.5927032216769793E-2},{"$f":"AJ146","v":3.6520653417958591E-2},{"$f":"AK146","v":1.9344069128043991E-2}]
[null,"PP&E turnover",null,null,{"$f":"E14/(AVERAGE(E114,D114))","v":2.535211267605634},{"$f":"F14/(AVERAGE(F114,E114))","v":2.5773017792364832},{"$f":"G14/(AVERAGE(G114,F114))","v":2.6490720245189854},null,{"$f":"I14/(AVERAGE(I114,G114))","v":2.748325983994774},{"$f":"J14/(AVERAGE(J114,I114))","v":2.4219316212383801},{"$f":"K14/(AVERAGE(K114,J114))","v":2.4472882388787323},{"$f":"L14/(AVERAGE(L114,K114))","v":2.407358738501971},null,{"$f":"N14/(AVERAGE(N114,L114))","v":2.5552735476593345},{"$f":"O14/(AVERAGE(O114,N114))","v":2.2919585318016251},{"$f":"P14/(AVERAGE(P114,O114))","v":2.2916157086560673},{"$f":"Q14/(AVERAGE(Q114,P114))","v":2.2300179902338733},null,{"$f":"S14/(AVERAGE(S114,Q114))","v":2.246439628482972},{"$f":"T14/(AVERAGE(T114,S114))","v":2.085578446909667},{"$f":"U14/(AVERAGE(U114,T114))","v":2.1352346999405825},{"$f":"V14/(AVERAGE(V114,U114))","v":2.2369744058500913},null,{"$f":"X14/(AVERAGE(X114,V114))","v":2.2252544458114305},{"$f":"Y14/(AVERAGE(Y114,X114))","v":2.0658953168044079},{"$f":"Z14/(AVERAGE(Z114,Y114))","v":2.0722294092281155},{"$f":"AA14/(AVERAGE(AA114,Z114))","v":2.1594571670907547},null,{"$f":"AC14/(AVERAGE(AC114,AB114))","v":2.1566491532690226},{"$f":"AD14/(AVERAGE(AD114,AC114))","v":2.0767227835087083},{"$f":"AE14/(AVERAGE(AE114,AD114))","v":2.1039821349459311},{"$f":"AF14/(AVERAGE(AF114,AE114))","v":2.1375271812845318},null,{"$f":"AH14/(AVERAGE(AH114,AG114))","v":2.0819100546330978},{"$f":"AI14/(AVERAGE(AI114,AH114))","v":1.9496764273318734},{"$f":"AJ14/(AVERAGE(AJ114,AI114))","v":1.9252066030656081},{"$f":"AK14/(AVERAGE(AK114,AJ114))","v":1.9083646987420813},null,{"$f":"AM14/(AVERAGE(AM114,AL114))","v":1.8121810431228551},{"$f":"AN14/(AVERAGE(AN114,AM114))","v":1.6552376321791999},{"$f":"AO14/(AVERAGE(AO114,AN114))","v":1.5997178686828872},{"$f":"AP14/(AVERAGE(AP114,AO114))","v":1.5552070271490772}]
[null,"Payables turnover*",null,null,{"$f":"E15/(AVERAGE(E123,D123))","v":2.0044510385756675},{"$f":"F15/(AVERAGE(F123,E123))","v":2.0713735558408217},{"$f":"G15/(AVERAGE(G123,F123))","v":2.1184210526315788},null,{"$f":"I15/(AVERAGE(I123,G123))","v":2.1747047244094486},{"$f":"J15/(AVERAGE(J123,I123))","v":2.1751559251559254},{"$f":"K15/(AVERAGE(K123,J123))","v":2.3934968310829428},{"$f":"L15/(AVERAGE(L123,K123))","v":2.2832266325224073},null,{"$f":"N15/(AVERAGE(N123,L123))","v":2.3080158915634494},{"$f":"O15/(AVERAGE(O123,N123))","v":2.2149963601067704},{"$f":"P15/(AVERAGE(P123,O123))","v":2.3580961974313777},{"$f":"Q15/(AVERAGE(Q123,P123))","v":2.4355243351731057},null,{"$f":"S15/(AVERAGE(S123,Q123))","v":2.4534101825168109},{"$f":"T15/(AVERAGE(T123,S123))","v":2.2908151280244304},{"$f":"U15/(AVERAGE(U123,T123))","v":2.4602632862018528},{"$f":"V15/(AVERAGE(V123,U123))","v":2.5523584905660379},null,{"$f":"X15/(AVERAGE(X123,V123))","v":2.4071986123156983},{"$f":"Y15/(AVERAGE(Y123,X123))","v":2.1475443244344814},{"$f":"Z15/(AVERAGE(Z123,Y123))","v":2.1602130710919893},{"$f":"AA15/(AVERAGE(AA123,Z123))","v":2.2569627973165276},null,{"$f":"X148","v":2.4071986123156983},{"$f":"Y148","v":2.1475443244344814},{"$f":"Z148","v":2.1602130710919893},{"$f":"AA148","v":2.2569627973165276},null,{"$f":"AC148","v":2.4071986123156983},{"$f":"AD148","v":2.1475443244344814},{"$f":"AE148","v":2.1602130710919893},{"$f":"AF148","v":2.2569627973165276},null,{"$f":"AH148","v":2.4071986123156983},{"$f":"AI148","v":2.1475443244344814},{"$f":"AJ148","v":2.1602130710919893},{"$f":"AK148","v":2.2569627973165276}]
[null,"Number of days of payables",null,null,{"$f":"90/E148","v":44.900074019245004},{"$f":"90/F148","v":43.449429846306394},{"$f":"90/G148","v":42.484472049689444},null,{"$f":"90/I148","v":41.384928716904284},{"$f":"90/J148","v":41.376344086021504},{"$f":"90/K148","v":37.601888095786329},{"$f":"90/L148","v":39.417900403768506},null,{"$f":"90/N148","v":38.994532199270957},{"$f":"90/O148","v":40.632120946538123},38.166381888082014,{"$f":"90/Q148","v":36.953028430160693},null,{"$f":"90/S148","v":36.683633516053249},{"$f":"90/T148","v":39.287325676784249},36.581450653983353,{"$f":"90/V148","v":35.261504343004987},null,{"$f":"90/X148","v":37.387858043595749},{"$f":"90/Y148","v":41.908331751755547},41.66255690440061,{"$f":"90/AA148","v":39.87659881102504},null,{"$f":"90/AC148","v":37.387858043595749},41.908331751755547,41.66255690440061,39.87659881102504,null,{"$f":"90/AH148","v":37.387858043595749},41.908331751755547,41.66255690440061,39.87659881102504,null,{"$f":"90/AM148","v":37.387858043595749},41.908331751755547,41.66255690440061,39.87659881102504]
[null,"Cash conversion cycle*",null,null,{"$f":"E143+E145-E149","v":88.872759112491195},{"$f":"F143+F145-F149","v":90.932659857697502},{"$f":"G143+G145-G149","v":88.264327642377239},null,{"$f":"I143+I145-I149","v":83.273455113362104},{"$f":"J143+J145-J149","v":94.921923396539995},{"$f":"K143+K145-K149","v":95.745931052442302},{"$f":"L143+L145-L149","v":91.825663984672076},null,{"$f":"N143+N145-N149","v":83.318639374575156},{"$f":"O143+O145-O149","v":95.796118876548462},96.195147530977778,{"$f":"Q143+Q145-Q149","v":94.161215098722977},null,{"$f":"S143+S145-S149","v":91.205584080660401},{"$f":"T143+T145-T149","v":97.328396561112598},95.860261683341406,{"$f":"V143+V145-V149","v":86.628904537374169},null,{"$f":"X143+X145-X149","v":83.044793111533608},{"$f":"Y143+Y145-Y149","v":90.398530875873945},92.195770360814123,{"$f":"AA143+AA145-AA149","v":88.573786465231393},null,{"$f":"AC143+AC145-AC149","v":83.044793111533608},90.398530875873945,92.195770360814123,88.573786465231393,null,{"$f":"AH143+AH145-AH149","v":83.044793111533608},90.398530875873945,92.195770360814123,88.573786465231393,null,{"$f":"AM143+AM145-AM149","v":83.044793111533608},90.398530875873945,92.195770360814123,88.573786465231393]
[null,"*Assumes 90 days in each quarter"]
[]
[]
[null,"Nike Cash Flow Statement"]
[null,"(Dollars in millions, except per share data)",null,"Aug-14","Nov-14","Feb-15","May-15","May-15","Aug-15","Nov-15","Feb-16","May-16","May-16","Aug-16","Nov-16","Feb-17","May-17","May-17","Aug-17","Nov-17","Feb-18","May-18","May-18","Aug-18","Nov-18","Feb-19","May-19","May-19","Aug-19","Nov-19","Feb-20","May-20","May-20","Aug-20","Nov-20","Feb-21","May-21","May-21","Aug-22","Nov-22","Feb-22","May-22","May-22"]
[null,null,null,"F1Q15","F2Q15","F3Q15","F4Q15","FY 2015","F1Q16","F2Q16","F3Q16","F4Q16","FY 2016","F1Q17","F2Q17","F3Q17","F4Q17","FY 2017","F1Q18","F2Q18","F3Q18","F4Q18","FY 2018 ","F1Q19","F2Q19","F3Q19","F4Q19","FY 2019 ","F1Q20E","F2Q20E","F3Q20E","F4Q20E","FY 2020 E","F1Q21E","F2Q21E","F3Q21E","F4Q21E","FY 2021 E","F1Q22E","F2Q22E","F3Q22E","F4Q22E","FY 2022 E"]
[null,"Cash flows from operating activities"]
[null,"Net income (loss)",null,{"$f":"D25","v":962},655,791,865,{"$f":"SUM(D158:G158)","v":3273},1179,785,950,{"$f":"L25","v":846},{"$f":"SUM(I158:L158)","v":3760},{"$f":"N25","v":1249},{"$f":"O25","v":842},{"$f":"P25","v":1141},{"$f":"Q25","v":1008},{"$f":"SUM(N158:Q158)","v":4240},{"$f":"S25","v":950},{"$f":"T25","v":767},{"$f":"U25","v":-921},{"$f":"V25","v":1137},{"$f":"SUM(S158:V158)","v":1933},{"$f":"X25","v":1092},{"$f":"Y25","v":847},{"$f":"Z25","v":1101},{"$f":"AA25","v":989},{"$f":"SUM(X158:AA158)","v":4029},{"$f":"AC25","v":1521.0872514751363},{"$f":"AD25","v":1447.1606073767443},{"$f":"AE25","v":1579.1097389178542},{"$f":"AF25","v":1554.377017663161},{"$f":"SUM(AC158:AF158)","v":6101.7346154328952},{"$f":"AH25","v":1725.5555944238574},{"$f":"AI25","v":1645.9870146090191},{"$f":"AJ25","v":1789.4307115241404},{"$f":"AK25","v":1780.3131592631603},{"$f":"SUM(AH158:AK158)","v":6941.2864798201772},{"$f":"AM25","v":1954.760280443847},{"$f":"AN25","v":1868.7151999280422},{"$f":"AO25","v":2025.3596224293858},{"$f":"AP25","v":2034.2103521231602},{"$f":"SUM(AM158:AP158)","v":7883.045454924435}]
[null,"Depreciation",null,147,154,152,153,606,154,160,167,168,649,173,173,175,185,706,179,187,185,196,747,178,171,178,178,705,{"$f":"(AVERAGE(AA114,Z114))*AC205","v":235.8},{"$f":"(AVERAGE(AC114,AA114))*AD205","v":238.94899999999998},{"$f":"(AVERAGE(AD114,AC114))*AE205","v":243.28555500000004},{"$f":"(AVERAGE(AE114,AD114))*AF205","v":249.37960472500004},967.4141597250001,{"$f":"(AVERAGE(AF114,AE114))*AH205","v":257.39087896387508},{"$f":"(AVERAGE(AH114,AF114))*AI205","v":267.48886849149324},{"$f":"(AVERAGE(AI114,AH114))*AJ205","v":279.86619661932986},{"$f":"(AVERAGE(AJ114,AI114))*AK205","v":294.74156042348653},1099.4875044981848,{"$f":"(AVERAGE(AK114,AJ114))*AM205","v":312.36271578117476},{"$f":"(AVERAGE(AM114,AK114))*AN205","v":333.00982007386784},{"$f":"(AVERAGE(AN114,AM114))*AO205","v":356.99918321903857},{"$f":"(AVERAGE(AO114,AN114))*AP205","v":384.68747586324832},1387.0591949373293]
[null,"Stock-based compensation",null,43,49,48,51,191,54,62,60,{"$f":"236-I160-J160-K160","v":60},236,57,54,51,53,215,50,53,55,60,218,41,92,93,99,325,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Amortization and other",null,{"$f":"35-34","v":1},-6,76,-141,-70,-20,-11,43,-79,-67,-43,-15,-134,-71,-263,-53,-20,660,87,674,21,0,55,-27,49,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Net foreign currency adjustments",null,0,0,411,13,424,32,42,118,{"$f":"98-I162-J162-K162","v":-94},98,-61,27,-56,-27,-117,-19,-48,-63,31,-99,166,44,8,15,233,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Net gain on divestitures and other",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
[null,"Change in operating assets and liabilities"]
[null,"Accounts receivable",null,-203,26,68,-107,-216,52,-191,15,184,60,-284,-34,-228,120,{"$f":"SUM(N166:Q166)","v":-426},-101,244,-140,184,{"$f":"SUM(S166:V166)","v":187},-294,-30,-136,190,{"$f":"SUM(X166:AA166)","v":-270},{"$f":"-(AC110-AB110)","v":433.83383005704309},-1675.98944055834,1316.2737140427198,-1135.143080609947,{"$f":"SUM(AC166:AF166)","v":-1061.0249770685241},{"$f":"-(AH110-AG110)","v":1901.8412227924509},-3238.0093095881439,2835.0783489285732,-2658.1954828938324,{"$f":"SUM(AH166:AK166)","v":-1159.2852207609521},{"$f":"-(AM110-AL110)","v":3487.2437921251149},-4928.2259598538712,4475.6644087193872,-4305.1375142690868,{"$f":"SUM(AM166:AP166)","v":-1270.4552732784559}]
[null,"Inventories",null,-111,-207,-192,-111,-621,-100,-254,-5,-231,-590,-62,-238,143,-74,-231,-96,-147,-2,-10,-255,-25,-238,37,-264,-490,-50.425813261575968,-462.28640208077377,-202.39871623466934,-15.222427244087157,-730.33335882110623,499.40442659754444,-1045.6861940624658,309.28840916586887,-569.94314616249176,-806.93650446154425,1092.2490166705611,-1675.439508410971,857.14114888002769,-1168.1873688947271,-894.23671175510935]
[null,"Prepaid expenses and other current assets",null,0,-58,27,-113,-144,-73,-41,-35,-12,-161,-63,-22,-67,32,-120,-543,335,-266,509,35,-83,-41,-43,-36,-203,{"$f":"(AC112-AB112)","v":0},{"$f":"(AD112-AC112)","v":0},0,0,0,{"$f":"(AH112-AG112)","v":0},{"$f":"(AI112-AH112)","v":0},0,0,0,{"$f":"(AM112-AL112)","v":0},{"$f":"(AN112-AM112)","v":0},0,0,0]
[null,"Accounts payable and other liabilities",null,-251,34,722,732,1237,-787,-7,-437,342,-889,-245,176,42,-337,-364,208,-48,1279,76,1515,205,679,-225,866,1525,{"$f":"AC123-AB123+AC121-AB121+AC124-AB124+AC125-AB125","v":-257.38178387086282},{"$f":"AD123-AC123+AD121-AC121+AD124-AC124+AD125-AC125","v":748.853657836823},-571.93784400584082,{"$f":"AF123-AE123+AF121-AE121+AF124-AE124+AF125-AE125","v":592.39777902769856},511.93180898781793,{"$f":"AH123-AG123+AH121-AG121+AH124-AG124+AH125-AG125","v":-880.7135716085495},{"$f":"AI123-AH123+AI121-AH121+AI124-AH124+AI125-AH125","v":1408.2245422086371},{"$f":"AJ123-AI123+AJ121-AI121+AJ124-AI124+AJ125-AI125","v":-1208.7779837184753},{"$f":"AK123-AJ123+AK121-AJ121+AK124-AJ124+AK125-AJ125","v":1242.1821033776951},560.91509025930736,{"$f":"AM123-AL123+AM121-AL121+AM124-AL124+AM125-AL125","v":-1553.556045439851},{"$f":"AN123-AM123+AN121-AM121+AN124-AM124+AN125-AM125","v":2121.1323061794865},{"$f":"AO123-AN123+AO121-AN121+AO124-AN124+AO125-AN125","v":-1895.7384760364948},{"$f":"AP123-AO123+AP121-AO121+AP124-AO124+AP125-AO125","v":1944.6068953619788},616.44468006511943]
[null,"Net cash provided by operating activities",null,{"$f":"SUM(D158:D169)","v":588},647,2103,1342,4680,491,545,876,1184,3096,{"$f":"SUM(N158:N169)","v":721},963,1067,889,3640,575,1323,787,2270,4955,1301,1524,1068,2010,5903,1882.9134843997408,296.68742257445365,2364.332447720064,1245.7888935618255,5789.7222482560828,{"$f":"SUM(AH158:AH169)","v":3503.478551169178},-961.99507834146016,4004.8856825194371,89.098194008017799,6635.4673493551727,{"$f":"SUM(AM158:AM169)","v":5293.0597595808467},-2280.808142083446,5819.4258872113442,-1109.8201598154265,7721.8573448933194]
[]
[null,"Cash flows from financing activities"]
[null,"Proceeds from issuance of debt",null,0,0,0,0,{"$f":"SUM(D173:G173)","v":0},0,981,0,0,{"$f":"SUM(I173:L173)","v":981},0,1482,0,0,{"$f":"SUM(N173:Q173)","v":1482},0,0,0,0,{"$f":"SUM(S173:V173)","v":0},0,0,0,0,{"$f":"SUM(X173:AA173)","v":0},0,0,0,0,{"$f":"SUM(AC173:AF173)","v":0},0,0,0,0,{"$f":"SUM(AH173:AK173)","v":0},0,0,0,0,{"$f":"SUM(AM173:AP173)","v":0}]
[null,"Long-term debt payments",null,-2,-2,-1,-2,-7,-1,-102,-1,-2,-106,-2,-1,-40,-1,-44,-1,-2,-1,-2,-6,-1,-2,-2,-1,-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes payable",null,-17,-41,-25,20,-63,-48,81,-101,1,-67,21,0,3,303,327,9,895,-1218,327,13,-321,-6,7,-5,-325,{"$f":"AC122-AB122","v":0},{"$f":"AD122-AC122","v":0},0,0,0,{"$f":"AH122-AG122","v":0},{"$f":"AI122-AH122","v":0},{"$f":"AJ122-AI122","v":0},{"$f":"AK122-AJ122","v":0},0,{"$f":"AM122-AL122","v":0},{"$f":"AN122-AM122","v":0},{"$f":"AO122-AN122","v":0},{"$f":"AP122-AO122","v":0},0]
[null,"Payments on capital lease obligations",null,-6,-6,-4,-3,-19,0,-3,-2,-2,-7,-2,-4,-8,-3,-17,-6,-5,-5,-7,-23,-6,-8,-7,-6,-27,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Proceeds from exercise of options and other issuance",null,127,186,59,142,514,128,200,42,137,507,112,126,101,150,489,158,162,234,179,733,187,153,147,213,700,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Repurchase of common stock",null,-819,-424,-612,-679,{"$f":"SUM(D178:G178)","v":-2534},-588,-652,-1458,-540,{"$f":"SUM(I178:L178)","v":-3238},-1054,-900,-475,-794,{"$f":"SUM(N178:Q178)","v":-3223},-804,-972,-918,-1560,{"$f":"SUM(S178:V178)","v":-4254},-1360,-1277,-768,-881,{"$f":"SUM(X178:AA178)","v":-4286},{"$f":"-AC101","v":-200},{"$f":"-AD101","v":-200},{"$f":"-AE101","v":-200},{"$f":"-AF101","v":-200},{"$f":"SUM(AC178:AF178)","v":-800},{"$f":"-AH101","v":-200},{"$f":"-AI101","v":-200},{"$f":"-AJ101","v":-200},{"$f":"-AK101","v":-200},{"$f":"SUM(AH178:AK178)","v":-800},{"$f":"-AM101","v":-200},{"$f":"-AN101","v":-200},{"$f":"-AO101","v":-200},{"$f":"-AP101","v":-200},{"$f":"SUM(AM178:AP178)","v":-800}]
[null,"Dividends - common and preferred",null,-209,-207,-242,-241,{"$f":"SUM(D179:G179)","v":-899},-240,-239,-273,-270,{"$f":"SUM(I179:L179)","v":-1022},-269,-267,-298,-299,{"$f":"SUM(N179:Q179)","v":-1133},-300,-295,-325,-323,{"$f":"SUM(S179:V179)","v":-1243},-320,-318,-348,-346,{"$f":"SUM(X179:AA179)","v":-1332},{"$f":"AC30*-AC26","v":-361.8153271706135},{"$f":"AD30*-AD26","v":-337.68162783024064},{"$f":"AE30*-AE26","v":-364.70853652395306},{"$f":"AF30*-AF26","v":-341.68087076526427},{"$f":"SUM(AC179:AF179)","v":-1405.8863622900715},{"$f":"AH30*-AH26","v":-357.85776615891882},{"$f":"AI30*-AI26","v":-340.25241483356115},{"$f":"AJ30*-AJ26","v":-360.7030568411742},{"$f":"AK30*-AK26","v":-344.27555668439777},{"$f":"SUM(AH179:AK179)","v":-1403.0887945180518},{"$f":"AM30*-AM26","v":-360.56870740004075},{"$f":"AN30*-AN26","v":-339.55580077963145},{"$f":"AO30*-AO26","v":-363.42888685123006},{"$f":"AP30*-AP26","v":-343.55881896463711},{"$f":"SUM(AM179:AP179)","v":-1407.1122139955394}]
[null,"Other",null,44,72,34,68,218,75,126,30,50,281,59,19,47,52,{"$f":"SUM(N180:Q180)","v":177},-54,1,-1,-1,{"$f":"SUM(S180:V180)","v":-55},-11,0,-6,0,{"$f":"SUM(X180:AA180)","v":-17},null,null,null,null,{"$f":"SUM(AC180:AF180)","v":0},null,null,null,null,{"$f":"SUM(AH180:AK180)","v":0},null,null,null,null,{"$f":"SUM(AM180:AP180)","v":0}]
[null,"Net cash provided by (used for) financing",null,{"$f":"SUM(D173:D180)","v":-882},-422,-791,-695,-2790,-674,{"$f":"SUM(J173:J180)","v":392},-1763,-626,-2671,{"$f":"SUM(N173:N180)","v":-1135},455,-670,-592,-1942,-998,-216,-2234,-1387,-4835,-1832,-1458,-977,-1026,-5293,-561.8153271706135,-537.68162783024059,-564.70853652395306,-541.68087076526422,-2205.8863622900717,{"$f":"SUM(AH173:AH180)","v":-557.85776615891882},-540.25241483356115,-560.7030568411742,-544.27555668439777,-2203.0887945180521,{"$f":"SUM(AM173:AM180)","v":-560.56870740004069},-539.55580077963145,-563.42888685123012,-543.55881896463711,-2207.1122139955396]
[]
[null,"Cash flows from investing activities"]
[null,"Purchase of short-term investments",null,-1296,-1292,-1166,-1182,{"$f":"SUM(D184:G184)","v":-4936},-1188,-1663,-908,-1608,{"$f":"SUM(I184:L184)","v":-5367},-1279,-1079,-1671,-1899,{"$f":"SUM(N184:Q184)","v":-5928},-1663,-1339,-642,-1139,{"$f":"SUM(S184:V184)","v":-4783},-980,-791,-613,-553,{"$f":"SUM(X184:AA184)","v":-2937},{"$f":"-(AC109-AB109)","v":0},{"$f":"-(AD109-AC109)","v":0},{"$f":"-(AE109-AD109)","v":0},{"$f":"-(AF109-AE109)","v":0},{"$f":"SUM(AC184:AF184)","v":0},{"$f":"-(AH109-AG109)","v":0},{"$f":"-(AI109-AH109)","v":0},{"$f":"-(AJ109-AI109)","v":0},{"$f":"-(AK109-AJ109)","v":0},{"$f":"SUM(AH184:AK184)","v":0},{"$f":"-(AM109-AL109)","v":0},{"$f":"-(AN109-AM109)","v":0},{"$f":"-(AO109-AN109)","v":0},{"$f":"-(AP109-AO109)","v":0},{"$f":"SUM(AM184:AP184)","v":0}]
[null,"Maturities of short-term investments",null,1074,788,762,1031,3655,721,789,511,903,2924,562,1181,690,1190,3623,1403,826,872,512,3613,400,781,432,102,1715,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Sales of short-term investments",null,762,283,673,498,2216,450,800,689,447,2386,960,444,501,518,2423,518,526,753,699,2496,586,385,520,581,2072,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Investments in reverse repurchase agreements",null,0,0,-250,100,-150,-50,50,150,0,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Net additions to PPE",null,-260,-225,-235,-240,{"$f":"SUM(D188:G188)","v":-960},{"$f":"-327+9","v":-318},-288,-286,-241,-1133,-277,-223,-263,-329,-1092,-270,-227,-231,-297,-1025,-339,-287,-215,-273,-1114,{"$f":"AA188*(1+AC208)","v":-305.76000000000005},{"$f":"AC188*(1+AD208)","v":-342.45120000000009},{"$f":"AD188*(1+AE208)","v":-383.54534400000011},{"$f":"AE188*(1+AF208)","v":-429.57078528000017},-1461.3273292800004,{"$f":"AF188*(1+AH208)","v":-481.11927951360025},{"$f":"AH188*(1+AI208)","v":-538.8535930552323},{"$f":"AI188*(1+AJ208)","v":-603.51602422186022},{"$f":"AJ188*(1+AK208)","v":-675.93794712848353},-2299.4268439191765,{"$f":"AK188*(1+AM208)","v":-757.05050078390161},{"$f":"AM188*(1+AN208)","v":-847.89656087796993},{"$f":"AN188*(1+AO208)","v":-949.64414818332637},{"$f":"AO188*(1+AP208)","v":-1063.6014459653256},-3618.1926558105233]
[null,"Proceeds from divestitures",null,0,0,0,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Plug prior to 10-Q filing (please read comment in this cell)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Other",null,0,0,0,null,0,0,0,-3,9,6,-42,-11,19,0,-34,0,0,0,-25,-25,null,null,null,null,0,{"$f":"-(AC115-AB115)-(AC116-AB116)-(AC117-AB117)+AC128-AB128","v":0},{"$f":"-(AD115-AC115)-(AD116-AC116)-(AD117-AC117)+AD128-AC128","v":0},0,0,0,{"$f":"-(AH115-AG115)-(AH116-AG116)-(AH117-AG117)+AH128-AG128","v":0},{"$f":"-(AI115-AH115)-(AI116-AH116)-(AI117-AH117)+AI128-AH128","v":0},{"$f":"-(AJ115-AI115)-(AJ116-AI116)-(AJ117-AI117)+AJ128-AI128","v":0},{"$f":"-(AK115-AJ115)-(AK116-AJ116)-(AK117-AJ117)+AK128-AJ128","v":0},0,{"$f":"-(AM115-AL115)-(AM116-AL116)-(AM117-AL117)+AM128-AL128","v":0},{"$f":"-(AN115-AM115)-(AN116-AM116)-(AN117-AM117)+AN128-AM128","v":0},{"$f":"-(AO115-AN115)-(AO116-AN116)-(AO117-AN117)+AO128-AN128","v":0},{"$f":"-(AP115-AO115)-(AP116-AO116)-(AP117-AO117)+AP128-AO128","v":0},0]
[null,"Net cash provided by (used for) investing",null,{"$f":"SUM(D184:D191)","v":280},{"$f":"SUM(E184:E191)","v":-446},-216,207,{"$f":"SUM(H184:H191)","v":-175},-385,-312,153,-490,{"$f":"SUM(M184:M191)","v":-1034},{"$f":"SUM(N184:N191)","v":-76},312,-724,-520,{"$f":"SUM(R184:R191)","v":-1008},{"$f":"SUM(S184:S191)","v":-12},-214,752,-250,{"$f":"SUM(W184:W191)","v":276},{"$f":"SUM(X184:X191)","v":-333},88,124,-143,{"$f":"SUM(AB184:AB191)","v":-264},{"$f":"SUM(AC184:AC191)","v":-305.76000000000005},{"$f":"SUM(AD184:AD191)","v":-342.45120000000009},-383.54534400000011,-429.57078528000017,{"$f":"SUM(AG184:AG191)","v":-1461.3273292800004},{"$f":"SUM(AH184:AH191)","v":-481.11927951360025},-538.8535930552323,-603.51602422186022,-675.93794712848353,{"$f":"SUM(AL184:AL191)","v":-2299.4268439191765},{"$f":"SUM(AM184:AM191)","v":-757.05050078390161},-847.89656087796993,-949.64414818332637,-1063.6014459653256,{"$f":"SUM(AQ184:AQ191)","v":-3618.1926558105233}]
[null,"Effect of exchange rates on cash",null,97,191,-354,-17,-83,-38,-20,-73,26,-105,11,-50,9,10,{"$f":"SUM(N193:Q193)","v":-20},40,-2,53,-46,{"$f":"SUM(S193:V193)","v":45},-103,-13,57,-70,{"$f":"SUM(X193:AA193)","v":-129},null,null,null,null,{"$f":"SUM(AC193:AF193)","v":0},null,null,null,null,{"$f":"SUM(AH193:AK193)","v":0},null,null,null,null,{"$f":"SUM(AM193:AP193)","v":0}]
[null,"Net increase (decrease) in cash and equivalents",null,{"$f":"D192+D181+D170+D193","v":83},-30,742,837,1632,-606,605,-807,94,-714,{"$f":"N192+N181+N170+N193","v":-479},{"$f":"O192+O181+O170+O193","v":1680},-318,-213,670,-395,891,-642,587,441,-967,141,272,771,217,{"$f":"AC192+AC181+AC170+AC193","v":1015.3381572291273},-583.44540525578702,1416.0785671961107,274.53723751656116,2122.5085566860107,{"$f":"AH192+AH181+AH170+AH193","v":2464.5015054966589},-2041.1010862302537,2840.6666014564025,-1131.1153098048635,2132.9517109179442,{"$f":"AM192+AM181+AM170+AM193","v":3975.4405513969045},-3668.2605037410476,4306.3528521767876,-2716.9804247453894,1896.5524750872564]
[null,"Cash and equivalents at beginning of period",null,2220,{"$f":"D196","v":2303},{"$f":"E196","v":2273},3015,{"$f":"D195","v":2220},{"$f":"H196","v":3852},{"$f":"I196","v":3246},3851,3044,{"$f":"I195","v":3852},{"$f":"M196","v":3138},{"$f":"N196","v":2659},{"$f":"O196","v":4339},{"$f":"P196","v":4021},{"$f":"N195","v":3138},{"$f":"R196","v":3808},{"$f":"S196","v":3413},{"$f":"T196","v":4304},{"$f":"U196","v":3662},{"$f":"S195","v":3808},{"$f":"W196","v":4249},{"$f":"X196","v":3282},{"$f":"Y196","v":3423},{"$f":"Z196","v":3695},{"$f":"X195","v":4249},{"$f":"AB196","v":4466},{"$f":"AC196","v":5481.3381572291273},{"$f":"AD196","v":4897.8927519733406},{"$f":"AE196","v":6313.9713191694518},{"$f":"AC195","v":4466},{"$f":"AG196","v":6588.5085566860107},{"$f":"AH196","v":9053.0100621826696},{"$f":"AI196","v":7011.9089759524159},{"$f":"AJ196","v":9852.5755774088175},{"$f":"AH195","v":6588.5085566860107},{"$f":"AL196","v":8721.460267603954},{"$f":"AM196","v":12696.900819000859},{"$f":"AN196","v":9028.6403152598104},{"$f":"AO196","v":13334.993167436598},{"$f":"AM195","v":8721.460267603954}]
