{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Release notes","Dashboard","DashData","Statements","StatementsData","Statements%","Ratios","RatiosData","DCF Valuation","DCFData","PriceValueGraph","Graham Valuation","GrahamData","EPV","EPVData","NetNet","NetNetData","PioAltZ","PioData","AltmanData","BeneishData","Competitors","CompData","Charts","Assessment","ChartsData","StockDB","Lists","HelpSheet"],"not_rendered":{"charts":147,"images":0,"macros":1,"external_links":1,"defined_names":113,"comments":22,"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":"Release notes","index":0,"n_rows":35,"n_cols":12,"rows_kept":35,"cut":false,"hidden":true,"merged":[[35,2,35,8],[29,2,29,8],[30,2,30,8],[31,2,31,8],[32,2,32,8],[33,2,33,8],[34,2,34,8],[28,2,28,8],[17,2,17,8],[18,2,18,8],[19,2,19,8],[20,2,20,8],[21,2,21,8],[22,2,22,8],[23,2,23,8],[24,2,24,8],[25,2,25,8],[26,2,26,8],[27,2,27,8],[16,2,16,8],[5,2,5,8],[6,2,6,8],[7,2,7,8],[8,2,8,8],[9,2,9,8],[10,2,10,8],[11,2,11,8],[12,2,12,8],[13,2,13,8],[14,2,14,8],[15,2,15,8],[4,2,4,8],[0,2,0,8],[0,10,0,11],[1,2,1,8],[2,2,2,8],[3,2,3,8],[4,10,4,11]]}
["Date","Release Version","Changes",null,null,null,null,null,null,null,"Version Update Keys"]
["2007-10-05",1," - FWallStreet excel downloaded",null,null,null,null,null,null,null,"1.x.x > 2.x.x","Big new updates"]
["2007-11-15",1.1000000000000001," - Graham intrinsic value formula added to new tab\n - Company management questions added",null,null,null,null,null,null,null,"x.1.x > x.2.x","Many changes"]
["2007-12-01",2," - Revenue growth, gross margin, operating margin, net margin, earnings growth, cash from ops, FCF growth multi year performance added.\n - Risk assessment tab added with conditional formatting",null,null,null,null,null,null,null,"x.x.1 > x.x.2","Minor fixes"]
["2007-12-02",2.1," - Auto morningstar reader implemented\n - Numerical valuation combined\n - Margins graph added to numerical valuation\n - Historical EPS graph added to Graham tab with auto updating 20yr corp rate\n - More details in risk assessment\n - Competitors tab included (manual mode)\n - Company analysis tab upgraded",null,null,null,null,null,null,null,"New Version Method"]
["2007-12-19",3," - Redesign of statements tab to match rest of excel theme\n - User input parameters bar included at top of valuation page\n - Automated competitors tab",null,null,null,null,null,null,null,"vYYYYMMDD","of release date"]
["2007-12-22",3.2," - Created price vs value tab"]
["2007-12-23",4," - Reformulation of Graham formula and EPS graph\n - User input parameters tab added to Graham tab also"]
["2007-12-24",4.0999999999999996," - More conservative FCF growth calculation. Also using CROIC growth rather than FCF growth"]
["2008-01-02",4.2," - Drop down list added to discount rate and MOS."]
["2008-01-05",4.3," - FCF/Sales figure added to DCF valuation"]
["2008-01-06",4.4000000000000004," - Inventory turnover included to DCF valuation\n - CROIC vs FCF/sales graph added\n - Sales vs Accts Receivables graph added\n - Release notes added"]
["2008-01-07",4.5," - Revenues and operating expenses shown as % in statement tab"]
["2008-01-19",4.5999999999999996," - Changed Company and Management tab to Checklist. Updated questions and ordering\n - Net income % added to statements\n - Added Notes sheet"]
["2008-01-26",4.7," - Changed page layout of Price Vs Value. Historical prices are below the graph & not in the print \n   area\n - Added today() function to update date automatically\n - Automated Price Vs Value tab"]
["2008-02-07",4.8," - Blog address added to notes\n - Changed growth rate back to FCF growth rate\n - Added user defined growth rate"]
["2008-02-18",4.9000000000000004," - Graham intrinsic value formula modified to better incorporate growth rate into EPS projection\n - Graham intrinsic value page layout edited"]
["2008-05-31",4.0999999999999996," - New cleaner design\n - ROE and ROA added to DCF tab\n - Book value per share error corrected in Graham tab\n - Equity value error corrected in Graham tab\n - Automatically retrieve Company name"]
["2008-06-28",5.01," - Added data label to EPS in Graham Tab\n - Added Data tab for chart generation\n - Data tab is hidden\n - Added Chart tabs from SMF yahoo page template\n - New competitors tab that allows user to directly enter competitors\n - 5 yr intrinsic value calculation combined to allow easier updates"]
["2008-12-24","5.2.1"," - fixed multi year for DCF valuation and Graham in 5 yr spreadsheet\n - added extra MOS and discount rate. Discount rate includes 10 year T-bill for risk free rate\n - fixed statements rows so that currency row went to proper place and not in FCF area\n - included addtional notes in FCF and Graham spreadsheet\n - changed tab name to DCF Valuation\n - Locked cells to prevent accidental edit. Password to unprotect sheet is \"osv-spreadsheet\"\n - Replaced bookvalue in Graham tab with NNWC\n - Changed FCF formula to exclude \"other\" and deferred taxes\n - changed to tangible shareholder equity\n - re-added Risk Assessment and Checklist sheets and included points and user input\n - terminal rate now read 3% not 5%\n - used isblank() for user input"]
["2008-12-30","5.2.2"," - included debt to equity ratio, capitalization ratio, FCF to debt ratio\n - replaced sales to accounts receivables graph with debt ratios"]
["2009-02-15","5.3.1"," - included Assessment tab which includes checklist and points rating and spider graph\n - added macro clear all button in Assessment tab\n - added extra graphs in DCF valuation"]
["3/8/2009\n5/30/2009","5.3.2"," - use enterprise value for calculations\n - change terminal value calculation to user defined\n - fixed \"growing at\" rate\n - changed growth rate of Ben Graham formula to use median earnings growth with user override\n - add user override cell to FCF for 2008\n - fixed FCF formula"]
["2009-08-03","5.4.2"," - added and fixed macros for quick deletion\n - added Enterprise/EBITDA in DCF valuation\n - change to 10yr AA bond rate. Yahoo does not update 20yr rates anymore\n - changed EPS regression in Graham formula to use Median instead of Average\n - included 52 week high and low comparison in Competitors tab\n - fixed Enterprise value per share formula Graham Intrinsic Value tab\n - fixed the latest shares outstanding number for the Price vs Value tab\n - changed to multiple timeframe regression for Graham Intrinsic Value - hid rows\n - changed \"Normal Earnings\" in Graham tab to take median of more past earnings\n - included tax rate % in statements tab\n - conditional statements to replace Val and Div errors with 0 or null in all tabs \n - changed references in DCF valuation margins and ratios rather than re-calculate"]
["8/31/2009\nto\n9/30/2009","6.0.0"," - new Asset Valuation & EPV valuation sheet\n - new Summary Tab and moved ticker input to Summary\n - fixed \"figures in millions\" text\n - add capex numbers in DCF tab\n - added header\n - put in iserror conditions to remove #VALUE and #NUM errors disrupting calculations\n - changed bond rate for Graham's formula to 20 yr A\n - included % change of from last year for sales, AR and inventory to statements tab\n - new disclaimer and instructions tab\n"]
["2009-12-04","6.1.0"," - included both owner earnings and FCF\n - updated graph in DCF valuation to show owner earnings and FCF\n - corrected Graham formula and adjusted to =7(1.5xG)\n - updated new Reuters URL\n - included override box for Graham EPS"]
["2009-12-06","6.2.0"," - changed layout and chart size of summary and DCF tab\n - hid price vs value graph\n - changed trendlines in graphs to use moving average\n - added navigation bar and buttons\n - fixed EPV maintenance capex so that -ve maintenance capex becomes total capex\n - FCF override added to each year\n - FCF yield included in valuation section in summary\n - added Yahoo headlines"]
["12/14/2009 - 07/01/2010","v20100701"," - New design, color scheme, graphs\n - each valuation has its own datasheet\n - added Stock DB sheet\n - change Graham EPS to use the projected next year number to use with the new Graham formula\n - added FCF inc/ working capital and growth to the DCF page\n - fixed EPV user adjusted EBIT\n - fixed clear buttons to use variable names\n - added clear all EPV button\n - added ticker form - clears all data and resizes spreadsheet to 85%\n - Updated graphs on summary page and DCF valuation\n - fixed EPV tab. MSN already accounts for stocks in cash and equiv so forced it to be 0 and summed cash and stocks\n - changed shares oustanding to include error handling\n - added NetNet tab\n - fixed EPV valuation to use EBIT (operating income) instead of EBT\n - include Piotroski, Altman Z and Beneish model\n - new competitor tab and charts\n - combined 10yr and 5yr growth and numbers in DCF valuation\n - made Graham bond rate into a list\n - statements now refers to ADVFN since morningstar has changed its website\n - help sheet"]
[null,"v20100819"," - Statements: changed data source to smartmoney\n - Statements: fixed equation for \"% change from prev year\"\n - Statements: include error checking for each cell because Smart money displays no data as NA and the formula divides by 1000 to make the value in millions which causes a VALUE error\n - Statements: changed the year at the top of the financial statements back to morningstar\n - NetNet: Added MSN, Statements, ADVFN drop down list in for NetNet\n - NetNet: Added Smartmoney Data source\n - CompData: Dividend Yield corrected\n - DCF: added micro chart to FCF/debt\n - DCF: changed DCF present value calculation to add Excess Cash instead of tangible shareholder equity\n - DCF: added yearly growth rates for DCF\n - DCF: added variable fields section in DCF\n - DCF: added discount rate sensitivity matrix\n - Dashboard: fixed Dashboard to keep main ticker data"]
[null,"v20100821"," - DCF data: fixed operating expense formula\n - DCF: removed discount rate sensitivity matrix and replaced with growth vs discount rate matrix\n - DCF: added a % of intangibles to DCF valuation\n - PriceValue: fixed PV formula for price to value graph\n - PriceValue: added sensitivity matrix and calculations\n - Dashboard: changed dashboard items to display the entered ticker only, even after sorting."]
[null,"v20110103"," - NEW: Statements% added\n - NEW: StockDB\n - DCF Data: changed CROIC formula for denominator to be Total Equity not Tangible Equity to account for acquisitions leading to negative tangible equity\n - DCFData: Receivables turnover changed to COGS/avg inventory\n - DCFValuation: Fixed conditional formatting\n - DCFValuation: Manual discount rate\n - DCFValuation: MOS sensitivity matrix\n - DCFValuation: Added 2001-2010 multiyear timeframe data\n - Statements: Fixed TTM EPS and shares outstanding\n - NetNet: minor formula logic changes in Net Net\n - EPV: Fixed NCAV formula in EPV section\n - EPV: Added 2010 FCF/Owner Earnings value to list of normalized income\n - Graham Valuation: Change growth rate to average of the 3 growth rates\n - Competitors: Add No sort value\n - Dashboard: used VLOOKUP to display stats"]
[null,"v20110410"," - NEW: Ratios section\n - Graham Valuation: Added sensitivity matrix. Growth x EPS\n - EPVData: Removed unnecessary items from EPVData MSN Money line items\n - StockDB: Added hyperlink to ticker when stock is added\n - StockDB: Added valuation average to use as buy target for conditional formatting\n - DCFData: Fixed firm value for WACC calculation. Included long term debt.\n - Statements: Fixed quarterly income tax\n - Statements: Allow user defined shares outstanding\n - ChartsData: Changed MagicFormula ROC to EBIT/(NetFixed Assets + WorkingCapital)\n - AltmanData: Change EBITDA to EBIT (operating income)"]
[null,"v20110905"," - Statements: fixed EBT formula\n - DCFData: changed shares outstanding error handling check\n - DCF Valuation: Updated CROIC formula to subtract excess cash from denominator\nInvested Capital = Total Equity + Total Liabilities – Current Liabilities  – Excess Cash\n - Ratios: Included ROIC, CROIC and Gross Profitability Margin\n - Ratios: Changed from PE to cash adjusted PE\n - Ratios: Added Days Payable Outstanding\n - Cleaned up the cell references for the formulas. No more cell pointing to cell point to cell.\n - Changed the MOS% display to show 0% if the intrinsic value is less than the stock price."]
[null,"vAA2"," - RatiosData: Changed from IFERROR to IF(ISERROR) to support excel 2003\n - Ratios: Included just regular P/E\n - DCFData: use ISNUMBER for error checking\n - DCFData: Changed shares outstanding to Google. improved shares oustanding error checking method and display method\n - Statements: fixed EPS data grabbing formula to check for \"Error\" instead of \"NA\"\n - GrahamValuation: changed intrinsic value from 1.5x growth rate to just 1x growth rate. 1.5 consistently provided exponential increasing intrinsic value.\n - ChartsData: fixed EBIT value. It was just EBT before. EBIT = EBT + Interest expense\n - Dashboard: Added dashData backend section to get company description.\n - Fixed the 10yr CAGR formula in DCFData. Was using 5yr CAGR for particular cells.\n - DCFData,EPV, EPVData: updated all references to old MSN URL.\n - DCFData, EPVData: there was a space in RCHgettablecell url."]
[null,"vAC1"," - StatementsData added\n - Updated financial statement to use ADVFN\n - Requires stock exchange selection"]

{"sheet":"Dashboard","index":1,"n_rows":39,"n_cols":20,"rows_kept":39,"cut":false,"hidden":false,"merged":[[5,1,5,5],[2,8,2,12]]}
[]
[null,{"$f":"Statements!$A$2","v":"Caterpillar, Inc. Common Stock"}]
[null,{"$f":"\"(\"&Ticker&\")\"","v":"(cat)"},null,null,null,null,null,null,{"$f":"Statements!A4","v":"2012-05-22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Figures in Millions except per share values",null,"Low Risk","High Growth","Under Valued","Well Managed","Good Financials","Strong Moat"]
[null,"Company Overview",null,null,null,null,null,null,null,null,null,null,null,null,2,2,3.5,4,4,3.5]
[null,{"$f":"DashData!A19","v":"Caterpillar Inc. (Caterpillar) is a manufacturer of construction and mining equipment, diesel and natural gas engines, industrial gas turbines and diesel-electric locomotives. The company is also a services provider through Caterpillar Financial Services Corporation (Cat Financial), Caterpillar Remanufacturing Services, Caterpillar Logistics Inc. (Cat Logistics) and Progress Rail Services Corporation (Progress Rail). Caterpillar is also a United States exporter. The Company operates in two segments: Machinery and Power Systems, and Financial Products. Machinery and Power Systems represents a total of Construction Industries, Resource Industries, Power Systems and All Other segments and related corporate items and eliminations. Financial Products includes the Company’s Financial Products Segment. This category includes Cat Financial, Caterpillar Insurance Holdings Inc. (Cat Insurance) and their respective subsidiaries. In October 2011, the Company acquired MWM Holding GmbH (MWM). On July 8, 2011, the Company acquired Bucyrus International, Inc. (Bucyrus). Effective March 1, 2012, the Company announced that Caterpillar Japan Ltd. (Caterpillar Japan) acquired Caterpillar Tohoku Ltd. (Cat Tohoku). In May 2012, Finning International Inc. completed the acquisition from Caterpillar of the former Bucyrus distribution and support business in portions of South America and in the United Kingdom.\n\r\n\rConstruction Industries\n\r\n\rThe Company’s Construction Industries segment is responsible for supporting customers using machinery in infrastructure and building construction applications. The machine sales in this segment are made in the heavy construction, general construction, mining and quarry and aggregates markets. The Construction Industries product portfolio includes backhoe loaders; small wheel loaders; small track-type tractors; skid steer loaders; multi-terrain loaders; mini excavators; compact wheel loaders; select work tools; small, medium and track excavators; wheel excavators; medium wheel loaders; medium track-type tractors; track-type loaders, motor graders and pipelayers. \n\r\n\rThe Company competes with Komatsu Ltd., Volvo Group AB, CNH Global N.V., Deere & Co., Hitachi Construction Machinery Co., J.C. Bamford Ltd., Doosan Infracore Co., Ltd., Hyundai, LiuGong Machinery Co., Ltd., Longking Group, Sany Heavy Industry Co., Ltd, XiaGong Machinery Co. Ltd., and XCMG Group. \n\r\n\rResource Industries\n\r\n\rThe Resource Industries segment is responsible for supporting customers using machinery in mine and quarry applications. It also serves forestry, paving and tunneling customers. The Resource Industries product portfolio includes the machines and related parts, electric rope shovels, draglines, hydraulic shovels, drills, highwall miners, underground mining equipment, track-type tractors, mining trucks, electric drive mining trucks, tunnel boring equipment, wheel loaders, off-highway trucks, articulated trucks, wheel tractor scrapers, wheel dozers, compactors, select work tools, forestry products, paving products, machinery components, and electronics and control systems. \n\r\n\rThe Company competes with Komatsu Ltd., Joy Global Inc., Hitachi Construction Machinery Co., Ltd., Volvo Group AB, Atlas Copco, Wirtgen and Deere & Co. \n\r\n\rPower Systems\n\r\n\rThe Company’s Power Systems segment is responsible for supporting customers using reciprocating engines, turbines and related parts across industries serving electric power, industrial, petroleum and marine applications, as well as rail-related businesses. The Power Systems portfolio includes reciprocating engine powered generator sets; integrated systems used in the electric power generation industry; reciprocating engines and integrated systems and solutions for the marine and petroleum industries; reciprocating engines supplied to the industrial industry, as well as Caterpillar machinery; turbines and turbine-related services, and diesel-electric locomotives and components and other rail-related products and services. \n\r\n\rThe Company competes with Cummins Inc., Tognum AG, GE Energy Infrastructure, Siemens Energy, Wartsila Corp., John Deere Power Systems, MAN Diesel & Turbo SE, Mitsubishi Heavy Industries Ltd., Volvo Group AB, Kawasaki Heavy Industries, Rolls Royce Group plc, Generac Power Systems, Inc., Kohler Co., GE Transportation, Vossloh AG, Siemens AG and Alstom Transport. \n\r\n\rFinancial Products Segment\n\r\n\rThe business of the Company’s Financial Products segment is conducted by Cat Financial, a wholly owned finance subsidiary of Caterpillar. Cat Financial’s business is to provide retail and wholesale financing alternatives for Caterpillar products to customers and dealers globally. Retail financing is consisted of the financing of Caterpillar equipment, machinery and engines. Cat Financial also provides financing for vehicles, power generation facilities and marine vessels, which incorporate Caterpillar products. In addition to retail financing, Cat Financial provides wholesale financing to Caterpillar dealers and purchases short-term receivables from Caterpillar and its subsidiaries. \n\r\n\rCat Financial’s retail leases and installment sale contracts include tax leases, which are classified as either operating or finance leases for financial accounting purposes, depending on the characteristics of the lease. For tax purposes, Cat Financial is considered the owner of the equipment ; finance (non-tax) leases, where the lessee for tax purposes is considered to be the owner of the equipment during the term of the lease, which either require or allow the customer to purchase the equipment for a fixed price at the end of the term; installment sale contracts, which are equipment loans, which enable customers to purchase equipment with a down payment or trade-in and structure payments over time, and Governmental lease-purchase plans in the United States.\n\r\n\rCat Financial’s wholesale notes receivable, finance leases and installment sale contracts include Inventory/rental programs, which provide assistance to dealers by financing their new Caterpillar inventory and rental fleets, and short-term receivables it purchases from Caterpillar at a discount. Cat Financial’s retail notes receivables include loans, which allows customers and dealers to use their Caterpillar equipment or other assets as collateral to obtain financing. Caterpillar Insurance Company, a wholly owned subsidiary of Caterpillar Insurance Holdings Inc., is an insurance company. Caterpillar Insurance Co. Ltd., a wholly owned subsidiary of Caterpillar Insurance Holdings Inc., is a captive insurance company. Caterpillar Product Services Corporation, a wholly owned subsidiary of Caterpillar, is a warranty company. It conducts a machine extended service contract program in Germany and France by providing machine extended warranty reimbursement protection to dealers in Germany and France. Caterpillar Insurance Services Corporation, a wholly owned subsidiary of Caterpillar Insurance Holdings Inc., is a Tennessee insurance brokerage company licensed in all 50 states and the District of Columbia. It provides brokerage services for all property and casualty and life and health lines of business.\n\r\n\rCaterpillar’s insurance group provides protection for claims for the programs, which include contractual liability insurance to Caterpillar and its affiliates, Caterpillar dealers and original equipment manufacturers (OEMs) for extended service contracts (parts and labor) offered by Caterpillar, third party dealers and OEMs; cargo insurance for the global cargo risks of Caterpillar products; contractors’ equipment physical damage insurance for equipment manufactured by Caterpillar or OEMs, which is leased, rented or sold by third party dealers to customers; general liability, employer’s liability, auto liability and property insurance for Caterpillar; retiree medical stop loss insurance for medical claims under the Voluntary Employees’ Beneficiary Association (VEBA), and brokerage services for property and casualty and life and health business. \n\r\n\rThe Company competes with Wells Fargo Equipment Finance Inc., General Electric Capital Corporation, Volvo Financial Services, Komatsu Financial L.P. and John Deere Capital Corporation.\n\r<div class=\"moreLink\">    <a href=\"/finance/stocks/overview?symbol=CAT\">&#187; Full Overview of CAT</a>"}]
[null,"Valuation"]
[null,"Current Price",{"$f":"DCFData!B2","v":91.49},null,"Margin of Safety"]
[null,"NCAV",{"$f":"NCAV","v":-44.030651340996165}]
[null,"Total Net Reprod. Cost",{"$f":"EPV!C31","v":93.847723363067516}]
[null,"Earnings Power Value (EPV)",{"$f":"EPV!F7","v":49.511510483295879}]
[null,"Discounted Cash Flow (DCF)",{"$f":"'DCF Valuation'!E7","v":268.69687090237426}]
[null,"Ben Graham Formula",{"$f":"'Graham Valuation'!E7","v":96.980342137020031}]
[]
[null,"Key Statistics",null,null,"Valuation Ratios"]
[null,"Mkt Cap ($M)",{"$f":"VLOOKUP(B16,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":59697.220000100002},null,"P/E(TTM) ",{"$f":"VLOOKUP(E16,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":11.610000099999999}]
[null,"52 Wk High",{"$f":"VLOOKUP(B17,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":116.9500001},null,"P/S(TTM) ",{"$f":"VLOOKUP(E17,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":0.9500000999999999}]
[null,"52 Wk Low",{"$f":"VLOOKUP(B18,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":67.5400001},null,"EV/EBITDA(TTM)",{"$f":"VLOOKUP(E18,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":9.1800000999999991}]
[null,"% off 52Wk Low",{"$f":"VLOOKUP(B19,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":0.36185973873260285},null,"P/Tang BV(MRQ) ",{"$f":"VLOOKUP(E19,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":16.670000100000003}]
[null,null,null,null,"FCF/EV (TTM)",{"$f":"Statements!N129/DCFData!B108","v":6.2456863935339557E-2}]
[null,"Cash Flows",null,null,"P/FCF(TTM) ",{"$f":"VLOOKUP(E21,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":54.260000099999999}]
[null,{"$f":"DCFData!A30","v":"Free Cash Flow"},null,null,"Earnings Yld (TTM)",{"$f":"earnings_yield","v":0.1317481202312519}]
[null,"5 yr FCF Growth",{"$f":"'DCF Valuation'!K43","v":4.7883220653265335E-2},null,"Piotroski (TTM)",{"$f":"piotroski_f","v":8}]
[null,"10 yr FCF Growth",{"$f":"'DCF Valuation'!K58","v":0.37012609964747667},null,"Altman (MRQ)",{"$f":"Altman","v":1.368282557598353}]
[null,null,null,null,"Beneish (TTM)",{"$f":"PioAltZ!M73","v":-2.3138495343550467},null,"Balance Sheet"]
[null,"Effectiveness",null,null,null,null,null,"Cash and Equiv",{"$f":"EPV!B36","v":2864}]
[null,"CROIC",null,null,"Margins & Profitability",null,null,"Short-Term Investments",{"$f":"EPV!B37","v":0}]
[null,"        Avg",{"$f":"multi_croic","v":0.10590904793419684},null,"Gross",null,null,"Accts Rec",{"$f":"EPV!B40","v":18301}]
[null,"FCF/S",null,null,"Gross Margin",null,null,"Inventory",{"$f":"EPV!B46","v":16511}]
[null,"        Avg",{"$f":"multi_fcf_sales","v":9.3876209260824642E-2},null,"Operating",null,null,"Total Current Assets",{"$f":"EPV!B50","v":41710}]
[null,"ROA",null,null,"Operating Margin",null,null,"Net PP&E",{"$f":"EPV!E54","v":14571}]
[null,"        Avg",{"$f":"multi_roa","v":5.2477058806172733E-2},null,"Net Profit",null,null,"Intangibles",{"$f":"EPV!B53","v":11368}]
[null,"ROE",null,null,"Net Margin",null,null,"Total Assets",{"$f":"EPV!B58","v":85409}]
[null,"        Avg",{"$f":"multi_roe","v":0.38251959947217262}]
[null,null,null,null,"Financial Strength (MRQ)",null,null,"Total Current Liabilities",{"$f":"EPV!K43","v":28849}]
[null,"Efficiency",null,null,"Quick Ratio(MRQ)",{"$f":"VLOOKUP(E36,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":0.8200000999999999},null,"Long-Term Debt",{"$f":"EPV!K44","v":25191}]
[null,"Rec Turnover(TTM)",{"$f":"VLOOKUP(B37,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":3.5500000999999997},null,"Current Ratio(MRQ)",{"$f":"VLOOKUP(E37,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":1.3900001},null,"Total Liabilities",{"$f":"EPV!K49","v":68939}]
[null,"Inv Turnover(TTM)",{"$f":"VLOOKUP(B38,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":3.4300001},null,"LTD/Eq(MRQ) ",{"$f":"VLOOKUP(E38,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":168.29000009999999}]
[null,"Asset Turnover(TTM)",{"$f":"VLOOKUP(B39,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":0.84000009999999992},null,"Tot D/Eq(MRQ) ",{"$f":"VLOOKUP(E39,compTable,MATCH(Ticker,compValues,0)+1,FALSE)","v":240.1800001}]

{"sheet":"DashData","index":2,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Colors","Positive","Negative","Line"]
["Varianace",6138689,2772732,8080899]
["Gross",9362861,5026558]
["Operating",7980664,3968509]
["Net Profit",6138689,2772732]
[]
[]
[]
[null,"Prices","MOS","Normalized","Output"]
[{"$f":"Dashboard!B8","v":"Current Price"},{"$f":"Dashboard!C8","v":91.49},null,100]
[{"$f":"Dashboard!B9","v":"NCAV"},{"$f":"Dashboard!C9","v":-44.030651340996165},{"$f":"IF(B11>0,1-($B$10/B11),($B$10/B11)-1)","v":-3.0778706926557606},{"$f":"C11*$D$10","v":-307.78706926557606},{"$f":"IF(D11<0,IF(ABS(D11)>50,-50,D11),IF(D11>50,50,D11))","v":-50}]
[{"$f":"Dashboard!B10","v":"Total Net Reprod. Cost"},{"$f":"Dashboard!C10","v":93.847723363067516},{"$f":"IF(B12>0,1-($B$10/B12),($B$10/B12)-1)","v":2.5122861573809607E-2},{"$f":"C12*$D$10","v":2.5122861573809607},{"$f":"IF(D12<0,IF(ABS(D12)>50,-50,D12),IF(D12>50,50,D12))","v":2.5122861573809607}]
[{"$f":"Dashboard!B11","v":"Earnings Power Value (EPV)"},{"$f":"Dashboard!C11","v":49.511510483295879},{"$f":"IF(B13>0,1-($B$10/B13),($B$10/B13)-1)","v":-0.84785313772373705},{"$f":"C13*$D$10","v":-84.785313772373712},{"$f":"IF(D13<0,IF(ABS(D13)>50,-50,D13),IF(D13>50,50,D13))","v":-50}]
[{"$f":"Dashboard!B12","v":"Discounted Cash Flow (DCF)"},{"$f":"Dashboard!C12","v":268.69687090237426},{"$f":"IF(B14>0,1-($B$10/B14),($B$10/B14)-1)","v":0.65950478063720697},{"$f":"C14*$D$10","v":65.950478063720695},{"$f":"IF(D14<0,IF(ABS(D14)>50,-50,D14),IF(D14>50,50,D14))","v":50}]
[{"$f":"Dashboard!B13","v":"Ben Graham Formula"},{"$f":"graham_price","v":96.980342137020031},{"$f":"IF(B15>0,1-($B$10/B15),($B$10/B15)-1)","v":5.661293841656001E-2},{"$f":"C15*$D$10","v":5.6612938416560006},{"$f":"IF(D15<0,IF(ABS(D15)>50,-50,D15),IF(D15>50,50,D15))","v":5.6612938416560006}]
[]
[]
["Company Description"]
[{"$f":"SUBSTITUTE(SUBSTITUTE([1]!smfGetTagContent(\"http://www.reuters.com/finance/stocks/companyProfile?symbol=\"&Ticker,\"div\",1,\"Full Description\"),\"<p>\",\"\"),\"</p>\",CHAR(10)&CHAR(13))","v":"Caterpillar Inc. (Caterpillar) is a manufacturer of construction and mining equipment, diesel and natural gas engines, industrial gas turbines and diesel-electric locomotives. The company is also a services provider through Caterpillar Financial Services Corporation (Cat Financial), Caterpillar Remanufacturing Services, Caterpillar Logistics Inc. (Cat Logistics) and Progress Rail Services Corporation (Progress Rail). Caterpillar is also a United States exporter. The Company operates in two segments: Machinery and Power Systems, and Financial Products. Machinery and Power Systems represents a total of Construction Industries, Resource Industries, Power Systems and All Other segments and related corporate items and eliminations. Financial Products includes the Company’s Financial Products Segment. This category includes Cat Financial, Caterpillar Insurance Holdings Inc. (Cat Insurance) and their respective subsidiaries. In October 2011, the Company acquired MWM Holding GmbH (MWM). On July 8, 2011, the Company acquired Bucyrus International, Inc. (Bucyrus). Effective March 1, 2012, the Company announced that Caterpillar Japan Ltd. (Caterpillar Japan) acquired Caterpillar Tohoku Ltd. (Cat Tohoku). In May 2012, Finning International Inc. completed the acquisition from Caterpillar of the former Bucyrus distribution and support business in portions of South America and in the United Kingdom.\n\r\n\rConstruction Industries\n\r\n\rThe Company’s Construction Industries segment is responsible for supporting customers using machinery in infrastructure and building construction applications. The machine sales in this segment are made in the heavy construction, general construction, mining and quarry and aggregates markets. The Construction Industries product portfolio includes backhoe loaders; small wheel loaders; small track-type tractors; skid steer loaders; multi-terrain loaders; mini excavators; compact wheel loaders; select work tools; small, medium and track excavators; wheel excavators; medium wheel loaders; medium track-type tractors; track-type loaders, motor graders and pipelayers. \n\r\n\rThe Company competes with Komatsu Ltd., Volvo Group AB, CNH Global N.V., Deere & Co., Hitachi Construction Machinery Co., J.C. Bamford Ltd., Doosan Infracore Co., Ltd., Hyundai, LiuGong Machinery Co., Ltd., Longking Group, Sany Heavy Industry Co., Ltd, XiaGong Machinery Co. Ltd., and XCMG Group. \n\r\n\rResource Industries\n\r\n\rThe Resource Industries segment is responsible for supporting customers using machinery in mine and quarry applications. It also serves forestry, paving and tunneling customers. The Resource Industries product portfolio includes the machines and related parts, electric rope shovels, draglines, hydraulic shovels, drills, highwall miners, underground mining equipment, track-type tractors, mining trucks, electric drive mining trucks, tunnel boring equipment, wheel loaders, off-highway trucks, articulated trucks, wheel tractor scrapers, wheel dozers, compactors, select work tools, forestry products, paving products, machinery components, and electronics and control systems. \n\r\n\rThe Company competes with Komatsu Ltd., Joy Global Inc., Hitachi Construction Machinery Co., Ltd., Volvo Group AB, Atlas Copco, Wirtgen and Deere & Co. \n\r\n\rPower Systems\n\r\n\rThe Company’s Power Systems segment is responsible for supporting customers using reciprocating engines, turbines and related parts across industries serving electric power, industrial, petroleum and marine applications, as well as rail-related businesses. The Power Systems portfolio includes reciprocating engine powered generator sets; integrated systems used in the electric power generation industry; reciprocating engines and integrated systems and solutions for the marine and petroleum industries; reciprocating engines supplied to the industrial industry, as well as Caterpillar machinery; turbines and turbine-related services, and diesel-electric locomotives and components and other rail-related products and services. \n\r\n\rThe Company competes with Cummins Inc., Tognum AG, GE Energy Infrastructure, Siemens Energy, Wartsila Corp., John Deere Power Systems, MAN Diesel & Turbo SE, Mitsubishi Heavy Industries Ltd., Volvo Group AB, Kawasaki Heavy Industries, Rolls Royce Group plc, Generac Power Systems, Inc., Kohler Co., GE Transportation, Vossloh AG, Siemens AG and Alstom Transport. \n\r\n\rFinancial Products Segment\n\r\n\rThe business of the Company’s Financial Products segment is conducted by Cat Financial, a wholly owned finance subsidiary of Caterpillar. Cat Financial’s business is to provide retail and wholesale financing alternatives for Caterpillar products to customers and dealers globally. Retail financing is consisted of the financing of Caterpillar equipment, machinery and engines. Cat Financial also provides financing for vehicles, power generation facilities and marine vessels, which incorporate Caterpillar products. In addition to retail financing, Cat Financial provides wholesale financing to Caterpillar dealers and purchases short-term receivables from Caterpillar and its subsidiaries. \n\r\n\rCat Financial’s retail leases and installment sale contracts include tax leases, which are classified as either operating or finance leases for financial accounting purposes, depending on the characteristics of the lease. For tax purposes, Cat Financial is considered the owner of the equipment ; finance (non-tax) leases, where the lessee for tax purposes is considered to be the owner of the equipment during the term of the lease, which either require or allow the customer to purchase the equipment for a fixed price at the end of the term; installment sale contracts, which are equipment loans, which enable customers to purchase equipment with a down payment or trade-in and structure payments over time, and Governmental lease-purchase plans in the United States.\n\r\n\rCat Financial’s wholesale notes receivable, finance leases and installment sale contracts include Inventory/rental programs, which provide assistance to dealers by financing their new Caterpillar inventory and rental fleets, and short-term receivables it purchases from Caterpillar at a discount. Cat Financial’s retail notes receivables include loans, which allows customers and dealers to use their Caterpillar equipment or other assets as collateral to obtain financing. Caterpillar Insurance Company, a wholly owned subsidiary of Caterpillar Insurance Holdings Inc., is an insurance company. Caterpillar Insurance Co. Ltd., a wholly owned subsidiary of Caterpillar Insurance Holdings Inc., is a captive insurance company. Caterpillar Product Services Corporation, a wholly owned subsidiary of Caterpillar, is a warranty company. It conducts a machine extended service contract program in Germany and France by providing machine extended warranty reimbursement protection to dealers in Germany and France. Caterpillar Insurance Services Corporation, a wholly owned subsidiary of Caterpillar Insurance Holdings Inc., is a Tennessee insurance brokerage company licensed in all 50 states and the District of Columbia. It provides brokerage services for all property and casualty and life and health lines of business.\n\r\n\rCaterpillar’s insurance group provides protection for claims for the programs, which include contractual liability insurance to Caterpillar and its affiliates, Caterpillar dealers and original equipment manufacturers (OEMs) for extended service contracts (parts and labor) offered by Caterpillar, third party dealers and OEMs; cargo insurance for the global cargo risks of Caterpillar products; contractors’ equipment physical damage insurance for equipment manufactured by Caterpillar or OEMs, which is leased, rented or sold by third party dealers to customers; general liability, employer’s liability, auto liability and property insurance for Caterpillar; retiree medical stop loss insurance for medical claims under the Voluntary Employees’ Beneficiary Association (VEBA), and brokerage services for property and casualty and life and health business. \n\r\n\rThe Company competes with Wells Fargo Equipment Finance Inc., General Electric Capital Corporation, Volvo Financial Services, Komatsu Financial L.P. and John Deere Capital Corporation.\n\r<div class=\"moreLink\">    <a href=\"/finance/stocks/overview?symbol=CAT\">&#187; Full Overview of CAT</a>"}]

{"sheet":"Statements","index":3,"n_rows":130,"n_cols":19,"rows_kept":130,"cut":false,"hidden":false,"merged":[[0,13,0,18]]}
[]
[{"$f":"[1]!RCHGetElementNumber(Ticker,13863)","v":"Caterpillar, Inc. Common Stock"}]
[{"$f":"\"(\"&Ticker&\")\"","v":"(cat)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Figures in Millions except per share values"]
[{"$f":"TODAY()","v":"2012-05-22"}]
["cat",null,8006,null,{"$f":"StatementsData!E5","v":"2002"},{"$f":"StatementsData!F5","v":"2003"},{"$f":"StatementsData!G5","v":"2004"},{"$f":"StatementsData!H5","v":"2005"},{"$f":"StatementsData!I5","v":"2006"},{"$f":"StatementsData!J5","v":"2007"},{"$f":"StatementsData!K5","v":"2008"},{"$f":"StatementsData!L5","v":"2009"},{"$f":"StatementsData!M5","v":"2010"},{"$f":"StatementsData!N5","v":"2011"},{"$f":"StatementsData!P5","v":"2011 Q2"},{"$f":"StatementsData!Q5","v":"2011 Q3"},{"$f":"StatementsData!R5","v":"2011 Q4"},{"$f":"StatementsData!S5","v":"2012 Q1"},"TTM"]
["Income Statement",null,"QTR","Annual",9,8,7,6,5,4,3,2,1,0,3,2,1,0,"TTM"]
[null,"Revenue",8206,5296,{"$f":"IF(ISERROR(StatementsData!E9),0,StatementsData!E9)","v":20152},{"$f":"IF(ISERROR(StatementsData!F9),0,StatementsData!F9)","v":22763},{"$f":"IF(ISERROR(StatementsData!G9),0,StatementsData!G9)","v":30251},{"$f":"IF(ISERROR(StatementsData!H9),0,StatementsData!H9)","v":36339},{"$f":"IF(ISERROR(StatementsData!I9),0,StatementsData!I9)","v":41517},{"$f":"IF(ISERROR(StatementsData!J9),0,StatementsData!J9)","v":44958},{"$f":"IF(ISERROR(StatementsData!K9),0,StatementsData!K9)","v":51324},{"$f":"IF(ISERROR(StatementsData!L9),0,StatementsData!L9)","v":32396},{"$f":"IF(ISERROR(StatementsData!M9),0,StatementsData!M9)","v":42588},{"$f":"IF(ISERROR(StatementsData!N9),0,StatementsData!N9)","v":60138},{"$f":"IF(ISERROR(StatementsData!P9),0,StatementsData!P9)","v":14230},{"$f":"IF(ISERROR(StatementsData!Q9),0,StatementsData!Q9)","v":15716},{"$f":"IF(ISERROR(StatementsData!R9),0,StatementsData!R9)","v":17243},{"$f":"IF(ISERROR(StatementsData!S9),0,StatementsData!S9)","v":15981},{"$f":"StatementsData!T9","v":63170}]
[null,"% change from prev year",null,null,null,{"$f":"IF(OR(E7=\"\",E7=0),0,(F7-E7)/E7)","v":0.12956530369194125},0.3289548829240434,0.20124954546957124,0.14249153801700651,8.2881711106293804E-2,0.14159882557053249,-0.36879432624113473,0.3146067415730337,0.41208791208791207,{"$f":"IF(OR(N7=\"\",N7=0),0,(O7-N7)/N7)","v":-0.76337756493398512},0.10442726633872101,9.7162127767879872E-2,-7.3189120222699064E-2,{"$f":"IF(OR(N7=\"\",N7=0),0,(S7-N7)/N7)","v":5.0417373374571819E-2}]
[null,"Cost of Revenues",8266,5326,{"$f":"IF(ISERROR(StatementsData!E12),0,StatementsData!E12)","v":15125},{"$f":"IF(ISERROR(StatementsData!F12),0,StatementsData!F12)","v":17466},{"$f":"IF(ISERROR(StatementsData!G12),0,StatementsData!G12)","v":22420},{"$f":"IF(ISERROR(StatementsData!H12),0,StatementsData!H12)","v":27513},{"$f":"IF(ISERROR(StatementsData!I12),0,StatementsData!I12)","v":29549},{"$f":"IF(ISERROR(StatementsData!J12),0,StatementsData!J12)","v":32626},{"$f":"IF(ISERROR(StatementsData!K12),0,StatementsData!K12)","v":38415},{"$f":"IF(ISERROR(StatementsData!L12),0,StatementsData!L12)","v":23886},{"$f":"IF(ISERROR(StatementsData!M12),0,StatementsData!M12)","v":30367},{"$f":"IF(ISERROR(StatementsData!N12),0,StatementsData!N12)","v":43578},{"$f":"IF(ISERROR(StatementsData!P12),0,StatementsData!P12)","v":10303},{"$f":"IF(ISERROR(StatementsData!Q12),0,StatementsData!Q12)","v":11455},{"$f":"IF(ISERROR(StatementsData!R12),0,StatementsData!R12)","v":12763},{"$f":"IF(ISERROR(StatementsData!S12),0,StatementsData!S12)","v":11237},{"$f":"StatementsData!T12","v":45758}]
[null,"COGS (%)",null,null,{"$f":"IF(OR(E7=\"\",E7=0),0,E9/E7)","v":0.75054585152838427},0.76729780784606594,0.74113252454464318,0.75712044910426812,0.71173254329551749,0.72569954179456386,0.74848024316109418,0.73731324854920366,0.71304123227200156,0.72463334331038609,0.72403373155305695,0.72887503181471114,0.74018442266426954,0.70314748764157442,0.72436283045749561]
[null,"Gross Profit",null,null,{"$f":"IF(OR(NOT(ISNUMBER(E7)),NOT(ISNUMBER(E9))),0,E7-E9)","v":5027},5297,7831,8826,11968,12332,12909,8510,12221,16560,3927,4261,4480,4744,{"$f":"S7-S9","v":17412}]
[null,"Gross Profit (%)",null,null,{"$f":"IF(OR(E7=\"\",E7=0),0,E11/E7)","v":0.24945414847161573},0.23270219215393401,0.25886747545535682,0.24287955089573185,0.28826745670448251,0.27430045820543619,0.25151975683890576,0.2626867514507964,0.2869587677279985,0.27536665668961391,0.27596626844694305,0.27112496818528886,0.25981557733573046,0.29685251235842564,0.27563716954250433]
[null,"Operating Expenses"]
[null,"Selling, General & Admin. Expenses",8346,5366,{"$f":"IF(ISERROR(StatementsData!E17),0,StatementsData!E17)","v":2531},{"$f":"IF(ISERROR(StatementsData!F17),0,StatementsData!F17)","v":2470},{"$f":"IF(ISERROR(StatementsData!G17),0,StatementsData!G17)","v":3650},{"$f":"IF(ISERROR(StatementsData!H17),0,StatementsData!H17)","v":3190},{"$f":"IF(ISERROR(StatementsData!I17),0,StatementsData!I17)","v":4677},{"$f":"IF(ISERROR(StatementsData!J17),0,StatementsData!J17)","v":4875},{"$f":"IF(ISERROR(StatementsData!K17),0,StatementsData!K17)","v":4399},{"$f":"IF(ISERROR(StatementsData!L17),0,StatementsData!L17)","v":3645},{"$f":"IF(ISERROR(StatementsData!M17),0,StatementsData!M17)","v":4248},{"$f":"IF(ISERROR(StatementsData!N17),0,StatementsData!N17)","v":5203},{"$f":"IF(ISERROR(StatementsData!P17),0,StatementsData!P17)","v":1257},{"$f":"IF(ISERROR(StatementsData!Q17),0,StatementsData!Q17)","v":1360},{"$f":"IF(ISERROR(StatementsData!R17),0,StatementsData!R17)","v":1487},{"$f":"IF(ISERROR(StatementsData!S17),0,StatementsData!S17)","v":1340},{"$f":"SUM(O14:R14)","v":5444}]
[null,"SG&A (%)",null,null,{"$f":"IF(OR(E7=\"\",E7=0),0,E14/E7)","v":0.12559547439460103},{"$f":"IF(OR(F7=\"\",F7=0),0,F14/F7)","v":0.10850942318675043},0.1206571683580708,8.7784473981122213E-2,0.11265264831273936,0.10843453890297611,8.5710388901878265E-2,0.11251389060377824,9.9746407438715129E-2,8.6517676011839434E-2,8.833450456781447E-2,8.6536014252990581E-2,8.6237893637998025E-2,8.3849571365997119E-2,8.6180148804812409E-2]
[null,"Research & Development",8326,5356,{"$f":"IF(ISERROR(StatementsData!E16),0,StatementsData!E16)","v":656},{"$f":"IF(ISERROR(StatementsData!F16),0,StatementsData!F16)","v":669},{"$f":"IF(ISERROR(StatementsData!G16),0,StatementsData!G16)","v":928},{"$f":"IF(ISERROR(StatementsData!H16),0,StatementsData!H16)","v":1084},{"$f":"IF(ISERROR(StatementsData!I16),0,StatementsData!I16)","v":1347},{"$f":"IF(ISERROR(StatementsData!J16),0,StatementsData!J16)","v":1404},{"$f":"IF(ISERROR(StatementsData!K16),0,StatementsData!K16)","v":1728},{"$f":"IF(ISERROR(StatementsData!L16),0,StatementsData!L16)","v":1421},{"$f":"IF(ISERROR(StatementsData!M16),0,StatementsData!M16)","v":1905},{"$f":"IF(ISERROR(StatementsData!N16),0,StatementsData!N16)","v":2297},{"$f":"IF(ISERROR(StatementsData!P16),0,StatementsData!P16)","v":584},{"$f":"IF(ISERROR(StatementsData!Q16),0,StatementsData!Q16)","v":584},{"$f":"IF(ISERROR(StatementsData!R16),0,StatementsData!R16)","v":604},{"$f":"IF(ISERROR(StatementsData!S16),0,StatementsData!S16)","v":587},{"$f":"SUM(O16:R16)","v":2359}]
[null,"R&D (%)",null,null,{"$f":"IF(OR(E7=\"\",E7=0),0,E16/E7)","v":3.2552600238189761E-2},{"$f":"IF(OR(F7=\"\",F7=0),0,F16/F7)","v":2.9389799235601633E-2},3.0676671845558823E-2,2.9830209967252812E-2,3.2444540790519547E-2,3.1229147204057121E-2,3.3668459200374097E-2,4.3863439930855661E-2,4.4730910115525498E-2,3.8195483720775553E-2,4.1040056219255092E-2,3.7159582590990073E-2,3.502870730151366E-2,3.6731118202865905E-2,3.7343675795472535E-2]
[null,"EBITDA",8606,5496,{"$f":"IF(ISERROR(StatementsData!E20),0,StatementsData!E20)","v":3060},{"$f":"IF(ISERROR(StatementsData!F20),0,StatementsData!F20)","v":3505},{"$f":"IF(ISERROR(StatementsData!G20),0,StatementsData!G20)","v":4650},{"$f":"IF(ISERROR(StatementsData!H20),0,StatementsData!H20)","v":6029},{"$f":"IF(ISERROR(StatementsData!I20),0,StatementsData!I20)","v":7546},{"$f":"IF(ISERROR(StatementsData!J20),0,StatementsData!J20)","v":7850},{"$f":"IF(ISERROR(StatementsData!K20),0,StatementsData!K20)","v":8762},{"$f":"IF(ISERROR(StatementsData!L20),0,StatementsData!L20)","v":5780},{"$f":"IF(ISERROR(StatementsData!M20),0,StatementsData!M20)","v":8364},{"$f":"IF(ISERROR(StatementsData!N20),0,StatementsData!N20)","v":11587},{"$f":"IF(ISERROR(StatementsData!P20),0,StatementsData!P20)","v":2685},{"$f":"IF(ISERROR(StatementsData!Q20),0,StatementsData!Q20)","v":2975},{"$f":"IF(ISERROR(StatementsData!R20),0,StatementsData!R20)","v":3084},{"$f":"IF(ISERROR(StatementsData!S20),0,StatementsData!S20)","v":3478},{"$f":"SUM(O18:R18)","v":12222}]
[null,"EBITDA (%)",8586,5486,{"$f":"IF(OR(E7=\"\",E7=0),0,E18/E7)","v":0.15184597062326319},{"$f":"IF(OR(F7=\"\",F7=0),0,F18/F7)","v":0.15397794666783815},0.15371392681233678,0.16590990395993285,0.18175687067948068,0.17460741136171537,0.1707193515704154,0.17841708852944807,0.19639335023950408,0.19267351757624132,0.18868587491215741,0.18929753117841691,0.17885518761236444,0.21763343970965521,0.19347791673262624]
[null,"Other Special Charges",8626,5506,{"$f":"IF(ISERROR(StatementsData!E29),0,StatementsData!E29)","v":0},{"$f":"IF(ISERROR(StatementsData!F29),0,StatementsData!F29)","v":-55},{"$f":"IF(ISERROR(StatementsData!G29),0,StatementsData!G29)","v":0},{"$f":"IF(ISERROR(StatementsData!H29),0,StatementsData!H29)","v":0},{"$f":"IF(ISERROR(StatementsData!I29),0,StatementsData!I29)","v":0},{"$f":"IF(ISERROR(StatementsData!J29),0,StatementsData!J29)","v":0},{"$f":"IF(ISERROR(StatementsData!K29),0,StatementsData!K29)","v":0},{"$f":"IF(ISERROR(StatementsData!L29),0,StatementsData!L29)","v":0},{"$f":"IF(ISERROR(StatementsData!M29),0,StatementsData!M29)","v":0},{"$f":"IF(ISERROR(StatementsData!N29),0,StatementsData!N29)","v":0},{"$f":"IF(ISERROR(StatementsData!P29),0,StatementsData!P29)","v":0},{"$f":"IF(ISERROR(StatementsData!Q29),0,StatementsData!Q29)","v":0},{"$f":"IF(ISERROR(StatementsData!R29),0,StatementsData!R29)","v":0},{"$f":"IF(ISERROR(StatementsData!S29),0,StatementsData!S29)","v":0},{"$f":"IF(ISNUMBER(T20),T20,SUM(O20:R20))","v":0}]
[null,"Depreciation & Amortization",null,null,{"$f":"IF(ISERROR(StatementsData!E21),0,StatementsData!E21)","v":1220},{"$f":"IF(ISERROR(StatementsData!F21),0,StatementsData!F21)","v":1347},{"$f":"IF(ISERROR(StatementsData!G21),0,StatementsData!G21)","v":1397},{"$f":"IF(ISERROR(StatementsData!H21),0,StatementsData!H21)","v":1477},{"$f":"IF(ISERROR(StatementsData!I21),0,StatementsData!I21)","v":1602},{"$f":"IF(ISERROR(StatementsData!J21),0,StatementsData!J21)","v":1797},{"$f":"IF(ISERROR(StatementsData!K21),0,StatementsData!K21)","v":1980},{"$f":"IF(ISERROR(StatementsData!L21),0,StatementsData!L21)","v":2336},{"$f":"IF(ISERROR(StatementsData!M21),0,StatementsData!M21)","v":2296},{"$f":"IF(ISERROR(StatementsData!N21),0,StatementsData!N21)","v":2527},{"$f":"IF(ISERROR(StatementsData!P21),0,StatementsData!P21)","v":599},{"$f":"IF(ISERROR(StatementsData!Q21),0,StatementsData!Q21)","v":658},{"$f":"IF(ISERROR(StatementsData!R21),0,StatementsData!R21)","v":695},{"$f":"IF(ISERROR(StatementsData!S21),0,StatementsData!S21)","v":661},{"$f":"SUM(O21:R21)","v":2613}]
[null,"D&A (%)",null,null,{"$f":"IF(OR(E7=\"\",E7=0),0,E21/E7)","v":6.0539896784438267E-2},{"$f":"IF(OR(F7=\"\",F7=0),0,F21/F7)","v":5.9174976936256209E-2},4.6180291560609564E-2,4.0645037012576019E-2,3.8586603078257099E-2,3.9970639263312423E-2,3.8578442833761981E-2,7.2107667613285589E-2,5.391190006574622E-2,4.2020020619242412E-2,4.2094167252283904E-2,4.1868159837108676E-2,4.0306211216145679E-2,4.136161692009261E-2,4.136457179040684E-2]
[null,"Operating Income",8386,5386,{"$f":"IF(ISERROR(StatementsData!E25),0,StatementsData!E25)","v":1840},{"$f":"IF(ISERROR(StatementsData!F25),0,StatementsData!F25)","v":2158},{"$f":"IF(ISERROR(StatementsData!G25),0,StatementsData!G25)","v":3253},{"$f":"IF(ISERROR(StatementsData!H25),0,StatementsData!H25)","v":4552},{"$f":"IF(ISERROR(StatementsData!I25),0,StatementsData!I25)","v":5944},{"$f":"IF(ISERROR(StatementsData!J25),0,StatementsData!J25)","v":6053},{"$f":"IF(ISERROR(StatementsData!K25),0,StatementsData!K25)","v":6782},{"$f":"IF(ISERROR(StatementsData!L25),0,StatementsData!L25)","v":3444},{"$f":"IF(ISERROR(StatementsData!M25),0,StatementsData!M25)","v":6068},{"$f":"IF(ISERROR(StatementsData!N25),0,StatementsData!N25)","v":9060},{"$f":"IF(ISERROR(StatementsData!P25),0,StatementsData!P25)","v":2086},{"$f":"IF(ISERROR(StatementsData!Q25),0,StatementsData!Q25)","v":2317},{"$f":"IF(ISERROR(StatementsData!R25),0,StatementsData!R25)","v":2389},{"$f":"IF(ISERROR(StatementsData!S25),0,StatementsData!S25)","v":2817},{"$f":"SUM(O23:R23)","v":9609}]
[null,"Operating Income (%)",null,null,{"$f":"IF(OR(E7=\"\",E7=0),0,E23/E7)","v":9.1306073838824928E-2},{"$f":"IF(OR(F7=\"\",F7=0),0,F23/F7)","v":9.4802969731581949E-2},0.10753363525172721,0.12526486694735683,0.14317026760122359,0.13463677209840294,0.13214090873665341,0.10630942091616249,0.14248145017375788,0.15065349695699889,0.1465917076598735,0.14742937134130821,0.13854897639621874,0.1762718227895626,0.1521133449422194]
[null,"Other Income and Expense"]
[null,"Interest Expense",8526,5456,{"$f":"IF(ISERROR(StatementsData!E32),0,StatementsData!E32)","v":800},{"$f":"IF(ISERROR(StatementsData!F32),0,StatementsData!F32)","v":716},{"$f":"IF(ISERROR(StatementsData!G32),0,StatementsData!G32)","v":750},{"$f":"IF(ISERROR(StatementsData!H32),0,StatementsData!H32)","v":1028},{"$f":"IF(ISERROR(StatementsData!I32),0,StatementsData!I32)","v":1297},{"$f":"IF(ISERROR(StatementsData!J32),0,StatementsData!J32)","v":1420},{"$f":"IF(ISERROR(StatementsData!K32),0,StatementsData!K32)","v":1427},{"$f":"IF(ISERROR(StatementsData!L32),0,StatementsData!L32)","v":1434},{"$f":"IF(ISERROR(StatementsData!M32),0,StatementsData!M32)","v":1257},{"$f":"IF(ISERROR(StatementsData!N32),0,StatementsData!N32)","v":1222},{"$f":"IF(ISERROR(StatementsData!P32),0,StatementsData!P32)","v":299},{"$f":"IF(ISERROR(StatementsData!Q32),0,StatementsData!Q32)","v":323},{"$f":"IF(ISERROR(StatementsData!R32),0,StatementsData!R32)","v":310},{"$f":"IF(ISERROR(StatementsData!S32),0,StatementsData!S32)","v":317},{"$f":"SUM(O26:R26)","v":1249}]
[null,"Interest Income",null,null,{"$f":"IF(ISERROR(StatementsData!E27),0,StatementsData!E27)","v":0},{"$f":"IF(ISERROR(StatementsData!F27),0,StatementsData!F27)","v":0},{"$f":"IF(ISERROR(StatementsData!G27),0,StatementsData!G27)","v":0},{"$f":"IF(ISERROR(StatementsData!H27),0,StatementsData!H27)","v":0},{"$f":"IF(ISERROR(StatementsData!I27),0,StatementsData!I27)","v":0},{"$f":"IF(ISERROR(StatementsData!J27),0,StatementsData!J27)","v":99},{"$f":"IF(ISERROR(StatementsData!K27),0,StatementsData!K27)","v":101},{"$f":"IF(ISERROR(StatementsData!L27),0,StatementsData!L27)","v":98},{"$f":"IF(ISERROR(StatementsData!M27),0,StatementsData!M27)","v":86},{"$f":"IF(ISERROR(StatementsData!N27),0,StatementsData!N27)","v":0},{"$f":"IF(ISERROR(StatementsData!P27),0,StatementsData!P27)","v":0},{"$f":"IF(ISERROR(StatementsData!Q27),0,StatementsData!Q27)","v":0},{"$f":"IF(ISERROR(StatementsData!R27),0,StatementsData!R27)","v":0},{"$f":"IF(ISERROR(StatementsData!S27),0,StatementsData!S27)","v":0},{"$f":"SUM(O27:R27)","v":0}]
[null,"Other Income",null,null,{"$f":"IF(ISERROR(StatementsData!E28),0,StatementsData!E28)","v":74},{"$f":"IF(ISERROR(StatementsData!F28),0,StatementsData!F28)","v":90},{"$f":"IF(ISERROR(StatementsData!G28),0,StatementsData!G28)","v":204},{"$f":"IF(ISERROR(StatementsData!H28),0,StatementsData!H28)","v":377},{"$f":"IF(ISERROR(StatementsData!I28),0,StatementsData!I28)","v":214},{"$f":"IF(ISERROR(StatementsData!J28),0,StatementsData!J28)","v":221},{"$f":"IF(ISERROR(StatementsData!K28),0,StatementsData!K28)","v":-946},{"$f":"IF(ISERROR(StatementsData!L28),0,StatementsData!L28)","v":-1551},{"$f":"IF(ISERROR(StatementsData!M28),0,StatementsData!M28)","v":-1171},{"$f":"IF(ISERROR(StatementsData!N28),0,StatementsData!N28)","v":-1137},{"$f":"IF(ISERROR(StatementsData!P28),0,StatementsData!P28)","v":-447},{"$f":"IF(ISERROR(StatementsData!Q28),0,StatementsData!Q28)","v":-366},{"$f":"IF(ISERROR(StatementsData!R28),0,StatementsData!R28)","v":-101},{"$f":"IF(ISERROR(StatementsData!S28),0,StatementsData!S28)","v":-1578},{"$f":"SUM(O28:R28)","v":-2492}]
[null,"Total Other Income",8566,5476,{"$f":"IF(ISERROR(SUM(E27:E28)),0,SUM(E27:E28))","v":74},{"$f":"IF(ISERROR(SUM(F27:F28)),0,SUM(F27:F28))","v":90},204,377,214,320,-845,-1453,-1085,-1137,-447,-366,-101,-1578,{"$f":"SUM(O29:R29)","v":-2492}]
[null,"Income Before Taxes",8706,5546,{"$f":"E23-E26+E29","v":1114},{"$f":"F23-F26+F29","v":1532},2707,3901,4861,4953,4510,557,3726,6701,{"$f":"O23-O26+O29","v":1340},{"$f":"P23-P26+P29","v":1628},1978,922,5868]
[null,"Income Taxes/(Credit)",8726,5556,{"$f":"IF(ISERROR(StatementsData!E33),0,StatementsData!E33)","v":312},{"$f":"IF(ISERROR(StatementsData!F33),0,StatementsData!F33)","v":398},{"$f":"IF(ISERROR(StatementsData!G33),0,StatementsData!G33)","v":731},{"$f":"IF(ISERROR(StatementsData!H33),0,StatementsData!H33)","v":1120},{"$f":"IF(ISERROR(StatementsData!I33),0,StatementsData!I33)","v":1405},{"$f":"IF(ISERROR(StatementsData!J33),0,StatementsData!J33)","v":1485},{"$f":"IF(ISERROR(StatementsData!K33),0,StatementsData!K33)","v":953},{"$f":"IF(ISERROR(StatementsData!L33),0,StatementsData!L33)","v":-270},{"$f":"IF(ISERROR(StatementsData!M33),0,StatementsData!M33)","v":968},{"$f":"IF(ISERROR(StatementsData!N33),0,StatementsData!N33)","v":1720},{"$f":"IF(ISERROR(StatementsData!P33),0,StatementsData!P33)","v":318},{"$f":"IF(ISERROR(StatementsData!Q33),0,StatementsData!Q33)","v":474},{"$f":"IF(ISERROR(StatementsData!R33),0,StatementsData!R33)","v":416},{"$f":"IF(ISERROR(StatementsData!S33),0,StatementsData!S33)","v":-689},{"$f":"SUM(O31:R31)","v":519}]
[null,"Tax Rate %",null,null,{"$f":"IF(E30=0,\"\",E31/E30)","v":0.28007181328545783},{"$f":"IF(F30=0,\"\",F31/F30)","v":0.25979112271540472},{"$f":"IF(G30=0,\"\",G31/G30)","v":0.27004063538973033},0.28710587028966933,0.28903517794692452,0.29981829194427617,0.21130820399113082,-0.48473967684021546,0.25979602791196993,0.25667810774511268,{"$f":"IF(O30=0,\"\",O31/O30)","v":0.2373134328358209},{"$f":"IF(P30=0,\"\",P31/P30)","v":0.29115479115479115},{"$f":"IF(Q30=0,\"\",Q31/Q30)","v":0.21031344792719919},{"$f":"IF(R30=0,\"\",R31/R30)","v":-0.74728850325379614},{"$f":"IF(S30=0,\"\",S31/S30)","v":8.8445807770961143E-2}]
[null,"Earnings After Taxes",null,null,{"$f":"IF(E31>=0,E30-E31,E30+E31)","v":802},{"$f":"IF(F31>=0,F30-F31,F30+F31)","v":1134},1976,2781,3456,3468,3557,287,2758,4981,1022,1154,1562,233,{"$f":"S30-S31","v":5349}]
[null,"Minority Interest",null,null,{"$f":"IF(ISERROR(StatementsData!E34),0,StatementsData!E34)","v":0},{"$f":"IF(ISERROR(StatementsData!F34),0,StatementsData!F34)","v":0},{"$f":"IF(ISERROR(StatementsData!G34),0,StatementsData!G34)","v":0},{"$f":"IF(ISERROR(StatementsData!H34),0,StatementsData!H34)","v":0},{"$f":"IF(ISERROR(StatementsData!I34),0,StatementsData!I34)","v":0},{"$f":"IF(ISERROR(StatementsData!J34),0,StatementsData!J34)","v":0},{"$f":"IF(ISERROR(StatementsData!K34),0,StatementsData!K34)","v":0},{"$f":"IF(ISERROR(StatementsData!L34),0,StatementsData!L34)","v":-68},{"$f":"IF(ISERROR(StatementsData!M34),0,StatementsData!M34)","v":58},{"$f":"IF(ISERROR(StatementsData!N34),0,StatementsData!N34)","v":53},{"$f":"IF(ISERROR(StatementsData!P34),0,StatementsData!P34)","v":7},{"$f":"IF(ISERROR(StatementsData!Q34),0,StatementsData!Q34)","v":13},{"$f":"IF(ISERROR(StatementsData!R34),0,StatementsData!R34)","v":15},{"$f":"IF(ISERROR(StatementsData!S34),0,StatementsData!S34)","v":25},{"$f":"StatementsData!T34","v":60}]
[null,"Net Income From Continuing Operations",8806,5596,{"$f":"IF(ISERROR(StatementsData!E36),0,StatementsData!E36)","v":798},{"$f":"IF(ISERROR(StatementsData!F36),0,StatementsData!F36)","v":1099},{"$f":"IF(ISERROR(StatementsData!G36),0,StatementsData!G36)","v":2035},{"$f":"IF(ISERROR(StatementsData!H36),0,StatementsData!H36)","v":2854},{"$f":"IF(ISERROR(StatementsData!I36),0,StatementsData!I36)","v":3537},{"$f":"IF(ISERROR(StatementsData!J36),0,StatementsData!J36)","v":3541},{"$f":"IF(ISERROR(StatementsData!K36),0,StatementsData!K36)","v":3557},{"$f":"IF(ISERROR(StatementsData!L36),0,StatementsData!L36)","v":895},{"$f":"IF(ISERROR(StatementsData!M36),0,StatementsData!M36)","v":2700},{"$f":"IF(ISERROR(StatementsData!N36),0,StatementsData!N36)","v":4928},{"$f":"IF(ISERROR(StatementsData!P36),0,StatementsData!P36)","v":1015},{"$f":"IF(ISERROR(StatementsData!Q36),0,StatementsData!Q36)","v":1141},{"$f":"IF(ISERROR(StatementsData!R36),0,StatementsData!R36)","v":1547},{"$f":"IF(ISERROR(StatementsData!S36),0,StatementsData!S36)","v":1586},{"$f":"SUM(O35:R35)","v":5289}]
[null,"Net Income From Discontinued Operations",null,null,{"$f":"IF(ISERROR(StatementsData!E37),0,StatementsData!E37)","v":0},{"$f":"IF(ISERROR(StatementsData!F37),0,StatementsData!F37)","v":0},{"$f":"IF(ISERROR(StatementsData!G37),0,StatementsData!G37)","v":0},{"$f":"IF(ISERROR(StatementsData!H37),0,StatementsData!H37)","v":0},{"$f":"IF(ISERROR(StatementsData!I37),0,StatementsData!I37)","v":0},{"$f":"IF(ISERROR(StatementsData!J37),0,StatementsData!J37)","v":0},{"$f":"IF(ISERROR(StatementsData!K37),0,StatementsData!K37)","v":0},{"$f":"IF(ISERROR(StatementsData!L37),0,StatementsData!L37)","v":0},{"$f":"IF(ISERROR(StatementsData!M37),0,StatementsData!M37)","v":0},{"$f":"IF(ISERROR(StatementsData!N37),0,StatementsData!N37)","v":0},{"$f":"IF(ISERROR(StatementsData!P37),0,StatementsData!P37)","v":0},{"$f":"IF(ISERROR(StatementsData!Q37),0,StatementsData!Q37)","v":0},{"$f":"IF(ISERROR(StatementsData!R37),0,StatementsData!R37)","v":0},{"$f":"IF(ISERROR(StatementsData!S37),0,StatementsData!S37)","v":0},{"$f":"StatementsData!T37","v":0}]
