Análisis de Benish

Año 2018 2019 2020

DSRI= Cuentas a cobrar / Ventas totales 0.17 0.18 0.16
GMI= Beneficio bruto / Ventas totales 0.22 0.21 0.20
AQI= (Activos no corrientes – Planta, propiedad y equipo) / Activo Total 0.43 0.43 0.43
SGI= Ventas / Ventas 1.00 1.00 1.00
DEPI= Depreciación / (Depreciación + Planta, propiedad y equipo neto) 0.59 0.58 0.59
SGAI= Gasto administrativo y de ventas / Ingresos 0.74 0.74 0.75
TATA= (Capital circulante – Efectivo – Depreciación) / Activos totales 0.19 0.18 0.17
LVGI= Deuda total / Activo total 0.25 0.18 0.25
M-Score = -4.84 + 0.92*DSRI + 0.528*GMI + 0.404*AQI + 0.892*SGI +
-2.76 -2.78 -2.85
0.115*DEPI – 0.172*SGAI + 4.679*TATA – 0.327*LVGI

vs el año anterior
2021
0.16
0.24
0.40
1.00
0.59
0.73
0.22
0.24

-2.60
 Análisis de Altman

Año 2018 2019 2020

T1: (Capital Circulante/Activos Totales) 0.39 0.38 0.36
T2: (Beneficios no distribuidos/Activos Totales) 0.10 0.10 0.08
T3: (EBITDA/Activos Totales) 0.28 0.28 0.26
T4: (valor de mercado de la acción/valor en libros de la deuda) 15.12 15.18 15.13
T5: (Ventas Netas/Activos Totales) 0.53 0.52 0.47
Altman Z-score = 1,2 * T1 + 1,4 * T2 + 3,3 * T3 + 0,6 * T4 + 1,0 * T5 11.14 11.13 10.96

Z-score superior a 2,99: Zona segura, en principio no hay que preocuparse.

Z-score entre 1,81 y 2,99: Zona gris, es probable que la empresa pueda quebrar en los próximos 2 años.
Z-score inferior a 1,81: Zona de peligro de quiebra inminente.
2021
0.41
0.11
0.30
15.24
0.52
11.31
 Periodo 2018 2019 2020

Rentabilidad
Rentabilidad Financiera 25.60% 25.42% 22.78%
Rentabilidad Económica 10.00% 9.59% 8.24%
Rentabilidad del Capital 25.60% 25.42% 22.78%
Rentabilidad de las Ventas 177.89% 167.62% 154.26%

Fondo de Maniobra (Capital de Trabajo)

Fondo de Maniobra 14,803.00 9,310.00 8,744.00
Ratio Fondo Maniobra 0.47 0.26 0.21

Solvencia
Liquidez 1.47 1.26 1.21
Tesorería (Acid Test) 1.20 1.01 0.99
Capital de trabajo 14,803.00 9,310.00 8,744.00
5.51 8.81 9.44
0.51 0.51 0.52
0.64 0.61 0.57
Endeudamiento y autonomía
Endeudamiento a largo plazo 0.20 0.23 0.24
Endeudamiento Corto Plazo 0.61 0.62 0.64
Autonomía 0.41 0.39 0.40

Apalancamiento
Apalancamiento Interno 0.39 0.38 0.36
Apalancamiento externo 1.56 1.65 1.76

Rotación activo y dias pago/cobro

Días de Inventario 37.95 39.57 40.73
Rotación Inventario 9.49 9.10 8.84
Días cobro clientes 62.21 63.53 59.18
Ciclo de efectivo 100.16 103.10 99.91
2021

28.20%
11.47%
28.20%
0.00%

15,753.00
0.35

0.00
1.12
15,753.00
5.95
0.46
0.69

0.25
0.59
0.34

0.41
1.46

39.88
9.03
58.67
98.55
 Efectivo y inversiones a corto plazo
Tesorería
Efectivo y equivalentes
Inversiones a corto plazo
Deudores comerciales y otras cuentas corrientes a cobrar
Deudores comerciales y otras cuentas a cobrar
Existencias
Pagos por adelantado
Otros activos corrientes
Total activos corrientes

Propiedad, planta y equipo - Neto

Propiedad, planta y equipo - Bruto
Amortización acumulada
Fondo de comercio
Inmovilizado intangible - Neto
Inversiones a largo plazo
Otros activos no corrientes
Activos fiscales diferidos
Otros activos
Activo No Corriente

Total Activos
 VAR

Descripción % Und. Calculos

Rendimiento Esperado 0.03%
Varianza 0.02%
Desviacion estandar σ 1.30%
Cantidad de acciones 1,000.00
Monto Invertido Mercado S 177,510
Porcentaje de Inversión 100%
Tiempo Dias t 1
Nivel de Confianza 98% F 2.05
VaR 4,726

Porcentaje de Pérdida sobre la Cantidad

3%
Invertida
 Razón Indicador
Liquidez Liquidez
Capital deTrabajo Capital de Trabajo
Prueba Ácida
Prueba Super Ácida
Circulante Cobertura de Pagos
Razón de Fondo de
Maniobra
Endeudamiento
Endeudamiento a corto
Apalancamiento plazo
Endeudamiento a largo
plazo
Autonomia Autonomía
Apalancamiento Externo Apalancamiento Externo

Apalancamiento Interno Apalancamiento Interno

Capitalización Externa Capitalización Externo

Capitalización Interna Capitalización Interno

Días de Inventario
Rotación de Inventario

Días de Cuentas por Cobrar

Días de Cuentas por Pagar

Actividad o de gerencia Rotación de Cuentas por

Pagar
Rotación del Activo Fijo
Rotación del Activo Total
Rotación del Capital de
Trabajo
Ciclo del Efectivo

Margen de Utilidad Bruta

Margen de Utilidad en
Operaciones
Margen de Utilidad Antes
de Impuesto
Margen de Utilidad Neta

Rendimiento Sobre Activos

Rentabilidad
 Rendimiento Sobre Activos
ROA
Rentabilidad
Rendimiento Sobre
Patrimonio (ROE)
Rendimiento Sobre el
Capital Común

Rendimiento Sobre el
Capital Empleado (ROCE)

Rendimiento Sobre el
Capital de Trabajo
Utilidad por Acción (EPS)
ROI

Balance Resultados
4 Ingresos
9 Deudores comerciales y otras cuentas a cobrar
19 Resultado ordinario antes de impuestos
14 Activo No Corriente
15 Propiedad, planta y equipo - Neto
13 Total activos
17 Amortización acumulada
38 Gastos administrativos y ventas
55 Efectivo
38 Patrimonio neto
56 Deuda total
16 Propiedad, planta y equipo - Bruto
31 Resultado del ejercicio
39 EBITDA
58 Precio Acción
59 Capitalización bursatil
24 Total pasivo corriente
10 Existencias
31 Total pasivo
60 Pasivo no corriente
7 Beneficio bruto
15 Resultado de explotación
19 Resultado ordinario antes de impuestos
21 Resultado del ejercicio procedente de las operaciones continuadas
49 Acciones comunes en circulación
3 Total activos corrientes
 Fórmula
Activo Circulante/Pasivo Circulante
Activo Circulante – Pasivo Circulante
(Activo Circulante – Inventarios)/Pasivo Circulante
(Efectivo y Equivalente del Efectivo + Cuentas por Cobrar)/Pasivo Circulante
(Efectivo y Equivalente de Efectivo + Cobranzas)/Pagos en Efectivo

Capital de trabajo / Pasivo Circulante

Total Pasivo/Total Activo

Pasivo Circulante/Total Activo

Pasivo a Largo Plazo/Total Activo

Total Patrimonio/Total Activo

Total Pasivo/Total Patrimonio

Total Patrimonio/Total Pasivo

Deuda a Largo Plazo/ (Patrimonio + Deuda a Largo Plazo)

Patrimonio/ (Patrimonio + Deuda a Largo Plazo)

Inventarios x 360/Ventas
Ventas/Inventarios

(Cuentas por Cobrar x 360)/Ventas

(Cuentas por Pagar x 360)/Compras

Compras/Cuentas por Pagar

Ventas/ Activo Fijo

Ventas/Activo Total

Ventas/Capital de Trabajo

Días de Inventarios + Días de Cuentas por Cobrar – Días de Cuentas por Pagar

(Ventas – Costo de Ventas)/Ventas

Utilidad en Operaciones/Ventas

Utilidad antes del Impuesto/Ventas

Utilidad Neta/Ventas

Utilidad Neta + CIF x (1-T)/Total Activos

 Utilidad Neta/Total Activos

Utilidad Neta/Patrimonio

(Utilidad Neta – Div. Acc. Pref)/Capital Común Promedio

Utilidad Neta/(Patrimonio + Deuda a Largo Plazo)