[null,"Cash and equivalents at end of period",null,{"$f":"D195+D194","v":2303},{"$f":"E195+E194","v":2273},{"$f":"F195+F194","v":3015},{"$f":"G195+G194","v":3852},{"$f":"H195+H194","v":3852},{"$f":"I195+I194","v":3246},{"$f":"J195+J194","v":3851},{"$f":"K195+K194","v":3044},{"$f":"L195+L194","v":3138},{"$f":"M195+M194","v":3138},{"$f":"N195+N194","v":2659},{"$f":"O195+O194","v":4339},4021,{"$f":"Q195+Q194","v":3808},{"$f":"R195+R194","v":3808},{"$f":"S195+S194","v":3413},{"$f":"T195+T194","v":4304},3662,{"$f":"V195+V194","v":4249},{"$f":"W195+W194","v":4249},{"$f":"X195+X194","v":3282},{"$f":"Y195+Y194","v":3423},3695,{"$f":"AA195+AA194","v":4466},{"$f":"AB195+AB194","v":4466},{"$f":"AC195+AC194","v":5481.3381572291273},{"$f":"AD195+AD194","v":4897.8927519733406},6313.9713191694518,{"$f":"AF195+AF194","v":6588.5085566860125},{"$f":"AG195+AG194","v":6588.5085566860107},{"$f":"AH195+AH194","v":9053.0100621826696},{"$f":"AI195+AI194","v":7011.9089759524159},9852.5755774088175,{"$f":"AK195+AK194","v":8721.460267603954},{"$f":"AL195+AL194","v":8721.460267603954},{"$f":"AM195+AM194","v":12696.900819000859},{"$f":"AN195+AN194","v":9028.6403152598104},13334.993167436598,{"$f":"AP195+AP194","v":10618.012742691208},{"$f":"AQ195+AQ194","v":10618.012742691211}]
[null,"Net cash per share ",null,{"$f":"(D108+D109-D121-D127)/D27","v":3.8117806364251861},3.9771699819168176,4.7193935279475001,5.3853148442827914,5.3618514117580487,4.8136327368061096,4.6180198698184309,1.7561733724745294,1.9847948464975917,2.6240073656347107,1.6072858286629301,1.4327899834632647,1.5904643301903576,1.609674728940784,1.5966769019306823,1.1923138510808646,1.7502558853633572,0.7859562673236834,1.0790884718498659,1.0674206471087508,0.46523618895116087,0.35108286542851852,0.35723161033797218,0.7421461897356143,0.72868769027447222,1.311503687288309,1.045834056350688,1.8122005156549963,2.1294121374504611,2.0489615189567743,3.544155681399634,2.434856560795803,4.0484787251567544,3.540637930078891,3.4426913347733219,5.846830006250415,3.8324609519109485,6.2645662657018386,4.8805732148223173,4.7198884974156892]
[null,"DCF Period (approximate number of years)",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"AG198+1","v":2},null,null,null,null,{"$f":"AL198+1","v":3}]
[null,"Free Cash Flow to Firm (FCFF)*",null,null,null,null,null,{"$f":"H170-(-H188)+($C$394*(H127+H121))","v":3734.0545471134437},null,null,null,null,{"$f":"M170-(-M188)+($C$394*(M127+M121))","v":1987.139217934304},null,null,null,null,{"$f":"R170-(-R188)+($C$394*(R127+R121))","v":2589.203760803915},null,null,null,null,{"$f":"W170-(-W188)+($C$394*(W127+W121))","v":3971.1682096729369},null,null,null,null,{"$f":"AB170-(-AB188)+($C$394*(AB127+AB121))","v":4830.1208081649656},null,null,null,null,{"$f":"AG170-(-AG188)+($C$394*(AG127+AG121))","v":4369.515727141048},null,null,null,null,{"$f":"AL170-(-AL188)+($C$394*(AL127+AL121))","v":4377.1613136009619},null,null,null,null,{"$f":"AQ170-(-AQ188)+($C$394*(AQ127+AQ121))","v":4144.7854972477617}]
[null,"Discounted FCFF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R199/(1+$C$395)^R198","v":2589.203760803915},null,null,null,null,{"$f":"W199/(1+$C$395)^W198","v":3971.1682096729369},null,null,null,null,{"$f":"AB199/(1+$C$395)^AB198","v":4830.1208081649656},null,null,null,null,{"$f":"AG199/(1+$C$395)^AG198","v":4093.9586635176856},null,null,null,null,{"$f":"AL199/(1+$C$395)^AL198","v":3842.4908773789593},null,null,null,null,{"$f":"AQ199/(1+$C$395)^AQ198","v":3409.043155576589}]
[]
[null,"Cash Flow Ratios & Assumptions",null,"Aug-14","Nov-14","Feb-15","May-15","May-15","Aug-15","Nov-15","Feb-16","May-16","May-16","Aug-16","Nov-16","Feb-17","May-17","May-17","Aug-17","Nov-17","Feb-18","May-18","May-18","Aug-18","Nov-18","Feb-19","May-19","May-19","Aug-19","Nov-19","Feb-20","May-20","May-20","Aug-20","Nov-20","Feb-21","May-21","May-21","Aug-22","Nov-22","Feb-22","May-22","May-22"]
[null,null,null,"F1Q15","F2Q15","F3Q15","F4Q15","FY 2015","F1Q16","F2Q16","F3Q16","F4Q16","FY 2016","F1Q17","F2Q17","F3Q17","F4Q17","FY 2017","F1Q18","F2Q18","F3Q18","F4Q18","FY 2018 ","F1Q19","F2Q19","F3Q19","F4Q19","FY 2019 ","F1Q20E","F2Q20E","F3Q20E","F4Q20E","FY 2020 E","F1Q21E","F2Q21E","F3Q21E","F4Q21E","FY 2021 E","F1Q22E","F2Q22E","F3Q22E","F4Q22E","FY 2022 E"]
[null,"Ratios"]
[null,"Depreciation to PPE",null,null,{"$f":"E159/(AVERAGE(E114,D114))","v":5.2902782548952247E-2},{"$f":"F159/(AVERAGE(F114,E114))","v":5.2513387458973916E-2},{"$f":"G159/(AVERAGE(G114,F114))","v":5.2102843521198705E-2},null,{"$f":"I159/(AVERAGE(I114,G114))","v":5.0302139474113994E-2},{"$f":"J159/(AVERAGE(J114,I114))","v":5.0417520088230659E-2},{"$f":"K159/(AVERAGE(K114,J114))","v":5.0883607556368067E-2},{"$f":"L159/(AVERAGE(L114,K114))","v":4.9058256679807274E-2},null,{"$f":"N159/(AVERAGE(N114,L114))","v":4.8787366046249295E-2},{"$f":"O159/(AVERAGE(O114,N114))","v":4.8472961613897449E-2},{"$f":"P159/(AVERAGE(P114,O114))","v":4.7560809892648458E-2},{"$f":"Q159/(AVERAGE(Q114,P114))","v":4.7545618093035209E-2},null,{"$f":"S159/(AVERAGE(S114,Q114))","v":4.4334365325077396E-2},{"$f":"T159/(AVERAGE(T114,S114))","v":4.5593075704010728E-2},{"$f":"U159/(AVERAGE(U114,T114))","v":4.3969102792632206E-2},{"$f":"V159/(AVERAGE(V114,U114))","v":4.4789762340036565E-2},null,4.8787366046249295E-2,4.8472961613897449E-2,4.7560809892648458E-2,4.7545618093035209E-2,null,{"$f":"$C$331","v":0.05},{"$f":"$C$331","v":0.05},{"$f":"$C$331","v":0.05},{"$f":"$C$331","v":0.05},null,{"$f":"$C$331","v":0.05},{"$f":"$C$331","v":0.05},{"$f":"$C$331","v":0.05},{"$f":"$C$331","v":0.05},null,{"$f":"$C$331","v":0.05},{"$f":"$C$331","v":0.05},{"$f":"$C$331","v":0.05},{"$f":"$C$331","v":0.05}]
[null,"Net Cash from Operations growth rate",null,null,{"$f":"E170/D170-1","v":0.10034013605442182},{"$f":"F170/E170-1","v":2.2503863987635238},{"$f":"G170/F170-1","v":-0.36186400380408945},null,{"$f":"I170/G170-1","v":-0.63412816691505214},{"$f":"J170/I170-1","v":0.10997963340122197},{"$f":"K170/J170-1","v":0.60733944954128449},{"$f":"L170/K170-1","v":0.35159817351598166},{"$f":"M170/H170-1","v":-0.33846153846153848},{"$f":"N170/L170-1","v":-0.39104729729729726},{"$f":"O170/N170-1","v":0.33564493758668523},{"$f":"P170/O170-1","v":0.10799584631360326},{"$f":"Q170/P170-1","v":-0.16682286785379574},{"$f":"R170/M170-1","v":0.17571059431524549},{"$f":"S170/Q170-1","v":-0.35320584926884135},{"$f":"T170/S170-1","v":1.3008695652173912},{"$f":"U170/T170-1","v":-0.40513983371126228},{"$f":"V170/U170-1","v":1.8843710292249045},{"$f":"W170/R170-1","v":0.36126373626373631},-0.39104729729729726,0.33564493758668523,0.10799584631360326,-0.16682286785379574,{"$f":"AB170/W170-1","v":0.19132189707366298},{"$f":"AC170/AA170-1","v":-6.3227122189183693E-2},{"$f":"AD170/AC170-1","v":-0.84243172879021821},{"$f":"AE170/AD170-1","v":6.969102387974452},{"$f":"AF170/AE170-1","v":-0.47309064139303036},{"$f":"AG170/AB170-1","v":-1.9189861383011597E-2},{"$f":"AH170/AF170-1","v":1.8122570118219703},{"$f":"AI170/AH170-1","v":-1.2745828365412495},{"$f":"AJ170/AI170-1","v":-5.1631041287904624},{"$f":"AK170/AJ170-1","v":-0.97775262490090176},{"$f":"AL170/AG170-1","v":0.1460769730972562},{"$f":"AM170/AK170-1","v":58.407037578163852},{"$f":"AN170/AM170-1","v":-1.4309054206227327},{"$f":"AO170/AN170-1","v":-3.5514754090168599},{"$f":"AP170/AO170-1","v":-1.190709561617469},{"$f":"AQ170/AL170-1","v":0.16372471422735901}]
[null,"Capex to sales",null,null,null,null,null,{"$f":"-H188/H14","v":3.1371523806411554E-2},null,null,null,null,{"$f":"-M188/M14","v":3.499505806770447E-2},null,null,null,null,{"$f":"-R188/R14","v":3.1790393013100438E-2},null,null,null,null,{"$f":"-W188/W14","v":2.816166167541281E-2},null,null,null,null,{"$f":"-AB188/AB14","v":2.8478666564409335E-2},null,null,null,null,{"$f":"-AG188/AG14","v":3.4869289654873438E-2},null,null,null,null,{"$f":"-AL188/AL14","v":5.0735857150650501E-2},null,null,null,null,{"$f":"-AQ188/AQ14","v":7.3615580188393689E-2}]
[null,"Capex growth",null,null,{"$f":"E188/D188-1","v":-0.13461538461538458},{"$f":"F188/E188-1","v":4.4444444444444509E-2},{"$f":"G188/F188-1","v":2.1276595744680771E-2},null,{"$f":"I188/G188-1","v":0.32499999999999996},{"$f":"J188/I188-1","v":-9.4339622641509413E-2},{"$f":"K188/J188-1","v":-6.9444444444444198E-3},{"$f":"L188/K188-1","v":-0.15734265734265729},null,{"$f":"N188/L188-1","v":0.14937759336099576},{"$f":"O188/N188-1","v":-0.19494584837545126},{"$f":"P188/O188-1","v":0.17937219730941711},{"$f":"Q188/P188-1","v":0.25095057034220525},null,{"$f":"S188/Q188-1","v":-0.17933130699088151},{"$f":"T188/S188-1","v":-0.15925925925925921},{"$f":"U188/T188-1","v":1.7621145374449254E-2},{"$f":"V188/U188-1","v":0.28571428571428581},null,0.14937759336099576,-0.19494584837545126,0.17937219730941711,0.25095057034220525,null,{"$f":"$C$332","v":0.12},{"$f":"$C$332","v":0.12},{"$f":"$C$332","v":0.12},{"$f":"$C$332","v":0.12},null,{"$f":"$C$332","v":0.12},{"$f":"$C$332","v":0.12},{"$f":"$C$332","v":0.12},{"$f":"$C$332","v":0.12},null,{"$f":"$C$332","v":0.12},{"$f":"$C$332","v":0.12},{"$f":"$C$332","v":0.12},{"$f":"$C$332","v":0.12}]
[]
[]
[]
[null,"Nike Model Scenario & Sensitivity Analysis"]
[]
[null,"Base Case",null,null,null,null,"Base Case: Sensitivity of forecast share price to changes in assumptions"]
[]
[null,"Depreciation to PPE",0.05,null,null,null,null,null,null,null,null,"EBIT Margin- North America"]
[null,"Capex growth",0.12,null,null,null,"Footwear Growth Rate\nNorth America (%)",105.9839746321566,0.26999999999999996,0.27999999999999997,0.28999999999999998,0.3,0.31,0.32,0.33]
[null,"Gross margin (GAAP)",0.42,null,null,null,null,0.02,97.514154653172852,99.956782331947466,102.39941001072205,104.84203768949664,107.28466536827122,109.72729304704583,112.16992072582042]
[null,"DC/Total SG&A",0.3,null,null,null,null,0.03,97.83231039764334,100.29612760948132,102.75994482131927,105.22376203315726,107.68757924499525,110.1513964568332,112.61521366867115]
[null,"Operating & overhead/Total SG&A",0.7,null,null,null,null,0.04,98.148670877185111,100.63392858132096,103.11918628545682,105.60444398959268,108.08970169372854,110.57495939786443,113.06021710200025]
[null,"Effective Tax Rate",0.18,null,null,null,null,0.05,98.463122942380892,100.97007350563946,103.47702406889803,105.9839746321566,108.49092519541517,110.99787575867371,113.50482632193228]
[null,null,null,null,null,null,null,0.06,98.775552958036855,101.30445015249376,103.83334734695067,106.36224454140762,108.89114173586451,111.42003893032145,113.94893612477838]
[null,"North America",null,null,null,null,null,7.0000000000000007E-2,99.085846811983146,101.6369458126734,104.1880448133637,106.73914381405396,109.29024281474426,111.84134181543453,114.3924408161248]
[null,"Footwear growth rate p.a.",0.05,null,null,null,null,0.08,99.393889923622936,101.96744730629581,104.54100468896871,107.11456207164159,109.68811945431449,112.26167683698736,114.83523421966024]
[null,"Apparel growth rate p.a.",0.04]
[null,"Equipment growth rate p.a.",0.02]
[null,"EBIT Margin",0.3]
[null,"EMEA",null,null,null,null,null,null,null,null,null,"EBIT Margin- EMEA"]
[null,"Footwear growth rate p.a.",0.1,null,null,null,"Footwear Growth Rate\nEMEA (%)",105.9839746321566,0.26999999999999996,0.27999999999999997,0.28999999999999998,0.3,0.31,0.32,0.33]
[null,"Apparel growth rate p.a.",7.0000000000000007E-2,null,null,null,null,7.0000000000000007E-2,100.7450040777655,102.26686275176962,103.7887214257737,105.31058009977784,106.83243877378194,108.35429744778605,109.87615612179016]
[null,"Equipment growth rate p.a.",0.01,null,null,null,null,0.08,100.92998756914861,102.46533276420439,104.00067795926017,105.53602315431598,107.0713683493718,108.60671354442761,110.1420587394834]
[null,"EBIT Margin",0.3,null,null,null,null,0.09,101.11355038015546,102.66253701282544,104.21152364549542,105.76051027816538,107.30949691083532,108.85848354350529,110.40747017617528]
[null,"Greater China",null,null,null,null,null,0.1,101.29562315602901,102.85840698140487,104.42119080678073,105.9839746321566,107.54675845753246,109.10954228290834,110.67232610828418]
[null,"Footwear growth rate p.a.",0.22,null,null,null,null,0.11,101.47613627526476,103.05287388569803,104.62961149613128,106.20634910656457,107.78308671699784,109.3598243274311,110.93656193786435]
[null,"Apparel growth rate p.a.",0.1,null,null,null,null,0.12,101.65501985419422,103.24586867805147,104.83671750190868,106.42756632576592,108.01841514962315,109.60926397348038,111.2001127973376]
[null,"Equipment growth rate p.a.",7.0000000000000007E-2,null,null,null,null,0.13,101.83220375144312,103.43732205188508,105.04244035232709,106.64755865276911,108.25267695321108,109.85779525365308,111.4629135540951]
[null,"EBIT Margin",0.3]
[null,"APAC & LATAM"]
[null,"Footwear growth rate p.a.",0.08]
[null,"Apparel growth rate p.a.",0.05]
[null,"Equipment growth rate p.a.",0.01]
[null,"EBIT Margin",0.3,null,null,null,"Revenue growth (in perpetuity)",null,null,null,"Constant CFO growth rate",null,null,null,"Ave CapEx (% of sales)"]
[null,"Converse Divisions"]
[null,"Converse growth rate p.a.",0.02,null,null,null,"Change","Share Price Forecast",null,null,"Change","Share Price Forecast",null,null,"Change","Share Price Forecast"]
[null,"EBIT Margin",0.3,null,null,null,0,105.9839746321566,null,null,0,105.9839746321566,null,null,0,105.9839746321566]
[null,"Constant Growth Stage",null,null,null,null,-0.01,94.368293059520084,null,null,-0.01,105.37679689136661,null,null,-0.01,109.98007654045625]
[null,"Revenue growth (in perpetuity)",3.4000000000000002E-2,null,null,null,0.01,127.56668277047,null,null,0.01,106.5911523729466,null,null,0.01,101.98787272385695]
[null,"Constant CFO growth rate",2.7E-2]
[null,"Ave CapEx (% of sales)",0.03]
[null,"Dividend growth assumption",0.02]
[]
[null,"Bear Case"]
[]
[null,"Depreciation to PPE",0.05]
[null,"Capex growth",0.12]
[null,"Gross margin (GAAP)",0.35]
[null,"DC/Total SG&A",0.3]
[null,"Operating & overhead/Total SG&A",0.7]
[null,"Effective Tax Rate",0.18]
[]
[null,"North America"]
[null,"Footwear growth rate p.a.",0.04]
[null,"Apparel growth rate p.a.",0.03]
[null,"Equipment growth rate p.a.",0.01]
[null,"EBIT Margin",0.27]
[null,"EMEA"]
[null,"Footwear growth rate p.a.",0.09]
[null,"Apparel growth rate p.a.",0.06]
[null,"Equipment growth rate p.a.",0.01]
[null,"EBIT Margin",0.25]
[null,"Greater China"]
[null,"Footwear growth rate p.a.",0.19]
[null,"Apparel growth rate p.a.",0.08]
[null,"Equipment growth rate p.a.",0.05]
[null,"EBIT Margin",0.25]
[null,"APAC & LATAM"]
[null,"Footwear growth rate p.a.",0.06]
[null,"Apparel growth rate p.a.",0.04]
[null,"Equipment growth rate p.a.",0.01]
[null,"EBIT Margin",0.25]
[null,"Converse Divisions"]
[null,"Converse growth rate p.a.",0.01]
[null,"EBIT Margin",0.25]
[null,"Constant Growth Stage"]
[null,"Revenue growth (in perpetuity)",3.1E-2]
[null,"Constant CFO growth rate",2.5000000000000001E-2]
[null,"Ave CapEx (% of sales)",0.03]
[null,"Dividend growth assumption",1.4999999999999999E-2]
[]
[null,"Bull Case"]
[]
[null,"Depreciation to PPE",0.05]
[null,"Capex growth",0.12]
[null,"Gross margin (GAAP)",0.45]
[null,"DC/Total SG&A",0.3]
[null,"Operating & overhead/Total SG&A",0.7]
[null,"Effective Tax Rate",0.18]
[]
[null,"North America"]
[null,"Footwear growth rate p.a.",0.06]
[null,"Apparel growth rate p.a.",0.05]
[null,"Equipment growth rate p.a.",0.03]
[null,"EBIT Margin",0.31]
[null,"EMEA"]
[null,"Footwear growth rate p.a.",0.12]
[null,"Apparel growth rate p.a.",0.09]
[null,"Equipment growth rate p.a.",0.03]
[null,"EBIT Margin",0.31]
[null,"Greater China"]
[null,"Footwear growth rate p.a.",0.24]
[null,"Apparel growth rate p.a.",0.11]
[null,"Equipment growth rate p.a.",0.09]
[null,"EBIT Margin",0.31]
[null,"APAC & LATAM"]
[null,"Footwear growth rate p.a.",0.09]
[null,"Apparel growth rate p.a.",7.0000000000000007E-2]
[null,"Equipment growth rate p.a.",0.02]
[null,"EBIT Margin",0.31]
[null,"Converse Divisions"]
[null,"Converse growth rate p.a.",0.03]
[null,"EBIT Margin",0.3]
[null,"Constant Growth Stage"]
[null,"Revenue growth (in perpetuity)",3.4000000000000002E-2]
[null,"Constant CFO growth rate",2.7E-2]
[null,"Ave CapEx (% of sales)",0.03]
[null,"Dividend growth assumption",2.5000000000000001E-2]
[]
[]
[null,"Live Case"]
[]
[1,"Depreciation to PPE",{"$f":"OFFSET($B$214,MATCH($B$10,$B$214:$B$326,0)+$A331,1)","v":0.05}]
[{"$f":"A331+1","v":2},"Capex growth",{"$f":"OFFSET($B$214,MATCH($B$10,$B$214:$B$326,0)+$A332,1)","v":0.12}]
[3,"Gross margin (GAAP)",0.42]
[4,"DC/Total SG&A",0.3]
[5,"Operating & overhead/Total SG&A",0.7]
[6,"Effective Tax Rate",0.18]
[7]
[8,"North America"]
[9,"Footwear growth rate (QoQ)",{"$f":"OFFSET($B$214,MATCH($B$10,$B$214:$B$326,0)+$A339,1)","v":0.05}]
[10,"Apparel growth rate (QoQ)",0.04]
[11,"Equipment growth rate (QoQ)",0.02]
[12,"EBIT Margin",0.3]
[13,"EMEA"]
[14,"Footwear growth rate (QoQ)",0.1]
[15,"Apparel growth rate (QoQ)",7.0000000000000007E-2]
[16,"Equipment growth rate (QoQ)",0.01]
[17,"EBIT Margin",0.3]
[18,"Greater China"]
[19,"Footwear growth rate (QoQ)",0.22]
[20,"Apparel growth rate (QoQ)",0.1]
[21,"Equipment growth rate (QoQ)",7.0000000000000007E-2]
[22,"EBIT Margin",0.3]
[23,"APAC & LATAM"]
[24,"Footwear growth rate (QoQ)",0.08]
[25,"Apparel growth rate (QoQ)",0.05]
[26,"Equipment growth rate (QoQ)",0.01]
[27,"EBIT Margin",0.3]
[28,"Converse Divisions"]
[29,"Converse growth rate (QoQ)",0.02]
[30,"EBIT Margin",0.3]
[31,"Constant Growth Stage"]
[32,"Revenue growth (in perpetuity)",{"$f":"OFFSET($B$214,MATCH($B$10,$B$214:$B$326,0)+$A362,1)+G245","v":3.4000000000000002E-2}]
[33,"Constant CFO growth rate",{"$f":"OFFSET($B$214,MATCH($B$10,$B$214:$B$326,0)+$A363,1)+K245","v":2.7E-2}]
[34,"Ave CapEx (% of sales)",{"$f":"OFFSET($B$214,MATCH($B$10,$B$214:$B$326,0)+$A364,1)+O245","v":0.03}]
[35,"Dividend growth assumption",{"$f":"OFFSET($B$214,MATCH($B$10,$B$214:$B$326,0)+$A365,1)","v":0.02}]
[]
[null,"Multiple Valuation"]
[null,"P/E 3-month average(a) ",33.57]
[null,"P/E 3-month high",35.94]
[null,"P/E 3-month low",30.81]
[null,"P/E used for valuation",27]
[null,"Net cash per share ",{"$f":"AB197","v":0.72868769027447222}]
[null,"Implied P/E 12-month target value",{"$f":"(C371*(AE29+AF29+AC29+AD29)+C372)","v":102.63050075872647}]
[null,"NOTE: There are many different multiples which could be applied to various earnings metrics, each of which result in different valuations. This calculation is for demonstration only. Please refer to our disclosures for important details.  Our DCF and Multiple valuation metrics are kept constant at certain points during each quarter to isolate the impact from changes in earnings estimates.   The multiple  in this section was last updated on 7/25/2019. "]
[null,"(a) Multiples are calculated excluding the value of net cash and are based on the 3-month average daily share price compared to the consensus EPS estimates for the next twelve month period. "]
[]
[]
[]
[]
[null,"Discounted Cash Flow Valuation"]
[null,"WACC Inputs"]
[null,"Current share price",80.89]
[null,"Shares outstanding",{"$f":"AA26","v":1570.2}]
[null,"Market Capitalization ($M)",{"$f":"C383*C382","v":127013.478}]
[null,"Beta (relative to the S&P500)",0.78075451125901696]
[null,"Constant market Sharpe ratio(b)",0.31171527531865395]
[null,"S&P500 implied volatility(c)",0.16429494047619045]
[null,"Equity market risk premium",{"$f":"C386*C387","v":5.1213242603997566E-2}]
[null,"Risk Free (3mo ave 10yr US-T)",2.8838352783808936E-2]
[null,"Required return on equity (CAPM)",{"$f":"C389+(C385*C388)","v":6.8823322983082524E-2}]
[null,"Equity to total capital",{"$f":"C384/(C384+AA121+AA127)","v":0.97340659481808112}]
[null,"Average cost of debt",{"$f":"AB21/(AB127+AB121)","v":1.4121037463976945E-2}]
[null,"Effective tax rate",{"$f":"AB97","v":0.16079983336804832}]
[null,"After tax cost of debt ",{"$f":"C392*(1-C393)","v":1.1850376992785485E-2}]
[null,"Weighted Average Cost of Capital",{"$f":"(C391*C390)+((1-C391)*C394)","v":6.7308218345954976E-2}]
[]
[null,"Constant Growth Stage Assumptions(d,e)"]
[null,"Revenue growth (in perpetuity)",{"$f":"C362","v":3.4000000000000002E-2}]
[null,"Constant CFO growth rate",{"$f":"C363","v":2.7E-2}]
[null,"Ave CapEx (% of sales)",0.03]
[null,"Dividend growth assumption",0.02]
[]
[null,"DCF Valuation"]
[null,"PV of terminal value",{"$f":"((((AQ170*(1+C399))-(C400*AQ14*(1+C398))+(C394*AQ127)))/(C395-C398))/(1+$C$395)^3","v":159191.98353573011}]
[null,"NPV of stage-one cash flows",{"$f":"AG200+AL200+AQ200","v":11345.492696473233}]
[null,"Plus cash/(debt) per share ",{"$f":"C372","v":0.72868769027447222}]
[null,"Implied DCF 12-month target value",{"$f":"(C404+C405)/C383+C406","v":109.33744850558674}]
[null,"NOTE: There are many different methods to calculate a DCF-based valuation, each of which result in different final valuation estimates. This calculation is for demonstration only. Different inputs and assumptions can result in significantly different valuation estimates. Refer to the Disclosure tab for important information regarding this demonstration.  Our DCF and Multiple valuation metrics are kept constant at certain points during each quarter to isolate the impact from changes in earnings estimates.  The  Beta, Volatility, and Risk-Free rate used in this DCF section was last updated on 7/25/2019. "]
[null,"(b) We use the Constant Sharpe approach to estimate the Equity Risk Premium. The S&P500 Constant Sharpe is calculated by taking the excess return on the index over the risk-free rate, divided by the standard deviation of returns. We then multiply the constant Sharpe by the last three month average implied volatility.\n"]
[null,"(c) The VIX is quoted in percentage points and measures the implied annualized volatility for the S&P500. The VIX is a forward looking measure of implied volatility, however, single day volatility would have too much of an impact on the overall discount rate, which is why we choose to use the three month average."]
[null,"(d) Assumes constant networking capital in the constant growth stage.\n(e) Assumes debt balance and interest expense remains constant in the constant growth stage, and that book value of debt approximates fair value."]