[null,"Net Income From Total Operations",8946,5666,{"$f":"IF(ISERROR(StatementsData!E39),0,StatementsData!E39)","v":798},{"$f":"IF(ISERROR(StatementsData!F39),0,StatementsData!F39)","v":1099},{"$f":"IF(ISERROR(StatementsData!G39),0,StatementsData!G39)","v":2035},{"$f":"IF(ISERROR(StatementsData!H39),0,StatementsData!H39)","v":2854},{"$f":"IF(ISERROR(StatementsData!I39),0,StatementsData!I39)","v":3537},{"$f":"IF(ISERROR(StatementsData!J39),0,StatementsData!J39)","v":3541},{"$f":"IF(ISERROR(StatementsData!K39),0,StatementsData!K39)","v":3557},{"$f":"IF(ISERROR(StatementsData!L39),0,StatementsData!L39)","v":895},{"$f":"IF(ISERROR(StatementsData!M39),0,StatementsData!M39)","v":2700},{"$f":"IF(ISERROR(StatementsData!N39),0,StatementsData!N39)","v":4928},{"$f":"IF(ISERROR(StatementsData!P39),0,StatementsData!P39)","v":1015},{"$f":"IF(ISERROR(StatementsData!Q39),0,StatementsData!Q39)","v":1141},{"$f":"IF(ISERROR(StatementsData!R39),0,StatementsData!R39)","v":1547},{"$f":"IF(ISERROR(StatementsData!S39),0,StatementsData!S39)","v":1586},{"$f":"SUM(O37:R37)","v":5289}]
[null,"Net Income (%)",null,null,{"$f":"IF(OR(E7=\"\",E7=0),0,E37/E7)","v":3.9599047240968639E-2},{"$f":"IF(OR(F7=\"\",F7=0),0,F37/F7)","v":4.8280103677019723E-2},6.7270503454431252E-2,7.8538209637029094E-2,8.5194016908736181E-2,7.8762400462654036E-2,6.93048086665108E-2,2.7626867514507963E-2,6.3398140321217239E-2,8.1944860154976887E-2,7.1328179901616301E-2,7.2601170781369309E-2,8.9717566548744423E-2,9.9242850885426448E-2,8.3726452429950929E-2]
[null,"Shares and EPS"]
[null,"Total Basic EPS",9186,5786,{"$f":"IF(ISERROR(StatementsData!E42),0,StatementsData!E42)","v":1.1599999999999999},{"$f":"IF(ISERROR(StatementsData!F42),0,StatementsData!F42)","v":1.59},{"$f":"IF(ISERROR(StatementsData!G42),0,StatementsData!G42)","v":2.98},{"$f":"IF(ISERROR(StatementsData!H42),0,StatementsData!H42)","v":4.21},{"$f":"IF(ISERROR(StatementsData!I42),0,StatementsData!I42)","v":5.37},{"$f":"IF(ISERROR(StatementsData!J42),0,StatementsData!J42)","v":5.55},{"$f":"IF(ISERROR(StatementsData!K42),0,StatementsData!K42)","v":5.83},{"$f":"IF(ISERROR(StatementsData!L42),0,StatementsData!L42)","v":1.45},{"$f":"IF(ISERROR(StatementsData!M42),0,StatementsData!M42)","v":4.28},{"$f":"IF(ISERROR(StatementsData!N42),0,StatementsData!N42)","v":7.64},{"$f":"IF(ISERROR(StatementsData!P42),0,StatementsData!P42)","v":1.57},{"$f":"IF(ISERROR(StatementsData!Q42),0,StatementsData!Q42)","v":1.76},{"$f":"IF(ISERROR(StatementsData!R42),0,StatementsData!R42)","v":2.39},{"$f":"IF(ISERROR(StatementsData!S42),0,StatementsData!S42)","v":2.44},{"$f":"SUM(O40:R40)","v":8.16}]
[null,"Fully Diluted EPS",9366,5876,{"$f":"IF(ISERROR(StatementsData!E43),0,StatementsData!E43)","v":1.1499999999999999},{"$f":"IF(ISERROR(StatementsData!F43),0,StatementsData!F43)","v":1.57},{"$f":"IF(ISERROR(StatementsData!G43),0,StatementsData!G43)","v":2.88},{"$f":"IF(ISERROR(StatementsData!H43),0,StatementsData!H43)","v":4.04},{"$f":"IF(ISERROR(StatementsData!I43),0,StatementsData!I43)","v":5.17},{"$f":"IF(ISERROR(StatementsData!J43),0,StatementsData!J43)","v":5.37},{"$f":"IF(ISERROR(StatementsData!K43),0,StatementsData!K43)","v":5.66},{"$f":"IF(ISERROR(StatementsData!L43),0,StatementsData!L43)","v":1.43},{"$f":"IF(ISERROR(StatementsData!M43),0,StatementsData!M43)","v":4.1500000000000004},{"$f":"IF(ISERROR(StatementsData!N43),0,StatementsData!N43)","v":7.4},{"$f":"IF(ISERROR(StatementsData!P43),0,StatementsData!P43)","v":1.52},{"$f":"IF(ISERROR(StatementsData!Q43),0,StatementsData!Q43)","v":1.71},{"$f":"IF(ISERROR(StatementsData!R43),0,StatementsData!R43)","v":2.3199999999999998},{"$f":"IF(ISERROR(StatementsData!S43),0,StatementsData!S43)","v":2.37},{"$f":"SUM(O41:R41)","v":7.92}]
[null,"Basic Shares Outstanding",10946,6666,{"$f":"IF(ISERROR(StatementsData!E48),0,StatementsData!E48)","v":688},{"$f":"IF(ISERROR(StatementsData!F48),0,StatementsData!F48)","v":690.4},{"$f":"IF(ISERROR(StatementsData!G48),0,StatementsData!G48)","v":684.6},{"$f":"IF(ISERROR(StatementsData!H48),0,StatementsData!H48)","v":678.4},{"$f":"IF(ISERROR(StatementsData!I48),0,StatementsData!I48)","v":658.7},{"$f":"IF(ISERROR(StatementsData!J48),0,StatementsData!J48)","v":638.20000000000005},{"$f":"IF(ISERROR(StatementsData!K48),0,StatementsData!K48)","v":610.5},{"$f":"IF(ISERROR(StatementsData!L48),0,StatementsData!L48)","v":615.20000000000005},{"$f":"IF(ISERROR(StatementsData!M48),0,StatementsData!M48)","v":631.5},{"$f":"IF(ISERROR(StatementsData!N48),0,StatementsData!N48)","v":645},{"$f":"IF(ISERROR(StatementsData!P48),0,StatementsData!P48)","v":645.5},{"$f":"IF(ISERROR(StatementsData!Q48),0,StatementsData!Q48)","v":646.6},{"$f":"IF(ISERROR(StatementsData!R48),0,StatementsData!R48)","v":645},{"$f":"IF(ISERROR(StatementsData!S48),0,StatementsData!S48)","v":650},{"$f":"shares","v":652.5}]
[null,"Diluted Shares Outstanding",10966,6676,{"$f":"IF(ISERROR(StatementsData!E49),0,StatementsData!E49)","v":693.8},{"$f":"IF(ISERROR(StatementsData!F49),0,StatementsData!F49)","v":702.8},{"$f":"IF(ISERROR(StatementsData!G49),0,StatementsData!G49)","v":707.4},{"$f":"IF(ISERROR(StatementsData!H49),0,StatementsData!H49)","v":705.8},{"$f":"IF(ISERROR(StatementsData!I49),0,StatementsData!I49)","v":683.8},{"$f":"IF(ISERROR(StatementsData!J49),0,StatementsData!J49)","v":659.5},{"$f":"IF(ISERROR(StatementsData!K49),0,StatementsData!K49)","v":627.9},{"$f":"IF(ISERROR(StatementsData!L49),0,StatementsData!L49)","v":626},{"$f":"IF(ISERROR(StatementsData!M49),0,StatementsData!M49)","v":650.4},{"$f":"IF(ISERROR(StatementsData!N49),0,StatementsData!N49)","v":666.1},{"$f":"IF(ISERROR(StatementsData!P49),0,StatementsData!P49)","v":667.2},{"$f":"IF(ISERROR(StatementsData!Q49),0,StatementsData!Q49)","v":666},{"$f":"IF(ISERROR(StatementsData!R49),0,StatementsData!R49)","v":666.1},{"$f":"IF(ISERROR(StatementsData!S49),0,StatementsData!S49)","v":670.2},{"$f":"IF(S42>R43,S42,R43)","v":670.2}]
[null,"User Defined Shares Outstanding"]
[]
["Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MRQ"]
[null,"Assets"]
[null,"Cash & Equivalents",null,null,{"$f":"IF(ISERROR(StatementsData!E53),0,StatementsData!E53)","v":309},{"$f":"IF(ISERROR(StatementsData!F53),0,StatementsData!F53)","v":342},{"$f":"IF(ISERROR(StatementsData!G53),0,StatementsData!G53)","v":445},{"$f":"IF(ISERROR(StatementsData!H53),0,StatementsData!H53)","v":1108},{"$f":"IF(ISERROR(StatementsData!I53),0,StatementsData!I53)","v":530},{"$f":"IF(ISERROR(StatementsData!J53),0,StatementsData!J53)","v":1122},{"$f":"IF(ISERROR(StatementsData!K53),0,StatementsData!K53)","v":2736},{"$f":"IF(ISERROR(StatementsData!L53),0,StatementsData!L53)","v":4867},{"$f":"IF(ISERROR(StatementsData!M53),0,StatementsData!M53)","v":3592},{"$f":"IF(ISERROR(StatementsData!N53),0,StatementsData!N53)","v":3057},{"$f":"IF(ISERROR(StatementsData!P53),0,StatementsData!P53)","v":10715},{"$f":"IF(ISERROR(StatementsData!Q53),0,StatementsData!Q53)","v":3229},{"$f":"IF(ISERROR(StatementsData!R53),0,StatementsData!R53)","v":3057},{"$f":"IF(ISERROR(StatementsData!S53),0,StatementsData!S53)","v":2864},{"$f":"R48","v":2864}]
[null,"Short-Term Investments",null,null,{"$f":"IF(ISERROR(StatementsData!E55),0,StatementsData!E55)","v":0},{"$f":"IF(ISERROR(StatementsData!F55),0,StatementsData!F55)","v":0},{"$f":"IF(ISERROR(StatementsData!G55),0,StatementsData!G55)","v":0},{"$f":"IF(ISERROR(StatementsData!H55),0,StatementsData!H55)","v":0},{"$f":"IF(ISERROR(StatementsData!I55),0,StatementsData!I55)","v":0},{"$f":"IF(ISERROR(StatementsData!J55),0,StatementsData!J55)","v":0},{"$f":"IF(ISERROR(StatementsData!K55),0,StatementsData!K55)","v":0},{"$f":"IF(ISERROR(StatementsData!L55),0,StatementsData!L55)","v":0},{"$f":"IF(ISERROR(StatementsData!M55),0,StatementsData!M55)","v":0},{"$f":"IF(ISERROR(StatementsData!N55),0,StatementsData!N55)","v":0},{"$f":"IF(ISERROR(StatementsData!P55),0,StatementsData!P55)","v":0},{"$f":"IF(ISERROR(StatementsData!Q55),0,StatementsData!Q55)","v":0},{"$f":"IF(ISERROR(StatementsData!R55),0,StatementsData!R55)","v":0},{"$f":"IF(ISERROR(StatementsData!S55),0,StatementsData!S55)","v":0},{"$f":"R49","v":0}]
[null,"Net Receivables",null,null,{"$f":"IF(ISERROR(StatementsData!E58),0,StatementsData!E58)","v":9586},{"$f":"IF(ISERROR(StatementsData!F58),0,StatementsData!F58)","v":11271},{"$f":"IF(ISERROR(StatementsData!G58),0,StatementsData!G58)","v":14126},{"$f":"IF(ISERROR(StatementsData!H58),0,StatementsData!H58)","v":13968},{"$f":"IF(ISERROR(StatementsData!I58),0,StatementsData!I58)","v":14972},{"$f":"IF(ISERROR(StatementsData!J58),0,StatementsData!J58)","v":15752},{"$f":"IF(ISERROR(StatementsData!K58),0,StatementsData!K58)","v":18128},{"$f":"IF(ISERROR(StatementsData!L58),0,StatementsData!L58)","v":13912},{"$f":"IF(ISERROR(StatementsData!M58),0,StatementsData!M58)","v":16792},{"$f":"IF(ISERROR(StatementsData!N58),0,StatementsData!N58)","v":17953},{"$f":"IF(ISERROR(StatementsData!P58),0,StatementsData!P58)","v":17033},{"$f":"IF(ISERROR(StatementsData!Q58),0,StatementsData!Q58)","v":17306},{"$f":"IF(ISERROR(StatementsData!R58),0,StatementsData!R58)","v":17953},{"$f":"IF(ISERROR(StatementsData!S58),0,StatementsData!S58)","v":18301},18301]
[null,"% change from prev year",null,null,null,{"$f":"IF(E50=0,\"\",(F50-E50)/E50)","v":0.17577717504694346},{"$f":"IF(F50=0,\"\",(G50-F50)/F50)","v":0.25330494188625674},{"$f":"IF(G50=0,\"\",(H50-G50)/G50)","v":-1.1185048846099391E-2},7.1878579610538368E-2,5.2097248196633715E-2,0.15083798882681565,-0.23256840247131511,0.20701552616446234,6.9140066698427829E-2,{"$f":"IF(N50=0,\"\",(O50-N50)/N50)","v":-5.1244917284019385E-2},1.6027710914107908E-2,3.7385877730266963E-2,1.938394697265081E-2,1.938394697265081E-2]
[null,"Inventories",null,null,{"$f":"IF(ISERROR(StatementsData!E64),0,StatementsData!E64)","v":2763},{"$f":"IF(ISERROR(StatementsData!F64),0,StatementsData!F64)","v":3047},{"$f":"IF(ISERROR(StatementsData!G64),0,StatementsData!G64)","v":4675},{"$f":"IF(ISERROR(StatementsData!H64),0,StatementsData!H64)","v":5224},{"$f":"IF(ISERROR(StatementsData!I64),0,StatementsData!I64)","v":6351},{"$f":"IF(ISERROR(StatementsData!J64),0,StatementsData!J64)","v":7204},{"$f":"IF(ISERROR(StatementsData!K64),0,StatementsData!K64)","v":8781},{"$f":"IF(ISERROR(StatementsData!L64),0,StatementsData!L64)","v":6360},{"$f":"IF(ISERROR(StatementsData!M64),0,StatementsData!M64)","v":9587},{"$f":"IF(ISERROR(StatementsData!N64),0,StatementsData!N64)","v":14544},{"$f":"IF(ISERROR(StatementsData!P64),0,StatementsData!P64)","v":11359},{"$f":"IF(ISERROR(StatementsData!Q64),0,StatementsData!Q64)","v":14412},{"$f":"IF(ISERROR(StatementsData!R64),0,StatementsData!R64)","v":14544},{"$f":"IF(ISERROR(StatementsData!S64),0,StatementsData!S64)","v":16511},16511]
[null,"% change from prev year",null,null,null,{"$f":"IF(E52=0,\"\",(F52-E52)/E52)","v":0.10278682591386175},0.53429602888086647,0.1174331550802139,0.21573506891271058,0.13430955754999213,0.21890616324264298,-0.27570891697984284,0.50738993710691827,0.51705434442474185,{"$f":"IF(N52=0,\"\",(O52-N52)/N52)","v":-0.21899064906490648},0.26877365965313849,9.1590341382181521E-3,0.13524477447744773,0.13524477447744773]
[null,"Prepaid Expenses",null,null,{"$f":"IF(ISERROR(StatementsData!E65),0,StatementsData!E65)","v":1328},{"$f":"IF(ISERROR(StatementsData!F65),0,StatementsData!F65)","v":1424},{"$f":"IF(ISERROR(StatementsData!G65),0,StatementsData!G65)","v":1369},{"$f":"IF(ISERROR(StatementsData!H65),0,StatementsData!H65)","v":2146},{"$f":"IF(ISERROR(StatementsData!I65),0,StatementsData!I65)","v":507},{"$f":"IF(ISERROR(StatementsData!J65),0,StatementsData!J65)","v":583},{"$f":"IF(ISERROR(StatementsData!K65),0,StatementsData!K65)","v":765},{"$f":"IF(ISERROR(StatementsData!L65),0,StatementsData!L65)","v":434},{"$f":"IF(ISERROR(StatementsData!M65),0,StatementsData!M65)","v":908},{"$f":"IF(ISERROR(StatementsData!N65),0,StatementsData!N65)","v":994},{"$f":"IF(ISERROR(StatementsData!P65),0,StatementsData!P65)","v":669},{"$f":"IF(ISERROR(StatementsData!Q65),0,StatementsData!Q65)","v":795},{"$f":"IF(ISERROR(StatementsData!R65),0,StatementsData!R65)","v":994},{"$f":"IF(ISERROR(StatementsData!S65),0,StatementsData!S65)","v":1032},1032]
[null,"Current Deferred Income Taxes",null,null,{"$f":"IF(ISERROR(StatementsData!E66),0,StatementsData!E66)","v":642},{"$f":"IF(ISERROR(StatementsData!F66),0,StatementsData!F66)","v":707},{"$f":"IF(ISERROR(StatementsData!G66),0,StatementsData!G66)","v":398},{"$f":"IF(ISERROR(StatementsData!H66),0,StatementsData!H66)","v":344},{"$f":"IF(ISERROR(StatementsData!I66),0,StatementsData!I66)","v":733},{"$f":"IF(ISERROR(StatementsData!J66),0,StatementsData!J66)","v":816},{"$f":"IF(ISERROR(StatementsData!K66),0,StatementsData!K66)","v":1223},{"$f":"IF(ISERROR(StatementsData!L66),0,StatementsData!L66)","v":1216},{"$f":"IF(ISERROR(StatementsData!M66),0,StatementsData!M66)","v":931},{"$f":"IF(ISERROR(StatementsData!N66),0,StatementsData!N66)","v":1580},{"$f":"IF(ISERROR(StatementsData!P66),0,StatementsData!P66)","v":979},{"$f":"IF(ISERROR(StatementsData!Q66),0,StatementsData!Q66)","v":1122},{"$f":"IF(ISERROR(StatementsData!R66),0,StatementsData!R66)","v":1580},{"$f":"IF(ISERROR(StatementsData!S66),0,StatementsData!S66)","v":1501},1501]
[null,"Other Current Assets",null,null,{"$f":"IF(ISERROR(StatementsData!E67),0,StatementsData!E67)","v":0},{"$f":"IF(ISERROR(StatementsData!F67),0,StatementsData!F67)","v":0},{"$f":"IF(ISERROR(StatementsData!G67),0,StatementsData!G67)","v":-157},{"$f":"IF(ISERROR(StatementsData!H67),0,StatementsData!H67)","v":0},{"$f":"IF(ISERROR(StatementsData!I67),0,StatementsData!I67)","v":0},{"$f":"IF(ISERROR(StatementsData!J67),0,StatementsData!J67)","v":0},{"$f":"IF(ISERROR(StatementsData!K67),0,StatementsData!K67)","v":0},{"$f":"IF(ISERROR(StatementsData!L67),0,StatementsData!L67)","v":0},{"$f":"IF(ISERROR(StatementsData!M67),0,StatementsData!M67)","v":0},{"$f":"IF(ISERROR(StatementsData!N67),0,StatementsData!N67)","v":0},{"$f":"IF(ISERROR(StatementsData!P67),0,StatementsData!P67)","v":0},{"$f":"IF(ISERROR(StatementsData!Q67),0,StatementsData!Q67)","v":0},{"$f":"IF(ISERROR(StatementsData!R67),0,StatementsData!R67)","v":0},{"$f":"IF(ISERROR(StatementsData!S67),0,StatementsData!S67)","v":0},0]
[null,"Total Current Assets",null,null,{"$f":"IF(ISERROR(StatementsData!E68),0,StatementsData!E68)","v":14628},{"$f":"IF(ISERROR(StatementsData!F68),0,StatementsData!F68)","v":16791},{"$f":"IF(ISERROR(StatementsData!G68),0,StatementsData!G68)","v":20856},{"$f":"IF(ISERROR(StatementsData!H68),0,StatementsData!H68)","v":22790},{"$f":"IF(ISERROR(StatementsData!I68),0,StatementsData!I68)","v":23093},{"$f":"IF(ISERROR(StatementsData!J68),0,StatementsData!J68)","v":25477},{"$f":"IF(ISERROR(StatementsData!K68),0,StatementsData!K68)","v":31633},{"$f":"IF(ISERROR(StatementsData!L68),0,StatementsData!L68)","v":26789},{"$f":"IF(ISERROR(StatementsData!M68),0,StatementsData!M68)","v":31810},{"$f":"IF(ISERROR(StatementsData!N68),0,StatementsData!N68)","v":38128},{"$f":"IF(ISERROR(StatementsData!P68),0,StatementsData!P68)","v":40755},{"$f":"IF(ISERROR(StatementsData!Q68),0,StatementsData!Q68)","v":36864},{"$f":"IF(ISERROR(StatementsData!R68),0,StatementsData!R68)","v":38128},{"$f":"IF(ISERROR(StatementsData!S68),0,StatementsData!S68)","v":40209},40209]
[null,"   Land and Improvements",null,null,{"$f":"IF(ISERROR(StatementsData!E69),0,StatementsData!E69)","v":149},{"$f":"IF(ISERROR(StatementsData!F69),0,StatementsData!F69)","v":149},{"$f":"IF(ISERROR(StatementsData!G69),0,StatementsData!G69)","v":152},{"$f":"IF(ISERROR(StatementsData!H69),0,StatementsData!H69)","v":154},{"$f":"IF(ISERROR(StatementsData!I69),0,StatementsData!I69)","v":184},{"$f":"IF(ISERROR(StatementsData!J69),0,StatementsData!J69)","v":189},{"$f":"IF(ISERROR(StatementsData!K69),0,StatementsData!K69)","v":575},{"$f":"IF(ISERROR(StatementsData!L69),0,StatementsData!L69)","v":639},{"$f":"IF(ISERROR(StatementsData!M69),0,StatementsData!M69)","v":682},{"$f":"IF(ISERROR(StatementsData!N69),0,StatementsData!N69)","v":753},{"$f":"IF(ISERROR(StatementsData!P69),0,StatementsData!P69)","v":0},{"$f":"IF(ISERROR(StatementsData!Q69),0,StatementsData!Q69)","v":0},{"$f":"IF(ISERROR(StatementsData!R69),0,StatementsData!R69)","v":753},{"$f":"IF(ISERROR(StatementsData!S69),0,StatementsData!S69)","v":0},0]
[null,"   Building and Improvements",null,null,{"$f":"IF(ISERROR(StatementsData!E70),0,StatementsData!E70)","v":3039},{"$f":"IF(ISERROR(StatementsData!F70),0,StatementsData!F70)","v":3006},{"$f":"IF(ISERROR(StatementsData!G70),0,StatementsData!G70)","v":3089},{"$f":"IF(ISERROR(StatementsData!H70),0,StatementsData!H70)","v":3195},{"$f":"IF(ISERROR(StatementsData!I70),0,StatementsData!I70)","v":3407},{"$f":"IF(ISERROR(StatementsData!J70),0,StatementsData!J70)","v":3625},{"$f":"IF(ISERROR(StatementsData!K70),0,StatementsData!K70)","v":4647},{"$f":"IF(ISERROR(StatementsData!L70),0,StatementsData!L70)","v":4914},{"$f":"IF(ISERROR(StatementsData!M70),0,StatementsData!M70)","v":5174},{"$f":"IF(ISERROR(StatementsData!N70),0,StatementsData!N70)","v":5857},{"$f":"IF(ISERROR(StatementsData!P70),0,StatementsData!P70)","v":0},{"$f":"IF(ISERROR(StatementsData!Q70),0,StatementsData!Q70)","v":0},{"$f":"IF(ISERROR(StatementsData!R70),0,StatementsData!R70)","v":5857},{"$f":"IF(ISERROR(StatementsData!S70),0,StatementsData!S70)","v":0},0]
[null,"   Machinery, Furniture & Equipment",null,null,{"$f":"IF(ISERROR(StatementsData!E71),0,StatementsData!E71)","v":10048},{"$f":"IF(ISERROR(StatementsData!F71),0,StatementsData!F71)","v":10687},{"$f":"IF(ISERROR(StatementsData!G71),0,StatementsData!G71)","v":11336},{"$f":"IF(ISERROR(StatementsData!H71),0,StatementsData!H71)","v":11817},{"$f":"IF(ISERROR(StatementsData!I71),0,StatementsData!I71)","v":12651},{"$f":"IF(ISERROR(StatementsData!J71),0,StatementsData!J71)","v":14312},{"$f":"IF(ISERROR(StatementsData!K71),0,StatementsData!K71)","v":16734},{"$f":"IF(ISERROR(StatementsData!L71),0,StatementsData!L71)","v":17634},{"$f":"IF(ISERROR(StatementsData!M71),0,StatementsData!M71)","v":17858},{"$f":"IF(ISERROR(StatementsData!N71),0,StatementsData!N71)","v":18720},{"$f":"IF(ISERROR(StatementsData!P71),0,StatementsData!P71)","v":0},{"$f":"IF(ISERROR(StatementsData!Q71),0,StatementsData!Q71)","v":0},{"$f":"IF(ISERROR(StatementsData!R71),0,StatementsData!R71)","v":18720},{"$f":"IF(ISERROR(StatementsData!S71),0,StatementsData!S71)","v":0},0]
[null,"   Construction in Progress",null,null,{"$f":"IF(ISERROR(StatementsData!E72),0,StatementsData!E72)","v":305},{"$f":"IF(ISERROR(StatementsData!F72),0,StatementsData!F72)","v":487},{"$f":"IF(ISERROR(StatementsData!G72),0,StatementsData!G72)","v":587},{"$f":"IF(ISERROR(StatementsData!H72),0,StatementsData!H72)","v":696},{"$f":"IF(ISERROR(StatementsData!I72),0,StatementsData!I72)","v":1036},{"$f":"IF(ISERROR(StatementsData!J72),0,StatementsData!J72)","v":1082},{"$f":"IF(ISERROR(StatementsData!K72),0,StatementsData!K72)","v":1531},{"$f":"IF(ISERROR(StatementsData!L72),0,StatementsData!L72)","v":1034},{"$f":"IF(ISERROR(StatementsData!M72),0,StatementsData!M72)","v":1192},{"$f":"IF(ISERROR(StatementsData!N72),0,StatementsData!N72)","v":1996},{"$f":"IF(ISERROR(StatementsData!P72),0,StatementsData!P72)","v":0},{"$f":"IF(ISERROR(StatementsData!Q72),0,StatementsData!Q72)","v":0},{"$f":"IF(ISERROR(StatementsData!R72),0,StatementsData!R72)","v":1996},{"$f":"IF(ISERROR(StatementsData!S72),0,StatementsData!S72)","v":0},0]
[null,"   Other Fixed Assets",null,null,{"$f":"IF(ISERROR(StatementsData!E73),0,StatementsData!E73)","v":0},{"$f":"IF(ISERROR(StatementsData!F73),0,StatementsData!F73)","v":0},{"$f":"IF(ISERROR(StatementsData!G73),0,StatementsData!G73)","v":0},{"$f":"IF(ISERROR(StatementsData!H73),0,StatementsData!H73)","v":0},{"$f":"IF(ISERROR(StatementsData!I73),0,StatementsData!I73)","v":0},{"$f":"IF(ISERROR(StatementsData!J73),0,StatementsData!J73)","v":0},{"$f":"IF(ISERROR(StatementsData!K73),0,StatementsData!K73)","v":0},{"$f":"IF(ISERROR(StatementsData!L73),0,StatementsData!L73)","v":0},{"$f":"IF(ISERROR(StatementsData!M73),0,StatementsData!M73)","v":0},{"$f":"IF(ISERROR(StatementsData!N73),0,StatementsData!N73)","v":0},{"$f":"IF(ISERROR(StatementsData!P73),0,StatementsData!P73)","v":12430},{"$f":"IF(ISERROR(StatementsData!Q73),0,StatementsData!Q73)","v":13397},{"$f":"IF(ISERROR(StatementsData!R73),0,StatementsData!R73)","v":0},{"$f":"IF(ISERROR(StatementsData!S73),0,StatementsData!S73)","v":14571},14571]
[null,"   Total Fixed Assets",null,null,{"$f":"IF(ISERROR(StatementsData!E74),0,StatementsData!E74)","v":13541},{"$f":"IF(ISERROR(StatementsData!F74),0,StatementsData!F74)","v":14329},{"$f":"IF(ISERROR(StatementsData!G74),0,StatementsData!G74)","v":15164},{"$f":"IF(ISERROR(StatementsData!H74),0,StatementsData!H74)","v":15862},{"$f":"IF(ISERROR(StatementsData!I74),0,StatementsData!I74)","v":17278},{"$f":"IF(ISERROR(StatementsData!J74),0,StatementsData!J74)","v":19208},{"$f":"IF(ISERROR(StatementsData!K74),0,StatementsData!K74)","v":23487},{"$f":"IF(ISERROR(StatementsData!L74),0,StatementsData!L74)","v":24221},{"$f":"IF(ISERROR(StatementsData!M74),0,StatementsData!M74)","v":24906},{"$f":"IF(ISERROR(StatementsData!N74),0,StatementsData!N74)","v":27326},{"$f":"IF(ISERROR(StatementsData!P74),0,StatementsData!P74)","v":12430},{"$f":"IF(ISERROR(StatementsData!Q74),0,StatementsData!Q74)","v":13397},{"$f":"IF(ISERROR(StatementsData!R74),0,StatementsData!R74)","v":27326},{"$f":"IF(ISERROR(StatementsData!S74),0,StatementsData!S74)","v":14571},14571]
[null,"Net Fixed Assets",null,null,{"$f":"IF(ISERROR(StatementsData!E76),0,StatementsData!E76)","v":7046},{"$f":"IF(ISERROR(StatementsData!F76),0,StatementsData!F76)","v":7290},{"$f":"IF(ISERROR(StatementsData!G76),0,StatementsData!G76)","v":7682},{"$f":"IF(ISERROR(StatementsData!H76),0,StatementsData!H76)","v":7988},{"$f":"IF(ISERROR(StatementsData!I76),0,StatementsData!I76)","v":8851},{"$f":"IF(ISERROR(StatementsData!J76),0,StatementsData!J76)","v":9997},{"$f":"IF(ISERROR(StatementsData!K76),0,StatementsData!K76)","v":12524},{"$f":"IF(ISERROR(StatementsData!L76),0,StatementsData!L76)","v":12386},{"$f":"IF(ISERROR(StatementsData!M76),0,StatementsData!M76)","v":12539},{"$f":"IF(ISERROR(StatementsData!N76),0,StatementsData!N76)","v":14395},{"$f":"IF(ISERROR(StatementsData!P76),0,StatementsData!P76)","v":12430},{"$f":"IF(ISERROR(StatementsData!Q76),0,StatementsData!Q76)","v":13397},{"$f":"IF(ISERROR(StatementsData!R76),0,StatementsData!R76)","v":14395},{"$f":"IF(ISERROR(StatementsData!S76),0,StatementsData!S76)","v":14571},14571]
[null,"Intangible Assets",null,null,{"$f":"IF(ISERROR(StatementsData!E77),0,StatementsData!E77)","v":1683},{"$f":"IF(ISERROR(StatementsData!F77),0,StatementsData!F77)","v":1637},{"$f":"IF(ISERROR(StatementsData!G77),0,StatementsData!G77)","v":1765},{"$f":"IF(ISERROR(StatementsData!H77),0,StatementsData!H77)","v":1875},{"$f":"IF(ISERROR(StatementsData!I77),0,StatementsData!I77)","v":387},{"$f":"IF(ISERROR(StatementsData!J77),0,StatementsData!J77)","v":475},{"$f":"IF(ISERROR(StatementsData!K77),0,StatementsData!K77)","v":511},{"$f":"IF(ISERROR(StatementsData!L77),0,StatementsData!L77)","v":465},{"$f":"IF(ISERROR(StatementsData!M77),0,StatementsData!M77)","v":805},{"$f":"IF(ISERROR(StatementsData!N77),0,StatementsData!N77)","v":4368},{"$f":"IF(ISERROR(StatementsData!P77),0,StatementsData!P77)","v":775},{"$f":"IF(ISERROR(StatementsData!Q77),0,StatementsData!Q77)","v":4529},{"$f":"IF(ISERROR(StatementsData!R77),0,StatementsData!R77)","v":4368},{"$f":"IF(ISERROR(StatementsData!S77),0,StatementsData!S77)","v":4287},4287]
[null,"Other Long-Term Assets",null,null,{"$f":"IF(ISERROR(StatementsData!E78),0,StatementsData!E78)","v":8644},{"$f":"IF(ISERROR(StatementsData!F78),0,StatementsData!F78)","v":10131},{"$f":"IF(ISERROR(StatementsData!G78),0,StatementsData!G78)","v":12114},{"$f":"IF(ISERROR(StatementsData!H78),0,StatementsData!H78)","v":13648},{"$f":"IF(ISERROR(StatementsData!I78),0,StatementsData!I78)","v":14695},{"$f":"IF(ISERROR(StatementsData!J78),0,StatementsData!J78)","v":16667},{"$f":"IF(ISERROR(StatementsData!K78),0,StatementsData!K78)","v":17542},{"$f":"IF(ISERROR(StatementsData!L78),0,StatementsData!L78)","v":15415},{"$f":"IF(ISERROR(StatementsData!M78),0,StatementsData!M78)","v":13759},{"$f":"IF(ISERROR(StatementsData!N78),0,StatementsData!N78)","v":15318},{"$f":"IF(ISERROR(StatementsData!P78),0,StatementsData!P78)","v":14654},{"$f":"IF(ISERROR(StatementsData!Q78),0,StatementsData!Q78)","v":14393},{"$f":"IF(ISERROR(StatementsData!R78),0,StatementsData!R78)","v":15318},{"$f":"IF(ISERROR(StatementsData!S78),0,StatementsData!S78)","v":15678},15678]
[null,"Total Long-Term Assets",null,null,{"$f":"IF(ISERROR(StatementsData!E79),0,StatementsData!E79)","v":18223},{"$f":"IF(ISERROR(StatementsData!F79),0,StatementsData!F79)","v":19674},{"$f":"IF(ISERROR(StatementsData!G79),0,StatementsData!G79)","v":22235},{"$f":"IF(ISERROR(StatementsData!H79),0,StatementsData!H79)","v":24279},{"$f":"IF(ISERROR(StatementsData!I79),0,StatementsData!I79)","v":27786},{"$f":"IF(ISERROR(StatementsData!J79),0,StatementsData!J79)","v":30655},{"$f":"IF(ISERROR(StatementsData!K79),0,StatementsData!K79)","v":36149},{"$f":"IF(ISERROR(StatementsData!L79),0,StatementsData!L79)","v":33249},{"$f":"IF(ISERROR(StatementsData!M79),0,StatementsData!M79)","v":32210},{"$f":"IF(ISERROR(StatementsData!N79),0,StatementsData!N79)","v":43318},{"$f":"IF(ISERROR(StatementsData!P79),0,StatementsData!P79)","v":32856},{"$f":"IF(ISERROR(StatementsData!Q79),0,StatementsData!Q79)","v":40903},{"$f":"IF(ISERROR(StatementsData!R79),0,StatementsData!R79)","v":43318},{"$f":"IF(ISERROR(StatementsData!S79),0,StatementsData!S79)","v":43699},43699]
[null,"Total Assets",null,null,{"$f":"IF(ISERROR(StatementsData!E80),0,StatementsData!E80)","v":32851},{"$f":"IF(ISERROR(StatementsData!F80),0,StatementsData!F80)","v":36465},{"$f":"IF(ISERROR(StatementsData!G80),0,StatementsData!G80)","v":43091},{"$f":"IF(ISERROR(StatementsData!H80),0,StatementsData!H80)","v":47069},{"$f":"IF(ISERROR(StatementsData!I80),0,StatementsData!I80)","v":50879},{"$f":"IF(ISERROR(StatementsData!J80),0,StatementsData!J80)","v":56132},{"$f":"IF(ISERROR(StatementsData!K80),0,StatementsData!K80)","v":67782},{"$f":"IF(ISERROR(StatementsData!L80),0,StatementsData!L80)","v":60038},{"$f":"IF(ISERROR(StatementsData!M80),0,StatementsData!M80)","v":64020},{"$f":"IF(ISERROR(StatementsData!N80),0,StatementsData!N80)","v":81446},{"$f":"IF(ISERROR(StatementsData!P80),0,StatementsData!P80)","v":73611},{"$f":"IF(ISERROR(StatementsData!Q80),0,StatementsData!Q80)","v":77767},{"$f":"IF(ISERROR(StatementsData!R80),0,StatementsData!R80)","v":81446},{"$f":"IF(ISERROR(StatementsData!S80),0,StatementsData!S80)","v":83908},83908]
[null,"Liabilities & Stockholders' Equity"]
[null,"Accounts payable",null,null,{"$f":"IF(ISERROR(StatementsData!E82),0,StatementsData!E82)","v":2269},{"$f":"IF(ISERROR(StatementsData!F82),0,StatementsData!F82)","v":3100},{"$f":"IF(ISERROR(StatementsData!G82),0,StatementsData!G82)","v":3990},{"$f":"IF(ISERROR(StatementsData!H82),0,StatementsData!H82)","v":3471},{"$f":"IF(ISERROR(StatementsData!I82),0,StatementsData!I82)","v":4085},{"$f":"IF(ISERROR(StatementsData!J82),0,StatementsData!J82)","v":4723},{"$f":"IF(ISERROR(StatementsData!K82),0,StatementsData!K82)","v":4827},{"$f":"IF(ISERROR(StatementsData!L82),0,StatementsData!L82)","v":2993},{"$f":"IF(ISERROR(StatementsData!M82),0,StatementsData!M82)","v":5856},{"$f":"IF(ISERROR(StatementsData!N82),0,StatementsData!N82)","v":8161},{"$f":"IF(ISERROR(StatementsData!P82),0,StatementsData!P82)","v":6858},{"$f":"IF(ISERROR(StatementsData!Q82),0,StatementsData!Q82)","v":7524},{"$f":"IF(ISERROR(StatementsData!R82),0,StatementsData!R82)","v":8161},{"$f":"IF(ISERROR(StatementsData!S82),0,StatementsData!S82)","v":8360},{"$f":"R70","v":8360}]
[null,"Short-Term Debt",null,null,{"$f":"IF(ISERROR(StatementsData!E84),0,StatementsData!E84)","v":6087},{"$f":"IF(ISERROR(StatementsData!F84),0,StatementsData!F84)","v":5738},{"$f":"IF(ISERROR(StatementsData!G84),0,StatementsData!G84)","v":7688},{"$f":"IF(ISERROR(StatementsData!H84),0,StatementsData!H84)","v":10068},{"$f":"IF(ISERROR(StatementsData!I84),0,StatementsData!I84)","v":9616},{"$f":"IF(ISERROR(StatementsData!J84),0,StatementsData!J84)","v":10600},{"$f":"IF(ISERROR(StatementsData!K84),0,StatementsData!K84)","v":12701},{"$f":"IF(ISERROR(StatementsData!L84),0,StatementsData!L84)","v":9784},{"$f":"IF(ISERROR(StatementsData!M84),0,StatementsData!M84)","v":7981},{"$f":"IF(ISERROR(StatementsData!N84),0,StatementsData!N84)","v":9648},{"$f":"IF(ISERROR(StatementsData!P84),0,StatementsData!P84)","v":8456},{"$f":"IF(ISERROR(StatementsData!Q84),0,StatementsData!Q84)","v":7508},{"$f":"IF(ISERROR(StatementsData!R84),0,StatementsData!R84)","v":9648},{"$f":"IF(ISERROR(StatementsData!S84),0,StatementsData!S84)","v":10762},{"$f":"R71","v":10762}]
[null,"Taxes Payable",null,null,{"$f":"IF(ISERROR(StatementsData!E88),0,StatementsData!E88)","v":70},{"$f":"IF(ISERROR(StatementsData!F88),0,StatementsData!F88)","v":216},{"$f":"IF(ISERROR(StatementsData!G88),0,StatementsData!G88)","v":259},{"$f":"IF(ISERROR(StatementsData!H88),0,StatementsData!H88)","v":528},{"$f":"IF(ISERROR(StatementsData!I88),0,StatementsData!I88)","v":575},{"$f":"IF(ISERROR(StatementsData!J88),0,StatementsData!J88)","v":0},{"$f":"IF(ISERROR(StatementsData!K88),0,StatementsData!K88)","v":0},{"$f":"IF(ISERROR(StatementsData!L88),0,StatementsData!L88)","v":0},{"$f":"IF(ISERROR(StatementsData!M88),0,StatementsData!M88)","v":0},{"$f":"IF(ISERROR(StatementsData!N88),0,StatementsData!N88)","v":0},{"$f":"IF(ISERROR(StatementsData!P88),0,StatementsData!P88)","v":0},{"$f":"IF(ISERROR(StatementsData!Q88),0,StatementsData!Q88)","v":0},{"$f":"IF(ISERROR(StatementsData!R88),0,StatementsData!R88)","v":0},{"$f":"IF(ISERROR(StatementsData!S88),0,StatementsData!S88)","v":0},0]
[null,"Accrued Liabilities",null,null,{"$f":"IF(ISERROR(StatementsData!E86),0,StatementsData!E86)","v":120},{"$f":"IF(ISERROR(StatementsData!F86),0,StatementsData!F86)","v":1802},{"$f":"IF(ISERROR(StatementsData!G86),0,StatementsData!G86)","v":1730},{"$f":"IF(ISERROR(StatementsData!H86),0,StatementsData!H86)","v":1845},{"$f":"IF(ISERROR(StatementsData!I86),0,StatementsData!I86)","v":938},{"$f":"IF(ISERROR(StatementsData!J86),0,StatementsData!J86)","v":1126},{"$f":"IF(ISERROR(StatementsData!K86),0,StatementsData!K86)","v":5363},{"$f":"IF(ISERROR(StatementsData!L86),0,StatementsData!L86)","v":4148},{"$f":"IF(ISERROR(StatementsData!M86),0,StatementsData!M86)","v":4550},{"$f":"IF(ISERROR(StatementsData!N86),0,StatementsData!N86)","v":5796},{"$f":"IF(ISERROR(StatementsData!P86),0,StatementsData!P86)","v":4447},{"$f":"IF(ISERROR(StatementsData!Q86),0,StatementsData!Q86)","v":5248},{"$f":"IF(ISERROR(StatementsData!R86),0,StatementsData!R86)","v":5796},{"$f":"IF(ISERROR(StatementsData!S86),0,StatementsData!S86)","v":4800},4800]
[null,"Other Current Liabilities",null,null,{"$f":"IF(ISERROR(StatementsData!E89),0,StatementsData!E89)","v":1298},{"$f":"IF(ISERROR(StatementsData!F89),0,StatementsData!F89)","v":127},{"$f":"IF(ISERROR(StatementsData!G89),0,StatementsData!G89)","v":696},{"$f":"IF(ISERROR(StatementsData!H89),0,StatementsData!H89)","v":563},{"$f":"IF(ISERROR(StatementsData!I89),0,StatementsData!I89)","v":1115},{"$f":"IF(ISERROR(StatementsData!J89),0,StatementsData!J89)","v":2618},{"$f":"IF(ISERROR(StatementsData!K89),0,StatementsData!K89)","v":3178},{"$f":"IF(ISERROR(StatementsData!L89),0,StatementsData!L89)","v":2367},{"$f":"IF(ISERROR(StatementsData!M89),0,StatementsData!M89)","v":3633},{"$f":"IF(ISERROR(StatementsData!N89),0,StatementsData!N89)","v":4956},{"$f":"IF(ISERROR(StatementsData!P89),0,StatementsData!P89)","v":3749},{"$f":"IF(ISERROR(StatementsData!Q89),0,StatementsData!Q89)","v":4938},{"$f":"IF(ISERROR(StatementsData!R89),0,StatementsData!R89)","v":4956},{"$f":"IF(ISERROR(StatementsData!S89),0,StatementsData!S89)","v":4927},4927]
[null,"Total Current Liabilities",null,null,{"$f":"IF(ISERROR(StatementsData!E90),0,StatementsData!E90)","v":11344},{"$f":"IF(ISERROR(StatementsData!F90),0,StatementsData!F90)","v":12621},{"$f":"IF(ISERROR(StatementsData!G90),0,StatementsData!G90)","v":16210},{"$f":"IF(ISERROR(StatementsData!H90),0,StatementsData!H90)","v":19092},{"$f":"IF(ISERROR(StatementsData!I90),0,StatementsData!I90)","v":19252},{"$f":"IF(ISERROR(StatementsData!J90),0,StatementsData!J90)","v":22245},{"$f":"IF(ISERROR(StatementsData!K90),0,StatementsData!K90)","v":26069},{"$f":"IF(ISERROR(StatementsData!L90),0,StatementsData!L90)","v":19292},{"$f":"IF(ISERROR(StatementsData!M90),0,StatementsData!M90)","v":22020},{"$f":"IF(ISERROR(StatementsData!N90),0,StatementsData!N90)","v":28561},{"$f":"IF(ISERROR(StatementsData!P90),0,StatementsData!P90)","v":23510},{"$f":"IF(ISERROR(StatementsData!Q90),0,StatementsData!Q90)","v":25218},{"$f":"IF(ISERROR(StatementsData!R90),0,StatementsData!R90)","v":28561},{"$f":"IF(ISERROR(StatementsData!S90),0,StatementsData!S90)","v":28849},28849]
[null,"Long-Term Debt",null,null,{"$f":"IF(ISERROR(StatementsData!E91),0,StatementsData!E91)","v":11596},{"$f":"IF(ISERROR(StatementsData!F91),0,StatementsData!F91)","v":14078},{"$f":"IF(ISERROR(StatementsData!G91),0,StatementsData!G91)","v":15837},{"$f":"IF(ISERROR(StatementsData!H91),0,StatementsData!H91)","v":15677},{"$f":"IF(ISERROR(StatementsData!I91),0,StatementsData!I91)","v":17680},{"$f":"IF(ISERROR(StatementsData!J91),0,StatementsData!J91)","v":17829},{"$f":"IF(ISERROR(StatementsData!K91),0,StatementsData!K91)","v":22834},{"$f":"IF(ISERROR(StatementsData!L91),0,StatementsData!L91)","v":21847},{"$f":"IF(ISERROR(StatementsData!M91),0,StatementsData!M91)","v":20437},{"$f":"IF(ISERROR(StatementsData!N91),0,StatementsData!N91)","v":24944},{"$f":"IF(ISERROR(StatementsData!P91),0,StatementsData!P91)","v":25926},{"$f":"IF(ISERROR(StatementsData!Q91),0,StatementsData!Q91)","v":26781},{"$f":"IF(ISERROR(StatementsData!R91),0,StatementsData!R91)","v":24944},{"$f":"IF(ISERROR(StatementsData!S91),0,StatementsData!S91)","v":25191},25191]
[null,"Other Non Current Liabilities",null,null,{"$f":"IF(ISERROR(StatementsData!E94),0,StatementsData!E94)","v":4038},{"$f":"IF(ISERROR(StatementsData!F94),0,StatementsData!F94)","v":3172},{"$f":"IF(ISERROR(StatementsData!G94),0,StatementsData!G94)","v":2986},{"$f":"IF(ISERROR(StatementsData!H94),0,StatementsData!H94)","v":2991},{"$f":"IF(ISERROR(StatementsData!I94),0,StatementsData!I94)","v":5879},{"$f":"IF(ISERROR(StatementsData!J94),0,StatementsData!J94)","v":7175},{"$f":"IF(ISERROR(StatementsData!K94),0,StatementsData!K94)","v":12792},{"$f":"IF(ISERROR(StatementsData!L94),0,StatementsData!L94)","v":10076},{"$f":"IF(ISERROR(StatementsData!M94),0,StatementsData!M94)","v":10699},{"$f":"IF(ISERROR(StatementsData!N94),0,StatementsData!N94)","v":15012},{"$f":"IF(ISERROR(StatementsData!P94),0,StatementsData!P94)","v":10739},{"$f":"IF(ISERROR(StatementsData!Q94),0,StatementsData!Q94)","v":11555},{"$f":"IF(ISERROR(StatementsData!R94),0,StatementsData!R94)","v":15012},{"$f":"IF(ISERROR(StatementsData!S94),0,StatementsData!S94)","v":14852},14852]
[null,"Deferred Income Taxes",null,null,{"$f":"IF(ISERROR(StatementsData!E93),0,StatementsData!E93)","v":401},{"$f":"IF(ISERROR(StatementsData!F93),0,StatementsData!F93)","v":516},{"$f":"IF(ISERROR(StatementsData!G93),0,StatementsData!G93)","v":591},{"$f":"IF(ISERROR(StatementsData!H93),0,StatementsData!H93)","v":877},{"$f":"IF(ISERROR(StatementsData!I93),0,StatementsData!I93)","v":1209},{"$f":"IF(ISERROR(StatementsData!J93),0,StatementsData!J93)","v":0},{"$f":"IF(ISERROR(StatementsData!K93),0,StatementsData!K93)","v":0},{"$f":"IF(ISERROR(StatementsData!L93),0,StatementsData!L93)","v":0},{"$f":"IF(ISERROR(StatementsData!M93),0,StatementsData!M93)","v":0},{"$f":"IF(ISERROR(StatementsData!N93),0,StatementsData!N93)","v":0},{"$f":"IF(ISERROR(StatementsData!P93),0,StatementsData!P93)","v":0},{"$f":"IF(ISERROR(StatementsData!Q93),0,StatementsData!Q93)","v":0},{"$f":"IF(ISERROR(StatementsData!R93),0,StatementsData!R93)","v":0},{"$f":"IF(ISERROR(StatementsData!S93),0,StatementsData!S93)","v":0},0]
[null,"Minority Interest (deleted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Long-Term Liabilities",null,null,{"$f":"IF(ISERROR(StatementsData!E96),0,StatementsData!E96)","v":16035},{"$f":"IF(ISERROR(StatementsData!F96),0,StatementsData!F96)","v":17766},{"$f":"IF(ISERROR(StatementsData!G96),0,StatementsData!G96)","v":19414},{"$f":"IF(ISERROR(StatementsData!H96),0,StatementsData!H96)","v":19545},{"$f":"IF(ISERROR(StatementsData!I96),0,StatementsData!I96)","v":24768},{"$f":"IF(ISERROR(StatementsData!J96),0,StatementsData!J96)","v":25004},{"$f":"IF(ISERROR(StatementsData!K96),0,StatementsData!K96)","v":35626},{"$f":"IF(ISERROR(StatementsData!L96),0,StatementsData!L96)","v":32006},{"$f":"IF(ISERROR(StatementsData!M96),0,StatementsData!M96)","v":31176},{"$f":"IF(ISERROR(StatementsData!N96),0,StatementsData!N96)","v":40002},{"$f":"IF(ISERROR(StatementsData!P96),0,StatementsData!P96)","v":36710},{"$f":"IF(ISERROR(StatementsData!Q96),0,StatementsData!Q96)","v":38387},{"$f":"IF(ISERROR(StatementsData!R96),0,StatementsData!R96)","v":40002},{"$f":"IF(ISERROR(StatementsData!S96),0,StatementsData!S96)","v":40090},40090]
[null,"Total Liabilities",null,null,{"$f":"SUM(E75,E80)","v":27379},{"$f":"SUM(F75,F80)","v":30387},35624,38637,44020,47249,61695,51298,53196,68563,{"$f":"SUM(O75,O80)","v":60220},{"$f":"SUM(P75,P80)","v":63605},{"$f":"SUM(Q75,Q80)","v":68563},{"$f":"SUM(R75,R80)","v":68939},68939]
[null,"Retained Earnings",null,null,{"$f":"IF(ISERROR(StatementsData!E99),0,StatementsData!E99)","v":7849},{"$f":"IF(ISERROR(StatementsData!F99),0,StatementsData!F99)","v":8450},{"$f":"IF(ISERROR(StatementsData!G99),0,StatementsData!G99)","v":9937},{"$f":"IF(ISERROR(StatementsData!H99),0,StatementsData!H99)","v":11808},{"$f":"IF(ISERROR(StatementsData!I99),0,StatementsData!I99)","v":14593},{"$f":"IF(ISERROR(StatementsData!J99),0,StatementsData!J99)","v":17398},{"$f":"IF(ISERROR(StatementsData!K99),0,StatementsData!K99)","v":19826},{"$f":"IF(ISERROR(StatementsData!L99),0,StatementsData!L99)","v":19711},{"$f":"IF(ISERROR(StatementsData!M99),0,StatementsData!M99)","v":21384},{"$f":"IF(ISERROR(StatementsData!N99),0,StatementsData!N99)","v":25219},{"$f":"IF(ISERROR(StatementsData!P99),0,StatementsData!P99)","v":23081},{"$f":"IF(ISERROR(StatementsData!Q99),0,StatementsData!Q99)","v":24251},{"$f":"IF(ISERROR(StatementsData!R99),0,StatementsData!R99)","v":25219},{"$f":"IF(ISERROR(StatementsData!S99),0,StatementsData!S99)","v":26815},26815]
[null,"Preferred Equity",null,null,{"$f":"IF(ISERROR(StatementsData!E97),0,StatementsData!E97)","v":0},{"$f":"IF(ISERROR(StatementsData!F97),0,StatementsData!F97)","v":0},{"$f":"IF(ISERROR(StatementsData!G97),0,StatementsData!G97)","v":0},{"$f":"IF(ISERROR(StatementsData!H97),0,StatementsData!H97)","v":0},{"$f":"IF(ISERROR(StatementsData!I97),0,StatementsData!I97)","v":0},{"$f":"IF(ISERROR(StatementsData!J97),0,StatementsData!J97)","v":0},{"$f":"IF(ISERROR(StatementsData!K97),0,StatementsData!K97)","v":0},{"$f":"IF(ISERROR(StatementsData!L97),0,StatementsData!L97)","v":0},{"$f":"IF(ISERROR(StatementsData!M97),0,StatementsData!M97)","v":0},{"$f":"IF(ISERROR(StatementsData!N97),0,StatementsData!N97)","v":0},{"$f":"IF(ISERROR(StatementsData!P97),0,StatementsData!P97)","v":0},{"$f":"IF(ISERROR(StatementsData!Q97),0,StatementsData!Q97)","v":0},{"$f":"IF(ISERROR(StatementsData!R97),0,StatementsData!R97)","v":0},{"$f":"IF(ISERROR(StatementsData!S97),0,StatementsData!S97)","v":0},0]
[null,"Total Equity",null,null,{"$f":"IF(ISERROR(StatementsData!E101),0,StatementsData!E101)","v":5472},{"$f":"IF(ISERROR(StatementsData!F101),0,StatementsData!F101)","v":6078},{"$f":"IF(ISERROR(StatementsData!G101),0,StatementsData!G101)","v":7467},{"$f":"IF(ISERROR(StatementsData!H101),0,StatementsData!H101)","v":8432},{"$f":"IF(ISERROR(StatementsData!I101),0,StatementsData!I101)","v":6859},{"$f":"IF(ISERROR(StatementsData!J101),0,StatementsData!J101)","v":8883},{"$f":"IF(ISERROR(StatementsData!K101),0,StatementsData!K101)","v":6087},{"$f":"IF(ISERROR(StatementsData!L101),0,StatementsData!L101)","v":8740},{"$f":"IF(ISERROR(StatementsData!M101),0,StatementsData!M101)","v":10824},{"$f":"IF(ISERROR(StatementsData!N101),0,StatementsData!N101)","v":12883},{"$f":"IF(ISERROR(StatementsData!P101),0,StatementsData!P101)","v":13391},{"$f":"IF(ISERROR(StatementsData!Q101),0,StatementsData!Q101)","v":14162},{"$f":"IF(ISERROR(StatementsData!R101),0,StatementsData!R101)","v":12883},{"$f":"IF(ISERROR(StatementsData!S101),0,StatementsData!S101)","v":14969},14969]
[null,"Total Liabilities & Equity",null,null,{"$f":"IF(ISERROR(StatementsData!E102),0,StatementsData!E102)","v":32851},{"$f":"IF(ISERROR(StatementsData!F102),0,StatementsData!F102)","v":36465},{"$f":"IF(ISERROR(StatementsData!G102),0,StatementsData!G102)","v":43091},{"$f":"IF(ISERROR(StatementsData!H102),0,StatementsData!H102)","v":47069},{"$f":"IF(ISERROR(StatementsData!I102),0,StatementsData!I102)","v":50879},{"$f":"IF(ISERROR(StatementsData!J102),0,StatementsData!J102)","v":56132},{"$f":"IF(ISERROR(StatementsData!K102),0,StatementsData!K102)","v":67782},{"$f":"IF(ISERROR(StatementsData!L102),0,StatementsData!L102)","v":60038},{"$f":"IF(ISERROR(StatementsData!M102),0,StatementsData!M102)","v":64020},{"$f":"IF(ISERROR(StatementsData!N102),0,StatementsData!N102)","v":81446},{"$f":"IF(ISERROR(StatementsData!P102),0,StatementsData!P102)","v":73611},{"$f":"IF(ISERROR(StatementsData!Q102),0,StatementsData!Q102)","v":77767},{"$f":"IF(ISERROR(StatementsData!R102),0,StatementsData!R102)","v":81446},{"$f":"IF(ISERROR(StatementsData!S102),0,StatementsData!S102)","v":83908},83908]
[]
["Cash Flows Statement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TTM"]
[null,"Cash Flows From Operating Activities"]
[null,"Net Income",null,null,{"$f":"IF(ISERROR(StatementsData!E109),0,StatementsData!E109)","v":798},{"$f":"IF(ISERROR(StatementsData!F109),0,StatementsData!F109)","v":1099},{"$f":"IF(ISERROR(StatementsData!G109),0,StatementsData!G109)","v":2035},{"$f":"IF(ISERROR(StatementsData!H109),0,StatementsData!H109)","v":2854},{"$f":"IF(ISERROR(StatementsData!I109),0,StatementsData!I109)","v":3537},{"$f":"IF(ISERROR(StatementsData!J109),0,StatementsData!J109)","v":3541},{"$f":"IF(ISERROR(StatementsData!K109),0,StatementsData!K109)","v":3557},{"$f":"IF(ISERROR(StatementsData!L109),0,StatementsData!L109)","v":827},{"$f":"IF(ISERROR(StatementsData!M109),0,StatementsData!M109)","v":2758},{"$f":"IF(ISERROR(StatementsData!N109),0,StatementsData!N109)","v":4981},{"$f":"IF(ISERROR(StatementsData!P109),0,StatementsData!P109)","v":2265},{"$f":"IF(ISERROR(StatementsData!Q109),0,StatementsData!Q109)","v":3419},{"$f":"IF(ISERROR(StatementsData!R109),0,StatementsData!R109)","v":4981},{"$f":"IF(ISERROR(StatementsData!S109),0,StatementsData!S109)","v":1611},{"$f":"StatementsData!T109","v":5349}]
[null,"Depreciation & Amortization",null,null,{"$f":"IF(ISERROR(StatementsData!E110),0,StatementsData!E110)","v":1220},{"$f":"IF(ISERROR(StatementsData!F110),0,StatementsData!F110)","v":1347},{"$f":"IF(ISERROR(StatementsData!G110),0,StatementsData!G110)","v":1397},{"$f":"IF(ISERROR(StatementsData!H110),0,StatementsData!H110)","v":1477},{"$f":"IF(ISERROR(StatementsData!I110),0,StatementsData!I110)","v":1602},{"$f":"IF(ISERROR(StatementsData!J110),0,StatementsData!J110)","v":1797},{"$f":"IF(ISERROR(StatementsData!K110),0,StatementsData!K110)","v":1980},{"$f":"IF(ISERROR(StatementsData!L110),0,StatementsData!L110)","v":2336},{"$f":"IF(ISERROR(StatementsData!M110),0,StatementsData!M110)","v":2296},{"$f":"IF(ISERROR(StatementsData!N110),0,StatementsData!N110)","v":2527},{"$f":"IF(ISERROR(StatementsData!P110),0,StatementsData!P110)","v":599},{"$f":"IF(ISERROR(StatementsData!Q110),0,StatementsData!Q110)","v":658},{"$f":"IF(ISERROR(StatementsData!R110),0,StatementsData!R110)","v":695},{"$f":"IF(ISERROR(StatementsData!S110),0,StatementsData!S110)","v":661},{"$f":"StatementsData!T110","v":781}]
[null,"Deferred Income Taxes",null,null,{"$f":"IF(ISERROR(StatementsData!E113),0,StatementsData!E113)","v":0},{"$f":"IF(ISERROR(StatementsData!F113),0,StatementsData!F113)","v":0},{"$f":"IF(ISERROR(StatementsData!G113),0,StatementsData!G113)","v":0},{"$f":"IF(ISERROR(StatementsData!H113),0,StatementsData!H113)","v":0},{"$f":"IF(ISERROR(StatementsData!I113),0,StatementsData!I113)","v":0},{"$f":"IF(ISERROR(StatementsData!J113),0,StatementsData!J113)","v":0},{"$f":"IF(ISERROR(StatementsData!K113),0,StatementsData!K113)","v":0},{"$f":"IF(ISERROR(StatementsData!L113),0,StatementsData!L113)","v":0},{"$f":"IF(ISERROR(StatementsData!M113),0,StatementsData!M113)","v":0},{"$f":"IF(ISERROR(StatementsData!N113),0,StatementsData!N113)","v":0},{"$f":"IF(ISERROR(StatementsData!P113),0,StatementsData!P113)","v":0},{"$f":"IF(ISERROR(StatementsData!Q113),0,StatementsData!Q113)","v":0},{"$f":"IF(ISERROR(StatementsData!R113),0,StatementsData!R113)","v":0},{"$f":"IF(ISERROR(StatementsData!S113),0,StatementsData!S113)","v":0},{"$f":"StatementsData!T113","v":0}]
[null,"Operating Gains",null,null,{"$f":"IF(ISERROR(StatementsData!E114),0,StatementsData!E114)","v":306},{"$f":"IF(ISERROR(StatementsData!F114),0,StatementsData!F114)","v":-15},{"$f":"IF(ISERROR(StatementsData!G114),0,StatementsData!G114)","v":-113},{"$f":"IF(ISERROR(StatementsData!H114),0,StatementsData!H114)","v":-20},{"$f":"IF(ISERROR(StatementsData!I114),0,StatementsData!I114)","v":197},{"$f":"IF(ISERROR(StatementsData!J114),0,StatementsData!J114)","v":199},{"$f":"IF(ISERROR(StatementsData!K114),0,StatementsData!K114)","v":0},{"$f":"IF(ISERROR(StatementsData!L114),0,StatementsData!L114)","v":0},{"$f":"IF(ISERROR(StatementsData!M114),0,StatementsData!M114)","v":0},{"$f":"IF(ISERROR(StatementsData!N114),0,StatementsData!N114)","v":0},{"$f":"IF(ISERROR(StatementsData!P114),0,StatementsData!P114)","v":0},{"$f":"IF(ISERROR(StatementsData!Q114),0,StatementsData!Q114)","v":0},{"$f":"IF(ISERROR(StatementsData!R114),0,StatementsData!R114)","v":0},{"$f":"IF(ISERROR(StatementsData!S114),0,StatementsData!S114)","v":0},{"$f":"StatementsData!T114","v":0}]
[null,"Extraordinary Gains",null,null,{"$f":"IF(ISERROR(StatementsData!E115),0,StatementsData!E115)","v":0},{"$f":"IF(ISERROR(StatementsData!F115),0,StatementsData!F115)","v":0},{"$f":"IF(ISERROR(StatementsData!G115),0,StatementsData!G115)","v":0},{"$f":"IF(ISERROR(StatementsData!H115),0,StatementsData!H115)","v":0},{"$f":"IF(ISERROR(StatementsData!I115),0,StatementsData!I115)","v":0},{"$f":"IF(ISERROR(StatementsData!J115),0,StatementsData!J115)","v":0},{"$f":"IF(ISERROR(StatementsData!K115),0,StatementsData!K115)","v":0},{"$f":"IF(ISERROR(StatementsData!L115),0,StatementsData!L115)","v":0},{"$f":"IF(ISERROR(StatementsData!M115),0,StatementsData!M115)","v":0},{"$f":"IF(ISERROR(StatementsData!N115),0,StatementsData!N115)","v":0},{"$f":"IF(ISERROR(StatementsData!P115),0,StatementsData!P115)","v":0},{"$f":"IF(ISERROR(StatementsData!Q115),0,StatementsData!Q115)","v":0},{"$f":"IF(ISERROR(StatementsData!R115),0,StatementsData!R115)","v":0},{"$f":"IF(ISERROR(StatementsData!S115),0,StatementsData!S115)","v":0},{"$f":"StatementsData!T115","v":0}]
[null,"(Incr) Decr. in Receivables",null,null,{"$f":"IF(ISERROR(StatementsData!E116),0,StatementsData!E116)","v":-50},{"$f":"IF(ISERROR(StatementsData!F116),0,StatementsData!F116)","v":-521},{"$f":"IF(ISERROR(StatementsData!G116),0,StatementsData!G116)","v":-7616},{"$f":"IF(ISERROR(StatementsData!H116),0,StatementsData!H116)","v":-908},{"$f":"IF(ISERROR(StatementsData!I116),0,StatementsData!I116)","v":-89},{"$f":"IF(ISERROR(StatementsData!J116),0,StatementsData!J116)","v":899},{"$f":"IF(ISERROR(StatementsData!K116),0,StatementsData!K116)","v":-545},{"$f":"IF(ISERROR(StatementsData!L116),0,StatementsData!L116)","v":4014},{"$f":"IF(ISERROR(StatementsData!M116),0,StatementsData!M116)","v":-2320},{"$f":"IF(ISERROR(StatementsData!N116),0,StatementsData!N116)","v":-1345},{"$f":"IF(ISERROR(StatementsData!P116),0,StatementsData!P116)","v":45},{"$f":"IF(ISERROR(StatementsData!Q116),0,StatementsData!Q116)","v":-254},{"$f":"IF(ISERROR(StatementsData!R116),0,StatementsData!R116)","v":-1345},{"$f":"IF(ISERROR(StatementsData!S116),0,StatementsData!S116)","v":150},{"$f":"StatementsData!T116","v":-1178}]
[null,"(Incr) Decr. in Inventories",null,null,{"$f":"IF(ISERROR(StatementsData!E117),0,StatementsData!E117)","v":162},{"$f":"IF(ISERROR(StatementsData!F117),0,StatementsData!F117)","v":-286},{"$f":"IF(ISERROR(StatementsData!G117),0,StatementsData!G117)","v":-1391},{"$f":"IF(ISERROR(StatementsData!H117),0,StatementsData!H117)","v":-568},{"$f":"IF(ISERROR(StatementsData!I117),0,StatementsData!I117)","v":-827},{"$f":"IF(ISERROR(StatementsData!J117),0,StatementsData!J117)","v":-745},{"$f":"IF(ISERROR(StatementsData!K117),0,StatementsData!K117)","v":-833},{"$f":"IF(ISERROR(StatementsData!L117),0,StatementsData!L117)","v":2501},{"$f":"IF(ISERROR(StatementsData!M117),0,StatementsData!M117)","v":-2667},{"$f":"IF(ISERROR(StatementsData!N117),0,StatementsData!N117)","v":-2927},{"$f":"IF(ISERROR(StatementsData!P117),0,StatementsData!P117)","v":-1850},{"$f":"IF(ISERROR(StatementsData!Q117),0,StatementsData!Q117)","v":-2716},{"$f":"IF(ISERROR(StatementsData!R117),0,StatementsData!R117)","v":-2927},{"$f":"IF(ISERROR(StatementsData!S117),0,StatementsData!S117)","v":-2038},{"$f":"StatementsData!T117","v":-3780}]
[null,"(Incr) Decr. in Prepaid Expenses",null,null,{"$f":"IF(ISERROR(StatementsData!E118),0,StatementsData!E118)","v":0},{"$f":"IF(ISERROR(StatementsData!F118),0,StatementsData!F118)","v":0},{"$f":"IF(ISERROR(StatementsData!G118),0,StatementsData!G118)","v":0},{"$f":"IF(ISERROR(StatementsData!H118),0,StatementsData!H118)","v":0},{"$f":"IF(ISERROR(StatementsData!I118),0,StatementsData!I118)","v":0},{"$f":"IF(ISERROR(StatementsData!J118),0,StatementsData!J118)","v":0},{"$f":"IF(ISERROR(StatementsData!K118),0,StatementsData!K118)","v":0},{"$f":"IF(ISERROR(StatementsData!L118),0,StatementsData!L118)","v":0},{"$f":"IF(ISERROR(StatementsData!M118),0,StatementsData!M118)","v":0},{"$f":"IF(ISERROR(StatementsData!N118),0,StatementsData!N118)","v":0},{"$f":"IF(ISERROR(StatementsData!P118),0,StatementsData!P118)","v":0},{"$f":"IF(ISERROR(StatementsData!Q118),0,StatementsData!Q118)","v":0},{"$f":"IF(ISERROR(StatementsData!R118),0,StatementsData!R118)","v":0},{"$f":"IF(ISERROR(StatementsData!S118),0,StatementsData!S118)","v":0},{"$f":"StatementsData!T118","v":0}]
[null,"(Incr) Decr. in Other Current Assets",null,null,{"$f":"IF(ISERROR(StatementsData!E119),0,StatementsData!E119)","v":0},{"$f":"IF(ISERROR(StatementsData!F119),0,StatementsData!F119)","v":0},{"$f":"IF(ISERROR(StatementsData!G119),0,StatementsData!G119)","v":0},{"$f":"IF(ISERROR(StatementsData!H119),0,StatementsData!H119)","v":0},{"$f":"IF(ISERROR(StatementsData!I119),0,StatementsData!I119)","v":0},{"$f":"IF(ISERROR(StatementsData!J119),0,StatementsData!J119)","v":0},{"$f":"IF(ISERROR(StatementsData!K119),0,StatementsData!K119)","v":0},{"$f":"IF(ISERROR(StatementsData!L119),0,StatementsData!L119)","v":0},{"$f":"IF(ISERROR(StatementsData!M119),0,StatementsData!M119)","v":0},{"$f":"IF(ISERROR(StatementsData!N119),0,StatementsData!N119)","v":0},{"$f":"IF(ISERROR(StatementsData!P119),0,StatementsData!P119)","v":0},{"$f":"IF(ISERROR(StatementsData!Q119),0,StatementsData!Q119)","v":0},{"$f":"IF(ISERROR(StatementsData!R119),0,StatementsData!R119)","v":0},{"$f":"IF(ISERROR(StatementsData!S119),0,StatementsData!S119)","v":0},{"$f":"StatementsData!T119","v":0}]
[null,"Decr. (Incr) in payables",null,null,{"$f":"IF(ISERROR(StatementsData!E120),0,StatementsData!E120)","v":164},{"$f":"IF(ISERROR(StatementsData!F120),0,StatementsData!F120)","v":617},{"$f":"IF(ISERROR(StatementsData!G120),0,StatementsData!G120)","v":1457},{"$f":"IF(ISERROR(StatementsData!H120),0,StatementsData!H120)","v":532},{"$f":"IF(ISERROR(StatementsData!I120),0,StatementsData!I120)","v":670},{"$f":"IF(ISERROR(StatementsData!J120),0,StatementsData!J120)","v":618},{"$f":"IF(ISERROR(StatementsData!K120),0,StatementsData!K120)","v":656},{"$f":"IF(ISERROR(StatementsData!L120),0,StatementsData!L120)","v":-2034},{"$f":"IF(ISERROR(StatementsData!M120),0,StatementsData!M120)","v":2570},{"$f":"IF(ISERROR(StatementsData!N120),0,StatementsData!N120)","v":1555},{"$f":"IF(ISERROR(StatementsData!P120),0,StatementsData!P120)","v":1056},{"$f":"IF(ISERROR(StatementsData!Q120),0,StatementsData!Q120)","v":1308},{"$f":"IF(ISERROR(StatementsData!R120),0,StatementsData!R120)","v":1555},{"$f":"IF(ISERROR(StatementsData!S120),0,StatementsData!S120)","v":517},{"$f":"StatementsData!T120","v":1708}]
[null,"Decr. (Incr) in Other Current Liabilities",null,null,{"$f":"IF(ISERROR(StatementsData!E121),0,StatementsData!E121)","v":0},{"$f":"IF(ISERROR(StatementsData!F121),0,StatementsData!F121)","v":0},{"$f":"IF(ISERROR(StatementsData!G121),0,StatementsData!G121)","v":0},{"$f":"IF(ISERROR(StatementsData!H121),0,StatementsData!H121)","v":0},{"$f":"IF(ISERROR(StatementsData!I121),0,StatementsData!I121)","v":0},{"$f":"IF(ISERROR(StatementsData!J121),0,StatementsData!J121)","v":576},{"$f":"IF(ISERROR(StatementsData!K121),0,StatementsData!K121)","v":286},{"$f":"IF(ISERROR(StatementsData!L121),0,StatementsData!L121)","v":-1151},{"$f":"IF(ISERROR(StatementsData!M121),0,StatementsData!M121)","v":1568},{"$f":"IF(ISERROR(StatementsData!N121),0,StatementsData!N121)","v":1100},{"$f":"IF(ISERROR(StatementsData!P121),0,StatementsData!P121)","v":-118},{"$f":"IF(ISERROR(StatementsData!Q121),0,StatementsData!Q121)","v":742},{"$f":"IF(ISERROR(StatementsData!R121),0,StatementsData!R121)","v":1100},{"$f":"IF(ISERROR(StatementsData!S121),0,StatementsData!S121)","v":-792},{"$f":"StatementsData!T121","v":914}]
[null,"Decr. (Incr) in Other Working Capital",null,null,{"$f":"IF(ISERROR(StatementsData!E122),0,StatementsData!E122)","v":-234},{"$f":"IF(ISERROR(StatementsData!F122),0,StatementsData!F122)","v":-175},{"$f":"IF(ISERROR(StatementsData!G122),0,StatementsData!G122)","v":240},{"$f":"IF(ISERROR(StatementsData!H122),0,StatementsData!H122)","v":-254},{"$f":"IF(ISERROR(StatementsData!I122),0,StatementsData!I122)","v":709},{"$f":"IF(ISERROR(StatementsData!J122),0,StatementsData!J122)","v":1050},{"$f":"IF(ISERROR(StatementsData!K122),0,StatementsData!K122)","v":-697},{"$f":"IF(ISERROR(StatementsData!L122),0,StatementsData!L122)","v":-287},{"$f":"IF(ISERROR(StatementsData!M122),0,StatementsData!M122)","v":335},{"$f":"IF(ISERROR(StatementsData!N122),0,StatementsData!N122)","v":662},{"$f":"IF(ISERROR(StatementsData!P122),0,StatementsData!P122)","v":385},{"$f":"IF(ISERROR(StatementsData!Q122),0,StatementsData!Q122)","v":626},{"$f":"IF(ISERROR(StatementsData!R122),0,StatementsData!R122)","v":662},{"$f":"IF(ISERROR(StatementsData!S122),0,StatementsData!S122)","v":239},{"$f":"StatementsData!T122","v":605}]
[null,"Other Non Cash Items",null,null,{"$f":"IF(ISERROR(StatementsData!E123),0,StatementsData!E123)","v":0},{"$f":"IF(ISERROR(StatementsData!F123),0,StatementsData!F123)","v":0},{"$f":"IF(ISERROR(StatementsData!G123),0,StatementsData!G123)","v":0},{"$f":"IF(ISERROR(StatementsData!H123),0,StatementsData!H123)","v":0},{"$f":"IF(ISERROR(StatementsData!I123),0,StatementsData!I123)","v":0},{"$f":"IF(ISERROR(StatementsData!J123),0,StatementsData!J123)","v":0},{"$f":"IF(ISERROR(StatementsData!K123),0,StatementsData!K123)","v":383},{"$f":"IF(ISERROR(StatementsData!L123),0,StatementsData!L123)","v":137},{"$f":"IF(ISERROR(StatementsData!M123),0,StatementsData!M123)","v":469},{"$f":"IF(ISERROR(StatementsData!N123),0,StatementsData!N123)","v":457},{"$f":"IF(ISERROR(StatementsData!P123),0,StatementsData!P123)","v":337},{"$f":"IF(ISERROR(StatementsData!Q123),0,StatementsData!Q123)","v":558},{"$f":"IF(ISERROR(StatementsData!R123),0,StatementsData!R123)","v":457},{"$f":"IF(ISERROR(StatementsData!S123),0,StatementsData!S123)","v":-18},{"$f":"StatementsData!T123","v":344}]
[null,"Net Cash From Operating Activities",null,null,{"$f":"IF(ISERROR(StatementsData!E126),0,StatementsData!E126)","v":2366},{"$f":"IF(ISERROR(StatementsData!F126),0,StatementsData!F126)","v":2066},{"$f":"IF(ISERROR(StatementsData!G126),0,StatementsData!G126)","v":-3991},{"$f":"IF(ISERROR(StatementsData!H126),0,StatementsData!H126)","v":3113},{"$f":"IF(ISERROR(StatementsData!I126),0,StatementsData!I126)","v":5799},{"$f":"IF(ISERROR(StatementsData!J126),0,StatementsData!J126)","v":7935},{"$f":"IF(ISERROR(StatementsData!K126),0,StatementsData!K126)","v":4787},{"$f":"IF(ISERROR(StatementsData!L126),0,StatementsData!L126)","v":6343},{"$f":"IF(ISERROR(StatementsData!M126),0,StatementsData!M126)","v":5009},{"$f":"IF(ISERROR(StatementsData!N126),0,StatementsData!N126)","v":7010},{"$f":"IF(ISERROR(StatementsData!P126),0,StatementsData!P126)","v":3294},{"$f":"IF(ISERROR(StatementsData!Q126),0,StatementsData!Q126)","v":5515},{"$f":"IF(ISERROR(StatementsData!R126),0,StatementsData!R126)","v":7010},{"$f":"IF(ISERROR(StatementsData!S126),0,StatementsData!S126)","v":330},{"$f":"StatementsData!T126","v":6575}]
[null,"Cash Flows From Investing Activities"]
[null,"Sale of Long-term Investments",null,null,{"$f":"IF(ISERROR(StatementsData!E129),0,StatementsData!E129)","v":0},{"$f":"IF(ISERROR(StatementsData!F129),0,StatementsData!F129)","v":0},{"$f":"IF(ISERROR(StatementsData!G129),0,StatementsData!G129)","v":0},{"$f":"IF(ISERROR(StatementsData!H129),0,StatementsData!H129)","v":0},{"$f":"IF(ISERROR(StatementsData!I129),0,StatementsData!I129)","v":0},{"$f":"IF(ISERROR(StatementsData!J129),0,StatementsData!J129)","v":0},{"$f":"IF(ISERROR(StatementsData!K129),0,StatementsData!K129)","v":357},{"$f":"IF(ISERROR(StatementsData!L129),0,StatementsData!L129)","v":291},{"$f":"IF(ISERROR(StatementsData!M129),0,StatementsData!M129)","v":0},{"$f":"IF(ISERROR(StatementsData!N129),0,StatementsData!N129)","v":9081},{"$f":"IF(ISERROR(StatementsData!P129),0,StatementsData!P129)","v":4085},{"$f":"IF(ISERROR(StatementsData!Q129),0,StatementsData!Q129)","v":6609},{"$f":"IF(ISERROR(StatementsData!R129),0,StatementsData!R129)","v":9081},{"$f":"IF(ISERROR(StatementsData!S129),0,StatementsData!S129)","v":2111},{"$f":"StatementsData!T129","v":9197}]
[null,"Sale of Short-term Investments",null,null,{"$f":"IF(ISERROR(StatementsData!E130),0,StatementsData!E130)","v":0},{"$f":"IF(ISERROR(StatementsData!F130),0,StatementsData!F130)","v":0},{"$f":"IF(ISERROR(StatementsData!G130),0,StatementsData!G130)","v":0},{"$f":"IF(ISERROR(StatementsData!H130),0,StatementsData!H130)","v":257},{"$f":"IF(ISERROR(StatementsData!I130),0,StatementsData!I130)","v":539},{"$f":"IF(ISERROR(StatementsData!J130),0,StatementsData!J130)","v":572},{"$f":"IF(ISERROR(StatementsData!K130),0,StatementsData!K130)","v":10666},{"$f":"IF(ISERROR(StatementsData!L130),0,StatementsData!L130)","v":9388},{"$f":"IF(ISERROR(StatementsData!M130),0,StatementsData!M130)","v":228},{"$f":"IF(ISERROR(StatementsData!N130),0,StatementsData!N130)","v":247},{"$f":"IF(ISERROR(StatementsData!P130),0,StatementsData!P130)","v":122},{"$f":"IF(ISERROR(StatementsData!Q130),0,StatementsData!Q130)","v":180},{"$f":"IF(ISERROR(StatementsData!R130),0,StatementsData!R130)","v":247},{"$f":"IF(ISERROR(StatementsData!S130),0,StatementsData!S130)","v":112},{"$f":"StatementsData!T130","v":293}]