Utilidad Neta/Capital de Trabajo

(Utilidad Neta – Div. Acc. Pref)/ Acciones en Circulación

Utilidad Neta/ Inventarios

ciales y otras cuentas a cobrar

rio antes de impuestos
nte
a y equipo - Neto

umulada
ativos y ventas

a y equipo - Bruto
rcicio

rsatil
ente

te

lotación
rio antes de impuestos
rcicio procedente de las operaciones continuadas
es en circulación
ientes
 2018 2019 2020 2021
1.47399936 1.258869981 1.205775069
14,803.00 9,310.00 8,744.00 15,753.00
119.87% 100.81% 98.59% 111.86%
64.41% 55.56% 43.63% 44.49%

0.47 0.26 0.21 0.35

60.93% 62.30% 63.82% 59.33%

20.42% 22.80% 24.30% 24.85%

40.52% 39.49% 39.52% 34.49%

39.07% 37.70% 36.18% 40.67%

155.98% 165.22% 176.39% 145.89%

64.11% 60.53% 56.69% 68.54%

50.91% 51.16% 52.21% 45.89%

49.09% 48.84% 47.79% 54.11%

37.95 39.57 40.73 39.88
9.49 9.10 8.84 9.03

62.21 63.53 59.18 58.67

1.95 1.85 1.73 1.93

0.53 0.52 0.47 0.52

5.51 8.81 9.44 5.95

100.16 103.10 99.91 98.55

67% 67% 66% 68%

22% 21% 20% 24%

22% 21% 20% 24%

19% 18% 17% 22%

 10% 10% 8% 11%

26% 25% 23% 28%

26% 25% 23% 28%

13% 12% 11% 15%

103% 162% 165% 133%

5.75 5.74 5.48 7.94

1.778927782 1.67616408 1.542594178

81,581.00 82,059.00 82,584.00 93,775.00

14,098.00 14,481.00 13,576.00 15,283.00
17,999.00 17,328.00 16,497.00 22,776.00
106,921.00 112,454.00 123,657.00 121,039.00
17,035.00 18,615.00 19,766.00 19,862.00
152,954.00 157,728.00 174,894.00 182,018.00
24,816.00 25,674.00 28,038.00 28,717.00
60,301.00 60,989.00 61,570.00 68,128.00
6,016.00 5,501.00 4,965.00 4,837.00
59,752.00 59,471.00 63,278.00 74,023.00
37,518.00 27,696.00 43,939.00 43,171.00
41,851.00 44,289.00 47,804.00 48,579.00
15,297.00 15,119.00 14,714.00 20,878.00
42,830.00 43,780.00 45,332.00 55,075.00
129.05 145.87 157.38 171.07
### ### ### ###
31,230.00 35,964.00 42,493.00 45,226.00
8,599.00 9,020.00 9,344.00 10,387.00
93,202.00 98,257.00 111,616.00 107,995.00
61,972.00 62,293.00 69,123.00 62,769.00
54,595.00 54,603.00 54,257.00 63,920.00
17,999.00 17,328.00 16,497.00 22,776.00
17,999.00 17,328.00 16,497.00 22,776.00
15,297.00 15,119.00 14,414.00 20,878.00
 2,662.32 2,632.51 2,632.51 2,628.97
46,033.00 45,274.00 51,237.00 60,979.00
 Fecha Último Rendimiento
6/30/2022 177.51 0.3%
6/29/2022 176.99 0.0%
6/28/2022 176.94 -2.9%
6/27/2022 182.12 -0.1%
6/24/2022 182.29 1.5%
6/23/2022 179.66 2.2%
6/22/2022 175.74 1.6%
6/21/2022 173.01 2.1%
6/17/2022 169.46 -0.4%
6/16/2022 170.08 0.1%
6/15/2022 169.99 1.1%
6/14/2022 168.19 -1.5%
6/13/2022 170.81 -1.0%
6/10/2022 172.55 -0.7%
6/9/2022 173.71 -2.0%
6/8/2022 177.28 -0.6%
6/7/2022 178.34 1.1%
6/6/2022 176.4 0.0%
6/3/2022 176.42 -0.4%
6/2/2022 177.15 -0.3%
6/1/2022 177.71 -1.0%
5/31/2022 179.53 -0.9%
5/27/2022 181.09 0.9%
5/26/2022 179.46 -0.1%
5/25/2022 179.62 -1.0%
5/24/2022 181.4 1.1%
5/23/2022 179.44 1.4%
5/20/2022 176.98 1.7%
5/19/2022 173.94 -0.9%
5/18/2022 175.5 -1.9%
5/17/2022 178.82 0.4%
5/16/2022 178.08 0.7%
5/13/2022 176.85 -0.6%
5/12/2022 177.87 1.0%
5/11/2022 176.13 -0.5%
5/10/2022 177.09 -0.1%
5/9/2022 177.33 0.5%
5/6/2022 176.37 -0.2%
5/5/2022 176.76 -1.9%
5/4/2022 180.2 1.1%
5/3/2022 178.29 -0.2%
5/2/2022 178.64 -1.0%
4/29/2022 180.46 -1.6%
4/28/2022 183.46 0.7%
4/27/2022 182.1 -1.4%
4/26/2022 184.68 -0.7%
4/25/2022 186.01 2.4%
4/22/2022 181.54 -1.0%
4/21/2022 183.36 -0.3%
4/20/2022 183.89 0.4%
4/19/2022 183.08 3.0%
4/18/2022 177.66 -1.3%
4/14/2022 179.9 -0.4%
4/13/2022 180.66 0.4%
4/12/2022 179.9 0.0%
4/11/2022 179.84 -1.3%
4/8/2022 182.12 0.2%
4/7/2022 181.76 -0.3%
4/6/2022 182.23 2.6%
4/5/2022 177.61 0.6%
4/4/2022 176.47 -1.0%
4/1/2022 178.19 0.5%
3/31/2022 177.23 -1.3%
3/30/2022 179.59 1.0%
3/29/2022 177.74 -0.1%
3/28/2022 177.83 0.5%
3/25/2022 176.92 1.0%
3/24/2022 175.24 0.5%
3/23/2022 174.34 -0.4%
3/22/2022 175 -0.5%
3/21/2022 175.83 0.6%
3/18/2022 174.84 -1.1%
3/17/2022 176.8 1.3%
3/16/2022 174.52 -0.9%
3/15/2022 176.14 2.6%
3/14/2022 171.69 1.4%
3/11/2022 169.35 -0.2%
3/10/2022 169.66 0.2%
3/9/2022 169.36 0.4%
3/8/2022 168.72 -2.0%
3/7/2022 172.21 1.6%
3/4/2022 169.48 0.6%
3/3/2022 168.48 1.5%
3/2/2022 166.04 1.2%
3/1/2022 164 -0.3%
2/28/2022 164.57 -0.9%
2/25/2022 166 4.9%
2/24/2022 158.14 -1.9%
2/23/2022 161.22 0.0%
2/22/2022 161.14 -1.4%
2/18/2022 163.36 -1.7%
2/17/2022 166.19 -0.6%
2/16/2022 167.21 -0.1%
2/15/2022 167.31 1.0%
 2/14/2022 165.6 -1.3%
2/11/2022 167.71 -1.0%
2/10/2022 169.42 -1.2%
2/9/2022 171.49 0.0%
2/8/2022 171.51 0.3%
2/7/2022 171.06 -0.3%
2/4/2022 171.63 -0.7%
2/3/2022 172.76 0.0%
2/2/2022 172.77 1.1%
2/1/2022 170.88 -0.8%
1/31/2022 172.29 0.3%
1/28/2022 171.79 0.7%
1/27/2022 170.59 1.3%
1/26/2022 168.38 0.4%
1/25/2022 167.63 2.8%
1/24/2022 162.97 -1.2%
1/21/2022 164.87 -0.2%
1/20/2022 165.25 -0.8%
1/19/2022 166.58 -0.3%
1/18/2022 167.1 -0.4%
1/14/2022 167.84 -0.5%
1/13/2022 168.76 -0.6%
1/12/2022 169.79 -0.9%
1/11/2022 171.25 -1.1%
1/10/2022 173.09 -0.5%
1/7/2022 173.95 1.3%
1/6/2022 171.63 -0.3%
1/5/2022 172.22 0.7%
1/4/2022 171.08 -0.3%
1/3/2022 171.54 0.3%
12/31/2021 171.07 -0.7%
12/30/2021 172.31 0.4%
12/29/2021 171.55 0.7%
12/28/2021 170.35 0.4%
12/27/2021 169.67 0.8%
12/23/2021 168.25 0.2%
12/22/2021 167.93 0.4%
12/21/2021 167.21 -0.3%
12/20/2021 167.75 -0.3%
12/17/2021 168.23 -2.8%
12/16/2021 173.01 1.1%
12/15/2021 171.14 0.5%
12/14/2021 170.29 1.1%
12/13/2021 168.45 1.8%
12/10/2021 165.49 -0.2%
12/9/2021 165.9 0.9%
12/8/2021 164.34 0.6%
12/7/2021 163.36 0.3%
12/6/2021 162.94 2.2%
12/3/2021 159.38 1.4%
12/2/2021 157.09 -0.6%
12/1/2021 158.08 1.4%
11/30/2021 155.93 -2.4%
11/29/2021 159.75 0.3%
11/26/2021 159.2 -0.7%