[]
[]
[]
[]
[]
[null,null,"GR"]

{"sheet":"Share Price History","index":1,"n_rows":1534,"n_cols":9,"rows_kept":1534,"cut":false,"hidden":true,"merged":[]}
["Date","Last Price","Unadjusted Price",null,"Start Date","End Date","Quarter","Average Price (Adj)","Average Price (Unadj)"]
["2013-06-21",30.285,{"$f":"B2*2","v":60.57},null,{"$f":"EOMONTH(F2,-3)","v":"2014-05-31"},"2014-08-31","F1Q15",{"$f":"AVERAGE(OFFSET($A$1,MATCH($F2,$A:$A,1)-1,1,MATCH($E2,$A:$A,1)-MATCH($F2,$A:$A,1)))","v":38.617421874999998},{"$f":"AVERAGE(OFFSET($A$1,MATCH($F2,$A:$A,1)-1,2,MATCH($E2,$A:$A,1)-MATCH($F2,$A:$A,1)))","v":77.234843749999996}]
["2013-06-24",29.975000000000001,{"$f":"B3*2","v":59.95},null,"2014-08-31",{"$f":"EOMONTH(F2,3)","v":"2014-11-30"},"F2Q15",44.463650793650793,{"$f":"AVERAGE(OFFSET($A$1,MATCH($F3,$A:$A,1)-1,2,MATCH($E3,$A:$A,1)-MATCH($F3,$A:$A,1)))","v":88.927301587301585}]
["2013-06-25",30.195,60.39,null,"2014-11-30","2015-02-28","F3Q15",47.511475409836059,95.022950819672118]
["2013-06-26",30.925000000000001,61.85,null,"2015-02-28","2015-05-31","F4Q15",50.14650793650793,100.29301587301586]
["2013-06-27",31.16,62.32,null,"2015-05-31","2015-08-31","F1Q16",54.876538461538466,109.75307692307693]
["2013-06-28",31.84,63.68,null,"2015-08-31","2015-11-30","F2Q16",62.051984126984088,124.10396825396818]
["2013-07-01",31.164999999999999,62.33,null,"2015-11-30","2016-02-29","F3Q16",61.502459016393438,123.00491803278688]
["2013-07-02",31.31,62.62,null,"2016-02-29","2016-05-31","F4Q16",59.520937499999981,119.04187499999996]
["2013-07-03",31.43,62.86,null,"2016-05-31","2016-08-31","F1Q17",56.00461538461537,112.00923076923074]
["2013-07-05",31.82,63.64,null,"2016-08-31","2016-11-30","F2Q17",52.628253968253958,105.25650793650792]
["2013-07-08",31.86,63.72,null,"2016-11-30","2017-02-28","F3Q17",53.333166666666671,106.66633333333334]
["2013-07-09",31.965,63.93,null,"2017-02-28","2017-05-31","F4Q17",55.203593749999975,110.40718749999995]
["2013-07-10",31.8,63.6,null,"2017-05-31","2017-08-31","F1Q18",56.077230769230795,112.15446153846159]
["2013-07-11",31.86,63.72,null,"2017-08-31","2017-11-30","F2Q18",54.469523809523821,108.93904761904764]
["2013-07-12",31.835000000000001,63.67,null,"2017-11-30","2018-02-28","F3Q18",64.945333333333309,129.89066666666662]
["2013-07-15",31.675000000000001,63.35,null,"2018-02-28","2018-05-31","F4Q18",67.683750000000018,135.36750000000004]
["2013-07-16",31.35,62.7,null,"2018-05-31","2018-08-31","F1Q19",77.501230769230759,155.00246153846152]
["2013-07-17",31.664999999999999,63.33,null,"2018-08-31","2018-11-30","F2Q19",77.99126984126984,155.98253968253968]
["2013-07-18",31.66,63.32,null,"2018-11-30","2019-02-28","F3Q19",78.296610169491544,156.59322033898309]
["2013-07-19",31.675000000000001,63.35,null,"2019-02-28","2019-05-31","F4Q19",84.906406250000003,169.81281250000001]
["2013-07-22",31.645,63.29]
["2013-07-23",31.594999999999999,63.19]
["2013-07-24",31.315000000000001,62.63]
["2013-07-25",31.245000000000001,62.49]
["2013-07-26",31.265000000000001,62.53]
["2013-07-29",31.355,62.71]
["2013-07-30",31.425000000000001,62.85]
["2013-07-31",31.46,62.92]
["2013-08-01",32.984999999999999,65.97]
["2013-08-02",33.15,66.3]
["2013-08-05",33.200000000000003,66.400000000000006]
["2013-08-06",33.270000000000003,66.540000000000006]
["2013-08-07",32.814999999999998,65.63]
["2013-08-08",33.024999999999999,66.05]
["2013-08-09",33.155000000000001,66.31]
["2013-08-12",33.255000000000003,66.510000000000005]
["2013-08-13",32.905000000000001,65.81]
["2013-08-14",32.174999999999997,64.349999999999994]
["2013-08-15",31.745000000000001,63.49]
["2013-08-16",31.824999999999999,63.65]
["2013-08-19",32.354999999999997,64.709999999999994]
["2013-08-20",32.314999999999998,64.63]
["2013-08-21",32.064999999999998,64.13]
["2013-08-22",32.43,64.86]
["2013-08-23",32.104999999999997,64.209999999999994]
["2013-08-26",31.96,63.92]
["2013-08-27",31.405000000000001,62.81]
["2013-08-28",31.684999999999999,63.37]
["2013-08-29",31.74,63.48]
["2013-08-30",31.41,62.82]
["2013-09-03",32.145000000000003,64.290000000000006]
["2013-09-04",32.564999999999998,65.13]
["2013-09-05",32.69,65.38]
["2013-09-06",32.49,64.98]
["2013-09-09",32.700000000000003,65.400000000000006]
["2013-09-10",33.409999999999997,66.819999999999993]
["2013-09-11",33.795000000000002,67.59]
["2013-09-12",34.04,68.08]
["2013-09-13",33.954999999999998,67.91]
["2013-09-16",34.094999999999999,68.19]
["2013-09-17",34.159999999999997,68.319999999999993]
["2013-09-18",34.74,69.48]
["2013-09-19",34.75,69.5]
["2013-09-20",34.685000000000002,69.37]
["2013-09-23",34.49,68.98]
["2013-09-24",34.715000000000003,{"$f":"B67*2","v":69.430000000000007}]
["2013-09-25",34.46,68.92]
["2013-09-26",35.17,70.34]
["2013-09-27",36.82,73.64]
["2013-09-30",36.32,72.64]
["2013-10-01",36.21,72.42]
["2013-10-02",35.945,71.89]
["2013-10-03",35.82,71.64]
["2013-10-04",36.07,72.14]
["2013-10-07",35.67,71.34]
["2013-10-08",35.14,70.28]
["2013-10-09",35.445,70.89]
["2013-10-10",36.72,73.44]
["2013-10-11",36.729999999999997,73.459999999999994]
["2013-10-14",37.03,74.06]
["2013-10-15",36.854999999999997,73.709999999999994]
["2013-10-16",37.26,74.52]
["2013-10-17",37.270000000000003,74.540000000000006]
["2013-10-18",37.965000000000003,75.930000000000007]
["2013-10-21",38.045000000000002,76.09]
["2013-10-22",37.979999999999997,75.959999999999994]
["2013-10-23",37.78,75.56]
["2013-10-24",37.755000000000003,75.510000000000005]
["2013-10-25",37.85,75.7]
["2013-10-28",37.755000000000003,75.510000000000005]
["2013-10-29",37.954999999999998,75.91]
["2013-10-30",38.064999999999998,76.13]
["2013-10-31",37.880000000000003,75.760000000000005]
["2013-11-01",38.03,76.06]
["2013-11-04",38.185000000000002,76.37]
["2013-11-05",38.6,77.2]
["2013-11-06",38.380000000000003,76.760000000000005]
["2013-11-07",37.85,75.7]
["2013-11-08",38.56,77.12]
["2013-11-11",38.58,77.16]
["2013-11-12",38.435000000000002,76.87]
["2013-11-13",38.924999999999997,77.849999999999994]
["2013-11-14",39.32,78.64]
["2013-11-15",39.61,79.22]
["2013-11-18",39.29,78.58]
["2013-11-19",38.905000000000001,77.81]
["2013-11-20",38.92,77.84]
["2013-11-21",39.045000000000002,78.09]
["2013-11-22",39.435000000000002,78.87]
["2013-11-25",39.564999999999998,79.13]
["2013-11-26",39.799999999999997,79.599999999999994]
["2013-11-27",39.664999999999999,79.33]
["2013-11-29",39.57,79.14]
["2013-12-02",39.545000000000002,79.09]
["2013-12-03",39.564999999999998,79.13]
["2013-12-04",39.409999999999997,78.819999999999993]
["2013-12-05",39.475000000000001,78.95]
["2013-12-06",39.93,79.86]
["2013-12-09",39.89,79.78]
["2013-12-10",39.61,79.22]
["2013-12-11",38.42,76.84]
["2013-12-12",38.115000000000002,76.23]
["2013-12-13",38.200000000000003,76.400000000000006]
["2013-12-16",38.22,76.44]
["2013-12-17",38.380000000000003,76.760000000000005]
["2013-12-18",39.274999999999999,78.55]
["2013-12-19",39.130000000000003,78.260000000000005]
["2013-12-20",38.67,77.34]
["2013-12-23",38.555,77.11]
["2013-12-24",38.83,{"$f":"B131*2","v":77.66}]
["2013-12-26",39.094999999999999,78.19]
["2013-12-27",39.08,78.16]
["2013-12-30",39.369999999999997,78.739999999999995]
["2013-12-31",39.32,78.64]
["2014-01-02",39.119999999999997,78.239999999999995]
["2014-01-03",39.015000000000001,78.03]
["2014-01-06",38.715000000000003,77.430000000000007]
["2014-01-07",38.744999999999997,77.489999999999995]
["2014-01-08",38.545000000000002,77.09]
["2014-01-09",38.545000000000002,77.09]
["2014-01-10",38.46,76.92]
["2014-01-13",37.590000000000003,75.180000000000007]
["2014-01-14",37.585000000000001,75.17]
["2014-01-15",37.715000000000003,75.430000000000007]
["2014-01-16",37.395000000000003,74.790000000000006]
["2014-01-17",36.695,73.39]
["2014-01-21",36.875,73.75]
["2014-01-22",36.75,73.5]
["2014-01-23",36.365000000000002,72.73]
["2014-01-24",35.825000000000003,71.650000000000006]
["2014-01-27",35.950000000000003,71.900000000000006]
["2014-01-28",36.354999999999997,72.709999999999994]
["2014-01-29",35.884999999999998,71.77]
["2014-01-30",36.97,73.94]
["2014-01-31",36.424999999999997,72.849999999999994]
["2014-02-03",35.44,70.88]
["2014-02-04",35.255000000000003,70.510000000000005]
["2014-02-05",35.299999999999997,70.599999999999994]
["2014-02-06",35.755000000000003,71.510000000000005]
["2014-02-07",36.344999999999999,72.69]
["2014-02-10",36.335000000000001,72.67]
["2014-02-11",36.99,73.98]
["2014-02-12",37.055,74.11]
["2014-02-13",37.435000000000002,74.87]
["2014-02-14",37.534999999999997,75.069999999999993]
["2014-02-18",37.604999999999997,75.209999999999994]
["2014-02-19",37.409999999999997,74.819999999999993]
["2014-02-20",37.79,75.58]
["2014-02-21",38.24,76.48]
["2014-02-24",38.92,77.84]
["2014-02-25",39.055,78.11]
["2014-02-26",39.21,78.42]
["2014-02-27",39.01,78.02]
["2014-02-28",39.15,78.3]
["2014-03-03",38.695,77.39]
["2014-03-04",39.31,78.62]
["2014-03-05",38.71,77.42]
["2014-03-06",39.11,78.22]
["2014-03-07",39.729999999999997,79.459999999999994]
["2014-03-10",39.49,78.98]
["2014-03-11",39.4,78.8]
["2014-03-12",39.484999999999999,78.97]
["2014-03-13",39.265000000000001,78.53]
["2014-03-14",39.159999999999997,78.319999999999993]
["2014-03-17",39.49,78.98]
["2014-03-18",39.82,79.64]
["2014-03-19",39.575000000000003,79.150000000000006]
["2014-03-20",39.634999999999998,79.27]
["2014-03-21",37.604999999999997,75.209999999999994]
["2014-03-24",37.43,74.86]
["2014-03-25",36.825000000000003,73.650000000000006]
["2014-03-26",36.61,73.22]
["2014-03-27",36.659999999999997,73.319999999999993]
["2014-03-28",36.770000000000003,{"$f":"B195*2","v":73.540000000000006}]
["2014-03-31",36.93,73.86]
["2014-04-01",37.195,74.39]
["2014-04-02",37.270000000000003,74.540000000000006]
["2014-04-03",36.994999999999997,73.989999999999995]
["2014-04-04",36.42,72.84]
["2014-04-07",35.414999999999999,70.83]
["2014-04-08",36.46,72.92]
["2014-04-09",36.78,73.56]
["2014-04-10",36.225000000000001,72.45]
["2014-04-11",35.625,71.25]
["2014-04-14",36.19,72.38]
["2014-04-15",36.14,72.28]
["2014-04-16",36.549999999999997,73.099999999999994]
["2014-04-17",37.015000000000001,74.03]
["2014-04-21",36.950000000000003,73.900000000000006]
["2014-04-22",37.174999999999997,74.349999999999994]
["2014-04-23",37.049999999999997,74.099999999999994]
["2014-04-24",36.695,73.39]
["2014-04-25",36.35,72.7]
["2014-04-28",35.835000000000001,71.67]
["2014-04-29",36.24,72.48]
["2014-04-30",36.475000000000001,72.95]
["2014-05-01",36.46,72.92]
["2014-05-02",36.494999999999997,72.989999999999995]
["2014-05-05",36.645000000000003,73.290000000000006]
["2014-05-06",36.125,72.25]
["2014-05-07",36.090000000000003,72.180000000000007]
["2014-05-08",36.524999999999999,73.05]
["2014-05-09",36.725000000000001,73.45]
["2014-05-12",37.314999999999998,74.63]
["2014-05-13",37.295000000000002,74.59]
["2014-05-14",36.79,73.58]
["2014-05-15",36.47,72.94]
["2014-05-16",36.97,73.94]
["2014-05-19",37.244999999999997,74.489999999999995]
["2014-05-20",36.630000000000003,73.260000000000005]
["2014-05-21",37.104999999999997,74.209999999999994]
["2014-05-22",37.44,74.88]
["2014-05-23",37.924999999999997,75.849999999999994]
["2014-05-27",38.305,76.61]
["2014-05-28",38.134999999999998,76.27]
["2014-05-29",38.19,76.38]
["2014-05-30",38.454999999999998,76.91]
["2014-06-02",38.36,76.72]
["2014-06-03",37.774999999999999,75.55]
["2014-06-04",38.064999999999998,76.13]
["2014-06-05",37.935000000000002,75.87]
["2014-06-06",38.115000000000002,76.23]
["2014-06-09",38.335000000000001,76.67]
["2014-06-10",38.155000000000001,76.31]
["2014-06-11",37.57,75.14]
["2014-06-12",37.384999999999998,74.77]
["2014-06-13",37.31,74.62]
["2014-06-16",37.274999999999999,74.55]
["2014-06-17",37.545000000000002,75.09]
["2014-06-18",38.104999999999997,76.209999999999994]
["2014-06-19",37.82,75.64]
["2014-06-20",37.549999999999997,75.099999999999994]
["2014-06-23",37.725000000000001,75.45]
["2014-06-24",37.49,74.98]
["2014-06-25",38.234999999999999,76.47]
["2014-06-26",38.43,76.86]
["2014-06-27",38.840000000000003,77.680000000000007]
["2014-06-30",38.774999999999999,{"$f":"B259*2","v":77.55}]
["2014-07-01",39,78]
["2014-07-02",38.895000000000003,77.790000000000006]
["2014-07-03",39.225000000000001,78.45]
["2014-07-07",39.325000000000003,78.650000000000006]
["2014-07-08",38.835000000000001,77.67]
["2014-07-09",39.344999999999999,78.69]
["2014-07-10",38.75,77.5]
["2014-07-11",38.645000000000003,77.290000000000006]
["2014-07-14",38.975000000000001,77.95]
["2014-07-15",39.015000000000001,78.03]
["2014-07-16",38.46,76.92]
["2014-07-17",38.265000000000001,76.53]
["2014-07-18",38.76,77.52]
["2014-07-21",38.409999999999997,76.819999999999993]
["2014-07-22",38.520000000000003,77.040000000000006]
["2014-07-23",38.685000000000002,77.37]
["2014-07-24",39.299999999999997,78.599999999999994]
["2014-07-25",38.86,77.72]
["2014-07-28",39.200000000000003,78.400000000000006]
["2014-07-29",39.049999999999997,78.099999999999994]
["2014-07-30",39.805,79.61]
["2014-07-31",38.564999999999998,77.13]
["2014-08-01",38.39,76.78]
["2014-08-04",38.58,77.16]
["2014-08-05",38.46,76.92]
["2014-08-06",38.57,77.14]
["2014-08-07",38.174999999999997,76.349999999999994]
["2014-08-08",38.53,77.06]
["2014-08-11",38.53,77.06]
["2014-08-12",38.365000000000002,76.73]
["2014-08-13",38.625,77.25]
["2014-08-14",38.65,77.3]
["2014-08-15",38.564999999999998,77.13]
["2014-08-18",39.274999999999999,78.55]
["2014-08-19",39.255000000000003,78.510000000000005]
["2014-08-20",39.454999999999998,78.91]
["2014-08-21",39.47,78.94]
["2014-08-22",39.645000000000003,79.290000000000006]
["2014-08-25",40.005000000000003,80.010000000000005]
["2014-08-26",39.74,79.48]
["2014-08-27",39.86,79.72]
["2014-08-28",39.409999999999997,78.819999999999993]
["2014-08-29",39.274999999999999,78.55]
["2014-09-02",39.64,79.28]
["2014-09-03",39.409999999999997,78.819999999999993]
["2014-09-04",39.96,79.92]
["2014-09-05",41.02,82.04]
["2014-09-08",41.2,82.4]
["2014-09-09",40.92,81.84]
["2014-09-10",41.234999999999999,82.47]
["2014-09-11",40.909999999999997,81.819999999999993]
["2014-09-12",40.92,81.84]
["2014-09-15",40.805,81.61]
["2014-09-16",40.6,81.2]
["2014-09-17",40.755000000000003,81.510000000000005]
["2014-09-18",40.984999999999999,81.97]
["2014-09-19",40.905000000000001,81.81]
["2014-09-22",40.354999999999997,80.709999999999994]
["2014-09-23",40.06,80.12]
["2014-09-24",40.42,80.84]
["2014-09-25",39.875,79.75]
["2014-09-26",44.75,89.5]
["2014-09-29",44.56,89.12]
["2014-09-30",44.6,{"$f":"B323*2","v":89.2}]
["2014-10-01",43.85,87.7]
["2014-10-02",44.65,89.3]
["2014-10-03",45.145000000000003,90.29]
["2014-10-06",44.61,89.22]
["2014-10-07",44.034999999999997,88.07]
["2014-10-08",44.414999999999999,88.83]
["2014-10-09",43.615000000000002,87.23]
["2014-10-10",43.594999999999999,87.19]
["2014-10-13",42.695,85.39]
["2014-10-14",42.545000000000002,85.09]
["2014-10-15",42.59,85.18]
["2014-10-16",43.52,87.04]
["2014-10-17",43.59,87.18]
["2014-10-20",44.45,88.9]
["2014-10-21",45.32,90.64]
["2014-10-22",44.93,89.86]
["2014-10-23",45.185000000000002,90.37]
["2014-10-24",45.45,90.9]
["2014-10-27",45.82,91.64]
["2014-10-28",46.225000000000001,92.45]
["2014-10-29",45.975000000000001,91.95]
["2014-10-30",46.5,93]
["2014-10-31",46.484999999999999,92.97]
["2014-11-03",46.725000000000001,93.45]
["2014-11-04",46.975000000000001,93.95]
["2014-11-05",47.34,94.68]
["2014-11-06",47.3,94.6]
["2014-11-07",46.89,93.78]
["2014-11-10",47.48,94.96]
["2014-11-11",47.44,94.88]
["2014-11-12",47.905000000000001,95.81]
["2014-11-13",48.06,96.12]
["2014-11-14",47.75,95.5]
["2014-11-17",48.03,96.06]
["2014-11-18",48.234999999999999,96.47]
["2014-11-19",48.475000000000001,96.95]
["2014-11-20",48.65,97.3]
["2014-11-21",48.71,97.42]
["2014-11-24",48.975000000000001,97.95]
["2014-11-25",48.645000000000003,97.29]
["2014-11-26",48.9,97.8]
["2014-11-28",49.645000000000003,99.29]
["2014-12-01",48.844999999999999,97.69]
["2014-12-02",49.02,98.04]
["2014-12-03",49.25,98.5]
["2014-12-04",49.524999999999999,99.05]
["2014-12-05",49.664999999999999,99.33]
["2014-12-08",48.86,97.72]
["2014-12-09",48.515000000000001,97.03]
["2014-12-10",48.83,97.66]
["2014-12-11",48.465000000000003,96.93]
["2014-12-12",48.085000000000001,96.17]
["2014-12-15",47.715000000000003,95.43]
["2014-12-16",46.604999999999997,93.21]
["2014-12-17",47.25,94.5]
["2014-12-18",48.54,97.08]
["2014-12-19",47.42,94.84]
["2014-12-22",47.965000000000003,95.93]
["2014-12-23",47.984999999999999,95.97]
["2014-12-24",48.145000000000003,96.29]
["2014-12-26",48.414999999999999,96.83]
["2014-12-29",48.65,97.3]
["2014-12-30",48.44,96.88]
["2014-12-31",48.075000000000003,{"$f":"B387*2","v":96.15}]
["2015-01-02",47.515000000000001,95.03]
["2015-01-05",46.75,93.5]
["2015-01-06",46.475000000000001,92.95]
["2015-01-07",47.435000000000002,94.87]
["2015-01-08",48.53,97.06]
["2015-01-09",47.994999999999997,95.99]
["2015-01-12",47.93,95.86]
["2015-01-13",47.505000000000003,95.01]
["2015-01-14",46.854999999999997,93.71]
["2015-01-15",46.405000000000001,92.81]
["2015-01-16",46.494999999999997,92.99]
["2015-01-20",46.805,93.61]
["2015-01-21",46.755000000000003,93.51]
["2015-01-22",47.924999999999997,95.85]
["2015-01-23",48.08,96.16]
["2015-01-26",48.174999999999997,96.35]
["2015-01-27",47.25,94.5]
["2015-01-28",46.655000000000001,93.31]
["2015-01-29",47.435000000000002,94.87]
["2015-01-30",46.125,92.25]
["2015-02-02",45.96,91.92]
["2015-02-03",46.674999999999997,93.35]
["2015-02-04",46.27,92.54]
["2015-02-05",46.67,93.34]
["2015-02-06",45.895000000000003,91.79]
["2015-02-09",45.585000000000001,91.17]
["2015-02-10",46.375,92.75]
["2015-02-11",45.655000000000001,91.31]
["2015-02-12",46,92]
["2015-02-13",46.02,92.04]
["2015-02-17",45.93,91.86]
["2015-02-18",46.81,93.62]
["2015-02-19",46.85,93.7]
["2015-02-20",47.465000000000003,94.93]
["2015-02-23",47.505000000000003,95.01]
["2015-02-24",47.71,95.42]
["2015-02-25",48.41,96.82]
["2015-02-26",48.494999999999997,96.99]
["2015-02-27",48.56,97.12]
["2015-03-02",49.375,98.75]
["2015-03-03",48.984999999999999,97.97]
["2015-03-04",48.76,97.52]
["2015-03-05",49.23,98.46]
["2015-03-06",48.454999999999998,96.91]
["2015-03-09",48.715000000000003,97.43]
["2015-03-10",48.255000000000003,96.51]
["2015-03-11",47.67,95.34]
["2015-03-12",48.52,97.04]
["2015-03-13",47.905000000000001,95.81]
["2015-03-16",48.22,96.44]
["2015-03-17",48.27,96.54]
["2015-03-18",48.755000000000003,97.51]
["2015-03-19",49.16,98.32]
["2015-03-20",50.99,101.98]
["2015-03-23",50.73,101.46]
["2015-03-24",50.325000000000003,100.65]
["2015-03-25",49.494999999999997,98.99]
["2015-03-26",49.664999999999999,99.33]
["2015-03-27",49.94,99.88]
["2015-03-30",50.445,100.89]
["2015-03-31",50.164999999999999,100.33]
["2015-04-01",49.774999999999999,99.55]
["2015-04-02",49.83,99.66]
["2015-04-06",49.865000000000002,{"$f":"B451*2","v":99.73}]
["2015-04-07",49.805,99.61]
["2015-04-08",50.42,100.84]
["2015-04-09",50.36,100.72]
["2015-04-10",49.984999999999999,99.97]
["2015-04-13",49.634999999999998,99.27]
["2015-04-14",49.765000000000001,99.53]
["2015-04-15",49.914999999999999,99.83]
["2015-04-16",49.95,99.9]
["2015-04-17",49.274999999999999,98.55]
["2015-04-20",49.994999999999997,99.99]
["2015-04-21",50.145000000000003,100.29]
["2015-04-22",50.075000000000003,100.15]
["2015-04-23",50.555,101.11]
["2015-04-24",50.475000000000001,100.95]
["2015-04-27",50.47,100.94]
["2015-04-28",49.93,99.86]
["2015-04-29",50.085000000000001,100.17]
["2015-04-30",49.42,98.84]
["2015-05-01",50.39,100.78]
["2015-05-04",50.414999999999999,100.83]
["2015-05-05",50.21,100.42]
["2015-05-06",50.11,100.22]
["2015-05-07",50.725000000000001,101.45]
["2015-05-08",51.22,102.44]
["2015-05-11",51.395000000000003,102.79]
["2015-05-12",51.185000000000002,102.37]
["2015-05-13",51.08,102.16]
["2015-05-14",51.72,103.44]
["2015-05-15",52.49,104.98]
["2015-05-18",52.375,104.75]
["2015-05-19",52.32,104.64]
["2015-05-20",52.305,104.61]
["2015-05-21",52.2,104.4]
["2015-05-22",52.215000000000003,104.43]
["2015-05-26",51.71,103.42]
["2015-05-27",51.42,102.84]
["2015-05-28",51.15,102.3]
["2015-05-29",50.835000000000001,101.67]
["2015-06-01",50.88,101.76]
["2015-06-02",51.055,102.11]
["2015-06-03",51.255000000000003,102.51]
["2015-06-04",50.975000000000001,101.95]
["2015-06-05",51.015000000000001,102.03]
["2015-06-08",50.72,101.44]
["2015-06-09",50.674999999999997,101.35]
["2015-06-10",51.67,103.34]
["2015-06-11",51.94,103.88]
["2015-06-12",51.89,103.78]
["2015-06-15",51.674999999999997,103.35]
["2015-06-16",52.28,104.56]
["2015-06-17",52.375,104.75]
["2015-06-18",53,106]
["2015-06-19",53.265000000000001,106.53]
["2015-06-22",53.395000000000003,106.79]
["2015-06-23",53.6,107.2]
["2015-06-24",53.11,106.22]
["2015-06-25",52.61,105.22]
["2015-06-26",54.854999999999997,109.71]
["2015-06-29",53.835000000000001,107.67]
["2015-06-30",54.01,108.02]
["2015-07-01",54.715000000000003,109.43]
["2015-07-02",54.935000000000002,109.87]
["2015-07-06",54.92,109.84]
["2015-07-07",55.645000000000003,{"$f":"B515*2","v":111.29}]
["2015-07-08",54.634999999999998,109.27]
["2015-07-09",54.72,109.44]
["2015-07-10",55.26,110.52]
["2015-07-13",56.204999999999998,112.41]
["2015-07-14",56.17,112.34]
["2015-07-15",55.95,111.9]
["2015-07-16",56.17,112.34]
["2015-07-17",56.4,112.8]
["2015-07-20",56.564999999999998,113.13]
["2015-07-21",56.494999999999997,112.99]
["2015-07-22",57.045000000000002,114.09]
["2015-07-23",57,114]
["2015-07-24",56.494999999999997,112.99]
["2015-07-27",55.865000000000002,111.73]
["2015-07-28",56.734999999999999,113.47]
["2015-07-29",57.46,114.92]
["2015-07-30",57.505000000000003,115.01]
["2015-07-31",57.61,115.22]
["2015-08-03",57.414999999999999,114.83]
["2015-08-04",57.884999999999998,115.77]
["2015-08-05",58.375,116.75]
["2015-08-06",57.56,115.12]
["2015-08-07",57.255000000000003,114.51]
["2015-08-10",57.68,115.36]
["2015-08-11",57.23,114.46]
["2015-08-12",56.53,113.06]
["2015-08-13",56.8,113.6]
["2015-08-14",57.18,114.36]
["2015-08-17",57.49,114.98]
["2015-08-18",57.41,114.82]
["2015-08-19",57.48,114.96]
["2015-08-20",56.15,112.3]
["2015-08-21",53.435000000000002,106.87]
["2015-08-24",51.935000000000002,103.87]
["2015-08-25",51.765000000000001,103.53]
["2015-08-26",54.38,108.76]
["2015-08-27",56.31,112.62]
["2015-08-28",56.25,112.5]
["2015-08-31",55.875,111.75]
["2015-09-01",54.314999999999998,108.63]
["2015-09-02",55.35,110.7]
["2015-09-03",55.424999999999997,110.85]
["2015-09-04",54.844999999999999,109.69]
["2015-09-08",55.875,111.75]
["2015-09-09",54.93,109.86]
["2015-09-10",55.19,110.38]
["2015-09-11",55.91,111.82]
["2015-09-14",55.945,111.89]
["2015-09-15",56.92,113.84]
["2015-09-16",57.79,115.58]
["2015-09-17",57.634999999999998,115.27]
["2015-09-18",57.524999999999999,115.05]
["2015-09-21",58.28,116.56]
["2015-09-22",57.984999999999999,115.97]
["2015-09-23",57.715000000000003,115.43]
["2015-09-24",57.395000000000003,114.79]
["2015-09-25",62.5,125]
["2015-09-28",61.07,122.14]
["2015-09-29",59.835000000000001,119.67]
["2015-09-30",61.484999999999999,122.97]
["2015-10-01",61.914999999999999,123.83]
["2015-10-02",62.604999999999997,125.21]
["2015-10-05",62.134999999999998,124.27]
["2015-10-06",61.594999999999999,{"$f":"B579*2","v":123.19}]
["2015-10-07",61.05,122.1]
["2015-10-08",62.454999999999998,124.91]
["2015-10-09",62.47,124.94]
["2015-10-12",63.215000000000003,126.43]
["2015-10-13",62.905000000000001,125.81]
["2015-10-14",62.92,125.84]
["2015-10-15",64.394999999999996,128.79]
["2015-10-16",65.234999999999999,130.47]
["2015-10-19",66.605000000000004,133.21]
["2015-10-20",66.185000000000002,132.37]
["2015-10-21",66.234999999999999,132.47]
["2015-10-22",66.204999999999998,132.41]
["2015-10-23",65.265000000000001,130.53]
["2015-10-26",65.69,131.38]
["2015-10-27",65.41,130.82]
["2015-10-28",65.644999999999996,131.29]