[null,"Capital Expenditures",null,null,{"$f":"IF(ISERROR(StatementsData!E131),0,StatementsData!E131)","v":-1773},{"$f":"IF(ISERROR(StatementsData!F131),0,StatementsData!F131)","v":-1765},{"$f":"IF(ISERROR(StatementsData!G131),0,StatementsData!G131)","v":-2114},{"$f":"IF(ISERROR(StatementsData!H131),0,StatementsData!H131)","v":-2415},{"$f":"IF(ISERROR(StatementsData!I131),0,StatementsData!I131)","v":-2675},{"$f":"IF(ISERROR(StatementsData!J131),0,StatementsData!J131)","v":-3040},{"$f":"IF(ISERROR(StatementsData!K131),0,StatementsData!K131)","v":-1566},{"$f":"IF(ISERROR(StatementsData!L131),0,StatementsData!L131)","v":-968},{"$f":"IF(ISERROR(StatementsData!M131),0,StatementsData!M131)","v":-1011},{"$f":"IF(ISERROR(StatementsData!N131),0,StatementsData!N131)","v":-1409},{"$f":"IF(ISERROR(StatementsData!P131),0,StatementsData!P131)","v":-580},{"$f":"IF(ISERROR(StatementsData!Q131),0,StatementsData!Q131)","v":-984},{"$f":"IF(ISERROR(StatementsData!R131),0,StatementsData!R131)","v":-1409},{"$f":"IF(ISERROR(StatementsData!S131),0,StatementsData!S131)","v":-285},{"$f":"StatementsData!T131","v":-1477}]
[null,"Acquisitions",null,null,{"$f":"IF(ISERROR(StatementsData!E132),0,StatementsData!E132)","v":0},{"$f":"IF(ISERROR(StatementsData!F132),0,StatementsData!F132)","v":0},{"$f":"IF(ISERROR(StatementsData!G132),0,StatementsData!G132)","v":0},{"$f":"IF(ISERROR(StatementsData!H132),0,StatementsData!H132)","v":0},{"$f":"IF(ISERROR(StatementsData!I132),0,StatementsData!I132)","v":-513},{"$f":"IF(ISERROR(StatementsData!J132),0,StatementsData!J132)","v":-229},{"$f":"IF(ISERROR(StatementsData!K132),0,StatementsData!K132)","v":-117},{"$f":"IF(ISERROR(StatementsData!L132),0,StatementsData!L132)","v":-19},{"$f":"IF(ISERROR(StatementsData!M132),0,StatementsData!M132)","v":-1126},{"$f":"IF(ISERROR(StatementsData!N132),0,StatementsData!N132)","v":-7808},{"$f":"IF(ISERROR(StatementsData!P132),0,StatementsData!P132)","v":-47},{"$f":"IF(ISERROR(StatementsData!Q132),0,StatementsData!Q132)","v":-7392},{"$f":"IF(ISERROR(StatementsData!R132),0,StatementsData!R132)","v":-7808},{"$f":"IF(ISERROR(StatementsData!S132),0,StatementsData!S132)","v":-63},{"$f":"StatementsData!T132","v":-7884}]
[null,"Sale of Assets",null,null,{"$f":"IF(ISERROR(StatementsData!E128),0,StatementsData!E128)","v":561},{"$f":"IF(ISERROR(StatementsData!F128),0,StatementsData!F128)","v":761},{"$f":"IF(ISERROR(StatementsData!G128),0,StatementsData!G128)","v":673},{"$f":"IF(ISERROR(StatementsData!H128),0,StatementsData!H128)","v":637},{"$f":"IF(ISERROR(StatementsData!I128),0,StatementsData!I128)","v":572},{"$f":"IF(ISERROR(StatementsData!J128),0,StatementsData!J128)","v":408},{"$f":"IF(ISERROR(StatementsData!K128),0,StatementsData!K128)","v":982},{"$f":"IF(ISERROR(StatementsData!L128),0,StatementsData!L128)","v":1242},{"$f":"IF(ISERROR(StatementsData!M128),0,StatementsData!M128)","v":1469},{"$f":"IF(ISERROR(StatementsData!N128),0,StatementsData!N128)","v":1354},{"$f":"IF(ISERROR(StatementsData!P128),0,StatementsData!P128)","v":621},{"$f":"IF(ISERROR(StatementsData!Q128),0,StatementsData!Q128)","v":922},{"$f":"IF(ISERROR(StatementsData!R128),0,StatementsData!R128)","v":1354},{"$f":"IF(ISERROR(StatementsData!S128),0,StatementsData!S128)","v":245},{"$f":"StatementsData!T128","v":1297}]
[null,"Purchase of Long-term Investments",null,null,{"$f":"IF(ISERROR(StatementsData!E133),0,StatementsData!E133)","v":0},{"$f":"IF(ISERROR(StatementsData!F133),0,StatementsData!F133)","v":0},{"$f":"IF(ISERROR(StatementsData!G133),0,StatementsData!G133)","v":0},{"$f":"IF(ISERROR(StatementsData!H133),0,StatementsData!H133)","v":0},{"$f":"IF(ISERROR(StatementsData!I133),0,StatementsData!I133)","v":0},{"$f":"IF(ISERROR(StatementsData!J133),0,StatementsData!J133)","v":0},{"$f":"IF(ISERROR(StatementsData!K133),0,StatementsData!K133)","v":-339},{"$f":"IF(ISERROR(StatementsData!L133),0,StatementsData!L133)","v":-349},{"$f":"IF(ISERROR(StatementsData!M133),0,StatementsData!M133)","v":0},{"$f":"IF(ISERROR(StatementsData!N133),0,StatementsData!N133)","v":-10001},{"$f":"IF(ISERROR(StatementsData!P133),0,StatementsData!P133)","v":-4294},{"$f":"IF(ISERROR(StatementsData!Q133),0,StatementsData!Q133)","v":-7091},{"$f":"IF(ISERROR(StatementsData!R133),0,StatementsData!R133)","v":-10001},{"$f":"IF(ISERROR(StatementsData!S133),0,StatementsData!S133)","v":-2727},{"$f":"StatementsData!T133","v":-10720}]
[null,"Purchase of  Short-term Investments",null,null,{"$f":"IF(ISERROR(StatementsData!E134),0,StatementsData!E134)","v":0},{"$f":"IF(ISERROR(StatementsData!F134),0,StatementsData!F134)","v":0},{"$f":"IF(ISERROR(StatementsData!G134),0,StatementsData!G134)","v":0},{"$f":"IF(ISERROR(StatementsData!H134),0,StatementsData!H134)","v":-338},{"$f":"IF(ISERROR(StatementsData!I134),0,StatementsData!I134)","v":-681},{"$f":"IF(ISERROR(StatementsData!J134),0,StatementsData!J134)","v":-714},{"$f":"IF(ISERROR(StatementsData!K134),0,StatementsData!K134)","v":-14031},{"$f":"IF(ISERROR(StatementsData!L134),0,StatementsData!L134)","v":-7107},{"$f":"IF(ISERROR(StatementsData!M134),0,StatementsData!M134)","v":-217},{"$f":"IF(ISERROR(StatementsData!N134),0,StatementsData!N134)","v":-336},{"$f":"IF(ISERROR(StatementsData!P134),0,StatementsData!P134)","v":-131},{"$f":"IF(ISERROR(StatementsData!Q134),0,StatementsData!Q134)","v":-216},{"$f":"IF(ISERROR(StatementsData!R134),0,StatementsData!R134)","v":-336},{"$f":"IF(ISERROR(StatementsData!S134),0,StatementsData!S134)","v":-123},{"$f":"StatementsData!T134","v":-387}]
[null,"Other Investing Changes, Net",null,null,{"$f":"IF(ISERROR(StatementsData!E135),0,StatementsData!E135)","v":-1496},{"$f":"IF(ISERROR(StatementsData!F135),0,StatementsData!F135)","v":-1557},{"$f":"IF(ISERROR(StatementsData!G135),0,StatementsData!G135)","v":3518},{"$f":"IF(ISERROR(StatementsData!H135),0,StatementsData!H135)","v":-1666},{"$f":"IF(ISERROR(StatementsData!I135),0,StatementsData!I135)","v":-1038},{"$f":"IF(ISERROR(StatementsData!J135),0,StatementsData!J135)","v":-1405},{"$f":"IF(ISERROR(StatementsData!K135),0,StatementsData!K135)","v":-2248},{"$f":"IF(ISERROR(StatementsData!L135),0,StatementsData!L135)","v":-1476},{"$f":"IF(ISERROR(StatementsData!M135),0,StatementsData!M135)","v":-938},{"$f":"IF(ISERROR(StatementsData!N135),0,StatementsData!N135)","v":-2555},{"$f":"IF(ISERROR(StatementsData!P135),0,StatementsData!P135)","v":-962},{"$f":"IF(ISERROR(StatementsData!Q135),0,StatementsData!Q135)","v":-1478},{"$f":"IF(ISERROR(StatementsData!R135),0,StatementsData!R135)","v":-2555},{"$f":"IF(ISERROR(StatementsData!S135),0,StatementsData!S135)","v":-806},{"$f":"StatementsData!T135","v":-2848}]
[null,"Net Cash From Investing Activities",null,null,{"$f":"IF(ISERROR(StatementsData!E137),0,StatementsData!E137)","v":-2708},{"$f":"IF(ISERROR(StatementsData!F137),0,StatementsData!F137)","v":-2561},{"$f":"IF(ISERROR(StatementsData!G137),0,StatementsData!G137)","v":2077},{"$f":"IF(ISERROR(StatementsData!H137),0,StatementsData!H137)","v":-3525},{"$f":"IF(ISERROR(StatementsData!I137),0,StatementsData!I137)","v":-3796},{"$f":"IF(ISERROR(StatementsData!J137),0,StatementsData!J137)","v":-4408},{"$f":"IF(ISERROR(StatementsData!K137),0,StatementsData!K137)","v":-6296},{"$f":"IF(ISERROR(StatementsData!L137),0,StatementsData!L137)","v":1002},{"$f":"IF(ISERROR(StatementsData!M137),0,StatementsData!M137)","v":-1595},{"$f":"IF(ISERROR(StatementsData!N137),0,StatementsData!N137)","v":-11427},{"$f":"IF(ISERROR(StatementsData!P137),0,StatementsData!P137)","v":-1186},{"$f":"IF(ISERROR(StatementsData!Q137),0,StatementsData!Q137)","v":-9450},{"$f":"IF(ISERROR(StatementsData!R137),0,StatementsData!R137)","v":-11427},{"$f":"IF(ISERROR(StatementsData!S137),0,StatementsData!S137)","v":-1536},{"$f":"StatementsData!T137","v":-12529}]
[null,"Cash Flows From Financing Activities"]
[null,"Issuance of Capital Stock",null,null,{"$f":"IF(ISERROR(StatementsData!E140),0,StatementsData!E140)","v":10},{"$f":"IF(ISERROR(StatementsData!F140),0,StatementsData!F140)","v":157},{"$f":"IF(ISERROR(StatementsData!G140),0,StatementsData!G140)","v":317},{"$f":"IF(ISERROR(StatementsData!H140),0,StatementsData!H140)","v":482},{"$f":"IF(ISERROR(StatementsData!I140),0,StatementsData!I140)","v":414},{"$f":"IF(ISERROR(StatementsData!J140),0,StatementsData!J140)","v":328},{"$f":"IF(ISERROR(StatementsData!K140),0,StatementsData!K140)","v":135},{"$f":"IF(ISERROR(StatementsData!L140),0,StatementsData!L140)","v":89},{"$f":"IF(ISERROR(StatementsData!M140),0,StatementsData!M140)","v":296},{"$f":"IF(ISERROR(StatementsData!N140),0,StatementsData!N140)","v":123},{"$f":"IF(ISERROR(StatementsData!P140),0,StatementsData!P140)","v":96},{"$f":"IF(ISERROR(StatementsData!Q140),0,StatementsData!Q140)","v":110},{"$f":"IF(ISERROR(StatementsData!R140),0,StatementsData!R140)","v":123},{"$f":"IF(ISERROR(StatementsData!S140),0,StatementsData!S140)","v":7},{"$f":"StatementsData!T140","v":72}]
[null,"Repurchase of Capital Stock",null,null,{"$f":"IF(ISERROR(StatementsData!E142),0,StatementsData!E142)","v":0},{"$f":"IF(ISERROR(StatementsData!F142),0,StatementsData!F142)","v":-405},{"$f":"IF(ISERROR(StatementsData!G142),0,StatementsData!G142)","v":-539},{"$f":"IF(ISERROR(StatementsData!H142),0,StatementsData!H142)","v":-1684},{"$f":"IF(ISERROR(StatementsData!I142),0,StatementsData!I142)","v":-3208},{"$f":"IF(ISERROR(StatementsData!J142),0,StatementsData!J142)","v":-2461},{"$f":"IF(ISERROR(StatementsData!K142),0,StatementsData!K142)","v":-1838},{"$f":"IF(ISERROR(StatementsData!L142),0,StatementsData!L142)","v":-6},{"$f":"IF(ISERROR(StatementsData!M142),0,StatementsData!M142)","v":-132},{"$f":"IF(ISERROR(StatementsData!N142),0,StatementsData!N142)","v":-8},{"$f":"IF(ISERROR(StatementsData!P142),0,StatementsData!P142)","v":0},{"$f":"IF(ISERROR(StatementsData!Q142),0,StatementsData!Q142)","v":0},{"$f":"IF(ISERROR(StatementsData!R142),0,StatementsData!R142)","v":-8},{"$f":"IF(ISERROR(StatementsData!S142),0,StatementsData!S142)","v":0},{"$f":"StatementsData!T142","v":-8}]
[null,"   Net Issuance of Stock",null,null,{"$f":"E114+E115","v":10},{"$f":"F114+F115","v":-248},-222,-1202,-2794,-2133,-1703,83,164,115,96,110,115,7,64]
[null,"Issuance of Debt",null,null,{"$f":"IF(ISERROR(StatementsData!E139),0,StatementsData!E139)","v":4137},{"$f":"IF(ISERROR(StatementsData!F139),0,StatementsData!F139)","v":5489},{"$f":"IF(ISERROR(StatementsData!G139),0,StatementsData!G139)","v":5638},{"$f":"IF(ISERROR(StatementsData!H139),0,StatementsData!H139)","v":14593},{"$f":"IF(ISERROR(StatementsData!I139),0,StatementsData!I139)","v":11269},{"$f":"IF(ISERROR(StatementsData!J139),0,StatementsData!J139)","v":11039},{"$f":"IF(ISERROR(StatementsData!K139),0,StatementsData!K139)","v":20004},{"$f":"IF(ISERROR(StatementsData!L139),0,StatementsData!L139)","v":12291},{"$f":"IF(ISERROR(StatementsData!M139),0,StatementsData!M139)","v":8324},{"$f":"IF(ISERROR(StatementsData!N139),0,StatementsData!N139)","v":15460},{"$f":"IF(ISERROR(StatementsData!P139),0,StatementsData!P139)","v":10329},{"$f":"IF(ISERROR(StatementsData!Q139),0,StatementsData!Q139)","v":13247},{"$f":"IF(ISERROR(StatementsData!R139),0,StatementsData!R139)","v":15460},{"$f":"IF(ISERROR(StatementsData!S139),0,StatementsData!S139)","v":2502},{"$f":"StatementsData!T139","v":16657}]
[null,"Repayment of Debt",null,null,{"$f":"IF(ISERROR(StatementsData!E141),0,StatementsData!E141)","v":-3441},{"$f":"IF(ISERROR(StatementsData!F141),0,StatementsData!F141)","v":-4237},{"$f":"IF(ISERROR(StatementsData!G141),0,StatementsData!G141)","v":-3008},{"$f":"IF(ISERROR(StatementsData!H141),0,StatementsData!H141)","v":-11620},{"$f":"IF(ISERROR(StatementsData!I141),0,StatementsData!I141)","v":-10511},{"$f":"IF(ISERROR(StatementsData!J141),0,StatementsData!J141)","v":-11185},{"$f":"IF(ISERROR(StatementsData!K141),0,StatementsData!K141)","v":-14439},{"$f":"IF(ISERROR(StatementsData!L141),0,StatementsData!L141)","v":-16571},{"$f":"IF(ISERROR(StatementsData!M141),0,StatementsData!M141)","v":-12170},{"$f":"IF(ISERROR(StatementsData!N141),0,StatementsData!N141)","v":-10636},{"$f":"IF(ISERROR(StatementsData!P141),0,StatementsData!P141)","v":-5125},{"$f":"IF(ISERROR(StatementsData!Q141),0,StatementsData!Q141)","v":-9049},{"$f":"IF(ISERROR(StatementsData!R141),0,StatementsData!R141)","v":-10636},{"$f":"IF(ISERROR(StatementsData!S141),0,StatementsData!S141)","v":-1372},{"$f":"StatementsData!T141","v":-10233}]
[null,"   Net Issuance of Debt",null,null,{"$f":"E117+E118","v":696},{"$f":"F117+F118","v":1252},2630,2973,758,-146,5565,-4280,-3846,4824,5204,4198,4824,1130,6424]
[null,"Dividends Paid",null,null,{"$f":"IF(ISERROR(StatementsData!E143),0,StatementsData!E143)","v":-481},{"$f":"IF(ISERROR(StatementsData!F143),0,StatementsData!F143)","v":-491},{"$f":"IF(ISERROR(StatementsData!G143),0,StatementsData!G143)","v":-534},{"$f":"IF(ISERROR(StatementsData!H143),0,StatementsData!H143)","v":-618},{"$f":"IF(ISERROR(StatementsData!I143),0,StatementsData!I143)","v":-726},{"$f":"IF(ISERROR(StatementsData!J143),0,StatementsData!J143)","v":-845},{"$f":"IF(ISERROR(StatementsData!K143),0,StatementsData!K143)","v":-953},{"$f":"IF(ISERROR(StatementsData!L143),0,StatementsData!L143)","v":-1039},{"$f":"IF(ISERROR(StatementsData!M143),0,StatementsData!M143)","v":-1084},{"$f":"IF(ISERROR(StatementsData!N143),0,StatementsData!N143)","v":-1162},{"$f":"IF(ISERROR(StatementsData!P143),0,StatementsData!P143)","v":-567},{"$f":"IF(ISERROR(StatementsData!Q143),0,StatementsData!Q143)","v":-865},{"$f":"IF(ISERROR(StatementsData!R143),0,StatementsData!R143)","v":-1162},{"$f":"IF(ISERROR(StatementsData!S143),0,StatementsData!S143)","v":-302},{"$f":"StatementsData!T143","v":-1183}]
[null,"Cash from Financing",null,null,{"$f":"IF(ISERROR(StatementsData!E146),0,StatementsData!E146)","v":225},{"$f":"IF(ISERROR(StatementsData!F146),0,StatementsData!F146)","v":513},{"$f":"IF(ISERROR(StatementsData!G146),0,StatementsData!G146)","v":1874},{"$f":"IF(ISERROR(StatementsData!H146),0,StatementsData!H146)","v":1153},{"$f":"IF(ISERROR(StatementsData!I146),0,StatementsData!I146)","v":-2593},{"$f":"IF(ISERROR(StatementsData!J146),0,StatementsData!J146)","v":-2969},{"$f":"IF(ISERROR(StatementsData!K146),0,StatementsData!K146)","v":2965},{"$f":"IF(ISERROR(StatementsData!L146),0,StatementsData!L146)","v":-5215},{"$f":"IF(ISERROR(StatementsData!M146),0,StatementsData!M146)","v":-4613},{"$f":"IF(ISERROR(StatementsData!N146),0,StatementsData!N146)","v":3966},{"$f":"IF(ISERROR(StatementsData!P146),0,StatementsData!P146)","v":4928},{"$f":"IF(ISERROR(StatementsData!Q146),0,StatementsData!Q146)","v":3612},{"$f":"IF(ISERROR(StatementsData!R146),0,StatementsData!R146)","v":3966},{"$f":"IF(ISERROR(StatementsData!S146),0,StatementsData!S146)","v":976},{"$f":"StatementsData!T146","v":4052}]
[null,"Cash at Beginning of the Period",null,null,{"$f":"IF(ISERROR(StatementsData!E150),0,StatementsData!E150)","v":400},{"$f":"IF(ISERROR(StatementsData!F150),0,StatementsData!F150)","v":309},{"$f":"IF(ISERROR(StatementsData!G150),0,StatementsData!G150)","v":342},{"$f":"IF(ISERROR(StatementsData!H150),0,StatementsData!H150)","v":445},{"$f":"IF(ISERROR(StatementsData!I150),0,StatementsData!I150)","v":1108},{"$f":"IF(ISERROR(StatementsData!J150),0,StatementsData!J150)","v":530},{"$f":"IF(ISERROR(StatementsData!K150),0,StatementsData!K150)","v":1122},{"$f":"IF(ISERROR(StatementsData!L150),0,StatementsData!L150)","v":2736},{"$f":"IF(ISERROR(StatementsData!M150),0,StatementsData!M150)","v":4867},{"$f":"IF(ISERROR(StatementsData!N150),0,StatementsData!N150)","v":3592},{"$f":"IF(ISERROR(StatementsData!P150),0,StatementsData!P150)","v":3592},{"$f":"IF(ISERROR(StatementsData!Q150),0,StatementsData!Q150)","v":3592},{"$f":"IF(ISERROR(StatementsData!R150),0,StatementsData!R150)","v":3592},{"$f":"IF(ISERROR(StatementsData!S150),0,StatementsData!S150)","v":3057},{"$f":"StatementsData!T150","v":3057}]
[null,"Cash at End of the Period",null,null,{"$f":"IF(ISERROR(StatementsData!E151),0,StatementsData!E151)","v":309},{"$f":"IF(ISERROR(StatementsData!F151),0,StatementsData!F151)","v":342},{"$f":"IF(ISERROR(StatementsData!G151),0,StatementsData!G151)","v":445},{"$f":"IF(ISERROR(StatementsData!H151),0,StatementsData!H151)","v":1108},{"$f":"IF(ISERROR(StatementsData!I151),0,StatementsData!I151)","v":530},{"$f":"IF(ISERROR(StatementsData!J151),0,StatementsData!J151)","v":1122},{"$f":"IF(ISERROR(StatementsData!K151),0,StatementsData!K151)","v":2736},{"$f":"IF(ISERROR(StatementsData!L151),0,StatementsData!L151)","v":4867},{"$f":"IF(ISERROR(StatementsData!M151),0,StatementsData!M151)","v":3592},{"$f":"IF(ISERROR(StatementsData!N151),0,StatementsData!N151)","v":3057},{"$f":"IF(ISERROR(StatementsData!P151),0,StatementsData!P151)","v":10715},{"$f":"IF(ISERROR(StatementsData!Q151),0,StatementsData!Q151)","v":3229},{"$f":"IF(ISERROR(StatementsData!R151),0,StatementsData!R151)","v":3057},{"$f":"IF(ISERROR(StatementsData!S151),0,StatementsData!S151)","v":2864},{"$f":"StatementsData!T151","v":1052}]
[null,"Change in Cash",null,null,{"$f":"IF(ISERROR(StatementsData!E149),0,StatementsData!E149)","v":-91},{"$f":"IF(ISERROR(StatementsData!F149),0,StatementsData!F149)","v":33},{"$f":"IF(ISERROR(StatementsData!G149),0,StatementsData!G149)","v":103},{"$f":"IF(ISERROR(StatementsData!H149),0,StatementsData!H149)","v":663},{"$f":"IF(ISERROR(StatementsData!I149),0,StatementsData!I149)","v":-578},{"$f":"IF(ISERROR(StatementsData!J149),0,StatementsData!J149)","v":592},{"$f":"IF(ISERROR(StatementsData!K149),0,StatementsData!K149)","v":1614},{"$f":"IF(ISERROR(StatementsData!L149),0,StatementsData!L149)","v":2131},{"$f":"IF(ISERROR(StatementsData!M149),0,StatementsData!M149)","v":-1275},{"$f":"IF(ISERROR(StatementsData!N149),0,StatementsData!N149)","v":-535},{"$f":"IF(ISERROR(StatementsData!P149),0,StatementsData!P149)","v":7123},{"$f":"IF(ISERROR(StatementsData!Q149),0,StatementsData!Q149)","v":-363},{"$f":"IF(ISERROR(StatementsData!R149),0,StatementsData!R149)","v":-535},{"$f":"IF(ISERROR(StatementsData!S149),0,StatementsData!S149)","v":-193},{"$f":"StatementsData!T149","v":-2005}]
[null,"Free Cash Flow"]
[null,"Cash from Operations",null,null,{"$f":"E102","v":2366},2066,-3991,3113,5799,7935,4787,6343,5009,7010,3294,5515,7010,330,6575]
[null,"Cap Ex",null,null,{"$f":"-E106","v":1773},{"$f":"-F106","v":1765},2114,2415,2675,3040,1566,968,1011,1409,580,984,1409,285,1477]
[null,"Free Cash Flow",null,null,{"$f":"E126-E127","v":593},{"$f":"F126-F127","v":301},-6105,698,3124,4895,3221,5375,3998,5601,2714,4531,5601,45,5098]
[null,"Owner Earnings FCF",null,null,{"$f":"IF(ISNUMBER(E130),E130,E89+E90+E101-SUM(E94:E100)-E127)","v":203},{"$f":"IF(ISNUMBER(F130),F130,F89+F90+F101-SUM(F94:F100)-F127)","v":1046},8628,3114,2001,-100,5487,-711,5026,7511,3103,3945,5679,3893,{"$f":"IF(ISNUMBER(S130),S130,S89+S90+S101-SUM(S94:S100)-S127)","v":6728}]
[null,"User Defined"]

{"sheet":"StatementsData","index":4,"n_rows":211,"n_cols":24,"rows_kept":211,"cut":false,"hidden":true,"merged":[[3,2,3,3],[0,13,0,19]]}
["Get exchange",{"$f":"TRIM([1]!RCHGetElementNumber(Ticker,3))","v":"NYSE"}]
["Stock Exchange",{"$f":"IF(B1=\"Other OTC Issues\",\"USOTC\",B1)","v":"NYSE"}]
["TickerAdvfn",{"$f":"stockexchange&\":\"&Ticker","v":"NYSE:cat"}]
[null,null,"ADVFN Codes",null,9,8,7,6,5,4,3,2,1,0,4,3,2,1,0]
[null,"Year End Date","Annual","Quarterly",{"$f":"LEFT(IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B5&\"<\",,0)),4)","v":"2002"},{"$f":"LEFT(IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B5&\"<\",,0)),4)","v":"2003"},{"$f":"LEFT(IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B5&\"<\",,0)),4)","v":"2004"},{"$f":"LEFT(IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B5&\"<\",,0)),4)","v":"2005"},{"$f":"LEFT(IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B5&\"<\",,0)),4)","v":"2006"},{"$f":"LEFT(IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B5&\"<\",,0)),4)","v":"2007"},{"$f":"LEFT(IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B5&\"<\",,0)),4)","v":"2008"},{"$f":"LEFT(IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B5&\"<\",,0)),4)","v":"2009"},{"$f":"LEFT(IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B5&\"<\",,0)),4)","v":"2010"},{"$f":"LEFT(IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B5&\"<\",,0)),4)","v":"2011"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker,6,\">Interim\",,,1)","v":"2011 Q1"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker,5,\">Interim\",,,1)","v":"2011 Q2"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker,4,\">Interim\",,,1)","v":"2011 Q3"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\">Interim\",,,1)","v":"2011 Q4"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\">Interim\",,,1)","v":"2012 Q1"},"TTM"]
[null,"Quarterly Indicator",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B6&\"<\",,0))","v":1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B6&\"<\",,0))","v":2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B6&\"<\",,0))","v":3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B6&\"<\",,0))","v":4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B6&\"<\",,0))","v":1}]
["Income Statement",null,null,null,"A","A","A","A","A","A","A","A","A","A","Q","Q","Q","Q","Q"]
[null,"Operating Revenue",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B8&\"<\",,0))","v":20152},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B8&\"<\",,0))","v":22763},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B8&\"<\",,0))","v":30251},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B8&\"<\",,0))","v":36339},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B8&\"<\",,0))","v":41517},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B8&\"<\",,0))","v":44958},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B8&\"<\",,0))","v":51324},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B8&\"<\",,0))","v":32396},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B8&\"<\",,0))","v":42588},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B8&\"<\",,0))","v":60138},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B8&\"<\",,0))","v":12949},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B8&\"<\",,0))","v":14230},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B8&\"<\",,0))","v":15716},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B8&\"<\",,0))","v":17243},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B8&\"<\",,0))","v":15981},{"$f":"SUM(P8:S8)","v":63170}]
[null,"Total Revenue",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B9&\"<\",,0))","v":20152},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B9&\"<\",,0))","v":22763},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B9&\"<\",,0))","v":30251},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B9&\"<\",,0))","v":36339},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B9&\"<\",,0))","v":41517},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B9&\"<\",,0))","v":44958},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B9&\"<\",,0))","v":51324},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B9&\"<\",,0))","v":32396},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B9&\"<\",,0))","v":42588},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B9&\"<\",,0))","v":60138},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B9&\"<\",,0))","v":12949},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B9&\"<\",,0))","v":14230},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B9&\"<\",,0))","v":15716},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B9&\"<\",,0))","v":17243},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B9&\"<\",,0))","v":15981},{"$f":"SUM(P9:S9)","v":63170}]
[null,"adjustments to revenue",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B10&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B10&\"<\",,0))","v":0},{"$f":"SUM(P10:S10)","v":0}]
[null,"cost of sales",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B11&\"<\",,0))","v":13905},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B11&\"<\",,0))","v":16119},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B11&\"<\",,0))","v":21023},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B11&\"<\",,0))","v":26036},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B11&\"<\",,0))","v":27947},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B11&\"<\",,0))","v":30829},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B11&\"<\",,0))","v":36435},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B11&\"<\",,0))","v":21550},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B11&\"<\",,0))","v":28071},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B11&\"<\",,0))","v":41051},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B11&\"<\",,0))","v":8482},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B11&\"<\",,0))","v":9704},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B11&\"<\",,0))","v":10797},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B11&\"<\",,0))","v":12068},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B11&\"<\",,0))","v":10576},43145]
[null,"cost of sales with depreciation",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B12&\"<\",,0))","v":15125},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B12&\"<\",,0))","v":17466},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B12&\"<\",,0))","v":22420},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B12&\"<\",,0))","v":27513},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B12&\"<\",,0))","v":29549},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B12&\"<\",,0))","v":32626},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B12&\"<\",,0))","v":38415},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B12&\"<\",,0))","v":23886},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B12&\"<\",,0))","v":30367},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B12&\"<\",,0))","v":43578},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B12&\"<\",,0))","v":9057},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B12&\"<\",,0))","v":10303},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B12&\"<\",,0))","v":11455},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B12&\"<\",,0))","v":12763},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B12&\"<\",,0))","v":11237},45758]
[null,"gross margin",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B13&\"<\",,0))","v":6247},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B13&\"<\",,0))","v":6644},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B13&\"<\",,0))","v":9228},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B13&\"<\",,0))","v":10303},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B13&\"<\",,0))","v":13570},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B13&\"<\",,0))","v":14129},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B13&\"<\",,0))","v":14889},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B13&\"<\",,0))","v":10846},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B13&\"<\",,0))","v":14517},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B13&\"<\",,0))","v":19087},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B13&\"<\",,0))","v":4467},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B13&\"<\",,0))","v":4526},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B13&\"<\",,0))","v":4919},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B13&\"<\",,0))","v":5175},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B13&\"<\",,0))","v":5405},20025]
[null,"gross operating profit",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B14&\"<\",,0))","v":6247},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B14&\"<\",,0))","v":6644},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B14&\"<\",,0))","v":9228},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B14&\"<\",,0))","v":10303},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B14&\"<\",,0))","v":13570},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B14&\"<\",,0))","v":14129},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B14&\"<\",,0))","v":14889},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B14&\"<\",,0))","v":10846},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B14&\"<\",,0))","v":14517},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B14&\"<\",,0))","v":19087},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B14&\"<\",,0))","v":4467},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B14&\"<\",,0))","v":4526},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B14&\"<\",,0))","v":4919},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B14&\"<\",,0))","v":5175},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B14&\"<\",,0))","v":5405},{"$f":"T9-T12","v":17412}]
["Operating Expense"]
[null,"Research & Development (R&D) Expense",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B16&\"<\",,0))","v":656},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B16&\"<\",,0))","v":669},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B16&\"<\",,0))","v":928},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B16&\"<\",,0))","v":1084},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B16&\"<\",,0))","v":1347},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B16&\"<\",,0))","v":1404},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B16&\"<\",,0))","v":1728},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B16&\"<\",,0))","v":1421},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B16&\"<\",,0))","v":1905},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B16&\"<\",,0))","v":2297},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B16&\"<\",,0))","v":525},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B16&\"<\",,0))","v":584},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B16&\"<\",,0))","v":584},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B16&\"<\",,0))","v":604},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B16&\"<\",,0))","v":587},2359]
[null,"Selling, General & Administrative (SG&A) Expense",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B17&\"<\",,0))","v":2531},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B17&\"<\",,0))","v":2470},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B17&\"<\",,0))","v":3650},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B17&\"<\",,0))","v":3190},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B17&\"<\",,0))","v":4677},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B17&\"<\",,0))","v":4875},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B17&\"<\",,0))","v":4399},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B17&\"<\",,0))","v":3645},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B17&\"<\",,0))","v":4248},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B17&\"<\",,0))","v":5203},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B17&\"<\",,0))","v":1099},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B17&\"<\",,0))","v":1257},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B17&\"<\",,0))","v":1360},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B17&\"<\",,0))","v":1487},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B17&\"<\",,0))","v":1340},5444]
[null,"advertising",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B18&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B18&\"<\",,0))","v":0},0]
[null,"operating income",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B19&\"<\",,0))","v":1319},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B19&\"<\",,0))","v":1688},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B19&\"<\",,0))","v":2733},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B19&\"<\",,0))","v":3784},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B19&\"<\",,0))","v":4921},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B19&\"<\",,0))","v":4921},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B19&\"<\",,0))","v":4448},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B19&\"<\",,0))","v":577},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B19&\"<\",,0))","v":3963},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B19&\"<\",,0))","v":7153},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B19&\"<\",,0))","v":1833},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B19&\"<\",,0))","v":1601},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B19&\"<\",,0))","v":1759},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B19&\"<\",,0))","v":1960},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B19&\"<\",,0))","v":2323},7643]
[null,"EBITDA",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B20&\"<\",,0))","v":3060},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B20&\"<\",,0))","v":3505},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B20&\"<\",,0))","v":4650},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B20&\"<\",,0))","v":6029},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B20&\"<\",,0))","v":7546},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B20&\"<\",,0))","v":7850},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B20&\"<\",,0))","v":8762},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B20&\"<\",,0))","v":5780},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B20&\"<\",,0))","v":8364},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B20&\"<\",,0))","v":11587},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B20&\"<\",,0))","v":2843},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B20&\"<\",,0))","v":2685},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B20&\"<\",,0))","v":2975},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B20&\"<\",,0))","v":3084},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B20&\"<\",,0))","v":3478},12222]
[null,"depreciation",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B21&\"<\",,0))","v":1220},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B21&\"<\",,0))","v":1347},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B21&\"<\",,0))","v":1397},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B21&\"<\",,0))","v":1477},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B21&\"<\",,0))","v":1602},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B21&\"<\",,0))","v":1797},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B21&\"<\",,0))","v":1980},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B21&\"<\",,0))","v":2336},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B21&\"<\",,0))","v":2296},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B21&\"<\",,0))","v":2527},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B21&\"<\",,0))","v":575},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B21&\"<\",,0))","v":599},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B21&\"<\",,0))","v":658},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B21&\"<\",,0))","v":695},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B21&\"<\",,0))","v":661},2613]
[null,"depreciation (unrecognized)",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B22&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B22&\"<\",,0))","v":0},0]
[null,"amortization",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B23&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B23&\"<\",,0))","v":0},0]
[null,"amortization of intangibles",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B24&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B24&\"<\",,0))","v":0},0]
[null,"operating profit after depreciation",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B25&\"<\",,0))","v":1840},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B25&\"<\",,0))","v":2158},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B25&\"<\",,0))","v":3253},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B25&\"<\",,0))","v":4552},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B25&\"<\",,0))","v":5944},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B25&\"<\",,0))","v":6053},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B25&\"<\",,0))","v":6782},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B25&\"<\",,0))","v":3444},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B25&\"<\",,0))","v":6068},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B25&\"<\",,0))","v":9060},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B25&\"<\",,0))","v":2268},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B25&\"<\",,0))","v":2086},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B25&\"<\",,0))","v":2317},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B25&\"<\",,0))","v":2389},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B25&\"<\",,0))","v":2817},9609]
["Other Income and Expense"]
[null,"interest income",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B27&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B27&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B27&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B27&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B27&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B27&\"<\",,0))","v":99},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B27&\"<\",,0))","v":101},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B27&\"<\",,0))","v":98},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B27&\"<\",,0))","v":86},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B27&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B27&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B27&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B27&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B27&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B27&\"<\",,0))","v":0},0]
[null,"other income net",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B28&\"<\",,0))","v":74},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B28&\"<\",,0))","v":90},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B28&\"<\",,0))","v":204},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B28&\"<\",,0))","v":377},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B28&\"<\",,0))","v":214},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B28&\"<\",,0))","v":221},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B28&\"<\",,0))","v":-946},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B28&\"<\",,0))","v":-1551},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B28&\"<\",,0))","v":-1171},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B28&\"<\",,0))","v":-1137},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B28&\"<\",,0))","v":-223},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B28&\"<\",,0))","v":-447},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B28&\"<\",,0))","v":-366},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B28&\"<\",,0))","v":-101},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B28&\"<\",,0))","v":-1578},-2492]
[null,"other special charges",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B29&\"<\",,0))","v":-55},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B29&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B29&\"<\",,0))","v":0},0]
[null,"special income charges",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B30&\"<\",,0))","v":-55},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B30&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B30&\"<\",,0))","v":0},0]
[null,"EBIT",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B31&\"<\",,0))","v":1910},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B31&\"<\",,0))","v":2213},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B31&\"<\",,0))","v":3516},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B31&\"<\",,0))","v":5002},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B31&\"<\",,0))","v":6239},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B31&\"<\",,0))","v":6446},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B31&\"<\",,0))","v":5937},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B31&\"<\",,0))","v":1991},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B31&\"<\",,0))","v":4983},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B31&\"<\",,0))","v":7923},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B31&\"<\",,0))","v":2045},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B31&\"<\",,0))","v":1639},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B31&\"<\",,0))","v":1951},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B31&\"<\",,0))","v":2288},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B31&\"<\",,0))","v":1239},7117]
[null,"interest expense",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B32&\"<\",,0))","v":800},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B32&\"<\",,0))","v":716},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B32&\"<\",,0))","v":750},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B32&\"<\",,0))","v":1028},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B32&\"<\",,0))","v":1297},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B32&\"<\",,0))","v":1420},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B32&\"<\",,0))","v":1427},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B32&\"<\",,0))","v":1434},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B32&\"<\",,0))","v":1257},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B32&\"<\",,0))","v":1222},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B32&\"<\",,0))","v":290},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B32&\"<\",,0))","v":299},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B32&\"<\",,0))","v":323},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B32&\"<\",,0))","v":310},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B32&\"<\",,0))","v":317},1249]
[null,"income taxes",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B33&\"<\",,0))","v":312},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B33&\"<\",,0))","v":398},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B33&\"<\",,0))","v":731},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B33&\"<\",,0))","v":1120},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B33&\"<\",,0))","v":1405},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B33&\"<\",,0))","v":1485},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B33&\"<\",,0))","v":953},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B33&\"<\",,0))","v":-270},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B33&\"<\",,0))","v":968},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B33&\"<\",,0))","v":1720},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B33&\"<\",,0))","v":512},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B33&\"<\",,0))","v":318},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B33&\"<\",,0))","v":474},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B33&\"<\",,0))","v":416},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B33&\"<\",,0))","v":-689},519]
[null,"minority interest",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B34&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B34&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B34&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B34&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B34&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B34&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B34&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B34&\"<\",,0))","v":-68},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B34&\"<\",,0))","v":58},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B34&\"<\",,0))","v":53},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B34&\"<\",,0))","v":18},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B34&\"<\",,0))","v":7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B34&\"<\",,0))","v":13},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B34&\"<\",,0))","v":15},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B34&\"<\",,0))","v":25},60]
[null,"income before income taxes",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B35&\"<\",,0))","v":1114},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B35&\"<\",,0))","v":1477},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B35&\"<\",,0))","v":2707},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B35&\"<\",,0))","v":3901},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B35&\"<\",,0))","v":4861},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B35&\"<\",,0))","v":4953},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B35&\"<\",,0))","v":4473},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B35&\"<\",,0))","v":569},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B35&\"<\",,0))","v":3750},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B35&\"<\",,0))","v":6725},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B35&\"<\",,0))","v":1763},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B35&\"<\",,0))","v":1350},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B35&\"<\",,0))","v":1634},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B35&\"<\",,0))","v":1978},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B35&\"<\",,0))","v":2298},7260]
[null,"net income (continuing operations)",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B36&\"<\",,0))","v":798},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B36&\"<\",,0))","v":1099},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B36&\"<\",,0))","v":2035},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B36&\"<\",,0))","v":2854},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B36&\"<\",,0))","v":3537},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B36&\"<\",,0))","v":3541},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B36&\"<\",,0))","v":3557},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B36&\"<\",,0))","v":895},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B36&\"<\",,0))","v":2700},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B36&\"<\",,0))","v":4928},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B36&\"<\",,0))","v":1225},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B36&\"<\",,0))","v":1015},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B36&\"<\",,0))","v":1141},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B36&\"<\",,0))","v":1547},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B36&\"<\",,0))","v":1586},5289]
[null,"net income (discontinued operations)",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B37&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B37&\"<\",,0))","v":0},0]
[null,"other gains/losses",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B38&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B38&\"<\",,0))","v":0},0]
[null,"total net income",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B39&\"<\",,0))","v":798},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B39&\"<\",,0))","v":1099},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B39&\"<\",,0))","v":2035},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B39&\"<\",,0))","v":2854},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B39&\"<\",,0))","v":3537},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B39&\"<\",,0))","v":3541},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B39&\"<\",,0))","v":3557},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B39&\"<\",,0))","v":895},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B39&\"<\",,0))","v":2700},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B39&\"<\",,0))","v":4928},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B39&\"<\",,0))","v":1225},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B39&\"<\",,0))","v":1015},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B39&\"<\",,0))","v":1141},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B39&\"<\",,0))","v":1547},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B39&\"<\",,0))","v":1586},5289]
[null,"Dividends & EPS",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B40&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B40&\"<\",,0))","v":0},0]
[null,"preferred dividends",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B41&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B41&\"<\",,0))","v":0},0]
[null,"Basic EPS - Total",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B42&\"<\",,0))","v":1.1599999999999999},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B42&\"<\",,0))","v":1.59},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B42&\"<\",,0))","v":2.98},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B42&\"<\",,0))","v":4.21},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B42&\"<\",,0))","v":5.37},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B42&\"<\",,0))","v":5.55},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B42&\"<\",,0))","v":5.83},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B42&\"<\",,0))","v":1.45},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B42&\"<\",,0))","v":4.28},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B42&\"<\",,0))","v":7.64},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B42&\"<\",,0))","v":1.91},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B42&\"<\",,0))","v":1.57},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B42&\"<\",,0))","v":1.76},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B42&\"<\",,0))","v":2.39},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B42&\"<\",,0))","v":2.44},8.16]
[null,"Diluted EPS - Total",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B43&\"<\",,0))","v":1.1499999999999999},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B43&\"<\",,0))","v":1.57},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B43&\"<\",,0))","v":2.88},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B43&\"<\",,0))","v":4.04},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B43&\"<\",,0))","v":5.17},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B43&\"<\",,0))","v":5.37},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B43&\"<\",,0))","v":5.66},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B43&\"<\",,0))","v":1.43},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B43&\"<\",,0))","v":4.1500000000000004},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B43&\"<\",,0))","v":7.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B43&\"<\",,0))","v":1.84},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B43&\"<\",,0))","v":1.52},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B43&\"<\",,0))","v":1.71},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B43&\"<\",,0))","v":2.3199999999999998},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B43&\"<\",,0))","v":2.37},7.92]
[null,"Dividends Paid Per Share (DPS)",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B44&\"<\",,0))","v":0.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B44&\"<\",,0))","v":0.71},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B44&\"<\",,0))","v":0.78},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B44&\"<\",,0))","v":0.91},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B44&\"<\",,0))","v":1.1000000000000001},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B44&\"<\",,0))","v":1.32},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B44&\"<\",,0))","v":1.56},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B44&\"<\",,0))","v":1.68},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B44&\"<\",,0))","v":1.72},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B44&\"<\",,0))","v":1.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B44&\"<\",,0))","v":0.44},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B44&\"<\",,0))","v":0.44},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B44&\"<\",,0))","v":0.46},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B44&\"<\",,0))","v":0.46},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B44&\"<\",,0))","v":0.46},1.82]
[null,"Shares Outstanding"]
[null,"shares out (common class only)",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B46&\"<\",,0))","v":688.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B46&\"<\",,0))","v":687.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B46&\"<\",,0))","v":685.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B46&\"<\",,0))","v":670.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B46&\"<\",,0))","v":645.79999999999995},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B46&\"<\",,0))","v":624},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B46&\"<\",,0))","v":601.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B46&\"<\",,0))","v":624.70000000000005},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B46&\"<\",,0))","v":638.79999999999995},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B46&\"<\",,0))","v":647.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B46&\"<\",,0))","v":644.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B46&\"<\",,0))","v":646.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B46&\"<\",,0))","v":646.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B46&\"<\",,0))","v":647.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B46&\"<\",,0))","v":652.29999999999995},8390]
[null,"preferred shares",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B47&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B47&\"<\",,0))","v":0}]
[null,"basic weighted shares",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B48&\"<\",,0))","v":688},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B48&\"<\",,0))","v":690.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B48&\"<\",,0))","v":684.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B48&\"<\",,0))","v":678.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B48&\"<\",,0))","v":658.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B48&\"<\",,0))","v":638.20000000000005},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B48&\"<\",,0))","v":610.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B48&\"<\",,0))","v":615.20000000000005},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B48&\"<\",,0))","v":631.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B48&\"<\",,0))","v":645},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B48&\"<\",,0))","v":641.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B48&\"<\",,0))","v":645.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B48&\"<\",,0))","v":646.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B48&\"<\",,0))","v":645},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B48&\"<\",,0))","v":650},{"$f":"shares","v":652.5}]
[null,"diluted weighted shares",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B49&\"<\",,0))","v":693.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B49&\"<\",,0))","v":702.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B49&\"<\",,0))","v":707.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B49&\"<\",,0))","v":705.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B49&\"<\",,0))","v":683.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B49&\"<\",,0))","v":659.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B49&\"<\",,0))","v":627.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B49&\"<\",,0))","v":626},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B49&\"<\",,0))","v":650.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B49&\"<\",,0))","v":666.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B49&\"<\",,0))","v":664.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B49&\"<\",,0))","v":667.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B49&\"<\",,0))","v":666},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B49&\"<\",,0))","v":666.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B49&\"<\",,0))","v":670.2},{"$f":"S49","v":670.2}]
[]
["Balance Sheet",null,{"$f":"C5","v":"Annual"},{"$f":"D5","v":"Quarterly"}]
["Assets"]
[null,"cash & equivalents",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B53&\"<\",,0))","v":309},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B53&\"<\",,0))","v":342},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B53&\"<\",,0))","v":445},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B53&\"<\",,0))","v":1108},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B53&\"<\",,0))","v":530},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B53&\"<\",,0))","v":1122},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B53&\"<\",,0))","v":2736},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B53&\"<\",,0))","v":4867},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B53&\"<\",,0))","v":3592},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B53&\"<\",,0))","v":3057},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B53&\"<\",,0))","v":4869},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B53&\"<\",,0))","v":10715},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B53&\"<\",,0))","v":3229},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B53&\"<\",,0))","v":3057},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B53&\"<\",,0))","v":2864},{"$f":"S53","v":2864}]
[null,"restricted cash",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B54&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B54&\"<\",,0))","v":0},{"$f":"S54","v":0}]
[null,"marketable securities",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B55&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B55&\"<\",,0))","v":0},0]
[null,"accounts receivable",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B56&\"<\",,0))","v":2838},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B56&\"<\",,0))","v":3666},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B56&\"<\",,0))","v":7616},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B56&\"<\",,0))","v":7526},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B56&\"<\",,0))","v":14972},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B56&\"<\",,0))","v":8249},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B56&\"<\",,0))","v":9397},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B56&\"<\",,0))","v":5611},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B56&\"<\",,0))","v":8494},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B56&\"<\",,0))","v":10285},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B56&\"<\",,0))","v":8830},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B56&\"<\",,0))","v":8916},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B56&\"<\",,0))","v":9386},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B56&\"<\",,0))","v":10285},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B56&\"<\",,0))","v":10370},10370]