11/24/2021 160.24 -0.3%
11/23/2021 160.69 0.6%
11/22/2021 159.7 -2.0%
11/19/2021 162.89 0.3%
11/18/2021 162.4 -0.5%
11/17/2021 163.28 0.4%
11/16/2021 162.67 -0.5%
11/15/2021 163.52 -0.9%
11/12/2021 165.01 1.2%
11/11/2021 163.06 -0.7%
11/10/2021 164.27 1.1%
11/9/2021 162.51 -0.2%
11/8/2021 162.87 -0.3%
11/5/2021 163.43 -0.7%
11/4/2021 164.6 -0.3%
11/3/2021 165.06 -0.3%
11/2/2021 165.59 1.6%
11/1/2021 163.02 0.1%
10/29/2021 162.88 0.0%
10/28/2021 162.85 -0.5%
10/27/2021 163.74 -1.2%
10/26/2021 165.75 1.0%
10/25/2021 164.08 0.2%
10/22/2021 163.72 0.2%
10/21/2021 163.4 -0.2%
10/20/2021 163.78 -0.1%
10/19/2021 163.87 2.3%
10/18/2021 160.12 -0.7%
10/15/2021 161.3 0.7%
10/14/2021 160.11 0.6%
10/13/2021 159.2 1.0%
10/12/2021 157.69 -1.6%
10/11/2021 160.25 -0.4%
10/8/2021 160.93 -0.3%
10/7/2021 161.34 0.9%
10/6/2021 159.91 0.2%
10/5/2021 159.58 0.2%
10/4/2021 159.22 -0.8%
10/1/2021 160.47 -0.6%
9/30/2021 161.5 -1.5%
9/29/2021 164.02 0.7%
9/28/2021 162.81 -0.2%
9/27/2021 163.17 -0.7%
9/24/2021 164.36 -0.3%
9/23/2021 164.86 0.6%
9/22/2021 163.93 -0.4%
9/21/2021 164.53 0.4%
9/20/2021 163.81 -0.6%
9/17/2021 164.75 -0.3%
9/16/2021 165.22 -0.1%
9/15/2021 165.42 0.4%
9/14/2021 164.8 -0.6%
9/13/2021 165.8 -0.7%
9/10/2021 166.97 -0.7%
9/9/2021 168.07 -2.3%
9/8/2021 171.9 -0.2%
9/7/2021 172.32 -1.6%
9/3/2021 175.04 0.1%
9/2/2021 174.93 0.7%
9/1/2021 173.74 0.4%
8/31/2021 173.13 -0.3%
8/30/2021 173.66 0.4%
8/27/2021 172.93 -0.2%
8/26/2021 173.3 -0.5%
8/25/2021 174.23 -0.7%
8/24/2021 175.39 -1.3%
8/23/2021 177.61 -1.0%
8/20/2021 179.44 0.5%
8/19/2021 178.57 0.8%
8/18/2021 177.19 -1.3%
8/17/2021 179.47 0.9%
8/16/2021 177.84 0.9%
8/13/2021 176.25 0.6%
8/12/2021 175.2 0.8%
8/11/2021 173.8 0.0%
8/10/2021 173.77 0.0%
8/9/2021 173.71 0.3%
8/6/2021 173.11 -0.3%
8/5/2021 173.69 0.2%
8/4/2021 173.36 -0.6%
8/3/2021 174.39 1.2%
8/2/2021 172.27 0.0%
7/30/2021 172.2 0.0%
7/29/2021 172.18 0.0%
7/28/2021 172.18 -0.3%
7/27/2021 172.66 0.5%
7/26/2021 171.87 0.0%
7/23/2021 171.79 1.1%
7/22/2021 169.98 0.3%
7/21/2021 169.49 0.6%
7/20/2021 168.45 0.9%
7/19/2021 166.88 -0.7%
7/16/2021 168.1 -0.2%
7/15/2021 168.37 -1.2%
7/14/2021 170.42 0.7%
7/13/2021 169.27 -0.1%
7/12/2021 169.48 -0.2%
7/9/2021 169.75 0.4%
7/8/2021 169.08 -0.2%
7/7/2021 169.41 0.9%
7/6/2021 167.97 -0.6%
7/2/2021 168.98 1.8%
7/1/2021 165.96 0.7%
6/30/2021 164.74 0.4%
6/29/2021 164.03 0.0%
6/28/2021 164.02 -0.1%
6/25/2021 164.21 0.5%
6/24/2021 163.37 0.5%
6/23/2021 162.63 -0.6%
6/22/2021 163.62 -0.1%
6/21/2021 163.84 1.1%
6/18/2021 161.98 -2.0%
6/17/2021 165.22 0.5%
6/16/2021 164.43 0.0%
6/15/2021 164.49 -0.5%
6/14/2021 165.37 0.2%
6/11/2021 164.96 -1.3%
6/10/2021 167.08 0.9%
6/9/2021 165.59 1.3%
6/8/2021 163.39 -0.9%
6/7/2021 164.84 -0.7%
6/4/2021 165.97 0.0%
6/3/2021 166.04 -0.1%
6/2/2021 166.2 0.4%
6/1/2021 165.53 -2.2%
5/28/2021 169.25 0.3%
5/27/2021 168.81 -0.2%
5/26/2021 169.07 -0.6%
5/25/2021 170.08 -0.3%
5/24/2021 170.55 -0.2%
5/21/2021 170.96 -0.1%
5/20/2021 171.07 0.6%
5/19/2021 170.08 -0.2%
5/18/2021 170.45 0.0%
5/17/2021 170.39 0.1%
5/14/2021 170.22 0.2%
5/13/2021 169.96 1.0%
5/12/2021 168.2 -0.4%
5/11/2021 168.88 -0.8%
5/10/2021 170.27 1.0%
5/7/2021 168.5 0.5%
5/6/2021 167.74 0.4%
5/5/2021 167.07 -0.4%
5/4/2021 167.77 1.5%
5/3/2021 165.21 1.5%
4/30/2021 162.73 -0.9%
4/29/2021 164.2 1.4%
4/28/2021 161.98 -0.7%
4/27/2021 163.18 -0.6%
4/26/2021 164.12 -0.8%
4/23/2021 165.52 0.2%
4/22/2021 165.18 -0.8%
4/21/2021 166.59 0.1%
4/20/2021 166.48 2.3%
4/19/2021 162.69 0.3%
4/16/2021 162.24 1.1%
4/15/2021 160.39 0.3%
4/14/2021 159.92 0.3%
4/13/2021 159.48 -1.3%
4/12/2021 161.64 0.2%
4/9/2021 161.25 -1.1%
4/8/2021 162.97 -0.4%
4/7/2021 163.61 0.1%
4/6/2021 163.39 0.0%
4/5/2021 163.43 0.4%
4/1/2021 162.83 -0.9%
3/31/2021 164.35 -0.4%
3/30/2021 165.01 -0.6%
3/29/2021 166.04 0.7%
3/26/2021 164.93 1.8%
3/25/2021 161.97 0.0%
3/24/2021 161.91 1.0%
3/23/2021 160.35 -0.1%
3/22/2021 160.5 0.3%
3/19/2021 160.04 -0.3%
3/18/2021 160.47 -0.2%
3/17/2021 160.77 -0.4%
3/16/2021 161.37 0.6%
3/15/2021 160.42 0.5%
3/12/2021 159.6 0.3%
3/11/2021 159.14 0.0%
3/10/2021 159.15 0.9%
3/9/2021 157.7 0.2%
3/8/2021 157.4 0.8%
3/5/2021 156.1 2.0%
3/4/2021 153.07 -2.0%
3/3/2021 156.22 -1.8%
3/2/2021 159.02 -0.2%
3/1/2021 159.32 0.5%
2/26/2021 158.46 -2.7%
2/25/2021 162.76 0.1%
2/24/2021 162.59 1.3%
2/23/2021 160.44 -0.9%
2/22/2021 161.87 -0.7%
2/19/2021 162.98 -1.7%
2/18/2021 165.74 0.0%
2/17/2021 165.66 0.4%
2/16/2021 165.07 -0.9%
2/12/2021 166.58 0.3%
2/11/2021 166.06 -0.5%
2/10/2021 166.81 0.3%
 2/9/2021 166.27 0.8%
2/8/2021 164.92 0.3%
2/5/2021 164.45 1.5%
2/4/2021 161.99 0.9%
2/3/2021 160.5 -0.5%
2/2/2021 161.25 -0.9%
2/1/2021 162.71 -0.3%
1/29/2021 163.13 -3.6%
1/28/2021 169.16 0.8%
1/27/2021 167.88 -1.5%
1/26/2021 170.48 2.7%
1/25/2021 165.98 1.5%
1/22/2021 163.55 1.1%
1/21/2021 161.73 -0.4%
1/20/2021 162.38 -0.2%
1/19/2021 162.78 1.5%
1/15/2021 160.3 -0.2%
1/14/2021 160.65 1.7%
1/13/2021 157.89 -0.2%
1/12/2021 158.13 -0.8%
1/11/2021 159.37 -0.4%
1/8/2021 160.04 -0.2%
1/7/2021 160.37 0.3%
1/6/2021 159.83 0.9%
1/5/2021 158.34 1.2%
1/4/2021 156.5 -0.6%
12/31/2020 157.38 0.8%
12/30/2020 156.05 1.2%
12/29/2020 154.14 0.6%
12/28/2020 153.19 0.5%
12/24/2020 152.47 0.3%
12/23/2020 151.94 -0.5%
12/22/2020 152.72 -0.2%
12/21/2020 153.02 -1.0%
12/18/2020 154.51 0.6%
12/17/2020 153.62 2.6%
12/16/2020 149.67 -0.6%
12/15/2020 150.57 1.0%
12/14/2020 149.07 -2.6%
12/11/2020 152.95 0.5%
12/10/2020 152.25 -0.6%
12/9/2020 153.1 1.0%
12/8/2020 151.55 1.7%
12/7/2020 148.97 -0.9%
12/4/2020 150.27 0.8%
12/3/2020 149 0.6%
12/2/2020 148.14 0.5%