["2015-10-29",65.56,131.12]
["2015-10-30",65.515000000000001,131.03]
["2015-11-02",65.594999999999999,131.19]
["2015-11-03",65.7,131.4]
["2015-11-04",65.180000000000007,130.36000000000001]
["2015-11-05",65.930000000000007,131.86000000000001]
["2015-11-06",65.89,131.78]
["2015-11-09",65.239999999999995,130.47999999999999]
["2015-11-10",65,130]
["2015-11-11",63.71,127.42]
["2015-11-12",62.99,125.98]
["2015-11-13",60.93,121.86]
["2015-11-16",61.73,123.46]
["2015-11-17",61.29,122.58]
["2015-11-18",62.89,125.78]
["2015-11-19",62.89,125.78]
["2015-11-20",66.325000000000003,132.65]
["2015-11-23",66.23,132.46]
["2015-11-24",66.254999999999995,132.51]
["2015-11-25",67.064999999999998,134.13]
["2015-11-27",67.165000000000006,134.33000000000001]
["2015-11-30",66.14,132.28]
["2015-12-01",66.655000000000001,133.31]
["2015-12-02",66.325000000000003,132.65]
["2015-12-03",64.56,129.12]
["2015-12-04",66.165000000000006,132.33000000000001]
["2015-12-07",65.8,131.6]
["2015-12-08",65.849999999999994,131.69999999999999]
["2015-12-09",64.42,128.84]
["2015-12-10",64.319999999999993,128.63999999999999]
["2015-12-11",63.145000000000003,126.29]
["2015-12-14",63.93,127.86]
["2015-12-15",64.305000000000007,128.61000000000001]
["2015-12-16",65.465000000000003,130.93]
["2015-12-17",65.11,130.22]
["2015-12-18",64.260000000000005,128.52000000000001]
["2015-12-21",64.900000000000006,129.80000000000001]
["2015-12-22",65.924999999999997,131.85]
["2015-12-23",64.355000000000004,128.71]
["2015-12-24",63.18,126.36]
["2015-12-28",63.81,127.62]
["2015-12-29",64.260000000000005,128.52000000000001]
["2015-12-30",63.25,126.5]
["2015-12-31",62.5,125]
["2016-01-04",61.52,123.04]
["2016-01-05",62.38,124.76]
["2016-01-06",61.49,122.98]
["2016-01-07",59.85,{"$f":"B643*2","v":119.7}]
["2016-01-08",58.87,117.74]
["2016-01-11",59.55,119.1]
["2016-01-12",59.94,119.88]
["2016-01-13",58.78,117.56]
["2016-01-14",58.51,117.02]
["2016-01-15",57.56,115.12]
["2016-01-19",58.32,116.64]
["2016-01-20",59.04,118.08]
["2016-01-21",60.56,121.12]
["2016-01-22",60.88,121.76]
["2016-01-25",60.7,121.4]
["2016-01-26",61.11,122.22]
["2016-01-27",59.58,119.16]
["2016-01-28",61.2,122.4]
["2016-01-29",62.01,124.02]
["2016-02-01",63.16,126.32]
["2016-02-02",62.55,125.1]
["2016-02-03",62.49,124.98]
["2016-02-04",60.17,120.34]
["2016-02-05",57.17,114.34]
["2016-02-08",55.04,110.08]
["2016-02-09",55.68,111.36]
["2016-02-10",57.41,114.82]
["2016-02-11",56,112]
["2016-02-12",56.42,112.84]
["2016-02-16",57.79,115.58]
["2016-02-17",58.17,116.34]
["2016-02-18",58.6,117.2]
["2016-02-19",59.31,118.62]
["2016-02-22",60.17,120.34]
["2016-02-23",60.21,120.42]
["2016-02-24",60.4,120.8]
["2016-02-25",62.38,124.76]
["2016-02-26",62.6,125.2]
["2016-02-29",61.59,123.18]
["2016-03-01",62.92,125.84]
["2016-03-02",62.22,124.44]
["2016-03-03",61.47,122.94]
["2016-03-04",61.26,122.52]
["2016-03-07",59.25,118.5]
["2016-03-08",59.81,119.62]
["2016-03-09",58.33,116.66]
["2016-03-10",58.88,117.76]
["2016-03-11",60.08,120.16]
["2016-03-14",60.81,121.62]
["2016-03-15",61.4,122.8]
["2016-03-16",61.86,123.72]
["2016-03-17",63.18,126.36]
["2016-03-18",62.99,125.98]
["2016-03-21",64.72,129.44]
["2016-03-22",64.900000000000006,129.80000000000001]
["2016-03-23",62.44,124.88]
["2016-03-24",61.65,123.3]
["2016-03-28",61.34,122.68]
["2016-03-29",61.49,122.98]
["2016-03-30",62.04,124.08]
["2016-03-31",61.47,122.94]
["2016-04-01",61.59,123.18]
["2016-04-04",59.97,119.94]
["2016-04-05",59.67,119.34]
["2016-04-06",60.31,120.62]
["2016-04-07",60.3,120.6]
["2016-04-08",59.42,118.84]
["2016-04-11",57.92,{"$f":"B707*2","v":115.84}]
["2016-04-12",58.55,117.1]
["2016-04-13",59.58,119.16]
["2016-04-14",59.49,118.98]
["2016-04-15",59.5,119]
["2016-04-18",59.57,119.14]
["2016-04-19",59.56,119.12]
["2016-04-20",59.62,119.24]
["2016-04-21",60.08,120.16]
["2016-04-22",59.43,118.86]
["2016-04-25",59.21,118.42]
["2016-04-26",59.54,119.08]
["2016-04-27",59.27,118.54]
["2016-04-28",58.54,117.08]
["2016-04-29",58.94,117.88]
["2016-05-02",59.59,119.18]
["2016-05-03",59.52,119.04]
["2016-05-04",59.11,118.22]
["2016-05-05",58.19,116.38]
["2016-05-06",58.43,116.86]
["2016-05-09",58.72,117.44]
["2016-05-10",59.2,118.4]
["2016-05-11",57.01,114.02]
["2016-05-12",57.99,115.98]
["2016-05-13",57.31,114.62]
["2016-05-16",57.14,114.28]
["2016-05-17",57.1,114.2]
["2016-05-18",56.12,112.24]
["2016-05-19",57.04,114.08]
["2016-05-20",56.48,112.96]
["2016-05-23",55.99,111.98]
["2016-05-24",56.59,113.18]
["2016-05-25",55.99,111.98]
["2016-05-26",55.84,111.68]
["2016-05-27",56.19,112.38]
["2016-05-31",55.22,110.44]
["2016-06-01",54.93,109.86]
["2016-06-02",54.53,109.06]
["2016-06-03",53.45,106.9]
["2016-06-06",54.3,108.6]
["2016-06-07",53.55,107.1]
["2016-06-08",54.12,108.24]
["2016-06-09",54.94,109.88]
["2016-06-10",55.11,110.22]
["2016-06-13",54.91,109.82]
["2016-06-14",54.12,108.24]
["2016-06-15",54.31,108.62]
["2016-06-16",53.47,106.94]
["2016-06-17",53.71,107.42]
["2016-06-20",54.36,108.72]
["2016-06-21",54.77,109.54]
["2016-06-22",54.57,109.14]
["2016-06-23",54.12,108.24]
["2016-06-24",52.59,105.18]
["2016-06-27",51.89,103.78]
["2016-06-28",53.09,106.18]
["2016-06-29",55.13,110.26]
["2016-06-30",55.2,110.4]
["2016-07-01",55.61,111.22]
["2016-07-05",55.2,110.4]
["2016-07-06",55.8,111.6]
["2016-07-07",55.92,111.84]
["2016-07-08",56.72,113.44]
["2016-07-11",56.83,113.66]
["2016-07-12",58.06,{"$f":"B771*2","v":116.12}]
["2016-07-13",57.99,115.98]
["2016-07-14",58.49,116.98]
["2016-07-15",57.87,115.74]
["2016-07-18",57.74,115.48]
["2016-07-19",57.76,115.52]
["2016-07-20",57.76,115.52]
["2016-07-21",56.99,113.98]
["2016-07-22",56.73,113.46]
["2016-07-25",57.14,114.28]
["2016-07-26",56.37,112.74]
["2016-07-27",55.79,111.58]
["2016-07-28",55.45,110.9]
["2016-07-29",55.5,111]
["2016-08-01",55.41,110.82]
["2016-08-02",54.92,109.84]
["2016-08-03",54.75,109.5]
["2016-08-04",54.79,109.58]
["2016-08-05",55.85,111.7]
["2016-08-08",55.98,111.96]
["2016-08-09",55.77,111.54]
["2016-08-10",55.13,110.26]
["2016-08-11",56.73,113.46]
["2016-08-12",56.45,112.9]
["2016-08-15",56.77,113.54]
["2016-08-16",56.88,113.76]
["2016-08-17",56.86,113.72]
["2016-08-18",57.21,114.42]
["2016-08-19",58.9,117.8]
["2016-08-22",58.66,117.32]
["2016-08-23",59.62,119.24]
["2016-08-24",60.22,120.44]
["2016-08-25",59.24,118.48]
["2016-08-26",59,118]
["2016-08-29",58.63,117.26]
["2016-08-30",58,116]
["2016-08-31",57.64,115.28]
["2016-09-01",58.54,117.08]
["2016-09-02",58.02,116.04]
["2016-09-06",57.41,114.82]
["2016-09-07",57.72,115.44]
["2016-09-08",56.17,112.34]
["2016-09-09",55.33,110.66]
["2016-09-12",56.01,112.02]
["2016-09-13",55.37,110.74]
["2016-09-14",55.13,110.26]
["2016-09-15",55.47,110.94]
["2016-09-16",55.18,110.36]
["2016-09-19",54.95,109.9]
["2016-09-20",54.87,109.74]
["2016-09-21",55.34,110.68]
["2016-09-22",55.41,110.82]
["2016-09-23",55.15,110.3]
["2016-09-26",54.4,108.8]
["2016-09-27",55.34,110.68]
["2016-09-28",53.25,106.5]
["2016-09-29",52.16,104.32]
["2016-09-30",52.65,105.3]
["2016-10-03",52.67,105.34]
["2016-10-04",52.14,104.28]
["2016-10-05",52.12,104.24]
["2016-10-06",52.03,104.06]
["2016-10-07",51.79,103.58]
["2016-10-10",51.79,103.58]
["2016-10-11",51.82,{"$f":"B835*2","v":103.64}]
["2016-10-12",52.44,104.88]
["2016-10-13",52.03,104.06]
["2016-10-14",51.62,103.24]
["2016-10-17",51.03,102.06]
["2016-10-18",51.22,102.44]
["2016-10-19",51.8,103.6]
["2016-10-20",51.89,103.78]
["2016-10-21",51.77,103.54]
["2016-10-24",51.87,103.74]
["2016-10-25",51.05,102.1]
["2016-10-26",51.97,103.94]
["2016-10-27",51.89,103.78]
["2016-10-28",52.02,104.04]
["2016-10-31",50.18,100.36]
["2016-11-01",49.62,99.24]
["2016-11-02",49.72,99.44]
["2016-11-03",49.73,99.46]
["2016-11-04",49.96,99.92]
["2016-11-07",50.91,101.82]
["2016-11-08",51.08,102.16]
["2016-11-09",51.12,102.24]
["2016-11-10",50.39,100.78]
["2016-11-11",50.77,101.54]
["2016-11-14",50.21,100.42]
["2016-11-15",50.13,100.26]
["2016-11-16",50.68,101.36]
["2016-11-17",51.59,103.18]
["2016-11-18",51.1,102.2]
["2016-11-21",51.28,102.56]
["2016-11-22",51.71,103.42]
["2016-11-23",51.34,102.68]
["2016-11-25",51.52,103.04]
["2016-11-28",51.01,102.02]
["2016-11-29",50.63,101.26]
["2016-11-30",50.07,100.14]
["2016-12-01",50.65,101.3]
["2016-12-02",50.46,100.92]
["2016-12-05",51.85,103.7]
["2016-12-06",50.57,101.14]
["2016-12-07",52.1,104.2]
["2016-12-08",51.55,103.1]
["2016-12-09",51.72,103.44]
["2016-12-12",51.54,103.08]
["2016-12-13",52.3,104.6]
["2016-12-14",51.79,103.58]
["2016-12-15",51.29,102.58]
["2016-12-16",50.92,101.84]
["2016-12-19",50.85,101.7]
["2016-12-20",51.79,103.58]
["2016-12-21",52.3,104.6]
["2016-12-22",52.14,104.28]
["2016-12-23",51.91,103.82]
["2016-12-27",51.29,102.58]
["2016-12-28",51.02,102.04]
["2016-12-29",51.06,102.12]
["2016-12-30",50.83,101.66]
["2017-01-03",51.98,103.96]
["2017-01-04",53.07,106.14]
["2017-01-05",53.06,106.12]
["2017-01-06",53.91,107.82]
["2017-01-09",53.38,106.76]
["2017-01-10",53.11,106.22]
["2017-01-11",52.69,105.38]
["2017-01-12",52.4,{"$f":"B899*2","v":104.8}]
["2017-01-13",52.92,105.84]
["2017-01-17",53.65,107.3]
["2017-01-18",53.27,106.54]
["2017-01-19",52.93,105.86]
["2017-01-20",53.2,106.4]
["2017-01-23",53.24,106.48]
["2017-01-24",53.45,106.9]
["2017-01-25",53.86,107.72]
["2017-01-26",53.65,107.3]
["2017-01-27",53.19,106.38]
["2017-01-30",53.08,106.16]
["2017-01-31",52.9,105.8]
["2017-02-01",53.02,106.04]
["2017-02-02",52.8,105.6]
["2017-02-03",52.36,104.72]
["2017-02-06",52.8,105.6]
["2017-02-07",52.81,105.62]
["2017-02-08",53.88,107.76]
["2017-02-09",55.31,110.62]
["2017-02-10",56.22,112.44]
["2017-02-13",56.09,112.18]
["2017-02-14",56.45,112.9]
["2017-02-15",56.64,113.28]
["2017-02-16",56.29,112.58]
["2017-02-17",56.75,113.5]
["2017-02-21",57.36,114.72]
["2017-02-22",58.24,116.48]
["2017-02-23",57.39,114.78]
["2017-02-24",57.86,115.72]
["2017-02-27",57.69,115.38]
["2017-02-28",57.16,114.32]
["2017-03-01",57.95,115.9]
["2017-03-02",57.8,115.6]
["2017-03-03",56.7,113.4]
["2017-03-06",56.77,113.54]
["2017-03-07",56.55,113.1]
["2017-03-08",56.51,113.02]
["2017-03-09",56.36,112.72]
["2017-03-10",56.43,112.86]
["2017-03-13",56.67,113.34]
["2017-03-14",57.28,114.56]
["2017-03-15",57.66,115.32]
["2017-03-16",57.6,115.2]
["2017-03-17",57.8,115.6]
["2017-03-20",58.68,117.36]
["2017-03-21",58.01,116.02]
["2017-03-22",53.92,107.84]
["2017-03-23",55.37,110.74]
["2017-03-24",56.36,112.72]
["2017-03-27",55.93,111.86]
["2017-03-28",56.62,113.24]
["2017-03-29",56.68,113.36]
["2017-03-30",56.04,112.08]
["2017-03-31",55.73,111.46]
["2017-04-03",55.56,111.12]
["2017-04-04",55.04,110.08]
["2017-04-05",54.98,109.96]
["2017-04-06",55.14,110.28]
["2017-04-07",55.11,110.22]
["2017-04-10",54.9,109.8]
["2017-04-11",54.92,109.84]
["2017-04-12",55.57,111.14]
["2017-04-13",55.34,110.68]
["2017-04-17",56.24,{"$f":"B963*2","v":112.48}]
["2017-04-18",56.11,112.22]
["2017-04-19",55.86,111.72]
["2017-04-20",56.4,112.8]
["2017-04-21",55.85,111.7]
["2017-04-24",55.47,110.94]
["2017-04-25",55.45,110.9]
["2017-04-26",55.16,110.32]
["2017-04-27",55.47,110.94]
["2017-04-28",55.41,110.82]
["2017-05-01",54.99,109.98]
["2017-05-02",55.07,110.14]
["2017-05-03",54.53,109.06]
["2017-05-04",54.47,108.94]
["2017-05-05",53.95,107.9]
["2017-05-08",54.3,108.6]
["2017-05-09",54.89,109.78]
["2017-05-10",54.56,109.12]
["2017-05-11",54.24,108.48]
["2017-05-12",54.2,108.4]
["2017-05-15",53.77,107.54]
["2017-05-16",52.78,105.56]
["2017-05-17",51.8,103.6]
["2017-05-18",51.68,103.36]
["2017-05-19",51.77,103.54]
["2017-05-22",51.57,103.14]
["2017-05-23",52.2,104.4]
["2017-05-24",52.01,104.02]
["2017-05-25",52.35,104.7]
["2017-05-26",52.59,105.18]
["2017-05-30",52.92,105.84]
["2017-05-31",52.99,105.98]
["2017-06-01",52.3,104.6]
["2017-06-02",52.98,105.96]
["2017-06-05",53.01,106.02]
["2017-06-06",52.48,104.96]
["2017-06-07",53.23,106.46]
["2017-06-08",53.2,106.4]
["2017-06-09",53.46,106.92]
["2017-06-12",54.03,108.06]
["2017-06-13",54.31,108.62]
["2017-06-14",54.66,109.32]
["2017-06-15",52.9,105.8]
["2017-06-16",51.1,102.2]
["2017-06-19",52.02,104.04]
["2017-06-20",51.56,103.12]
["2017-06-21",52.59,105.18]
["2017-06-22",52.4,104.8]
["2017-06-23",52.85,105.7]
["2017-06-26",53.28,106.56]
["2017-06-27",52.95,105.9]
["2017-06-28",53.36,106.72]
["2017-06-29",53.17,106.34]
["2017-06-30",59,118]
["2017-07-03",58.65,117.3]
["2017-07-05",57.56,115.12]
["2017-07-06",57.16,114.32]
["2017-07-07",57.98,115.96]
["2017-07-10",58.73,117.46]
["2017-07-11",58.18,116.36]
["2017-07-12",58.22,116.44]
["2017-07-13",57.94,115.88]
["2017-07-14",58,116]
["2017-07-17",57.79,115.58]
["2017-07-18",57.65,{"$f":"B1027*2","v":115.3}]
["2017-07-19",57.77,115.54]
["2017-07-20",59.1,118.2]
["2017-07-21",59.95,119.9]
["2017-07-24",58.95,117.9]
["2017-07-25",59.39,118.78]
["2017-07-26",58.36,116.72]
["2017-07-27",58.15,116.3]
["2017-07-28",58.67,117.34]
["2017-07-31",59.05,118.1]
["2017-08-01",59.84,119.68]
["2017-08-02",59.79,119.58]
["2017-08-03",60.14,120.28]
["2017-08-04",59.76,119.52]
["2017-08-07",59.79,119.58]
["2017-08-08",59.46,118.92]
["2017-08-09",59.9,119.8]
["2017-08-10",59.07,118.14]
["2017-08-11",58.97,117.94]
["2017-08-14",59.78,119.56]
["2017-08-15",58.56,117.12]
["2017-08-16",58.54,117.08]
["2017-08-17",57.46,114.92]
["2017-08-18",54.95,109.9]
["2017-08-21",53.61,107.22]
["2017-08-22",54.13,108.26]
["2017-08-23",53.61,107.22]
["2017-08-24",53.84,107.68]
["2017-08-25",53.9,107.8]
["2017-08-28",53.73,107.46]
["2017-08-29",52.73,105.46]
["2017-08-30",52.56,105.12]
["2017-08-31",52.81,105.62]
["2017-09-01",53.36,106.72]
["2017-09-05",53.01,106.02]
["2017-09-06",52.76,105.52]
["2017-09-07",52.39,104.78]
["2017-09-08",52.2,104.4]
["2017-09-11",53.03,106.06]
["2017-09-12",53.4,106.8]
["2017-09-13",53.52,107.04]
["2017-09-14",53.73,107.46]
["2017-09-15",53.87,107.74]
["2017-09-18",53.5,107]
["2017-09-19",53.33,106.66]
["2017-09-20",53.56,107.12]
["2017-09-21",53.19,106.38]
["2017-09-22",53.24,106.48]
["2017-09-25",53.23,106.46]
["2017-09-26",53.7,107.4]
["2017-09-27",52.67,105.34]
["2017-09-28",52.63,105.26]
["2017-09-29",51.85,103.7]
["2017-10-02",51.87,103.74]
["2017-10-03",51.47,102.94]
["2017-10-04",52.08,104.16]
["2017-10-05",52.18,104.36]
["2017-10-06",52.42,104.84]
["2017-10-09",51.52,103.04]
["2017-10-10",51.53,103.06]
["2017-10-11",51.03,102.06]
["2017-10-12",50.83,101.66]
["2017-10-13",50.98,101.96]
["2017-10-16",51.37,102.74]
["2017-10-17",52,{"$f":"B1091*2","v":104}]
["2017-10-18",52.3,104.6]
["2017-10-19",52.69,105.38]
["2017-10-20",53.06,106.12]
["2017-10-23",53.66,107.32]
["2017-10-24",53.42,106.84]
["2017-10-25",54.94,109.88]
["2017-10-26",56.81,113.62]
["2017-10-27",55.96,111.92]
["2017-10-30",55.27,110.54]
["2017-10-31",54.99,109.98]
["2017-11-01",55.07,110.14]
["2017-11-02",55.12,110.24]
["2017-11-03",55.71,111.42]
["2017-11-06",56.04,112.08]
["2017-11-07",55.15,110.3]
["2017-11-08",55.76,111.52]
["2017-11-09",56.13,112.26]
["2017-11-10",56.09,112.18]
["2017-11-13",55.91,111.82]
["2017-11-14",55.98,111.96]
["2017-11-15",56.63,113.26]
["2017-11-16",57.23,114.46]
["2017-11-17",59.19,118.38]
["2017-11-20",59.25,118.5]
["2017-11-21",59.39,118.78]
["2017-11-22",59.07,118.14]
["2017-11-24",59.32,118.64]
["2017-11-27",59.63,119.26]
["2017-11-28",59.58,119.16]
["2017-11-29",60.36,120.72]
["2017-11-30",60.42,120.84]
["2017-12-01",59.88,119.76]
["2017-12-04",60.1,120.2]
["2017-12-05",60.42,120.84]
["2017-12-06",59.72,119.44]
["2017-12-07",60.6,121.2]
["2017-12-08",61.3,122.6]
["2017-12-11",61.91,123.82]
["2017-12-12",62.17,124.34]
["2017-12-13",64.3,128.6]
["2017-12-14",64.53,129.06]
["2017-12-15",64.790000000000006,129.58000000000001]
["2017-12-18",64.81,129.62]
["2017-12-19",64.239999999999995,128.47999999999999]
["2017-12-20",63.59,127.18]
["2017-12-21",64.77,129.54]
["2017-12-22",63.29,126.58]
["2017-12-26",63.65,127.3]
["2017-12-27",62.95,125.9]
["2017-12-28",62.95,125.9]
["2017-12-29",62.55,125.1]
["2018-01-02",63.49,126.98]
["2018-01-03",63.48,126.96]
["2018-01-04",63.44,126.88]
["2018-01-05",63.98,127.96]
["2018-01-08",64.55,129.1]
["2018-01-09",64.09,128.18]
["2018-01-10",64.22,128.44]
["2018-01-11",64.290000000000006,128.58000000000001]
["2018-01-12",64.67,129.34]
["2018-01-16",63.42,126.84]
["2018-01-17",63.81,127.62]
["2018-01-18",64.11,128.22]
["2018-01-19",67.209999999999994,{"$f":"B1155*2","v":134.41999999999999}]
["2018-01-22",66.39,132.78]
["2018-01-23",67.14,134.28]
["2018-01-24",68,136]
["2018-01-25",67.709999999999994,135.41999999999999]
["2018-01-26",68.040000000000006,136.08000000000001]
["2018-01-29",67.58,135.16]
["2018-01-30",67.33,134.66]
["2018-01-31",68.22,136.44]
["2018-02-01",67.650000000000006,135.30000000000001]
["2018-02-02",67.22,134.44]
["2018-02-05",64.39,128.78]
["2018-02-06",65.22,130.44]
["2018-02-07",65.63,131.26]
["2018-02-08",62.49,124.98]
["2018-02-09",65.489999999999995,130.97999999999999]
["2018-02-12",65.98,131.96]
["2018-02-13",65.87,131.74]
["2018-02-14",67.959999999999994,135.91999999999999]
["2018-02-15",68.290000000000006,136.58000000000001]
["2018-02-16",68.3,136.6]
["2018-02-20",67.489999999999995,134.97999999999999]
["2018-02-21",67.05,134.1]
["2018-02-22",67.13,134.26]
["2018-02-23",68.16,136.32]
["2018-02-26",69.650000000000006,139.30000000000001]
["2018-02-27",68.03,136.06]
["2018-02-28",67.03,134.06]
["2018-03-01",66.319999999999993,132.63999999999999]
["2018-03-02",65.89,131.78]
["2018-03-05",65.05,130.1]
["2018-03-06",65.239999999999995,130.47999999999999]
["2018-03-07",64.17,128.34]
["2018-03-08",65.11,130.22]
["2018-03-09",66.3,132.6]
["2018-03-12",66.819999999999993,133.63999999999999]
["2018-03-13",66.17,132.34]
["2018-03-14",66.2,132.4]
["2018-03-15",66.39,132.78]
["2018-03-16",65.91,131.82]
["2018-03-19",65.709999999999994,131.41999999999999]
["2018-03-20",66.8,133.6]
["2018-03-21",66.349999999999994,132.69999999999999]
["2018-03-22",64.42,128.84]
["2018-03-23",64.63,129.26]
["2018-03-26",65.900000000000006,131.80000000000001]
["2018-03-27",66.17,132.34]
["2018-03-28",65.44,130.88]
["2018-03-29",66.44,132.88]
["2018-04-02",64.12,128.24]
["2018-04-03",66.7,133.4]
["2018-04-04",68.42,136.84]
["2018-04-05",69.59,139.18]
["2018-04-06",67.55,135.1]
["2018-04-09",67.180000000000007,134.36000000000001]
["2018-04-10",67,134]
["2018-04-11",66.83,133.66]
["2018-04-12",67.77,135.54]
["2018-04-13",67.25,134.5]
["2018-04-16",67.06,134.12]
["2018-04-17",67.510000000000005,135.02000000000001]
["2018-04-18",66.2,132.4]
["2018-04-19",65.73,131.46]
["2018-04-20",66.09,132.18]
["2018-04-23",66.88,{"$f":"B1219*2","v":133.76}]
["2018-04-24",66.97,133.94]
["2018-04-25",66.67,133.34]
["2018-04-26",68.05,136.1]
["2018-04-27",69.56,139.12]
["2018-04-30",68.39,136.78]
["2018-05-01",68.099999999999994,136.19999999999999]
["2018-05-02",68.260000000000005,136.52000000000001]
["2018-05-03",66.900000000000006,133.80000000000001]
["2018-05-04",68.099999999999994,136.19999999999999]
["2018-05-07",69.34,138.68]
["2018-05-08",68.459999999999994,136.91999999999999]
["2018-05-09",67.95,135.9]
["2018-05-10",67.92,135.84]
["2018-05-11",68.430000000000007,136.86000000000001]
["2018-05-14",68.84,137.68]
["2018-05-15",69.5,139]
["2018-05-16",71.34,142.68]
["2018-05-17",70.94,141.88]
["2018-05-18",71.319999999999993,142.63999999999999]
["2018-05-21",71.38,142.76]
["2018-05-22",71.31,142.62]
["2018-05-23",71.34,142.68]
["2018-05-24",72.180000000000007,144.36000000000001]
["2018-05-25",72.25,144.5]
["2018-05-29",70.92,141.84]
["2018-05-30",72.23,144.46]
["2018-05-31",71.8,143.6]
["2018-06-01",72.760000000000005,145.52000000000001]
["2018-06-04",73.83,147.66]
["2018-06-05",74.05,148.1]
["2018-06-06",74.75,149.5]
["2018-06-07",74.760000000000005,149.52000000000001]
["2018-06-08",74.900000000000006,149.80000000000001]
["2018-06-11",74.59,149.18]
["2018-06-12",74.290000000000006,148.58000000000001]
["2018-06-13",74.11,148.22]
["2018-06-14",74.7,149.4]
["2018-06-15",75.84,151.68]
["2018-06-18",75.61,151.22]
["2018-06-19",74.260000000000005,148.52000000000001]
["2018-06-20",74.72,149.44]
["2018-06-21",73.94,147.88]
["2018-06-22",73.430000000000007,146.86000000000001]
["2018-06-25",72.349999999999994,144.69999999999999]
["2018-06-26",72.56,145.12]
["2018-06-27",71.349999999999994,142.69999999999999]
["2018-06-28",71.7,143.4]
["2018-06-29",79.680000000000007,159.36000000000001]
["2018-07-02",78.349999999999994,156.69999999999999]
["2018-07-03",76.28,152.56]
["2018-07-05",76.55,153.1]
["2018-07-06",76.48,152.96]
["2018-07-09",77.28,154.56]
["2018-07-10",77.569999999999993,155.13999999999999]
["2018-07-11",77.36,154.72]
["2018-07-12",77.37,154.74]
["2018-07-13",77.38,154.76]
["2018-07-16",77.75,155.5]
["2018-07-17",77.47,154.94]
["2018-07-18",76.59,153.18]
["2018-07-19",76.95,153.9]
["2018-07-20",76.959999999999994,153.91999999999999]
["2018-07-23",76.59,153.18]
["2018-07-24",75.53,{"$f":"B1283*2","v":151.06}]
["2018-07-25",77.16,154.32]
["2018-07-26",78.150000000000006,156.30000000000001]
["2018-07-27",76.89,153.78]
["2018-07-30",75.959999999999994,151.91999999999999]
["2018-07-31",76.91,153.82]
["2018-08-01",77.540000000000006,155.08000000000001]
["2018-08-02",78.650000000000006,157.30000000000001]
["2018-08-03",78.739999999999995,157.47999999999999]
["2018-08-06",79.510000000000005,159.02000000000001]
["2018-08-07",80.53,161.06]
["2018-08-08",80.5,161]
["2018-08-09",81.260000000000005,162.52000000000001]
["2018-08-10",80.73,161.46]
["2018-08-13",80.150000000000006,160.30000000000001]
["2018-08-14",80.14,160.28]
["2018-08-15",79.569999999999993,159.13999999999999]
["2018-08-16",80.05,160.1]
["2018-08-17",79.75,159.5]
["2018-08-20",82.18,164.36]
["2018-08-21",82.95,165.9]
["2018-08-22",82.64,165.28]
["2018-08-23",82.91,165.82]
["2018-08-24",82.45,164.9]
["2018-08-27",82.65,165.3]
["2018-08-28",82.58,165.16]
["2018-08-29",82.79,165.58]
["2018-08-30",81.400000000000006,162.80000000000001]
["2018-08-31",82.2,164.4]
["2018-09-04",79.599999999999994,159.19999999999999]
["2018-09-05",79.92,159.84]
["2018-09-06",80.400000000000006,160.80000000000001]
["2018-09-07",80.3,160.6]
["2018-09-10",82.1,164.2]
["2018-09-11",82.63,165.26]
["2018-09-12",83,166]
["2018-09-13",83.47,166.94]
["2018-09-14",83.49,166.98]
["2018-09-17",83.26,166.52]
["2018-09-18",85.26,170.52]
["2018-09-19",84.43,168.86]
["2018-09-20",85.37,170.74]
["2018-09-21",85.55,171.1]
["2018-09-24",84.27,168.54]
["2018-09-25",84.79,169.58]
["2018-09-26",83.7,167.4]
["2018-09-27",84.54,169.08]
["2018-09-28",84.72,169.44]
["2018-10-01",84.46,168.92]
["2018-10-02",82.77,165.54]
["2018-10-03",82.5,165]
["2018-10-04",80.180000000000007,160.36000000000001]
["2018-10-05",80.12,160.24]
["2018-10-08",80.23,160.46]
["2018-10-09",80.42,160.84]
["2018-10-10",74.94,149.88]
["2018-10-11",74.510000000000005,149.02000000000001]
["2018-10-12",75.91,151.82]
["2018-10-15",74.989999999999995,149.97999999999999]
["2018-10-16",77.48,154.96]
["2018-10-17",76.48,152.96]
["2018-10-18",75.599999999999994,151.19999999999999]
["2018-10-19",74.209999999999994,148.41999999999999]
["2018-10-22",74.900000000000006,149.80000000000001]
["2018-10-23",73.349999999999994,{"$f":"B1347*2","v":146.69999999999999}]
["2018-10-24",72.12,144.24]
["2018-10-25",73.099999999999994,146.19999999999999]
["2018-10-26",72.069999999999993,144.13999999999999]
["2018-10-29",72.19,144.38]
["2018-10-30",74.510000000000005,149.02000000000001]
["2018-10-31",75.040000000000006,150.08000000000001]
["2018-11-01",76.790000000000006,153.58000000000001]
["2018-11-02",76.58,153.16]
["2018-11-05",77.53,155.06]
["2018-11-06",76.569999999999993,153.13999999999999]
["2018-11-07",77.97,155.94]
["2018-11-08",77.78,155.56]
["2018-11-09",76.36,152.72]
["2018-11-12",75.099999999999994,150.19999999999999]
["2018-11-13",75.2,150.4]
["2018-11-14",75.2,150.4]
["2018-11-15",74.33,148.66]