[null,"other receivable",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B57&\"<\",,0))","v":6748},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B57&\"<\",,0))","v":7605},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B57&\"<\",,0))","v":6510},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B57&\"<\",,0))","v":6442},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B57&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B57&\"<\",,0))","v":7503},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B57&\"<\",,0))","v":8731},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B57&\"<\",,0))","v":8301},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B57&\"<\",,0))","v":8298},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B57&\"<\",,0))","v":7668},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B57&\"<\",,0))","v":8458},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B57&\"<\",,0))","v":8117},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B57&\"<\",,0))","v":7920},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B57&\"<\",,0))","v":7668},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B57&\"<\",,0))","v":7931},7931]
[null,"receivables",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B58&\"<\",,0))","v":9586},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B58&\"<\",,0))","v":11271},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B58&\"<\",,0))","v":14126},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B58&\"<\",,0))","v":13968},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B58&\"<\",,0))","v":14972},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B58&\"<\",,0))","v":15752},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B58&\"<\",,0))","v":18128},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B58&\"<\",,0))","v":13912},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B58&\"<\",,0))","v":16792},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B58&\"<\",,0))","v":17953},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B58&\"<\",,0))","v":17288},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B58&\"<\",,0))","v":17033},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B58&\"<\",,0))","v":17306},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B58&\"<\",,0))","v":17953},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B58&\"<\",,0))","v":18301},18301]
[null,"inventories, raw materials",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B59&\"<\",,0))","v":806},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B59&\"<\",,0))","v":1105},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B59&\"<\",,0))","v":1592},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B59&\"<\",,0))","v":1689},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B59&\"<\",,0))","v":2182},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B59&\"<\",,0))","v":2474},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B59&\"<\",,0))","v":3356},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B59&\"<\",,0))","v":1979},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B59&\"<\",,0))","v":2766},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B59&\"<\",,0))","v":3872},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B59&\"<\",,0))","v":3066},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B59&\"<\",,0))","v":3511},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B59&\"<\",,0))","v":3649},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B59&\"<\",,0))","v":3872},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B59&\"<\",,0))","v":4094},4094]
[null,"inventories, work in progress",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B60&\"<\",,0))","v":316},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B60&\"<\",,0))","v":377},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B60&\"<\",,0))","v":664},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B60&\"<\",,0))","v":814},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B60&\"<\",,0))","v":977},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B60&\"<\",,0))","v":1215},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B60&\"<\",,0))","v":1107},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B60&\"<\",,0))","v":656},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B60&\"<\",,0))","v":1483},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B60&\"<\",,0))","v":2845},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B60&\"<\",,0))","v":1740},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B60&\"<\",,0))","v":1911},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B60&\"<\",,0))","v":3020},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B60&\"<\",,0))","v":2845},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B60&\"<\",,0))","v":3345},3345]
[null,"inventories, purchased components",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B61&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B61&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B61&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B61&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B61&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B61&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B61&\"<\",,0))","v":296},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B61&\"<\",,0))","v":260},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B61&\"<\",,0))","v":240},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B61&\"<\",,0))","v":257},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B61&\"<\",,0))","v":242},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B61&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B61&\"<\",,0))","v":269},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B61&\"<\",,0))","v":257},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B61&\"<\",,0))","v":265},265]
[null,"inventories, finished goods",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B62&\"<\",,0))","v":1454},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B62&\"<\",,0))","v":1381},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B62&\"<\",,0))","v":2209},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B62&\"<\",,0))","v":2493},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B62&\"<\",,0))","v":2915},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B62&\"<\",,0))","v":3230},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B62&\"<\",,0))","v":4022},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B62&\"<\",,0))","v":3465},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B62&\"<\",,0))","v":5098},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B62&\"<\",,0))","v":7570},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B62&\"<\",,0))","v":5628},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B62&\"<\",,0))","v":5937},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B62&\"<\",,0))","v":7474},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B62&\"<\",,0))","v":7570},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B62&\"<\",,0))","v":8807},8807]
[null,"inventories, other",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B63&\"<\",,0))","v":187},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B63&\"<\",,0))","v":184},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B63&\"<\",,0))","v":210},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B63&\"<\",,0))","v":228},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B63&\"<\",,0))","v":277},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B63&\"<\",,0))","v":285},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B63&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B63&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B63&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B63&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B63&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B63&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B63&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B63&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B63&\"<\",,0))","v":0},0]
[null,"inventories",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B64&\"<\",,0))","v":2763},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B64&\"<\",,0))","v":3047},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B64&\"<\",,0))","v":4675},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B64&\"<\",,0))","v":5224},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B64&\"<\",,0))","v":6351},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B64&\"<\",,0))","v":7204},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B64&\"<\",,0))","v":8781},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B64&\"<\",,0))","v":6360},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B64&\"<\",,0))","v":9587},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B64&\"<\",,0))","v":14544},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B64&\"<\",,0))","v":10676},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B64&\"<\",,0))","v":11359},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B64&\"<\",,0))","v":14412},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B64&\"<\",,0))","v":14544},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B64&\"<\",,0))","v":16511},16511]
[null,"prepaid expenses",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B65&\"<\",,0))","v":1328},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B65&\"<\",,0))","v":1424},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B65&\"<\",,0))","v":1369},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B65&\"<\",,0))","v":2146},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B65&\"<\",,0))","v":507},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B65&\"<\",,0))","v":583},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B65&\"<\",,0))","v":765},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B65&\"<\",,0))","v":434},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B65&\"<\",,0))","v":908},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B65&\"<\",,0))","v":994},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B65&\"<\",,0))","v":880},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B65&\"<\",,0))","v":669},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B65&\"<\",,0))","v":795},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B65&\"<\",,0))","v":994},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B65&\"<\",,0))","v":1032},1032]
[null,"current defered income taxes",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B66&\"<\",,0))","v":642},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B66&\"<\",,0))","v":707},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B66&\"<\",,0))","v":398},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B66&\"<\",,0))","v":344},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B66&\"<\",,0))","v":733},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B66&\"<\",,0))","v":816},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B66&\"<\",,0))","v":1223},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B66&\"<\",,0))","v":1216},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B66&\"<\",,0))","v":931},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B66&\"<\",,0))","v":1580},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B66&\"<\",,0))","v":895},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B66&\"<\",,0))","v":979},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B66&\"<\",,0))","v":1122},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B66&\"<\",,0))","v":1580},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B66&\"<\",,0))","v":1501},1501]
[null,"other current assets",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B67&\"<\",,0))","v":-157},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B67&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B67&\"<\",,0))","v":0},0]
[null,"total current assets",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B68&\"<\",,0))","v":14628},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B68&\"<\",,0))","v":16791},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B68&\"<\",,0))","v":20856},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B68&\"<\",,0))","v":22790},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B68&\"<\",,0))","v":23093},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B68&\"<\",,0))","v":25477},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B68&\"<\",,0))","v":31633},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B68&\"<\",,0))","v":26789},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B68&\"<\",,0))","v":31810},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B68&\"<\",,0))","v":38128},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B68&\"<\",,0))","v":34608},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B68&\"<\",,0))","v":40755},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B68&\"<\",,0))","v":36864},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B68&\"<\",,0))","v":38128},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B68&\"<\",,0))","v":40209},40209]
[null,"land and improvements",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B69&\"<\",,0))","v":149},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B69&\"<\",,0))","v":149},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B69&\"<\",,0))","v":152},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B69&\"<\",,0))","v":154},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B69&\"<\",,0))","v":184},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B69&\"<\",,0))","v":189},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B69&\"<\",,0))","v":575},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B69&\"<\",,0))","v":639},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B69&\"<\",,0))","v":682},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B69&\"<\",,0))","v":753},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B69&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B69&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B69&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B69&\"<\",,0))","v":753},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B69&\"<\",,0))","v":0},0]
[null,"building and improvements",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B70&\"<\",,0))","v":3039},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B70&\"<\",,0))","v":3006},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B70&\"<\",,0))","v":3089},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B70&\"<\",,0))","v":3195},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B70&\"<\",,0))","v":3407},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B70&\"<\",,0))","v":3625},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B70&\"<\",,0))","v":4647},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B70&\"<\",,0))","v":4914},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B70&\"<\",,0))","v":5174},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B70&\"<\",,0))","v":5857},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B70&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B70&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B70&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B70&\"<\",,0))","v":5857},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B70&\"<\",,0))","v":0},0]
[null,"machinery, furniture & equipment",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B71&\"<\",,0))","v":10048},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B71&\"<\",,0))","v":10687},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B71&\"<\",,0))","v":11336},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B71&\"<\",,0))","v":11817},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B71&\"<\",,0))","v":12651},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B71&\"<\",,0))","v":14312},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B71&\"<\",,0))","v":16734},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B71&\"<\",,0))","v":17634},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B71&\"<\",,0))","v":17858},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B71&\"<\",,0))","v":18720},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B71&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B71&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B71&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B71&\"<\",,0))","v":18720},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B71&\"<\",,0))","v":0},0]
[null,"construction in progress",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B72&\"<\",,0))","v":305},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B72&\"<\",,0))","v":487},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B72&\"<\",,0))","v":587},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B72&\"<\",,0))","v":696},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B72&\"<\",,0))","v":1036},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B72&\"<\",,0))","v":1082},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B72&\"<\",,0))","v":1531},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B72&\"<\",,0))","v":1034},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B72&\"<\",,0))","v":1192},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B72&\"<\",,0))","v":1996},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B72&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B72&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B72&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B72&\"<\",,0))","v":1996},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B72&\"<\",,0))","v":0},0]
[null,"other fixed assets",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B73&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B73&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B73&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B73&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B73&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B73&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B73&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B73&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B73&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B73&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B73&\"<\",,0))","v":12219},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B73&\"<\",,0))","v":12430},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B73&\"<\",,0))","v":13397},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B73&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B73&\"<\",,0))","v":14571},14571]
[null,"total fixed assets",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B74&\"<\",,0))","v":13541},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B74&\"<\",,0))","v":14329},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B74&\"<\",,0))","v":15164},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B74&\"<\",,0))","v":15862},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B74&\"<\",,0))","v":17278},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B74&\"<\",,0))","v":19208},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B74&\"<\",,0))","v":23487},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B74&\"<\",,0))","v":24221},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B74&\"<\",,0))","v":24906},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B74&\"<\",,0))","v":27326},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B74&\"<\",,0))","v":12219},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B74&\"<\",,0))","v":12430},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B74&\"<\",,0))","v":13397},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B74&\"<\",,0))","v":27326},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B74&\"<\",,0))","v":14571},14571]
[null,"gross fixed assets",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B75&\"<\",,0))","v":13541},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B75&\"<\",,0))","v":14329},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B75&\"<\",,0))","v":15164},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B75&\"<\",,0))","v":15862},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B75&\"<\",,0))","v":17278},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B75&\"<\",,0))","v":19208},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B75&\"<\",,0))","v":23487},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B75&\"<\",,0))","v":24221},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B75&\"<\",,0))","v":24906},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B75&\"<\",,0))","v":27326},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B75&\"<\",,0))","v":12219},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B75&\"<\",,0))","v":12430},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B75&\"<\",,0))","v":13397},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B75&\"<\",,0))","v":27326},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B75&\"<\",,0))","v":14571},14571]
[null,"net fixed assets",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B76&\"<\",,0))","v":7046},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B76&\"<\",,0))","v":7290},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B76&\"<\",,0))","v":7682},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B76&\"<\",,0))","v":7988},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B76&\"<\",,0))","v":8851},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B76&\"<\",,0))","v":9997},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B76&\"<\",,0))","v":12524},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B76&\"<\",,0))","v":12386},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B76&\"<\",,0))","v":12539},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B76&\"<\",,0))","v":14395},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B76&\"<\",,0))","v":12219},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B76&\"<\",,0))","v":12430},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B76&\"<\",,0))","v":13397},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B76&\"<\",,0))","v":14395},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B76&\"<\",,0))","v":14571},14571]
[null,"intangibles",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B77&\"<\",,0))","v":1683},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B77&\"<\",,0))","v":1637},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B77&\"<\",,0))","v":1765},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B77&\"<\",,0))","v":1875},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B77&\"<\",,0))","v":387},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B77&\"<\",,0))","v":475},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B77&\"<\",,0))","v":511},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B77&\"<\",,0))","v":465},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B77&\"<\",,0))","v":805},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B77&\"<\",,0))","v":4368},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B77&\"<\",,0))","v":794},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B77&\"<\",,0))","v":775},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B77&\"<\",,0))","v":4529},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B77&\"<\",,0))","v":4368},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B77&\"<\",,0))","v":4287},4287]
[null,"other non-current assets",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B78&\"<\",,0))","v":8644},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B78&\"<\",,0))","v":10131},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B78&\"<\",,0))","v":12114},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B78&\"<\",,0))","v":13648},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B78&\"<\",,0))","v":14695},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B78&\"<\",,0))","v":16667},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B78&\"<\",,0))","v":17542},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B78&\"<\",,0))","v":15415},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B78&\"<\",,0))","v":13759},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B78&\"<\",,0))","v":15318},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B78&\"<\",,0))","v":13746},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B78&\"<\",,0))","v":14654},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B78&\"<\",,0))","v":14393},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B78&\"<\",,0))","v":15318},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B78&\"<\",,0))","v":15678},15678]
[null,"total non-current assets",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B79&\"<\",,0))","v":18223},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B79&\"<\",,0))","v":19674},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B79&\"<\",,0))","v":22235},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B79&\"<\",,0))","v":24279},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B79&\"<\",,0))","v":27786},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B79&\"<\",,0))","v":30655},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B79&\"<\",,0))","v":36149},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B79&\"<\",,0))","v":33249},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B79&\"<\",,0))","v":32210},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B79&\"<\",,0))","v":43318},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B79&\"<\",,0))","v":31779},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B79&\"<\",,0))","v":32856},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B79&\"<\",,0))","v":40903},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B79&\"<\",,0))","v":43318},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B79&\"<\",,0))","v":43699},43699]
[null,"total assets",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B80&\"<\",,0))","v":32851},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B80&\"<\",,0))","v":36465},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B80&\"<\",,0))","v":43091},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B80&\"<\",,0))","v":47069},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B80&\"<\",,0))","v":50879},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B80&\"<\",,0))","v":56132},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B80&\"<\",,0))","v":67782},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B80&\"<\",,0))","v":60038},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B80&\"<\",,0))","v":64020},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B80&\"<\",,0))","v":81446},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B80&\"<\",,0))","v":66387},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B80&\"<\",,0))","v":73611},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B80&\"<\",,0))","v":77767},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B80&\"<\",,0))","v":81446},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B80&\"<\",,0))","v":83908},83908]
["Liabilities & Equity"]
[null,"accounts payable",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B82&\"<\",,0))","v":2269},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B82&\"<\",,0))","v":3100},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B82&\"<\",,0))","v":3990},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B82&\"<\",,0))","v":3471},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B82&\"<\",,0))","v":4085},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B82&\"<\",,0))","v":4723},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B82&\"<\",,0))","v":4827},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B82&\"<\",,0))","v":2993},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B82&\"<\",,0))","v":5856},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B82&\"<\",,0))","v":8161},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B82&\"<\",,0))","v":5990},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B82&\"<\",,0))","v":6858},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B82&\"<\",,0))","v":7524},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B82&\"<\",,0))","v":8161},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B82&\"<\",,0))","v":8360},8360]
[null,"notes payable",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B83&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B83&\"<\",,0))","v":0},0]
[null,"short-term debt",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B84&\"<\",,0))","v":6087},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B84&\"<\",,0))","v":5738},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B84&\"<\",,0))","v":7688},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B84&\"<\",,0))","v":10068},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B84&\"<\",,0))","v":9616},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B84&\"<\",,0))","v":10600},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B84&\"<\",,0))","v":12701},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B84&\"<\",,0))","v":9784},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B84&\"<\",,0))","v":7981},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B84&\"<\",,0))","v":9648},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B84&\"<\",,0))","v":9691},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B84&\"<\",,0))","v":8456},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B84&\"<\",,0))","v":7508},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B84&\"<\",,0))","v":9648},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B84&\"<\",,0))","v":10762},10762]
[null,"accrued expenses",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B85&\"<\",,0))","v":1500},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B85&\"<\",,0))","v":1638},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B85&\"<\",,0))","v":1847},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B85&\"<\",,0))","v":2617},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B85&\"<\",,0))","v":2923},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B85&\"<\",,0))","v":3178},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B85&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B85&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B85&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B85&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B85&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B85&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B85&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B85&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B85&\"<\",,0))","v":0},0]
[null,"accrued liabilities",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B86&\"<\",,0))","v":120},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B86&\"<\",,0))","v":1802},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B86&\"<\",,0))","v":1730},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B86&\"<\",,0))","v":1845},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B86&\"<\",,0))","v":938},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B86&\"<\",,0))","v":1126},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B86&\"<\",,0))","v":5363},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B86&\"<\",,0))","v":4148},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B86&\"<\",,0))","v":4550},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B86&\"<\",,0))","v":5796},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B86&\"<\",,0))","v":4113},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B86&\"<\",,0))","v":4447},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B86&\"<\",,0))","v":5248},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B86&\"<\",,0))","v":5796},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B86&\"<\",,0))","v":4800},4800]
[null,"deferred revenues",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B87&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B87&\"<\",,0))","v":0},0]
[null,"current deferred income taxes",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B88&\"<\",,0))","v":70},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B88&\"<\",,0))","v":216},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B88&\"<\",,0))","v":259},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B88&\"<\",,0))","v":528},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B88&\"<\",,0))","v":575},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B88&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B88&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B88&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B88&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B88&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B88&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B88&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B88&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B88&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B88&\"<\",,0))","v":0},0]
[null,"other current liabilities",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B89&\"<\",,0))","v":1298},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B89&\"<\",,0))","v":127},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B89&\"<\",,0))","v":696},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B89&\"<\",,0))","v":563},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B89&\"<\",,0))","v":1115},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B89&\"<\",,0))","v":2618},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B89&\"<\",,0))","v":3178},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B89&\"<\",,0))","v":2367},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B89&\"<\",,0))","v":3633},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B89&\"<\",,0))","v":4956},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B89&\"<\",,0))","v":3353},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B89&\"<\",,0))","v":3749},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B89&\"<\",,0))","v":4938},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B89&\"<\",,0))","v":4956},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B89&\"<\",,0))","v":4927},4927]
[null,"total current liabilities",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B90&\"<\",,0))","v":11344},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B90&\"<\",,0))","v":12621},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B90&\"<\",,0))","v":16210},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B90&\"<\",,0))","v":19092},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B90&\"<\",,0))","v":19252},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B90&\"<\",,0))","v":22245},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B90&\"<\",,0))","v":26069},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B90&\"<\",,0))","v":19292},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B90&\"<\",,0))","v":22020},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B90&\"<\",,0))","v":28561},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B90&\"<\",,0))","v":23147},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B90&\"<\",,0))","v":23510},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B90&\"<\",,0))","v":25218},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B90&\"<\",,0))","v":28561},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B90&\"<\",,0))","v":28849},28849]
[null,"long-term debt",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B91&\"<\",,0))","v":11596},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B91&\"<\",,0))","v":14078},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B91&\"<\",,0))","v":15837},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B91&\"<\",,0))","v":15677},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B91&\"<\",,0))","v":17680},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B91&\"<\",,0))","v":17829},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B91&\"<\",,0))","v":22834},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B91&\"<\",,0))","v":21847},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B91&\"<\",,0))","v":20437},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B91&\"<\",,0))","v":24944},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B91&\"<\",,0))","v":19895},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B91&\"<\",,0))","v":25926},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B91&\"<\",,0))","v":26781},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B91&\"<\",,0))","v":24944},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B91&\"<\",,0))","v":25191},25191]
[null,"capital lease obligations",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B92&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B92&\"<\",,0))","v":0},0]
[null,"deferred income taxes",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B93&\"<\",,0))","v":401},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B93&\"<\",,0))","v":516},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B93&\"<\",,0))","v":591},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B93&\"<\",,0))","v":877},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B93&\"<\",,0))","v":1209},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B93&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B93&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B93&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B93&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B93&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B93&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B93&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B93&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B93&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B93&\"<\",,0))","v":0},0]
[null,"other non-current liabilities",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B94&\"<\",,0))","v":4038},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B94&\"<\",,0))","v":3172},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B94&\"<\",,0))","v":2986},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B94&\"<\",,0))","v":2991},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B94&\"<\",,0))","v":5879},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B94&\"<\",,0))","v":7175},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B94&\"<\",,0))","v":12792},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B94&\"<\",,0))","v":10076},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B94&\"<\",,0))","v":10699},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B94&\"<\",,0))","v":15012},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B94&\"<\",,0))","v":10673},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B94&\"<\",,0))","v":10739},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B94&\"<\",,0))","v":11555},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B94&\"<\",,0))","v":15012},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B94&\"<\",,0))","v":14852},14852]
[null,"preferred equity outside stock equity",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B95&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B95&\"<\",,0))","v":0},0]
[null,"total non-current liabilities",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B96&\"<\",,0))","v":16035},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B96&\"<\",,0))","v":17766},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B96&\"<\",,0))","v":19414},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B96&\"<\",,0))","v":19545},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B96&\"<\",,0))","v":24768},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B96&\"<\",,0))","v":25004},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B96&\"<\",,0))","v":35626},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B96&\"<\",,0))","v":32006},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B96&\"<\",,0))","v":31176},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B96&\"<\",,0))","v":40002},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B96&\"<\",,0))","v":30611},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B96&\"<\",,0))","v":36710},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B96&\"<\",,0))","v":38387},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B96&\"<\",,0))","v":40002},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B96&\"<\",,0))","v":40090},40090]
[null,"preferred stock equity",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B97&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B97&\"<\",,0))","v":0},0]
[null,"common stock equity",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B98&\"<\",,0))","v":5472},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B98&\"<\",,0))","v":6078},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B98&\"<\",,0))","v":7467},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B98&\"<\",,0))","v":8432},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B98&\"<\",,0))","v":6859},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B98&\"<\",,0))","v":8883},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B98&\"<\",,0))","v":6087},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B98&\"<\",,0))","v":8740},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B98&\"<\",,0))","v":10824},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B98&\"<\",,0))","v":12883},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B98&\"<\",,0))","v":12629},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B98&\"<\",,0))","v":13391},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B98&\"<\",,0))","v":14162},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B98&\"<\",,0))","v":12883},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B98&\"<\",,0))","v":14969},14969]
[null,"retained earnings",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B99&\"<\",,0))","v":7849},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B99&\"<\",,0))","v":8450},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B99&\"<\",,0))","v":9937},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B99&\"<\",,0))","v":11808},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B99&\"<\",,0))","v":14593},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B99&\"<\",,0))","v":17398},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B99&\"<\",,0))","v":19826},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B99&\"<\",,0))","v":19711},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B99&\"<\",,0))","v":21384},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B99&\"<\",,0))","v":25219},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B99&\"<\",,0))","v":22640},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B99&\"<\",,0))","v":23081},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B99&\"<\",,0))","v":24251},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B99&\"<\",,0))","v":25219},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B99&\"<\",,0))","v":26815},26815]
[null,"total capitalization",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B100&\"<\",,0))","v":17068},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B100&\"<\",,0))","v":20156},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B100&\"<\",,0))","v":23304},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B100&\"<\",,0))","v":24109},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B100&\"<\",,0))","v":24539},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B100&\"<\",,0))","v":26712},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B100&\"<\",,0))","v":28921},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B100&\"<\",,0))","v":30587},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B100&\"<\",,0))","v":31261},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B100&\"<\",,0))","v":37827},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B100&\"<\",,0))","v":32524},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B100&\"<\",,0))","v":39317},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B100&\"<\",,0))","v":40943},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B100&\"<\",,0))","v":37827},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B100&\"<\",,0))","v":40160},40160]
[null,"total equity",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B101&\"<\",,0))","v":5472},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B101&\"<\",,0))","v":6078},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B101&\"<\",,0))","v":7467},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B101&\"<\",,0))","v":8432},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B101&\"<\",,0))","v":6859},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B101&\"<\",,0))","v":8883},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B101&\"<\",,0))","v":6087},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B101&\"<\",,0))","v":8740},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B101&\"<\",,0))","v":10824},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B101&\"<\",,0))","v":12883},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B101&\"<\",,0))","v":12629},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B101&\"<\",,0))","v":13391},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B101&\"<\",,0))","v":14162},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B101&\"<\",,0))","v":12883},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B101&\"<\",,0))","v":14969},14969]
[null,"total liabilities & stock equity",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B102&\"<\",,0))","v":32851},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B102&\"<\",,0))","v":36465},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B102&\"<\",,0))","v":43091},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B102&\"<\",,0))","v":47069},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B102&\"<\",,0))","v":50879},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B102&\"<\",,0))","v":56132},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B102&\"<\",,0))","v":67782},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B102&\"<\",,0))","v":60038},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B102&\"<\",,0))","v":64020},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B102&\"<\",,0))","v":81446},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B102&\"<\",,0))","v":66387},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B102&\"<\",,0))","v":73611},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B102&\"<\",,0))","v":77767},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B102&\"<\",,0))","v":81446},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B102&\"<\",,0))","v":83908},83908]
[null,"working capital",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B103&\"<\",,0))","v":3284},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B103&\"<\",,0))","v":4170},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B103&\"<\",,0))","v":4646},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B103&\"<\",,0))","v":3698},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B103&\"<\",,0))","v":3841},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B103&\"<\",,0))","v":3232},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B103&\"<\",,0))","v":5564},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B103&\"<\",,0))","v":7497},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B103&\"<\",,0))","v":9790},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B103&\"<\",,0))","v":9567},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B103&\"<\",,0))","v":11461},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B103&\"<\",,0))","v":17245},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B103&\"<\",,0))","v":11646},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B103&\"<\",,0))","v":9567},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B103&\"<\",,0))","v":11360},11360]
[null,"invested capital",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B104&\"<\",,0))","v":17068},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B104&\"<\",,0))","v":20156},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B104&\"<\",,0))","v":23304},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B104&\"<\",,0))","v":24109},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B104&\"<\",,0))","v":24539},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B104&\"<\",,0))","v":26712},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B104&\"<\",,0))","v":28921},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B104&\"<\",,0))","v":30587},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B104&\"<\",,0))","v":31261},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B104&\"<\",,0))","v":37827},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B104&\"<\",,0))","v":32524},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B104&\"<\",,0))","v":39317},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B104&\"<\",,0))","v":40943},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B104&\"<\",,0))","v":37827},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B104&\"<\",,0))","v":40160},40160]
[null,"cash flow",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B105&\"<\",,0))","v":2018},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B105&\"<\",,0))","v":2446},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B105&\"<\",,0))","v":3432},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B105&\"<\",,0))","v":4331},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B105&\"<\",,0))","v":5139},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B105&\"<\",,0))","v":5338},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B105&\"<\",,0))","v":5537},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B105&\"<\",,0))","v":3231},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B105&\"<\",,0))","v":4996},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B105&\"<\",,0))","v":7455},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B105&\"<\",,0))","v":6009},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B105&\"<\",,0))","v":6354},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B105&\"<\",,0))","v":6796},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B105&\"<\",,0))","v":7455},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B105&\"<\",,0))","v":7902},7902]
[]
["Cash Flow Statement",null,{"$f":"C5","v":"Annual"},{"$f":"D5","v":"Quarterly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TTM","TTM if Q1","TTM if Q2","TTM if Q3","TTM if Q4"]
["Operating Activities"]
[null,"net income/loss",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B109&\"<\",,0))","v":798},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B109&\"<\",,0))","v":1099},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B109&\"<\",,0))","v":2035},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B109&\"<\",,0))","v":2854},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B109&\"<\",,0))","v":3537},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B109&\"<\",,0))","v":3541},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B109&\"<\",,0))","v":3557},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B109&\"<\",,0))","v":827},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B109&\"<\",,0))","v":2758},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B109&\"<\",,0))","v":4981},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B109&\"<\",,0))","v":1243},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B109&\"<\",,0))","v":2265},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B109&\"<\",,0))","v":3419},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B109&\"<\",,0))","v":4981},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B109&\"<\",,0))","v":1611},{"$f":"IF($S$6=1,U109,IF($S$6=2,V109,IF($S$6=3,W109,X109)))","v":5349},{"$f":"S109+(R109-O109)","v":5349},{"$f":"S109+(Q109-O109)","v":3787},{"$f":"S109+(P109-O109)","v":2633},{"$f":"S109","v":1611}]
[null,"depreciation",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B110&\"<\",,0))","v":1220},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B110&\"<\",,0))","v":1347},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B110&\"<\",,0))","v":1397},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B110&\"<\",,0))","v":1477},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B110&\"<\",,0))","v":1602},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B110&\"<\",,0))","v":1797},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B110&\"<\",,0))","v":1980},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B110&\"<\",,0))","v":2336},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B110&\"<\",,0))","v":2296},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B110&\"<\",,0))","v":2527},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B110&\"<\",,0))","v":575},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B110&\"<\",,0))","v":599},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B110&\"<\",,0))","v":658},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B110&\"<\",,0))","v":695},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B110&\"<\",,0))","v":661},{"$f":"IF($S$6=1,U110,IF($S$6=2,V110,IF($S$6=3,W110,X110)))","v":781},781,744,685,661]
[null,"amortization",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B111&\"<\",,0))","v":0},{"$f":"IF($S$6=1,U111,IF($S$6=2,V111,IF($S$6=3,W111,X111)))","v":0},0,0,0,0]
[null,"amortization of intangibles",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B112&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B112&\"<\",,0))","v":0},0,0,0,0,0]
[null,"deferred income taxes",6746,11106,{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$C$113+E4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$C$113+F4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$C$113+G4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$C$113+H4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$C$113+I4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$C$113+J4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$C$113+K4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$C$113+L4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$C$113+M4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$C$113+N4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$D$113+O4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$D$113+P4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$D$113+Q4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$D$113+R4)","v":0},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$D$113+S4)","v":0},0,0,0,0,0]
[null,"operating gains",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B114&\"<\",,0))","v":306},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B114&\"<\",,0))","v":-15},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B114&\"<\",,0))","v":-113},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B114&\"<\",,0))","v":-20},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B114&\"<\",,0))","v":197},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B114&\"<\",,0))","v":199},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B114&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B114&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B114&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B114&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B114&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B114&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B114&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B114&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B114&\"<\",,0))","v":0},0,0,0,0,0]
[null,"extraordinary gains",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B115&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B115&\"<\",,0))","v":0},0,0,0,0,0]
[null,"(increase) decrease in receivables",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B116&\"<\",,0))","v":-50},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B116&\"<\",,0))","v":-521},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B116&\"<\",,0))","v":-7616},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B116&\"<\",,0))","v":-908},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B116&\"<\",,0))","v":-89},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B116&\"<\",,0))","v":899},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B116&\"<\",,0))","v":-545},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B116&\"<\",,0))","v":4014},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B116&\"<\",,0))","v":-2320},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B116&\"<\",,0))","v":-1345},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B116&\"<\",,0))","v":-17},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B116&\"<\",,0))","v":45},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B116&\"<\",,0))","v":-254},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B116&\"<\",,0))","v":-1345},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B116&\"<\",,0))","v":150},-1178,-1178,-87,212,150]
[null,"(increase) decrease in inventories",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B117&\"<\",,0))","v":162},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B117&\"<\",,0))","v":-286},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B117&\"<\",,0))","v":-1391},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B117&\"<\",,0))","v":-568},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B117&\"<\",,0))","v":-827},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B117&\"<\",,0))","v":-745},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B117&\"<\",,0))","v":-833},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B117&\"<\",,0))","v":2501},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B117&\"<\",,0))","v":-2667},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B117&\"<\",,0))","v":-2927},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B117&\"<\",,0))","v":-1185},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B117&\"<\",,0))","v":-1850},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B117&\"<\",,0))","v":-2716},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B117&\"<\",,0))","v":-2927},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B117&\"<\",,0))","v":-2038},-3780,-3780,-3569,-2703,-2038]
[null,"(increase) decrease in prepaid expenses",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B118&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B118&\"<\",,0))","v":0},0,0,0,0,0]