12/1/2020 147.45 1.9%
11/30/2020 144.68 0.5%
11/27/2020 144 0.2%
11/25/2020 143.68 -0.1%
11/24/2020 143.87 0.0%
11/23/2020 143.87 -1.7%
11/20/2020 146.36 -0.5%
11/19/2020 147.14 -0.2%
11/18/2020 147.37 -1.3%
11/17/2020 149.35 -1.0%
11/16/2020 150.85 0.6%
11/13/2020 149.9 1.1%
11/12/2020 148.3 0.3%
11/11/2020 147.8 -0.3%
11/10/2020 148.28 1.5%
11/9/2020 146.08 2.7%
11/6/2020 142.25 1.8%
 11/5/2020 139.76 0.3%
11/4/2020 139.4 0.6%
11/3/2020 138.5 -0.1%
11/2/2020 138.69 1.1%
10/30/2020 137.11 -0.1%
10/29/2020 137.19 -0.8%
10/28/2020 138.36 -3.4%
10/27/2020 143.15 -0.6%
10/26/2020 143.97 -0.9%
10/23/2020 145.24 0.1%
10/22/2020 145.08 0.8%
10/21/2020 143.93 -0.4%
10/20/2020 144.55 0.2%
10/19/2020 144.32 -2.6%
10/16/2020 148.1 0.6%
10/15/2020 147.19 -0.6%
10/14/2020 148.1 -0.2%
10/13/2020 148.36 -2.3%
10/12/2020 151.84 0.6%
10/9/2020 150.97 1.4%
10/8/2020 148.89 0.7%
10/7/2020 147.88 1.1%
10/6/2020 146.26 -1.3%
10/5/2020 148.23 1.4%
10/2/2020 146.24 -0.7%
10/1/2020 147.32 -1.1%
9/30/2020 148.88 1.2%
9/29/2020 147.06 0.0%
9/28/2020 147.11 1.0%
9/25/2020 145.66 0.7%
9/24/2020 144.67 0.2%
9/23/2020 144.44 0.2%
9/22/2020 144.21 -0.6%
9/21/2020 145.1 -2.8%
9/18/2020 149.18 1.4%
9/17/2020 147.17 -0.8%
9/16/2020 148.4 -0.3%
9/15/2020 148.89 0.4%
9/14/2020 148.35 0.4%
9/11/2020 147.78 0.6%
9/10/2020 146.91 -1.9%
9/9/2020 149.7 1.6%
9/8/2020 147.26 -0.9%
9/4/2020 148.59 -0.6%
9/3/2020 149.55 -2.8%
9/2/2020 153.83 1.5%
9/1/2020 151.52 -1.2%
8/31/2020 153.41 -0.1%
8/28/2020 153.64 0.4%
8/27/2020 152.98 0.4%
8/26/2020 152.3 0.2%
8/25/2020 152.06 -0.1%
8/24/2020 152.15 -0.4%
8/21/2020 152.76 0.9%
8/20/2020 151.42 0.7%
8/19/2020 150.39 0.2%
8/18/2020 150.09 0.7%
8/17/2020 148.99 0.5%
8/14/2020 148.24 0.2%
8/13/2020 148 -1.1%
8/12/2020 149.66 1.8%
8/11/2020 146.97 -0.7%
8/10/2020 148.03 -0.4%
8/7/2020 148.6 0.7%
 8/6/2020 147.55 -0.6%
8/5/2020 148.4 0.8%
8/4/2020 147.22 -0.1%
8/3/2020 147.35 1.1%
7/31/2020 145.76 -0.7%
7/30/2020 146.84 0.2%
7/29/2020 146.54 -0.2%
7/28/2020 146.83 -0.2%
7/27/2020 147.18 -0.6%
7/24/2020 148.12 -1.0%
7/23/2020 149.61 -0.3%
7/22/2020 150.01 0.2%
7/21/2020 149.74 0.1%
7/20/2020 149.6 0.2%
7/17/2020 149.35 0.1%
7/16/2020 149.25 0.7%
7/15/2020 148.26 0.2%
7/14/2020 147.92 1.8%
7/13/2020 145.21 2.0%
7/10/2020 142.37 -0.1%
7/9/2020 142.49 -0.5%
7/8/2020 143.27 0.3%
7/7/2020 142.85 -0.1%
7/6/2020 142.98 1.4%
7/2/2020 140.97 0.4%
7/1/2020 140.38 -0.2%
6/30/2020 140.63 1.1%
6/29/2020 139.04 0.9%
6/26/2020 137.81 -1.3%
6/25/2020 139.67 -0.1%
6/24/2020 139.82 -2.2%
6/23/2020 142.86 -0.4%
6/22/2020 143.39 -0.3%
6/19/2020 143.83 0.3%
6/18/2020 143.41 -0.4%
6/17/2020 144.02 -0.3%
6/16/2020 144.46 2.2%
6/15/2020 141.25 -0.6%
6/12/2020 142.15 0.9%
6/11/2020 140.87 -4.8%
6/10/2020 147.8 1.3%
6/9/2020 145.96 -0.6%
6/8/2020 146.77 -0.4%
6/5/2020 147.3 0.4%
6/4/2020 146.73 -1.3%
6/3/2020 148.65 0.3%
6/2/2020 148.25 0.7%
6/1/2020 147.19 -1.1%
5/29/2020 148.75 1.2%
5/28/2020 146.97 1.4%
5/27/2020 144.89 0.2%
5/26/2020 144.56 0.1%
5/22/2020 144.37 -1.6%
5/21/2020 146.71 -0.7%
5/20/2020 147.68 -0.9%
5/19/2020 149.02 -1.0%
5/18/2020 150.52 0.1%
5/15/2020 150.44 1.9%
5/14/2020 147.64 0.3%
5/13/2020 147.13 0.0%
5/12/2020 147.14 -1.3%
5/11/2020 149.11 0.3%
5/8/2020 148.7 0.7%
5/7/2020 147.59 -0.3%
 5/6/2020 148.08 -1.0%
5/5/2020 149.5 0.8%
5/4/2020 148.27 0.0%
5/1/2020 148.29 -1.2%
4/30/2020 150.04 -0.1%
4/29/2020 150.24 -0.8%
4/28/2020 151.39 -1.9%
4/27/2020 154.29 -0.4%
4/24/2020 154.86 -0.4%
4/23/2020 155.51 1.6%
4/22/2020 152.99 2.2%
4/21/2020 149.68 -1.3%
4/20/2020 151.67 -0.2%
4/17/2020 152.02 1.6%
4/16/2020 149.67 1.4%
4/15/2020 147.66 1.1%
4/14/2020 146.03 4.4%
4/13/2020 139.77 -1.0%
4/9/2020 141.23 -1.4%
4/8/2020 143.26 4.1%
4/7/2020 137.48 -1.6%
4/6/2020 139.76 4.1%
4/3/2020 134.17 0.8%
4/2/2020 133.15 3.3%
4/1/2020 128.81 -1.8%
3/31/2020 131.13 -1.4%
3/30/2020 133.01 7.7%
3/27/2020 123.16 -2.7%
3/26/2020 126.57 5.8%
3/25/2020 119.4 0.2%
3/24/2020 119.18 7.0%
3/23/2020 111.14 -7.6%
3/20/2020 119.89 -5.8%
3/19/2020 127.05 -6.0%
3/18/2020 134.96 -1.2%
3/17/2020 136.59 7.2%
3/16/2020 127.13 -5.5%
3/13/2020 134.29 6.8%
3/12/2020 125.41 -5.0%
3/11/2020 131.8 -7.2%
3/10/2020 141.64 3.7%
3/9/2020 136.44 -4.0%
3/6/2020 142.03 0.0%
3/5/2020 142.01 -1.0%
3/4/2020 143.48 5.7%
3/3/2020 135.59 -3.2%
3/2/2020 140.02 4.0%
2/28/2020 134.48 -3.4%
2/27/2020 139.12 -3.2%
2/26/2020 143.68 -0.7%
2/25/2020 144.65 -0.9%
2/24/2020 145.91 -2.7%
2/21/2020 149.93 1.0%
2/20/2020 148.37 -0.4%
2/19/2020 148.94 -0.1%
2/18/2020 149.14 -0.7%
2/14/2020 150.13 0.0%
2/13/2020 150.09 -0.7%
2/12/2020 151.09 -0.6%
2/11/2020 151.99 0.1%
2/10/2020 151.86 0.0%
2/7/2020 151.89 -1.1%
2/6/2020 153.53 -0.3%
2/5/2020 153.99 1.6%
 2/4/2020 151.6 0.9%
2/3/2020 150.17 0.9%
1/31/2020 148.87 -1.0%
1/30/2020 150.36 -0.1%
1/29/2020 150.54 0.7%
1/28/2020 149.5 0.5%
1/27/2020 148.75 0.3%
1/24/2020 148.32 -0.1%
1/23/2020 148.53 0.2%
1/22/2020 148.25 -0.7%
1/21/2020 149.27 0.1%
1/17/2020 149.17 0.7%
1/16/2020 148.2 0.8%
1/15/2020 147.01 0.3%
1/14/2020 146.52 0.6%
1/13/2020 145.7 0.4%
1/10/2020 145.06 -0.2%
1/9/2020 145.39 0.3%
1/8/2020 144.96 0.0%
1/7/2020 144.98 0.6%
1/6/2020 144.1 -0.1%
1/3/2020 144.28 -1.2%
1/2/2020 145.97 0.1%
12/31/2019 145.87 0.4%
12/30/2019 145.3 -0.3%
12/27/2019 145.75 -0.1%
12/26/2019 145.83 -0.1%
12/24/2019 145.93 -0.3%
12/23/2019 146.44 0.3%
12/20/2019 146.06 0.5%
12/19/2019 145.35 1.5%
12/18/2019 143.19 -0.3%
12/17/2019 143.56 1.2%
12/16/2019 141.79 0.3%
12/13/2019 141.38 0.0%
12/12/2019 141.34 0.3%
12/11/2019 140.98 0.7%
12/10/2019 139.99 -0.4%