["2018-11-16",74.739999999999995,149.47999999999999]
["2018-11-19",72.52,145.04]
["2018-11-20",71.12,142.24]
["2018-11-21",72.37,144.74]
["2018-11-23",71.489999999999995,142.97999999999999]
["2018-11-26",72.709999999999994,145.41999999999999]
["2018-11-27",72.09,144.18]
["2018-11-28",74.66,149.32]
["2018-11-29",74.34,148.68]
["2018-11-30",75.12,150.24]
["2018-12-03",77.94,155.88]
["2018-12-04",75.790000000000006,151.58000000000001]
["2018-12-06",75.540000000000006,151.08000000000001]
["2018-12-07",73.34,146.68]
["2018-12-10",72.510000000000005,145.02000000000001]
["2018-12-11",73.569999999999993,147.13999999999999]
["2018-12-12",74.319999999999993,148.63999999999999]
["2018-12-13",72.930000000000007,145.86000000000001]
["2018-12-14",72.53,145.06]
["2018-12-17",69.900000000000006,139.80000000000001]
["2018-12-18",71.150000000000006,142.30000000000001]
["2018-12-19",68.97,137.94]
["2018-12-20",67.53,135.06]
["2018-12-21",72.37,144.74]
["2018-12-24",68.099999999999994,136.19999999999999]
["2018-12-26",73.010000000000005,146.02000000000001]
["2018-12-27",73.67,147.34]
["2018-12-28",73.34,146.68]
["2018-12-31",74.14,148.28]
["2019-01-02",74.06,148.12]
["2019-01-03",72.75,145.5]
["2019-01-04",74.650000000000006,149.30000000000001]
["2019-01-07",75.72,151.44]
["2019-01-08",76.73,153.46]
["2019-01-09",76.59,153.18]
["2019-01-10",76.42,152.84]
["2019-01-11",76.040000000000006,152.08000000000001]
["2019-01-14",76.09,152.18]
["2019-01-15",77.88,155.76]
["2019-01-16",77.680000000000007,155.36000000000001]
["2019-01-17",79.13,158.26]
["2019-01-18",80.45,160.9]
["2019-01-22",80.75,161.5]
["2019-01-23",80.5,161]
["2019-01-24",80.44,160.88]
["2019-01-25",80.61,161.22]
["2019-01-28",80.319999999999993,{"$f":"B1411*2","v":160.63999999999999}]
["2019-01-29",80.22,160.44]
["2019-01-30",81.28,162.56]
["2019-01-31",81.88,163.76]
["2019-02-01",81.510000000000005,163.02000000000001]
["2019-02-04",81.99,163.98]
["2019-02-05",82.86,165.72]
["2019-02-06",82.71,165.42]
["2019-02-07",82.39,164.78]
["2019-02-08",82.36,164.72]
["2019-02-11",83.68,167.36]
["2019-02-12",84.71,169.42]
["2019-02-13",85.4,170.8]
["2019-02-14",84.68,169.36]
["2019-02-15",85.38,170.76]
["2019-02-19",84.57,169.14]
["2019-02-20",84.84,169.68]
["2019-02-21",83.95,167.9]
["2019-02-22",84.76,169.52]
["2019-02-25",85.17,170.34]
["2019-02-26",85.8,171.6]
["2019-02-27",86.17,172.34]
["2019-02-28",85.73,171.46]
["2019-03-01",87.16,174.32]
["2019-03-04",85.64,171.28]
["2019-03-05",85.44,170.88]
["2019-03-06",85.13,170.26]
["2019-03-07",85.26,170.52]
["2019-03-08",84.8,169.6]
["2019-03-11",85.82,171.64]
["2019-03-12",85.43,170.86]
["2019-03-13",85.93,171.86]
["2019-03-14",86.87,173.74]
["2019-03-15",86.8,173.6]
["2019-03-18",87.82,175.64]
["2019-03-19",87.69,175.38]
["2019-03-20",86.69,173.38]
["2019-03-21",88.01,176.02]
["2019-03-22",82.19,164.38]
["2019-03-25",82.33,164.66]
["2019-03-26",83.38,166.76]
["2019-03-27",83.09,166.18]
["2019-03-28",84.04,168.08]
["2019-03-29",84.21,168.42]
["2019-04-01",85.23,170.46]
["2019-04-02",84.37,168.74]
["2019-04-03",84.47,168.94]
["2019-04-04",85.28,170.56]
["2019-04-05",85.4,170.8]
["2019-04-08",84.73,169.46]
["2019-04-09",84.28,168.56]
["2019-04-10",84.88,169.76]
["2019-04-11",85,170]
["2019-04-12",86.24,172.48]
["2019-04-15",86.83,173.66]
["2019-04-16",87.8,175.6]
["2019-04-17",88.73,177.46]
["2019-04-18",89.2,178.4]
["2019-04-22",87.36,174.72]
["2019-04-23",87.43,174.86]
["2019-04-24",88.39,176.78]
["2019-04-25",87.56,175.12]
["2019-04-26",88.31,176.62]
["2019-04-29",88.26,176.52]
["2019-04-30",87.83,{"$f":"B1475*2","v":175.66}]
["2019-05-01",85.9,171.8]
["2019-05-02",85.27,170.54]
["2019-05-03",85.7,171.4]
["2019-05-06",83.57,167.14]
["2019-05-07",82.54,165.08]
["2019-05-08",82.77,165.54]
["2019-05-09",82.98,165.96]
["2019-05-10",83.95,167.9]
["2019-05-13",82.53,165.06]
["2019-05-14",83.67,167.34]
["2019-05-15",84.01,168.02]
["2019-05-16",84.28,168.56]
["2019-05-17",84.57,169.14]
["2019-05-20",82.85,165.7]
["2019-05-21",83.64,167.28]
["2019-05-22",83.2,166.4]
["2019-05-23",82.64,165.28]
["2019-05-24",82.16,164.32]
["2019-05-28",81.2,162.4]
["2019-05-29",78.87,157.74]
["2019-05-30",79.260000000000005,158.52000000000001]
["2019-05-31",77.14,154.28]
["2019-06-03",77.959999999999994,155.91999999999999]
["2019-06-04",81.62,163.24]
["2019-06-05",82.72,165.44]
["2019-06-06",82.45,164.9]
["2019-06-07",83.41,166.82]
["2019-06-10",82.58,165.16]
["2019-06-11",83.26,166.52]
["2019-06-12",82.63,165.26]
["2019-06-13",83.61,167.22]
["2019-06-14",83.44,166.88]
["2019-06-17",82.11,164.22]
["2019-06-18",84.3,168.6]
["2019-06-19",83.55,167.1]
["2019-06-20",85.24,170.48]
["2019-06-21",85.75,171.5]
["2019-06-24",84.5,169]
["2019-06-25",82.62,165.24]
["2019-06-26",82.55,165.1]
["2019-06-27",83.66,167.32]
["2019-06-28",83.95,167.9]
["2019-07-01",85.41,170.82]
["2019-07-02",84.96,169.92]
["2019-07-03",86.2,172.4]
["2019-07-05",86.82,173.64]
["2019-07-08",88.48,176.96]
["2019-07-09",88.04,176.08]
["2019-07-10",87.44,174.88]
["2019-07-11",88.29,176.58]
["2019-07-12",89.12,178.24]
["2019-07-15",89.48,178.96]
["2019-07-16",88.6,177.2]
["2019-07-17",87.5,175]
["2019-07-18",87.44,174.88]
["2019-07-19",86.55,173.1]
["2019-07-22",85.97,171.94]
["2019-07-23",86.7,173.4]
["2019-07-24",86.7,173.4]

{"sheet":"Beta Calculation","index":2,"n_rows":1385,"n_cols":16,"rows_kept":1385,"cut":false,"hidden":true,"merged":[]}
["Start Date","2014-01-31",null,"Start Date","2014-01-31"]
["End Date",null,null,"End Date"]
[]
[null,"NKE US Equity",null,null,"SPXT Index"]
[null,{"$f":"_xll.BFieldInfo(B$6)","v":{"$error":"#NAME?"}},null,null,{"$f":"_xll.BFieldInfo(E$6)","v":{"$error":"#NAME?"}}]
["Dates","TOT_RETURN_INDEX_NET_DVDS",null,"Dates","TOT_RETURN_INDEX_NET_DVDS",null,null,null,"Date","Nike TR Index","S&P 500 TR Index","Nike % Return","S&P 500 % Return",null,"Beta",{"$f":"SLOPE(L8:L67,M8:M67)","v":0.78075451125901696}]
[{"$f":"_xll.BDH(B$4,B$6,$B1,$B2,\"Dir=V\",\"FX=USD\",\"Dts=S\",\"cols=2;rows=1379\")","v":{"$error":"#NAME?"}},36.424999999999997,null,{"$f":"_xll.BDH(E$4,E$6,$E1,$E2,\"Dir=V\",\"FX=USD\",\"Dts=S\",\"cols=2;rows=1379\")","v":{"$error":"#NAME?"}},3200.95,null,null,null,"2014-06-30",{"$f":"VLOOKUP(I7,A:B,2,1)","v":39.016500000000001},{"$f":"VLOOKUP(I7,D:E,2,1)","v":3552.18},null,null,null,"R2",{"$f":"RSQ(L8:L67,M8:M67)","v":0.22252097453153716}]
["2014-02-03",35.44,null,"2014-02-03",3127.87,null,null,null,{"$f":"EOMONTH(I7,1)","v":"2014-07-31"},{"$f":"VLOOKUP(I8,A:B,2,1)","v":38.805199999999999},{"$f":"VLOOKUP(I8,D:E,2,1)","v":3503.19},{"$f":"((J8/J7)-1)*100","v":-0.54156574782464606},{"$f":"((K8/K7)-1)*100","v":-1.3791530834586063}]
["2014-02-04",35.255000000000003,null,"2014-02-04",3151.94,null,null,null,{"$f":"EOMONTH(I8,1)","v":"2014-08-31"},39.639899999999997,3643.34,{"$f":"((J9/J8)-1)*100","v":2.1510003813921763},{"$f":"((K9/K8)-1)*100","v":4.0006394172168891}]
["2014-02-05",35.299999999999997,null,"2014-02-05",3146.49,null,null,null,"2014-09-30",45.014400000000002,3592.25,13.558308673836228,-1.4022847167708741]
["2014-02-06",35.755000000000003,null,"2014-02-06",3187.25,null,null,null,"2014-10-31",46.916899999999998,3679.99,4.2264253216748315,2.4424803396200012]
["2014-02-07",36.344999999999999,null,"2014-02-07",3229.64,null,null,null,"2014-11-30",50.106299999999997,3778.96,6.7979768484277558,2.6894094820909986]
["2014-02-10",36.335000000000001,null,"2014-02-10",3234.79,null,null,null,"2014-12-31",48.661900000000003,3769.44,-2.8826714405174481,-0.25192116349471716]
["2014-02-11",36.99,null,"2014-02-11",3270.74,null,null,null,"2015-01-31",46.688099999999999,3656.28,-4.0561507051718131,-3.0020374379218118]
["2014-02-12",37.055,null,"2014-02-12",3271.47,null,null,null,"2015-02-28",49.294699999999999,3866.42,5.5830072331065184,5.747371645497612]
["2014-02-13",37.435000000000002,null,"2014-02-13",3290.82,null,null,null,"2015-03-31",50.923999999999999,3805.27,3.3052234824433535,-1.581566410271007]
["2014-02-14",37.534999999999997,null,"2014-02-14",3306.92,null,null,null,"2015-04-30",50.167700000000004,3841.78,-1.4851543476553264,0.95945885574479917]
["2014-02-18",37.604999999999997,null,"2014-02-18",3311.27,null,null,null,"2015-05-31",51.745399999999997,3891.18,3.1448521658357764,1.2858622825877575]
["2014-02-19",37.409999999999997,null,"2014-02-19",3289.83,null,null,null,"2015-06-30",54.977200000000003,3815.85,6.24557931719536,-1.9359166114135018]
["2014-02-20",37.79,null,"2014-02-20",3310.27,null,null,null,"2015-07-31",58.6417,3895.8,6.6654904214838107,2.0952081449742588]
["2014-02-21",38.24,null,"2014-02-21",3304.36,null,null,null,"2015-08-31",56.875599999999999,3660.75,-3.0116794022001403,-6.0334206068073382]
["2014-02-24",38.92,null,"2014-02-24",3324.84,null,null,null,"2015-09-30",62.744199999999999,3570.1709999999998,10.318308729929893,-2.4743290309362842]
["2014-02-25",39.055,null,"2014-02-25",3320.43,null,null,null,"2015-10-31",66.856700000000004,3871.33,6.5543906847166822,8.4354222808935564]
["2014-02-26",39.21,null,"2014-02-26",3321.15,null,null,null,"2015-11-30",67.494500000000002,3882.84,0.9539806780771487,0.29731384304618746]
["2014-02-27",39.130000000000003,null,"2014-02-27",3338.05,null,null,null,"2015-12-31",63.935000000000002,3821.6,-5.2737630473594148,-1.5771960729775159]
["2014-02-28",39.270400000000002,null,"2014-02-28",3347.38,null,null,null,"2016-01-31",63.433799999999998,3631.96,-0.78392116993822869,-4.9623194473518932]
["2014-03-03",38.814,null,"2014-03-03",3322.85,null,null,null,"2016-02-29",63.004100000000001,3627.06,-0.67739911529814956,-0.13491338010330756]
["2014-03-04",39.430900000000001,null,"2014-03-04",3373.64,null,null,null,"2016-03-31",63.045099999999998,3873.11,6.507513003122245E-2,6.7837311762143582]
["2014-03-05",38.829099999999997,null,"2014-03-05",3374.1,null,null,null,"2016-04-30",60.450200000000002,3888.13,-4.1159423967921267,0.38780205054853578]
["2014-03-06",39.2303,null,"2014-03-06",3380.49,null,null,null,"2016-05-31",56.634900000000002,3957.95,-6.3114762234037336,1.7957218508640294]
["2014-03-07",39.852200000000003,null,"2014-03-07",3382.57,null,null,null,"2016-06-30",56.780500000000004,3968.21,0.25708529546268899,0.25922510390481435]
["2014-03-10",39.611499999999999,null,"2014-03-10",3381.22,null,null,null,"2016-07-31",57.089100000000002,4114.51,0.54349644684354992,3.6868008497534133]
["2014-03-11",39.5212,null,"2014-03-11",3364.17,null,null,null,"2016-08-31",59.290399999999998,4120.29,3.8559024402206266,0.14047845308431395]
["2014-03-12",39.606499999999997,null,"2014-03-12",3366.07,null,null,null,"2016-09-30",54.305500000000002,4121.0600000000004,-8.4076005559078677,1.8688004970535133E-2]
["2014-03-13",39.385800000000003,null,"2014-03-13",3327.11,null,null,null,"2016-10-31",51.757899999999999,4045.89,-4.6912375357928804,-1.8240452699062937]
["2014-03-14",39.280500000000004,null,"2014-03-14",3317.81,null,null,null,"2016-11-30",51.644399999999997,4195.7299999999996,-0.21929019531318206,3.7035114647209877]
["2014-03-17",39.611499999999999,null,"2014-03-17",3349.71,null,null,null,"2016-12-31",52.614600000000003,4278.66,1.8786160745405178,1.9765332850302686]
["2014-03-18",39.942500000000003,null,"2014-03-18",3373.98,null,null,null,"2017-01-31",54.757300000000001,4359.8100000000004,4.0724437703603122,1.8966218395479073]
["2014-03-19",39.6967,null,"2014-03-19",3353.29,null,null,null,"2017-02-28",59.166899999999998,4532.93,8.0529901949146563,3.970815241948622]
["2014-03-20",39.756900000000002,null,"2014-03-20",3373.6,null,null,null,"2017-03-31",57.866300000000003,4538.21,-2.198188514186139,0.11648095161407301]
["2014-03-21",37.720700000000001,null,"2014-03-21",3363.72,null,null,null,"2017-04-30",57.533999999999999,4584.82,-0.57425479078496711,1.0270569233243876]
["2014-03-24",37.545099999999998,null,"2014-03-24",3347.36,null,null,null,"2017-05-31",55.021299999999997,4649.34,-4.3673306218931511,1.40725262932897]
["2014-03-25",36.938299999999998,null,"2014-03-25",3362.44,null,null,null,"2017-06-30",61.472499999999997,4678.3599999999997,11.724913806107807,0.62417461403123653]
["2014-03-26",36.7226,null,"2014-03-26",3339,null,null,null,"2017-07-31",61.5246,4774.5600000000004,8.4753344991672641E-2,2.0562761309518951]
["2014-03-27",36.772799999999997,null,"2014-03-27",3333.23,null,null,null,"2017-08-31",55.210599999999999,4789.18,-10.26256164200986,0.30620622633290573]
["2014-03-28",36.883099999999999,null,"2014-03-28",3348.83,null,null,null,"2017-09-30",54.207000000000001,4887.97,-1.8177668780994916,2.0627748382813005]
["2014-03-31",37.043599999999998,null,"2014-03-31",3375.51,null,null,null,"2017-10-31",57.489699999999999,5002.03,6.0558599442876337,2.3334840434781512]
["2014-04-01",37.309399999999997,null,"2014-04-01",3399.51,null,null,null,"2017-11-30",63.166600000000003,5155.4399999999996,9.8746384134897234,3.0669548163445581]
["2014-04-02",37.384599999999999,null,"2014-04-02",3409.8,null,null,null,"2017-12-31",65.611800000000002,5212.76,3.8710331092697725,1.1118352652732089]
["2014-04-03",37.108800000000002,null,"2014-04-03",3406,null,null,null,"2018-01-31",71.559399999999997,5511.21,9.0648328501885302,5.7253738902232287]
["2014-04-04",36.531999999999996,null,"2014-04-04",3363.41,null,null,null,"2018-02-28",70.311099999999996,5308.09,-1.7444249113324095,-3.6855790289246793]
["2014-04-07",35.523899999999998,null,"2014-04-07",3327.27,null,null,null,"2018-03-31",69.903800000000004,5173.1899999999996,-0.57928264527221662,-2.5414037817746205]
["2014-04-08",36.572200000000002,null,"2014-04-08",3340.84,null,null,null,"2018-04-30",71.955399999999997,5193.04,2.9348905209731102,0.38370908472336041]
["2014-04-09",36.893099999999997,null,"2014-04-09",3377.61,null,null,null,"2018-05-31",75.543199999999999,5318.1,4.986144194876263,2.4082233142822096]
["2014-04-10",36.336399999999998,null,"2014-04-10",3307.08,null,null,null,"2018-06-30",84.064499999999995,5350.83,11.280035794088672,0.6154453658261394]
["2014-04-11",35.7346,null,"2014-04-11",3276.04,null,null,null,"2018-07-31",81.141999999999996,5549.96,-3.4764972134491923,3.7214787238615266]
["2014-04-14",36.301299999999998,null,"2014-04-14",3302.98,null,null,null,"2018-08-31",86.934100000000001,5730.8,7.1382268122550663,3.2584018623557753]
["2014-04-15",36.251199999999997,null,"2014-04-15",3325.3,null,null,null,"2018-09-30",89.599299999999999,5763.42,3.0657705089257359,0.56920499755706011]
["2014-04-16",36.662399999999998,null,"2014-04-16",3360.27,null,null,null,"2018-10-31",79.361800000000002,5369.49,-11.42587051461339,-6.8350042162466096]
["2014-04-17",37.128900000000002,null,"2014-04-17",3365,null,null,null,"2018-11-30",79.679000000000002,5478.91,0.39968851512943715,2.0378099223576251]
["2014-04-21",37.063699999999997,null,"2014-04-21",3377.75,null,null,null,"2018-12-31",78.639600000000002,4984.22,-1.3044842430251391,-9.0289856924096199]
["2014-04-22",37.289400000000001,null,"2014-04-22",3391.58,null,null,null,"2019-01-31",86.849299999999999,5383.63,10.439651269843697,8.0134905762586648]
["2014-04-23",37.164000000000001,null,"2014-04-23",3384.5,null,null,null,"2019-02-28",90.933000000000007,5556.49,4.7020528662867767,3.2108447274422636]
["2014-04-24",36.807899999999997,null,"2014-04-24",3390.39,null,null,null,"2019-03-31",89.546199999999999,5664.46,-1.5250789042481894,1.9431331650016537]
["2014-04-25",36.461799999999997,null,"2014-04-25",3362.95,null,null,null,"2019-04-30",93.395600000000002,5893.81,4.298786548172906,4.0489296420135323]
["2014-04-28",35.9452,null,"2014-04-28",3374.04,null,null,null,"2019-05-31",82.262100000000004,5519.27,-11.920797125346372,-6.3548027506824978]
["2014-04-29",36.351500000000001,null,"2014-04-29",3390.16,null,null,null,"2019-06-30",89.524299999999997,5908.25,8.828123765379182,7.0476711594105623]
["2014-04-30",36.587200000000003,null,"2014-04-30",3400.46]
["2014-05-01",36.572200000000002,null,"2014-05-01",3400.2]
["2014-05-02",36.607300000000002,null,"2014-05-02",3395.61]
["2014-05-05",36.7577,null,"2014-05-05",3402.23]
["2014-05-06",36.2361,null,"2014-05-06",3371.72]
["2014-05-07",36.201000000000001,null,"2014-05-07",3392.1]
["2014-05-08",36.6374,null,"2014-05-08",3388.29]
["2014-05-09",36.838000000000001,null,"2014-05-09",3394.05]
["2014-05-12",37.4298,null,"2014-05-12",3427.01]
["2014-05-13",37.409700000000001,null,"2014-05-13",3429.3]
["2014-05-14",36.903199999999998,null,"2014-05-14",3413.84]
["2014-05-15",36.5822,null,"2014-05-15",3382.52]
["2014-05-16",37.0837,null,"2014-05-16",3395.21]
["2014-05-19",37.3596,null,"2014-05-19",3408.52]
["2014-05-20",36.742699999999999,null,"2014-05-20",3386.48]
["2014-05-21",37.219099999999997,null,"2014-05-21",3414.45]
["2014-05-22",37.555199999999999,null,"2014-05-22",3422.99]
["2014-05-23",38.041699999999999,null,"2014-05-23",3437.58]
["2014-05-27",38.422800000000002,null,"2014-05-27",3458.19]
["2014-05-28",38.252299999999998,null,"2014-05-28",3454.88]
["2014-05-29",38.427799999999998,null,"2014-05-29",3473.86]
["2014-05-30",38.694499999999998,null,"2014-05-30",3480.29]
["2014-06-02",38.5989,null,"2014-06-02",3483.14]
["2014-06-03",38.010300000000001,null,"2014-06-03",3482]
["2014-06-04",38.302100000000003,null,"2014-06-04",3489.21]
["2014-06-05",38.171300000000002,null,"2014-06-05",3512.21]
["2014-06-06",38.352400000000003,null,"2014-06-06",3528.98]
["2014-06-09",38.573700000000002,null,"2014-06-09",3532.47]
["2014-06-10",38.392600000000002,null,"2014-06-10",3531.62]
["2014-06-11",37.804000000000002,null,"2014-06-11",3519.52]
["2014-06-12",37.617800000000003,null,"2014-06-12",3495.57]
["2014-06-13",37.542400000000001,null,"2014-06-13",3506.58]
["2014-06-16",37.507100000000001,null,"2014-06-16",3509.54]
["2014-06-17",37.778799999999997,null,"2014-06-17",3517.23]
["2014-06-18",38.342300000000002,null,"2014-06-18",3544.42]
["2014-06-19",38.055500000000002,null,"2014-06-19",3549.44]
["2014-06-20",37.783900000000003,null,"2014-06-20",3555.6]
["2014-06-23",37.96,null,"2014-06-23",3555.14]
["2014-06-24",37.723500000000001,null,"2014-06-24",3532.57]
["2014-06-25",38.473100000000002,null,"2014-06-25",3549.96]
["2014-06-26",38.6693,null,"2014-06-26",3546.38]
["2014-06-27",39.081899999999997,null,"2014-06-27",3553.35]
["2014-06-30",39.016500000000001,null,"2014-06-30",3552.18]
["2014-07-01",39.242899999999999,null,"2014-07-01",3576.55]
["2014-07-02",39.1372,null,"2014-07-02",3579.11]
["2014-07-03",39.469299999999997,null,"2014-07-03",3598.73]
["2014-07-07",39.569899999999997,null,"2014-07-07",3584.75]
["2014-07-08",39.076900000000002,null,"2014-07-08",3560.53]
["2014-07-09",39.590000000000003,null,"2014-07-09",3577.28]
["2014-07-10",38.991300000000003,null,"2014-07-10",3562.49]
["2014-07-11",38.8857,null,"2014-07-11",3568.08]
["2014-07-14",39.217700000000001,null,"2014-07-14",3585.37]
["2014-07-15",39.258000000000003,null,"2014-07-15",3578.46]
["2014-07-16",38.6995,null,"2014-07-16",3593.91]
["2014-07-17",38.503300000000003,null,"2014-07-17",3551.73]
["2014-07-18",39.001399999999997,null,"2014-07-18",3588.21]
["2014-07-21",38.6492,null,"2014-07-21",3579.99]
["2014-07-22",38.759900000000002,null,"2014-07-22",3597.95]
["2014-07-23",38.925899999999999,null,"2014-07-23",3604.3]
["2014-07-24",39.544800000000002,null,"2014-07-24",3606.1]
["2014-07-25",39.101999999999997,null,"2014-07-25",3588.68]
["2014-07-28",39.444099999999999,null,"2014-07-28",3589.73]
["2014-07-29",39.293199999999999,null,"2014-07-29",3573.65]
["2014-07-30",40.052900000000001,null,"2014-07-30",3574.45]
["2014-07-31",38.805199999999999,null,"2014-07-31",3503.19]
["2014-08-01",38.629100000000001,null,"2014-08-01",3493.18]
["2014-08-04",38.820300000000003,null,"2014-08-04",3518.31]
["2014-08-05",38.6995,null,"2014-08-05",3484.56]
["2014-08-06",38.810200000000002,null,"2014-08-06",3485.67]
["2014-08-07",38.412799999999997,null,"2014-08-07",3467.14]
["2014-08-08",38.770000000000003,null,"2014-08-08",3507.21]
["2014-08-11",38.770000000000003,null,"2014-08-11",3517.53]
["2014-08-12",38.603900000000003,null,"2014-08-12",3511.96]
["2014-08-13",38.865600000000001,null,"2014-08-13",3536.42]
["2014-08-14",38.890700000000002,null,"2014-08-14",3551.97]
["2014-08-15",38.805199999999999,null,"2014-08-15",3552.17]
["2014-08-18",39.519599999999997,null,"2014-08-18",3582.7]
["2014-08-19",39.499499999999998,null,"2014-08-19",3601.33]
["2014-08-20",39.700699999999998,null,"2014-08-20",3610.49]
["2014-08-21",39.715800000000002,null,"2014-08-21",3621.23]
["2014-08-22",39.8919,null,"2014-08-22",3614.5]
["2014-08-25",40.254199999999997,null,"2014-08-25",3631.86]
["2014-08-26",39.987499999999997,null,"2014-08-26",3635.71]
["2014-08-27",40.108199999999997,null,"2014-08-27",3636.64]
["2014-08-28",39.776200000000003,null,"2014-08-28",3630.98]
["2014-08-29",39.639899999999997,null,"2014-08-29",3643.34]
["2014-09-02",40.008299999999998,null,"2014-09-02",3641.52]
["2014-09-03",39.776200000000003,null,"2014-09-03",3639.35]
["2014-09-04",40.331299999999999,null,"2014-09-04",3633.87]
["2014-09-05",41.401200000000003,null,"2014-09-05",3652.26]
["2014-09-08",41.582799999999999,null,"2014-09-08",3641.66]
["2014-09-09",41.300199999999997,null,"2014-09-09",3617.89]
["2014-09-10",41.618099999999998,null,"2014-09-10",3631.45]
["2014-09-11",41.290100000000002,null,"2014-09-11",3635.66]
["2014-09-12",41.300199999999997,null,"2014-09-12",3614.06]
["2014-09-15",41.184199999999997,null,"2014-09-15",3611.52]
["2014-09-16",40.977200000000003,null,"2014-09-16",3638.6]
["2014-09-17",41.133699999999997,null,"2014-09-17",3643.4]
["2014-09-18",41.3658,null,"2014-09-18",3661.73]
["2014-09-19",41.2851,null,"2014-09-19",3660.03]
["2014-09-22",40.729999999999997,null,"2014-09-22",3630.7]
["2014-09-23",40.432200000000002,null,"2014-09-23",3610.1]
["2014-09-24",40.7956,null,"2014-09-24",3638.44]
["2014-09-25",40.2455,null,"2014-09-25",3579.61]
["2014-09-26",45.165799999999997,null,"2014-09-26",3610.98]
["2014-09-29",44.973999999999997,null,"2014-09-29",3602.09]
["2014-09-30",45.014400000000002,null,"2014-09-30",3592.25]
["2014-10-01",44.257399999999997,null,"2014-10-01",3544.98]
["2014-10-02",45.064900000000002,null,"2014-10-02",3545.3]
["2014-10-03",45.564500000000002,null,"2014-10-03",3584.94]
["2014-10-06",45.024500000000003,null,"2014-10-06",3579.42]
["2014-10-07",44.444200000000002,null,"2014-10-07",3525.29]
["2014-10-08",44.8277,null,"2014-10-08",3588.07]
["2014-10-09",44.020299999999999,null,"2014-10-09",3514.12]
["2014-10-10",44.000100000000003,null,"2014-10-10",3474.23]
["2014-10-13",43.091700000000003,null,"2014-10-13",3417.01]
["2014-10-14",42.940300000000001,null,"2014-10-14",3422.43]
["2014-10-15",42.985700000000001,null,"2014-10-15",3395.03]
["2014-10-16",43.924399999999999,null,"2014-10-16",3395.64]
["2014-10-17",43.994999999999997,null,"2014-10-17",3439.39]
["2014-10-20",44.863,null,"2014-10-20",3470.89]
["2014-10-21",45.741100000000003,null,"2014-10-21",3538.9]
["2014-10-22",45.347499999999997,null,"2014-10-22",3513.47]
["2014-10-23",45.604900000000001,null,"2014-10-23",3556.7]
["2014-10-24",45.872300000000003,null,"2014-10-24",3581.82]
["2014-10-27",46.245800000000003,null,"2014-10-27",3576.47]
["2014-10-28",46.654499999999999,null,"2014-10-28",3619.16]
["2014-10-29",46.402200000000001,null,"2014-10-29",3614.53]
["2014-10-30",46.932099999999998,null,"2014-10-30",3637.3]
["2014-10-31",46.916899999999998,null,"2014-10-31",3679.99]
["2014-11-03",47.159199999999998,null,"2014-11-03",3679.58]
["2014-11-04",47.411499999999997,null,"2014-11-04",3669.18]
["2014-11-05",47.779899999999998,null,"2014-11-05",3691.38]
["2014-11-06",47.7395,null,"2014-11-06",3706.45]
["2014-11-07",47.325699999999998,null,"2014-11-07",3708.46]
["2014-11-10",47.921199999999999,null,"2014-11-10",3720.25]
["2014-11-11",47.880800000000001,null,"2014-11-11",3722.84]