[null,"(increase) decrease in other current assets",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B119&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B119&\"<\",,0))","v":0},0,0,0,0,0]
[null,"decrease (increase) in payables",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B120&\"<\",,0))","v":164},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B120&\"<\",,0))","v":617},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B120&\"<\",,0))","v":1457},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B120&\"<\",,0))","v":532},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B120&\"<\",,0))","v":670},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B120&\"<\",,0))","v":618},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B120&\"<\",,0))","v":656},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B120&\"<\",,0))","v":-2034},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B120&\"<\",,0))","v":2570},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B120&\"<\",,0))","v":1555},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B120&\"<\",,0))","v":364},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B120&\"<\",,0))","v":1056},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B120&\"<\",,0))","v":1308},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B120&\"<\",,0))","v":1555},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B120&\"<\",,0))","v":517},1708,1708,1461,1209,517]
[null,"decrease (increase) in other current liabilities",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B121&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B121&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B121&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B121&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B121&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B121&\"<\",,0))","v":576},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B121&\"<\",,0))","v":286},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B121&\"<\",,0))","v":-1151},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B121&\"<\",,0))","v":1568},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B121&\"<\",,0))","v":1100},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B121&\"<\",,0))","v":-606},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B121&\"<\",,0))","v":-118},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B121&\"<\",,0))","v":742},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B121&\"<\",,0))","v":1100},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B121&\"<\",,0))","v":-792},914,914,556,-304,-792]
[null,"decrease (increase) in other working capital",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B122&\"<\",,0))","v":-234},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B122&\"<\",,0))","v":-175},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B122&\"<\",,0))","v":240},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B122&\"<\",,0))","v":-254},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B122&\"<\",,0))","v":709},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B122&\"<\",,0))","v":1050},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B122&\"<\",,0))","v":-697},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B122&\"<\",,0))","v":-287},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B122&\"<\",,0))","v":335},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B122&\"<\",,0))","v":662},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B122&\"<\",,0))","v":296},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B122&\"<\",,0))","v":385},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B122&\"<\",,0))","v":626},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B122&\"<\",,0))","v":662},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B122&\"<\",,0))","v":239},605,605,569,328,239]
[null,"other non-cash items",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B123&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B123&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B123&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B123&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B123&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B123&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B123&\"<\",,0))","v":383},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B123&\"<\",,0))","v":137},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B123&\"<\",,0))","v":469},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B123&\"<\",,0))","v":457},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B123&\"<\",,0))","v":95},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B123&\"<\",,0))","v":337},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B123&\"<\",,0))","v":558},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B123&\"<\",,0))","v":457},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B123&\"<\",,0))","v":-18},344,344,445,224,-18]
[null,"net cash from continuing operations",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B124&\"<\",,0))","v":2366},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B124&\"<\",,0))","v":2066},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B124&\"<\",,0))","v":-3991},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B124&\"<\",,0))","v":3113},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B124&\"<\",,0))","v":5799},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B124&\"<\",,0))","v":7935},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B124&\"<\",,0))","v":4787},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B124&\"<\",,0))","v":6343},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B124&\"<\",,0))","v":5009},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B124&\"<\",,0))","v":7010},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B124&\"<\",,0))","v":765},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B124&\"<\",,0))","v":3294},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B124&\"<\",,0))","v":5515},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B124&\"<\",,0))","v":7010},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B124&\"<\",,0))","v":330},6575,6575,5080,2859,330]
[null,"net cash from discontinued operations",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B125&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B125&\"<\",,0))","v":0},0,0,0,0,0]
[null,"net cash from total operating activities",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B126&\"<\",,0))","v":2366},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B126&\"<\",,0))","v":2066},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B126&\"<\",,0))","v":-3991},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B126&\"<\",,0))","v":3113},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B126&\"<\",,0))","v":5799},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B126&\"<\",,0))","v":7935},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B126&\"<\",,0))","v":4787},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B126&\"<\",,0))","v":6343},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B126&\"<\",,0))","v":5009},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B126&\"<\",,0))","v":7010},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B126&\"<\",,0))","v":765},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B126&\"<\",,0))","v":3294},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B126&\"<\",,0))","v":5515},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B126&\"<\",,0))","v":7010},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B126&\"<\",,0))","v":330},6575,6575,5080,2859,330]
["Investing Activities"]
[null,"sale of property, plant & equipment",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B128&\"<\",,0))","v":561},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B128&\"<\",,0))","v":761},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B128&\"<\",,0))","v":673},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B128&\"<\",,0))","v":637},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B128&\"<\",,0))","v":572},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B128&\"<\",,0))","v":408},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B128&\"<\",,0))","v":982},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B128&\"<\",,0))","v":1242},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B128&\"<\",,0))","v":1469},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B128&\"<\",,0))","v":1354},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B128&\"<\",,0))","v":302},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B128&\"<\",,0))","v":621},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B128&\"<\",,0))","v":922},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B128&\"<\",,0))","v":1354},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B128&\"<\",,0))","v":245},{"$f":"IF($S$6=1,U128,IF($S$6=2,V128,IF($S$6=3,W128,X128)))","v":1297},{"$f":"S128+(R128-O128)","v":1297},{"$f":"S128+(Q128-O128)","v":865},{"$f":"S128+(P128-O128)","v":564},{"$f":"S128","v":245}]
[null,"sale of long-term investments",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B129&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B129&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B129&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B129&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B129&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B129&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B129&\"<\",,0))","v":357},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B129&\"<\",,0))","v":291},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B129&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B129&\"<\",,0))","v":9081},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B129&\"<\",,0))","v":1995},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B129&\"<\",,0))","v":4085},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B129&\"<\",,0))","v":6609},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B129&\"<\",,0))","v":9081},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B129&\"<\",,0))","v":2111},9197,9197,6725,4201,2111]
[null,"sale of short-term investments",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B130&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B130&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B130&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B130&\"<\",,0))","v":257},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B130&\"<\",,0))","v":539},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B130&\"<\",,0))","v":572},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B130&\"<\",,0))","v":10666},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B130&\"<\",,0))","v":9388},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B130&\"<\",,0))","v":228},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B130&\"<\",,0))","v":247},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B130&\"<\",,0))","v":66},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B130&\"<\",,0))","v":122},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B130&\"<\",,0))","v":180},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B130&\"<\",,0))","v":247},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B130&\"<\",,0))","v":112},293,293,226,168,112]
[null,"purchase of property, plant & equipment",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B131&\"<\",,0))","v":-1773},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B131&\"<\",,0))","v":-1765},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B131&\"<\",,0))","v":-2114},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B131&\"<\",,0))","v":-2415},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B131&\"<\",,0))","v":-2675},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B131&\"<\",,0))","v":-3040},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B131&\"<\",,0))","v":-1566},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B131&\"<\",,0))","v":-968},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B131&\"<\",,0))","v":-1011},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B131&\"<\",,0))","v":-1409},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B131&\"<\",,0))","v":-217},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B131&\"<\",,0))","v":-580},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B131&\"<\",,0))","v":-984},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B131&\"<\",,0))","v":-1409},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B131&\"<\",,0))","v":-285},-1477,-1477,-1052,-648,-285]
[null,"acquisitions",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B132&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B132&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B132&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B132&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B132&\"<\",,0))","v":-513},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B132&\"<\",,0))","v":-229},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B132&\"<\",,0))","v":-117},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B132&\"<\",,0))","v":-19},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B132&\"<\",,0))","v":-1126},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B132&\"<\",,0))","v":-7808},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B132&\"<\",,0))","v":13},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B132&\"<\",,0))","v":-47},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B132&\"<\",,0))","v":-7392},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B132&\"<\",,0))","v":-7808},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B132&\"<\",,0))","v":-63},-7884,-7884,-7468,-123,-63]
[null,"purchase of long-term investments",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B133&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B133&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B133&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B133&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B133&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B133&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B133&\"<\",,0))","v":-339},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B133&\"<\",,0))","v":-349},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B133&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B133&\"<\",,0))","v":-10001},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B133&\"<\",,0))","v":-2008},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B133&\"<\",,0))","v":-4294},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B133&\"<\",,0))","v":-7091},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B133&\"<\",,0))","v":-10001},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B133&\"<\",,0))","v":-2727},-10720,-10720,-7810,-5013,-2727]
[null,"purchase of  short-term investments",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B134&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B134&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B134&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B134&\"<\",,0))","v":-338},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B134&\"<\",,0))","v":-681},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B134&\"<\",,0))","v":-714},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B134&\"<\",,0))","v":-14031},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B134&\"<\",,0))","v":-7107},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B134&\"<\",,0))","v":-217},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B134&\"<\",,0))","v":-336},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B134&\"<\",,0))","v":-72},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B134&\"<\",,0))","v":-131},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B134&\"<\",,0))","v":-216},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B134&\"<\",,0))","v":-336},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B134&\"<\",,0))","v":-123},-387,-387,-267,-182,-123]
[null,"other investing changes, net",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B135&\"<\",,0))","v":-1496},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B135&\"<\",,0))","v":-1557},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B135&\"<\",,0))","v":3518},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B135&\"<\",,0))","v":-1666},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B135&\"<\",,0))","v":-1038},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B135&\"<\",,0))","v":-1405},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B135&\"<\",,0))","v":-2248},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B135&\"<\",,0))","v":-1476},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B135&\"<\",,0))","v":-938},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B135&\"<\",,0))","v":-2555},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B135&\"<\",,0))","v":-513},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B135&\"<\",,0))","v":-962},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B135&\"<\",,0))","v":-1478},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B135&\"<\",,0))","v":-2555},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B135&\"<\",,0))","v":-806},-2848,-2848,-1771,-1255,-806]
[null,"cash from discontinued investing activities",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B136&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B136&\"<\",,0))","v":0},0,0,0,0,0]
[null,"net cash from investing activities",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B137&\"<\",,0))","v":-2708},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B137&\"<\",,0))","v":-2561},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B137&\"<\",,0))","v":2077},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B137&\"<\",,0))","v":-3525},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B137&\"<\",,0))","v":-3796},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B137&\"<\",,0))","v":-4408},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B137&\"<\",,0))","v":-6296},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B137&\"<\",,0))","v":1002},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B137&\"<\",,0))","v":-1595},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B137&\"<\",,0))","v":-11427},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B137&\"<\",,0))","v":-434},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B137&\"<\",,0))","v":-1186},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B137&\"<\",,0))","v":-9450},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B137&\"<\",,0))","v":-11427},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B137&\"<\",,0))","v":-1536},-12529,-12529,-10552,-2288,-1536]
["Financing Activities"]
[null,"issuance of debt",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B139&\"<\",,0))","v":4137},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B139&\"<\",,0))","v":5489},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B139&\"<\",,0))","v":5638},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B139&\"<\",,0))","v":14593},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B139&\"<\",,0))","v":11269},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B139&\"<\",,0))","v":11039},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B139&\"<\",,0))","v":20004},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B139&\"<\",,0))","v":12291},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B139&\"<\",,0))","v":8324},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B139&\"<\",,0))","v":15460},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B139&\"<\",,0))","v":1305},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B139&\"<\",,0))","v":10329},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B139&\"<\",,0))","v":13247},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B139&\"<\",,0))","v":15460},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B139&\"<\",,0))","v":2502},16657,{"$f":"S139+(R139-O139)","v":16657},{"$f":"S139+(Q139-O139)","v":14444},{"$f":"S139+(P139-O139)","v":11526},{"$f":"S139","v":2502}]
[null,"issuance of capital stock",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B140&\"<\",,0))","v":10},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B140&\"<\",,0))","v":157},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B140&\"<\",,0))","v":317},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B140&\"<\",,0))","v":482},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B140&\"<\",,0))","v":414},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B140&\"<\",,0))","v":328},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B140&\"<\",,0))","v":135},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B140&\"<\",,0))","v":89},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B140&\"<\",,0))","v":296},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B140&\"<\",,0))","v":123},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B140&\"<\",,0))","v":58},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B140&\"<\",,0))","v":96},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B140&\"<\",,0))","v":110},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B140&\"<\",,0))","v":123},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B140&\"<\",,0))","v":7},72,72,59,45,7]
[null,"repayment of long-term debt",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B141&\"<\",,0))","v":-3441},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B141&\"<\",,0))","v":-4237},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B141&\"<\",,0))","v":-3008},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B141&\"<\",,0))","v":-11620},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B141&\"<\",,0))","v":-10511},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B141&\"<\",,0))","v":-11185},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B141&\"<\",,0))","v":-14439},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B141&\"<\",,0))","v":-16571},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B141&\"<\",,0))","v":-12170},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B141&\"<\",,0))","v":-10636},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B141&\"<\",,0))","v":-1775},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B141&\"<\",,0))","v":-5125},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B141&\"<\",,0))","v":-9049},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B141&\"<\",,0))","v":-10636},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B141&\"<\",,0))","v":-1372},-10233,-10233,-8646,-4722,-1372]
[null,"repurchase of capital stock",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B142&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B142&\"<\",,0))","v":-405},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B142&\"<\",,0))","v":-539},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B142&\"<\",,0))","v":-1684},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B142&\"<\",,0))","v":-3208},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B142&\"<\",,0))","v":-2461},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B142&\"<\",,0))","v":-1838},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B142&\"<\",,0))","v":-6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B142&\"<\",,0))","v":-132},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B142&\"<\",,0))","v":-8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B142&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B142&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B142&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B142&\"<\",,0))","v":-8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B142&\"<\",,0))","v":0},-8,-8,0,0,0]
[null,"payment of cash dividends",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B143&\"<\",,0))","v":-481},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B143&\"<\",,0))","v":-491},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B143&\"<\",,0))","v":-534},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B143&\"<\",,0))","v":-618},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B143&\"<\",,0))","v":-726},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B143&\"<\",,0))","v":-845},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B143&\"<\",,0))","v":-953},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B143&\"<\",,0))","v":-1039},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B143&\"<\",,0))","v":-1084},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B143&\"<\",,0))","v":-1162},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B143&\"<\",,0))","v":-281},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B143&\"<\",,0))","v":-567},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B143&\"<\",,0))","v":-865},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B143&\"<\",,0))","v":-1162},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B143&\"<\",,0))","v":-302},-1183,-1183,-886,-588,-302]
[null,"other financing charges, net",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B144&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B144&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B144&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B144&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B144&\"<\",,0))","v":169},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B144&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B144&\"<\",,0))","v":56},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B144&\"<\",,0))","v":21},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B144&\"<\",,0))","v":153},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B144&\"<\",,0))","v":189},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B144&\"<\",,0))","v":1583},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B144&\"<\",,0))","v":195},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B144&\"<\",,0))","v":169},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B144&\"<\",,0))","v":189},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B144&\"<\",,0))","v":141},-1253,-1253,-1273,-1247,141]
[null,"cash from discontinued financing activities",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B145&\"<\",,0))","v":155},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B145&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B145&\"<\",,0))","v":0},0,0,0,0,0]
[null,"net cash from financing activities",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B146&\"<\",,0))","v":225},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B146&\"<\",,0))","v":513},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B146&\"<\",,0))","v":1874},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B146&\"<\",,0))","v":1153},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B146&\"<\",,0))","v":-2593},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B146&\"<\",,0))","v":-2969},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B146&\"<\",,0))","v":2965},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B146&\"<\",,0))","v":-5215},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B146&\"<\",,0))","v":-4613},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B146&\"<\",,0))","v":3966},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B146&\"<\",,0))","v":890},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B146&\"<\",,0))","v":4928},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B146&\"<\",,0))","v":3612},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B146&\"<\",,0))","v":3966},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B146&\"<\",,0))","v":976},4052,4052,3698,5014,976]
["Net Cash Flow"]
[null,"effect exchange rate changes",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B148&\"<\",,0))","v":26},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B148&\"<\",,0))","v":15},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B148&\"<\",,0))","v":143},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B148&\"<\",,0))","v":-78},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B148&\"<\",,0))","v":12},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B148&\"<\",,0))","v":34},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B148&\"<\",,0))","v":158},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B148&\"<\",,0))","v":1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B148&\"<\",,0))","v":-76},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B148&\"<\",,0))","v":-84},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B148&\"<\",,0))","v":56},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B148&\"<\",,0))","v":87},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B148&\"<\",,0))","v":-40},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B148&\"<\",,0))","v":-84},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B148&\"<\",,0))","v":37},-103,{"$f":"S148+(R148-O148)","v":-103},{"$f":"S148+(Q148-O148)","v":-59},{"$f":"S148+(P148-O148)","v":68},{"$f":"S148","v":37}]
[null,"net change in cash & equivalents",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B149&\"<\",,0))","v":-91},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B149&\"<\",,0))","v":33},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B149&\"<\",,0))","v":103},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B149&\"<\",,0))","v":663},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B149&\"<\",,0))","v":-578},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B149&\"<\",,0))","v":592},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B149&\"<\",,0))","v":1614},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B149&\"<\",,0))","v":2131},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B149&\"<\",,0))","v":-1275},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B149&\"<\",,0))","v":-535},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B149&\"<\",,0))","v":1277},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B149&\"<\",,0))","v":7123},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B149&\"<\",,0))","v":-363},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B149&\"<\",,0))","v":-535},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B149&\"<\",,0))","v":-193},-2005,-2005,-1833,5653,-193]
[null,"cash at beginning of period",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B150&\"<\",,0))","v":400},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B150&\"<\",,0))","v":309},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B150&\"<\",,0))","v":342},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B150&\"<\",,0))","v":445},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B150&\"<\",,0))","v":1108},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B150&\"<\",,0))","v":530},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B150&\"<\",,0))","v":1122},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B150&\"<\",,0))","v":2736},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B150&\"<\",,0))","v":4867},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B150&\"<\",,0))","v":3592},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B150&\"<\",,0))","v":3592},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B150&\"<\",,0))","v":3592},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B150&\"<\",,0))","v":3592},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B150&\"<\",,0))","v":3592},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B150&\"<\",,0))","v":3057},3057,3057,3057,3057,3057]
[null,"cash end of period",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B151&\"<\",,0))","v":309},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B151&\"<\",,0))","v":342},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B151&\"<\",,0))","v":445},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B151&\"<\",,0))","v":1108},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B151&\"<\",,0))","v":530},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B151&\"<\",,0))","v":1122},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B151&\"<\",,0))","v":2736},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B151&\"<\",,0))","v":4867},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B151&\"<\",,0))","v":3592},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B151&\"<\",,0))","v":3057},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B151&\"<\",,0))","v":4869},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B151&\"<\",,0))","v":10715},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B151&\"<\",,0))","v":3229},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B151&\"<\",,0))","v":3057},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B151&\"<\",,0))","v":2864},1052,1052,1224,8710,2864]
[null,"foreign sales",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B152&\"<\",,0))","v":10861},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B152&\"<\",,0))","v":12705},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B152&\"<\",,0))","v":16090},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B152&\"<\",,0))","v":18991},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B152&\"<\",,0))","v":21881},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B152&\"<\",,0))","v":27867},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B152&\"<\",,0))","v":34033},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B152&\"<\",,0))","v":21836},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B152&\"<\",,0))","v":28914},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B152&\"<\",,0))","v":42134},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B152&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B152&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B152&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B152&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B152&\"<\",,0))","v":0},0,0,0,0,0]
[null,"domestic sales",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B153&\"<\",,0))","v":9291},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B153&\"<\",,0))","v":10058},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B153&\"<\",,0))","v":14161},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B153&\"<\",,0))","v":17348},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B153&\"<\",,0))","v":19636},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B153&\"<\",,0))","v":17091},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B153&\"<\",,0))","v":17291},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B153&\"<\",,0))","v":10560},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B153&\"<\",,0))","v":13674},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B153&\"<\",,0))","v":18004},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B153&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B153&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B153&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B153&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B153&\"<\",,0))","v":0},0,0,0,0,0]
["Free Cash Flow"]
[null," Cash Flow"]
[null," Cash From Operations"]
[null," Capex: Purchase of PPE"]
[null," Capex: Acquisitions"]
[null," Non Cash Items"]
[null," Extraordinary gains/loss"]
[null," Owner Earnings FCF"]
[null," Free Cash Flow"]
[]
["Financial Ratios"]
[null,"Profit Margins (%)"]
[null,"pre-tax profit margin",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B166&\"<\",,0))","v":5.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B166&\"<\",,0))","v":6.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B166&\"<\",,0))","v":9.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B166&\"<\",,0))","v":10.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B166&\"<\",,0))","v":11.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B166&\"<\",,0))","v":11.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B166&\"<\",,0))","v":8.8000000000000007},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B166&\"<\",,0))","v":1.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B166&\"<\",,0))","v":8.6999999999999993},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B166&\"<\",,0))","v":11.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B166&\"<\",,0))","v":10.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B166&\"<\",,0))","v":10.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B166&\"<\",,0))","v":10.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B166&\"<\",,0))","v":11.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B166&\"<\",,0))","v":9.3000000000000007}]
[null,"net profit margin",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B167&\"<\",,0))","v":4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B167&\"<\",,0))","v":4.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B167&\"<\",,0))","v":6.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B167&\"<\",,0))","v":7.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B167&\"<\",,0))","v":8.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B167&\"<\",,0))","v":7.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B167&\"<\",,0))","v":6.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B167&\"<\",,0))","v":2.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B167&\"<\",,0))","v":6.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B167&\"<\",,0))","v":8.1999999999999993},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B167&\"<\",,0))","v":7.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B167&\"<\",,0))","v":7.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B167&\"<\",,0))","v":7.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B167&\"<\",,0))","v":8.1999999999999993},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B167&\"<\",,0))","v":8.4}]
[null,"interest coverage (cont. operations)",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B168&\"<\",,0))","v":2.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B168&\"<\",,0))","v":3.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B168&\"<\",,0))","v":4.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B168&\"<\",,0))","v":4.9000000000000004},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B168&\"<\",,0))","v":4.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B168&\"<\",,0))","v":4.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B168&\"<\",,0))","v":4.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B168&\"<\",,0))","v":1.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B168&\"<\",,0))","v":3.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B168&\"<\",,0))","v":6.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B168&\"<\",,0))","v":5.0999999999999996},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B168&\"<\",,0))","v":5.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B168&\"<\",,0))","v":5.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B168&\"<\",,0))","v":6.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B168&\"<\",,0))","v":5.7}]
[null,"interest as % of invested capital",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B169&\"<\",,0))","v":4.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B169&\"<\",,0))","v":3.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B169&\"<\",,0))","v":3.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B169&\"<\",,0))","v":4.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B169&\"<\",,0))","v":5.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B169&\"<\",,0))","v":5.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B169&\"<\",,0))","v":4.9000000000000004},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B169&\"<\",,0))","v":4.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B169&\"<\",,0))","v":4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B169&\"<\",,0))","v":3.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B169&\"<\",,0))","v":3.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B169&\"<\",,0))","v":3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B169&\"<\",,0))","v":2.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B169&\"<\",,0))","v":3.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B169&\"<\",,0))","v":3.1}]
[null,"effective tax rate",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B170&\"<\",,0))","v":28.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B170&\"<\",,0))","v":26.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B170&\"<\",,0))","v":26.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B170&\"<\",,0))","v":28.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B170&\"<\",,0))","v":28.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B170&\"<\",,0))","v":29.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B170&\"<\",,0))","v":21.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B170&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B170&\"<\",,0))","v":26},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B170&\"<\",,0))","v":25.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B170&\"<\",,0))","v":24.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B170&\"<\",,0))","v":25.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B170&\"<\",,0))","v":25.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B170&\"<\",,0))","v":25.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B170&\"<\",,0))","v":8.8000000000000007}]
[null,"Solvency Ratios"]
[null,"quick ratio",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B172&\"<\",,0))","v":0.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B172&\"<\",,0))","v":0.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B172&\"<\",,0))","v":0.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B172&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B172&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B172&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B172&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B172&\"<\",,0))","v":1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B172&\"<\",,0))","v":0.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B172&\"<\",,0))","v":0.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B172&\"<\",,0))","v":1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B172&\"<\",,0))","v":1.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B172&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B172&\"<\",,0))","v":0.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B172&\"<\",,0))","v":0.7}]
[null,"current ratio",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B173&\"<\",,0))","v":1.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B173&\"<\",,0))","v":1.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B173&\"<\",,0))","v":1.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B173&\"<\",,0))","v":1.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B173&\"<\",,0))","v":1.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B173&\"<\",,0))","v":1.1000000000000001},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B173&\"<\",,0))","v":1.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B173&\"<\",,0))","v":1.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B173&\"<\",,0))","v":1.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B173&\"<\",,0))","v":1.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B173&\"<\",,0))","v":1.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B173&\"<\",,0))","v":1.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B173&\"<\",,0))","v":1.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B173&\"<\",,0))","v":1.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B173&\"<\",,0))","v":1.4}]
[null,"payout ratio",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B174&\"<\",,0))","v":61},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B174&\"<\",,0))","v":46},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B174&\"<\",,0))","v":27},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B174&\"<\",,0))","v":23},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B174&\"<\",,0))","v":21},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B174&\"<\",,0))","v":25},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B174&\"<\",,0))","v":28},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B174&\"<\",,0))","v":117},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B174&\"<\",,0))","v":41},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B174&\"<\",,0))","v":24},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B174&\"<\",,0))","v":31},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B174&\"<\",,0))","v":29},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B174&\"<\",,0))","v":27},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B174&\"<\",,0))","v":24},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B174&\"<\",,0))","v":23}]
[null,"total debt/equity ratio",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B175&\"<\",,0))","v":3.23},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B175&\"<\",,0))","v":3.26},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B175&\"<\",,0))","v":3.15},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B175&\"<\",,0))","v":3.05},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B175&\"<\",,0))","v":3.98},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B175&\"<\",,0))","v":3.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B175&\"<\",,0))","v":5.84},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B175&\"<\",,0))","v":3.62},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B175&\"<\",,0))","v":2.63},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B175&\"<\",,0))","v":2.69},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B175&\"<\",,0))","v":2.34},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B175&\"<\",,0))","v":2.57},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B175&\"<\",,0))","v":2.42},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B175&\"<\",,0))","v":2.69},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B175&\"<\",,0))","v":2.4}]
[null,"long-term debt/total capital",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B176&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B176&\"<\",,0))","v":0}]
[null,"Efficiency Ratios"]
[null,"leverage ratio",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B178&\"<\",,0))","v":6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B178&\"<\",,0))","v":6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B178&\"<\",,0))","v":5.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B178&\"<\",,0))","v":5.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B178&\"<\",,0))","v":7.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B178&\"<\",,0))","v":6.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B178&\"<\",,0))","v":11.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B178&\"<\",,0))","v":6.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B178&\"<\",,0))","v":5.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B178&\"<\",,0))","v":6.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B178&\"<\",,0))","v":5.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B178&\"<\",,0))","v":5.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B178&\"<\",,0))","v":5.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B178&\"<\",,0))","v":6.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B178&\"<\",,0))","v":5.6}]
[null,"asset turnover",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B179&\"<\",,0))","v":0.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B179&\"<\",,0))","v":0.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B179&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B179&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B179&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B179&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B179&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B179&\"<\",,0))","v":0.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B179&\"<\",,0))","v":0.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B179&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B179&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B179&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B179&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B179&\"<\",,0))","v":0.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B179&\"<\",,0))","v":0.8}]
[null,"cash as % of revenue",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B180&\"<\",,0))","v":1.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B180&\"<\",,0))","v":1.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B180&\"<\",,0))","v":1.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B180&\"<\",,0))","v":3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B180&\"<\",,0))","v":1.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B180&\"<\",,0))","v":2.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B180&\"<\",,0))","v":5.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B180&\"<\",,0))","v":15},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B180&\"<\",,0))","v":8.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B180&\"<\",,0))","v":5.0999999999999996},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B180&\"<\",,0))","v":10.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B180&\"<\",,0))","v":21},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B180&\"<\",,0))","v":5.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B180&\"<\",,0))","v":5.0999999999999996},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B180&\"<\",,0))","v":4.5}]
[null,"receivables as % of revenue",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B181&\"<\",,0))","v":47.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B181&\"<\",,0))","v":49.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B181&\"<\",,0))","v":46.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B181&\"<\",,0))","v":38.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B181&\"<\",,0))","v":36.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B181&\"<\",,0))","v":35},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B181&\"<\",,0))","v":35.299999999999997},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B181&\"<\",,0))","v":42.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B181&\"<\",,0))","v":39.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B181&\"<\",,0))","v":29.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B181&\"<\",,0))","v":36.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B181&\"<\",,0))","v":33.299999999999997},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B181&\"<\",,0))","v":31.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B181&\"<\",,0))","v":29.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B181&\"<\",,0))","v":29}]
[null,"SG&A as % of Revenue",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B182&\"<\",,0))","v":12.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B182&\"<\",,0))","v":10.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B182&\"<\",,0))","v":12.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B182&\"<\",,0))","v":8.8000000000000007},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B182&\"<\",,0))","v":11.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B182&\"<\",,0))","v":10.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B182&\"<\",,0))","v":8.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B182&\"<\",,0))","v":11.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B182&\"<\",,0))","v":10},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B182&\"<\",,0))","v":8.6999999999999993},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B182&\"<\",,0))","v":9.3000000000000007},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B182&\"<\",,0))","v":9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B182&\"<\",,0))","v":8.6999999999999993},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B182&\"<\",,0))","v":8.6999999999999993},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B182&\"<\",,0))","v":8.6}]
[null,"R&D as % of Revenue",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B183&\"<\",,0))","v":3.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B183&\"<\",,0))","v":2.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B183&\"<\",,0))","v":3.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B183&\"<\",,0))","v":3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B183&\"<\",,0))","v":3.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B183&\"<\",,0))","v":3.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B183&\"<\",,0))","v":3.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B183&\"<\",,0))","v":4.4000000000000004},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B183&\"<\",,0))","v":4.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B183&\"<\",,0))","v":3.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B183&\"<\",,0))","v":4.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B183&\"<\",,0))","v":4.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B183&\"<\",,0))","v":4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B183&\"<\",,0))","v":3.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B183&\"<\",,0))","v":3.7}]
[null,"Liquidity Ratios"]
[null,"receivables turnover",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B185&\"<\",,0))","v":2.2000000000000002},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B185&\"<\",,0))","v":2.2000000000000002},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B185&\"<\",,0))","v":2.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B185&\"<\",,0))","v":2.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B185&\"<\",,0))","v":2.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B185&\"<\",,0))","v":2.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B185&\"<\",,0))","v":3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B185&\"<\",,0))","v":2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B185&\"<\",,0))","v":2.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B185&\"<\",,0))","v":3.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B185&\"<\",,0))","v":3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B185&\"<\",,0))","v":3.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B185&\"<\",,0))","v":3.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B185&\"<\",,0))","v":3.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B185&\"<\",,0))","v":3.5}]
[null,"inventory turnover",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B186&\"<\",,0))","v":4.9000000000000004},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B186&\"<\",,0))","v":5.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B186&\"<\",,0))","v":5.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B186&\"<\",,0))","v":5.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B186&\"<\",,0))","v":4.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B186&\"<\",,0))","v":4.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B186&\"<\",,0))","v":4.5999999999999996},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B186&\"<\",,0))","v":2.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B186&\"<\",,0))","v":3.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B186&\"<\",,0))","v":3.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B186&\"<\",,0))","v":3.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B186&\"<\",,0))","v":3.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B186&\"<\",,0))","v":3.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B186&\"<\",,0))","v":3.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B186&\"<\",,0))","v":3.2}]
[null,"receivables per day sales",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B187&\"<\",,0))","v":171.25},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B187&\"<\",,0))","v":178.25},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B187&\"<\",,0))","v":168.11},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B187&\"<\",,0))","v":138.38},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B187&\"<\",,0))","v":129.82},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B187&\"<\",,0))","v":126.13},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B187&\"<\",,0))","v":127.15},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B187&\"<\",,0))","v":154.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B187&\"<\",,0))","v":141.94},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B187&\"<\",,0))","v":107.47},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B187&\"<\",,0))","v":131.58000000000001},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B187&\"<\",,0))","v":119.95},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B187&\"<\",,0))","v":111.85},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B187&\"<\",,0))","v":107.47},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B187&\"<\",,0))","v":104.3}]
[null,"number of days cost of goods in inventory",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B188&\"<\",,0))","v":74},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B188&\"<\",,0))","v":65},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B188&\"<\",,0))","v":66},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B188&\"<\",,0))","v":68},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B188&\"<\",,0))","v":75},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B188&\"<\",,0))","v":79},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B188&\"<\",,0))","v":79},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B188&\"<\",,0))","v":126},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B188&\"<\",,0))","v":102},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B188&\"<\",,0))","v":106},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B188&\"<\",,0))","v":102},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B188&\"<\",,0))","v":99},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B188&\"<\",,0))","v":112},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B188&\"<\",,0))","v":106},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B188&\"<\",,0))","v":113}]