12/9/2019 140.5 0.1%
12/6/2019 140.38 0.6%
12/5/2019 139.56 0.1%
12/4/2019 139.38 1.6%
12/3/2019 137.16 -0.1%
12/2/2019 137.36 -0.1%
11/29/2019 137.49 -0.2%
11/27/2019 137.75 0.4%
11/26/2019 137.17 0.0%
11/25/2019 137.18 -0.6%
11/22/2019 138.07 1.2%
11/21/2019 136.44 0.4%
11/20/2019 135.94 0.8%
11/19/2019 134.82 0.0%
11/18/2019 134.83 -0.1%
11/15/2019 134.94 3.0%
11/14/2019 130.96 -0.2%
11/13/2019 131.27 -0.1%
11/12/2019 131.35 -0.5%
11/11/2019 131.98 -0.8%
11/8/2019 133 1.2%
11/7/2019 131.43 0.4%
11/6/2019 130.96 0.4%
11/5/2019 130.42 0.1%
11/4/2019 130.23 -0.7%
11/1/2019 131.2 -0.6%
10/31/2019 132.04 -0.6%
10/30/2019 132.84 2.8%
10/29/2019 129.12 0.0%
10/28/2019 129.18 0.6%
10/25/2019 128.35 0.7%
10/24/2019 127.5 -1.9%
10/23/2019 129.9 0.5%
10/22/2019 129.2 0.9%
10/21/2019 128.02 0.3%
10/18/2019 127.7 -6.4%
10/17/2019 136.17 0.7%
10/16/2019 135.17 1.7%
10/15/2019 132.84 1.6%
10/14/2019 130.72 -0.5%
10/11/2019 131.33 1.7%
10/10/2019 129.06 -0.1%
10/9/2019 129.22 -2.0%
10/8/2019 131.84 -1.0%
10/7/2019 133.16 -0.4%
10/4/2019 133.66 1.9%
10/3/2019 131.19 -0.6%
10/2/2019 132 1.5%
10/1/2019 129.99 0.5%
9/30/2019 129.38 0.6%
9/27/2019 128.6 -0.2%
9/26/2019 128.85 -1.6%
9/25/2019 130.99 -0.4%
9/24/2019 131.55 -0.1%
9/23/2019 131.74 0.1%
9/20/2019 131.65 1.2%
9/19/2019 130.11 -0.2%
9/18/2019 130.41 0.6%
9/17/2019 129.67 0.1%
9/16/2019 129.54 -1.0%
9/13/2019 130.78 0.3%
9/12/2019 130.43 -0.6%
9/11/2019 131.17 1.2%
9/10/2019 129.55 2.0%
9/9/2019 126.95 -1.0%
9/6/2019 128.21 -0.3%
9/5/2019 128.58 -0.2%
9/4/2019 128.86 0.1%
9/3/2019 128.74 0.3%
8/30/2019 128.36 0.1%
8/29/2019 128.24 -0.3%
8/28/2019 128.68 -0.7%
8/27/2019 129.64 1.4%
8/26/2019 127.8 0.1%
8/23/2019 127.73 -2.7%
8/22/2019 131.27 -0.2%
8/21/2019 131.53 0.7%
8/20/2019 130.6 -1.3%
8/19/2019 132.25 0.7%
8/16/2019 131.36 0.6%
8/15/2019 130.54 0.2%
8/14/2019 130.26 -2.4%
8/13/2019 133.42 1.1%
8/12/2019 131.93 -0.1%
8/9/2019 132.04 0.3%
8/8/2019 131.68 1.1%
8/7/2019 130.21 -0.4%
8/6/2019 130.77 0.5%
8/5/2019 130.16 -0.7%
8/2/2019 131.07 0.6%
 8/1/2019 130.29 0.1%
7/31/2019 130.22 -1.4%
7/30/2019 132.08 -0.7%
7/29/2019 133.02 1.7%
7/26/2019 130.73 -0.3%
7/25/2019 131.12 1.0%
7/24/2019 129.78 0.7%
7/23/2019 128.84 0.2%
7/22/2019 128.64 -1.3%
7/19/2019 130.31 -1.3%
7/18/2019 132.07 0.2%
7/17/2019 131.86 -0.5%
7/16/2019 132.5 -1.7%
7/15/2019 134.71 0.3%
7/12/2019 134.3 -4.2%
7/11/2019 140.11 -0.8%
7/10/2019 141.21 -0.1%
7/9/2019 141.41 0.3%
7/8/2019 140.97 0.3%
7/5/2019 140.57 -1.1%
7/3/2019 142.14 1.5%
7/2/2019 140.03 0.5%
7/1/2019 139.36 0.1%
6/28/2019 139.28 -1.0%
6/27/2019 140.69 -0.8%
6/26/2019 141.85 -1.7%
6/25/2019 144.24 0.8%
6/24/2019 143.06 0.7%
6/21/2019 142.09 -0.1%
6/20/2019 142.21 1.2%
6/19/2019 140.45 0.2%
6/18/2019 140.23 0.6%
6/17/2019 139.44 -0.5%
6/14/2019 140.09 -0.4%
6/13/2019 140.71 -0.7%
6/12/2019 141.68 1.4%
6/11/2019 139.78 0.5%
6/10/2019 139.02 0.3%
6/7/2019 138.55 1.4%
6/6/2019 136.68 1.7%
6/5/2019 134.38 0.5%
6/4/2019 133.73 1.7%
6/3/2019 131.44 0.2%
5/31/2019 131.15 -0.7%
5/30/2019 132.11 0.6%
5/29/2019 131.33 -4.3%
5/28/2019 137.07 -1.3%
5/24/2019 138.85 -0.7%
5/23/2019 139.79 0.7%
5/22/2019 138.76 0.5%
5/21/2019 138.12 -0.2%
5/20/2019 138.42 -0.1%
5/17/2019 138.61 0.3%
5/16/2019 138.21 0.9%
5/15/2019 136.91 0.1%
5/14/2019 136.82 -0.3%
5/13/2019 137.2 -1.3%
5/10/2019 139.05 0.2%
5/9/2019 138.73 -0.8%
5/8/2019 139.79 -0.1%
5/7/2019 139.97 -1.5%
5/6/2019 142.09 0.1%
5/3/2019 142.01 0.5%
5/2/2019 141.28 -0.5%
 5/1/2019 141.95 0.5%
4/30/2019 141.2 1.0%
4/29/2019 139.84 -0.4%
4/26/2019 140.39 0.5%
4/25/2019 139.65 0.3%
4/24/2019 139.2 -0.5%
4/23/2019 139.9 1.5%
4/22/2019 137.83 0.2%
4/18/2019 137.52 -0.7%
4/17/2019 138.52 0.4%
4/16/2019 138.02 1.1%
4/15/2019 136.52 0.4%
4/12/2019 135.98 0.6%
4/11/2019 135.21 -0.3%
4/10/2019 135.58 0.0%
4/9/2019 135.57 -0.4%
4/8/2019 136.14 0.0%
4/5/2019 136.18 0.4%
4/4/2019 135.57 -1.2%
4/3/2019 137.17 -0.4%
4/2/2019 137.71 -0.9%
4/1/2019 138.98 -0.6%
3/29/2019 139.79 0.7%
3/28/2019 138.88 0.1%
3/27/2019 138.7 0.1%
3/26/2019 138.57 1.4%
3/25/2019 136.61 -0.2%
3/22/2019 136.91 -0.9%
3/21/2019 138.1 0.6%
3/20/2019 137.29 -0.8%
3/19/2019 138.44 0.9%
3/18/2019 137.17 -0.3%
3/15/2019 137.6 -0.3%
3/14/2019 138.02 -1.0%
3/13/2019 139.41 0.2%
3/12/2019 139.18 0.4%
3/11/2019 138.56 0.4%
3/8/2019 138.06 -0.1%
3/7/2019 138.24 -0.6%
3/6/2019 139.09 0.2%
3/5/2019 138.77 0.2%
3/4/2019 138.48 0.1%
3/1/2019 138.35 1.2%
2/28/2019 136.64 0.6%
2/27/2019 135.87 -0.2%
2/26/2019 136.11 -0.1%
2/25/2019 136.2 -0.3%
2/22/2019 136.6 0.9%
2/21/2019 135.42 -0.7%
2/20/2019 136.35 0.5%
2/19/2019 135.69 -0.5%
2/15/2019 136.38 1.5%
2/14/2019 134.31 -0.1%
2/13/2019 134.45 0.2%
2/12/2019 134.16 1.6%
2/11/2019 132 -0.3%
2/8/2019 132.4 0.3%
2/7/2019 132.05 -0.7%
2/6/2019 133 0.1%
2/5/2019 132.88 0.0%
2/4/2019 132.88 -1.0%
2/1/2019 134.2 0.8%
1/31/2019 133.08 1.1%
1/30/2019 131.64 1.0%
 1/29/2019 130.33 1.0%
1/28/2019 128.99 0.6%
1/25/2019 128.23 0.9%
1/24/2019 127.03 -1.4%
1/23/2019 128.8 0.0%
1/22/2019 128.8 -1.5%
1/18/2019 130.69 1.2%
1/17/2019 129.09 0.8%
1/16/2019 128.04 -1.0%
1/15/2019 129.36 0.8%
1/14/2019 128.28 -1.1%
1/11/2019 129.75 0.0%
1/10/2019 129.71 0.6%
1/9/2019 128.93 -0.8%
1/8/2019 129.96 2.3%
1/7/2019 127.01 -0.6%
1/4/2019 127.83 1.7%
1/3/2019 125.72 -1.6%
1/2/2019 127.75 -1.0%
12/31/2018 129.05 1.4%
12/28/2018 127.27 -0.1%
12/27/2018 127.41 0.6%
12/26/2018 126.71 3.1%
12/24/2018 122.84 -4.2%
12/21/2018 128.09 -0.1%
12/20/2018 128.27 0.5%
12/19/2018 127.61 -2.2%
12/18/2018 130.42 1.0%
12/17/2018 129.14 -2.9%