["2014-11-12",48.350099999999998,null,"2014-11-12",3721.3]
["2014-11-13",48.506599999999999,null,"2014-11-13",3723.58]
["2014-11-14",48.1937,null,"2014-11-14",3724.92]
["2014-11-17",48.476300000000002,null,"2014-11-17",3727.86]
["2014-11-18",48.683199999999999,null,"2014-11-18",3747.74]
["2014-11-19",48.925400000000003,null,"2014-11-19",3742.35]
["2014-11-20",49.101999999999997,null,"2014-11-20",3749.87]
["2014-11-21",49.162599999999998,null,"2014-11-21",3770.03]
["2014-11-24",49.430100000000003,null,"2014-11-24",3780.88]
["2014-11-25",49.097000000000001,null,"2014-11-25",3776.94]
["2014-11-26",49.354399999999998,null,"2014-11-26",3788.42]
["2014-11-28",50.106299999999997,null,"2014-11-28",3778.96]
["2014-12-01",49.298900000000003,null,"2014-12-01",3753.31]
["2014-12-02",49.475499999999997,null,"2014-12-02",3777.47]
["2014-12-03",49.707599999999999,null,"2014-12-03",3792.69]
["2014-12-04",49.985199999999999,null,"2014-12-04",3788.34]
["2014-12-05",50.1265,null,"2014-12-05",3794.68]
["2014-12-08",49.314,null,"2014-12-08",3767.7]
["2014-12-09",48.965800000000002,null,"2014-12-09",3766.83]
["2014-12-10",49.283700000000003,null,"2014-12-10",3705.51]
["2014-12-11",49.056600000000003,null,"2014-12-11",3723.32]
["2014-12-12",48.671999999999997,null,"2014-12-12",3663.1]
["2014-12-15",48.297499999999999,null,"2014-12-15",3639.97]
["2014-12-16",47.173900000000003,null,"2014-12-16",3609.06]
["2014-12-17",47.826799999999999,null,"2014-12-17",3682.7]
["2014-12-18",49.1325,null,"2014-12-18",3771.72]
["2014-12-19",47.998899999999999,null,"2014-12-19",3788.97]
["2014-12-22",48.5505,null,"2014-12-22",3803.94]
["2014-12-23",48.570799999999998,null,"2014-12-23",3810.78]
["2014-12-24",48.732700000000001,null,"2014-12-24",3810.39]
["2014-12-26",49.006,null,"2014-12-26",3823]
["2014-12-29",49.243899999999996,null,"2014-12-29",3826.95]
["2014-12-30",49.031300000000002,null,"2014-12-30",3808.69]
["2014-12-31",48.661900000000003,null,"2014-12-31",3769.44]
["2015-01-02",48.094999999999999,null,"2015-01-02",3768.68]
["2015-01-05",47.320700000000002,null,"2015-01-05",3700.03]
["2015-01-06",47.042299999999997,null,"2015-01-06",3667.14]
["2015-01-07",48.014099999999999,null,"2015-01-07",3710.94]
["2015-01-08",49.122399999999999,null,"2015-01-08",3777.4]
["2015-01-09",48.5809,null,"2015-01-09",3745.67]
["2015-01-12",48.515099999999997,null,"2015-01-12",3715.36]
["2015-01-13",48.084899999999998,null,"2015-01-13",3706.15]
["2015-01-14",47.427,null,"2015-01-14",3684.72]
["2015-01-15",46.971499999999999,null,"2015-01-15",3650.74]
["2015-01-16",47.062600000000003,null,"2015-01-16",3699.79]
["2015-01-20",47.376399999999997,null,"2015-01-20",3705.64]
["2015-01-21",47.325800000000001,null,"2015-01-21",3723.62]
["2015-01-22",48.51,null,"2015-01-22",3780.51]
["2015-01-23",48.666899999999998,null,"2015-01-23",3759.76]
["2015-01-26",48.763100000000001,null,"2015-01-26",3769.45]
["2015-01-27",47.826799999999999,null,"2015-01-27",3718.99]
["2015-01-28",47.224499999999999,null,"2015-01-28",3669.1]
["2015-01-29",48.014099999999999,null,"2015-01-29",3704.35]
["2015-01-30",46.688099999999999,null,"2015-01-30",3656.28]
["2015-02-02",46.521099999999997,null,"2015-02-02",3703.77]
["2015-02-03",47.244799999999998,null,"2015-02-03",3757.34]
["2015-02-04",46.834800000000001,null,"2015-02-04",3742.84]
["2015-02-05",47.239699999999999,null,"2015-02-05",3782.11]
["2015-02-06",46.455300000000001,null,"2015-02-06",3770.2]
["2015-02-09",46.141500000000001,null,"2015-02-09",3754.36]
["2015-02-10",46.941099999999999,null,"2015-02-10",3794.62]
["2015-02-11",46.212299999999999,null,"2015-02-11",3795.82]
["2015-02-12",46.561500000000002,null,"2015-02-12",3833.35]
["2015-02-13",46.581800000000001,null,"2015-02-13",3849.29]
["2015-02-17",46.490699999999997,null,"2015-02-17",3856.04]
["2015-02-18",47.381399999999999,null,"2015-02-18",3855]
["2015-02-19",47.421900000000001,null,"2015-02-19",3851.53]
["2015-02-20",48.044400000000003,null,"2015-02-20",3875.6]
["2015-02-23",48.084899999999998,null,"2015-02-23",3874.46]
["2015-02-24",48.292400000000001,null,"2015-02-24",3885.27]
["2015-02-25",49.000999999999998,null,"2015-02-25",3882.95]
["2015-02-26",49.228700000000003,null,"2015-02-26",3877.85]
["2015-02-27",49.294699999999999,null,"2015-02-27",3866.42]
["2015-03-02",50.122,null,"2015-03-02",3890.32]
["2015-03-03",49.726100000000002,null,"2015-03-03",3872.71]
["2015-03-04",49.497700000000002,null,"2015-03-04",3856.51]
["2015-03-05",49.974800000000002,null,"2015-03-05",3861.29]
["2015-03-06",49.188099999999999,null,"2015-03-06",3807.04]
["2015-03-09",49.451999999999998,null,"2015-03-09",3822.42]
["2015-03-10",48.985100000000003,null,"2015-03-10",3757.83]
["2015-03-11",48.391199999999998,null,"2015-03-11",3751.2]
["2015-03-12",49.254100000000001,null,"2015-03-12",3799.43]
["2015-03-13",48.629800000000003,null,"2015-03-13",3776.44]
["2015-03-16",48.9495,null,"2015-03-16",3827.62]
["2015-03-17",49.000300000000003,null,"2015-03-17",3814.91]
["2015-03-18",49.492600000000003,null,"2015-03-18",3861.39]
["2015-03-19",49.903799999999997,null,"2015-03-19",3842.62]
["2015-03-20",51.761499999999998,null,"2015-03-20",3877.26]
["2015-03-23",51.497500000000002,null,"2015-03-23",3870.49]
["2015-03-24",51.086399999999998,null,"2015-03-24",3847.05]
["2015-03-25",50.2438,null,"2015-03-25",3791.13]
["2015-03-26",50.416400000000003,null,"2015-03-26",3782.21]
["2015-03-27",50.695599999999999,null,"2015-03-27",3791.9]
["2015-03-30",51.208199999999998,null,"2015-03-30",3838.65]
["2015-03-31",50.923999999999999,null,"2015-03-31",3805.27]
["2015-04-01",50.528100000000002,null,"2015-04-01",3790.66]
["2015-04-02",50.5839,null,"2015-04-02",3804.14]
["2015-04-06",50.619399999999999,null,"2015-04-06",3829.31]
["2015-04-07",50.558500000000002,null,"2015-04-07",3821.49]
["2015-04-08",51.1828,null,"2015-04-08",3833.2]
["2015-04-09",51.121899999999997,null,"2015-04-09",3850.29]
["2015-04-10",50.741199999999999,null,"2015-04-10",3870.31]
["2015-04-13",50.386000000000003,null,"2015-04-13",3852.93]
["2015-04-14",50.517899999999997,null,"2015-04-14",3859.22]
["2015-04-15",50.670200000000001,null,"2015-04-15",3879.1]
["2015-04-16",50.7057,null,"2015-04-16",3876.17]
["2015-04-17",50.020499999999998,null,"2015-04-17",3832.33]
["2015-04-20",50.751399999999997,null,"2015-04-20",3867.82]
["2015-04-21",50.903700000000001,null,"2015-04-21",3862.15]
["2015-04-22",50.832599999999999,null,"2015-04-22",3881.93]
["2015-04-23",51.319899999999997,null,"2015-04-23",3891.46]
["2015-04-24",51.238700000000001,null,"2015-04-24",3900.24]
["2015-04-27",51.233600000000003,null,"2015-04-27",3884.1]
["2015-04-28",50.685400000000001,null,"2015-04-28",3895.21]
["2015-04-29",50.842799999999997,null,"2015-04-29",3880.9]
["2015-04-30",50.167700000000004,null,"2015-04-30",3841.78]
["2015-05-01",51.1524,null,"2015-05-01",3883.75]
["2015-05-04",51.177799999999998,null,"2015-05-04",3895.16]
["2015-05-05",50.969700000000003,null,"2015-05-05",3849.41]
["2015-05-06",50.868099999999998,null,"2015-05-06",3833.7]
["2015-05-07",51.492400000000004,null,"2015-05-07",3849.13]
["2015-05-08",51.994900000000001,null,"2015-05-08",3901.01]
["2015-05-11",52.172600000000003,null,"2015-05-11",3881.93]
["2015-05-12",51.959400000000002,null,"2015-05-12",3870.69]
["2015-05-13",51.852800000000002,null,"2015-05-13",3870.36]
["2015-05-14",52.502499999999998,null,"2015-05-14",3912.52]
["2015-05-15",53.284100000000002,null,"2015-05-15",3915.99]
["2015-05-18",53.167400000000001,null,"2015-05-18",3928.15]
["2015-05-19",53.111600000000003,null,"2015-05-19",3926.41]
["2015-05-20",53.096299999999999,null,"2015-05-20",3923.18]
["2015-05-21",52.989800000000002,null,"2015-05-21",3932.9]
["2015-05-22",53.005000000000003,null,"2015-05-22",3924.16]
["2015-05-26",52.4923,null,"2015-05-26",3883.88]
["2015-05-27",52.198,null,"2015-05-27",3920.11]
["2015-05-28",52.066000000000003,null,"2015-05-28",3915.82]
["2015-05-29",51.745399999999997,null,"2015-05-29",3891.18]
["2015-06-01",51.791200000000003,null,"2015-06-01",3899.59]
["2015-06-02",51.969299999999997,null,"2015-06-02",3895.85]
["2015-06-03",52.172899999999998,null,"2015-06-03",3904.83]
["2015-06-04",51.887900000000002,null,"2015-06-04",3871.23]
["2015-06-05",51.928600000000003,null,"2015-06-05",3865.83]
["2015-06-08",51.628300000000003,null,"2015-06-08",3841.45]
["2015-06-09",51.582500000000003,null,"2015-06-09",3843.16]
["2015-06-10",52.595300000000002,null,"2015-06-10",3889.7]
["2015-06-11",52.870100000000001,null,"2015-06-11",3897.59]
["2015-06-12",52.819200000000002,null,"2015-06-12",3870.56]
["2015-06-15",52.6004,null,"2015-06-15",3852.75]
["2015-06-16",53.216200000000001,null,"2015-06-16",3874.73]
["2015-06-17",53.312899999999999,null,"2015-06-17",3882.49]
["2015-06-18",53.949100000000001,null,"2015-06-18",3921.43]
["2015-06-19",54.218899999999998,null,"2015-06-19",3900.64]
["2015-06-22",54.351199999999999,null,"2015-06-22",3924.41]
["2015-06-23",54.559899999999999,null,"2015-06-23",3927.23]
["2015-06-24",54.061100000000003,null,"2015-06-24",3898.47]
["2015-06-25",53.552100000000003,null,"2015-06-25",3887.04]
["2015-06-26",55.837299999999999,null,"2015-06-26",3886.21]
["2015-06-29",54.799100000000003,null,"2015-06-29",3805.5]
["2015-06-30",54.977200000000003,null,"2015-06-30",3815.85]
["2015-07-01",55.694800000000001,null,"2015-07-01",3843.26]
["2015-07-02",55.918799999999997,null,"2015-07-02",3842.06]
["2015-07-06",55.903500000000001,null,"2015-07-06",3827.35]
["2015-07-07",56.641500000000001,null,"2015-07-07",3850.66]
["2015-07-08",55.613399999999999,null,"2015-07-08",3787.67]
["2015-07-09",55.6999,null,"2015-07-09",3796.26]
["2015-07-10",56.249600000000001,null,"2015-07-10",3843.1]
["2015-07-13",57.211500000000001,null,"2015-07-13",3885.97]
["2015-07-14",57.175899999999999,null,"2015-07-14",3903.31]
["2015-07-15",56.951999999999998,null,"2015-07-15",3900.5]
["2015-07-16",57.175899999999999,null,"2015-07-16",3931.85]
["2015-07-17",57.41,null,"2015-07-17",3936.22]
["2015-07-20",57.578000000000003,null,"2015-07-20",3939.35]
["2015-07-21",57.506700000000002,null,"2015-07-21",3922.7]
["2015-07-22",58.066600000000001,null,"2015-07-22",3913.75]
["2015-07-23",58.020800000000001,null,"2015-07-23",3891.79]
["2015-07-24",57.506700000000002,null,"2015-07-24",3850.15]
["2015-07-27",56.865400000000001,null,"2015-07-27",3827.93]
["2015-07-28",57.750999999999998,null,"2015-07-28",3875.37]
["2015-07-29",58.488999999999997,null,"2015-07-29",3904.21]
["2015-07-30",58.534799999999997,null,"2015-07-30",3904.64]
["2015-07-31",58.6417,null,"2015-07-31",3895.8]
["2015-08-03",58.443199999999997,null,"2015-08-03",3885.07]
["2015-08-04",58.921599999999998,null,"2015-08-04",3876.44]
["2015-08-05",59.420400000000001,null,"2015-08-05",3889.99]
["2015-08-06",58.590800000000002,null,"2015-08-06",3860.92]
["2015-08-07",58.280299999999997,null,"2015-08-07",3849.96]
["2015-08-10",58.712899999999998,null,"2015-08-10",3899.36]
["2015-08-11",58.254899999999999,null,"2015-08-11",3862.81]
["2015-08-12",57.542299999999997,null,"2015-08-12",3867.37]
["2015-08-13",57.8172,null,"2015-08-13",3863.03]
["2015-08-14",58.204000000000001,null,"2015-08-14",3878.16]
["2015-08-17",58.519500000000001,null,"2015-08-17",3899.1]
["2015-08-18",58.438099999999999,null,"2015-08-18",3889.6]
["2015-08-19",58.509399999999999,null,"2015-08-19",3857.74]
["2015-08-20",57.155500000000004,null,"2015-08-20",3776.36]
["2015-08-21",54.3919,null,"2015-08-21",3656.67]
["2015-08-24",52.865099999999998,null,"2015-08-24",3512.65]
["2015-08-25",52.692,null,"2015-08-25",3465.19]
["2015-08-26",55.3538,null,"2015-08-26",3600.73]
["2015-08-27",57.318399999999997,null,"2015-08-27",3688.6]
["2015-08-28",57.257300000000001,null,"2015-08-28",3691.3]
["2015-08-31",56.875599999999999,null,"2015-08-31",3660.75]
["2015-09-01",55.287700000000001,null,"2015-09-01",3552.65]
["2015-09-02",56.341200000000001,null,"2015-09-02",3618.25]
["2015-09-03",56.560099999999998,null,"2015-09-03",3622.66]
["2015-09-04",55.968200000000003,null,"2015-09-04",3567.41]
["2015-09-08",57.019300000000001,null,"2015-09-08",3657.32]
["2015-09-09",56.054900000000004,null,"2015-09-09",3606.8]
["2015-09-10",56.3202,null,"2015-09-10",3626.14]
["2015-09-11",57.055,null,"2015-09-11",3643.54]
["2015-09-14",57.090699999999998,null,"2015-09-14",3628.87]
["2015-09-15",58.085700000000003,null,"2015-09-15",3675.48]
["2015-09-16",58.973500000000001,null,"2015-09-16",3707.62]
["2015-09-17",58.815300000000001,null,"2015-09-17",3698.74]
["2015-09-18",58.703099999999999,null,"2015-09-18",3638.99]
["2015-09-21",59.473500000000001,null,"2015-09-21",3655.64]
["2015-09-22",59.172499999999999,null,"2015-09-22",3610.7]
["2015-09-23",58.896999999999998,null,"2015-09-23",3603.49]
["2015-09-24",58.570399999999999,null,"2015-09-24",3591.37]
["2015-09-25",63.779899999999998,null,"2015-09-25",3589.71]
["2015-09-28",62.320700000000002,null,"2015-09-28",3498.61]
["2015-09-29",61.060400000000001,null,"2015-09-29",3503.13]
["2015-09-30",62.744199999999999,null,"2015-09-30",3570.1709999999998]
["2015-10-01",63.183,null,"2015-10-01",3577.47]
["2015-10-02",63.887099999999997,null,"2015-10-02",3629.04]
["2015-10-05",63.407499999999999,null,"2015-10-05",3695.61]
["2015-10-06",62.856400000000001,null,"2015-10-06",3682.33]
["2015-10-07",62.3003,null,"2015-10-07",3713.36]
["2015-10-08",63.734000000000002,null,"2015-10-08",3746.12]
["2015-10-09",63.749299999999998,null,"2015-10-09",3748.96]
["2015-10-12",64.509600000000006,null,"2015-10-12",3753.73]
["2015-10-13",64.193200000000004,null,"2015-10-13",3728.48]
["2015-10-14",64.208500000000001,null,"2015-10-14",3711.11]
["2015-10-15",65.713800000000006,null,"2015-10-15",3766.43]
["2015-10-16",66.570999999999998,null,"2015-10-16",3783.64]
["2015-10-19",67.968999999999994,null,"2015-10-19",3784.72]
["2015-10-20",67.540400000000005,null,"2015-10-20",3779.44]
["2015-10-21",67.591399999999993,null,"2015-10-21",3757.91]
["2015-10-22",67.5608,null,"2015-10-22",3820.49]
["2015-10-23",66.601600000000005,null,"2015-10-23",3862.65]
["2015-10-26",67.035300000000007,null,"2015-10-26",3855.29]
["2015-10-27",66.749499999999998,null,"2015-10-27",3845.45]
["2015-10-28",66.989400000000003,null,"2015-10-28",3891.34]
["2015-10-29",66.902600000000007,null,"2015-10-29",3890.04]
["2015-10-30",66.856700000000004,null,"2015-10-30",3871.33]
["2015-11-02",66.938299999999998,null,"2015-11-02",3917.3]
["2015-11-03",67.045500000000004,null,"2015-11-03",3928.05]
["2015-11-04",66.514799999999994,null,"2015-11-04",3915.52]
["2015-11-05",67.280199999999994,null,"2015-11-05",3911.89]
["2015-11-06",67.239400000000003,null,"2015-11-06",3910.98]
["2015-11-09",66.576099999999997,null,"2015-11-09",3873.37]
["2015-11-10",66.331100000000006,null,"2015-11-10",3880.23]
["2015-11-11",65.014700000000005,null,"2015-11-11",3867.71]
["2015-11-12",64.28,null,"2015-11-12",3814.29]
["2015-11-13",62.177799999999998,null,"2015-11-13",3771.59]
["2015-11-16",62.994199999999999,null,"2015-11-16",3828.46]
["2015-11-17",62.545200000000001,null,"2015-11-17",3824.14]
["2015-11-18",64.177899999999994,null,"2015-11-18",3886.26]
["2015-11-19",64.177899999999994,null,"2015-11-19",3882.06]
["2015-11-20",67.683300000000003,null,"2015-11-20",3897.45]
["2015-11-23",67.586299999999994,null,"2015-11-23",3892.8]
["2015-11-24",67.611800000000002,null,"2015-11-24",3897.67]
["2015-11-25",68.438400000000001,null,"2015-11-25",3897.57]
["2015-11-27",68.540499999999994,null,"2015-11-27",3900.74]
["2015-11-30",67.494500000000002,null,"2015-11-30",3882.84]
["2015-12-01",68.02,null,"2015-12-01",3924.63]
["2015-12-02",67.683300000000003,null,"2015-12-02",3882.38]
["2015-12-03",65.882099999999994,null,"2015-12-03",3826.74]
["2015-12-04",67.52,null,"2015-12-04",3905.31]
["2015-12-07",67.3108,null,"2015-12-07",3878.31]
["2015-12-08",67.361999999999995,null,"2015-12-08",3853.48]
["2015-12-09",65.899100000000004,null,"2015-12-09",3823.9]
["2015-12-10",65.796800000000005,null,"2015-12-10",3832.93]
["2015-12-11",64.594800000000006,null,"2015-12-11",3759.09]
["2015-12-14",65.397900000000007,null,"2015-12-14",3777.22]
["2015-12-15",65.781499999999994,null,"2015-12-15",3817.36]
["2015-12-16",66.968100000000007,null,"2015-12-16",3873.12]
["2015-12-17",66.605000000000004,null,"2015-12-17",3815.46]
["2015-12-18",65.735399999999998,null,"2015-12-18",3747.56]
["2015-12-21",66.390100000000004,null,"2015-12-21",3777.15]
["2015-12-22",67.438699999999997,null,"2015-12-22",3810.85]
["2015-12-23",65.832599999999999,null,"2015-12-23",3858.47]
["2015-12-24",64.630600000000001,null,"2015-12-24",3852.31]
["2015-12-28",65.275099999999995,null,"2015-12-28",3843.94]
["2015-12-29",65.735399999999998,null,"2015-12-29",3885.55]
["2015-12-30",64.702299999999994,null,"2015-12-30",3857.9]
["2015-12-31",63.935000000000002,null,"2015-12-31",3821.6]
["2016-01-04",62.932499999999997,null,"2016-01-04",3763.99]
["2016-01-05",63.8123,null,"2016-01-05",3771.57]
["2016-01-06",62.901800000000001,null,"2016-01-06",3723.44]
["2016-01-07",61.224200000000003,null,"2016-01-07",3635.29]
["2016-01-08",60.221699999999998,null,"2016-01-08",3595.91]
["2016-01-11",60.917299999999997,null,"2016-01-11",3598.97]
["2016-01-12",61.316299999999998,null,"2016-01-12",3627.06]
["2016-01-13",60.129600000000003,null,"2016-01-13",3536.92]
["2016-01-14",59.853400000000001,null,"2016-01-14",3596.03]
["2016-01-15",58.881599999999999,null,"2016-01-15",3518.51]
["2016-01-19",59.659100000000002,null,"2016-01-19",3520.4]
["2016-01-20",60.395600000000002,null,"2016-01-20",3479.75]
["2016-01-21",61.950499999999998,null,"2016-01-21",3497.94]
["2016-01-22",62.277799999999999,null,"2016-01-22",3568.9]
["2016-01-25",62.093699999999998,null,"2016-01-25",3513.11]
["2016-01-26",62.513100000000001,null,"2016-01-26",3562.81]
["2016-01-27",60.948,null,"2016-01-27",3524.33]
["2016-01-28",62.605199999999996,null,"2016-01-28",3544.13]
["2016-01-29",63.433799999999998,null,"2016-01-29",3631.96]
["2016-02-01",64.610200000000006,null,"2016-02-01",3630.46]
["2016-02-02",63.986199999999997,null,"2016-02-02",3562.52]
["2016-02-03",63.924799999999998,null,"2016-02-03",3581.53]
["2016-02-04",61.551499999999997,null,"2016-02-04",3587.71]
["2016-02-05",58.482700000000001,null,"2016-02-05",3521.6]
["2016-02-08",56.303699999999999,null,"2016-02-08",3472.08]
["2016-02-09",56.958399999999997,null,"2016-02-09",3470.5]
["2016-02-10",58.728200000000001,null,"2016-02-10",3471.04]
["2016-02-11",57.285800000000002,null,"2016-02-11",3428.99]
["2016-02-12",57.715400000000002,null,"2016-02-12",3496.28]
["2016-02-16",59.116900000000001,null,"2016-02-16",3555.2]
["2016-02-17",59.505600000000001,null,"2016-02-17",3614.16]
["2016-02-18",59.945500000000003,null,"2016-02-18",3597.49]
["2016-02-19",60.671799999999998,null,"2016-02-19",3597.92]
["2016-02-22",61.551499999999997,null,"2016-02-22",3649.92]
["2016-02-23",61.592500000000001,null,"2016-02-23",3604.68]
["2016-02-24",61.786799999999999,null,"2016-02-24",3620.87]
["2016-02-25",63.8123,null,"2016-02-25",3662.84]
["2016-02-26",64.037300000000002,null,"2016-02-26",3656.42]
["2016-02-29",63.004100000000001,null,"2016-02-29",3627.06]
["2016-03-01",64.364699999999999,null,"2016-03-01",3713.7]
["2016-03-02",63.648600000000002,null,"2016-03-02",3729.59]
["2016-03-03",63.045099999999998,null,"2016-03-03",3743.02]
["2016-03-04",62.829700000000003,null,"2016-03-04",3755.47]
["2016-03-07",60.7682,null,"2016-03-07",3759.05]
["2016-03-08",61.342500000000001,null,"2016-03-08",3717.49]
["2016-03-09",59.824599999999997,null,"2016-03-09",3736.92]
["2016-03-10",60.3887,null,"2016-03-10",3737.74]
["2016-03-11",61.619399999999999,null,"2016-03-11",3800.07]
["2016-03-14",62.368099999999998,null,"2016-03-14",3795.53]
["2016-03-15",62.973300000000002,null,"2016-03-15",3788.62]
["2016-03-16",63.445099999999996,null,"2016-03-16",3810.09]
["2016-03-17",64.798900000000003,null,"2016-03-17",3835.26]
["2016-03-18",64.603999999999999,null,"2016-03-18",3852.15]
["2016-03-21",66.378299999999996,null,"2016-03-21",3855.97]
["2016-03-22",66.562899999999999,null,"2016-03-22",3853.18]
["2016-03-23",64.039900000000003,null,"2016-03-23",3828.58]
["2016-03-24",63.229700000000001,null,"2016-03-24",3827.14]
["2016-03-28",62.911700000000003,null,"2016-03-28",3829.26]
["2016-03-29",63.065600000000003,null,"2016-03-29",3863.8]
["2016-03-30",63.6297,null,"2016-03-30",3881.01]
["2016-03-31",63.045099999999998,null,"2016-03-31",3873.11]
["2016-04-01",63.168100000000003,null,"2016-04-01",3897.66]
["2016-04-04",61.506599999999999,null,"2016-04-04",3886]
["2016-04-05",61.198900000000002,null,"2016-04-05",3846.59]
["2016-04-06",61.8553,null,"2016-04-06",3888.41]
["2016-04-07",61.845100000000002,null,"2016-04-07",3841.98]
["2016-04-08",60.942500000000003,null,"2016-04-08",3852.72]
["2016-04-11",59.4041,null,"2016-04-11",3842.17]
["2016-04-12",60.050199999999997,null,"2016-04-12",3879.42]
["2016-04-13",61.1066,null,"2016-04-13",3918.95]
["2016-04-14",61.014299999999999,null,"2016-04-14",3920.03]
["2016-04-15",61.0246,null,"2016-04-15",3916.17]
["2016-04-18",61.096400000000003,null,"2016-04-18",3941.86]
["2016-04-19",61.086100000000002,null,"2016-04-19",3954.01]
["2016-04-20",61.1477,null,"2016-04-20",3957.25]
["2016-04-21",61.619399999999999,null,"2016-04-21",3936.8]
["2016-04-22",60.952800000000003,null,"2016-04-22",3937]
["2016-04-25",60.727200000000003,null,"2016-04-25",3929.88]
["2016-04-26",61.065600000000003,null,"2016-04-26",3937.23]
["2016-04-27",60.788699999999999,null,"2016-04-27",3944.02]
["2016-04-28",60.04,null,"2016-04-28",3907.88]
["2016-04-29",60.450200000000002,null,"2016-04-29",3888.13]
["2016-05-02",61.116900000000001,null,"2016-05-02",3918.53]
["2016-05-03",61.045099999999998,null,"2016-05-03",3884.63]
["2016-05-04",60.624600000000001,null,"2016-05-04",3862.4]
["2016-05-05",59.680999999999997,null,"2016-05-05",3862.4]
["2016-05-06",59.927199999999999,null,"2016-05-06",3875.18]
["2016-05-09",60.224600000000002,null,"2016-05-09",3878.14]
["2016-05-10",60.716900000000003,null,"2016-05-10",3926.63]
["2016-05-11",58.470799999999997,null,"2016-05-11",3891.13]
["2016-05-12",59.475900000000003,null,"2016-05-12",3890.85]
["2016-05-13",58.778500000000001,null,"2016-05-13",3858.17]
["2016-05-16",58.604100000000003,null,"2016-05-16",3896.36]
["2016-05-17",58.563099999999999,null,"2016-05-17",3860.88]
["2016-05-18",57.558,null,"2016-05-18",3862.25]
["2016-05-19",58.5015,null,"2016-05-19",3847.97]
["2016-05-20",57.927199999999999,null,"2016-05-20",3871.75]
["2016-05-23",57.424599999999998,null,"2016-05-23",3863.82]
["2016-05-24",58.04,null,"2016-05-24",3916.77]
["2016-05-25",57.424599999999998,null,"2016-05-25",3944.33]
["2016-05-26",57.270800000000001,null,"2016-05-26",3944.05]
["2016-05-27",57.629800000000003,null,"2016-05-27",3961.67]
["2016-05-31",56.634900000000002,null,"2016-05-31",3957.95]
["2016-06-01",56.337499999999999,null,"2016-06-01",3963.1]
["2016-06-02",56.091299999999997,null,"2016-06-02",3974.76]
["2016-06-03",54.980400000000003,null,"2016-06-03",3963.23]
["2016-06-06",55.854700000000001,null,"2016-06-06",3982.74]
["2016-06-07",55.083300000000001,null,"2016-06-07",3987.96]
["2016-06-08",55.669600000000003,null,"2016-06-08",4001.98]
["2016-06-09",56.513100000000001,null,"2016-06-09",3995.28]
["2016-06-10",56.687899999999999,null,"2016-06-10",3958.68]
["2016-06-13",56.482199999999999,null,"2016-06-13",3927.73]
["2016-06-14",55.669600000000003,null,"2016-06-14",3920.93]
["2016-06-15",55.865000000000002,null,"2016-06-15",3914.02]
["2016-06-16",55.000999999999998,null,"2016-06-16",3926.93]
["2016-06-17",55.247900000000001,null,"2016-06-17",3914.15]
["2016-06-20",55.916499999999999,null,"2016-06-20",3936.91]