[null,"intangibles as % of book-value",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B189&\"<\",,0))","v":30.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B189&\"<\",,0))","v":26.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B189&\"<\",,0))","v":23.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B189&\"<\",,0))","v":22.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B189&\"<\",,0))","v":33.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B189&\"<\",,0))","v":27.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B189&\"<\",,0))","v":45.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B189&\"<\",,0))","v":31.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B189&\"<\",,0))","v":31.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B189&\"<\",,0))","v":88.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B189&\"<\",,0))","v":26.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B189&\"<\",,0))","v":25.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B189&\"<\",,0))","v":86.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B189&\"<\",,0))","v":88.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B189&\"<\",,0))","v":75.900000000000006}]
[null,"inventory as % of revenue",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B190&\"<\",,0))","v":13.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B190&\"<\",,0))","v":13.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B190&\"<\",,0))","v":15.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B190&\"<\",,0))","v":14.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B190&\"<\",,0))","v":15.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B190&\"<\",,0))","v":16},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B190&\"<\",,0))","v":17.100000000000001},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B190&\"<\",,0))","v":19.600000000000001},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B190&\"<\",,0))","v":22.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B190&\"<\",,0))","v":24.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B190&\"<\",,0))","v":22.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B190&\"<\",,0))","v":22.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B190&\"<\",,0))","v":25.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B190&\"<\",,0))","v":24.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B190&\"<\",,0))","v":26.1}]
[null,"Capital Structure Ratios"]
[null,"LT-Debt as % of Invested Capital",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B192&\"<\",,0))","v":67.900000000000006},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B192&\"<\",,0))","v":69.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B192&\"<\",,0))","v":68},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B192&\"<\",,0))","v":65},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B192&\"<\",,0))","v":72},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B192&\"<\",,0))","v":66.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B192&\"<\",,0))","v":79},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B192&\"<\",,0))","v":71.400000000000006},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B192&\"<\",,0))","v":65.400000000000006},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B192&\"<\",,0))","v":65.900000000000006},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B192&\"<\",,0))","v":61.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B192&\"<\",,0))","v":65.900000000000006},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B192&\"<\",,0))","v":65.400000000000006},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B192&\"<\",,0))","v":65.900000000000006},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B192&\"<\",,0))","v":62.7}]
[null,"LT-Debt as % of Total Debt",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B193&\"<\",,0))","v":42.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B193&\"<\",,0))","v":46.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B193&\"<\",,0))","v":44.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B193&\"<\",,0))","v":40.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B193&\"<\",,0))","v":40.200000000000003},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B193&\"<\",,0))","v":37.700000000000003},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B193&\"<\",,0))","v":37},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B193&\"<\",,0))","v":42.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B193&\"<\",,0))","v":38.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B193&\"<\",,0))","v":36.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B193&\"<\",,0))","v":37},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B193&\"<\",,0))","v":43.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B193&\"<\",,0))","v":42.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B193&\"<\",,0))","v":36.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B193&\"<\",,0))","v":36.5}]
[null,"ST-Debt as % of Invested Capital",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B194&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B194&\"<\",,0))","v":0}]
[null,"ST-Debt as % of Total Debt",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B195&\"<\",,0))","v":0},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B195&\"<\",,0))","v":0}]
[null,"total debt as % total assets",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B196&\"<\",,0))","v":83.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B196&\"<\",,0))","v":83.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B196&\"<\",,0))","v":82.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B196&\"<\",,0))","v":82.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B196&\"<\",,0))","v":86.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B196&\"<\",,0))","v":84.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B196&\"<\",,0))","v":91},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B196&\"<\",,0))","v":85.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B196&\"<\",,0))","v":83.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B196&\"<\",,0))","v":84.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B196&\"<\",,0))","v":81},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B196&\"<\",,0))","v":81.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B196&\"<\",,0))","v":81.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B196&\"<\",,0))","v":84.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B196&\"<\",,0))","v":82.2}]
[null,"revenue per share",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B197&\"<\",,0))","v":29.27},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B197&\"<\",,0))","v":33.11},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B197&\"<\",,0))","v":44.11},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B197&\"<\",,0))","v":54.17},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B197&\"<\",,0))","v":64.290000000000006},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B197&\"<\",,0))","v":72.05},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B197&\"<\",,0))","v":85.32},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B197&\"<\",,0))","v":51.86},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B197&\"<\",,0))","v":66.67},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B197&\"<\",,0))","v":92.87},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B197&\"<\",,0))","v":73.39},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B197&\"<\",,0))","v":79.13},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B197&\"<\",,0))","v":86.14},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B197&\"<\",,0))","v":92.87},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B197&\"<\",,0))","v":96.84}]
[null,"tangible book value per share",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B198&\"<\",,0))","v":5.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B198&\"<\",,0))","v":6.46},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B198&\"<\",,0))","v":8.31},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B198&\"<\",,0))","v":9.77},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B198&\"<\",,0))","v":7.07},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B198&\"<\",,0))","v":10.33},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B198&\"<\",,0))","v":5.51},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B198&\"<\",,0))","v":9.61},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B198&\"<\",,0))","v":11.59},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B198&\"<\",,0))","v":2.2200000000000002},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B198&\"<\",,0))","v":14.32},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B198&\"<\",,0))","v":15.49},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B198&\"<\",,0))","v":2.87},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B198&\"<\",,0))","v":2.2200000000000002},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B198&\"<\",,0))","v":5.52}]
[null,"price/revenue ratio",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B199&\"<\",,0))","v":0.78},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B199&\"<\",,0))","v":1.25},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B199&\"<\",,0))","v":1.1100000000000001},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B199&\"<\",,0))","v":1.07},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B199&\"<\",,0))","v":0.95},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B199&\"<\",,0))","v":1.01},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B199&\"<\",,0))","v":0.52},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B199&\"<\",,0))","v":1.1000000000000001},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B199&\"<\",,0))","v":1.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B199&\"<\",,0))","v":0.98},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B199&\"<\",,0))","v":1.52},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B199&\"<\",,0))","v":1.35},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B199&\"<\",,0))","v":0.86},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B199&\"<\",,0))","v":0.98},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B199&\"<\",,0))","v":1.1000000000000001}]
[null,"working capital as % of price",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B200&\"<\",,0))","v":20.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B200&\"<\",,0))","v":14.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B200&\"<\",,0))","v":13.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B200&\"<\",,0))","v":9.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B200&\"<\",,0))","v":9.6999999999999993},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B200&\"<\",,0))","v":7.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B200&\"<\",,0))","v":20.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B200&\"<\",,0))","v":21.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B200&\"<\",,0))","v":16.399999999999999},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B200&\"<\",,0))","v":16.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B200&\"<\",,0))","v":16},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B200&\"<\",,0))","v":25.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B200&\"<\",,0))","v":24.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B200&\"<\",,0))","v":16.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B200&\"<\",,0))","v":16.3}]
[null,"Profitability Ratios"]
[null,"free cash flow per share",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B202&\"<\",,0))","v":0.16},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B202&\"<\",,0))","v":-0.28000000000000003},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B202&\"<\",,0))","v":-9.68},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B202&\"<\",,0))","v":0.12},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B202&\"<\",,0))","v":2.92},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B202&\"<\",,0))","v":6.12},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B202&\"<\",,0))","v":3.58},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B202&\"<\",,0))","v":6.91},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B202&\"<\",,0))","v":2.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B202&\"<\",,0))","v":-5.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B202&\"<\",,0))","v":0.43},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B202&\"<\",,0))","v":3.25},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B202&\"<\",,0))","v":-5.76},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B202&\"<\",,0))","v":-5.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B202&\"<\",,0))","v":-0.49}]
[null,"Return on Stock Equity (ROE)",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B203&\"<\",,0))","v":14.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B203&\"<\",,0))","v":18.100000000000001},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B203&\"<\",,0))","v":27.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B203&\"<\",,0))","v":33.799999999999997},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B203&\"<\",,0))","v":51.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B203&\"<\",,0))","v":39.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B203&\"<\",,0))","v":58.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B203&\"<\",,0))","v":10.199999999999999},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B203&\"<\",,0))","v":24.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B203&\"<\",,0))","v":38.299999999999997},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B203&\"<\",,0))","v":29.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B203&\"<\",,0))","v":29.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B203&\"<\",,0))","v":30.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B203&\"<\",,0))","v":38.299999999999997},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B203&\"<\",,0))","v":35.299999999999997}]
[null,"Return on Capital Invested (ROCI)",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B204&\"<\",,0))","v":4.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B204&\"<\",,0))","v":5.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B204&\"<\",,0))","v":8.6999999999999993},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B204&\"<\",,0))","v":11.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B204&\"<\",,0))","v":14.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B204&\"<\",,0))","v":13.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B204&\"<\",,0))","v":12.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B204&\"<\",,0))","v":2.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B204&\"<\",,0))","v":8.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B204&\"<\",,0))","v":13},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B204&\"<\",,0))","v":11.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B204&\"<\",,0))","v":10.199999999999999},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B204&\"<\",,0))","v":10.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B204&\"<\",,0))","v":13},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B204&\"<\",,0))","v":13.2}]
[null,"price/free cash flow ratio",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B205&\"<\",,0))","v":142.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B205&\"<\",,0))","v":-148.30000000000001},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B205&\"<\",,0))","v":-5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B205&\"<\",,0))","v":481.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B205&\"<\",,0))","v":21},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B205&\"<\",,0))","v":11.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B205&\"<\",,0))","v":12.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B205&\"<\",,0))","v":8.1999999999999993},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B205&\"<\",,0))","v":33.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B205&\"<\",,0))","v":-17.399999999999999},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B205&\"<\",,0))","v":259},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B205&\"<\",,0))","v":32.799999999999997},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B205&\"<\",,0))","v":-12.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B205&\"<\",,0))","v":-17.399999999999999},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B205&\"<\",,0))","v":-217.4}]
[null,"sales per employee",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B206&\"<\",,0))","v":292100},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B206&\"<\",,0))","v":329093},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B206&\"<\",,0))","v":393279},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B206&\"<\",,0))","v":426935},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B206&\"<\",,0))","v":438901},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B206&\"<\",,0))","v":443666},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B206&\"<\",,0))","v":454649},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B206&\"<\",,0))","v":345325},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B206&\"<\",,0))","v":407580},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B206&\"<\",,0))","v":480723},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B206&\"<\",,0))","v":""},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B206&\"<\",,0))","v":""},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B206&\"<\",,0))","v":""},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B206&\"<\",,0))","v":480723},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B206&\"<\",,0))","v":""}]
[null,"Return on Capital Invested (ROCI)",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B207&\"<\",,0))","v":4.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B207&\"<\",,0))","v":5.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B207&\"<\",,0))","v":8.6999999999999993},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B207&\"<\",,0))","v":11.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B207&\"<\",,0))","v":14.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B207&\"<\",,0))","v":13.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B207&\"<\",,0))","v":12.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B207&\"<\",,0))","v":2.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B207&\"<\",,0))","v":8.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B207&\"<\",,0))","v":13},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B207&\"<\",,0))","v":11.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B207&\"<\",,0))","v":10.199999999999999},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B207&\"<\",,0))","v":10.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B207&\"<\",,0))","v":13},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B207&\"<\",,0))","v":13.2}]
[null,"Return on Assets (ROA)",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B208&\"<\",,0))","v":2.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B208&\"<\",,0))","v":3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B208&\"<\",,0))","v":4.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B208&\"<\",,0))","v":6.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B208&\"<\",,0))","v":7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B208&\"<\",,0))","v":6.3},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B208&\"<\",,0))","v":5.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B208&\"<\",,0))","v":1.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B208&\"<\",,0))","v":4.2},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B208&\"<\",,0))","v":6.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B208&\"<\",,0))","v":5.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B208&\"<\",,0))","v":5.4},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B208&\"<\",,0))","v":5.6},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B208&\"<\",,0))","v":6.1},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B208&\"<\",,0))","v":6.3}]
[null,"price/cash flow ratio",null,null,{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,E$7,COLUMNS(E:$N),\">\"&$B209&\"<\",,0))","v":7.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,F$7,COLUMNS(F:$N),\">\"&$B209&\"<\",,0))","v":11.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,G$7,COLUMNS(G:$N),\">\"&$B209&\"<\",,0))","v":9.8000000000000007},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,H$7,COLUMNS(H:$N),\">\"&$B209&\"<\",,0))","v":8.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,I$7,COLUMNS(I:$N),\">\"&$B209&\"<\",,0))","v":7.7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,J$7,COLUMNS(J:$N),\">\"&$B209&\"<\",,0))","v":8.5},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,K$7,COLUMNS(K:$N),\">\"&$B209&\"<\",,0))","v":4.9000000000000004},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,L$7,COLUMNS(L:$N),\">\"&$B209&\"<\",,0))","v":11},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,M$7,COLUMNS(M:$N),\">\"&$B209&\"<\",,0))","v":12},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,N$7,COLUMNS(N:$N),\">\"&$B209&\"<\",,0))","v":7.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,O$7,COLUMNS(O:$S),\">\"&$B209&\"<\",,0))","v":11.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,P$7,COLUMNS(P:$S),\">\"&$B209&\"<\",,0))","v":10.8},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,Q$7,COLUMNS(Q:$S),\">\"&$B209&\"<\",,0))","v":7},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,R$7,COLUMNS(R:$S),\">\"&$B209&\"<\",,0))","v":7.9},{"$f":"IF(UPPER(TickerAdvfn)=\"\",0,[1]!smfGetADVFNElement(TickerAdvfn,S$7,COLUMNS(S:$S),\">\"&$B209&\"<\",,0))","v":8.8000000000000007}]
[null,"CROIC w/ Owner Earnings"]
[null,"CROIC w/ FCF"]

{"sheet":"Statements%","index":5,"n_rows":79,"n_cols":18,"rows_kept":79,"cut":false,"hidden":true,"merged":[[0,12,0,17],[41,0,56,0],[60,0,64,0],[66,0,69,0],[73,0,78,0],[3,0,3,1]]}
[]
[{"$f":"Statements!$A$2","v":"Caterpillar, Inc. Common Stock"}]
[{"$f":"Statements!$A$3","v":"(cat)"}]
[{"$f":"Statements!$A$4","v":"2012-05-22"}]
[null,null,null,{"$f":"Statements!E5","v":"2002"},{"$f":"Statements!F5","v":"2003"},{"$f":"Statements!G5","v":"2004"},{"$f":"Statements!H5","v":"2005"},{"$f":"Statements!I5","v":"2006"},{"$f":"Statements!J5","v":"2007"},{"$f":"Statements!K5","v":"2008"},{"$f":"Statements!L5","v":"2009"},{"$f":"Statements!M5","v":"2010"},{"$f":"Statements!N5","v":"2011"},{"$f":"Statements!O5","v":"2011 Q2"},{"$f":"Statements!P5","v":"2011 Q3"},{"$f":"Statements!Q5","v":"2011 Q4"},{"$f":"Statements!R5","v":"2012 Q1"}]
["Income Statement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TTM"]
[null,"Revenue",null,{"$f":"IF(OR(Statements!E7=\"\",Statements!E7=0),0,Statements!E7/Statements!E$7)","v":1},{"$f":"IF(OR(Statements!F7=\"\",Statements!F7=0),0,Statements!F7/Statements!F$7)","v":1},{"$f":"IF(OR(Statements!G7=\"\",Statements!G7=0),0,Statements!G7/Statements!G$7)","v":1},{"$f":"IF(OR(Statements!H7=\"\",Statements!H7=0),0,Statements!H7/Statements!H$7)","v":1},{"$f":"IF(OR(Statements!I7=\"\",Statements!I7=0),0,Statements!I7/Statements!I$7)","v":1},{"$f":"IF(OR(Statements!J7=\"\",Statements!J7=0),0,Statements!J7/Statements!J$7)","v":1},{"$f":"IF(OR(Statements!K7=\"\",Statements!K7=0),0,Statements!K7/Statements!K$7)","v":1},{"$f":"IF(OR(Statements!L7=\"\",Statements!L7=0),0,Statements!L7/Statements!L$7)","v":1},{"$f":"IF(OR(Statements!M7=\"\",Statements!M7=0),0,Statements!M7/Statements!M$7)","v":1},{"$f":"IF(OR(Statements!N7=\"\",Statements!N7=0),0,Statements!N7/Statements!N$7)","v":1},{"$f":"IF(OR(Statements!O7=\"\",Statements!O7=0),0,Statements!O7/Statements!O$7)","v":1},{"$f":"IF(OR(Statements!P7=\"\",Statements!P7=0),0,Statements!P7/Statements!P$7)","v":1},{"$f":"IF(OR(Statements!Q7=\"\",Statements!Q7=0),0,Statements!Q7/Statements!Q$7)","v":1},{"$f":"IF(OR(Statements!R7=\"\",Statements!R7=0),0,Statements!R7/Statements!R$7)","v":1},{"$f":"IF(OR(Statements!S7=\"\",Statements!S7=0),0,Statements!S7/Statements!S$7)","v":1}]
[null,"Cost of Revenues",null,{"$f":"IF(OR(Statements!E7=0,Statements!E9=0,Statements!E9=\"\"),0,Statements!E9/Statements!E7)","v":0.75054585152838427},{"$f":"IF(OR(Statements!F7=0,Statements!F9=0,Statements!F9=\"\"),0,Statements!F9/Statements!F7)","v":0.76729780784606594},{"$f":"IF(OR(Statements!G7=0,Statements!G9=0,Statements!G9=\"\"),0,Statements!G9/Statements!G7)","v":0.74113252454464318},{"$f":"IF(OR(Statements!H7=0,Statements!H9=0,Statements!H9=\"\"),0,Statements!H9/Statements!H7)","v":0.75712044910426812},{"$f":"IF(OR(Statements!I7=0,Statements!I9=0,Statements!I9=\"\"),0,Statements!I9/Statements!I7)","v":0.71173254329551749},{"$f":"IF(OR(Statements!J7=0,Statements!J9=0,Statements!J9=\"\"),0,Statements!J9/Statements!J7)","v":0.72569954179456386},{"$f":"IF(OR(Statements!K7=0,Statements!K9=0,Statements!K9=\"\"),0,Statements!K9/Statements!K7)","v":0.74848024316109418},{"$f":"IF(OR(Statements!L7=0,Statements!L9=0,Statements!L9=\"\"),0,Statements!L9/Statements!L7)","v":0.73731324854920366},{"$f":"IF(OR(Statements!M7=0,Statements!M9=0,Statements!M9=\"\"),0,Statements!M9/Statements!M7)","v":0.71304123227200156},{"$f":"IF(OR(Statements!N7=0,Statements!N9=0,Statements!N9=\"\"),0,Statements!N9/Statements!N7)","v":0.72463334331038609},{"$f":"IF(OR(Statements!O7=0,Statements!O9=0,Statements!O9=\"\"),0,Statements!O9/Statements!O7)","v":0.72403373155305695},{"$f":"IF(OR(Statements!P7=0,Statements!P9=0,Statements!P9=\"\"),0,Statements!P9/Statements!P7)","v":0.72887503181471114},{"$f":"IF(OR(Statements!Q7=0,Statements!Q9=0,Statements!Q9=\"\"),0,Statements!Q9/Statements!Q7)","v":0.74018442266426954},{"$f":"IF(OR(Statements!R7=0,Statements!R9=0,Statements!R9=\"\"),0,Statements!R9/Statements!R7)","v":0.70314748764157442},{"$f":"IF(OR(Statements!S7=0,Statements!S9=0,Statements!S9=\"\"),0,Statements!S9/Statements!S7)","v":0.72436283045749561}]
[null,"Gross Profit",null,{"$f":"IF(OR(Statements!E7=0,Statements!E11=\"\",Statements!E11=0),0,Statements!E11/Statements!E7)","v":0.24945414847161573},{"$f":"IF(OR(Statements!F7=0,Statements!F11=\"\",Statements!F11=0),0,Statements!F11/Statements!F7)","v":0.23270219215393401},{"$f":"IF(OR(Statements!G7=0,Statements!G11=\"\",Statements!G11=0),0,Statements!G11/Statements!G7)","v":0.25886747545535682},{"$f":"IF(OR(Statements!H7=0,Statements!H11=\"\",Statements!H11=0),0,Statements!H11/Statements!H7)","v":0.24287955089573185},{"$f":"IF(OR(Statements!I7=0,Statements!I11=\"\",Statements!I11=0),0,Statements!I11/Statements!I7)","v":0.28826745670448251},{"$f":"IF(OR(Statements!J7=0,Statements!J11=\"\",Statements!J11=0),0,Statements!J11/Statements!J7)","v":0.27430045820543619},{"$f":"IF(OR(Statements!K7=0,Statements!K11=\"\",Statements!K11=0),0,Statements!K11/Statements!K7)","v":0.25151975683890576},{"$f":"IF(OR(Statements!L7=0,Statements!L11=\"\",Statements!L11=0),0,Statements!L11/Statements!L7)","v":0.2626867514507964},{"$f":"IF(OR(Statements!M7=0,Statements!M11=\"\",Statements!M11=0),0,Statements!M11/Statements!M7)","v":0.2869587677279985},{"$f":"IF(OR(Statements!N7=0,Statements!N11=\"\",Statements!N11=0),0,Statements!N11/Statements!N7)","v":0.27536665668961391},{"$f":"IF(OR(Statements!O7=0,Statements!O11=\"\",Statements!O11=0),0,Statements!O11/Statements!O7)","v":0.27596626844694305},{"$f":"IF(OR(Statements!P7=0,Statements!P11=\"\",Statements!P11=0),0,Statements!P11/Statements!P7)","v":0.27112496818528886},{"$f":"IF(OR(Statements!Q7=0,Statements!Q11=\"\",Statements!Q11=0),0,Statements!Q11/Statements!Q7)","v":0.25981557733573046},{"$f":"IF(OR(Statements!R7=0,Statements!R11=\"\",Statements!R11=0),0,Statements!R11/Statements!R7)","v":0.29685251235842564},{"$f":"IF(OR(Statements!S7=0,Statements!S11=\"\",Statements!S11=0),0,Statements!S11/Statements!S7)","v":0.27563716954250433}]
[null,"Operating Expenses"]
[null,"Selling, General & Admin. Expenses",null,{"$f":"IF(OR(Statements!E14=\"\",Statements!E14=0),0,Statements!E14/Statements!E$7)","v":0.12559547439460103},{"$f":"IF(OR(Statements!F14=\"\",Statements!F14=0),0,Statements!F14/Statements!F$7)","v":0.10850942318675043},{"$f":"IF(OR(Statements!G14=\"\",Statements!G14=0),0,Statements!G14/Statements!G$7)","v":0.1206571683580708},{"$f":"IF(OR(Statements!H14=\"\",Statements!H14=0),0,Statements!H14/Statements!H$7)","v":8.7784473981122213E-2},{"$f":"IF(OR(Statements!I14=\"\",Statements!I14=0),0,Statements!I14/Statements!I$7)","v":0.11265264831273936},{"$f":"IF(OR(Statements!J14=\"\",Statements!J14=0),0,Statements!J14/Statements!J$7)","v":0.10843453890297611},{"$f":"IF(OR(Statements!K14=\"\",Statements!K14=0),0,Statements!K14/Statements!K$7)","v":8.5710388901878265E-2},{"$f":"IF(OR(Statements!L14=\"\",Statements!L14=0),0,Statements!L14/Statements!L$7)","v":0.11251389060377824},{"$f":"IF(OR(Statements!M14=\"\",Statements!M14=0),0,Statements!M14/Statements!M$7)","v":9.9746407438715129E-2},{"$f":"IF(OR(Statements!N14=\"\",Statements!N14=0),0,Statements!N14/Statements!N$7)","v":8.6517676011839434E-2},{"$f":"IF(OR(Statements!O14=\"\",Statements!O14=0),0,Statements!O14/Statements!O$7)","v":8.833450456781447E-2},{"$f":"IF(OR(Statements!P14=\"\",Statements!P14=0),0,Statements!P14/Statements!P$7)","v":8.6536014252990581E-2},{"$f":"IF(OR(Statements!Q14=\"\",Statements!Q14=0),0,Statements!Q14/Statements!Q$7)","v":8.6237893637998025E-2},{"$f":"IF(OR(Statements!R14=\"\",Statements!R14=0),0,Statements!R14/Statements!R$7)","v":8.3849571365997119E-2},{"$f":"IF(OR(Statements!S14=\"\",Statements!S14=0),0,Statements!S14/Statements!S$7)","v":8.6180148804812409E-2}]
[null,"Research & Development",null,{"$f":"IF(OR(Statements!E16=\"\",Statements!E16=0),0,Statements!E16/Statements!E$7)","v":3.2552600238189761E-2},{"$f":"IF(OR(Statements!F16=\"\",Statements!F16=0),0,Statements!F16/Statements!F$7)","v":2.9389799235601633E-2},{"$f":"IF(OR(Statements!G16=\"\",Statements!G16=0),0,Statements!G16/Statements!G$7)","v":3.0676671845558823E-2},{"$f":"IF(OR(Statements!H16=\"\",Statements!H16=0),0,Statements!H16/Statements!H$7)","v":2.9830209967252812E-2},{"$f":"IF(OR(Statements!I16=\"\",Statements!I16=0),0,Statements!I16/Statements!I$7)","v":3.2444540790519547E-2},{"$f":"IF(OR(Statements!J16=\"\",Statements!J16=0),0,Statements!J16/Statements!J$7)","v":3.1229147204057121E-2},{"$f":"IF(OR(Statements!K16=\"\",Statements!K16=0),0,Statements!K16/Statements!K$7)","v":3.3668459200374097E-2},{"$f":"IF(OR(Statements!L16=\"\",Statements!L16=0),0,Statements!L16/Statements!L$7)","v":4.3863439930855661E-2},{"$f":"IF(OR(Statements!M16=\"\",Statements!M16=0),0,Statements!M16/Statements!M$7)","v":4.4730910115525498E-2},{"$f":"IF(OR(Statements!N16=\"\",Statements!N16=0),0,Statements!N16/Statements!N$7)","v":3.8195483720775553E-2},{"$f":"IF(OR(Statements!O16=\"\",Statements!O16=0),0,Statements!O16/Statements!O$7)","v":4.1040056219255092E-2},{"$f":"IF(OR(Statements!P16=\"\",Statements!P16=0),0,Statements!P16/Statements!P$7)","v":3.7159582590990073E-2},{"$f":"IF(OR(Statements!Q16=\"\",Statements!Q16=0),0,Statements!Q16/Statements!Q$7)","v":3.502870730151366E-2},{"$f":"IF(OR(Statements!R16=\"\",Statements!R16=0),0,Statements!R16/Statements!R$7)","v":3.6731118202865905E-2},{"$f":"IF(OR(Statements!S16=\"\",Statements!S16=0),0,Statements!S16/Statements!S$7)","v":3.7343675795472535E-2}]
[null,"EBITDA",null,{"$f":"IF(OR(Statements!E18=\"\",Statements!E18=0),0,Statements!E18/Statements!E$7)","v":0.15184597062326319},{"$f":"IF(OR(Statements!F18=\"\",Statements!F18=0),0,Statements!F18/Statements!F$7)","v":0.15397794666783815},{"$f":"IF(OR(Statements!G18=\"\",Statements!G18=0),0,Statements!G18/Statements!G$7)","v":0.15371392681233678},{"$f":"IF(OR(Statements!H18=\"\",Statements!H18=0),0,Statements!H18/Statements!H$7)","v":0.16590990395993285},{"$f":"IF(OR(Statements!I18=\"\",Statements!I18=0),0,Statements!I18/Statements!I$7)","v":0.18175687067948068},{"$f":"IF(OR(Statements!J18=\"\",Statements!J18=0),0,Statements!J18/Statements!J$7)","v":0.17460741136171537},{"$f":"IF(OR(Statements!K18=\"\",Statements!K18=0),0,Statements!K18/Statements!K$7)","v":0.1707193515704154},{"$f":"IF(OR(Statements!L18=\"\",Statements!L18=0),0,Statements!L18/Statements!L$7)","v":0.17841708852944807},{"$f":"IF(OR(Statements!M18=\"\",Statements!M18=0),0,Statements!M18/Statements!M$7)","v":0.19639335023950408},{"$f":"IF(OR(Statements!N18=\"\",Statements!N18=0),0,Statements!N18/Statements!N$7)","v":0.19267351757624132},{"$f":"IF(OR(Statements!O18=\"\",Statements!O18=0),0,Statements!O18/Statements!O$7)","v":0.18868587491215741},{"$f":"IF(OR(Statements!P18=\"\",Statements!P18=0),0,Statements!P18/Statements!P$7)","v":0.18929753117841691},{"$f":"IF(OR(Statements!Q18=\"\",Statements!Q18=0),0,Statements!Q18/Statements!Q$7)","v":0.17885518761236444},{"$f":"IF(OR(Statements!R18=\"\",Statements!R18=0),0,Statements!R18/Statements!R$7)","v":0.21763343970965521},{"$f":"IF(OR(Statements!S18=\"\",Statements!S18=0),0,Statements!S18/Statements!S$7)","v":0.19347791673262624}]
[null,"Other Special Charges",null,{"$f":"IF(OR(Statements!E20=\"\",Statements!E20=0),0,Statements!E20/Statements!E$7)","v":0},{"$f":"IF(OR(Statements!F20=\"\",Statements!F20=0),0,Statements!F20/Statements!F$7)","v":-2.416201730879058E-3},{"$f":"IF(OR(Statements!G20=\"\",Statements!G20=0),0,Statements!G20/Statements!G$7)","v":0},{"$f":"IF(OR(Statements!H20=\"\",Statements!H20=0),0,Statements!H20/Statements!H$7)","v":0},{"$f":"IF(OR(Statements!I20=\"\",Statements!I20=0),0,Statements!I20/Statements!I$7)","v":0},{"$f":"IF(OR(Statements!J20=\"\",Statements!J20=0),0,Statements!J20/Statements!J$7)","v":0},{"$f":"IF(OR(Statements!K20=\"\",Statements!K20=0),0,Statements!K20/Statements!K$7)","v":0},{"$f":"IF(OR(Statements!L20=\"\",Statements!L20=0),0,Statements!L20/Statements!L$7)","v":0},{"$f":"IF(OR(Statements!M20=\"\",Statements!M20=0),0,Statements!M20/Statements!M$7)","v":0},{"$f":"IF(OR(Statements!N20=\"\",Statements!N20=0),0,Statements!N20/Statements!N$7)","v":0},{"$f":"IF(OR(Statements!O20=\"\",Statements!O20=0),0,Statements!O20/Statements!O$7)","v":0},{"$f":"IF(OR(Statements!P20=\"\",Statements!P20=0),0,Statements!P20/Statements!P$7)","v":0},{"$f":"IF(OR(Statements!Q20=\"\",Statements!Q20=0),0,Statements!Q20/Statements!Q$7)","v":0},{"$f":"IF(OR(Statements!R20=\"\",Statements!R20=0),0,Statements!R20/Statements!R$7)","v":0},{"$f":"IF(OR(Statements!S20=\"\",Statements!S20=0),0,Statements!S20/Statements!S$7)","v":0}]
[null,"Depreciation & Amortization",null,{"$f":"IF(OR(Statements!E21=\"\",Statements!E21=0),0,Statements!E21/Statements!E$7)","v":6.0539896784438267E-2},{"$f":"IF(OR(Statements!F21=\"\",Statements!F21=0),0,Statements!F21/Statements!F$7)","v":5.9174976936256209E-2},{"$f":"IF(OR(Statements!G21=\"\",Statements!G21=0),0,Statements!G21/Statements!G$7)","v":4.6180291560609564E-2},{"$f":"IF(OR(Statements!H21=\"\",Statements!H21=0),0,Statements!H21/Statements!H$7)","v":4.0645037012576019E-2},{"$f":"IF(OR(Statements!I21=\"\",Statements!I21=0),0,Statements!I21/Statements!I$7)","v":3.8586603078257099E-2},{"$f":"IF(OR(Statements!J21=\"\",Statements!J21=0),0,Statements!J21/Statements!J$7)","v":3.9970639263312423E-2},{"$f":"IF(OR(Statements!K21=\"\",Statements!K21=0),0,Statements!K21/Statements!K$7)","v":3.8578442833761981E-2},{"$f":"IF(OR(Statements!L21=\"\",Statements!L21=0),0,Statements!L21/Statements!L$7)","v":7.2107667613285589E-2},{"$f":"IF(OR(Statements!M21=\"\",Statements!M21=0),0,Statements!M21/Statements!M$7)","v":5.391190006574622E-2},{"$f":"IF(OR(Statements!N21=\"\",Statements!N21=0),0,Statements!N21/Statements!N$7)","v":4.2020020619242412E-2},{"$f":"IF(OR(Statements!O21=\"\",Statements!O21=0),0,Statements!O21/Statements!O$7)","v":4.2094167252283904E-2},{"$f":"IF(OR(Statements!P21=\"\",Statements!P21=0),0,Statements!P21/Statements!P$7)","v":4.1868159837108676E-2},{"$f":"IF(OR(Statements!Q21=\"\",Statements!Q21=0),0,Statements!Q21/Statements!Q$7)","v":4.0306211216145679E-2},{"$f":"IF(OR(Statements!R21=\"\",Statements!R21=0),0,Statements!R21/Statements!R$7)","v":4.136161692009261E-2},{"$f":"IF(OR(Statements!S21=\"\",Statements!S21=0),0,Statements!S21/Statements!S$7)","v":4.136457179040684E-2}]
[null,"Operating Income",null,{"$f":"IF(OR(Statements!E23=\"\",Statements!E23=0),0,Statements!E23/Statements!E$7)","v":9.1306073838824928E-2},{"$f":"IF(OR(Statements!F23=\"\",Statements!F23=0),0,Statements!F23/Statements!F$7)","v":9.4802969731581949E-2},{"$f":"IF(OR(Statements!G23=\"\",Statements!G23=0),0,Statements!G23/Statements!G$7)","v":0.10753363525172721},{"$f":"IF(OR(Statements!H23=\"\",Statements!H23=0),0,Statements!H23/Statements!H$7)","v":0.12526486694735683},{"$f":"IF(OR(Statements!I23=\"\",Statements!I23=0),0,Statements!I23/Statements!I$7)","v":0.14317026760122359},{"$f":"IF(OR(Statements!J23=\"\",Statements!J23=0),0,Statements!J23/Statements!J$7)","v":0.13463677209840294},{"$f":"IF(OR(Statements!K23=\"\",Statements!K23=0),0,Statements!K23/Statements!K$7)","v":0.13214090873665341},{"$f":"IF(OR(Statements!L23=\"\",Statements!L23=0),0,Statements!L23/Statements!L$7)","v":0.10630942091616249},{"$f":"IF(OR(Statements!M23=\"\",Statements!M23=0),0,Statements!M23/Statements!M$7)","v":0.14248145017375788},{"$f":"IF(OR(Statements!N23=\"\",Statements!N23=0),0,Statements!N23/Statements!N$7)","v":0.15065349695699889},{"$f":"IF(OR(Statements!O23=\"\",Statements!O23=0),0,Statements!O23/Statements!O$7)","v":0.1465917076598735},{"$f":"IF(OR(Statements!P23=\"\",Statements!P23=0),0,Statements!P23/Statements!P$7)","v":0.14742937134130821},{"$f":"IF(OR(Statements!Q23=\"\",Statements!Q23=0),0,Statements!Q23/Statements!Q$7)","v":0.13854897639621874},{"$f":"IF(OR(Statements!R23=\"\",Statements!R23=0),0,Statements!R23/Statements!R$7)","v":0.1762718227895626},{"$f":"IF(OR(Statements!S23=\"\",Statements!S23=0),0,Statements!S23/Statements!S$7)","v":0.1521133449422194}]
[null,"Other Income and Expense"]
[null,"Interest Expense",null,{"$f":"IF(OR(Statements!E26=\"\",Statements!E26=0),0,Statements!E26/Statements!E$7)","v":3.9698292973402147E-2},{"$f":"IF(OR(Statements!F26=\"\",Statements!F26=0),0,Statements!F26/Statements!F$7)","v":3.1454553441989191E-2},{"$f":"IF(OR(Statements!G26=\"\",Statements!G26=0),0,Statements!G26/Statements!G$7)","v":2.479256884069948E-2},{"$f":"IF(OR(Statements!H26=\"\",Statements!H26=0),0,Statements!H26/Statements!H$7)","v":2.8289165909903959E-2},{"$f":"IF(OR(Statements!I26=\"\",Statements!I26=0),0,Statements!I26/Statements!I$7)","v":3.1240214851747477E-2},{"$f":"IF(OR(Statements!J26=\"\",Statements!J26=0),0,Statements!J26/Statements!J$7)","v":3.158503492148227E-2},{"$f":"IF(OR(Statements!K26=\"\",Statements!K26=0),0,Statements!K26/Statements!K$7)","v":2.7803756527160783E-2},{"$f":"IF(OR(Statements!L26=\"\",Statements!L26=0),0,Statements!L26/Statements!L$7)","v":4.4264724040004942E-2},{"$f":"IF(OR(Statements!M26=\"\",Statements!M26=0),0,Statements!M26/Statements!M$7)","v":2.9515356438433362E-2},{"$f":"IF(OR(Statements!N26=\"\",Statements!N26=0),0,Statements!N26/Statements!N$7)","v":2.0319930825767402E-2},{"$f":"IF(OR(Statements!O26=\"\",Statements!O26=0),0,Statements!O26/Statements!O$7)","v":2.1011946591707659E-2},{"$f":"IF(OR(Statements!P26=\"\",Statements!P26=0),0,Statements!P26/Statements!P$7)","v":2.0552303385085263E-2},{"$f":"IF(OR(Statements!Q26=\"\",Statements!Q26=0),0,Statements!Q26/Statements!Q$7)","v":1.7978310038856346E-2},{"$f":"IF(OR(Statements!R26=\"\",Statements!R26=0),0,Statements!R26/Statements!R$7)","v":1.9836055315687377E-2},{"$f":"IF(OR(Statements!S26=\"\",Statements!S26=0),0,Statements!S26/Statements!S$7)","v":1.977204369162577E-2}]
[null,"Other Income",null,{"$f":"IF(OR(Statements!E29=\"\",Statements!E29=0),0,Statements!E29/Statements!E$7)","v":3.6720921000396984E-3},{"$f":"IF(OR(Statements!F29=\"\",Statements!F29=0),0,Statements!F29/Statements!F$7)","v":3.9537846505293675E-3},{"$f":"IF(OR(Statements!G29=\"\",Statements!G29=0),0,Statements!G29/Statements!G$7)","v":6.7435787246702588E-3},{"$f":"IF(OR(Statements!H29=\"\",Statements!H29=0),0,Statements!H29/Statements!H$7)","v":1.0374528743223534E-2},{"$f":"IF(OR(Statements!I29=\"\",Statements!I29=0),0,Statements!I29/Statements!I$7)","v":5.1545150179444568E-3},{"$f":"IF(OR(Statements!J29=\"\",Statements!J29=0),0,Statements!J29/Statements!J$7)","v":7.1177543485030472E-3},{"$f":"IF(OR(Statements!K29=\"\",Statements!K29=0),0,Statements!K29/Statements!K$7)","v":-1.646403242147923E-2},{"$f":"IF(OR(Statements!L29=\"\",Statements!L29=0),0,Statements!L29/Statements!L$7)","v":-4.4851216199530808E-2},{"$f":"IF(OR(Statements!M29=\"\",Statements!M29=0),0,Statements!M29/Statements!M$7)","v":-2.5476660092044707E-2},{"$f":"IF(OR(Statements!N29=\"\",Statements!N29=0),0,Statements!N29/Statements!N$7)","v":-1.8906515015464431E-2},{"$f":"IF(OR(Statements!O29=\"\",Statements!O29=0),0,Statements!O29/Statements!O$7)","v":-3.1412508784258608E-2},{"$f":"IF(OR(Statements!P29=\"\",Statements!P29=0),0,Statements!P29/Statements!P$7)","v":-2.3288368541613643E-2},{"$f":"IF(OR(Statements!Q29=\"\",Statements!Q29=0),0,Statements!Q29/Statements!Q$7)","v":-5.8574493997564231E-3},{"$f":"IF(OR(Statements!R29=\"\",Statements!R29=0),0,Statements!R29/Statements!R$7)","v":-9.8742256429510039E-2},{"$f":"IF(OR(Statements!S29=\"\",Statements!S29=0),0,Statements!S29/Statements!S$7)","v":-3.9449105588095612E-2}]
[null,"Earnings Before Taxes",null,{"$f":"IF(OR(Statements!E30=\"\",Statements!E30=0),0,Statements!E30/Statements!E$7)","v":5.5279872965462488E-2},{"$f":"IF(OR(Statements!F30=\"\",Statements!F30=0),0,Statements!F30/Statements!F$7)","v":6.7302200940122126E-2},{"$f":"IF(OR(Statements!G30=\"\",Statements!G30=0),0,Statements!G30/Statements!G$7)","v":8.9484645135697996E-2},{"$f":"IF(OR(Statements!H30=\"\",Statements!H30=0),0,Statements!H30/Statements!H$7)","v":0.1073502297806764},{"$f":"IF(OR(Statements!I30=\"\",Statements!I30=0),0,Statements!I30/Statements!I$7)","v":0.11708456776742057},{"$f":"IF(OR(Statements!J30=\"\",Statements!J30=0),0,Statements!J30/Statements!J$7)","v":0.11016949152542373},{"$f":"IF(OR(Statements!K30=\"\",Statements!K30=0),0,Statements!K30/Statements!K$7)","v":8.7873119788013404E-2},{"$f":"IF(OR(Statements!L30=\"\",Statements!L30=0),0,Statements!L30/Statements!L$7)","v":1.7193480676626745E-2},{"$f":"IF(OR(Statements!M30=\"\",Statements!M30=0),0,Statements!M30/Statements!M$7)","v":8.7489433643279796E-2},{"$f":"IF(OR(Statements!N30=\"\",Statements!N30=0),0,Statements!N30/Statements!N$7)","v":0.11142705111576708},{"$f":"IF(OR(Statements!O30=\"\",Statements!O30=0),0,Statements!O30/Statements!O$7)","v":9.4167252283907238E-2},{"$f":"IF(OR(Statements!P30=\"\",Statements!P30=0),0,Statements!P30/Statements!P$7)","v":0.10358869941460931},{"$f":"IF(OR(Statements!Q30=\"\",Statements!Q30=0),0,Statements!Q30/Statements!Q$7)","v":0.11471321695760599},{"$f":"IF(OR(Statements!R30=\"\",Statements!R30=0),0,Statements!R30/Statements!R$7)","v":5.7693511044365181E-2},{"$f":"IF(OR(Statements!S30=\"\",Statements!S30=0),0,Statements!S30/Statements!S$7)","v":9.2892195662498026E-2}]
[null,"Income Taxes/(Credit)",null,{"$f":"IF(OR(Statements!E31=\"\",Statements!E31=0),0,Statements!E31/Statements!E$7)","v":1.5482334259626836E-2},{"$f":"IF(OR(Statements!F31=\"\",Statements!F31=0),0,Statements!F31/Statements!F$7)","v":1.7484514343452093E-2},{"$f":"IF(OR(Statements!G31=\"\",Statements!G31=0),0,Statements!G31/Statements!G$7)","v":2.4164490430068429E-2},{"$f":"IF(OR(Statements!H31=\"\",Statements!H31=0),0,Statements!H31/Statements!H$7)","v":3.0820881146977078E-2},{"$f":"IF(OR(Statements!I31=\"\",Statements!I31=0),0,Statements!I31/Statements!I$7)","v":3.3841558879495144E-2},{"$f":"IF(OR(Statements!J31=\"\",Statements!J31=0),0,Statements!J31/Statements!J$7)","v":3.3030828773521953E-2},{"$f":"IF(OR(Statements!K31=\"\",Statements!K31=0),0,Statements!K31/Statements!K$7)","v":1.8568311121502611E-2},{"$f":"IF(OR(Statements!L31=\"\",Statements!L31=0),0,Statements!L31/Statements!L$7)","v":-8.3343622669465375E-3},{"$f":"IF(OR(Statements!M31=\"\",Statements!M31=0),0,Statements!M31/Statements!M$7)","v":2.2729407344791959E-2},{"$f":"IF(OR(Statements!N31=\"\",Statements!N31=0),0,Statements!N31/Statements!N$7)","v":2.8600884632013036E-2},{"$f":"IF(OR(Statements!O31=\"\",Statements!O31=0),0,Statements!O31/Statements!O$7)","v":2.2347153900210821E-2},{"$f":"IF(OR(Statements!P31=\"\",Statements!P31=0),0,Statements!P31/Statements!P$7)","v":3.016034614405701E-2},{"$f":"IF(OR(Statements!Q31=\"\",Statements!Q31=0),0,Statements!Q31/Statements!Q$7)","v":2.4125732181174971E-2},{"$f":"IF(OR(Statements!R31=\"\",Statements!R31=0),0,Statements!R31/Statements!R$7)","v":-4.3113697515800013E-2},{"$f":"IF(OR(Statements!S31=\"\",Statements!S31=0),0,Statements!S31/Statements!S$7)","v":8.2159252809878101E-3}]
[null,"Earnings After Taxes",null,{"$f":"IF(OR(Statements!E33=\"\",Statements!E33=0),0,Statements!E33/Statements!E$7)","v":3.9797538705835647E-2},{"$f":"IF(OR(Statements!F33=\"\",Statements!F33=0),0,Statements!F33/Statements!F$7)","v":4.9817686596670033E-2},{"$f":"IF(OR(Statements!G33=\"\",Statements!G33=0),0,Statements!G33/Statements!G$7)","v":6.532015470562956E-2},{"$f":"IF(OR(Statements!H33=\"\",Statements!H33=0),0,Statements!H33/Statements!H$7)","v":7.6529348633699326E-2},{"$f":"IF(OR(Statements!I33=\"\",Statements!I33=0),0,Statements!I33/Statements!I$7)","v":8.3243008887925435E-2},{"$f":"IF(OR(Statements!J33=\"\",Statements!J33=0),0,Statements!J33/Statements!J$7)","v":7.7138662751901774E-2},{"$f":"IF(OR(Statements!K33=\"\",Statements!K33=0),0,Statements!K33/Statements!K$7)","v":6.93048086665108E-2},{"$f":"IF(OR(Statements!L33=\"\",Statements!L33=0),0,Statements!L33/Statements!L$7)","v":8.8591184096802073E-3},{"$f":"IF(OR(Statements!M33=\"\",Statements!M33=0),0,Statements!M33/Statements!M$7)","v":6.4760026298487844E-2},{"$f":"IF(OR(Statements!N33=\"\",Statements!N33=0),0,Statements!N33/Statements!N$7)","v":8.282616648375403E-2},{"$f":"IF(OR(Statements!O33=\"\",Statements!O33=0),0,Statements!O33/Statements!O$7)","v":7.1820098383696421E-2},{"$f":"IF(OR(Statements!P33=\"\",Statements!P33=0),0,Statements!P33/Statements!P$7)","v":7.3428353270552305E-2},{"$f":"IF(OR(Statements!Q33=\"\",Statements!Q33=0),0,Statements!Q33/Statements!Q$7)","v":9.0587484776431013E-2},{"$f":"IF(OR(Statements!R33=\"\",Statements!R33=0),0,Statements!R33/Statements!R$7)","v":1.4579813528565171E-2},{"$f":"IF(OR(Statements!S33=\"\",Statements!S33=0),0,Statements!S33/Statements!S$7)","v":8.467627038151021E-2}]
[null,"Minority Interest",null,{"$f":"IF(OR(Statements!E34=\"\",Statements!E34=0),0,Statements!E34/Statements!E$7)","v":0},{"$f":"IF(OR(Statements!F34=\"\",Statements!F34=0),0,Statements!F34/Statements!F$7)","v":0},{"$f":"IF(OR(Statements!G34=\"\",Statements!G34=0),0,Statements!G34/Statements!G$7)","v":0},{"$f":"IF(OR(Statements!H34=\"\",Statements!H34=0),0,Statements!H34/Statements!H$7)","v":0},{"$f":"IF(OR(Statements!I34=\"\",Statements!I34=0),0,Statements!I34/Statements!I$7)","v":0},{"$f":"IF(OR(Statements!J34=\"\",Statements!J34=0),0,Statements!J34/Statements!J$7)","v":0},{"$f":"IF(OR(Statements!K34=\"\",Statements!K34=0),0,Statements!K34/Statements!K$7)","v":0},{"$f":"IF(OR(Statements!L34=\"\",Statements!L34=0),0,Statements!L34/Statements!L$7)","v":-2.0990245709346833E-3},{"$f":"IF(OR(Statements!M34=\"\",Statements!M34=0),0,Statements!M34/Statements!M$7)","v":1.3618859772705928E-3},{"$f":"IF(OR(Statements!N34=\"\",Statements!N34=0),0,Statements!N34/Statements!N$7)","v":8.8130632877714591E-4},{"$f":"IF(OR(Statements!O34=\"\",Statements!O34=0),0,Statements!O34/Statements!O$7)","v":4.9191848208011242E-4},{"$f":"IF(OR(Statements!P34=\"\",Statements!P34=0),0,Statements!P34/Statements!P$7)","v":8.2718248918299824E-4},{"$f":"IF(OR(Statements!Q34=\"\",Statements!Q34=0),0,Statements!Q34/Statements!Q$7)","v":8.6991822768659746E-4},{"$f":"IF(OR(Statements!R34=\"\",Statements!R34=0),0,Statements!R34/Statements!R$7)","v":1.5643576747387522E-3},{"$f":"IF(OR(Statements!S34=\"\",Statements!S34=0),0,Statements!S34/Statements!S$7)","v":9.4981795155928443E-4}]
[null,"Net Income From Continuing Operations",null,{"$f":"IF(OR(Statements!E35=\"\",Statements!E35=0),0,Statements!E35/Statements!E$7)","v":3.9599047240968639E-2},{"$f":"IF(OR(Statements!F35=\"\",Statements!F35=0),0,Statements!F35/Statements!F$7)","v":4.8280103677019723E-2},{"$f":"IF(OR(Statements!G35=\"\",Statements!G35=0),0,Statements!G35/Statements!G$7)","v":6.7270503454431252E-2},{"$f":"IF(OR(Statements!H35=\"\",Statements!H35=0),0,Statements!H35/Statements!H$7)","v":7.8538209637029094E-2},{"$f":"IF(OR(Statements!I35=\"\",Statements!I35=0),0,Statements!I35/Statements!I$7)","v":8.5194016908736181E-2},{"$f":"IF(OR(Statements!J35=\"\",Statements!J35=0),0,Statements!J35/Statements!J$7)","v":7.8762400462654036E-2},{"$f":"IF(OR(Statements!K35=\"\",Statements!K35=0),0,Statements!K35/Statements!K$7)","v":6.93048086665108E-2},{"$f":"IF(OR(Statements!L35=\"\",Statements!L35=0),0,Statements!L35/Statements!L$7)","v":2.7626867514507963E-2},{"$f":"IF(OR(Statements!M35=\"\",Statements!M35=0),0,Statements!M35/Statements!M$7)","v":6.3398140321217239E-2},{"$f":"IF(OR(Statements!N35=\"\",Statements!N35=0),0,Statements!N35/Statements!N$7)","v":8.1944860154976887E-2},{"$f":"IF(OR(Statements!O35=\"\",Statements!O35=0),0,Statements!O35/Statements!O$7)","v":7.1328179901616301E-2},{"$f":"IF(OR(Statements!P35=\"\",Statements!P35=0),0,Statements!P35/Statements!P$7)","v":7.2601170781369309E-2},{"$f":"IF(OR(Statements!Q35=\"\",Statements!Q35=0),0,Statements!Q35/Statements!Q$7)","v":8.9717566548744423E-2},{"$f":"IF(OR(Statements!R35=\"\",Statements!R35=0),0,Statements!R35/Statements!R$7)","v":9.9242850885426448E-2},{"$f":"IF(OR(Statements!S35=\"\",Statements!S35=0),0,Statements!S35/Statements!S$7)","v":8.3726452429950929E-2}]
[null,"Net Income From Discontinued Operations",null,{"$f":"IF(OR(Statements!E36=\"\",Statements!E36=0),0,Statements!E36/Statements!E$7)","v":0},{"$f":"IF(OR(Statements!F36=\"\",Statements!F36=0),0,Statements!F36/Statements!F$7)","v":0},{"$f":"IF(OR(Statements!G36=\"\",Statements!G36=0),0,Statements!G36/Statements!G$7)","v":0},{"$f":"IF(OR(Statements!H36=\"\",Statements!H36=0),0,Statements!H36/Statements!H$7)","v":0},{"$f":"IF(OR(Statements!I36=\"\",Statements!I36=0),0,Statements!I36/Statements!I$7)","v":0},{"$f":"IF(OR(Statements!J36=\"\",Statements!J36=0),0,Statements!J36/Statements!J$7)","v":0},{"$f":"IF(OR(Statements!K36=\"\",Statements!K36=0),0,Statements!K36/Statements!K$7)","v":0},{"$f":"IF(OR(Statements!L36=\"\",Statements!L36=0),0,Statements!L36/Statements!L$7)","v":0},{"$f":"IF(OR(Statements!M36=\"\",Statements!M36=0),0,Statements!M36/Statements!M$7)","v":0},{"$f":"IF(OR(Statements!N36=\"\",Statements!N36=0),0,Statements!N36/Statements!N$7)","v":0},{"$f":"IF(OR(Statements!O36=\"\",Statements!O36=0),0,Statements!O36/Statements!O$7)","v":0},{"$f":"IF(OR(Statements!P36=\"\",Statements!P36=0),0,Statements!P36/Statements!P$7)","v":0},{"$f":"IF(OR(Statements!Q36=\"\",Statements!Q36=0),0,Statements!Q36/Statements!Q$7)","v":0},{"$f":"IF(OR(Statements!R36=\"\",Statements!R36=0),0,Statements!R36/Statements!R$7)","v":0},{"$f":"IF(OR(Statements!S36=\"\",Statements!S36=0),0,Statements!S36/Statements!S$7)","v":0}]
[null,"Net Income From Total Operations",null,{"$f":"IF(OR(Statements!E37=\"\",Statements!E37=0),0,Statements!E37/Statements!E$7)","v":3.9599047240968639E-2},{"$f":"IF(OR(Statements!F37=\"\",Statements!F37=0),0,Statements!F37/Statements!F$7)","v":4.8280103677019723E-2},{"$f":"IF(OR(Statements!G37=\"\",Statements!G37=0),0,Statements!G37/Statements!G$7)","v":6.7270503454431252E-2},{"$f":"IF(OR(Statements!H37=\"\",Statements!H37=0),0,Statements!H37/Statements!H$7)","v":7.8538209637029094E-2},{"$f":"IF(OR(Statements!I37=\"\",Statements!I37=0),0,Statements!I37/Statements!I$7)","v":8.5194016908736181E-2},{"$f":"IF(OR(Statements!J37=\"\",Statements!J37=0),0,Statements!J37/Statements!J$7)","v":7.8762400462654036E-2},{"$f":"IF(OR(Statements!K37=\"\",Statements!K37=0),0,Statements!K37/Statements!K$7)","v":6.93048086665108E-2},{"$f":"IF(OR(Statements!L37=\"\",Statements!L37=0),0,Statements!L37/Statements!L$7)","v":2.7626867514507963E-2},{"$f":"IF(OR(Statements!M37=\"\",Statements!M37=0),0,Statements!M37/Statements!M$7)","v":6.3398140321217239E-2},{"$f":"IF(OR(Statements!N37=\"\",Statements!N37=0),0,Statements!N37/Statements!N$7)","v":8.1944860154976887E-2},{"$f":"IF(OR(Statements!O37=\"\",Statements!O37=0),0,Statements!O37/Statements!O$7)","v":7.1328179901616301E-2},{"$f":"IF(OR(Statements!P37=\"\",Statements!P37=0),0,Statements!P37/Statements!P$7)","v":7.2601170781369309E-2},{"$f":"IF(OR(Statements!Q37=\"\",Statements!Q37=0),0,Statements!Q37/Statements!Q$7)","v":8.9717566548744423E-2},{"$f":"IF(OR(Statements!R37=\"\",Statements!R37=0),0,Statements!R37/Statements!R$7)","v":9.9242850885426448E-2},{"$f":"IF(OR(Statements!S37=\"\",Statements!S37=0),0,Statements!S37/Statements!S$7)","v":8.3726452429950929E-2}]
[]
["Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MRQ"]
[null,"Assets"]
[null,"Cash & Equivalents",null,{"$f":"IF(OR(Statements!E48=\"\",Statements!E48=0),0,Statements!E48/Statements!E$68)","v":9.4061063590149471E-3},{"$f":"IF(OR(Statements!F48=\"\",Statements!F48=0),0,Statements!F48/Statements!F$68)","v":9.3788564376799666E-3},{"$f":"IF(OR(Statements!G48=\"\",Statements!G48=0),0,Statements!G48/Statements!G$68)","v":1.0326982432526513E-2},{"$f":"IF(OR(Statements!H48=\"\",Statements!H48=0),0,Statements!H48/Statements!H$68)","v":2.3539909494571798E-2},{"$f":"IF(OR(Statements!I48=\"\",Statements!I48=0),0,Statements!I48/Statements!I$68)","v":1.0416871400774387E-2},{"$f":"IF(OR(Statements!J48=\"\",Statements!J48=0),0,Statements!J48/Statements!J$68)","v":1.9988598303997719E-2},{"$f":"IF(OR(Statements!K48=\"\",Statements!K48=0),0,Statements!K48/Statements!K$68)","v":4.0364698592546697E-2},{"$f":"IF(OR(Statements!L48=\"\",Statements!L48=0),0,Statements!L48/Statements!L$68)","v":8.1065325293980472E-2},{"$f":"IF(OR(Statements!M48=\"\",Statements!M48=0),0,Statements!M48/Statements!M$68)","v":5.6107466416744765E-2},{"$f":"IF(OR(Statements!N48=\"\",Statements!N48=0),0,Statements!N48/Statements!N$68)","v":3.753407165483879E-2},{"$f":"IF(OR(Statements!O48=\"\",Statements!O48=0),0,Statements!O48/Statements!O$68)","v":0.14556248386790019},{"$f":"IF(OR(Statements!P48=\"\",Statements!P48=0),0,Statements!P48/Statements!P$68)","v":4.1521467974847945E-2},{"$f":"IF(OR(Statements!Q48=\"\",Statements!Q48=0),0,Statements!Q48/Statements!Q$68)","v":3.753407165483879E-2},{"$f":"IF(OR(Statements!R48=\"\",Statements!R48=0),0,Statements!R48/Statements!R$68)","v":3.4132621442532297E-2},{"$f":"IF(OR(Statements!S48=\"\",Statements!S48=0),0,Statements!S48/Statements!S$68)","v":3.4132621442532297E-2}]
[null,"Short-Term Investments",null,{"$f":"IF(OR(Statements!E49=\"\",Statements!E49=0),0,Statements!E49/Statements!E$68)","v":0},{"$f":"IF(OR(Statements!F49=\"\",Statements!F49=0),0,Statements!F49/Statements!F$68)","v":0},{"$f":"IF(OR(Statements!G49=\"\",Statements!G49=0),0,Statements!G49/Statements!G$68)","v":0},{"$f":"IF(OR(Statements!H49=\"\",Statements!H49=0),0,Statements!H49/Statements!H$68)","v":0},{"$f":"IF(OR(Statements!I49=\"\",Statements!I49=0),0,Statements!I49/Statements!I$68)","v":0},{"$f":"IF(OR(Statements!J49=\"\",Statements!J49=0),0,Statements!J49/Statements!J$68)","v":0},{"$f":"IF(OR(Statements!K49=\"\",Statements!K49=0),0,Statements!K49/Statements!K$68)","v":0},{"$f":"IF(OR(Statements!L49=\"\",Statements!L49=0),0,Statements!L49/Statements!L$68)","v":0},{"$f":"IF(OR(Statements!M49=\"\",Statements!M49=0),0,Statements!M49/Statements!M$68)","v":0},{"$f":"IF(OR(Statements!N49=\"\",Statements!N49=0),0,Statements!N49/Statements!N$68)","v":0},{"$f":"IF(OR(Statements!O49=\"\",Statements!O49=0),0,Statements!O49/Statements!O$68)","v":0},{"$f":"IF(OR(Statements!P49=\"\",Statements!P49=0),0,Statements!P49/Statements!P$68)","v":0},{"$f":"IF(OR(Statements!Q49=\"\",Statements!Q49=0),0,Statements!Q49/Statements!Q$68)","v":0},{"$f":"IF(OR(Statements!R49=\"\",Statements!R49=0),0,Statements!R49/Statements!R$68)","v":0},{"$f":"IF(OR(Statements!S49=\"\",Statements!S49=0),0,Statements!S49/Statements!S$68)","v":0}]
[null,"Net Receivables",null,{"$f":"IF(OR(Statements!E50=\"\",Statements!E50=0),0,Statements!E50/Statements!E$68)","v":0.2918023804450397},{"$f":"IF(OR(Statements!F50=\"\",Statements!F50=0),0,Statements!F50/Statements!F$68)","v":0.30909090909090908},{"$f":"IF(OR(Statements!G50=\"\",Statements!G50=0),0,Statements!G50/Statements!G$68)","v":0.32781787380195399},{"$f":"IF(OR(Statements!H50=\"\",Statements!H50=0),0,Statements!H50/Statements!H$68)","v":0.29675582655250804},{"$f":"IF(OR(Statements!I50=\"\",Statements!I50=0),0,Statements!I50/Statements!I$68)","v":0.29426678983470589},{"$f":"IF(OR(Statements!J50=\"\",Statements!J50=0),0,Statements!J50/Statements!J$68)","v":0.28062424285612486},{"$f":"IF(OR(Statements!K50=\"\",Statements!K50=0),0,Statements!K50/Statements!K$68)","v":0.26744563453424214},{"$f":"IF(OR(Statements!L50=\"\",Statements!L50=0),0,Statements!L50/Statements!L$68)","v":0.23171991072320863},{"$f":"IF(OR(Statements!M50=\"\",Statements!M50=0),0,Statements!M50/Statements!M$68)","v":0.26229303342705407},{"$f":"IF(OR(Statements!N50=\"\",Statements!N50=0),0,Statements!N50/Statements!N$68)","v":0.22042825921469439},{"$f":"IF(OR(Statements!O50=\"\",Statements!O50=0),0,Statements!O50/Statements!O$68)","v":0.23139204738422248},{"$f":"IF(OR(Statements!P50=\"\",Statements!P50=0),0,Statements!P50/Statements!P$68)","v":0.22253655149356411},{"$f":"IF(OR(Statements!Q50=\"\",Statements!Q50=0),0,Statements!Q50/Statements!Q$68)","v":0.22042825921469439},{"$f":"IF(OR(Statements!R50=\"\",Statements!R50=0),0,Statements!R50/Statements!R$68)","v":0.21810792773037135},{"$f":"IF(OR(Statements!S50=\"\",Statements!S50=0),0,Statements!S50/Statements!S$68)","v":0.21810792773037135}]
[null,"Inventories",null,{"$f":"IF(OR(Statements!E52=\"\",Statements!E52=0),0,Statements!E52/Statements!E$68)","v":8.4107028705366654E-2},{"$f":"IF(OR(Statements!F52=\"\",Statements!F52=0),0,Statements!F52/Statements!F$68)","v":8.3559577677224731E-2},{"$f":"IF(OR(Statements!G52=\"\",Statements!G52=0),0,Statements!G52/Statements!G$68)","v":0.1084913322967673},{"$f":"IF(OR(Statements!H52=\"\",Statements!H52=0),0,Statements!H52/Statements!H$68)","v":0.11098599927765621},{"$f":"IF(OR(Statements!I52=\"\",Statements!I52=0),0,Statements!I52/Statements!I$68)","v":0.12482556654022288},{"$f":"IF(OR(Statements!J52=\"\",Statements!J52=0),0,Statements!J52/Statements!J$68)","v":0.12834034062566807},{"$f":"IF(OR(Statements!K52=\"\",Statements!K52=0),0,Statements!K52/Statements!K$68)","v":0.12954766752235106},{"$f":"IF(OR(Statements!L52=\"\",Statements!L52=0),0,Statements!L52/Statements!L$68)","v":0.10593290915753356},{"$f":"IF(OR(Statements!M52=\"\",Statements!M52=0),0,Statements!M52/Statements!M$68)","v":0.14975007810059357},{"$f":"IF(OR(Statements!N52=\"\",Statements!N52=0),0,Statements!N52/Statements!N$68)","v":0.17857230557670112},{"$f":"IF(OR(Statements!O52=\"\",Statements!O52=0),0,Statements!O52/Statements!O$68)","v":0.15431117631875671},{"$f":"IF(OR(Statements!P52=\"\",Statements!P52=0),0,Statements!P52/Statements!P$68)","v":0.18532282330551519},{"$f":"IF(OR(Statements!Q52=\"\",Statements!Q52=0),0,Statements!Q52/Statements!Q$68)","v":0.17857230557670112},{"$f":"IF(OR(Statements!R52=\"\",Statements!R52=0),0,Statements!R52/Statements!R$68)","v":0.19677503932878868},{"$f":"IF(OR(Statements!S52=\"\",Statements!S52=0),0,Statements!S52/Statements!S$68)","v":0.19677503932878868}]