12/14/2018 133 -10.6%
12/13/2018 147.84 0.5%
12/12/2018 147.1 0.4%
12/11/2018 146.5 0.9%
12/10/2018 145.26 -0.1%
12/7/2018 145.43 -0.3%
12/6/2018 145.91 -0.1%
12/4/2018 146.03 -0.1%
12/3/2018 146.21 -0.5%
11/30/2018 146.9 0.7%
11/29/2018 145.85 -0.4%
11/28/2018 146.44 2.2%
11/27/2018 143.22 1.3%
11/26/2018 141.37 -0.6%
11/23/2018 142.23 0.2%
11/21/2018 141.99 -3.1%
11/20/2018 146.45 -0.9%
11/19/2018 147.73 1.2%
11/16/2018 145.99 1.0%
11/15/2018 144.5 0.2%
11/14/2018 144.25 -0.3%
11/13/2018 144.68 -0.6%
11/12/2018 145.62 0.2%
11/9/2018 145.34 0.0%
11/8/2018 145.3 0.4%
11/7/2018 144.75 1.5%
11/6/2018 142.57 0.3%
11/5/2018 142.2 1.1%
11/2/2018 140.68 -0.1%
11/1/2018 140.82 0.6%
10/31/2018 139.99 -0.5%
10/30/2018 140.75 2.3%
10/29/2018 137.55 0.4%
10/26/2018 136.97 -1.1%
10/25/2018 138.47 0.7%
10/24/2018 137.47 -1.1%
10/23/2018 138.93 0.2%
10/22/2018 138.68 -0.3%
10/19/2018 139.05 -0.3%
10/18/2018 139.5 0.0%
10/17/2018 139.46 2.1%
10/16/2018 136.56 1.9%
10/15/2018 133.95 0.1%
10/12/2018 133.87 0.0%
10/11/2018 133.84 -2.9%
10/10/2018 137.73 -1.1%
10/9/2018 139.2 -0.1%
10/8/2018 139.39 0.2%
10/5/2018 139.1 -0.2%
10/4/2018 139.35 0.2%
10/3/2018 139.03 -1.0%
10/2/2018 140.48 0.6%
10/1/2018 139.69 1.1%
9/28/2018 138.17 0.0%
9/27/2018 138.22 0.0%
9/26/2018 138.16 -0.3%
9/25/2018 138.64 -1.3%
9/24/2018 140.47 -1.7%
9/21/2018 142.88 0.6%
9/20/2018 141.98 1.1%
9/19/2018 140.46 -0.1%
9/18/2018 140.54 0.4%
9/17/2018 139.96 0.3%
9/14/2018 139.49 -0.3%
9/13/2018 139.89 0.4%
9/12/2018 139.36 0.6%
9/11/2018 138.51 0.9%
9/10/2018 137.21 -0.1%
9/7/2018 137.32 0.3%
9/6/2018 136.87 0.7%
9/5/2018 135.86 1.6%
9/4/2018 133.72 -0.7%
8/31/2018 134.69 -0.2%
8/30/2018 134.95 0.1%
8/29/2018 134.86 0.4%
8/28/2018 134.32 -0.4%
8/27/2018 134.92 -0.8%
8/24/2018 135.95 0.6%
8/23/2018 135.11 0.4%
8/22/2018 134.61 -0.5%
8/21/2018 135.35 -1.1%
8/20/2018 136.88 1.8%
8/17/2018 134.47 1.5%
8/16/2018 132.48 1.6%
8/15/2018 130.43 0.7%
8/14/2018 129.5 -0.6%
8/13/2018 130.22 -0.4%
8/10/2018 130.75 -0.3%
8/9/2018 131.2 0.0%
8/8/2018 131.17 -0.2%
8/7/2018 131.46 -0.4%
8/6/2018 132.02 0.1%
8/3/2018 131.95 0.5%
8/2/2018 131.25 -1.1%
8/1/2018 132.64 0.1%
7/31/2018 132.52 0.3%
7/30/2018 132.17 0.5%
7/27/2018 131.55 1.0%
7/26/2018 130.28 1.3%
7/25/2018 128.62 -0.6%
7/24/2018 129.36 2.1%
7/23/2018 126.63 0.6%
7/20/2018 125.85 -0.1%
7/19/2018 125.94 -1.5%
7/18/2018 127.8 -1.0%
7/17/2018 129.11 3.5%
7/16/2018 124.69 -1.0%
7/13/2018 125.93 -1.4%
7/12/2018 127.76 1.2%
7/11/2018 126.24 -0.9%
7/10/2018 127.38 1.0%
7/9/2018 126.05 0.2%
7/6/2018 125.75 0.6%
7/5/2018 125 1.8%
7/3/2018 122.71 0.9%
7/2/2018 121.58 0.2%
6/29/2018 121.34 -0.5%
6/28/2018 122 0.3%
6/27/2018 121.61 -0.6%
6/26/2018 122.35 -0.2%
6/25/2018 122.59 -0.2%
6/22/2018 122.84 1.1%
6/21/2018 121.45 -0.5%
6/20/2018 122.04 -0.4%
6/19/2018 122.57 1.0%
6/18/2018 121.32 -1.1%
6/15/2018 122.61 0.2%
6/14/2018 122.41 -0.2%
6/13/2018 122.63 0.1%
6/12/2018 122.54 -0.1%
6/11/2018 122.66 -1.1%
 6/8/2018 124.06 0.6%
6/7/2018 123.33 0.4%
6/6/2018 122.79 1.1%
6/5/2018 121.48 -0.4%
6/4/2018 121.95 0.6%
6/1/2018 121.26 1.4%
5/31/2018 119.62 -1.1%
5/30/2018 120.97 1.3%
5/29/2018 119.4 -1.7%
5/25/2018 121.47 -0.6%
5/24/2018 122.25 -1.0%
5/23/2018 123.45 0.4%
5/22/2018 122.91 -0.7%
5/21/2018 123.72 -0.4%
5/18/2018 124.24 0.3%
5/17/2018 123.85 -1.2%
5/16/2018 125.35 0.2%
5/15/2018 125.13 -0.7%
5/14/2018 126.06 -0.9%
5/11/2018 127.24 1.5%
5/10/2018 125.35 1.5%
5/9/2018 123.51 0.7%
5/8/2018 122.61 -0.8%
5/7/2018 123.59 -0.5%
5/4/2018 124.19 0.9%
5/3/2018 123.03 -0.4%
5/2/2018 123.5 -2.0%
5/1/2018 126.01 -0.4%
4/30/2018 126.49 -1.4%
4/27/2018 128.27 0.2%
4/26/2018 128.01 1.0%
4/25/2018 126.76 0.5%
4/24/2018 126.19 -0.5%
4/23/2018 126.83 0.1%
4/20/2018 126.66 -0.7%
4/19/2018 127.55 -0.1%
4/18/2018 127.72 -2.2%
4/17/2018 130.54 -0.9%
4/16/2018 131.76 0.9%
4/13/2018 130.62 0.1%
4/12/2018 130.43 0.6%
4/11/2018 129.63 -0.5%
4/10/2018 130.25 0.6%
4/9/2018 129.48 1.1%
4/6/2018 128.1 -2.0%
4/5/2018 130.71 0.2%
4/4/2018 130.41 1.6%
4/3/2018 128.35 3.0%
4/2/2018 124.56 -2.8%
3/29/2018 128.15 0.5%
3/28/2018 127.45 0.2%
3/27/2018 127.21 -0.1%
3/26/2018 127.39 1.8%
3/23/2018 125.1 -1.8%
3/22/2018 127.38 -2.9%
3/21/2018 131.19 0.0%
3/20/2018 131.21 0.7%
3/19/2018 130.24 -2.6%
3/16/2018 133.68 0.5%
3/15/2018 133.06 0.6%
3/14/2018 132.32 -1.5%
3/13/2018 134.35 1.3%
3/12/2018 132.63 -0.9%
3/9/2018 133.8 1.3%
 3/8/2018 132.06 2.3%
3/7/2018 129.04 0.6%
3/6/2018 128.22 -1.2%
3/5/2018 129.79 0.8%
3/2/2018 128.82 1.2%
3/1/2018 127.28 -2.0%
2/28/2018 129.88 -1.4%
2/27/2018 131.67 -0.3%
2/26/2018 132.07 0.0%
2/23/2018 132.02 1.6%
2/22/2018 129.91 0.0%
2/21/2018 129.91 -0.7%
2/20/2018 130.87 -1.7%
2/16/2018 133.15 1.5%
2/15/2018 131.23 1.2%
2/14/2018 129.67 -0.2%
2/13/2018 129.96 -0.2%
2/12/2018 130.27 0.6%
2/9/2018 129.53 2.5%
2/8/2018 126.36 -3.9%
2/7/2018 131.42 -0.3%
2/6/2018 131.83 1.1%
2/5/2018 130.39 -5.4%
2/2/2018 137.68 -1.7%
2/1/2018 140.02 1.3%
1/31/2018 138.19 -3.0%
1/30/2018 142.43 -0.9%
1/29/2018 143.68 -1.1%
1/26/2018 145.33 0.6%
1/25/2018 144.4 1.6%
1/24/2018 142.07 0.2%
1/23/2018 141.83 -4.4%
 1/22/2018 148.14 0.5%
1/19/2018 147.36 0.3%
1/18/2018 146.92 0.0%
1/17/2018 146.98 0.1%
1/16/2018 146.86 0.8%
1/12/2018 145.76 0.7%
1/11/2018 144.79 0.6%
1/10/2018 143.97 -0.1%
1/9/2018 144.14 1.6%
1/8/2018 141.89 0.1%
1/5/2018 141.71 0.8%
1/4/2018 140.55 0.0%
1/3/2018 140.56 1.0%
1/2/2018 139.23 -0.4%
12/29/2017 139.72 -0.6%
12/28/2017 140.56 0.0%
12/27/2017 140.57 0.3%
12/26/2017 140.09 0.0%
12/22/2017 140.12 -0.7%
12/21/2017 141.06 -0.1%
12/20/2017 141.16 -0.4%