["2016-06-21",56.338200000000001,null,"2016-06-21",3947.94]
["2016-06-22",56.1325,null,"2016-06-22",3941.45]
["2016-06-23",55.669600000000003,null,"2016-06-23",3994.18]
["2016-06-24",54.095799999999997,null,"2016-06-24",3850.7]
["2016-06-27",53.375700000000002,null,"2016-06-27",3781.02]
["2016-06-28",54.610100000000003,null,"2016-06-28",3849.05]
["2016-06-29",56.708500000000001,null,"2016-06-29",3915.1]
["2016-06-30",56.780500000000004,null,"2016-06-30",3968.21]
["2016-07-01",57.202300000000001,null,"2016-07-01",3976.68]
["2016-07-05",56.780500000000004,null,"2016-07-05",3949.72]
["2016-07-06",57.3977,null,"2016-07-06",3972.26]
["2016-07-07",57.521099999999997,null,"2016-07-07",3969.19]
["2016-07-08",58.344000000000001,null,"2016-07-08",4029.75]
["2016-07-11",58.4572,null,"2016-07-11",4043.49]
["2016-07-12",59.7224,null,"2016-07-12",4071.85]
["2016-07-13",59.650399999999998,null,"2016-07-13",4072.77]
["2016-07-14",60.164700000000003,null,"2016-07-14",4094.28]
["2016-07-15",59.527000000000001,null,"2016-07-15",4090.49]
["2016-07-18",59.3932,null,"2016-07-18",4100.3999999999996]
["2016-07-19",59.413800000000002,null,"2016-07-19",4094.61]
["2016-07-20",59.413800000000002,null,"2016-07-20",4112.6099999999997]
["2016-07-21",58.6218,null,"2016-07-21",4097.82]
["2016-07-22",58.354300000000002,null,"2016-07-22",4116.5]
["2016-07-25",58.7761,null,"2016-07-25",4104.13]
["2016-07-26",57.984000000000002,null,"2016-07-26",4105.57]
["2016-07-27",57.3874,null,"2016-07-27",4100.8100000000004]
["2016-07-28",57.037700000000001,null,"2016-07-28",4107.75]
["2016-07-29",57.089100000000002,null,"2016-07-29",4114.51]
["2016-08-01",56.996499999999997,null,"2016-08-01",4109.28]
["2016-08-02",56.4925,null,"2016-08-02",4083.25]
["2016-08-03",56.317599999999999,null,"2016-08-03",4097.3]
["2016-08-04",56.358800000000002,null,"2016-08-04",4099.21]
["2016-08-05",57.449100000000001,null,"2016-08-05",4134.5600000000004]
["2016-08-08",57.582900000000002,null,"2016-08-08",4131.1899999999996]
["2016-08-09",57.366799999999998,null,"2016-08-09",4132.96]
["2016-08-10",56.708500000000001,null,"2016-08-10",4122.6499999999996]
["2016-08-11",58.354300000000002,null,"2016-08-11",4142.72]
["2016-08-12",58.066299999999998,null,"2016-08-12",4139.63]
["2016-08-15",58.395499999999998,null,"2016-08-15",4151.6899999999996]
["2016-08-16",58.508600000000001,null,"2016-08-16",4129.68]
["2016-08-17",58.488,null,"2016-08-17",4138.42]
["2016-08-18",58.848100000000002,null,"2016-08-18",4147.6400000000003]
["2016-08-19",60.586500000000001,null,"2016-08-19",4142.2299999999996]
["2016-08-22",60.339599999999997,null,"2016-08-22",4139.97]
["2016-08-23",61.327100000000002,null,"2016-08-23",4148.16]
["2016-08-24",61.944299999999998,null,"2016-08-24",4126.6499999999996]
["2016-08-25",60.936199999999999,null,"2016-08-25",4121.09]
["2016-08-26",60.689300000000003,null,"2016-08-26",4114.68]
["2016-08-29",60.308700000000002,null,"2016-08-29",4136.75]
["2016-08-30",59.660699999999999,null,"2016-08-30",4129.34]
["2016-08-31",59.290399999999998,null,"2016-08-31",4120.29]
["2016-09-01",60.380699999999997,null,"2016-09-01",4120.17]
["2016-09-02",59.8444,null,"2016-09-02",4137.7]
["2016-09-06",59.215200000000003,null,"2016-09-06",4150.1099999999997]
["2016-09-07",59.5349,null,"2016-09-07",4150.51]
["2016-09-08",57.936199999999999,null,"2016-09-08",4141.46]
["2016-09-09",57.069800000000001,null,"2016-09-09",4039.95]
["2016-09-12",57.7712,null,"2016-09-12",4099.47]
["2016-09-13",57.1111,null,"2016-09-13",4039.92]
["2016-09-14",56.863500000000002,null,"2016-09-14",4037.83]
["2016-09-15",57.214199999999998,null,"2016-09-15",4079.32]
["2016-09-16",56.915100000000002,null,"2016-09-16",4063.97]
["2016-09-19",56.677799999999998,null,"2016-09-19",4063.94]
["2016-09-20",56.595300000000002,null,"2016-09-20",4065.2]
["2016-09-21",57.080100000000002,null,"2016-09-21",4109.63]
["2016-09-22",57.152299999999997,null,"2016-09-22",4136.41]
["2016-09-23",56.884099999999997,null,"2016-09-23",4112.6899999999996]
["2016-09-26",56.110599999999998,null,"2016-09-26",4077.71]
["2016-09-27",57.080100000000002,null,"2016-09-27",4104.18]
["2016-09-28",54.924399999999999,null,"2016-09-28",4126.83]
["2016-09-29",53.8001,null,"2016-09-29",4088.47]
["2016-09-30",54.305500000000002,null,"2016-09-30",4121.0600000000004]
["2016-10-03",54.3262,null,"2016-10-03",4108.13]
["2016-10-04",53.779499999999999,null,"2016-10-04",4088.17]
["2016-10-05",53.758899999999997,null,"2016-10-05",4107.3999999999996]
["2016-10-06",53.665999999999997,null,"2016-10-06",4109.49]
["2016-10-07",53.418500000000002,null,"2016-10-07",4096.25]
["2016-10-10",53.418500000000002,null,"2016-10-10",4115.12]
["2016-10-11",53.449399999999997,null,"2016-10-11",4063.92]
["2016-10-12",54.088900000000002,null,"2016-10-12",4068.92]
["2016-10-13",53.665999999999997,null,"2016-10-13",4056.45]
["2016-10-14",53.243099999999998,null,"2016-10-14",4057.28]
["2016-10-17",52.634599999999999,null,"2016-10-17",4045.07]
["2016-10-18",52.830599999999997,null,"2016-10-18",4069.99]
["2016-10-19",53.428800000000003,null,"2016-10-19",4079.5]
["2016-10-20",53.521599999999999,null,"2016-10-20",4074.18]
["2016-10-21",53.3979,null,"2016-10-21",4073.85]
["2016-10-24",53.500999999999998,null,"2016-10-24",4093.22]
["2016-10-25",52.655200000000001,null,"2016-10-25",4077.8]
["2016-10-26",53.604100000000003,null,"2016-10-26",4070.76]
["2016-10-27",53.521599999999999,null,"2016-10-27",4058.75]
["2016-10-28",53.655700000000003,null,"2016-10-28",4046.36]
["2016-10-31",51.757899999999999,null,"2016-10-31",4045.89]
["2016-11-01",51.180300000000003,null,"2016-11-01",4018.47]
["2016-11-02",51.2834,null,"2016-11-02",3992.76]
["2016-11-03",51.293700000000001,null,"2016-11-03",3976.56]
["2016-11-04",51.530900000000003,null,"2016-11-04",3970.02]
["2016-11-07",52.510800000000003,null,"2016-11-07",4058.3]
["2016-11-08",52.686199999999999,null,"2016-11-08",4075.61]
["2016-11-09",52.727400000000003,null,"2016-11-09",4121.03]
["2016-11-10",51.974499999999999,null,"2016-11-10",4129.46]
["2016-11-11",52.366399999999999,null,"2016-11-11",4123.6899999999996]
["2016-11-14",51.788800000000002,null,"2016-11-14",4123.8100000000004]
["2016-11-15",51.706299999999999,null,"2016-11-15",4155.62]
["2016-11-16",52.273600000000002,null,"2016-11-16",4150.21]
["2016-11-17",53.212200000000003,null,"2016-11-17",4169.87]
["2016-11-18",52.706800000000001,null,"2016-11-18",4160.58]
["2016-11-21",52.892400000000002,null,"2016-11-21",4191.68]
["2016-11-22",53.335999999999999,null,"2016-11-22",4200.95]
["2016-11-23",52.954300000000003,null,"2016-11-23",4204.49]
["2016-11-25",53.14,null,"2016-11-25",4221.0200000000004]
["2016-11-28",52.613999999999997,null,"2016-11-28",4199.3900000000003]
["2016-11-29",52.222000000000001,null,"2016-11-29",4205.99]
["2016-11-30",51.644399999999997,null,"2016-11-30",4195.7299999999996]
["2016-12-01",52.4283,null,"2016-12-01",4181.1499999999996]
["2016-12-02",52.2316,null,"2016-12-02",4182.8100000000004]
["2016-12-05",53.670400000000001,null,"2016-12-05",4207.57]
["2016-12-06",52.345500000000001,null,"2016-12-06",4222.04]
["2016-12-07",53.929200000000002,null,"2016-12-07",4278.4399999999996]
["2016-12-08",53.359900000000003,null,"2016-12-08",4288.1000000000004]
["2016-12-09",53.535899999999998,null,"2016-12-09",4313.6099999999997]
["2016-12-12",53.349499999999999,null,"2016-12-12",4308.9399999999996]
["2016-12-13",54.136200000000002,null,"2016-12-13",4337.8599999999997]
["2016-12-14",53.6083,null,"2016-12-14",4302.93]
["2016-12-15",53.090800000000002,null,"2016-12-15",4319.84]
["2016-12-16",52.707799999999999,null,"2016-12-16",4312.3999999999996]
["2016-12-19",52.635300000000001,null,"2016-12-19",4321.0200000000004]
["2016-12-20",53.6083,null,"2016-12-20",4337.3599999999997]
["2016-12-21",54.136200000000002,null,"2016-12-21",4326.8500000000004]
["2016-12-22",53.970599999999997,null,"2016-12-22",4319.33]
["2016-12-23",53.732500000000002,null,"2016-12-23",4325.17]
["2016-12-27",53.090800000000002,null,"2016-12-27",4334.93]
["2016-12-28",52.811300000000003,null,"2016-12-28",4299.45]
["2016-12-29",52.852699999999999,null,"2016-12-29",4298.3900000000003]
["2016-12-30",52.614600000000003,null,"2016-12-30",4278.66]
["2017-01-03",53.805,null,"2017-01-03",4315.08]
["2017-01-04",54.933300000000003,null,"2017-01-04",4340.75]
["2017-01-05",54.922899999999998,null,"2017-01-05",4337.45]
["2017-01-06",55.802799999999998,null,"2017-01-06",4354.05]
["2017-01-09",55.254100000000001,null,"2017-01-09",4338.62]
["2017-01-10",54.974699999999999,null,"2017-01-10",4338.6400000000003]
["2017-01-11",54.539900000000003,null,"2017-01-11",4351.32]
["2017-01-12",54.239699999999999,null,"2017-01-12",4342.09]
["2017-01-13",54.777999999999999,null,"2017-01-13",4350.1099999999997]
["2017-01-17",55.5336,null,"2017-01-17",4337.2]
["2017-01-18",55.140300000000003,null,"2017-01-18",4345.57]
["2017-01-19",54.7883,null,"2017-01-19",4329.96]
["2017-01-20",55.067799999999998,null,"2017-01-20",4344.67]
["2017-01-23",55.109200000000001,null,"2017-01-23",4333.1000000000004]
["2017-01-24",55.326599999999999,null,"2017-01-24",4361.5600000000004]
["2017-01-25",55.750999999999998,null,"2017-01-25",4396.57]
["2017-01-26",55.5336,null,"2017-01-26",4393.43]
["2017-01-27",55.057499999999997,null,"2017-01-27",4389.8500000000004]
["2017-01-30",54.943600000000004,null,"2017-01-30",4363.67]
["2017-01-31",54.757300000000001,null,"2017-01-31",4359.8100000000004]
["2017-02-01",54.881500000000003,null,"2017-02-01",4362.1000000000004]
["2017-02-02",54.653799999999997,null,"2017-02-02",4364.8500000000004]
["2017-02-03",54.198300000000003,null,"2017-02-03",4396.95]
["2017-02-06",54.653799999999997,null,"2017-02-06",4387.67]
["2017-02-07",54.664099999999998,null,"2017-02-07",4388.87]
["2017-02-08",55.771700000000003,null,"2017-02-08",4393.3100000000004]
["2017-02-09",57.251899999999999,null,"2017-02-09",4419.3999999999996]
["2017-02-10",58.193899999999999,null,"2017-02-10",4435.42]
["2017-02-13",58.0593,null,"2017-02-13",4459.83]
["2017-02-14",58.431899999999999,null,"2017-02-14",4478.9799999999996]
["2017-02-15",58.628599999999999,null,"2017-02-15",4501.99]
["2017-02-16",58.266300000000001,null,"2017-02-16",4498.5600000000004]
["2017-02-17",58.7425,null,"2017-02-17",4506.2]
["2017-02-21",59.373899999999999,null,"2017-02-21",4533.46]
["2017-02-22",60.284799999999997,null,"2017-02-22",4528.97]
["2017-02-23",59.404899999999998,null,"2017-02-23",4531.3900000000003]
["2017-02-24",59.891399999999997,null,"2017-02-24",4539.25]
["2017-02-27",59.715499999999999,null,"2017-02-27",4544.51]
["2017-02-28",59.166899999999998,null,"2017-02-28",4532.93]
["2017-03-01",59.9846,null,"2017-03-01",4595.7299999999996]
["2017-03-02",60.015700000000002,null,"2017-03-02",4569.17]
["2017-03-03",58.8735,null,"2017-03-03",4571.6000000000004]
["2017-03-06",58.946199999999997,null,"2017-03-06",4556.72]
["2017-03-07",58.717700000000001,null,"2017-03-07",4543.75]
["2017-03-08",58.676200000000001,null,"2017-03-08",4534.68]
["2017-03-09",58.520499999999998,null,"2017-03-09",4538.3599999999997]
["2017-03-10",58.5931,null,"2017-03-10",4553.28]
["2017-03-13",58.842300000000002,null,"2017-03-13",4556.4399999999996]
["2017-03-14",59.475700000000003,null,"2017-03-14",4541.26]
["2017-03-15",59.8703,null,"2017-03-15",4579.4399999999996]
["2017-03-16",59.808,null,"2017-03-16",4572.16]
["2017-03-17",60.015700000000002,null,"2017-03-17",4566.17]
["2017-03-20",60.929400000000001,null,"2017-03-20",4557.12]
["2017-03-21",60.233699999999999,null,"2017-03-21",4500.9799999999996]
["2017-03-22",55.986899999999999,null,"2017-03-22",4509.6499999999996]
["2017-03-23",57.4925,null,"2017-03-23",4504.92]
["2017-03-24",58.520499999999998,null,"2017-03-24",4501.1099999999997]
["2017-03-27",58.073999999999998,null,"2017-03-27",4496.53]
["2017-03-28",58.790399999999998,null,"2017-03-28",4529.17]
["2017-03-29",58.852699999999999,null,"2017-03-29",4535.01]
["2017-03-30",58.188200000000002,null,"2017-03-30",4548.46]
["2017-03-31",57.866300000000003,null,"2017-03-31",4538.21]
["2017-04-03",57.689799999999998,null,"2017-04-03",4530.9799999999996]
["2017-04-04",57.149900000000002,null,"2017-04-04",4534.25]
["2017-04-05",57.087600000000002,null,"2017-04-05",4520.8599999999997]
["2017-04-06",57.253700000000002,null,"2017-04-06",4530.93]
["2017-04-07",57.222499999999997,null,"2017-04-07",4527.2]
["2017-04-10",57.0045,null,"2017-04-10",4530.57]
["2017-04-11",57.025300000000001,null,"2017-04-11",4524.71]
["2017-04-12",57.700200000000002,null,"2017-04-12",4507.76]
["2017-04-13",57.461399999999998,null,"2017-04-13",4477.07]
["2017-04-17",58.395899999999997,null,"2017-04-17",4515.6499999999996]
["2017-04-18",58.260899999999999,null,"2017-04-18",4502.66]
["2017-04-19",58.001300000000001,null,"2017-04-19",4495.5600000000004]
["2017-04-20",58.561999999999998,null,"2017-04-20",4529.6499999999996]
["2017-04-21",57.990900000000003,null,"2017-04-21",4515.8999999999996]
["2017-04-24",57.596299999999999,null,"2017-04-24",4564.93]
["2017-04-25",57.575600000000001,null,"2017-04-25",4592.74]
["2017-04-26",57.274500000000003,null,"2017-04-26",4590.5600000000004]
["2017-04-27",57.596299999999999,null,"2017-04-27",4593.57]
["2017-04-28",57.533999999999999,null,"2017-04-28",4584.82]
["2017-05-01",57.097900000000003,null,"2017-05-01",4592.78]
["2017-05-02",57.180999999999997,null,"2017-05-02",4598.24]
["2017-05-03",56.6203,null,"2017-05-03",4593.32]
["2017-05-04",56.558,null,"2017-05-04",4596.24]
["2017-05-05",56.018099999999997,null,"2017-05-05",4615.09]
["2017-05-08",56.381500000000003,null,"2017-05-08",4615.7299999999996]
["2017-05-09",56.994100000000003,null,"2017-05-09",4611.21]
["2017-05-10",56.651499999999999,null,"2017-05-10",4618.1899999999996]
["2017-05-11",56.319200000000002,null,"2017-05-11",4609.6899999999996]
["2017-05-12",56.277700000000003,null,"2017-05-12",4602.96]
["2017-05-15",55.831200000000003,null,"2017-05-15",4625.51]
["2017-05-16",54.803199999999997,null,"2017-05-16",4623.26]
["2017-05-17",53.785699999999999,null,"2017-05-17",4540.58]
["2017-05-18",53.661099999999998,null,"2017-05-18",4557.41]
["2017-05-19",53.7545,null,"2017-05-19",4588.3500000000004]
["2017-05-22",53.546799999999998,null,"2017-05-22",4612.12]
["2017-05-23",54.201000000000001,null,"2017-05-23",4620.7]
["2017-05-24",54.003700000000002,null,"2017-05-24",4632.37]
["2017-05-25",54.356700000000004,null,"2017-05-25",4653.59]
["2017-05-26",54.605899999999998,null,"2017-05-26",4655.6499999999996]
["2017-05-30",54.948599999999999,null,"2017-05-30",4650.76]
["2017-05-31",55.021299999999997,null,"2017-05-31",4649.34]
["2017-06-01",54.491700000000002,null,"2017-06-01",4685.1099999999997]
["2017-06-02",55.200200000000002,null,"2017-06-02",4702.5600000000004]
["2017-06-05",55.231499999999997,null,"2017-06-05",4697]
["2017-06-06",54.679299999999998,null,"2017-06-06",4683.96]
["2017-06-07",55.460700000000003,null,"2017-06-07",4692.29]
["2017-06-08",55.429400000000001,null,"2017-06-08",4693.67]
["2017-06-09",55.700299999999999,null,"2017-06-09",4689.79]
["2017-06-12",56.294200000000004,null,"2017-06-12",4685.54]
["2017-06-13",56.585999999999999,null,"2017-06-13",4707.88]
["2017-06-14",56.950600000000001,null,"2017-06-14",4703.53]
["2017-06-15",55.116900000000001,null,"2017-06-15",4693.8599999999997]
["2017-06-16",53.241399999999999,null,"2017-06-16",4695.2299999999996]
["2017-06-19",54.2,null,"2017-06-19",4734.4799999999996]
["2017-06-20",53.720700000000001,null,"2017-06-20",4702.82]
["2017-06-21",54.793900000000001,null,"2017-06-21",4700.5]
["2017-06-22",54.5959,null,"2017-06-22",4698.3999999999996]
["2017-06-23",55.064799999999998,null,"2017-06-23",4705.7299999999996]
["2017-06-26",55.512799999999999,null,"2017-06-26",4707.2700000000004]
["2017-06-27",55.168999999999997,null,"2017-06-27",4669.2700000000004]
["2017-06-28",55.5961,null,"2017-06-28",4711.33]
["2017-06-29",55.398200000000003,null,"2017-06-29",4670.96]
["2017-06-30",61.472499999999997,null,"2017-06-30",4678.3599999999997]
["2017-07-03",61.107799999999997,null,"2017-07-03",4689.6099999999997]
["2017-07-05",59.972099999999998,null,"2017-07-05",4697.34]
["2017-07-06",59.555399999999999,null,"2017-07-06",4655.0200000000004]
["2017-07-07",60.409700000000001,null,"2017-07-07",4684.88]
["2017-07-10",61.191200000000002,null,"2017-07-10",4689.25]
["2017-07-11",60.618099999999998,null,"2017-07-11",4685.6400000000003]
["2017-07-12",60.659799999999997,null,"2017-07-12",4720.28]
["2017-07-13",60.368099999999998,null,"2017-07-13",4729.25]
["2017-07-14",60.430599999999998,null,"2017-07-14",4751.43]
["2017-07-17",60.211799999999997,null,"2017-07-17",4751.33]
["2017-07-18",60.065899999999999,null,"2017-07-18",4754.2700000000004]
["2017-07-19",60.190899999999999,null,"2017-07-19",4780.25]
["2017-07-20",61.576700000000002,null,"2017-07-20",4779.84]
["2017-07-21",62.462299999999999,null,"2017-07-21",4778.07]
["2017-07-24",61.420400000000001,null,"2017-07-24",4773.1000000000004]
["2017-07-25",61.878799999999998,null,"2017-07-25",4787.04]
["2017-07-26",60.805700000000002,null,"2017-07-26",4788.41]
["2017-07-27",60.5869,null,"2017-07-27",4784.26]
["2017-07-28",61.128700000000002,null,"2017-07-28",4778.0200000000004]
["2017-07-31",61.5246,null,"2017-07-31",4774.5600000000004]
["2017-08-01",62.347700000000003,null,"2017-08-01",4786.2700000000004]
["2017-08-02",62.2956,null,"2017-08-02",4789.54]
["2017-08-03",62.660299999999999,null,"2017-08-03",4779.99]
["2017-08-04",62.264299999999999,null,"2017-08-04",4789.1099999999997]
["2017-08-07",62.2956,null,"2017-08-07",4797.13]
["2017-08-08",61.951799999999999,null,"2017-08-08",4786.12]
["2017-08-09",62.410200000000003,null,"2017-08-09",4784.9399999999996]
["2017-08-10",61.545400000000001,null,"2017-08-10",4717.3999999999996]
["2017-08-11",61.441200000000002,null,"2017-08-11",4723.7299999999996]
["2017-08-14",62.285200000000003,null,"2017-08-14",4771.43]
["2017-08-15",61.014099999999999,null,"2017-08-15",4770.1499999999996]
["2017-08-16",60.993200000000002,null,"2017-08-16",4778.28]
["2017-08-17",59.868000000000002,null,"2017-08-17",4704.7299999999996]
["2017-08-18",57.252800000000001,null,"2017-08-18",4696.22]
["2017-08-21",55.8566,null,"2017-08-21",4701.82]
["2017-08-22",56.398400000000002,null,"2017-08-22",4748.7299999999996]
["2017-08-23",55.8566,null,"2017-08-23",4732.76]
["2017-08-24",56.096299999999999,null,"2017-08-24",4723.03]
["2017-08-25",56.158799999999999,null,"2017-08-25",4731.46]
["2017-08-28",55.9816,null,"2017-08-28",4733.97]
["2017-08-29",54.939700000000002,null,"2017-08-29",4738.62]
["2017-08-30",54.762599999999999,null,"2017-08-30",4761.72]
["2017-08-31",55.210599999999999,null,"2017-08-31",4789.18]
["2017-09-01",55.785600000000002,null,"2017-09-01",4798.99]
["2017-09-05",55.419699999999999,null,"2017-09-05",4762.75]
["2017-09-06",55.1584,null,"2017-09-06",4777.6899999999996]
["2017-09-07",54.771500000000003,null,"2017-09-07",4777.93]
["2017-09-08",54.572899999999997,null,"2017-09-08",4771.0200000000004]
["2017-09-11",55.440600000000003,null,"2017-09-11",4822.8]
["2017-09-12",55.827500000000001,null,"2017-09-12",4839.3100000000004]
["2017-09-13",55.9529,null,"2017-09-13",4843.04]
["2017-09-14",56.172499999999999,null,"2017-09-14",4839.29]
["2017-09-15",56.318800000000003,null,"2017-09-15",4848.84]
["2017-09-18",55.932000000000002,null,"2017-09-18",4856.08]
["2017-09-19",55.754300000000001,null,"2017-09-19",4861.5200000000004]
["2017-09-20",55.994700000000002,null,"2017-09-20",4864.6099999999997]
["2017-09-21",55.607900000000001,null,"2017-09-21",4849.95]
["2017-09-22",55.660200000000003,null,"2017-09-22",4853.2]
["2017-09-25",55.649700000000003,null,"2017-09-25",4842.41]
["2017-09-26",56.141100000000002,null,"2017-09-26",4843.1400000000003]
["2017-09-27",55.064300000000003,null,"2017-09-27",4862.93]
["2017-09-28",55.022500000000001,null,"2017-09-28",4869.8100000000004]
["2017-09-29",54.207000000000001,null,"2017-09-29",4887.97]
["2017-10-02",54.227899999999998,null,"2017-10-02",4906.92]
["2017-10-03",53.809699999999999,null,"2017-10-03",4917.7299999999996]
["2017-10-04",54.447499999999998,null,"2017-10-04",4924.1899999999996]
["2017-10-05",54.552,null,"2017-10-05",4952.8500000000004]
["2017-10-06",54.802900000000001,null,"2017-10-06",4949.09]
["2017-10-09",53.862000000000002,null,"2017-10-09",4940.16]
["2017-10-10",53.872399999999999,null,"2017-10-10",4951.7700000000004]
["2017-10-11",53.349699999999999,null,"2017-10-11",4960.79]
["2017-10-12",53.140599999999999,null,"2017-10-12",4952.8500000000004]
["2017-10-13",53.297400000000003,null,"2017-10-13",4957.2700000000004]
["2017-10-16",53.705199999999998,null,"2017-10-16",4966.05]
["2017-10-17",54.363799999999998,null,"2017-10-17",4969.38]
["2017-10-18",54.677500000000002,null,"2017-10-18",4973.28]
["2017-10-19",55.0852,null,"2017-10-19",4975.32]
["2017-10-20",55.472000000000001,null,"2017-10-20",5001.1099999999997]
["2017-10-23",56.099299999999999,null,"2017-10-23",4981.37]
["2017-10-24",55.848399999999998,null,"2017-10-24",4989.5600000000004]
["2017-10-25",57.4375,null,"2017-10-25",4966.29]
["2017-10-26",59.392499999999998,null,"2017-10-26",4972.6000000000004]
["2017-10-27",58.503799999999998,null,"2017-10-27",5012.75]
["2017-10-30",57.782499999999999,null,"2017-10-30",4997.1499999999996]
["2017-10-31",57.489699999999999,null,"2017-10-31",5002.03]
["2017-11-01",57.573399999999999,null,"2017-11-01",5009.99]
["2017-11-02",57.625599999999999,null,"2017-11-02",5011.4799999999996]
["2017-11-03",58.2425,null,"2017-11-03",5027.49]
["2017-11-06",58.587499999999999,null,"2017-11-06",5034.3]
["2017-11-07",57.656999999999996,null,"2017-11-07",5033.38]
["2017-11-08",58.294699999999999,null,"2017-11-08",5040.74]
["2017-11-09",58.681600000000003,null,"2017-11-09",5023.01]
["2017-11-10",58.639699999999998,null,"2017-11-10",5020.3100000000004]
["2017-11-13",58.451599999999999,null,"2017-11-13",5025.3599999999997]
["2017-11-14",58.524700000000003,null,"2017-11-14",5014.53]
["2017-11-15",59.204300000000003,null,"2017-11-15",4987.96]
["2017-11-16",59.831600000000002,null,"2017-11-16",5030.4799999999996]
["2017-11-17",61.880699999999997,null,"2017-11-17",5017.45]
["2017-11-20",61.943399999999997,null,"2017-11-20",5024.01]
["2017-11-21",62.089700000000001,null,"2017-11-21",5056.95]
["2017-11-22",61.755200000000002,null,"2017-11-22",5053.6000000000004]
["2017-11-24",62.016599999999997,null,"2017-11-24",5064.2299999999996]
["2017-11-27",62.340699999999998,null,"2017-11-27",5062.8500000000004]
["2017-11-28",62.288400000000003,null,"2017-11-28",5112.91]
["2017-11-29",63.1038,null,"2017-11-29",5111.68]
["2017-11-30",63.166600000000003,null,"2017-11-30",5155.4399999999996]
["2017-12-01",62.811100000000003,null,"2017-12-01",5145.21]
["2017-12-04",63.041899999999998,null,"2017-12-04",5139.91]
["2017-12-05",63.377499999999998,null,"2017-12-05",5120.92]
["2017-12-06",62.643299999999996,null,"2017-12-06",5120.46]
["2017-12-07",63.566400000000002,null,"2017-12-07",5136.37]
["2017-12-08",64.300600000000003,null,"2017-12-08",5165.1899999999996]
["2017-12-11",64.9405,null,"2017-12-11",5181.75]
["2017-12-12",65.213200000000001,null,"2017-12-12",5189.96]
["2017-12-13",67.447500000000005,null,"2017-12-13",5187.68]
["2017-12-14",67.688699999999997,null,"2017-12-14",5167.45]
["2017-12-15",67.961500000000001,null,"2017-12-15",5214.1000000000004]
["2017-12-18",67.982399999999998,null,"2017-12-18",5242.28]
["2017-12-19",67.384500000000003,null,"2017-12-19",5225.43]
["2017-12-20",66.702699999999993,null,"2017-12-20",5221.79]
["2017-12-21",67.9405,null,"2017-12-21",5232.16]
["2017-12-22",66.388000000000005,null,"2017-12-22",5229.79]
["2017-12-26",66.765699999999995,null,"2017-12-26",5224.51]