[null,"Other Current Assets",null,{"$f":"IF(OR(Statements!E56=\"\",Statements!E56=0),0,Statements!E56/Statements!E$68)","v":0},{"$f":"IF(OR(Statements!F56=\"\",Statements!F56=0),0,Statements!F56/Statements!F$68)","v":0},{"$f":"IF(OR(Statements!G56=\"\",Statements!G56=0),0,Statements!G56/Statements!G$68)","v":-3.6434522290037363E-3},{"$f":"IF(OR(Statements!H56=\"\",Statements!H56=0),0,Statements!H56/Statements!H$68)","v":0},{"$f":"IF(OR(Statements!I56=\"\",Statements!I56=0),0,Statements!I56/Statements!I$68)","v":0},{"$f":"IF(OR(Statements!J56=\"\",Statements!J56=0),0,Statements!J56/Statements!J$68)","v":0},{"$f":"IF(OR(Statements!K56=\"\",Statements!K56=0),0,Statements!K56/Statements!K$68)","v":0},{"$f":"IF(OR(Statements!L56=\"\",Statements!L56=0),0,Statements!L56/Statements!L$68)","v":0},{"$f":"IF(OR(Statements!M56=\"\",Statements!M56=0),0,Statements!M56/Statements!M$68)","v":0},{"$f":"IF(OR(Statements!N56=\"\",Statements!N56=0),0,Statements!N56/Statements!N$68)","v":0},{"$f":"IF(OR(Statements!O56=\"\",Statements!O56=0),0,Statements!O56/Statements!O$68)","v":0},{"$f":"IF(OR(Statements!P56=\"\",Statements!P56=0),0,Statements!P56/Statements!P$68)","v":0},{"$f":"IF(OR(Statements!Q56=\"\",Statements!Q56=0),0,Statements!Q56/Statements!Q$68)","v":0},{"$f":"IF(OR(Statements!R56=\"\",Statements!R56=0),0,Statements!R56/Statements!R$68)","v":0},{"$f":"IF(OR(Statements!S56=\"\",Statements!S56=0),0,Statements!S56/Statements!S$68)","v":0}]
[null,"Total Current Assets",null,{"$f":"IF(OR(Statements!E57=\"\",Statements!E57=0),0,Statements!E57/Statements!E$68)","v":0.4452832486073483},{"$f":"IF(OR(Statements!F57=\"\",Statements!F57=0),0,Statements!F57/Statements!F$68)","v":0.460468942821884},{"$f":"IF(OR(Statements!G57=\"\",Statements!G57=0),0,Statements!G57/Statements!G$68)","v":0.48399897890510779},{"$f":"IF(OR(Statements!H57=\"\",Statements!H57=0),0,Statements!H57/Statements!H$68)","v":0.48418279547047949},{"$f":"IF(OR(Statements!I57=\"\",Statements!I57=0),0,Statements!I57/Statements!I$68)","v":0.45388077595864701},{"$f":"IF(OR(Statements!J57=\"\",Statements!J57=0),0,Statements!J57/Statements!J$68)","v":0.4538765766407753},{"$f":"IF(OR(Statements!K57=\"\",Statements!K57=0),0,Statements!K57/Statements!K$68)","v":0.46668732111770084},{"$f":"IF(OR(Statements!L57=\"\",Statements!L57=0),0,Statements!L57/Statements!L$68)","v":0.44620073953162998},{"$f":"IF(OR(Statements!M57=\"\",Statements!M57=0),0,Statements!M57/Statements!M$68)","v":0.49687597625741958},{"$f":"IF(OR(Statements!N57=\"\",Statements!N57=0),0,Statements!N57/Statements!N$68)","v":0.4681383984480515},{"$f":"IF(OR(Statements!O57=\"\",Statements!O57=0),0,Statements!O57/Statements!O$68)","v":0.5536536658923259},{"$f":"IF(OR(Statements!P57=\"\",Statements!P57=0),0,Statements!P57/Statements!P$68)","v":0.47403140149420703},{"$f":"IF(OR(Statements!Q57=\"\",Statements!Q57=0),0,Statements!Q57/Statements!Q$68)","v":0.4681383984480515},{"$f":"IF(OR(Statements!R57=\"\",Statements!R57=0),0,Statements!R57/Statements!R$68)","v":0.47920341326214427},{"$f":"IF(OR(Statements!S57=\"\",Statements!S57=0),0,Statements!S57/Statements!S$68)","v":0.47920341326214427}]
[null,"Fixed Assets",null,{"$f":"IF(OR(Statements!E64=\"\",Statements!E64=0),0,Statements!E64/Statements!E$68)","v":0.2144835773644638},{"$f":"IF(OR(Statements!F64=\"\",Statements!F64=0),0,Statements!F64/Statements!F$68)","v":0.19991772932949403},{"$f":"IF(OR(Statements!G64=\"\",Statements!G64=0),0,Statements!G64/Statements!G$68)","v":0.17827388549813186},{"$f":"IF(OR(Statements!H64=\"\",Statements!H64=0),0,Statements!H64/Statements!H$68)","v":0.16970830057999958},{"$f":"IF(OR(Statements!I64=\"\",Statements!I64=0),0,Statements!I64/Statements!I$68)","v":0.17396175239293224},{"$f":"IF(OR(Statements!J64=\"\",Statements!J64=0),0,Statements!J64/Statements!J$68)","v":0.17809805458561961},{"$f":"IF(OR(Statements!K64=\"\",Statements!K64=0),0,Statements!K64/Statements!K$68)","v":0.18476881768021008},{"$f":"IF(OR(Statements!L64=\"\",Statements!L64=0),0,Statements!L64/Statements!L$68)","v":0.20630267497251742},{"$f":"IF(OR(Statements!M64=\"\",Statements!M64=0),0,Statements!M64/Statements!M$68)","v":0.19586066854108092},{"$f":"IF(OR(Statements!N64=\"\",Statements!N64=0),0,Statements!N64/Statements!N$68)","v":0.17674287257814994},{"$f":"IF(OR(Statements!O64=\"\",Statements!O64=0),0,Statements!O64/Statements!O$68)","v":0.16886063224246375},{"$f":"IF(OR(Statements!P64=\"\",Statements!P64=0),0,Statements!P64/Statements!P$68)","v":0.17227101469775097},{"$f":"IF(OR(Statements!Q64=\"\",Statements!Q64=0),0,Statements!Q64/Statements!Q$68)","v":0.17674287257814994},{"$f":"IF(OR(Statements!R64=\"\",Statements!R64=0),0,Statements!R64/Statements!R$68)","v":0.17365447871478285},{"$f":"IF(OR(Statements!S64=\"\",Statements!S64=0),0,Statements!S64/Statements!S$68)","v":0.17365447871478285}]
[null,"Intangible Assets",null,{"$f":"IF(OR(Statements!E65=\"\",Statements!E65=0),0,Statements!E65/Statements!E$68)","v":5.1231317159294999E-2},{"$f":"IF(OR(Statements!F65=\"\",Statements!F65=0),0,Statements!F65/Statements!F$68)","v":4.489236253942136E-2},{"$f":"IF(OR(Statements!G65=\"\",Statements!G65=0),0,Statements!G65/Statements!G$68)","v":4.0959829198672575E-2},{"$f":"IF(OR(Statements!H65=\"\",Statements!H65=0),0,Statements!H65/Statements!H$68)","v":3.9835135651915272E-2},{"$f":"IF(OR(Statements!I65=\"\",Statements!I65=0),0,Statements!I65/Statements!I$68)","v":7.60628156999941E-3},{"$f":"IF(OR(Statements!J65=\"\",Statements!J65=0),0,Statements!J65/Statements!J$68)","v":8.4621962516924394E-3},{"$f":"IF(OR(Statements!K65=\"\",Statements!K65=0),0,Statements!K65/Statements!K$68)","v":7.5388746274822225E-3},{"$f":"IF(OR(Statements!L65=\"\",Statements!L65=0),0,Statements!L65/Statements!L$68)","v":7.7450947733102371E-3},{"$f":"IF(OR(Statements!M65=\"\",Statements!M65=0),0,Statements!M65/Statements!M$68)","v":1.2574195563886285E-2},{"$f":"IF(OR(Statements!N65=\"\",Statements!N65=0),0,Statements!N65/Statements!N$68)","v":5.3630626427326078E-2},{"$f":"IF(OR(Statements!O65=\"\",Statements!O65=0),0,Statements!O65/Statements!O$68)","v":1.0528317778592873E-2},{"$f":"IF(OR(Statements!P65=\"\",Statements!P65=0),0,Statements!P65/Statements!P$68)","v":5.8238070132575516E-2},{"$f":"IF(OR(Statements!Q65=\"\",Statements!Q65=0),0,Statements!Q65/Statements!Q$68)","v":5.3630626427326078E-2},{"$f":"IF(OR(Statements!R65=\"\",Statements!R65=0),0,Statements!R65/Statements!R$68)","v":5.1091671831053058E-2},{"$f":"IF(OR(Statements!S65=\"\",Statements!S65=0),0,Statements!S65/Statements!S$68)","v":5.1091671831053058E-2}]
[null,"Other Long-Term Assets",null,{"$f":"IF(OR(Statements!E66=\"\",Statements!E66=0),0,Statements!E66/Statements!E$68)","v":0.26312745426318834},{"$f":"IF(OR(Statements!F66=\"\",Statements!F66=0),0,Statements!F66/Statements!F$68)","v":0.27782805429864255},{"$f":"IF(OR(Statements!G66=\"\",Statements!G66=0),0,Statements!G66/Statements!G$68)","v":0.28112598918567683},{"$f":"IF(OR(Statements!H66=\"\",Statements!H66=0),0,Statements!H66/Statements!H$68)","v":0.28995729673458115},{"$f":"IF(OR(Statements!I66=\"\",Statements!I66=0),0,Statements!I66/Statements!I$68)","v":0.28882250044222568},{"$f":"IF(OR(Statements!J66=\"\",Statements!J66=0),0,Statements!J66/Statements!J$68)","v":0.29692510510938502},{"$f":"IF(OR(Statements!K66=\"\",Statements!K66=0),0,Statements!K66/Statements!K$68)","v":0.25880027145849932},{"$f":"IF(OR(Statements!L66=\"\",Statements!L66=0),0,Statements!L66/Statements!L$68)","v":0.25675405576468235},{"$f":"IF(OR(Statements!M66=\"\",Statements!M66=0),0,Statements!M66/Statements!M$68)","v":0.21491721337082162},{"$f":"IF(OR(Statements!N66=\"\",Statements!N66=0),0,Statements!N66/Statements!N$68)","v":0.18807553471011468},{"$f":"IF(OR(Statements!O66=\"\",Statements!O66=0),0,Statements!O66/Statements!O$68)","v":0.19907350803548382},{"$f":"IF(OR(Statements!P66=\"\",Statements!P66=0),0,Statements!P66/Statements!P$68)","v":0.18507850373551762},{"$f":"IF(OR(Statements!Q66=\"\",Statements!Q66=0),0,Statements!Q66/Statements!Q$68)","v":0.18807553471011468},{"$f":"IF(OR(Statements!R66=\"\",Statements!R66=0),0,Statements!R66/Statements!R$68)","v":0.18684749964246555},{"$f":"IF(OR(Statements!S66=\"\",Statements!S66=0),0,Statements!S66/Statements!S$68)","v":0.18684749964246555}]
[null,"Total Long-Term Assets",null,{"$f":"IF(OR(Statements!E67=\"\",Statements!E67=0),0,Statements!E67/Statements!E$68)","v":0.55471675139265164},{"$f":"IF(OR(Statements!F67=\"\",Statements!F67=0),0,Statements!F67/Statements!F$68)","v":0.539531057178116},{"$f":"IF(OR(Statements!G67=\"\",Statements!G67=0),0,Statements!G67/Statements!G$68)","v":0.51600102109489221},{"$f":"IF(OR(Statements!H67=\"\",Statements!H67=0),0,Statements!H67/Statements!H$68)","v":0.51581720452952051},{"$f":"IF(OR(Statements!I67=\"\",Statements!I67=0),0,Statements!I67/Statements!I$68)","v":0.54611922404135305},{"$f":"IF(OR(Statements!J67=\"\",Statements!J67=0),0,Statements!J67/Statements!J$68)","v":0.5461234233592247},{"$f":"IF(OR(Statements!K67=\"\",Statements!K67=0),0,Statements!K67/Statements!K$68)","v":0.53331267888229916},{"$f":"IF(OR(Statements!L67=\"\",Statements!L67=0),0,Statements!L67/Statements!L$68)","v":0.55379926046837002},{"$f":"IF(OR(Statements!M67=\"\",Statements!M67=0),0,Statements!M67/Statements!M$68)","v":0.50312402374258047},{"$f":"IF(OR(Statements!N67=\"\",Statements!N67=0),0,Statements!N67/Statements!N$68)","v":0.5318616015519485},{"$f":"IF(OR(Statements!O67=\"\",Statements!O67=0),0,Statements!O67/Statements!O$68)","v":0.4463463341076741},{"$f":"IF(OR(Statements!P67=\"\",Statements!P67=0),0,Statements!P67/Statements!P$68)","v":0.52596859850579292},{"$f":"IF(OR(Statements!Q67=\"\",Statements!Q67=0),0,Statements!Q67/Statements!Q$68)","v":0.5318616015519485},{"$f":"IF(OR(Statements!R67=\"\",Statements!R67=0),0,Statements!R67/Statements!R$68)","v":0.52079658673785578},{"$f":"IF(OR(Statements!S67=\"\",Statements!S67=0),0,Statements!S67/Statements!S$68)","v":0.52079658673785578}]
[null,"Total Assets",null,{"$f":"IF(OR(Statements!E68=\"\",Statements!E68=0),0,Statements!E68/Statements!E$68)","v":1},{"$f":"IF(OR(Statements!F68=\"\",Statements!F68=0),0,Statements!F68/Statements!F$68)","v":1},{"$f":"IF(OR(Statements!G68=\"\",Statements!G68=0),0,Statements!G68/Statements!G$68)","v":1},{"$f":"IF(OR(Statements!H68=\"\",Statements!H68=0),0,Statements!H68/Statements!H$68)","v":1},{"$f":"IF(OR(Statements!I68=\"\",Statements!I68=0),0,Statements!I68/Statements!I$68)","v":1},{"$f":"IF(OR(Statements!J68=\"\",Statements!J68=0),0,Statements!J68/Statements!J$68)","v":1},{"$f":"IF(OR(Statements!K68=\"\",Statements!K68=0),0,Statements!K68/Statements!K$68)","v":1},{"$f":"IF(OR(Statements!L68=\"\",Statements!L68=0),0,Statements!L68/Statements!L$68)","v":1},{"$f":"IF(OR(Statements!M68=\"\",Statements!M68=0),0,Statements!M68/Statements!M$68)","v":1},{"$f":"IF(OR(Statements!N68=\"\",Statements!N68=0),0,Statements!N68/Statements!N$68)","v":1},{"$f":"IF(OR(Statements!O68=\"\",Statements!O68=0),0,Statements!O68/Statements!O$68)","v":1},{"$f":"IF(OR(Statements!P68=\"\",Statements!P68=0),0,Statements!P68/Statements!P$68)","v":1},{"$f":"IF(OR(Statements!Q68=\"\",Statements!Q68=0),0,Statements!Q68/Statements!Q$68)","v":1},{"$f":"IF(OR(Statements!R68=\"\",Statements!R68=0),0,Statements!R68/Statements!R$68)","v":1},{"$f":"IF(OR(Statements!S68=\"\",Statements!S68=0),0,Statements!S68/Statements!S$68)","v":1}]
[null,"Liabilities & Stockholders' Equity"]
[null,"Accounts payable",null,{"$f":"IF(OR(Statements!E70=\"\",Statements!E70=0),0,Statements!E70/Statements!E$85)","v":6.9069434720404249E-2},{"$f":"IF(OR(Statements!F70=\"\",Statements!F70=0),0,Statements!F70/Statements!F$85)","v":8.5013026189496771E-2},{"$f":"IF(OR(Statements!G70=\"\",Statements!G70=0),0,Statements!G70/Statements!G$85)","v":9.2594741361305147E-2},{"$f":"IF(OR(Statements!H70=\"\",Statements!H70=0),0,Statements!H70/Statements!H$85)","v":7.3742803118825556E-2},{"$f":"IF(OR(Statements!I70=\"\",Statements!I70=0),0,Statements!I70/Statements!I$85)","v":8.0288527683327116E-2},{"$f":"IF(OR(Statements!J70=\"\",Statements!J70=0),0,Statements!J70/Statements!J$85)","v":8.4140953466828192E-2},{"$f":"IF(OR(Statements!K70=\"\",Statements!K70=0),0,Statements!K70/Statements!K$85)","v":7.1213596530052228E-2},{"$f":"IF(OR(Statements!L70=\"\",Statements!L70=0),0,Statements!L70/Statements!L$85)","v":4.9851760551650623E-2},{"$f":"IF(OR(Statements!M70=\"\",Statements!M70=0),0,Statements!M70/Statements!M$85)","v":9.1471415182755395E-2},{"$f":"IF(OR(Statements!N70=\"\",Statements!N70=0),0,Statements!N70/Statements!N$85)","v":0.10020136041057878},{"$f":"IF(OR(Statements!O70=\"\",Statements!O70=0),0,Statements!O70/Statements!O$85)","v":9.3165423645922479E-2},{"$f":"IF(OR(Statements!P70=\"\",Statements!P70=0),0,Statements!P70/Statements!P$85)","v":9.6750549719032491E-2},{"$f":"IF(OR(Statements!Q70=\"\",Statements!Q70=0),0,Statements!Q70/Statements!Q$85)","v":0.10020136041057878},{"$f":"IF(OR(Statements!R70=\"\",Statements!R70=0),0,Statements!R70/Statements!R$85)","v":9.963293130571578E-2},{"$f":"IF(OR(Statements!S70=\"\",Statements!S70=0),0,Statements!S70/Statements!S$85)","v":9.963293130571578E-2}]
[null,"Short-Term Debt",null,{"$f":"IF(OR(Statements!E71=\"\",Statements!E71=0),0,Statements!E71/Statements!E$85)","v":0.18529116313049832},{"$f":"IF(OR(Statements!F71=\"\",Statements!F71=0),0,Statements!F71/Statements!F$85)","v":0.15735636912107501},{"$f":"IF(OR(Statements!G71=\"\",Statements!G71=0),0,Statements!G71/Statements!G$85)","v":0.17841312571070525},{"$f":"IF(OR(Statements!H71=\"\",Statements!H71=0),0,Statements!H71/Statements!H$85)","v":0.21389874439652426},{"$f":"IF(OR(Statements!I71=\"\",Statements!I71=0),0,Statements!I71/Statements!I$85)","v":0.18899742526386132},{"$f":"IF(OR(Statements!J71=\"\",Statements!J71=0),0,Statements!J71/Statements!J$85)","v":0.18884059003776812},{"$f":"IF(OR(Statements!K71=\"\",Statements!K71=0),0,Statements!K71/Statements!K$85)","v":0.18738013041810511},{"$f":"IF(OR(Statements!L71=\"\",Statements!L71=0),0,Statements!L71/Statements!L$85)","v":0.16296345647756422},{"$f":"IF(OR(Statements!M71=\"\",Statements!M71=0),0,Statements!M71/Statements!M$85)","v":0.1246641674476726},{"$f":"IF(OR(Statements!N71=\"\",Statements!N71=0),0,Statements!N71/Statements!N$85)","v":0.11845885617464333},{"$f":"IF(OR(Statements!O71=\"\",Statements!O71=0),0,Statements!O71/Statements!O$85)","v":0.11487413565907269},{"$f":"IF(OR(Statements!P71=\"\",Statements!P71=0),0,Statements!P71/Statements!P$85)","v":9.6544806923245075E-2},{"$f":"IF(OR(Statements!Q71=\"\",Statements!Q71=0),0,Statements!Q71/Statements!Q$85)","v":0.11845885617464333},{"$f":"IF(OR(Statements!R71=\"\",Statements!R71=0),0,Statements!R71/Statements!R$85)","v":0.12825952233398483},{"$f":"IF(OR(Statements!S71=\"\",Statements!S71=0),0,Statements!S71/Statements!S$85)","v":0.12825952233398483}]
[null,"Taxes Payable",null,{"$f":"IF(OR(Statements!E72=\"\",Statements!E72=0),0,Statements!E72/Statements!E$85)","v":2.1308331557639039E-3},{"$f":"IF(OR(Statements!F72=\"\",Statements!F72=0),0,Statements!F72/Statements!F$85)","v":5.9234882764294533E-3},{"$f":"IF(OR(Statements!G72=\"\",Statements!G72=0),0,Statements!G72/Statements!G$85)","v":6.0105358427513869E-3},{"$f":"IF(OR(Statements!H72=\"\",Statements!H72=0),0,Statements!H72/Statements!H$85)","v":1.121757419957934E-2},{"$f":"IF(OR(Statements!I72=\"\",Statements!I72=0),0,Statements!I72/Statements!I$85)","v":1.1301322746123155E-2},{"$f":"IF(OR(Statements!J72=\"\",Statements!J72=0),0,Statements!J72/Statements!J$85)","v":0},{"$f":"IF(OR(Statements!K72=\"\",Statements!K72=0),0,Statements!K72/Statements!K$85)","v":0},{"$f":"IF(OR(Statements!L72=\"\",Statements!L72=0),0,Statements!L72/Statements!L$85)","v":0},{"$f":"IF(OR(Statements!M72=\"\",Statements!M72=0),0,Statements!M72/Statements!M$85)","v":0},{"$f":"IF(OR(Statements!N72=\"\",Statements!N72=0),0,Statements!N72/Statements!N$85)","v":0},{"$f":"IF(OR(Statements!O72=\"\",Statements!O72=0),0,Statements!O72/Statements!O$85)","v":0},{"$f":"IF(OR(Statements!P72=\"\",Statements!P72=0),0,Statements!P72/Statements!P$85)","v":0},{"$f":"IF(OR(Statements!Q72=\"\",Statements!Q72=0),0,Statements!Q72/Statements!Q$85)","v":0},{"$f":"IF(OR(Statements!R72=\"\",Statements!R72=0),0,Statements!R72/Statements!R$85)","v":0},{"$f":"IF(OR(Statements!S72=\"\",Statements!S72=0),0,Statements!S72/Statements!S$85)","v":0}]
[null,"Accrued Liabilities",null,{"$f":"IF(OR(Statements!E73=\"\",Statements!E73=0),0,Statements!E73/Statements!E$85)","v":3.6528568384524064E-3},{"$f":"IF(OR(Statements!F73=\"\",Statements!F73=0),0,Statements!F73/Statements!F$85)","v":4.9417249417249419E-2},{"$f":"IF(OR(Statements!G73=\"\",Statements!G73=0),0,Statements!G73/Statements!G$85)","v":4.0147594625327791E-2},{"$f":"IF(OR(Statements!H73=\"\",Statements!H73=0),0,Statements!H73/Statements!H$85)","v":3.9197773481484628E-2},{"$f":"IF(OR(Statements!I73=\"\",Statements!I73=0),0,Statements!I73/Statements!I$85)","v":1.8435896931936556E-2},{"$f":"IF(OR(Statements!J73=\"\",Statements!J73=0),0,Statements!J73/Statements!J$85)","v":2.0059858904011973E-2},{"$f":"IF(OR(Statements!K73=\"\",Statements!K73=0),0,Statements!K73/Statements!K$85)","v":7.9121300640287981E-2},{"$f":"IF(OR(Statements!L73=\"\",Statements!L73=0),0,Statements!L73/Statements!L$85)","v":6.9089576601485722E-2},{"$f":"IF(OR(Statements!M73=\"\",Statements!M73=0),0,Statements!M73/Statements!M$85)","v":7.1071540143705092E-2},{"$f":"IF(OR(Statements!N73=\"\",Statements!N73=0),0,Statements!N73/Statements!N$85)","v":7.1163715836259606E-2},{"$f":"IF(OR(Statements!O73=\"\",Statements!O73=0),0,Statements!O73/Statements!O$85)","v":6.04121666598742E-2},{"$f":"IF(OR(Statements!P73=\"\",Statements!P73=0),0,Statements!P73/Statements!P$85)","v":6.7483637018272535E-2},{"$f":"IF(OR(Statements!Q73=\"\",Statements!Q73=0),0,Statements!Q73/Statements!Q$85)","v":7.1163715836259606E-2},{"$f":"IF(OR(Statements!R73=\"\",Statements!R73=0),0,Statements!R73/Statements!R$85)","v":5.720551079754016E-2},{"$f":"IF(OR(Statements!S73=\"\",Statements!S73=0),0,Statements!S73/Statements!S$85)","v":5.720551079754016E-2}]
[null,"Other Current Liabilities",null,{"$f":"IF(OR(Statements!E74=\"\",Statements!E74=0),0,Statements!E74/Statements!E$85)","v":3.9511734802593526E-2},{"$f":"IF(OR(Statements!F74=\"\",Statements!F74=0),0,Statements!F74/Statements!F$85)","v":3.4827917180858359E-3},{"$f":"IF(OR(Statements!G74=\"\",Statements!G74=0),0,Statements!G74/Statements!G$85)","v":1.6151864658513378E-2},{"$f":"IF(OR(Statements!H74=\"\",Statements!H74=0),0,Statements!H74/Statements!H$85)","v":1.1961163398415093E-2},{"$f":"IF(OR(Statements!I74=\"\",Statements!I74=0),0,Statements!I74/Statements!I$85)","v":2.1914738890308379E-2},{"$f":"IF(OR(Statements!J74=\"\",Statements!J74=0),0,Statements!J74/Statements!J$85)","v":4.6640062709328016E-2},{"$f":"IF(OR(Statements!K74=\"\",Statements!K74=0),0,Statements!K74/Statements!K$85)","v":4.6885603847629166E-2},{"$f":"IF(OR(Statements!L74=\"\",Statements!L74=0),0,Statements!L74/Statements!L$85)","v":3.9425030813817916E-2},{"$f":"IF(OR(Statements!M74=\"\",Statements!M74=0),0,Statements!M74/Statements!M$85)","v":5.6747891283973756E-2},{"$f":"IF(OR(Statements!N74=\"\",Statements!N74=0),0,Statements!N74/Statements!N$85)","v":6.0850133831004592E-2},{"$f":"IF(OR(Statements!O74=\"\",Statements!O74=0),0,Statements!O74/Statements!O$85)","v":5.0929888196057656E-2},{"$f":"IF(OR(Statements!P74=\"\",Statements!P74=0),0,Statements!P74/Statements!P$85)","v":6.3497370349891336E-2},{"$f":"IF(OR(Statements!Q74=\"\",Statements!Q74=0),0,Statements!Q74/Statements!Q$85)","v":6.0850133831004592E-2},{"$f":"IF(OR(Statements!R74=\"\",Statements!R74=0),0,Statements!R74/Statements!R$85)","v":5.8719073270725078E-2},{"$f":"IF(OR(Statements!S74=\"\",Statements!S74=0),0,Statements!S74/Statements!S$85)","v":5.8719073270725078E-2}]
[null,"Total Current Liabilities",null,{"$f":"IF(OR(Statements!E75=\"\",Statements!E75=0),0,Statements!E75/Statements!E$85)","v":0.34531673312836747},{"$f":"IF(OR(Statements!F75=\"\",Statements!F75=0),0,Statements!F75/Statements!F$85)","v":0.34611271081859318},{"$f":"IF(OR(Statements!G75=\"\",Statements!G75=0),0,Statements!G75/Statements!G$85)","v":0.37618064096911186},{"$f":"IF(OR(Statements!H75=\"\",Statements!H75=0),0,Statements!H75/Statements!H$85)","v":0.40561728526206209},{"$f":"IF(OR(Statements!I75=\"\",Statements!I75=0),0,Statements!I75/Statements!I$85)","v":0.37838794001454429},{"$f":"IF(OR(Statements!J75=\"\",Statements!J75=0),0,Statements!J75/Statements!J$85)","v":0.39629801182925961},{"$f":"IF(OR(Statements!K75=\"\",Statements!K75=0),0,Statements!K75/Statements!K$85)","v":0.38460063143607448},{"$f":"IF(OR(Statements!L75=\"\",Statements!L75=0),0,Statements!L75/Statements!L$85)","v":0.32132982444451846},{"$f":"IF(OR(Statements!M75=\"\",Statements!M75=0),0,Statements!M75/Statements!M$85)","v":0.34395501405810686},{"$f":"IF(OR(Statements!N75=\"\",Statements!N75=0),0,Statements!N75/Statements!N$85)","v":0.35067406625248632},{"$f":"IF(OR(Statements!O75=\"\",Statements!O75=0),0,Statements!O75/Statements!O$85)","v":0.31938161416092703},{"$f":"IF(OR(Statements!P75=\"\",Statements!P75=0),0,Statements!P75/Statements!P$85)","v":0.32427636401044146},{"$f":"IF(OR(Statements!Q75=\"\",Statements!Q75=0),0,Statements!Q75/Statements!Q$85)","v":0.35067406625248632},{"$f":"IF(OR(Statements!R75=\"\",Statements!R75=0),0,Statements!R75/Statements!R$85)","v":0.34381703770796584},{"$f":"IF(OR(Statements!S75=\"\",Statements!S75=0),0,Statements!S75/Statements!S$85)","v":0.34381703770796584}]
[null,"Long-Term Debt",null,{"$f":"IF(OR(Statements!E76=\"\",Statements!E76=0),0,Statements!E76/Statements!E$85)","v":0.35298773248911752},{"$f":"IF(OR(Statements!F76=\"\",Statements!F76=0),0,Statements!F76/Statements!F$85)","v":0.38606883312765666},{"$f":"IF(OR(Statements!G76=\"\",Statements!G76=0),0,Statements!G76/Statements!G$85)","v":0.36752454108746607},{"$f":"IF(OR(Statements!H76=\"\",Statements!H76=0),0,Statements!H76/Statements!H$85)","v":0.33306422486137371},{"$f":"IF(OR(Statements!I76=\"\",Statements!I76=0),0,Statements!I76/Statements!I$85)","v":0.34749110635036068},{"$f":"IF(OR(Statements!J76=\"\",Statements!J76=0),0,Statements!J76/Statements!J$85)","v":0.31762630941352527},{"$f":"IF(OR(Statements!K76=\"\",Statements!K76=0),0,Statements!K76/Statements!K$85)","v":0.33687409636776727},{"$f":"IF(OR(Statements!L76=\"\",Statements!L76=0),0,Statements!L76/Statements!L$85)","v":0.36388620540324462},{"$f":"IF(OR(Statements!M76=\"\",Statements!M76=0),0,Statements!M76/Statements!M$85)","v":0.31922836613558264},{"$f":"IF(OR(Statements!N76=\"\",Statements!N76=0),0,Statements!N76/Statements!N$85)","v":0.30626427326081085},{"$f":"IF(OR(Statements!O76=\"\",Statements!O76=0),0,Statements!O76/Statements!O$85)","v":0.35220279577780494},{"$f":"IF(OR(Statements!P76=\"\",Statements!P76=0),0,Statements!P76/Statements!P$85)","v":0.3443748633739247},{"$f":"IF(OR(Statements!Q76=\"\",Statements!Q76=0),0,Statements!Q76/Statements!Q$85)","v":0.30626427326081085},{"$f":"IF(OR(Statements!R76=\"\",Statements!R76=0),0,Statements!R76/Statements!R$85)","v":0.30022167135434047},{"$f":"IF(OR(Statements!S76=\"\",Statements!S76=0),0,Statements!S76/Statements!S$85)","v":0.30022167135434047}]
[null,"Other Liabilities",null,{"$f":"IF(OR(Statements!E77=\"\",Statements!E77=0),0,Statements!E77/Statements!E$85)","v":0.12291863261392347},{"$f":"IF(OR(Statements!F77=\"\",Statements!F77=0),0,Statements!F77/Statements!F$85)","v":8.6987522281639931E-2},{"$f":"IF(OR(Statements!G77=\"\",Statements!G77=0),0,Statements!G77/Statements!G$85)","v":6.9295212457357688E-2},{"$f":"IF(OR(Statements!H77=\"\",Statements!H77=0),0,Statements!H77/Statements!H$85)","v":6.3545008391935248E-2},{"$f":"IF(OR(Statements!I77=\"\",Statements!I77=0),0,Statements!I77/Statements!I$85)","v":0.11554865465123135},{"$f":"IF(OR(Statements!J77=\"\",Statements!J77=0),0,Statements!J77/Statements!J$85)","v":0.12782370127556475},{"$f":"IF(OR(Statements!K77=\"\",Statements!K77=0),0,Statements!K77/Statements!K$85)","v":0.18872266973532797},{"$f":"IF(OR(Statements!L77=\"\",Statements!L77=0),0,Statements!L77/Statements!L$85)","v":0.16782704287284719},{"$f":"IF(OR(Statements!M77=\"\",Statements!M77=0),0,Statements!M77/Statements!M$85)","v":0.16711965010934082},{"$f":"IF(OR(Statements!N77=\"\",Statements!N77=0),0,Statements!N77/Statements!N$85)","v":0.18431844412248607},{"$f":"IF(OR(Statements!O77=\"\",Statements!O77=0),0,Statements!O77/Statements!O$85)","v":0.14588852209588241},{"$f":"IF(OR(Statements!P77=\"\",Statements!P77=0),0,Statements!P77/Statements!P$85)","v":0.14858487533272469},{"$f":"IF(OR(Statements!Q77=\"\",Statements!Q77=0),0,Statements!Q77/Statements!Q$85)","v":0.18431844412248607},{"$f":"IF(OR(Statements!R77=\"\",Statements!R77=0),0,Statements!R77/Statements!R$85)","v":0.17700338465938886},{"$f":"IF(OR(Statements!S77=\"\",Statements!S77=0),0,Statements!S77/Statements!S$85)","v":0.17700338465938886}]
[null,"Deferred Income Taxes",null,{"$f":"IF(OR(Statements!E78=\"\",Statements!E78=0),0,Statements!E78/Statements!E$85)","v":1.2206629935161792E-2},{"$f":"IF(OR(Statements!F78=\"\",Statements!F78=0),0,Statements!F78/Statements!F$85)","v":1.4150555327025915E-2},{"$f":"IF(OR(Statements!G78=\"\",Statements!G78=0),0,Statements!G78/Statements!G$85)","v":1.3715160938479033E-2},{"$f":"IF(OR(Statements!H78=\"\",Statements!H78=0),0,Statements!H78/Statements!H$85)","v":1.8632220782255838E-2},{"$f":"IF(OR(Statements!I78=\"\",Statements!I78=0),0,Statements!I78/Statements!I$85)","v":2.3762259478370251E-2},{"$f":"IF(OR(Statements!J78=\"\",Statements!J78=0),0,Statements!J78/Statements!J$85)","v":0},{"$f":"IF(OR(Statements!K78=\"\",Statements!K78=0),0,Statements!K78/Statements!K$85)","v":0},{"$f":"IF(OR(Statements!L78=\"\",Statements!L78=0),0,Statements!L78/Statements!L$85)","v":0},{"$f":"IF(OR(Statements!M78=\"\",Statements!M78=0),0,Statements!M78/Statements!M$85)","v":0},{"$f":"IF(OR(Statements!N78=\"\",Statements!N78=0),0,Statements!N78/Statements!N$85)","v":0},{"$f":"IF(OR(Statements!O78=\"\",Statements!O78=0),0,Statements!O78/Statements!O$85)","v":0},{"$f":"IF(OR(Statements!P78=\"\",Statements!P78=0),0,Statements!P78/Statements!P$85)","v":0},{"$f":"IF(OR(Statements!Q78=\"\",Statements!Q78=0),0,Statements!Q78/Statements!Q$85)","v":0},{"$f":"IF(OR(Statements!R78=\"\",Statements!R78=0),0,Statements!R78/Statements!R$85)","v":0},{"$f":"IF(OR(Statements!S78=\"\",Statements!S78=0),0,Statements!S78/Statements!S$85)","v":0}]
[null,"Minority Interest",null,{"$f":"IF(OR(Statements!E79=\"\",Statements!E79=0),0,Statements!E79/Statements!E$85)","v":0},{"$f":"IF(OR(Statements!F79=\"\",Statements!F79=0),0,Statements!F79/Statements!F$85)","v":0},{"$f":"IF(OR(Statements!G79=\"\",Statements!G79=0),0,Statements!G79/Statements!G$85)","v":0},{"$f":"IF(OR(Statements!H79=\"\",Statements!H79=0),0,Statements!H79/Statements!H$85)","v":0},{"$f":"IF(OR(Statements!I79=\"\",Statements!I79=0),0,Statements!I79/Statements!I$85)","v":0},{"$f":"IF(OR(Statements!J79=\"\",Statements!J79=0),0,Statements!J79/Statements!J$85)","v":0},{"$f":"IF(OR(Statements!K79=\"\",Statements!K79=0),0,Statements!K79/Statements!K$85)","v":0},{"$f":"IF(OR(Statements!L79=\"\",Statements!L79=0),0,Statements!L79/Statements!L$85)","v":0},{"$f":"IF(OR(Statements!M79=\"\",Statements!M79=0),0,Statements!M79/Statements!M$85)","v":0},{"$f":"IF(OR(Statements!N79=\"\",Statements!N79=0),0,Statements!N79/Statements!N$85)","v":0},{"$f":"IF(OR(Statements!O79=\"\",Statements!O79=0),0,Statements!O79/Statements!O$85)","v":0},{"$f":"IF(OR(Statements!P79=\"\",Statements!P79=0),0,Statements!P79/Statements!P$85)","v":0},{"$f":"IF(OR(Statements!Q79=\"\",Statements!Q79=0),0,Statements!Q79/Statements!Q$85)","v":0},{"$f":"IF(OR(Statements!R79=\"\",Statements!R79=0),0,Statements!R79/Statements!R$85)","v":0},{"$f":"IF(OR(Statements!S79=\"\",Statements!S79=0),0,Statements!S79/Statements!S$85)","v":0}]
[null,"Total Long-Term Liabilities",null,{"$f":"IF(OR(Statements!E80=\"\",Statements!E80=0),0,Statements!E80/Statements!E$85)","v":0.48811299503820277},{"$f":"IF(OR(Statements!F80=\"\",Statements!F80=0),0,Statements!F80/Statements!F$85)","v":0.4872069107363225},{"$f":"IF(OR(Statements!G80=\"\",Statements!G80=0),0,Statements!G80/Statements!G$85)","v":0.4505349144833028},{"$f":"IF(OR(Statements!H80=\"\",Statements!H80=0),0,Statements!H80/Statements!H$85)","v":0.41524145403556478},{"$f":"IF(OR(Statements!I80=\"\",Statements!I80=0),0,Statements!I80/Statements!I$85)","v":0.48680202047996224},{"$f":"IF(OR(Statements!J80=\"\",Statements!J80=0),0,Statements!J80/Statements!J$85)","v":0.44545001068909001},{"$f":"IF(OR(Statements!K80=\"\",Statements!K80=0),0,Statements!K80/Statements!K$85)","v":0.52559676610309525},{"$f":"IF(OR(Statements!L80=\"\",Statements!L80=0),0,Statements!L80/Statements!L$85)","v":0.53309570605283318},{"$f":"IF(OR(Statements!M80=\"\",Statements!M80=0),0,Statements!M80/Statements!M$85)","v":0.48697282099343953},{"$f":"IF(OR(Statements!N80=\"\",Statements!N80=0),0,Statements!N80/Statements!N$85)","v":0.49114750877882279},{"$f":"IF(OR(Statements!O80=\"\",Statements!O80=0),0,Statements!O80/Statements!O$85)","v":0.49870263955115401},{"$f":"IF(OR(Statements!P80=\"\",Statements!P80=0),0,Statements!P80/Statements!P$85)","v":0.49361554386822176},{"$f":"IF(OR(Statements!Q80=\"\",Statements!Q80=0),0,Statements!Q80/Statements!Q$85)","v":0.49114750877882279},{"$f":"IF(OR(Statements!R80=\"\",Statements!R80=0),0,Statements!R80/Statements!R$85)","v":0.47778519330695524},{"$f":"IF(OR(Statements!S80=\"\",Statements!S80=0),0,Statements!S80/Statements!S$85)","v":0.47778519330695524}]
[null,"Total Liabilities",null,{"$f":"IF(OR(Statements!E81=\"\",Statements!E81=0),0,Statements!E81/Statements!E$85)","v":0.83342972816657024},{"$f":"IF(OR(Statements!F81=\"\",Statements!F81=0),0,Statements!F81/Statements!F$85)","v":0.83331962155491568},{"$f":"IF(OR(Statements!G81=\"\",Statements!G81=0),0,Statements!G81/Statements!G$85)","v":0.82671555545241471},{"$f":"IF(OR(Statements!H81=\"\",Statements!H81=0),0,Statements!H81/Statements!H$85)","v":0.82085873929762687},{"$f":"IF(OR(Statements!I81=\"\",Statements!I81=0),0,Statements!I81/Statements!I$85)","v":0.86518996049450658},{"$f":"IF(OR(Statements!J81=\"\",Statements!J81=0),0,Statements!J81/Statements!J$85)","v":0.84174802251834957},{"$f":"IF(OR(Statements!K81=\"\",Statements!K81=0),0,Statements!K81/Statements!K$85)","v":0.91019739753916973},{"$f":"IF(OR(Statements!L81=\"\",Statements!L81=0),0,Statements!L81/Statements!L$85)","v":0.8544255304973517},{"$f":"IF(OR(Statements!M81=\"\",Statements!M81=0),0,Statements!M81/Statements!M$85)","v":0.83092783505154644},{"$f":"IF(OR(Statements!N81=\"\",Statements!N81=0),0,Statements!N81/Statements!N$85)","v":0.84182157503130906},{"$f":"IF(OR(Statements!O81=\"\",Statements!O81=0),0,Statements!O81/Statements!O$85)","v":0.81808425371208104},{"$f":"IF(OR(Statements!P81=\"\",Statements!P81=0),0,Statements!P81/Statements!P$85)","v":0.81789190787866317},{"$f":"IF(OR(Statements!Q81=\"\",Statements!Q81=0),0,Statements!Q81/Statements!Q$85)","v":0.84182157503130906},{"$f":"IF(OR(Statements!R81=\"\",Statements!R81=0),0,Statements!R81/Statements!R$85)","v":0.82160223101492114},{"$f":"IF(OR(Statements!S81=\"\",Statements!S81=0),0,Statements!S81/Statements!S$85)","v":0.82160223101492114}]
[null,"Retained Earnings",null,{"$f":"IF(OR(Statements!E82=\"\",Statements!E82=0),0,Statements!E82/Statements!E$85)","v":0.23892727770844113},{"$f":"IF(OR(Statements!F82=\"\",Statements!F82=0),0,Statements!F82/Statements!F$85)","v":0.23172905525846701},{"$f":"IF(OR(Statements!G82=\"\",Statements!G82=0),0,Statements!G82/Statements!G$85)","v":0.23060499872363138},{"$f":"IF(OR(Statements!H82=\"\",Statements!H82=0),0,Statements!H82/Statements!H$85)","v":0.2508657502815016},{"$f":"IF(OR(Statements!I82=\"\",Statements!I82=0),0,Statements!I82/Statements!I$85)","v":0.28681774405943511},{"$f":"IF(OR(Statements!J82=\"\",Statements!J82=0),0,Statements!J82/Statements!J$85)","v":0.30994797976198962},{"$f":"IF(OR(Statements!K82=\"\",Statements!K82=0),0,Statements!K82/Statements!K$85)","v":0.2924965330028621},{"$f":"IF(OR(Statements!L82=\"\",Statements!L82=0),0,Statements!L82/Statements!L$85)","v":0.32830873779939374},{"$f":"IF(OR(Statements!M82=\"\",Statements!M82=0),0,Statements!M82/Statements!M$85)","v":0.33402061855670101},{"$f":"IF(OR(Statements!N82=\"\",Statements!N82=0),0,Statements!N82/Statements!N$85)","v":0.30964074356015031},{"$f":"IF(OR(Statements!O82=\"\",Statements!O82=0),0,Statements!O82/Statements!O$85)","v":0.31355368083574464},{"$f":"IF(OR(Statements!P82=\"\",Statements!P82=0),0,Statements!P82/Statements!P$85)","v":0.31184178379003946},{"$f":"IF(OR(Statements!Q82=\"\",Statements!Q82=0),0,Statements!Q82/Statements!Q$85)","v":0.30964074356015031},{"$f":"IF(OR(Statements!R82=\"\",Statements!R82=0),0,Statements!R82/Statements!R$85)","v":0.31957620250750823},{"$f":"IF(OR(Statements!S82=\"\",Statements!S82=0),0,Statements!S82/Statements!S$85)","v":0.31957620250750823}]
[null,"Preferred Equity",null,{"$f":"IF(OR(Statements!E83=\"\",Statements!E83=0),0,Statements!E83/Statements!E$85)","v":0},{"$f":"IF(OR(Statements!F83=\"\",Statements!F83=0),0,Statements!F83/Statements!F$85)","v":0},{"$f":"IF(OR(Statements!G83=\"\",Statements!G83=0),0,Statements!G83/Statements!G$85)","v":0},{"$f":"IF(OR(Statements!H83=\"\",Statements!H83=0),0,Statements!H83/Statements!H$85)","v":0},{"$f":"IF(OR(Statements!I83=\"\",Statements!I83=0),0,Statements!I83/Statements!I$85)","v":0},{"$f":"IF(OR(Statements!J83=\"\",Statements!J83=0),0,Statements!J83/Statements!J$85)","v":0},{"$f":"IF(OR(Statements!K83=\"\",Statements!K83=0),0,Statements!K83/Statements!K$85)","v":0},{"$f":"IF(OR(Statements!L83=\"\",Statements!L83=0),0,Statements!L83/Statements!L$85)","v":0},{"$f":"IF(OR(Statements!M83=\"\",Statements!M83=0),0,Statements!M83/Statements!M$85)","v":0},{"$f":"IF(OR(Statements!N83=\"\",Statements!N83=0),0,Statements!N83/Statements!N$85)","v":0},{"$f":"IF(OR(Statements!O83=\"\",Statements!O83=0),0,Statements!O83/Statements!O$85)","v":0},{"$f":"IF(OR(Statements!P83=\"\",Statements!P83=0),0,Statements!P83/Statements!P$85)","v":0},{"$f":"IF(OR(Statements!Q83=\"\",Statements!Q83=0),0,Statements!Q83/Statements!Q$85)","v":0},{"$f":"IF(OR(Statements!R83=\"\",Statements!R83=0),0,Statements!R83/Statements!R$85)","v":0},{"$f":"IF(OR(Statements!S83=\"\",Statements!S83=0),0,Statements!S83/Statements!S$85)","v":0}]
[null,"Total Equity",null,{"$f":"IF(OR(Statements!E84=\"\",Statements!E84=0),0,Statements!E84/Statements!E$85)","v":0.16657027183342973},{"$f":"IF(OR(Statements!F84=\"\",Statements!F84=0),0,Statements!F84/Statements!F$85)","v":0.16668037844508432},{"$f":"IF(OR(Statements!G84=\"\",Statements!G84=0),0,Statements!G84/Statements!G$85)","v":0.17328444454758535},{"$f":"IF(OR(Statements!H84=\"\",Statements!H84=0),0,Statements!H84/Statements!H$85)","v":0.1791412607023731},{"$f":"IF(OR(Statements!I84=\"\",Statements!I84=0),0,Statements!I84/Statements!I$85)","v":0.13481003950549342},{"$f":"IF(OR(Statements!J84=\"\",Statements!J84=0),0,Statements!J84/Statements!J$85)","v":0.1582519774816504},{"$f":"IF(OR(Statements!K84=\"\",Statements!K84=0),0,Statements!K84/Statements!K$85)","v":8.9802602460830314E-2},{"$f":"IF(OR(Statements!L84=\"\",Statements!L84=0),0,Statements!L84/Statements!L$85)","v":0.14557446950264832},{"$f":"IF(OR(Statements!M84=\"\",Statements!M84=0),0,Statements!M84/Statements!M$85)","v":0.16907216494845362},{"$f":"IF(OR(Statements!N84=\"\",Statements!N84=0),0,Statements!N84/Statements!N$85)","v":0.15817842496869092},{"$f":"IF(OR(Statements!O84=\"\",Statements!O84=0),0,Statements!O84/Statements!O$85)","v":0.18191574628791893},{"$f":"IF(OR(Statements!P84=\"\",Statements!P84=0),0,Statements!P84/Statements!P$85)","v":0.1821080921213368},{"$f":"IF(OR(Statements!Q84=\"\",Statements!Q84=0),0,Statements!Q84/Statements!Q$85)","v":0.15817842496869092},{"$f":"IF(OR(Statements!R84=\"\",Statements!R84=0),0,Statements!R84/Statements!R$85)","v":0.17839776898507889},{"$f":"IF(OR(Statements!S84=\"\",Statements!S84=0),0,Statements!S84/Statements!S$85)","v":0.17839776898507889}]
[null,"Total Liabilities & Equity",null,{"$f":"IF(OR(Statements!E85=\"\",Statements!E85=0),0,Statements!E85/Statements!E$85)","v":1},{"$f":"IF(OR(Statements!F85=\"\",Statements!F85=0),0,Statements!F85/Statements!F$85)","v":1},{"$f":"IF(OR(Statements!G85=\"\",Statements!G85=0),0,Statements!G85/Statements!G$85)","v":1},{"$f":"IF(OR(Statements!H85=\"\",Statements!H85=0),0,Statements!H85/Statements!H$85)","v":1},{"$f":"IF(OR(Statements!I85=\"\",Statements!I85=0),0,Statements!I85/Statements!I$85)","v":1},{"$f":"IF(OR(Statements!J85=\"\",Statements!J85=0),0,Statements!J85/Statements!J$85)","v":1},{"$f":"IF(OR(Statements!K85=\"\",Statements!K85=0),0,Statements!K85/Statements!K$85)","v":1},{"$f":"IF(OR(Statements!L85=\"\",Statements!L85=0),0,Statements!L85/Statements!L$85)","v":1},{"$f":"IF(OR(Statements!M85=\"\",Statements!M85=0),0,Statements!M85/Statements!M$85)","v":1},{"$f":"IF(OR(Statements!N85=\"\",Statements!N85=0),0,Statements!N85/Statements!N$85)","v":1},{"$f":"IF(OR(Statements!O85=\"\",Statements!O85=0),0,Statements!O85/Statements!O$85)","v":1},{"$f":"IF(OR(Statements!P85=\"\",Statements!P85=0),0,Statements!P85/Statements!P$85)","v":1},{"$f":"IF(OR(Statements!Q85=\"\",Statements!Q85=0),0,Statements!Q85/Statements!Q$85)","v":1},{"$f":"IF(OR(Statements!R85=\"\",Statements!R85=0),0,Statements!R85/Statements!R$85)","v":1},{"$f":"IF(OR(Statements!S85=\"\",Statements!S85=0),0,Statements!S85/Statements!S$85)","v":1}]
[]
["Cash Flows Statement"]
[null,"Cash Flows From Operating Activities"]
[null,"Net Income",null,{"$f":"IF(OR(Statements!E89=\"\",Statements!E89=0),0,Statements!E89/Statements!E$102)","v":0.33727810650887574},{"$f":"IF(OR(Statements!F89=\"\",Statements!F89=0),0,Statements!F89/Statements!F$102)","v":0.53194578896418199},{"$f":"IF(OR(Statements!G89=\"\",Statements!G89=0),0,Statements!G89/Statements!G$102)","v":-0.50989726885492359},{"$f":"IF(OR(Statements!H89=\"\",Statements!H89=0),0,Statements!H89/Statements!H$102)","v":0.9168005139736588},{"$f":"IF(OR(Statements!I89=\"\",Statements!I89=0),0,Statements!I89/Statements!I$102)","v":0.60993274702534916},{"$f":"IF(OR(Statements!J89=\"\",Statements!J89=0),0,Statements!J89/Statements!J$102)","v":0.44625078764965342},{"$f":"IF(OR(Statements!K89=\"\",Statements!K89=0),0,Statements!K89/Statements!K$102)","v":0.74305410486734902},{"$f":"IF(OR(Statements!L89=\"\",Statements!L89=0),0,Statements!L89/Statements!L$102)","v":0.13037994639760367},{"$f":"IF(OR(Statements!M89=\"\",Statements!M89=0),0,Statements!M89/Statements!M$102)","v":0.5506089039728489},{"$f":"IF(OR(Statements!N89=\"\",Statements!N89=0),0,Statements!N89/Statements!N$102)","v":0.71055634807417978},{"$f":"IF(OR(Statements!O89=\"\",Statements!O89=0),0,Statements!O89/Statements!O$102)","v":0.68761384335154829},{"$f":"IF(OR(Statements!P89=\"\",Statements!P89=0),0,Statements!P89/Statements!P$102)","v":0.61994560290117862},{"$f":"IF(OR(Statements!Q89=\"\",Statements!Q89=0),0,Statements!Q89/Statements!Q$102)","v":0.71055634807417978},{"$f":"IF(OR(Statements!R89=\"\",Statements!R89=0),0,Statements!R89/Statements!R$102)","v":4.8818181818181818}]
[null,"Depreciation & Amortization",null,{"$f":"IF(OR(Statements!E90=\"\",Statements!E90=0),0,Statements!E90/Statements!E$102)","v":0.51563820794590021},{"$f":"IF(OR(Statements!F90=\"\",Statements!F90=0),0,Statements!F90/Statements!F$102)","v":0.65198451113262346},{"$f":"IF(OR(Statements!G90=\"\",Statements!G90=0),0,Statements!G90/Statements!G$102)","v":-0.35003758456527184},{"$f":"IF(OR(Statements!H90=\"\",Statements!H90=0),0,Statements!H90/Statements!H$102)","v":0.47446193382589141},{"$f":"IF(OR(Statements!I90=\"\",Statements!I90=0),0,Statements!I90/Statements!I$102)","v":0.27625452664252459},{"$f":"IF(OR(Statements!J90=\"\",Statements!J90=0),0,Statements!J90/Statements!J$102)","v":0.22646502835538751},{"$f":"IF(OR(Statements!K90=\"\",Statements!K90=0),0,Statements!K90/Statements!K$102)","v":0.41362022143304783},{"$f":"IF(OR(Statements!L90=\"\",Statements!L90=0),0,Statements!L90/Statements!L$102)","v":0.36827999369383574},{"$f":"IF(OR(Statements!M90=\"\",Statements!M90=0),0,Statements!M90/Statements!M$102)","v":0.45837492513475742},{"$f":"IF(OR(Statements!N90=\"\",Statements!N90=0),0,Statements!N90/Statements!N$102)","v":0.36048502139800287},{"$f":"IF(OR(Statements!O90=\"\",Statements!O90=0),0,Statements!O90/Statements!O$102)","v":0.18184578020643594},{"$f":"IF(OR(Statements!P90=\"\",Statements!P90=0),0,Statements!P90/Statements!P$102)","v":0.11931097008159565},{"$f":"IF(OR(Statements!Q90=\"\",Statements!Q90=0),0,Statements!Q90/Statements!Q$102)","v":9.9144079885877312E-2},{"$f":"IF(OR(Statements!R90=\"\",Statements!R90=0),0,Statements!R90/Statements!R$102)","v":2.0030303030303029}]
[null,"Deferred Taxes",null,{"$f":"IF(OR(Statements!E91=\"\",Statements!E91=0),0,Statements!E91/Statements!E$102)","v":0},{"$f":"IF(OR(Statements!F91=\"\",Statements!F91=0),0,Statements!F91/Statements!F$102)","v":0},{"$f":"IF(OR(Statements!G91=\"\",Statements!G91=0),0,Statements!G91/Statements!G$102)","v":0},{"$f":"IF(OR(Statements!H91=\"\",Statements!H91=0),0,Statements!H91/Statements!H$102)","v":0},{"$f":"IF(OR(Statements!I91=\"\",Statements!I91=0),0,Statements!I91/Statements!I$102)","v":0},{"$f":"IF(OR(Statements!J91=\"\",Statements!J91=0),0,Statements!J91/Statements!J$102)","v":0},{"$f":"IF(OR(Statements!K91=\"\",Statements!K91=0),0,Statements!K91/Statements!K$102)","v":0},{"$f":"IF(OR(Statements!L91=\"\",Statements!L91=0),0,Statements!L91/Statements!L$102)","v":0},{"$f":"IF(OR(Statements!M91=\"\",Statements!M91=0),0,Statements!M91/Statements!M$102)","v":0},{"$f":"IF(OR(Statements!N91=\"\",Statements!N91=0),0,Statements!N91/Statements!N$102)","v":0},{"$f":"IF(OR(Statements!O91=\"\",Statements!O91=0),0,Statements!O91/Statements!O$102)","v":0},{"$f":"IF(OR(Statements!P91=\"\",Statements!P91=0),0,Statements!P91/Statements!P$102)","v":0},{"$f":"IF(OR(Statements!Q91=\"\",Statements!Q91=0),0,Statements!Q91/Statements!Q$102)","v":0},{"$f":"IF(OR(Statements!R91=\"\",Statements!R91=0),0,Statements!R91/Statements!R$102)","v":0}]
[null,"Other",null,{"$f":"IF(OR(Statements!E101=\"\",Statements!E101=0),0,Statements!E101/Statements!E$102)","v":0},{"$f":"IF(OR(Statements!F101=\"\",Statements!F101=0),0,Statements!F101/Statements!F$102)","v":0},{"$f":"IF(OR(Statements!G101=\"\",Statements!G101=0),0,Statements!G101/Statements!G$102)","v":0},{"$f":"IF(OR(Statements!H101=\"\",Statements!H101=0),0,Statements!H101/Statements!H$102)","v":0},{"$f":"IF(OR(Statements!I101=\"\",Statements!I101=0),0,Statements!I101/Statements!I$102)","v":0},{"$f":"IF(OR(Statements!J101=\"\",Statements!J101=0),0,Statements!J101/Statements!J$102)","v":0},{"$f":"IF(OR(Statements!K101=\"\",Statements!K101=0),0,Statements!K101/Statements!K$102)","v":8.0008355964069355E-2},{"$f":"IF(OR(Statements!L101=\"\",Statements!L101=0),0,Statements!L101/Statements!L$102)","v":2.1598612643859372E-2},{"$f":"IF(OR(Statements!M101=\"\",Statements!M101=0),0,Statements!M101/Statements!M$102)","v":9.3631463365941303E-2},{"$f":"IF(OR(Statements!N101=\"\",Statements!N101=0),0,Statements!N101/Statements!N$102)","v":6.5192582025677598E-2},{"$f":"IF(OR(Statements!O101=\"\",Statements!O101=0),0,Statements!O101/Statements!O$102)","v":0.10230722525804493},{"$f":"IF(OR(Statements!P101=\"\",Statements!P101=0),0,Statements!P101/Statements!P$102)","v":0.10117860380779692},{"$f":"IF(OR(Statements!Q101=\"\",Statements!Q101=0),0,Statements!Q101/Statements!Q$102)","v":6.5192582025677598E-2},{"$f":"IF(OR(Statements!R101=\"\",Statements!R101=0),0,Statements!R101/Statements!R$102)","v":-5.4545454545454543E-2}]
[null,"Net Cash From Operating Activities",null,{"$f":"IF(OR(Statements!E102=\"\",Statements!E102=0),0,Statements!E102/Statements!E$102)","v":1},{"$f":"IF(OR(Statements!F102=\"\",Statements!F102=0),0,Statements!F102/Statements!F$102)","v":1},{"$f":"IF(OR(Statements!G102=\"\",Statements!G102=0),0,Statements!G102/Statements!G$102)","v":1},{"$f":"IF(OR(Statements!H102=\"\",Statements!H102=0),0,Statements!H102/Statements!H$102)","v":1},{"$f":"IF(OR(Statements!I102=\"\",Statements!I102=0),0,Statements!I102/Statements!I$102)","v":1},{"$f":"IF(OR(Statements!J102=\"\",Statements!J102=0),0,Statements!J102/Statements!J$102)","v":1},{"$f":"IF(OR(Statements!K102=\"\",Statements!K102=0),0,Statements!K102/Statements!K$102)","v":1},{"$f":"IF(OR(Statements!L102=\"\",Statements!L102=0),0,Statements!L102/Statements!L$102)","v":1},{"$f":"IF(OR(Statements!M102=\"\",Statements!M102=0),0,Statements!M102/Statements!M$102)","v":1},{"$f":"IF(OR(Statements!N102=\"\",Statements!N102=0),0,Statements!N102/Statements!N$102)","v":1},{"$f":"IF(OR(Statements!O102=\"\",Statements!O102=0),0,Statements!O102/Statements!O$102)","v":1},{"$f":"IF(OR(Statements!P102=\"\",Statements!P102=0),0,Statements!P102/Statements!P$102)","v":1},{"$f":"IF(OR(Statements!Q102=\"\",Statements!Q102=0),0,Statements!Q102/Statements!Q$102)","v":1},{"$f":"IF(OR(Statements!R102=\"\",Statements!R102=0),0,Statements!R102/Statements!R$102)","v":1}]
[null,"Cash Flows From Investing Activities"]
[null,"Capital Expenditures",null,{"$f":"IF(OR(Statements!E106=\"\",Statements!E106=0),0,Statements!E106/Statements!E$112)","v":0.65472673559822747},{"$f":"IF(OR(Statements!F106=\"\",Statements!F106=0),0,Statements!F106/Statements!F$112)","v":0.68918391253416633},{"$f":"IF(OR(Statements!G106=\"\",Statements!G106=0),0,Statements!G106/Statements!G$112)","v":-1.0178141550312951},{"$f":"IF(OR(Statements!H106=\"\",Statements!H106=0),0,Statements!H106/Statements!H$112)","v":0.68510638297872339},{"$f":"IF(OR(Statements!I106=\"\",Statements!I106=0),0,Statements!I106/Statements!I$112)","v":0.70468914646996839},{"$f":"IF(OR(Statements!J106=\"\",Statements!J106=0),0,Statements!J106/Statements!J$112)","v":0.68965517241379315},{"$f":"IF(OR(Statements!K106=\"\",Statements!K106=0),0,Statements!K106/Statements!K$112)","v":0.24872935196950444},{"$f":"IF(OR(Statements!L106=\"\",Statements!L106=0),0,Statements!L106/Statements!L$112)","v":-0.96606786427145708},{"$f":"IF(OR(Statements!M106=\"\",Statements!M106=0),0,Statements!M106/Statements!M$112)","v":0.63385579937304071},{"$f":"IF(OR(Statements!N106=\"\",Statements!N106=0),0,Statements!N106/Statements!N$112)","v":0.12330445436247484},{"$f":"IF(OR(Statements!O106=\"\",Statements!O106=0),0,Statements!O106/Statements!O$112)","v":0.48903878583473864},{"$f":"IF(OR(Statements!P106=\"\",Statements!P106=0),0,Statements!P106/Statements!P$112)","v":0.10412698412698412},{"$f":"IF(OR(Statements!Q106=\"\",Statements!Q106=0),0,Statements!Q106/Statements!Q$112)","v":0.12330445436247484},{"$f":"IF(OR(Statements!R106=\"\",Statements!R106=0),0,Statements!R106/Statements!R$112)","v":0.185546875}]
[null,"Acquisitions",null,{"$f":"IF(OR(Statements!E107=\"\",Statements!E107=0),0,Statements!E107/Statements!E$112)","v":0},{"$f":"IF(OR(Statements!F107=\"\",Statements!F107=0),0,Statements!F107/Statements!F$112)","v":0},{"$f":"IF(OR(Statements!G107=\"\",Statements!G107=0),0,Statements!G107/Statements!G$112)","v":0},{"$f":"IF(OR(Statements!H107=\"\",Statements!H107=0),0,Statements!H107/Statements!H$112)","v":0},{"$f":"IF(OR(Statements!I107=\"\",Statements!I107=0),0,Statements!I107/Statements!I$112)","v":0.13514225500526869},{"$f":"IF(OR(Statements!J107=\"\",Statements!J107=0),0,Statements!J107/Statements!J$112)","v":5.1950998185117968E-2},{"$f":"IF(OR(Statements!K107=\"\",Statements!K107=0),0,Statements!K107/Statements!K$112)","v":1.8583227445997458E-2},{"$f":"IF(OR(Statements!L107=\"\",Statements!L107=0),0,Statements!L107/Statements!L$112)","v":-1.8962075848303395E-2},{"$f":"IF(OR(Statements!M107=\"\",Statements!M107=0),0,Statements!M107/Statements!M$112)","v":0.70595611285266457},{"$f":"IF(OR(Statements!N107=\"\",Statements!N107=0),0,Statements!N107/Statements!N$112)","v":0.68329395291852635},{"$f":"IF(OR(Statements!O107=\"\",Statements!O107=0),0,Statements!O107/Statements!O$112)","v":3.9629005059021921E-2},{"$f":"IF(OR(Statements!P107=\"\",Statements!P107=0),0,Statements!P107/Statements!P$112)","v":0.78222222222222226},{"$f":"IF(OR(Statements!Q107=\"\",Statements!Q107=0),0,Statements!Q107/Statements!Q$112)","v":0.68329395291852635},{"$f":"IF(OR(Statements!R107=\"\",Statements!R107=0),0,Statements!R107/Statements!R$112)","v":4.1015625E-2}]
[null,"Sale of Assets",null,{"$f":"IF(OR(Statements!E108=\"\",Statements!E108=0),0,Statements!E108/Statements!E$112)","v":-0.20716395864106352},{"$f":"IF(OR(Statements!F108=\"\",Statements!F108=0),0,Statements!F108/Statements!F$112)","v":-0.29714955095665757},{"$f":"IF(OR(Statements!G108=\"\",Statements!G108=0),0,Statements!G108/Statements!G$112)","v":0.32402503610977373},{"$f":"IF(OR(Statements!H108=\"\",Statements!H108=0),0,Statements!H108/Statements!H$112)","v":-0.18070921985815602},{"$f":"IF(OR(Statements!I108=\"\",Statements!I108=0),0,Statements!I108/Statements!I$112)","v":-0.15068493150684931},{"$f":"IF(OR(Statements!J108=\"\",Statements!J108=0),0,Statements!J108/Statements!J$112)","v":-9.2558983666061703E-2},{"$f":"IF(OR(Statements!K108=\"\",Statements!K108=0),0,Statements!K108/Statements!K$112)","v":-0.1559720457433291},{"$f":"IF(OR(Statements!L108=\"\",Statements!L108=0),0,Statements!L108/Statements!L$112)","v":1.2395209580838322},{"$f":"IF(OR(Statements!M108=\"\",Statements!M108=0),0,Statements!M108/Statements!M$112)","v":-0.9210031347962383},{"$f":"IF(OR(Statements!N108=\"\",Statements!N108=0),0,Statements!N108/Statements!N$112)","v":-0.118491292552726},{"$f":"IF(OR(Statements!O108=\"\",Statements!O108=0),0,Statements!O108/Statements!O$112)","v":-0.52360876897133224},{"$f":"IF(OR(Statements!P108=\"\",Statements!P108=0),0,Statements!P108/Statements!P$112)","v":-9.7566137566137565E-2},{"$f":"IF(OR(Statements!Q108=\"\",Statements!Q108=0),0,Statements!Q108/Statements!Q$112)","v":-0.118491292552726},{"$f":"IF(OR(Statements!R108=\"\",Statements!R108=0),0,Statements!R108/Statements!R$112)","v":-0.15950520833333334}]
[null,"Net Cash From Investing Activities",null,{"$f":"IF(OR(Statements!E112=\"\",Statements!E112=0),0,Statements!E112/Statements!E$112)","v":1},{"$f":"IF(OR(Statements!F112=\"\",Statements!F112=0),0,Statements!F112/Statements!F$112)","v":1},{"$f":"IF(OR(Statements!G112=\"\",Statements!G112=0),0,Statements!G112/Statements!G$112)","v":1},{"$f":"IF(OR(Statements!H112=\"\",Statements!H112=0),0,Statements!H112/Statements!H$112)","v":1},{"$f":"IF(OR(Statements!I112=\"\",Statements!I112=0),0,Statements!I112/Statements!I$112)","v":1},{"$f":"IF(OR(Statements!J112=\"\",Statements!J112=0),0,Statements!J112/Statements!J$112)","v":1},{"$f":"IF(OR(Statements!K112=\"\",Statements!K112=0),0,Statements!K112/Statements!K$112)","v":1},{"$f":"IF(OR(Statements!L112=\"\",Statements!L112=0),0,Statements!L112/Statements!L$112)","v":1},{"$f":"IF(OR(Statements!M112=\"\",Statements!M112=0),0,Statements!M112/Statements!M$112)","v":1},{"$f":"IF(OR(Statements!N112=\"\",Statements!N112=0),0,Statements!N112/Statements!N$112)","v":1},{"$f":"IF(OR(Statements!O112=\"\",Statements!O112=0),0,Statements!O112/Statements!O$112)","v":1},{"$f":"IF(OR(Statements!P112=\"\",Statements!P112=0),0,Statements!P112/Statements!P$112)","v":1},{"$f":"IF(OR(Statements!Q112=\"\",Statements!Q112=0),0,Statements!Q112/Statements!Q$112)","v":1},{"$f":"IF(OR(Statements!R112=\"\",Statements!R112=0),0,Statements!R112/Statements!R$112)","v":1}]
[null,"Cash Flows From Financing Activities"]
[null,"Issuance of Capital Stock",null,{"$f":"IF(OR(Statements!E114=\"\",Statements!E114=0),0,Statements!E114/Statements!E$121)","v":4.4444444444444446E-2},{"$f":"IF(OR(Statements!F114=\"\",Statements!F114=0),0,Statements!F114/Statements!F$121)","v":0.30604288499025339},{"$f":"IF(OR(Statements!G114=\"\",Statements!G114=0),0,Statements!G114/Statements!G$121)","v":0.16915688367129136},{"$f":"IF(OR(Statements!H114=\"\",Statements!H114=0),0,Statements!H114/Statements!H$121)","v":0.41803989592367735},{"$f":"IF(OR(Statements!I114=\"\",Statements!I114=0),0,Statements!I114/Statements!I$121)","v":-0.15966062475896645},{"$f":"IF(OR(Statements!J114=\"\",Statements!J114=0),0,Statements!J114/Statements!J$121)","v":-0.11047490737622095},{"$f":"IF(OR(Statements!K114=\"\",Statements!K114=0),0,Statements!K114/Statements!K$121)","v":4.5531197301854974E-2},{"$f":"IF(OR(Statements!L114=\"\",Statements!L114=0),0,Statements!L114/Statements!L$121)","v":-1.7066155321188877E-2},{"$f":"IF(OR(Statements!M114=\"\",Statements!M114=0),0,Statements!M114/Statements!M$121)","v":-6.4166486017775845E-2},{"$f":"IF(OR(Statements!N114=\"\",Statements!N114=0),0,Statements!N114/Statements!N$121)","v":3.1013615733736764E-2},{"$f":"IF(OR(Statements!O114=\"\",Statements!O114=0),0,Statements!O114/Statements!O$121)","v":1.948051948051948E-2},{"$f":"IF(OR(Statements!P114=\"\",Statements!P114=0),0,Statements!P114/Statements!P$121)","v":3.0454042081949059E-2},{"$f":"IF(OR(Statements!Q114=\"\",Statements!Q114=0),0,Statements!Q114/Statements!Q$121)","v":3.1013615733736764E-2},{"$f":"IF(OR(Statements!R114=\"\",Statements!R114=0),0,Statements!R114/Statements!R$121)","v":7.1721311475409838E-3}]
[null,"Repurchase of Capital Stock",null,{"$f":"IF(OR(Statements!E115=\"\",Statements!E115=0),0,Statements!E115/Statements!E$121)","v":0},{"$f":"IF(OR(Statements!F115=\"\",Statements!F115=0),0,Statements!F115/Statements!F$121)","v":-0.78947368421052633},{"$f":"IF(OR(Statements!G115=\"\",Statements!G115=0),0,Statements!G115/Statements!G$121)","v":-0.28762006403415152},{"$f":"IF(OR(Statements!H115=\"\",Statements!H115=0),0,Statements!H115/Statements!H$121)","v":-1.4605377276669558},{"$f":"IF(OR(Statements!I115=\"\",Statements!I115=0),0,Statements!I115/Statements!I$121)","v":1.2371770150404937},{"$f":"IF(OR(Statements!J115=\"\",Statements!J115=0),0,Statements!J115/Statements!J$121)","v":0.8288986190636578},{"$f":"IF(OR(Statements!K115=\"\",Statements!K115=0),0,Statements!K115/Statements!K$121)","v":-0.61989881956155146},{"$f":"IF(OR(Statements!L115=\"\",Statements!L115=0),0,Statements!L115/Statements!L$121)","v":1.1505273250239693E-3},{"$f":"IF(OR(Statements!M115=\"\",Statements!M115=0),0,Statements!M115/Statements!M$121)","v":2.8614784305224367E-2},{"$f":"IF(OR(Statements!N115=\"\",Statements!N115=0),0,Statements!N115/Statements!N$121)","v":-2.017145738779627E-3},{"$f":"IF(OR(Statements!O115=\"\",Statements!O115=0),0,Statements!O115/Statements!O$121)","v":0},{"$f":"IF(OR(Statements!P115=\"\",Statements!P115=0),0,Statements!P115/Statements!P$121)","v":0},{"$f":"IF(OR(Statements!Q115=\"\",Statements!Q115=0),0,Statements!Q115/Statements!Q$121)","v":-2.017145738779627E-3},{"$f":"IF(OR(Statements!R115=\"\",Statements!R115=0),0,Statements!R115/Statements!R$121)","v":0}]
[null,"Net Issuance of Stock",null,{"$f":"IF(OR(Statements!E116=\"\",Statements!E116=0),0,Statements!E116/Statements!E$121)","v":4.4444444444444446E-2},{"$f":"IF(OR(Statements!F116=\"\",Statements!F116=0),0,Statements!F116/Statements!F$121)","v":-0.48343079922027288},{"$f":"IF(OR(Statements!G116=\"\",Statements!G116=0),0,Statements!G116/Statements!G$121)","v":-0.11846318036286019},{"$f":"IF(OR(Statements!H116=\"\",Statements!H116=0),0,Statements!H116/Statements!H$121)","v":-1.0424978317432785},{"$f":"IF(OR(Statements!I116=\"\",Statements!I116=0),0,Statements!I116/Statements!I$121)","v":1.0775163902815272},{"$f":"IF(OR(Statements!J116=\"\",Statements!J116=0),0,Statements!J116/Statements!J$121)","v":0.71842371168743679},{"$f":"IF(OR(Statements!K116=\"\",Statements!K116=0),0,Statements!K116/Statements!K$121)","v":-0.57436762225969651},{"$f":"IF(OR(Statements!L116=\"\",Statements!L116=0),0,Statements!L116/Statements!L$121)","v":-1.5915627996164909E-2},{"$f":"IF(OR(Statements!M116=\"\",Statements!M116=0),0,Statements!M116/Statements!M$121)","v":-3.5551701712551488E-2},{"$f":"IF(OR(Statements!N116=\"\",Statements!N116=0),0,Statements!N116/Statements!N$121)","v":2.8996469994957134E-2},{"$f":"IF(OR(Statements!O116=\"\",Statements!O116=0),0,Statements!O116/Statements!O$121)","v":1.948051948051948E-2},{"$f":"IF(OR(Statements!P116=\"\",Statements!P116=0),0,Statements!P116/Statements!P$121)","v":3.0454042081949059E-2},{"$f":"IF(OR(Statements!Q116=\"\",Statements!Q116=0),0,Statements!Q116/Statements!Q$121)","v":2.8996469994957134E-2},{"$f":"IF(OR(Statements!R116=\"\",Statements!R116=0),0,Statements!R116/Statements!R$121)","v":7.1721311475409838E-3}]
[null,"Issuance of Debt",null,{"$f":"IF(OR(Statements!E117=\"\",Statements!E117=0),0,Statements!E117/Statements!E$121)","v":18.386666666666667},{"$f":"IF(OR(Statements!F117=\"\",Statements!F117=0),0,Statements!F117/Statements!F$121)","v":10.699805068226121},{"$f":"IF(OR(Statements!G117=\"\",Statements!G117=0),0,Statements!G117/Statements!G$121)","v":3.0085378868729991},{"$f":"IF(OR(Statements!H117=\"\",Statements!H117=0),0,Statements!H117/Statements!H$121)","v":12.65654813529922},{"$f":"IF(OR(Statements!I117=\"\",Statements!I117=0),0,Statements!I117/Statements!I$121)","v":-4.3459313536444277},{"$f":"IF(OR(Statements!J117=\"\",Statements!J117=0),0,Statements!J117/Statements!J$121)","v":-3.7180868979454362},{"$f":"IF(OR(Statements!K117=\"\",Statements!K117=0),0,Statements!K117/Statements!K$121)","v":6.7467116357504215},{"$f":"IF(OR(Statements!L117=\"\",Statements!L117=0),0,Statements!L117/Statements!L$121)","v":-2.3568552253116013},{"$f":"IF(OR(Statements!M117=\"\",Statements!M117=0),0,Statements!M117/Statements!M$121)","v":-1.8044656405809669},{"$f":"IF(OR(Statements!N117=\"\",Statements!N117=0),0,Statements!N117/Statements!N$121)","v":3.8981341401916287},{"$f":"IF(OR(Statements!O117=\"\",Statements!O117=0),0,Statements!O117/Statements!O$121)","v":2.0959821428571428},{"$f":"IF(OR(Statements!P117=\"\",Statements!P117=0),0,Statements!P117/Statements!P$121)","v":3.6674972314507199},{"$f":"IF(OR(Statements!Q117=\"\",Statements!Q117=0),0,Statements!Q117/Statements!Q$121)","v":3.8981341401916287},{"$f":"IF(OR(Statements!R117=\"\",Statements!R117=0),0,Statements!R117/Statements!R$121)","v":2.5635245901639343}]
[null,"Repayment of Debt",null,{"$f":"IF(OR(Statements!E118=\"\",Statements!E118=0),0,Statements!E118/Statements!E$121)","v":-15.293333333333333},{"$f":"IF(OR(Statements!F118=\"\",Statements!F118=0),0,Statements!F118/Statements!F$121)","v":-8.2592592592592595},{"$f":"IF(OR(Statements!G118=\"\",Statements!G118=0),0,Statements!G118/Statements!G$121)","v":-1.6051227321237993},{"$f":"IF(OR(Statements!H118=\"\",Statements!H118=0),0,Statements!H118/Statements!H$121)","v":-10.078057241977451},{"$f":"IF(OR(Statements!I118=\"\",Statements!I118=0),0,Statements!I118/Statements!I$121)","v":4.0536058619359814},{"$f":"IF(OR(Statements!J118=\"\",Statements!J118=0),0,Statements!J118/Statements!J$121)","v":3.7672617042775345},{"$f":"IF(OR(Statements!K118=\"\",Statements!K118=0),0,Statements!K118/Statements!K$121)","v":-4.8698145025295112},{"$f":"IF(OR(Statements!L118=\"\",Statements!L118=0),0,Statements!L118/Statements!L$121)","v":3.1775647171620327},{"$f":"IF(OR(Statements!M118=\"\",Statements!M118=0),0,Statements!M118/Statements!M$121)","v":2.6381964014740951},{"$f":"IF(OR(Statements!N118=\"\",Statements!N118=0),0,Statements!N118/Statements!N$121)","v":-2.6817952597075139},{"$f":"IF(OR(Statements!O118=\"\",Statements!O118=0),0,Statements!O118/Statements!O$121)","v":-1.0399756493506493},{"$f":"IF(OR(Statements!P118=\"\",Statements!P118=0),0,Statements!P118/Statements!P$121)","v":-2.5052602436323368},{"$f":"IF(OR(Statements!Q118=\"\",Statements!Q118=0),0,Statements!Q118/Statements!Q$121)","v":-2.6817952597075139},{"$f":"IF(OR(Statements!R118=\"\",Statements!R118=0),0,Statements!R118/Statements!R$121)","v":-1.4057377049180328}]