12/19/2017 141.78 0.0%
12/18/2017 141.8 -0.5%
12/15/2017 142.46 0.6%
12/14/2017 141.65 -0.9%
12/13/2017 142.89 0.2%
12/12/2017 142.6 1.0%
12/11/2017 141.14 0.4%
12/8/2017 140.59 0.4%
12/7/2017 140.01 -0.7%
12/6/2017 141.06 1.0%
12/5/2017 139.67 0.5%
 12/4/2017 139.01 -0.7%
12/1/2017 139.98 0.5%
11/30/2017 139.33 -0.3%
11/29/2017 139.81 -0.2%
11/28/2017 140.02 1.4%
11/27/2017 138.1 0.1%
11/24/2017 138.01 0.5%
11/22/2017 137.29 -0.8%
11/21/2017 138.34 0.3%
11/20/2017 137.93 -0.1%
11/17/2017 138 -0.6%
11/16/2017 138.87 -0.2%
11/15/2017 139.1 -0.3%
11/14/2017 139.49 -0.2%
11/13/2017 139.76 0.1%
11/10/2017 139.56 -0.6%
11/9/2017 140.35 -0.7%
11/8/2017 141.32 1.1%
11/7/2017 139.77 0.0%
11/6/2017 139.76 -0.2%
11/3/2017 140.08 0.1%
11/2/2017 139.93 0.0%
11/1/2017 139.98 0.4%
10/31/2017 139.41 -0.4%
10/30/2017 140 -1.3%
10/27/2017 141.78 0.0%
10/26/2017 141.81 -0.4%
10/25/2017 142.36 0.5%
10/24/2017 141.64 -1.4%
10/23/2017 143.62 0.9%
10/20/2017 142.4 0.3%
10/19/2017 142.04 1.0%
10/18/2017 140.68 -0.1%
10/17/2017 140.79 3.4%
10/16/2017 136.12 -0.2%
10/13/2017 136.43 -0.3%
10/12/2017 136.83 0.1%
10/11/2017 136.65 2.0%
10/10/2017 133.9 0.3%
10/9/2017 133.45 0.2%
10/6/2017 133.22 0.0%
10/5/2017 133.19 0.2%
10/4/2017 132.89 0.6%
10/3/2017 132.1 0.7%
10/2/2017 131.22 0.9%
9/29/2017 130.01 0.4%
9/28/2017 129.47 -0.2%
9/27/2017 129.75 -0.9%
9/26/2017 130.94 -0.2%
9/25/2017 131.17 -0.2%
9/22/2017 131.39 -0.3%
9/21/2017 131.75 -1.1%
9/20/2017 133.22 -1.5%
9/19/2017 135.22 -0.1%
9/18/2017 135.38 0.7%
9/15/2017 134.45 0.2%
9/14/2017 134.18 1.3%
9/13/2017 132.45 -0.1%
9/12/2017 132.63 -0.4%
9/11/2017 133.21 1.7%
9/8/2017 130.98 -0.9%
9/7/2017 132.19 1.2%
9/6/2017 130.67 0.6%
9/5/2017 129.9 -0.9%
 9/1/2017 131.03 -1.0%
8/31/2017 132.37 1.0%
8/30/2017 131.07 -0.9%
8/29/2017 132.21 0.4%
8/28/2017 131.74 0.0%
8/25/2017 131.68 -0.9%
8/24/2017 132.89 0.1%
8/23/2017 132.8 -1.4%
8/22/2017 134.7 0.9%
8/21/2017 133.45 0.6%
8/18/2017 132.63 -0.3%
8/17/2017 133.04 -0.8%
8/16/2017 134.17 0.6%
8/15/2017 133.38 -0.1%
8/14/2017 133.48 0.3%
8/11/2017 133.1 0.0%
8/10/2017 133.09 -0.1%
8/9/2017 133.23 0.7%
8/8/2017 132.27 -0.4%
8/7/2017 132.86 -0.2%
8/4/2017 133.18 -0.1%
8/3/2017 133.35 0.9%
8/2/2017 132.16 -0.3%
8/1/2017 132.51 -0.2%
7/31/2017 132.72 0.7%
7/28/2017 131.85 0.8%
7/27/2017 130.83 -0.1%
7/26/2017 130.95 -0.7%
7/25/2017 131.88 -0.9%
7/24/2017 133.01 -1.7%
7/21/2017 135.31 -0.9%
7/20/2017 136.57 1.0%
7/19/2017 135.21 0.6%
7/18/2017 134.46 1.7%
7/17/2017 132.15 -0.3%
7/14/2017 132.6 0.6%
7/13/2017 131.86 -0.3%
7/12/2017 132.23 0.8%
7/11/2017 131.23 -0.2%
7/10/2017 131.55 -0.7%
7/7/2017 132.54 0.0%
7/6/2017 132.52 -0.8%
7/5/2017 133.64 0.6%
7/3/2017 132.9 0.5%
6/30/2017 132.29 -0.3%
6/29/2017 132.64 -0.9%
6/28/2017 133.82 -0.9%
6/27/2017 135.01 -1.0%
6/26/2017 136.34 -0.1%
6/23/2017 136.43 0.3%
6/22/2017 136.05 0.8%
6/21/2017 134.91 0.5%
6/20/2017 134.22 0.1%
6/19/2017 134.07 -0.2%
6/16/2017 134.35 1.0%
6/15/2017 133.04 0.2%
6/14/2017 132.77 0.6%
6/13/2017 132.02 0.2%
6/12/2017 131.82 0.2%
6/9/2017 131.53 0.7%
6/8/2017 130.55 -0.2%
6/7/2017 130.75 -0.1%
6/6/2017 130.83 0.4%
6/5/2017 130.36 0.2%
 6/2/2017 130.08 1.0%
6/1/2017 128.78 0.4%
5/31/2017 128.25 0.0%
 2021 2,020.00
Período terminado:
2-Jan 3-Jan
Total activos corrientes 60,979.00 51,237.00
Efectivo y inversiones a corto plazo 31,608.00 25,185.00
Tesorería 2,936.00 2,863.00
Efectivo y equivalentes 1,901.00 2,102.00
Inversiones a corto plazo 26,771.00 20,220.00
Deudores comerciales y otras cuentas corrientes a cobrar 15,283.00 13,576.00
Deudores comerciales y otras cuentas a cobrar 15,283.00 13,576.00
Existencias 10,387.00 9,344.00
Pagos por adelantado 3,701.00 3,132.00
Otros activos corrientes 0.00 0.00
Total activos 182,018.00 174,894.00
Activo No Corriente 121,039.00 123,657.00
Propiedad, planta y equipo - Neto 19,862.00 19,766.00
Propiedad, planta y equipo - Bruto 48,579.00 47,804.00
Amortización acumulada 28,717.00 28,038.00
Fondo de comercio 35,246.00 36,393.00
Inmovilizado intangible - Neto 46,392.00 53,402.00
Inversiones a largo plazo 1,884.00 1,481.00
Otros activos no corrientes 0.00 0.00
Activos fiscales diferidos 17,655.00 12,615.00
Otros activos 0.00 0.00
Total pasivo corriente 45,226.00 42,493.00
Acreedores comerciales y otras cuentas por pagar 11,055.00 9,505.00
A pagar / acumulado 0.00 0.00
Gastos acumulados 29,293.00 28,965.00
Instrumentos financieros derivados 1,635.00 832.00
Deudas con entidades de crédito y obligaciones u otros valores negociables 2,131.00 1,799.00
Otros pasivos corrientes 1,112.00 1,392.00
Total pasivo 107,995.00 111,616.00
Saldos con entidades de crédito y otros pasivos financieros 29,985.00 32,635.00
Deudas con entidades de crédito y otros pasivos financieros no corrientes 29,985.00 32,635.00
Arrendamiento financiero 0.00 0.00
Pasivos por impuesto diferido 7,487.00 7,214.00
Intereses minoritarios 0.00 0.00
Otros pasivos no corrientes 25,297.00 29,274.00
Patrimonio neto 74,023.00 63,278.00
Total de acciones preferentes 0.00 0.00
Fondo de comercio 0.00 0.00
Capital 3,120.00 3,120.00
Prima de emisión 0.00 0.00
Reservas (pérdidas) acumuladas 123,060.00 113,890.00
Acciones propias en cartera 39,099.00 38,490.00
ESOP Acciones a empleados 0.00 0.00
Ganancia (Pérdida) acumuladas 3.00 1.00
Diferencias de conversión 13,055.00 15,243.00
Total pasivo y patrimonio neto 182,018.00 174,894.00
Acciones comunes en circulación 2,628.97 2,632.51
Accciones preferidas en circulación 0.00 0.00
* En millones de USD (excepto para los elementos por acción)