["2017-12-27",66.031400000000005,null,"2017-12-27",5229.01]
["2017-12-28",66.031400000000005,null,"2017-12-28",5239.59]
["2017-12-29",65.611800000000002,null,"2017-12-29",5212.76]
["2018-01-02",66.597800000000007,null,"2018-01-02",5256.28]
["2018-01-03",66.587299999999999,null,"2018-01-03",5289.92]
["2018-01-04",66.545400000000001,null,"2018-01-04",5312.33]
["2018-01-05",67.111800000000002,null,"2018-01-05",5349.69]
["2018-01-08",67.709699999999998,null,"2018-01-08",5358.68]
["2018-01-09",67.227199999999996,null,"2018-01-09",5367.26]
["2018-01-10",67.363600000000005,null,"2018-01-10",5361.33]
["2018-01-11",67.436999999999998,null,"2018-01-11",5399.46]
["2018-01-12",67.835599999999999,null,"2018-01-12",5435.92]
["2018-01-16",66.5244,null,"2018-01-16",5416.86]
["2018-01-17",66.933499999999995,null,"2018-01-17",5467.85]
["2018-01-18",67.248199999999997,null,"2018-01-18",5459.5]
["2018-01-19",70.499899999999997,null,"2018-01-19",5483.57]
["2018-01-22",69.639799999999994,null,"2018-01-22",5527.89]
["2018-01-23",70.426500000000004,null,"2018-01-23",5540.13]
["2018-01-24",71.328599999999994,null,"2018-01-24",5537.03]
["2018-01-25",71.0244,null,"2018-01-25",5540.38]
["2018-01-26",71.370500000000007,null,"2018-01-26",5606.08]
["2018-01-29",70.888000000000005,null,"2018-01-29",5568.67]
["2018-01-30",70.625799999999998,null,"2018-01-30",5508.36]
["2018-01-31",71.559399999999997,null,"2018-01-31",5511.21]
["2018-02-01",70.961500000000001,null,"2018-02-01",5508.7]
["2018-02-02",70.510400000000004,null,"2018-02-02",5392.21]
["2018-02-05",67.541899999999998,null,"2018-02-05",5171.26]
["2018-02-06",68.412499999999994,null,"2018-02-06",5262.02]
["2018-02-07",68.842600000000004,null,"2018-02-07",5235.84]
["2018-02-08",65.548900000000003,null,"2018-02-08",5040.0600000000004]
["2018-02-09",68.695700000000002,null,"2018-02-09",5116.99]
["2018-02-12",69.209699999999998,null,"2018-02-12",5188.37]
["2018-02-13",69.094300000000004,null,"2018-02-13",5202.22]
["2018-02-14",71.286600000000007,null,"2018-02-14",5273.43]
["2018-02-15",71.632800000000003,null,"2018-02-15",5338.35]
["2018-02-16",71.643299999999996,null,"2018-02-16",5340.82]
["2018-02-20",70.793599999999998,null,"2018-02-20",5309.99]
["2018-02-21",70.332099999999997,null,"2018-02-21",5280.91]
["2018-02-22",70.415999999999997,null,"2018-02-22",5286.5]
["2018-02-23",71.496399999999994,null,"2018-02-23",5371.56]
["2018-02-26",73.059399999999997,null,"2018-02-26",5435.38]
["2018-02-27",71.360100000000003,null,"2018-02-27",5367.09]
["2018-02-28",70.311099999999996,null,"2018-02-28",5308.09]
["2018-03-01",69.566400000000002,null,"2018-03-01",5238.18]
["2018-03-02",69.325100000000006,null,"2018-03-02",5265.24]
["2018-03-05",68.441299999999998,null,"2018-03-05",5323.36]
["2018-03-06",68.641199999999998,null,"2018-03-06",5337.69]
["2018-03-07",67.5154,null,"2018-03-07",5335.47]
["2018-03-08",68.504400000000004,null,"2018-03-08",5360.73]
["2018-03-09",69.756500000000003,null,"2018-03-09",5454.03]
["2018-03-12",70.303600000000003,null,"2018-03-12",5447.1]
["2018-03-13",69.619699999999995,null,"2018-03-13",5412.75]
["2018-03-14",69.651300000000006,null,"2018-03-14",5383.27]
["2018-03-15",69.851200000000006,null,"2018-03-15",5379.39]
["2018-03-16",69.346100000000007,null,"2018-03-16",5388.74]
["2018-03-19",69.1357,null,"2018-03-19",5312.23]
["2018-03-20",70.282499999999999,null,"2018-03-20",5320.2]
["2018-03-21",69.809100000000001,null,"2018-03-21",5310.96]
["2018-03-22",67.778499999999994,null,"2018-03-22",5177.5200000000004]
["2018-03-23",67.999399999999994,null,"2018-03-23",5069.03]
["2018-03-26",69.335599999999999,null,"2018-03-26",5206.6899999999996]
["2018-03-27",69.619699999999995,null,"2018-03-27",5116.75]
["2018-03-28",68.851600000000005,null,"2018-03-28",5102.6899999999996]
["2018-03-29",69.903800000000004,null,"2018-03-29",5173.1899999999996]
["2018-04-02",67.462800000000001,null,"2018-04-02",5057.6899999999996]
["2018-04-03",70.177300000000002,null,"2018-04-03",5121.7]
["2018-04-04",71.986999999999995,null,"2018-04-04",5181.3100000000004]
["2018-04-05",73.218000000000004,null,"2018-04-05",5217.62]
["2018-04-06",71.071600000000004,null,"2018-04-06",5103.3500000000004]
["2018-04-09",70.682299999999998,null,"2018-04-09",5121.8999999999996]
["2018-04-10",70.492999999999995,null,"2018-04-10",5207.7299999999996]
["2018-04-11",70.314099999999996,null,"2018-04-11",5179.1899999999996]
["2018-04-12",71.303100000000001,null,"2018-04-12",5222.55]
["2018-04-13",70.756,null,"2018-04-13",5207.57]
["2018-04-16",70.556100000000001,null,"2018-04-16",5249.94]
["2018-04-17",71.029499999999999,null,"2018-04-17",5305.9]
["2018-04-18",69.651300000000006,null,"2018-04-18",5310.32]
["2018-04-19",69.156800000000004,null,"2018-04-19",5280.57]
["2018-04-20",69.535499999999999,null,"2018-04-20",5235.75]
["2018-04-23",70.366699999999994,null,"2018-04-23",5236.04]
["2018-04-24",70.461399999999998,null,"2018-04-24",5166.1000000000004]
["2018-04-25",70.145799999999994,null,"2018-04-25",5175.59]
["2018-04-26",71.597700000000003,null,"2018-04-26",5229.6099999999997]
["2018-04-27",73.186400000000006,null,"2018-04-27",5235.7299999999996]
["2018-04-30",71.955399999999997,null,"2018-04-30",5193.04]
["2018-05-01",71.650300000000001,null,"2018-05-01",5206.3100000000004]
["2018-05-02",71.818600000000004,null,"2018-05-02",5168.79]
["2018-05-03",70.387699999999995,null,"2018-05-03",5157.7]
["2018-05-04",71.650300000000001,null,"2018-05-04",5224.71]
["2018-05-07",72.954999999999998,null,"2018-05-07",5242.87]
["2018-05-08",72.0291,null,"2018-05-08",5241.53]
["2018-05-09",71.492500000000007,null,"2018-05-09",5292.9]
["2018-05-10",71.460899999999995,null,"2018-05-10",5343.7]
["2018-05-11",71.997500000000002,null,"2018-05-11",5354.69]
["2018-05-14",72.428899999999999,null,"2018-05-14",5359.66]
["2018-05-15",73.1233,null,"2018-05-15",5323.23]
["2018-05-16",75.059200000000004,null,"2018-05-16",5346.33]
["2018-05-17",74.638400000000004,null,"2018-05-17",5343.29]
["2018-05-18",75.038200000000003,null,"2018-05-18",5329.66]
["2018-05-21",75.101299999999995,null,"2018-05-21",5369.19]
["2018-05-22",75.027699999999996,null,"2018-05-22",5352.45]
["2018-05-23",75.059200000000004,null,"2018-05-23",5369.99]
["2018-05-24",75.942999999999998,null,"2018-05-24",5359.32]
["2018-05-25",76.0167,null,"2018-05-25",5347.31]
["2018-05-29",74.6173,null,"2018-05-29",5285.7]
["2018-05-30",75.995599999999996,null,"2018-05-30",5353.76]
["2018-05-31",75.543199999999999,null,"2018-05-31",5318.1]
["2018-06-01",76.7637,null,"2018-06-01",5376.29]
["2018-06-04",77.892600000000002,null,"2018-06-04",5400.5]
["2018-06-05",78.124700000000004,null,"2018-06-05",5404.62]
["2018-06-06",78.863200000000006,null,"2018-06-06",5451.09]
["2018-06-07",78.873699999999999,null,"2018-06-07",5448.18]
["2018-06-08",79.0214,null,"2018-06-08",5465.42]
["2018-06-11",78.694400000000002,null,"2018-06-11",5471.29]
["2018-06-12",78.377899999999997,null,"2018-06-12",5481.07]
["2018-06-13",78.188000000000002,null,"2018-06-13",5459.21]
["2018-06-14",78.810400000000001,null,"2018-06-14",5474.37]
["2018-06-15",80.013199999999998,null,"2018-06-15",5469.37]
["2018-06-18",79.770499999999998,null,"2018-06-18",5457.83]
["2018-06-19",78.346199999999996,null,"2018-06-19",5436.13]
["2018-06-20",78.831500000000005,null,"2018-06-20",5445.43]
["2018-06-21",78.008600000000001,null,"2018-06-21",5411.4]
["2018-06-22",77.470500000000001,null,"2018-06-22",5421.63]
["2018-06-25",76.331100000000006,null,"2018-06-25",5347.23]
["2018-06-26",76.552700000000002,null,"2018-06-26",5359.01]
["2018-06-27",75.2761,null,"2018-06-27",5312.89]
["2018-06-28",75.645399999999995,null,"2018-06-28",5346.44]
["2018-06-29",84.064499999999995,null,"2018-06-29",5350.83]
["2018-07-02",82.661299999999997,null,"2018-07-02",5367.49]
["2018-07-03",80.477400000000003,null,"2018-07-03",5340.93]
["2018-07-05",80.762200000000007,null,"2018-07-05",5388.28]
["2018-07-06",80.688400000000001,null,"2018-07-06",5434.36]
["2018-07-09",81.532399999999996,null,"2018-07-09",5483.89]
["2018-07-10",81.838400000000007,null,"2018-07-10",5503.05]
["2018-07-11",81.616799999999998,null,"2018-07-11",5464.01]
["2018-07-12",81.627300000000005,null,"2018-07-12",5512.36]
["2018-07-13",81.637900000000002,null,"2018-07-13",5518.33]
["2018-07-16",82.028300000000002,null,"2018-07-16",5512.92]
["2018-07-17",81.732799999999997,null,"2018-07-17",5534.91]
["2018-07-18",80.804400000000001,null,"2018-07-18",5546.86]
["2018-07-19",81.184200000000004,null,"2018-07-19",5525.51]
["2018-07-20",81.194800000000001,null,"2018-07-20",5520.5]
["2018-07-23",80.804400000000001,null,"2018-07-23",5530.66]
["2018-07-24",79.686099999999996,null,"2018-07-24",5557.37]
["2018-07-25",81.405799999999999,null,"2018-07-25",5607.99]
["2018-07-26",82.450299999999999,null,"2018-07-26",5590.99]
["2018-07-27",81.120900000000006,null,"2018-07-27",5554.31]
["2018-07-30",80.139799999999994,null,"2018-07-30",5522.81]
["2018-07-31",81.141999999999996,null,"2018-07-31",5549.96]
["2018-08-01",81.806700000000006,null,"2018-08-01",5544.19]
["2018-08-02",82.977800000000002,null,"2018-08-02",5572.08]
["2018-08-03",83.072699999999998,null,"2018-08-03",5598.71]
["2018-08-06",83.885099999999994,null,"2018-08-06",5619.05]
["2018-08-07",84.961200000000005,null,"2018-08-07",5634.98]
["2018-08-08",84.929599999999994,null,"2018-08-08",5633.67]
["2018-08-09",85.731399999999994,null,"2018-08-09",5627]
["2018-08-10",85.172200000000004,null,"2018-08-10",5588.66]
["2018-08-13",84.560299999999998,null,"2018-08-13",5566.36]
["2018-08-14",84.549800000000005,null,"2018-08-14",5602.41]
["2018-08-15",83.948400000000007,null,"2018-08-15",5560.85]
["2018-08-16",84.454800000000006,null,"2018-08-16",5606.56]
["2018-08-17",84.138300000000001,null,"2018-08-17",5625.66]
["2018-08-20",86.701999999999998,null,"2018-08-20",5639.53]
["2018-08-21",87.514399999999995,null,"2018-08-21",5651.39]
["2018-08-22",87.187299999999993,null,"2018-08-22",5649.31]
["2018-08-23",87.472200000000001,null,"2018-08-23",5640.1]
["2018-08-24",86.986900000000006,null,"2018-08-24",5675.12]
["2018-08-27",87.197900000000004,null,"2018-08-27",5719.3]
["2018-08-28",87.123999999999995,null,"2018-08-28",5720.89]
["2018-08-29",87.345600000000005,null,"2018-08-29",5754]
["2018-08-30",85.879099999999994,null,"2018-08-30",5729.45]
["2018-08-31",86.934100000000001,null,"2018-08-31",5730.8]
["2018-09-04",84.184399999999997,null,"2018-09-04",5721.86]
["2018-09-05",84.522800000000004,null,"2018-09-05",5705.86]
["2018-09-06",85.030500000000004,null,"2018-09-06",5686.7]
["2018-09-07",84.924700000000001,null,"2018-09-07",5674.58]
["2018-09-10",86.828400000000002,null,"2018-09-10",5685.34]
["2018-09-11",87.388900000000007,null,"2018-09-11",5706.99]
["2018-09-12",87.780199999999994,null,"2018-09-12",5709.08]
["2018-09-13",88.277299999999997,null,"2018-09-13",5740.75]
["2018-09-14",88.298400000000001,null,"2018-09-14",5743.19]
["2018-09-17",88.055199999999999,null,"2018-09-17",5711.29]
["2018-09-18",90.170400000000001,null,"2018-09-18",5742.18]
["2018-09-19",89.292599999999993,null,"2018-09-19",5749.39]
["2018-09-20",90.286699999999996,null,"2018-09-20",5794.72]
["2018-09-21",90.477099999999993,null,"2018-09-21",5792.72]
["2018-09-24",89.1233,null,"2018-09-24",5772.36]
["2018-09-25",89.673299999999998,null,"2018-09-25",5765.25]
["2018-09-26",88.520499999999998,null,"2018-09-26",5746.27]
["2018-09-27",89.408900000000003,null,"2018-09-27",5763.22]
["2018-09-28",89.599299999999999,null,"2018-09-28",5763.42]
["2018-10-01",89.324299999999994,null,"2018-10-01",5784.45]
["2018-10-02",87.537000000000006,null,"2018-10-02",5782.37]
["2018-10-03",87.251400000000004,null,"2018-10-03",5786.48]
["2018-10-04",84.797799999999995,null,"2018-10-04",5740.56]
["2018-10-05",84.734300000000005,null,"2018-10-05",5708.9]
["2018-10-08",84.850700000000003,null,"2018-10-08",5706.66]
["2018-10-09",85.051599999999993,null,"2018-10-09",5700.23]
["2018-10-10",79.256,null,"2018-10-10",5512.94]
["2018-10-11",78.801199999999994,null,"2018-10-11",5399.54]
["2018-10-12",80.281899999999993,null,"2018-10-12",5476.83]
["2018-10-15",79.308899999999994,null,"2018-10-15",5444.61]
["2018-10-16",81.942300000000003,null,"2018-10-16",5561.8]
["2018-10-17",80.884699999999995,null,"2018-10-17",5560.62]
["2018-10-18",79.953999999999994,null,"2018-10-18",5481.13]
["2018-10-19",78.483999999999995,null,"2018-10-19",5479.3]
["2018-10-22",79.213700000000003,null,"2018-10-22",5455.88]
["2018-10-23",77.574399999999997,null,"2018-10-23",5426.08]
["2018-10-24",76.273600000000002,null,"2018-10-24",5258.61]
["2018-10-25",77.31,null,"2018-10-25",5356.54]
["2018-10-26",76.220699999999994,null,"2018-10-26",5263.74]
["2018-10-29",76.3476,null,"2018-10-29",5229.28]
["2018-10-30",78.801199999999994,null,"2018-10-30",5311.67]
["2018-10-31",79.361800000000002,null,"2018-10-31",5369.49]
["2018-11-01",81.212599999999995,null,"2018-11-01",5426.33]
["2018-11-02",80.990499999999997,null,"2018-11-02",5392.53]
["2018-11-05",81.995199999999997,null,"2018-11-05",5422.88]
["2018-11-06",80.979900000000001,null,"2018-11-06",5457.25]
["2018-11-07",82.460499999999996,null,"2018-11-07",5573.06]
["2018-11-08",82.259600000000006,null,"2018-11-08",5562]
["2018-11-09",80.757800000000003,null,"2018-11-09",5511.79]
["2018-11-12",79.425200000000004,null,"2018-11-12",5403.19]
["2018-11-13",79.531000000000006,null,"2018-11-13",5395.37]
["2018-11-14",79.531000000000006,null,"2018-11-14",5355.94]
["2018-11-15",78.610900000000001,null,"2018-11-15",5414.43]
["2018-11-16",79.044499999999999,null,"2018-11-16",5426.86]
["2018-11-19",76.696600000000004,null,"2018-11-19",5336.7]
["2018-11-20",75.215999999999994,null,"2018-11-20",5240.2299999999996]
["2018-11-21",76.537999999999997,null,"2018-11-21",5256.61]
["2018-11-23",75.607299999999995,null,"2018-11-23",5222.43]
["2018-11-26",76.897599999999997,null,"2018-11-26",5304.17]
["2018-11-27",76.241900000000001,null,"2018-11-27",5321.52]
["2018-11-28",78.959900000000005,null,"2018-11-28",5444.12]
["2018-11-29",78.621399999999994,null,"2018-11-29",5433.49]
["2018-11-30",79.679000000000002,null,"2018-11-30",5478.91]
["2018-12-03",82.670199999999994,null,"2018-12-03",5538.86]
["2018-12-04",80.389700000000005,null,"2018-12-04",5359.91]
["2018-12-06",80.124499999999998,null,"2018-12-06",5353.43]
["2018-12-07",77.790999999999997,null,"2018-12-07",5229.4399999999996]
["2018-12-10",76.910600000000002,null,"2018-12-10",5238.7]
["2018-12-11",78.034999999999997,null,"2018-12-11",5237.1000000000004]
["2018-12-12",78.830500000000001,null,"2018-12-12",5265.53]
["2018-12-13",77.356099999999998,null,"2018-12-13",5265.46]
["2018-12-14",76.931899999999999,null,"2018-12-14",5165.6000000000004]
["2018-12-17",74.142200000000003,null,"2018-12-17",5058.58]
["2018-12-18",75.468100000000007,null,"2018-12-18",5059.34]
["2018-12-19",73.155799999999999,null,"2018-12-19",4981.92]
["2018-12-20",71.628399999999999,null,"2018-12-20",4903.46]
["2018-12-21",76.762100000000004,null,"2018-12-21",4802.51]
["2018-12-24",72.233000000000004,null,"2018-12-24",4672.66]
["2018-12-26",77.441000000000003,null,"2018-12-26",4904.49]
["2018-12-27",78.141000000000005,null,"2018-12-27",4946.9399999999996]
["2018-12-28",77.790999999999997,null,"2018-12-28",4941.6099999999997]
["2018-12-31",78.639600000000002,null,"2018-12-31",4984.22]
["2019-01-02",78.554699999999997,null,"2019-01-02",4990.5600000000004]
["2019-01-03",77.165199999999999,null,"2019-01-03",4868.3]
["2019-01-04",79.180499999999995,null,"2019-01-04",5035.45]
["2019-01-07",80.3155,null,"2019-01-07",5070.76]
["2019-01-08",81.386799999999994,null,"2019-01-08",5120.04]
["2019-01-09",81.238299999999995,null,"2019-01-09",5142.66]
["2019-01-10",81.057900000000004,null,"2019-01-10",5165.8900000000003]
["2019-01-11",80.654899999999998,null,"2019-01-11",5165.1499999999996]
["2019-01-14",80.707899999999995,null,"2019-01-14",5138.58]
["2019-01-15",82.606499999999997,null,"2019-01-15",5193.78]
["2019-01-16",82.394400000000005,null,"2019-01-16",5205.45]
["2019-01-17",83.932400000000001,null,"2019-01-17",5245.48]
["2019-01-18",85.332499999999996,null,"2019-01-18",5314.78]
["2019-01-22",85.650700000000001,null,"2019-01-22",5239.75]
["2019-01-23",85.385599999999997,null,"2019-01-23",5251.29]
["2019-01-24",85.321899999999999,null,"2019-01-24",5258.69]
["2019-01-25",85.502200000000002,null,"2019-01-25",5303.51]
["2019-01-28",85.194599999999994,null,"2019-01-28",5261.88]
["2019-01-29",85.0886,null,"2019-01-29",5254.31]
["2019-01-30",86.212900000000005,null,"2019-01-30",5336.6]
["2019-01-31",86.849299999999999,null,"2019-01-31",5383.63]
["2019-02-01",86.456900000000005,null,"2019-02-01",5389.19]
["2019-02-04",86.965999999999994,null,"2019-02-04",5425.8]
["2019-02-05",87.888800000000003,null,"2019-02-05",5451.4]
["2019-02-06",87.729699999999994,null,"2019-02-06",5439.8]
["2019-02-07",87.390299999999996,null,"2019-02-07",5389.69]
["2019-02-08",87.358400000000003,null,"2019-02-08",5395.12]
["2019-02-11",88.758499999999998,null,"2019-02-11",5399]
["2019-02-12",89.851100000000002,null,"2019-02-12",5468.98]
["2019-02-13",90.582899999999995,null,"2019-02-13",5485.97]
["2019-02-14",89.819199999999995,null,"2019-02-14",5473.33]
["2019-02-15",90.561700000000002,null,"2019-02-15",5533.27]
["2019-02-19",89.702600000000004,null,"2019-02-19",5541.98]
["2019-02-20",89.988900000000001,null,"2019-02-20",5552.9]
["2019-02-21",89.044899999999998,null,"2019-02-21",5533.8]
["2019-02-22",89.9041,null,"2019-02-22",5569.45]
["2019-02-25",90.338999999999999,null,"2019-02-25",5577.09]
["2019-02-26",91.007199999999997,null,"2019-02-26",5572.74]
["2019-02-27",91.399699999999996,null,"2019-02-27",5570.57]
["2019-02-28",90.933000000000007,null,"2019-02-28",5556.49]
["2019-03-01",92.683099999999996,null,"2019-03-01",5595.11]
["2019-03-04",91.066800000000001,null,"2019-03-04",5573.53]
["2019-03-05",90.854100000000003,null,"2019-03-05",5567.4]
["2019-03-06",90.524500000000003,null,"2019-03-06",5531.34]
["2019-03-07",90.662700000000001,null,"2019-03-07",5487.56]
["2019-03-08",90.173599999999993,null,"2019-03-08",5476.39]
["2019-03-11",91.258200000000002,null,"2019-03-11",5556.77]
["2019-03-12",90.843500000000006,null,"2019-03-12",5573.44]
["2019-03-13",91.375200000000007,null,"2019-03-13",5612.56]
["2019-03-14",92.374700000000004,null,"2019-03-14",5609.59]
["2019-03-15",92.300299999999993,null,"2019-03-15",5637.77]
["2019-03-18",93.384900000000002,null,"2019-03-18",5658.73]
["2019-03-19",93.246700000000004,null,"2019-03-19",5658.15]
["2019-03-20",92.183300000000003,null,"2019-03-20",5641.74]
["2019-03-21",93.587000000000003,null,"2019-03-21",5703.28]
["2019-03-22",87.398200000000003,null,"2019-03-22",5595.5]
["2019-03-25",87.546999999999997,null,"2019-03-25",5591.23]
["2019-03-26",88.663600000000002,null,"2019-03-26",5631.39]
["2019-03-27",88.355199999999996,null,"2019-03-27",5605.32]
["2019-03-28",89.365399999999994,null,"2019-03-28",5626.32]
["2019-03-29",89.546199999999999,null,"2019-03-29",5664.46]
["2019-04-01",90.630799999999994,null,"2019-04-01",5730.04]
["2019-04-02",89.716300000000004,null,"2019-04-02",5730.35]
["2019-04-03",89.822599999999994,null,"2019-04-03",5742.67]
["2019-04-04",90.683999999999997,null,"2019-04-04",5755.96]
["2019-04-05",90.811599999999999,null,"2019-04-05",5782.7]
["2019-04-08",90.099100000000007,null,"2019-04-08",5788.86]
["2019-04-09",89.620599999999996,null,"2019-04-09",5755.49]
["2019-04-10",90.258600000000001,null,"2019-04-10",5775.99]
["2019-04-11",90.386200000000002,null,"2019-04-11",5776.28]
["2019-04-12",91.704800000000006,null,"2019-04-12",5815.04]
["2019-04-15",92.3322,null,"2019-04-15",5811.51]
["2019-04-16",93.363699999999994,null,"2019-04-16",5814.46]
["2019-04-17",94.352599999999995,null,"2019-04-17",5801.83]
["2019-04-18",94.852400000000003,null,"2019-04-18",5811.13]
["2019-04-22",92.895799999999994,null,"2019-04-22",5817.16]
["2019-04-23",92.970200000000006,null,"2019-04-23",5868.88]
["2019-04-24",93.991,null,"2019-04-24",5856.03]
["2019-04-25",93.108400000000003,null,"2019-04-25",5853.87]
["2019-04-26",93.906000000000006,null,"2019-04-26",5881.48]
["2019-04-29",93.852800000000002,null,"2019-04-29",5888.05]
["2019-04-30",93.395600000000002,null,"2019-04-30",5893.81]
["2019-05-01",91.343299999999999,null,"2019-05-01",5849.65]
["2019-05-02",90.673299999999998,null,"2019-05-02",5837.46]
["2019-05-03",91.130600000000001,null,"2019-05-03",5894.3]
["2019-05-06",88.865600000000001,null,"2019-05-06",5868.45]
["2019-05-07",87.770300000000006,null,"2019-05-07",5771.59]
["2019-05-08",88.014899999999997,null,"2019-05-08",5762.48]
["2019-05-09",88.238200000000006,null,"2019-05-09",5747.08]
["2019-05-10",89.2697,null,"2019-05-10",5770.44]
["2019-05-13",87.759699999999995,null,"2019-05-13",5631.41]
["2019-05-14",88.971900000000005,null,"2019-05-14",5677.2]
["2019-05-15",89.333500000000001,null,"2019-05-15",5711.49]
["2019-05-16",89.620599999999996,null,"2019-05-16",5763.95]
["2019-05-17",89.929000000000002,null,"2019-05-17",5730.89]
["2019-05-20",88.1,null,"2019-05-20",5692.3]
["2019-05-21",88.94,null,"2019-05-21",5740.81]
["2019-05-22",88.472200000000001,null,"2019-05-22",5724.71]
["2019-05-23",87.8767,null,"2019-05-23",5657.1]
["2019-05-24",87.366299999999995,null,"2019-05-24",5665.6]
["2019-05-28",86.345399999999998,null,"2019-05-28",5618.18]
["2019-05-29",83.867800000000003,null,"2019-05-29",5579.51]
["2019-05-30",84.282499999999999,null,"2019-05-30",5591.97]
["2019-05-31",82.262100000000004,null,"2019-05-31",5519.27]
["2019-06-03",83.136499999999998,null,"2019-06-03",5504.05]
["2019-06-04",87.039599999999993,null,"2019-06-04",5622.31]
["2019-06-05",88.212599999999995,null,"2019-06-05",5668.89]
["2019-06-06",87.924700000000001,null,"2019-06-06",5705.22]
["2019-06-07",88.948400000000007,null,"2019-06-07",5765.66]
["2019-06-10",88.063299999999998,null,"2019-06-10",5792.56]
["2019-06-11",88.788499999999999,null,"2019-06-11",5790.83]
["2019-06-12",88.116600000000005,null,"2019-06-12",5779.12]
["2019-06-13",89.161699999999996,null,"2019-06-13",5804.53]
["2019-06-14",88.980400000000003,null,"2019-06-14",5795.96]
["2019-06-17",87.562100000000001,null,"2019-06-17",5801.4]
["2019-06-18",89.897499999999994,null,"2019-06-18",5857.95]
["2019-06-19",89.097700000000003,null,"2019-06-19",5875.45]
["2019-06-20",90.899900000000002,null,"2019-06-20",5931.66]
["2019-06-21",91.443799999999996,null,"2019-06-21",5924.54]
["2019-06-24",90.110799999999998,null,"2019-06-24",5914.29]
["2019-06-25",88.105999999999995,null,"2019-06-25",5858.13]
["2019-06-26",88.031300000000002,null,"2019-06-26",5850.9]
["2019-06-27",89.215000000000003,null,"2019-06-27",5874.15]
["2019-06-28",89.524299999999997,null,"2019-06-28",5908.25]
["2019-07-01",91.081199999999995,null,"2019-07-01",5953.63]
["2019-07-02",90.601299999999995,null,"2019-07-02",5971.29]
["2019-07-03",91.923699999999997,null,"2019-07-03",6018.54]
["2019-07-05",92.584900000000005,null,"2019-07-05",6008.31]
["2019-07-08",94.355099999999993,null,"2019-07-08",5979.34]
["2019-07-09",93.885900000000007,null,"2019-07-09",5988.48]
["2019-07-10",93.245999999999995,null,"2019-07-10",6015.56]
["2019-07-11",94.152500000000003,null,"2019-07-11",6029.33]
["2019-07-12",95.037599999999998,null,"2019-07-12",6057.77]
["2019-07-15",95.421499999999995,null,"2019-07-15",6058.83]
["2019-07-16",94.483000000000004,null,"2019-07-16",6038.4]
["2019-07-17",93.31,null,"2019-07-17",5999.05]
["2019-07-18",93.245999999999995,null,"2019-07-18",6021.15]
["2019-07-19",92.296899999999994,null,"2019-07-19",5984.2]
["2019-07-22",91.678399999999996,null,"2019-07-22",6001.28]
["2019-07-23",92.456900000000005,null,"2019-07-23",6042.48]
["2019-07-24",92.456900000000005,null,"2019-07-24",6071.05]