7.94 5.59

12/31/2021 12/31/2020
Efectivo 4,837.00 4,965.00
Deuda total 43,171.00 43,939.00
Acciones 2,628,970,000.00 2,632,510,000.00
Precio Acción 171.07 157.38
Capitalización bursatil 449,737,897,900.00 414,304,423,800.00
Pasivo no corriente 62,769.00 69,123.00
 2,019.00 2,018.00
29-Dec 30-Dec

45,274.00 46,033.00
19,287.00 19,687.00
2,637.00 2,619.00
2,864.00 3,397.00
13,786.00 13,671.00
14,481.00 14,098.00
14,481.00 14,098.00
9,020.00 8,599.00
2,392.00 2,699.00
94.00 950.00
157,728.00 152,954.00
112,454.00 106,921.00
18,615.00 17,035.00
44,289.00 41,851.00
25,674.00 24,816.00
33,639.00 30,453.00
47,643.00 47,611.00
1,148.00 511.00
0.00 0.00
11,409.00 11,311.00
0.00 0.00
35,964.00 31,230.00
0.00 7,537.00
0.00 0.00
32,496.00 20,079.00
0.00 0.00
1,202.00 2,297.00
2,266.00 1,317.00
98,257.00 93,202.00
26,494.00 27,684.00
26,494.00 27,684.00
 0.00 0.00
5,958.00 7,506.00
0.00 0.00
29,841.00 26,782.00
59,471.00 59,752.00
0.00 0.00
0.00 0.00
3,120.00 3,120.00
0.00 0.00
110,659.00 106,216.00
38,417.00 34,362.00
0.00 0.00
0.00 0.00
15,891.00 15,222.00
157,728.00 152,954.00
2,632.51 2,662.32
0.00 0.00

5.74 5.75

12/31/2019 12/31/2018
5,501.00 6,016.00
27,696.00 37,518.00
2,632,510,000.00 2,662,320,000.00
145.87 129.05
384,004,233,700.00 343,572,396,000.00
62,293.00 61,972.00
 2021 2020
Período terminado:
2-Jan 3-Jan
Ingresos totales 93,775 82,584
Ingresos 93,775 82,584
Otros ingresos de explotación - -
Consumos y otros gastos externos 29,855 28,327
Beneficio bruto 63,920 54,257
Total gastos de explotación 70,999 66,087
Gastos de personal 23,559 21,084
Investigación y desarrollo 14,714 12,159
Amortizaciones - -
Gastos financieros (ingresos) - Neto de Operaciones 370 410
Gastos extraordinarios (ingresos) 5,141 5,428
Otros gastos de explotación 1,900 501
Resultado de explotación 22,776 16,497
Ingresos financieros - -
Enajenación de instrumentos financieros - -
Otros - Neto - -
Resultado ordinario antes de impuestos 22,776 16,497
Impuesto sobre beneficios 1,898 2,083
Resultado del ejercicio procedente de las operaciones continuadas 20,878 14,414
Resultado atribuido a intereses minoritarios - -
Activos en controladas - -
Ajuste US PCGA (GAAP) - -
Resultado procedente de las operaciones continuadas 20,878 14,414
Resultado operaciones interrumpidas - 300
Resultado atribuido al grupo 20,878 14,714
Total ajustes al ingreso - -
Resultado procedente de las operaciones continuadas (neto de minoritarios) 20,878 14,414
Ajuste del resultado - -
Resultado del ejercicio 20,878 14,714
Resultado promedio ponderado por acción 2,674 2,671
Beneficio por acción del periodo 8 5
Dividendo por acción 4 4
UPA - Utilidades por acción 10 7
* En millones de USD (excepto para los elementos por acción)

Gastos administrativos y ventas 68,128 61,570

EBITDA 55,075 45,332
 2019 2018
29-Dec 30-Dec

82,059 81,581
82,059 81,581
- - 55,075
27,456 26,986
54,603 54,595
64,731 63,582
22,178 22,540
11,355 10,775
- -
183 394
1,456 1,826
2,469 1,061
17,328 17,999
- -
- -
- -
17,328 17,999
2,209 2,702
15,119 15,297
- -
- -
- -
15,119 15,297
- -
15,119 15,297
- -
15,119 15,297
- -
15,119 15,297
2,684 2,729
 6 6
4 4
8 7

60,989 60,301
43,780 42,830