[null,"Net Issuance of Debt",null,{"$f":"IF(OR(Statements!E119=\"\",Statements!E119=0),0,Statements!E119/Statements!E$121)","v":3.0933333333333333},{"$f":"IF(OR(Statements!F119=\"\",Statements!F119=0),0,Statements!F119/Statements!F$121)","v":2.4405458089668617},{"$f":"IF(OR(Statements!G119=\"\",Statements!G119=0),0,Statements!G119/Statements!G$121)","v":1.4034151547491995},{"$f":"IF(OR(Statements!H119=\"\",Statements!H119=0),0,Statements!H119/Statements!H$121)","v":2.5784908933217694},{"$f":"IF(OR(Statements!I119=\"\",Statements!I119=0),0,Statements!I119/Statements!I$121)","v":-0.29232549170844579},{"$f":"IF(OR(Statements!J119=\"\",Statements!J119=0),0,Statements!J119/Statements!J$121)","v":4.917480633209835E-2},{"$f":"IF(OR(Statements!K119=\"\",Statements!K119=0),0,Statements!K119/Statements!K$121)","v":1.8768971332209106},{"$f":"IF(OR(Statements!L119=\"\",Statements!L119=0),0,Statements!L119/Statements!L$121)","v":0.82070949185043141},{"$f":"IF(OR(Statements!M119=\"\",Statements!M119=0),0,Statements!M119/Statements!M$121)","v":0.83373076089312814},{"$f":"IF(OR(Statements!N119=\"\",Statements!N119=0),0,Statements!N119/Statements!N$121)","v":1.2163388804841149},{"$f":"IF(OR(Statements!O119=\"\",Statements!O119=0),0,Statements!O119/Statements!O$121)","v":1.0560064935064934},{"$f":"IF(OR(Statements!P119=\"\",Statements!P119=0),0,Statements!P119/Statements!P$121)","v":1.1622369878183831},{"$f":"IF(OR(Statements!Q119=\"\",Statements!Q119=0),0,Statements!Q119/Statements!Q$121)","v":1.2163388804841149},{"$f":"IF(OR(Statements!R119=\"\",Statements!R119=0),0,Statements!R119/Statements!R$121)","v":1.1577868852459017}]
[null,"Dividends Paid",null,{"$f":"IF(OR(Statements!E120=\"\",Statements!E120=0),0,Statements!E120/Statements!E$121)","v":-2.137777777777778},{"$f":"IF(OR(Statements!F120=\"\",Statements!F120=0),0,Statements!F120/Statements!F$121)","v":-0.9571150097465887},{"$f":"IF(OR(Statements!G120=\"\",Statements!G120=0),0,Statements!G120/Statements!G$121)","v":-0.2849519743863394},{"$f":"IF(OR(Statements!H120=\"\",Statements!H120=0),0,Statements!H120/Statements!H$121)","v":-0.53599306157849091},{"$f":"IF(OR(Statements!I120=\"\",Statements!I120=0),0,Statements!I120/Statements!I$121)","v":0.27998457385268027},{"$f":"IF(OR(Statements!J120=\"\",Statements!J120=0),0,Statements!J120/Statements!J$121)","v":0.28460761199056922},{"$f":"IF(OR(Statements!K120=\"\",Statements!K120=0),0,Statements!K120/Statements!K$121)","v":-0.32141652613827992},{"$f":"IF(OR(Statements!L120=\"\",Statements!L120=0),0,Statements!L120/Statements!L$121)","v":0.19923298178331736},{"$f":"IF(OR(Statements!M120=\"\",Statements!M120=0),0,Statements!M120/Statements!M$121)","v":0.23498807717320616},{"$f":"IF(OR(Statements!N120=\"\",Statements!N120=0),0,Statements!N120/Statements!N$121)","v":-0.29299041855774077},{"$f":"IF(OR(Statements!O120=\"\",Statements!O120=0),0,Statements!O120/Statements!O$121)","v":-0.11505681818181818},{"$f":"IF(OR(Statements!P120=\"\",Statements!P120=0),0,Statements!P120/Statements!P$121)","v":-0.23947951273532669},{"$f":"IF(OR(Statements!Q120=\"\",Statements!Q120=0),0,Statements!Q120/Statements!Q$121)","v":-0.29299041855774077},{"$f":"IF(OR(Statements!R120=\"\",Statements!R120=0),0,Statements!R120/Statements!R$121)","v":-0.3094262295081967}]
[null,"Cash from Financing",null,{"$f":"IF(OR(Statements!E121=\"\",Statements!E121=0),0,Statements!E121/Statements!E$121)","v":1},{"$f":"IF(OR(Statements!F121=\"\",Statements!F121=0),0,Statements!F121/Statements!F$121)","v":1},{"$f":"IF(OR(Statements!G121=\"\",Statements!G121=0),0,Statements!G121/Statements!G$121)","v":1},{"$f":"IF(OR(Statements!H121=\"\",Statements!H121=0),0,Statements!H121/Statements!H$121)","v":1},{"$f":"IF(OR(Statements!I121=\"\",Statements!I121=0),0,Statements!I121/Statements!I$121)","v":1},{"$f":"IF(OR(Statements!J121=\"\",Statements!J121=0),0,Statements!J121/Statements!J$121)","v":1},{"$f":"IF(OR(Statements!K121=\"\",Statements!K121=0),0,Statements!K121/Statements!K$121)","v":1},{"$f":"IF(OR(Statements!L121=\"\",Statements!L121=0),0,Statements!L121/Statements!L$121)","v":1},{"$f":"IF(OR(Statements!M121=\"\",Statements!M121=0),0,Statements!M121/Statements!M$121)","v":1},{"$f":"IF(OR(Statements!N121=\"\",Statements!N121=0),0,Statements!N121/Statements!N$121)","v":1},{"$f":"IF(OR(Statements!O121=\"\",Statements!O121=0),0,Statements!O121/Statements!O$121)","v":1},{"$f":"IF(OR(Statements!P121=\"\",Statements!P121=0),0,Statements!P121/Statements!P$121)","v":1},{"$f":"IF(OR(Statements!Q121=\"\",Statements!Q121=0),0,Statements!Q121/Statements!Q$121)","v":1},{"$f":"IF(OR(Statements!R121=\"\",Statements!R121=0),0,Statements!R121/Statements!R$121)","v":1}]

{"sheet":"Ratios","index":6,"n_rows":47,"n_cols":13,"rows_kept":47,"cut":false,"hidden":false,"merged":[[3,0,3,1]]}
[]
[{"$f":"Statements!$A$2","v":"Caterpillar, Inc. Common Stock"}]
[{"$f":"Statements!$A$3","v":"(cat)"},null,null,"Color Coding"]
[{"$f":"Statements!$A$4","v":"2012-05-22"}]
[null,null,null,{"$f":"Statements!E5","v":"2002"},{"$f":"Statements!F5","v":"2003"},{"$f":"Statements!G5","v":"2004"},{"$f":"Statements!H5","v":"2005"},{"$f":"Statements!I5","v":"2006"},{"$f":"Statements!J5","v":"2007"},{"$f":"Statements!K5","v":"2008"},{"$f":"Statements!L5","v":"2009"},{"$f":"Statements!M5","v":"2010"},{"$f":"Statements!N5","v":"2011"}]
["Financial Statistics & Ratios"]
[null,"Profitability Ratios"]
[null,"P/E",null,{"$f":"RatiosData!C8","v":15.156521739130437},{"$f":"RatiosData!D8","v":20.987261146496817},{"$f":"RatiosData!E8","v":12.8125},{"$f":"RatiosData!F8","v":15.383663366336632},{"$f":"RatiosData!G8","v":10.323017408123791},{"$f":"RatiosData!H8","v":11.309124767225326},{"$f":"RatiosData!I8","v":4.2261484098939928},{"$f":"RatiosData!J8","v":34.650349650349646},{"$f":"RatiosData!K8","v":22.85301204819277},{"$f":"RatiosData!L8","v":14.974324324324323}]
[null,"P/E (cash adjusted)",null,{"$f":"RatiosData!C9","v":14.76924060310577},{"$f":"RatiosData!D9","v":20.6773089625121},{"$f":"RatiosData!E9","v":12.594074937957465},{"$f":"RatiosData!F9","v":14.995086679254491},{"$f":"RatiosData!G9","v":10.173098562306555},{"$f":"RatiosData!H9","v":10.992311200150217},{"$f":"RatiosData!I9","v":3.4562929772639404},{"$f":"RatiosData!J9","v":29.213454277352042},{"$f":"RatiosData!K9","v":21.522227656011502},{"$f":"RatiosData!L9","v":14.354135001237537}]
[null,"P/S",null,{"$f":"RatiosData!C10","v":0.60008604605001981},{"$f":"RatiosData!D10","v":1.0173202126257523},{"$f":"RatiosData!E10","v":0.86288254933721198},{"$f":"RatiosData!F10","v":1.2071182476127575},{"$f":"RatiosData!G10","v":0.87902319531758066},{"$f":"RatiosData!H10","v":0.89086336135949096},{"$f":"RatiosData!I10","v":0.29263829787234047},{"$f":"RatiosData!J10","v":0.9574731448326953},{"$f":"RatiosData!K10","v":1.4483877148492532},{"$f":"RatiosData!L10","v":1.2273527719578303}]
[null,"P/BV",null,{"$f":"RatiosData!C11","v":2.2099660087719295},{"$f":"RatiosData!D11","v":3.8100131622244158},{"$f":"RatiosData!E11","v":3.4957894736842103},{"$f":"RatiosData!F11","v":5.2022616223908908},{"$f":"RatiosData!G11","v":5.3206598629537831},{"$f":"RatiosData!H11","v":4.5087734999437119},{"$f":"RatiosData!I11","v":2.4674499753573191},{"$f":"RatiosData!J11","v":3.5490045766590383},{"$f":"RatiosData!K11","v":5.6988115299334812},{"$f":"RatiosData!L11","v":5.7292976014903356}]
[null,"P/Tang BV",null,{"$f":"RatiosData!C12","v":3.1915898653998416},{"$f":"RatiosData!D12","v":5.2144246791263225},{"$f":"RatiosData!E12","v":4.5778779375657654},{"$f":"RatiosData!F12","v":6.6898688424584414},{"$f":"RatiosData!G12","v":5.638814276885042},{"$f":"RatiosData!H12","v":4.7634913177925782},{"$f":"RatiosData!I12","v":2.6935738880918225},{"$f":"RatiosData!J12","v":3.7484350453172199},{"$f":"RatiosData!K12","v":6.156695877832119},{"$f":"RatiosData!L12","v":8.6682960657662953}]
[null,"P/CF",null,{"$f":"RatiosData!C13","v":3.4755673603081063},{"$f":"RatiosData!D13","v":5.8750730423694435},{"$f":"RatiosData!E13","v":5.2867544343475927},{"$f":"RatiosData!F13","v":7.2870126561762483},{"$f":"RatiosData!G13","v":5.0220935487191403},{"$f":"RatiosData!H13","v":5.2526618167360937},{"$f":"RatiosData!I13","v":1.8438606912281932},{"$f":"RatiosData!J13","v":3.0959404873601311},{"$f":"RatiosData!K13","v":8.888928036200145},{"$f":"RatiosData!L13","v":7.6406756144416814}]
[null,"P/FCF",null,{"$f":"RatiosData!C14","v":20.392806070826303},{"$f":"RatiosData!D14","v":76.934418604651171},{"$f":"RatiosData!E14","v":-4.2756855036855033},{"$f":"RatiosData!F14","v":62.844512893982802},{"$f":"RatiosData!G14","v":11.681948143405888},{"$f":"RatiosData!H14","v":8.1821113381001016},{"$f":"RatiosData!I14","v":4.6629518782986654},{"$f":"RatiosData!J14","v":5.7708465116279068},{"$f":"RatiosData!K14","v":15.428698349174587},{"$f":"RatiosData!L14","v":13.178100517764685}]
[null,"ROE",null,{"$f":"RatiosData!C15","v":0.14583333333333334},{"$f":"RatiosData!D15","v":0.18081605791378744},{"$f":"RatiosData!E15","v":0.27253247622873977},{"$f":"RatiosData!F15","v":0.33847248576850097},{"$f":"RatiosData!G15","v":0.51567283860621083},{"$f":"RatiosData!H15","v":0.39862659011595181},{"$f":"RatiosData!I15","v":0.58436011171348778},{"$f":"RatiosData!J15","v":0.10240274599542334},{"$f":"RatiosData!K15","v":0.24944567627494457},{"$f":"RatiosData!L15","v":0.38251959947217262}]
[null,"ROA",null,{"$f":"RatiosData!C16","v":2.4291497975708502E-2},{"$f":"RatiosData!D16","v":3.0138488962018373E-2},{"$f":"RatiosData!E16","v":4.7225638764475178E-2},{"$f":"RatiosData!F16","v":6.0634387813635303E-2},{"$f":"RatiosData!G16","v":6.9517875744413218E-2},{"$f":"RatiosData!H16","v":6.3083446162616685E-2},{"$f":"RatiosData!I16","v":5.2477058806172733E-2},{"$f":"RatiosData!J16","v":1.4907225423898197E-2},{"$f":"RatiosData!K16","v":4.2174320524835988E-2},{"$f":"RatiosData!L16","v":6.0506347764162756E-2}]
[null,"ROIC",null,{"$f":"RatiosData!C17","v":6.159240542868636E-2},{"$f":"RatiosData!D17","v":6.6992566565180198E-2},{"$f":"RatiosData!E17","v":8.8335918049075826E-2},{"$f":"RatiosData!F17","v":0.11599149581589967},{"$f":"RatiosData!G17","v":0.13361921466732479},{"$f":"RatiosData!H17","v":0.12506860680677831},{"$f":"RatiosData!I17","v":0.12823119316597106},{"$f":"RatiosData!J17","v":0.12549559335978261},{"$f":"RatiosData!K17","v":0.10694185006262301},{"$f":"RatiosData!L17","v":0.12734227746675389}]
[null,"CROIC",null,{"$f":"RatiosData!C18","v":2.7572418282419676E-2},{"$f":"RatiosData!D18","v":1.2623720852206005E-2},{"$f":"RatiosData!E18","v":-0.22711208660392099},{"$f":"RatiosData!F18","v":2.4949065303642277E-2},{"$f":"RatiosData!G18","v":9.877636196920353E-2},{"$f":"RatiosData!H18","v":0.14445067429987901},{"$f":"RatiosData!I18","v":7.721813343561959E-2},{"$f":"RatiosData!J18","v":0.13191478918176017},{"$f":"RatiosData!K18","v":9.5190476190476186E-2},{"$f":"RatiosData!L18","v":0.10590904793419684}]
[null,"GPA (Gross Profitability to Assets)",null,{"$f":"RatiosData!C19","v":0.15302426105750205},{"$f":"RatiosData!D19","v":0.14526258055669822},{"$f":"RatiosData!E19","v":0.18173168411037108},{"$f":"RatiosData!F19","v":0.18751195054069558},{"$f":"RatiosData!G19","v":0.23522474891409029},{"$f":"RatiosData!H19","v":0.21969642984393928},{"$f":"RatiosData!I19","v":0.19044879171461451},{"$f":"RatiosData!J19","v":0.14174356241047337},{"$f":"RatiosData!K19","v":0.19089347079037799},{"$f":"RatiosData!L19","v":0.20332490238931317}]
[null,"Book to Market",null,{"$f":"RatiosData!C20","v":0.4524956474582596},{"$f":"RatiosData!D20","v":0.26246628487135354},{"$f":"RatiosData!E20","v":0.28605841613971694},{"$f":"RatiosData!F20","v":0.19222408878783248},{"$f":"RatiosData!G20","v":0.18794661296857387},{"$f":"RatiosData!H20","v":0.22178980603316714},{"$f":"RatiosData!I20","v":0.4052767067162879},{"$f":"RatiosData!J20","v":0.28176914917967782},{"$f":"RatiosData!K20","v":0.17547518368477655},{"$f":"RatiosData!L20","v":0.17454146556113173}]
[null,"Solvency"]
[null,"Quick Ratio",null,{"$f":"RatiosData!C22","v":1.0459273624823695},{"$f":"RatiosData!D22","v":1.0889786863164568},{"$f":"RatiosData!E22","v":0.99821098087600246},{"$f":"RatiosData!F22","v":0.92007123402472235},{"$f":"RatiosData!G22","v":0.86962393517556613},{"$f":"RatiosData!H22","v":0.8214430209035738},{"$f":"RatiosData!I22","v":0.87659672407840727},{"$f":"RatiosData!J22","v":1.0589363466721957},{"$f":"RatiosData!K22","v":1.0092188919164395},{"$f":"RatiosData!L22","v":0.82574139560939741}]
[null,"Current Ratio",null,{"$f":"RatiosData!C23","v":1.2894922425952045},{"$f":"RatiosData!D23","v":1.3304017114333253},{"$f":"RatiosData!E23","v":1.2866132017273288},{"$f":"RatiosData!F23","v":1.1936936936936937},{"$f":"RatiosData!G23","v":1.1995117390400998},{"$f":"RatiosData!H23","v":1.1452910766464375},{"$f":"RatiosData!I23","v":1.2134335801143121},{"$f":"RatiosData!J23","v":1.3886066763425253},{"$f":"RatiosData!K23","v":1.4445958219800181},{"$f":"RatiosData!L23","v":1.3349672630510137}]
[null,"Total Debt/Equity Ratio",null,{"$f":"RatiosData!C24","v":5.0034722222222223},{"$f":"RatiosData!D24","v":4.9995064165844028},{"$f":"RatiosData!E24","v":4.7708584438194723},{"$f":"RatiosData!F24","v":4.5821869070208727},{"$f":"RatiosData!G24","v":6.4178451669339553},{"$f":"RatiosData!H24","v":5.3190363615895535},{"$f":"RatiosData!I24","v":10.135534746180385},{"$f":"RatiosData!J24","v":5.8693363844393591},{"$f":"RatiosData!K24","v":4.9146341463414638},{"$f":"RatiosData!L24","v":5.3219746953349372}]
[null,"Long Term Debt/Equity Ratio",null,{"$f":"RatiosData!C25","v":2.1191520467836256},{"$f":"RatiosData!D25","v":2.3162224415926294},{"$f":"RatiosData!E25","v":2.1209321012454803},{"$f":"RatiosData!F25","v":1.8592267552182162},{"$f":"RatiosData!G25","v":2.577635223793556},{"$f":"RatiosData!H25","v":2.0070921985815602},{"$f":"RatiosData!I25","v":3.7512732051913913},{"$f":"RatiosData!J25","v":2.4996567505720826},{"$f":"RatiosData!K25","v":1.888118994826312},{"$f":"RatiosData!L25","v":1.9361949856399907}]
[null,"Short Term Debt/Equity Ratio",null,{"$f":"RatiosData!C26","v":1.1123903508771931},{"$f":"RatiosData!D26","v":0.94406054623231328},{"$f":"RatiosData!E26","v":1.0295968929958483},{"$f":"RatiosData!F26","v":1.194022770398482},{"$f":"RatiosData!G26","v":1.4019536375564952},{"$f":"RatiosData!H26","v":1.1932905549926827},{"$f":"RatiosData!I26","v":2.0865779530146211},{"$f":"RatiosData!J26","v":1.1194508009153319},{"$f":"RatiosData!K26","v":0.73734294161123426},{"$f":"RatiosData!L26","v":0.74889389117441585}]
[null,"Efficiency Ratios"]
[null,"Asset Turnover",null,{"$f":"RatiosData!C28","v":0.61343642507077412},{"$f":"RatiosData!D28","v":0.62424242424242427},{"$f":"RatiosData!E28","v":0.7020259450929428},{"$f":"RatiosData!F28","v":0.7720367970426395},{"$f":"RatiosData!G28","v":0.81599481121877393},{"$f":"RatiosData!H28","v":0.80093351386018674},{"$f":"RatiosData!I28","v":0.75719217491369395},{"$f":"RatiosData!J28","v":0.53959159199173856},{"$f":"RatiosData!K28","v":0.66522961574507966},{"$f":"RatiosData!L28","v":0.73837880313336446}]
[null,"Cash % of Revenue",null,{"$f":"RatiosData!C29","v":1.5333465660976578E-2},{"$f":"RatiosData!D29","v":1.5024381672011597E-2},{"$f":"RatiosData!E29","v":1.4710257512148359E-2},{"$f":"RatiosData!F29","v":3.0490657420402321E-2},{"$f":"RatiosData!G29","v":1.2765854950983934E-2},{"$f":"RatiosData!H29","v":2.4956626184438811E-2},{"$f":"RatiosData!I29","v":5.3308393733925652E-2},{"$f":"RatiosData!J29","v":0.15023459686381035},{"$f":"RatiosData!K29","v":8.4343007419930491E-2},{"$f":"RatiosData!L29","v":5.0833083907013868E-2}]
[null,"Receivables % of Revenue",null,{"$f":"RatiosData!C30","v":0.47568479555379117},{"$f":"RatiosData!D30","v":0.49514563106796117},{"$f":"RatiosData!E30","v":0.46695976992496113},{"$f":"RatiosData!F30","v":0.38438041773301412},{"$f":"RatiosData!G30","v":0.36062335910590843},{"$f":"RatiosData!H30","v":0.35037145780506251},{"$f":"RatiosData!I30","v":0.35320707661133194},{"$f":"RatiosData!J30","v":0.42943573280651931},{"$f":"RatiosData!K30","v":0.39428947121254815},{"$f":"RatiosData!L30","v":0.29853004755728491}]
[null,"SG&A % of Revenue",null,{"$f":"RatiosData!C31","v":0.12559547439460103},{"$f":"RatiosData!D31","v":0.10850942318675043},{"$f":"RatiosData!E31","v":0.1206571683580708},{"$f":"RatiosData!F31","v":8.7784473981122213E-2},{"$f":"RatiosData!G31","v":0.11265264831273936},{"$f":"RatiosData!H31","v":0.10843453890297611},{"$f":"RatiosData!I31","v":8.5710388901878265E-2},{"$f":"RatiosData!J31","v":0.11251389060377824},{"$f":"RatiosData!K31","v":9.9746407438715129E-2},{"$f":"RatiosData!L31","v":8.6517676011839434E-2}]
[null,"R&D % of Revenue",null,{"$f":"RatiosData!C32","v":3.2552600238189761E-2},{"$f":"RatiosData!D32","v":2.9389799235601633E-2},{"$f":"RatiosData!E32","v":3.0676671845558823E-2},{"$f":"RatiosData!F32","v":2.9830209967252812E-2},{"$f":"RatiosData!G32","v":3.2444540790519547E-2},{"$f":"RatiosData!H32","v":3.1229147204057121E-2},{"$f":"RatiosData!I32","v":3.3668459200374097E-2},{"$f":"RatiosData!J32","v":4.3863439930855661E-2},{"$f":"RatiosData!K32","v":4.4730910115525498E-2},{"$f":"RatiosData!L32","v":3.8195483720775553E-2}]
[null,"Liquidity Ratios"]
[null,"Receivables Turnover",null,{"$f":"RatiosData!C34","v":8.3246401001460468E-2},{"$f":"RatiosData!D34","v":0.10538428345399627},{"$f":"RatiosData!E34","v":0.16025514824585582},{"$f":"RatiosData!F34","v":0.20317505517192283},{"$f":"RatiosData!G34","v":0.24443676572218384},{"$f":"RatiosData!H34","v":0.23050384064574925},{"$f":"RatiosData!I34","v":0.20997638724911452},{"$f":"RatiosData!J34","v":5.5867665418227214E-2},{"$f":"RatiosData!K34","v":0.17587285044293904},{"$f":"RatiosData!L34","v":0.28366671463519932}]
[null,"Days Sales Outstanding",null,{"$f":"RatiosData!C35","v":173.62495037713379},{"$f":"RatiosData!D35","v":180.72815533980582},{"$f":"RatiosData!E35","v":170.4403160226108},{"$f":"RatiosData!F35","v":140.29885247255015},{"$f":"RatiosData!G35","v":131.62752607365658},{"$f":"RatiosData!H35","v":127.88558209884782},{"$f":"RatiosData!I35","v":128.92058296313616},{"$f":"RatiosData!J35","v":156.74404247437954},{"$f":"RatiosData!K35","v":143.91565699258007},{"$f":"RatiosData!L35","v":108.96346735840899}]
[null,"Days Payable Outstanding",null,{"$f":"RatiosData!C109","v":54.756033057851241},{"$f":"RatiosData!D109","v":64.783006984999432},{"$f":"RatiosData!E109","v":64.957627118644069},{"$f":"RatiosData!F109","v":46.047868280449244},{"$f":"RatiosData!G109","v":50.45940640969237},{"$f":"RatiosData!H109","v":52.838073928768466},{"$f":"RatiosData!I109","v":45.863725107379928},{"$f":"RatiosData!J109","v":45.735786653269699},{"$f":"RatiosData!K109","v":70.386933184048473},{"$f":"RatiosData!L109","v":68.354789113773009}]
[null,"Inventory Turnover",null,{"$f":"RatiosData!C37","v":5.4741223307998554},{"$f":"RatiosData!D37","v":6.0123924268502584},{"$f":"RatiosData!E37","v":5.8067858067858067},{"$f":"RatiosData!F37","v":5.5587433074047885},{"$f":"RatiosData!G37","v":5.1056587473002164},{"$f":"RatiosData!H37","v":4.8138694208779045},{"$f":"RatiosData!I37","v":4.8063809821707855},{"$f":"RatiosData!J37","v":3.1551416683178126},{"$f":"RatiosData!K37","v":3.8084906251959616},{"$f":"RatiosData!L37","v":3.6117856698852098}]
[null,"Average Age of Inventory (Days)",null,{"$f":"RatiosData!C38","v":66.677355371900831},{"$f":"RatiosData!D38","v":60.707946868201077},{"$f":"RatiosData!E38","v":62.857493309545049},{"$f":"RatiosData!F38","v":65.662323265365458},{"$f":"RatiosData!G38","v":71.489305898676761},{"$f":"RatiosData!H38","v":75.822580150799979},{"$f":"RatiosData!I38","v":75.940713263048281},{"$f":"RatiosData!J38","v":115.68418739010299},{"$f":"RatiosData!K38","v":95.838492442453983},{"$f":"RatiosData!L38","v":101.05804534398091}]
[null,"Intangibles % of Book Value",null,{"$f":"RatiosData!C39","v":0.30756578947368424},{"$f":"RatiosData!D39","v":0.26933201711089172},{"$f":"RatiosData!E39","v":0.23637337618856302},{"$f":"RatiosData!F39","v":0.22236717267552183},{"$f":"RatiosData!G39","v":5.6422218982358947E-2},{"$f":"RatiosData!H39","v":5.3472925813351342E-2},{"$f":"RatiosData!I39","v":8.3949400361425994E-2},{"$f":"RatiosData!J39","v":5.3203661327231123E-2},{"$f":"RatiosData!K39","v":7.4371766444937176E-2},{"$f":"RatiosData!L39","v":0.33905146316851664}]
[null,"Inventory % of Revenue",null,{"$f":"RatiosData!C40","v":0.13710797935688765},{"$f":"RatiosData!D40","v":0.13385757589069983},{"$f":"RatiosData!E40","v":0.15454034577369344},{"$f":"RatiosData!F40","v":0.14375739563554307},{"$f":"RatiosData!G40","v":0.15297348074282824},{"$f":"RatiosData!H40","v":0.16023844477067486},{"$f":"RatiosData!I40","v":0.17108954874912322},{"$f":"RatiosData!J40","v":0.19632053339918509},{"$f":"RatiosData!K40","v":0.22511035972574434},{"$f":"RatiosData!L40","v":0.24184375935348698}]
[null,"Capital Structure Ratios"]
[null,"LT-Debt as % of Invested Capital",null,{"$f":"RatiosData!C42","v":0.53917329241642253},{"$f":"RatiosData!D42","v":0.59042107029021973},{"$f":"RatiosData!E42","v":0.58915218927867263},{"$f":"RatiosData!F42","v":0.56035314722808016},{"$f":"RatiosData!G42","v":0.55901603060676008},{"$f":"RatiosData!H42","v":0.52613096467671971},{"$f":"RatiosData!I42","v":0.54740728310119147},{"$f":"RatiosData!J42","v":0.53617533009375151},{"$f":"RatiosData!K42","v":0.48659523809523808},{"$f":"RatiosData!L42","v":0.47166493334593929}]
[null,"ST-Debt as % of Invested Capital",null,{"$f":"RatiosData!C43","v":0.28302413167805829},{"$f":"RatiosData!D43","v":0.24064754235866465},{"$f":"RatiosData!E43","v":0.28600126483389754},{"$f":"RatiosData!F43","v":0.3598670336347714},{"$f":"RatiosData!G43","v":0.30404401302684414},{"$f":"RatiosData!H43","v":0.31280432024080029},{"$f":"RatiosData!I43","v":0.30448541222160957},{"$f":"RatiosData!J43","v":0.2401217297403426},{"$f":"RatiosData!K43","v":0.19002380952380951},{"$f":"RatiosData!L43","v":0.18243358230121962}]
[null,"LT-Debt as % of Total Debt",null,{"$f":"RatiosData!C44","v":0.42353628693524231},{"$f":"RatiosData!D44","v":0.46329022279264159},{"$f":"RatiosData!E44","v":0.44455984729395914},{"$f":"RatiosData!F44","v":0.40575096410176775},{"$f":"RatiosData!G44","v":0.40163562017264881},{"$f":"RatiosData!H44","v":0.37734131939300303},{"$f":"RatiosData!I44","v":0.37011103006726637},{"$f":"RatiosData!J44","v":0.42588405006043123},{"$f":"RatiosData!K44","v":0.38418302127979548},{"$f":"RatiosData!L44","v":0.36381138514942463}]
[null,"ST-Debt as % of Total Debt",null,{"$f":"RatiosData!C45","v":0.22232367873187481},{"$f":"RatiosData!D45","v":0.18883074999177279},{"$f":"RatiosData!E45","v":0.21580956658432518},{"$f":"RatiosData!F45","v":0.26057923751844086},{"$f":"RatiosData!G45","v":0.21844616083598364},{"$f":"RatiosData!H45","v":0.2243433723465047},{"$f":"RatiosData!I45","v":0.20586757435772754},{"$f":"RatiosData!J45","v":0.19072868337946899},{"$f":"RatiosData!K45","v":0.15003007744943228},{"$f":"RatiosData!L45","v":0.14071729650102824}]
[null,"Total Debt % of Total Assets",null,{"$f":"RatiosData!C46","v":0.83342972816657024},{"$f":"RatiosData!D46","v":0.83331962155491568},{"$f":"RatiosData!E46","v":0.82671555545241471},{"$f":"RatiosData!F46","v":0.82085873929762687},{"$f":"RatiosData!G46","v":0.86518996049450658},{"$f":"RatiosData!H46","v":0.84174802251834957},{"$f":"RatiosData!I46","v":0.91019739753916973},{"$f":"RatiosData!J46","v":0.8544255304973517},{"$f":"RatiosData!K46","v":0.83092783505154644},{"$f":"RatiosData!L46","v":0.84182157503130906}]
[null,"Working Capital % of Price",null,{"$f":"RatiosData!C47","v":0.27156354280937944},{"$f":"RatiosData!D47","v":0.18007311745862853},{"$f":"RatiosData!E47","v":0.17798679541785523},{"$f":"RatiosData!F47","v":8.4303211614967316E-2},{"$f":"RatiosData!G47","v":0.1052490072040082},{"$f":"RatiosData!H47","v":8.0696234729167635E-2},{"$f":"RatiosData!I47","v":0.37045500183496405},{"$f":"RatiosData!J47","v":0.24169603105263671},{"$f":"RatiosData!K47","v":0.15871231044659664},{"$f":"RatiosData!L47","v":0.12961563308416882}]

{"sheet":"RatiosData","index":7,"n_rows":120,"n_cols":12,"rows_kept":120,"cut":false,"hidden":true,"merged":[[3,0,3,1]]}
[]
[]
[]
[]
["Financial Statistics & Ratios",null,{"$f":"Statements!E5","v":"2002"},{"$f":"Statements!F5","v":"2003"},{"$f":"Statements!G5","v":"2004"},{"$f":"Statements!H5","v":"2005"},{"$f":"Statements!I5","v":"2006"},{"$f":"Statements!J5","v":"2007"},{"$f":"Statements!K5","v":"2008"},{"$f":"Statements!L5","v":"2009"},{"$f":"Statements!M5","v":"2010"},{"$f":"Statements!N5","v":"2011"}]
["Error Corrected Data",null,9,8,7,6,5,4,3,2,1,0]
[null,"Profitability Ratios"]
[null,"P/E",{"$f":"IF(ISERROR(C81),0,C81)","v":15.156521739130437},{"$f":"IF(ISERROR(D81),0,D81)","v":20.987261146496817},12.8125,15.383663366336632,10.323017408123791,11.309124767225326,4.2261484098939928,34.650349650349646,22.85301204819277,14.974324324324323]
[null,{"$f":"B82","v":"P/E (cash adjusted)"},{"$f":"IF(ISERROR(C82),0,C82)","v":14.76924060310577},20.6773089625121,12.594074937957465,14.995086679254491,10.173098562306555,10.992311200150217,3.4562929772639404,29.213454277352042,21.522227656011502,14.354135001237537]
[null,"P/S",{"$f":"IF(ISERROR(C83),0,C83)","v":0.60008604605001981},1.0173202126257523,0.86288254933721198,1.2071182476127575,0.87902319531758066,0.89086336135949096,0.29263829787234047,0.9574731448326953,1.4483877148492532,1.2273527719578303]
[null,"P/BV",2.2099660087719295,3.8100131622244158,3.4957894736842103,5.2022616223908908,5.3206598629537831,4.5087734999437119,2.4674499753573191,3.5490045766590383,5.6988115299334812,5.7292976014903356]
[null,"P/Tang BV",3.1915898653998416,5.2144246791263225,4.5778779375657654,6.6898688424584414,5.638814276885042,4.7634913177925782,2.6935738880918225,3.7484350453172199,6.156695877832119,8.6682960657662953]
[null,"P/CF",3.4755673603081063,5.8750730423694435,5.2867544343475927,7.2870126561762483,5.0220935487191403,5.2526618167360937,1.8438606912281932,3.0959404873601311,8.888928036200145,7.6406756144416814]
[null,"P/FCF",20.392806070826303,76.934418604651171,-4.2756855036855033,62.844512893982802,11.681948143405888,8.1821113381001016,4.6629518782986654,5.7708465116279068,15.428698349174587,13.178100517764685]
[null,"ROE",0.14583333333333334,0.18081605791378744,0.27253247622873977,0.33847248576850097,0.51567283860621083,0.39862659011595181,0.58436011171348778,0.10240274599542334,0.24944567627494457,0.38251959947217262]
[null,"ROA",2.4291497975708502E-2,3.0138488962018373E-2,4.7225638764475178E-2,6.0634387813635303E-2,6.9517875744413218E-2,6.3083446162616685E-2,5.2477058806172733E-2,1.4907225423898197E-2,4.2174320524835988E-2,6.0506347764162756E-2]
[null,"ROIC",6.159240542868636E-2,6.6992566565180198E-2,8.8335918049075826E-2,0.11599149581589967,0.13361921466732479,0.12506860680677831,0.12823119316597106,0.12549559335978261,0.10694185006262301,0.12734227746675389]
[null,"CROIC",2.7572418282419676E-2,1.2623720852206005E-2,-0.22711208660392099,2.4949065303642277E-2,9.877636196920353E-2,0.14445067429987901,7.721813343561959E-2,0.13191478918176017,9.5190476190476186E-2,0.10590904793419684]
[null,"GPA (Gross Profitability to Assets)",0.15302426105750205,0.14526258055669822,0.18173168411037108,0.18751195054069558,0.23522474891409029,0.21969642984393928,0.19044879171461451,0.14174356241047337,0.19089347079037799,0.20332490238931317]
[null,"Book to Market",0.4524956474582596,0.26246628487135354,0.28605841613971694,0.19222408878783248,0.18794661296857387,0.22178980603316714,0.4052767067162879,0.28176914917967782,0.17547518368477655,0.17454146556113173]
[null,"Solvency"]
[null,"Quick Ratio",{"$f":"IF(ISERROR(C95),0,C95)","v":1.0459273624823695},{"$f":"IF(ISERROR(D95),0,D95)","v":1.0889786863164568},0.99821098087600246,0.92007123402472235,0.86962393517556613,0.8214430209035738,0.87659672407840727,1.0589363466721957,1.0092188919164395,0.82574139560939741]
[null,"Current Ratio",{"$f":"IF(ISERROR(C96),0,C96)","v":1.2894922425952045},1.3304017114333253,1.2866132017273288,1.1936936936936937,1.1995117390400998,1.1452910766464375,1.2134335801143121,1.3886066763425253,1.4445958219800181,1.3349672630510137]
[null,"Total Debt/Equity Ratio",{"$f":"IF(ISERROR(C97),0,C97)","v":5.0034722222222223},4.9995064165844028,4.7708584438194723,4.5821869070208727,6.4178451669339553,5.3190363615895535,10.135534746180385,5.8693363844393591,4.9146341463414638,5.3219746953349372]
[null,"Long Term Debt/Equity Ratio",{"$f":"IF(ISERROR(C98),0,C98)","v":2.1191520467836256},2.3162224415926294,2.1209321012454803,1.8592267552182162,2.577635223793556,2.0070921985815602,3.7512732051913913,2.4996567505720826,1.888118994826312,1.9361949856399907]
[null,"Short Term Debt/Equity Ratio",{"$f":"IF(ISERROR(C99),0,C99)","v":1.1123903508771931},0.94406054623231328,1.0295968929958483,1.194022770398482,1.4019536375564952,1.1932905549926827,2.0865779530146211,1.1194508009153319,0.73734294161123426,0.74889389117441585]
[null,"Efficiency Ratios"]
[null,"Asset Turnover",{"$f":"IF(ISERROR(C101),0,C101)","v":0.61343642507077412},{"$f":"IF(ISERROR(D101),0,D101)","v":0.62424242424242427},0.7020259450929428,0.7720367970426395,0.81599481121877393,0.80093351386018674,0.75719217491369395,0.53959159199173856,0.66522961574507966,0.73837880313336446]
[null,"Cash % of Revenue",{"$f":"IF(ISERROR(C102),0,C102)","v":1.5333465660976578E-2},1.5024381672011597E-2,1.4710257512148359E-2,3.0490657420402321E-2,1.2765854950983934E-2,2.4956626184438811E-2,5.3308393733925652E-2,0.15023459686381035,8.4343007419930491E-2,5.0833083907013868E-2]
[null,"Receivables % of Revenue",0.47568479555379117,0.49514563106796117,0.46695976992496113,0.38438041773301412,0.36062335910590843,0.35037145780506251,0.35320707661133194,0.42943573280651931,0.39428947121254815,0.29853004755728491]
[null,"SG&A % of Revenue",0.12559547439460103,0.10850942318675043,0.1206571683580708,8.7784473981122213E-2,0.11265264831273936,0.10843453890297611,8.5710388901878265E-2,0.11251389060377824,9.9746407438715129E-2,8.6517676011839434E-2]
[null,"R&D % of Revenue",3.2552600238189761E-2,2.9389799235601633E-2,3.0676671845558823E-2,2.9830209967252812E-2,3.2444540790519547E-2,3.1229147204057121E-2,3.3668459200374097E-2,4.3863439930855661E-2,4.4730910115525498E-2,3.8195483720775553E-2]
[null,"Liquidity Ratios"]
[null,"Receivables Turnover",{"$f":"IF(ISERROR(C107),0,C107)","v":8.3246401001460468E-2},0.10538428345399627,0.16025514824585582,0.20317505517192283,0.24443676572218384,0.23050384064574925,0.20997638724911452,5.5867665418227214E-2,0.17587285044293904,0.28366671463519932]
[null,"Days Sales Outstanding",173.62495037713379,180.72815533980582,170.4403160226108,140.29885247255015,131.62752607365658,127.88558209884782,128.92058296313616,156.74404247437954,143.91565699258007,108.96346735840899]
[null,"Days Payables Outstanding",54.756033057851241,64.783006984999432,64.957627118644069,46.047868280449244,50.45940640969237,52.838073928768466,45.863725107379928,45.735786653269699,70.386933184048473,68.354789113773009]
[null,"Inventory Turnover",5.4741223307998554,6.0123924268502584,5.8067858067858067,5.5587433074047885,5.1056587473002164,4.8138694208779045,4.8063809821707855,3.1551416683178126,3.8084906251959616,3.6117856698852098]
[null,"Average Age of Inventory (Days)",66.677355371900831,60.707946868201077,62.857493309545049,65.662323265365458,71.489305898676761,75.822580150799979,75.940713263048281,115.68418739010299,95.838492442453983,101.05804534398091]
[null,"Intangibles % of Book Value",{"$f":"IF(ISERROR(C112),0,C112)","v":0.30756578947368424},0.26933201711089172,0.23637337618856302,0.22236717267552183,5.6422218982358947E-2,5.3472925813351342E-2,8.3949400361425994E-2,5.3203661327231123E-2,7.4371766444937176E-2,0.33905146316851664]
[null,"Inventory % of Revenue",{"$f":"IF(ISERROR(C113),0,C113)","v":0.13710797935688765},0.13385757589069983,0.15454034577369344,0.14375739563554307,0.15297348074282824,0.16023844477067486,0.17108954874912322,0.19632053339918509,0.22511035972574434,0.24184375935348698]
[null,"Capital Structure Ratios"]
[null,"LT-Debt as % of Invested Capital",{"$f":"IF(ISERROR(C115),0,C115)","v":0.53917329241642253},0.59042107029021973,0.58915218927867263,0.56035314722808016,0.55901603060676008,0.52613096467671971,0.54740728310119147,0.53617533009375151,0.48659523809523808,0.47166493334593929]
[null,"ST-Debt as % of Invested Capital",{"$f":"IF(ISERROR(C116),0,C116)","v":0.28302413167805829},0.24064754235866465,0.28600126483389754,0.3598670336347714,0.30404401302684414,0.31280432024080029,0.30448541222160957,0.2401217297403426,0.19002380952380951,0.18243358230121962]
[null,"LT-Debt as % of Total Debt",{"$f":"IF(ISERROR(C117),0,C117)","v":0.42353628693524231},0.46329022279264159,0.44455984729395914,0.40575096410176775,0.40163562017264881,0.37734131939300303,0.37011103006726637,0.42588405006043123,0.38418302127979548,0.36381138514942463]
[null,"ST-Debt as % of Total Debt",{"$f":"IF(ISERROR(C118),0,C118)","v":0.22232367873187481},0.18883074999177279,0.21580956658432518,0.26057923751844086,0.21844616083598364,0.2243433723465047,0.20586757435772754,0.19072868337946899,0.15003007744943228,0.14071729650102824]
[null,"Total Debt % of Total Assets",{"$f":"IF(ISERROR(C119),0,C119)","v":0.83342972816657024},0.83331962155491568,0.82671555545241471,0.82085873929762687,0.86518996049450658,0.84174802251834957,0.91019739753916973,0.8544255304973517,0.83092783505154644,0.84182157503130906]
[null,"Working Capital % of Price",{"$f":"IF(ISERROR(C120),0,C120)","v":0.27156354280937944},0.18007311745862853,0.17798679541785523,8.4303211614967316E-2,0.1052490072040082,8.0696234729167635E-2,0.37045500183496405,0.24169603105263671,0.15871231044659664,0.12961563308416882]
[]
["Raw Data"]
[null,"Data Loaded",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+C$6)","v":"2003-01-30"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+D$6)","v":"2004-01-28"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+E$6)","v":"2005-01-28"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+F$6)","v":"2006-02-23"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+G$6)","v":"2007-01-26"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+H$6)","v":"2008-01-28"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+I$6)","v":"2009-02-24"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+J$6)","v":"2010-01-28"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+K$6)","v":"2011-01-31"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+L$6)","v":"2012-01-27"}]
[null,"Diluted Shares Outstanding",{"$f":"Statements!E43","v":693.8},{"$f":"Statements!F43","v":702.8},{"$f":"Statements!G43","v":707.4},{"$f":"Statements!H43","v":705.8},{"$f":"Statements!I43","v":683.8},{"$f":"Statements!J43","v":659.5},{"$f":"Statements!K43","v":627.9},{"$f":"Statements!L43","v":626},{"$f":"Statements!M43","v":650.4},{"$f":"Statements!N43","v":666.1}]
[null,"Closing Price on date data was loaded",{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(C50),MONTH(C50),DAY(C50),YEAR(C50),MONTH(C50),DAY(C50),\"d\",\"A\",0)","v":17.43},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(D50),MONTH(D50),DAY(D50),YEAR(D50),MONTH(D50),DAY(D50),\"d\",\"A\",0)","v":32.950000000000003},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(E50),MONTH(E50),DAY(E50),YEAR(E50),MONTH(E50),DAY(E50),\"d\",\"A\",0)","v":36.9},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(F50),MONTH(F50),DAY(F50),YEAR(F50),MONTH(F50),DAY(F50),\"d\",\"A\",0)","v":62.15},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(G50),MONTH(G50),DAY(G50),YEAR(G50),MONTH(G50),DAY(G50),\"d\",\"A\",0)","v":53.37},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(H50),MONTH(H50),DAY(H50),YEAR(H50),MONTH(H50),DAY(H50),\"d\",\"A\",0)","v":60.73},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(I50),MONTH(I50),DAY(I50),YEAR(I50),MONTH(I50),DAY(I50),\"d\",\"A\",0)","v":23.92},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(J50),MONTH(J50),DAY(J50),YEAR(J50),MONTH(J50),DAY(J50),\"d\",\"A\",0)","v":49.55},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(K50),MONTH(K50),DAY(K50),YEAR(K50),MONTH(K50),DAY(K50),\"d\",\"A\",0)","v":94.84},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(L50),MONTH(L50),DAY(L50),YEAR(L50),MONTH(L50),DAY(L50),\"d\",\"A\",0)","v":110.81}]
[null,"Diluted EPS",{"$f":"Statements!E41","v":1.1499999999999999},{"$f":"Statements!F41","v":1.57},{"$f":"Statements!G41","v":2.88},{"$f":"Statements!H41","v":4.04},{"$f":"Statements!I41","v":5.17},{"$f":"Statements!J41","v":5.37},{"$f":"Statements!K41","v":5.66},{"$f":"Statements!L41","v":1.43},{"$f":"Statements!M41","v":4.1500000000000004},{"$f":"Statements!N41","v":7.4}]
[null,"Sales",{"$f":"Statements!E7","v":20152},{"$f":"Statements!F7","v":22763},{"$f":"Statements!G7","v":30251},{"$f":"Statements!H7","v":36339},{"$f":"Statements!I7","v":41517},{"$f":"Statements!J7","v":44958},{"$f":"Statements!K7","v":51324},{"$f":"Statements!L7","v":32396},{"$f":"Statements!M7","v":42588},{"$f":"Statements!N7","v":60138}]
[null,"Book Value (Shareholders Equity)",{"$f":"Statements!E84","v":5472},{"$f":"Statements!F84","v":6078},{"$f":"Statements!G84","v":7467},{"$f":"Statements!H84","v":8432},{"$f":"Statements!I84","v":6859},{"$f":"Statements!J84","v":8883},{"$f":"Statements!K84","v":6087},{"$f":"Statements!L84","v":8740},{"$f":"Statements!M84","v":10824},{"$f":"Statements!N84","v":12883}]
[null,"Tangible Book Value",{"$f":"Statements!E84-Statements!E65","v":3789},{"$f":"Statements!F84-Statements!F65","v":4441},{"$f":"Statements!G84-Statements!G65","v":5702},{"$f":"Statements!H84-Statements!H65","v":6557},{"$f":"Statements!I84-Statements!I65","v":6472},{"$f":"Statements!J84-Statements!J65","v":8408},{"$f":"Statements!K84-Statements!K65","v":5576},{"$f":"Statements!L84-Statements!L65","v":8275},{"$f":"Statements!M84-Statements!M65","v":10019},{"$f":"Statements!N84-Statements!N65","v":8515}]
[null,"Cash Flow",{"$f":"DCFData!B29","v":3479.4129263913824},{"$f":"DCFData!C29","v":3941.6122715404699},{"$f":"DCFData!D29","v":4937.4451422238644},{"$f":"DCFData!E29","v":6019.678031274032},{"$f":"DCFData!F29","v":7266.7714462044851},{"$f":"DCFData!G29","v":7624.9788007268317},{"$f":"DCFData!H29","v":8145.6088691796012},{"$f":"DCFData!I29","v":10019.023339317773},{"$f":"DCFData!J29","v":6939.4122383252816},{"$f":"DCFData!K29","v":9660.2113117445151}]
[null,{"$f":"DCFData!A30","v":"Free Cash Flow"},{"$f":"DCFData!B30","v":593},{"$f":"DCFData!C30","v":301},{"$f":"DCFData!D30","v":-6105},{"$f":"DCFData!E30","v":698},{"$f":"DCFData!F30","v":3124},{"$f":"DCFData!G30","v":4895},{"$f":"DCFData!H30","v":3221},{"$f":"DCFData!I30","v":5375},{"$f":"DCFData!J30","v":3998},{"$f":"DCFData!K30","v":5601}]
[null,"Cost of Goods Sold",{"$f":"Statements!E9","v":15125},{"$f":"Statements!F9","v":17466},{"$f":"Statements!G9","v":22420},{"$f":"Statements!H9","v":27513},{"$f":"Statements!I9","v":29549},{"$f":"Statements!J9","v":32626},{"$f":"Statements!K9","v":38415},{"$f":"Statements!L9","v":23886},{"$f":"Statements!M9","v":30367},{"$f":"Statements!N9","v":43578}]
[null,"Net Income",{"$f":"Statements!E37","v":798},{"$f":"Statements!F37","v":1099},{"$f":"Statements!G37","v":2035},{"$f":"Statements!H37","v":2854},{"$f":"Statements!I37","v":3537},{"$f":"Statements!J37","v":3541},{"$f":"Statements!K37","v":3557},{"$f":"Statements!L37","v":895},{"$f":"Statements!M37","v":2700},{"$f":"Statements!N37","v":4928}]
[null,"Total Assets",{"$f":"Statements!E68","v":32851},{"$f":"Statements!F68","v":36465},{"$f":"Statements!G68","v":43091},{"$f":"Statements!H68","v":47069},{"$f":"Statements!I68","v":50879},{"$f":"Statements!J68","v":56132},{"$f":"Statements!K68","v":67782},{"$f":"Statements!L68","v":60038},{"$f":"Statements!M68","v":64020},{"$f":"Statements!N68","v":81446}]
[null,"Current Assets",{"$f":"Statements!E57","v":14628},{"$f":"Statements!F57","v":16791},{"$f":"Statements!G57","v":20856},{"$f":"Statements!H57","v":22790},{"$f":"Statements!I57","v":23093},{"$f":"Statements!J57","v":25477},{"$f":"Statements!K57","v":31633},{"$f":"Statements!L57","v":26789},{"$f":"Statements!M57","v":31810},{"$f":"Statements!N57","v":38128}]
[null,"Inventories",{"$f":"Statements!E52","v":2763},{"$f":"Statements!F52","v":3047},{"$f":"Statements!G52","v":4675},{"$f":"Statements!H52","v":5224},{"$f":"Statements!I52","v":6351},{"$f":"Statements!J52","v":7204},{"$f":"Statements!K52","v":8781},{"$f":"Statements!L52","v":6360},{"$f":"Statements!M52","v":9587},{"$f":"Statements!N52","v":14544}]
[null,"Accounts Payable",{"$f":"Statements!E70","v":2269},{"$f":"Statements!F70","v":3100},{"$f":"Statements!G70","v":3990},{"$f":"Statements!H70","v":3471},{"$f":"Statements!I70","v":4085},{"$f":"Statements!J70","v":4723},{"$f":"Statements!K70","v":4827},{"$f":"Statements!L70","v":2993},{"$f":"Statements!M70","v":5856},{"$f":"Statements!N70","v":8161}]
[null,"Current Liabilities",{"$f":"Statements!E75","v":11344},{"$f":"Statements!F75","v":12621},{"$f":"Statements!G75","v":16210},{"$f":"Statements!H75","v":19092},{"$f":"Statements!I75","v":19252},{"$f":"Statements!J75","v":22245},{"$f":"Statements!K75","v":26069},{"$f":"Statements!L75","v":19292},{"$f":"Statements!M75","v":22020},{"$f":"Statements!N75","v":28561}]
[null,"Total Liabilities",{"$f":"Statements!E81","v":27379},{"$f":"Statements!F81","v":30387},{"$f":"Statements!G81","v":35624},{"$f":"Statements!H81","v":38637},{"$f":"Statements!I81","v":44020},{"$f":"Statements!J81","v":47249},{"$f":"Statements!K81","v":61695},{"$f":"Statements!L81","v":51298},{"$f":"Statements!M81","v":53196},{"$f":"Statements!N81","v":68563}]
[null,"Long Term Debt",{"$f":"Statements!E76","v":11596},{"$f":"Statements!F76","v":14078},{"$f":"Statements!G76","v":15837},{"$f":"Statements!H76","v":15677},{"$f":"Statements!I76","v":17680},{"$f":"Statements!J76","v":17829},{"$f":"Statements!K76","v":22834},{"$f":"Statements!L76","v":21847},{"$f":"Statements!M76","v":20437},{"$f":"Statements!N76","v":24944}]
[null,"Short Term Debt",{"$f":"Statements!E71","v":6087},{"$f":"Statements!F71","v":5738},{"$f":"Statements!G71","v":7688},{"$f":"Statements!H71","v":10068},{"$f":"Statements!I71","v":9616},{"$f":"Statements!J71","v":10600},{"$f":"Statements!K71","v":12701},{"$f":"Statements!L71","v":9784},{"$f":"Statements!M71","v":7981},{"$f":"Statements!N71","v":9648}]
[null,"Cash",{"$f":"Statements!E48","v":309},{"$f":"Statements!F48","v":342},{"$f":"Statements!G48","v":445},{"$f":"Statements!H48","v":1108},{"$f":"Statements!I48","v":530},{"$f":"Statements!J48","v":1122},{"$f":"Statements!K48","v":2736},{"$f":"Statements!L48","v":4867},{"$f":"Statements!M48","v":3592},{"$f":"Statements!N48","v":3057}]
[null,"Short Term investments",{"$f":"Statements!E49","v":0},{"$f":"Statements!F49","v":0},{"$f":"Statements!G49","v":0},{"$f":"Statements!H49","v":0},{"$f":"Statements!I49","v":0},{"$f":"Statements!J49","v":0},{"$f":"Statements!K49","v":0},{"$f":"Statements!L49","v":0},{"$f":"Statements!M49","v":0},{"$f":"Statements!N49","v":0}]
[null,"Receivables",{"$f":"Statements!E50","v":9586},{"$f":"Statements!F50","v":11271},{"$f":"Statements!G50","v":14126},{"$f":"Statements!H50","v":13968},{"$f":"Statements!I50","v":14972},{"$f":"Statements!J50","v":15752},{"$f":"Statements!K50","v":18128},{"$f":"Statements!L50","v":13912},{"$f":"Statements!M50","v":16792},{"$f":"Statements!N50","v":17953}]
[null,"SG&A",{"$f":"Statements!E14","v":2531},{"$f":"Statements!F14","v":2470},{"$f":"Statements!G14","v":3650},{"$f":"Statements!H14","v":3190},{"$f":"Statements!I14","v":4677},{"$f":"Statements!J14","v":4875},{"$f":"Statements!K14","v":4399},{"$f":"Statements!L14","v":3645},{"$f":"Statements!M14","v":4248},{"$f":"Statements!N14","v":5203}]
[null,"R&D",{"$f":"Statements!E16","v":656},{"$f":"Statements!F16","v":669},{"$f":"Statements!G16","v":928},{"$f":"Statements!H16","v":1084},{"$f":"Statements!I16","v":1347},{"$f":"Statements!J16","v":1404},{"$f":"Statements!K16","v":1728},{"$f":"Statements!L16","v":1421},{"$f":"Statements!M16","v":1905},{"$f":"Statements!N16","v":2297}]
[null,"COGS",{"$f":"Statements!E9","v":15125},{"$f":"Statements!F9","v":17466},{"$f":"Statements!G9","v":22420},{"$f":"Statements!H9","v":27513},{"$f":"Statements!I9","v":29549},{"$f":"Statements!J9","v":32626},{"$f":"Statements!K9","v":38415},{"$f":"Statements!L9","v":23886},{"$f":"Statements!M9","v":30367},{"$f":"Statements!N9","v":43578}]
[null,"Intangibles",{"$f":"Statements!E65","v":1683},{"$f":"Statements!F65","v":1637},{"$f":"Statements!G65","v":1765},{"$f":"Statements!H65","v":1875},{"$f":"Statements!I65","v":387},{"$f":"Statements!J65","v":475},{"$f":"Statements!K65","v":511},{"$f":"Statements!L65","v":465},{"$f":"Statements!M65","v":805},{"$f":"Statements!N65","v":4368}]
[null,"Excess Cash",{"$f":"C69+C70-MAX(0,C65-C62)","v":309},{"$f":"D69+D70-MAX(0,D65-D62)","v":342},445,1108,530,1122,2736,4867,3592,3057]
[null,"Invested Capital",{"$f":"C55+C66-C65","v":21507},{"$f":"D55+D66-D65","v":23844},26881,27977,31627,33887,41713,40746,42000,52885]
[null,"Working Capital",{"$f":"C62-C65","v":3284},{"$f":"D62-D65","v":4170},4646,3698,3841,3232,5564,7497,9790,9567]
["Values"]
[null,"Profitability Ratios"]
[null,"P/E",{"$f":"C52/C53","v":15.156521739130437},{"$f":"D52/D53","v":20.987261146496817},12.8125,15.383663366336632,10.323017408123791,11.309124767225326,4.2261484098939928,34.650349650349646,22.85301204819277,14.974324324324323]
[null,"P/E (cash adjusted)",{"$f":"(((C51*C52)-(C69+C70))/C51)/C53","v":14.76924060310577},{"$f":"(((D51*D52)-(D69+D70))/D51)/D53","v":20.6773089625121},12.594074937957465,14.995086679254491,10.173098562306555,10.992311200150217,3.4562929772639404,29.213454277352042,21.522227656011502,14.354135001237537]
[null,"P/S",{"$f":"C$52/(C54/C$51)","v":0.60008604605001981},1.0173202126257523,0.86288254933721198,1.2071182476127575,0.87902319531758066,0.89086336135949096,0.29263829787234047,0.9574731448326953,1.4483877148492532,1.2273527719578303]
[null,"P/BV",{"$f":"C$52/(C55/C$51)","v":2.2099660087719295},3.8100131622244158,3.4957894736842103,5.2022616223908908,5.3206598629537831,4.5087734999437119,2.4674499753573191,3.5490045766590383,5.6988115299334812,5.7292976014903356]
[null,"P/Tang BV",{"$f":"C$52/(C56/C$51)","v":3.1915898653998416},5.2144246791263225,4.5778779375657654,6.6898688424584414,5.638814276885042,4.7634913177925782,2.6935738880918225,3.7484350453172199,6.156695877832119,8.6682960657662953]
[null,"P/CF",{"$f":"C$52/(C57/C$51)","v":3.4755673603081063},5.8750730423694435,5.2867544343475927,7.2870126561762483,5.0220935487191403,5.2526618167360937,1.8438606912281932,3.0959404873601311,8.888928036200145,7.6406756144416814]
[null,"P/FCF",{"$f":"C$52/(C58/C$51)","v":20.392806070826303},76.934418604651171,-4.2756855036855033,62.844512893982802,11.681948143405888,8.1821113381001016,4.6629518782986654,5.7708465116279068,15.428698349174587,13.178100517764685]
[null,"ROE",{"$f":"C60/C55","v":0.14583333333333334},{"$f":"D60/D55","v":0.18081605791378744},0.27253247622873977,0.33847248576850097,0.51567283860621083,0.39862659011595181,0.58436011171348778,0.10240274599542334,0.24944567627494457,0.38251959947217262]
[null,"ROA",{"$f":"C60/C61","v":2.4291497975708502E-2},{"$f":"D60/D61","v":3.0138488962018373E-2},4.7225638764475178E-2,6.0634387813635303E-2,6.9517875744413218E-2,6.3083446162616685E-2,5.2477058806172733E-2,1.4907225423898197E-2,4.2174320524835988E-2,6.0506347764162756E-2]
[null,"ROIC",{"$f":"(Statements!E23*(1-Statements!E32)/C77)","v":6.159240542868636E-2},{"$f":"(Statements!F23*(1-Statements!F32)/D77)","v":6.6992566565180198E-2},{"$f":"(Statements!G23*(1-Statements!G32)/E77)","v":8.8335918049075826E-2},{"$f":"(Statements!H23*(1-Statements!H32)/F77)","v":0.11599149581589967},{"$f":"(Statements!I23*(1-Statements!I32)/G77)","v":0.13361921466732479},{"$f":"(Statements!J23*(1-Statements!J32)/H77)","v":0.12506860680677831},{"$f":"(Statements!K23*(1-Statements!K32)/I77)","v":0.12823119316597106},{"$f":"(Statements!L23*(1-Statements!L32)/J77)","v":0.12549559335978261},{"$f":"(Statements!M23*(1-Statements!M32)/K77)","v":0.10694185006262301},{"$f":"(Statements!N23*(1-Statements!N32)/L77)","v":0.12734227746675389}]
[null,"CROIC",{"$f":"C58/C77","v":2.7572418282419676E-2},{"$f":"D58/D77","v":1.2623720852206005E-2},-0.22711208660392099,2.4949065303642277E-2,9.877636196920353E-2,0.14445067429987901,7.721813343561959E-2,0.13191478918176017,9.5190476190476186E-2,0.10590904793419684]
[null,"Gross Profitability",{"$f":"(Statements!E7-Statements!E9)/Statements!E68","v":0.15302426105750205},{"$f":"(Statements!F7-Statements!F9)/Statements!F68","v":0.14526258055669822},{"$f":"(Statements!G7-Statements!G9)/Statements!G68","v":0.18173168411037108},{"$f":"(Statements!H7-Statements!H9)/Statements!H68","v":0.18751195054069558},{"$f":"(Statements!I7-Statements!I9)/Statements!I68","v":0.23522474891409029},{"$f":"(Statements!J7-Statements!J9)/Statements!J68","v":0.21969642984393928},{"$f":"(Statements!K7-Statements!K9)/Statements!K68","v":0.19044879171461451},{"$f":"(Statements!L7-Statements!L9)/Statements!L68","v":0.14174356241047337},{"$f":"(Statements!M7-Statements!M9)/Statements!M68","v":0.19089347079037799},{"$f":"(Statements!N7-Statements!N9)/Statements!N68","v":0.20332490238931317}]
[null,"Book to Market",{"$f":"1/C84","v":0.4524956474582596},{"$f":"1/D84","v":0.26246628487135354},0.28605841613971694,0.19222408878783248,0.18794661296857387,0.22178980603316714,0.4052767067162879,0.28176914917967782,0.17547518368477655,0.17454146556113173]
[null,"Solvency"]
[null,"Quick Ratio",{"$f":"(C62-C63)/C65","v":1.0459273624823695},{"$f":"(D62-D63)/D65","v":1.0889786863164568},0.99821098087600246,0.92007123402472235,0.86962393517556613,0.8214430209035738,0.87659672407840727,1.0589363466721957,1.0092188919164395,0.82574139560939741]
[null,"Current Ratio",{"$f":"C62/C65","v":1.2894922425952045},{"$f":"D62/D65","v":1.3304017114333253},1.2866132017273288,1.1936936936936937,1.1995117390400998,1.1452910766464375,1.2134335801143121,1.3886066763425253,1.4445958219800181,1.3349672630510137]
[null,"Total Debt/Equity Ratio",{"$f":"C66/C55","v":5.0034722222222223},{"$f":"D66/D55","v":4.9995064165844028},4.7708584438194723,4.5821869070208727,6.4178451669339553,5.3190363615895535,10.135534746180385,5.8693363844393591,4.9146341463414638,5.3219746953349372]
[null,"Long Term Debt/Equity Ratio",{"$f":"C67/C55","v":2.1191520467836256},{"$f":"D67/D55","v":2.3162224415926294},2.1209321012454803,1.8592267552182162,2.577635223793556,2.0070921985815602,3.7512732051913913,2.4996567505720826,1.888118994826312,1.9361949856399907]
[null,"Short Term Debt/Equity Ratio",{"$f":"C68/C55","v":1.1123903508771931},{"$f":"D68/D55","v":0.94406054623231328},1.0295968929958483,1.194022770398482,1.4019536375564952,1.1932905549926827,2.0865779530146211,1.1194508009153319,0.73734294161123426,0.74889389117441585]
[null,"Efficiency Ratios"]
[null,"Asset Turnover",{"$f":"C54/C61","v":0.61343642507077412},{"$f":"D54/D61","v":0.62424242424242427},0.7020259450929428,0.7720367970426395,0.81599481121877393,0.80093351386018674,0.75719217491369395,0.53959159199173856,0.66522961574507966,0.73837880313336446]
[null,"Cash % of Revenue",{"$f":"C69/C$54","v":1.5333465660976578E-2},{"$f":"D69/D$54","v":1.5024381672011597E-2},1.4710257512148359E-2,3.0490657420402321E-2,1.2765854950983934E-2,2.4956626184438811E-2,5.3308393733925652E-2,0.15023459686381035,8.4343007419930491E-2,5.0833083907013868E-2]
[null,"Receivables % of Revenue",{"$f":"C71/C$54","v":0.47568479555379117},0.49514563106796117,0.46695976992496113,0.38438041773301412,0.36062335910590843,0.35037145780506251,0.35320707661133194,0.42943573280651931,0.39428947121254815,0.29853004755728491]
[null,"SG&A % of Revenue",{"$f":"C72/C$54","v":0.12559547439460103},0.10850942318675043,0.1206571683580708,8.7784473981122213E-2,0.11265264831273936,0.10843453890297611,8.5710388901878265E-2,0.11251389060377824,9.9746407438715129E-2,8.6517676011839434E-2]
[null,"R&D % of Revenue",{"$f":"C73/C$54","v":3.2552600238189761E-2},2.9389799235601633E-2,3.0676671845558823E-2,2.9830209967252812E-2,3.2444540790519547E-2,3.1229147204057121E-2,3.3668459200374097E-2,4.3863439930855661E-2,4.4730910115525498E-2,3.8195483720775553E-2]
[null,"Liquidity Ratios"]
[null,"Receivables Turnover",{"$f":"C60/(AVERAGE(B71:C71))","v":8.3246401001460468E-2},0.10538428345399627,0.16025514824585582,0.20317505517192283,0.24443676572218384,0.23050384064574925,0.20997638724911452,5.5867665418227214E-2,0.17587285044293904,0.28366671463519932]
[null,"Days Sales Outstanding",{"$f":"(Statements!E50/Statements!E7)*365","v":173.62495037713379},{"$f":"(Statements!F50/Statements!F7)*365","v":180.72815533980582},{"$f":"(Statements!G50/Statements!G7)*365","v":170.4403160226108},{"$f":"(Statements!H50/Statements!H7)*365","v":140.29885247255015},{"$f":"(Statements!I50/Statements!I7)*365","v":131.62752607365658},{"$f":"(Statements!J50/Statements!J7)*365","v":127.88558209884782},{"$f":"(Statements!K50/Statements!K7)*365","v":128.92058296313616},{"$f":"(Statements!L50/Statements!L7)*365","v":156.74404247437954},{"$f":"(Statements!M50/Statements!M7)*365","v":143.91565699258007},{"$f":"(Statements!N50/Statements!N7)*365","v":108.96346735840899}]
[null,"Days Payable Outstanding",{"$f":"(C64/C59)*365","v":54.756033057851241},{"$f":"(D64/D59)*365","v":64.783006984999432},64.957627118644069,46.047868280449244,50.45940640969237,52.838073928768466,45.863725107379928,45.735786653269699,70.386933184048473,68.354789113773009]
[null,"Inventory Turnover",{"$f":"C74/(AVERAGE(B63:C63))","v":5.4741223307998554},6.0123924268502584,5.8067858067858067,5.5587433074047885,5.1056587473002164,4.8138694208779045,4.8063809821707855,3.1551416683178126,3.8084906251959616,3.6117856698852098]
[null,"Average Age of Inventory (Days)",{"$f":"365/C110","v":66.677355371900831},60.707946868201077,62.857493309545049,65.662323265365458,71.489305898676761,75.822580150799979,75.940713263048281,115.68418739010299,95.838492442453983,101.05804534398091]
[null,"Intangibles % of Book Value",{"$f":"C75/C55","v":0.30756578947368424},{"$f":"D75/D55","v":0.26933201711089172},0.23637337618856302,0.22236717267552183,5.6422218982358947E-2,5.3472925813351342E-2,8.3949400361425994E-2,5.3203661327231123E-2,7.4371766444937176E-2,0.33905146316851664]
[null,"Inventory % of Revenue",{"$f":"C63/C54","v":0.13710797935688765},{"$f":"D63/D54","v":0.13385757589069983},0.15454034577369344,0.14375739563554307,0.15297348074282824,0.16023844477067486,0.17108954874912322,0.19632053339918509,0.22511035972574434,0.24184375935348698]
[null,"Capital Structure Ratios"]
[null,"LT-Debt as % of Invested Capital",{"$f":"C67/C77","v":0.53917329241642253},{"$f":"D67/D77","v":0.59042107029021973},0.58915218927867263,0.56035314722808016,0.55901603060676008,0.52613096467671971,0.54740728310119147,0.53617533009375151,0.48659523809523808,0.47166493334593929]
[null,"ST-Debt as % of Invested Capital",{"$f":"C68/C77","v":0.28302413167805829},{"$f":"D68/D77","v":0.24064754235866465},0.28600126483389754,0.3598670336347714,0.30404401302684414,0.31280432024080029,0.30448541222160957,0.2401217297403426,0.19002380952380951,0.18243358230121962]
[null,"LT-Debt as % of Total Debt",{"$f":"C67/C66","v":0.42353628693524231},{"$f":"D67/D66","v":0.46329022279264159},0.44455984729395914,0.40575096410176775,0.40163562017264881,0.37734131939300303,0.37011103006726637,0.42588405006043123,0.38418302127979548,0.36381138514942463]
[null,"ST-Debt as % of Total Debt",{"$f":"C68/C66","v":0.22232367873187481},{"$f":"D68/D66","v":0.18883074999177279},0.21580956658432518,0.26057923751844086,0.21844616083598364,0.2243433723465047,0.20586757435772754,0.19072868337946899,0.15003007744943228,0.14071729650102824]
[null,"Total Debt % of Total Assets",{"$f":"C66/C61","v":0.83342972816657024},{"$f":"D66/D61","v":0.83331962155491568},0.82671555545241471,0.82085873929762687,0.86518996049450658,0.84174802251834957,0.91019739753916973,0.8544255304973517,0.83092783505154644,0.84182157503130906]
[null,"Working Capital % of Price",{"$f":"(C78/C51)/C52","v":0.27156354280937944},{"$f":"(D78/D51)/D52","v":0.18007311745862853},0.17798679541785523,8.4303211614967316E-2,0.1052490072040082,8.0696234729167635E-2,0.37045500183496405,0.24169603105263671,0.15871231044659664,0.12961563308416882]

{"sheet":"DCF Valuation","index":8,"n_rows":93,"n_cols":13,"rows_kept":93,"cut":false,"hidden":false,"merged":[[0,9,0,10],[82,1,82,2],[83,1,83,2],[81,1,81,2],[91,1,91,2],[87,1,87,2],[2,9,3,9],[2,7,3,7],[2,4,3,4],[84,1,84,2],[85,1,85,2],[86,1,86,2],[2,8,3,8],[77,1,77,2],[78,1,78,2],[88,1,88,2],[39,0,39,1],[106,1,106,2],[80,1,80,2],[90,1,90,2],[77,6,77,10],[79,4,83,4],[79,1,79,2],[92,1,92,2],[86,6,86,10],[88,4,92,4]]}
[]
[{"$f":"Statements!$A$2","v":"Caterpillar, Inc. Common Stock"},null,null,"Shares Out.","M.O.S","Growth","Discount %","Terminal %","Select FCF",{"$f":"\"Adjust \"&L9&\" FCF\"","v":"Adjust 2011 FCF"}]
[{"$f":"Statements!$A$3","v":"(cat)"},null,{"$f":"DCFData!$B$10","v":652.5},{"$f":"IF(ISBLANK(user_shares),DCFData!B10,user_shares)","v":652.5},0.5,{"$f":"IF(ISBLANK(F4),Lists!F4,F4)","v":0.209004660150371},0.09,0.03,"FCF"]
[{"$f":"TODAY()","v":"2012-05-22"},null,"Select input with each list or enter your own value"]
[]
[null,null,null,"Current Price","Fair Value","Buy Under","Actual M.O.S","52 Wk High","52 Wk Low"]
[null,null,null,{"$f":"DCFData!D2","v":91.49},{"$f":"B84","v":268.69687090237426},{"$f":"B86","v":134.34843545118713},{"$f":"B88","v":0.65950478063720697},{"$f":"DCFData!B4","v":116.95},{"$f":"DCFData!B5","v":67.540000000000006}]
[]
["Fiscal Year","Trend",{"$f":"DCFData!B13","v":"2002"},{"$f":"DCFData!C13","v":"2003"},{"$f":"DCFData!D13","v":"2004"},{"$f":"DCFData!E13","v":"2005"},{"$f":"DCFData!F13","v":"2006"},{"$f":"DCFData!G13","v":"2007"},{"$f":"DCFData!H13","v":"2008"},{"$f":"DCFData!I13","v":"2009"},{"$f":"DCFData!J13","v":"2010"},{"$f":"DCFData!K13","v":"2011"},{"$f":"DCFData!L13","v":"TTM"}]
["Cash Flow Data"]
["Cash from Operations",null,{"$f":"DCFData!B27","v":2366},{"$f":"DCFData!C27","v":2066},{"$f":"DCFData!D27","v":-3991},{"$f":"DCFData!E27","v":3113},{"$f":"DCFData!F27","v":5799},{"$f":"DCFData!G27","v":7935},{"$f":"DCFData!H27","v":4787},{"$f":"DCFData!I27","v":6343},{"$f":"DCFData!J27","v":5009},{"$f":"DCFData!K27","v":7010},{"$f":"DCFData!L27","v":6575}]
["Capex",null,{"$f":"DCFData!B28","v":-1773},{"$f":"DCFData!C28","v":-1765},{"$f":"DCFData!D28","v":-2114},{"$f":"DCFData!E28","v":-2415},{"$f":"DCFData!F28","v":-2675},{"$f":"DCFData!G28","v":-3040},{"$f":"DCFData!H28","v":-1566},{"$f":"DCFData!I28","v":-968},{"$f":"DCFData!J28","v":-1011},{"$f":"DCFData!K28","v":-1409},{"$f":"DCFData!L28","v":-1477}]
["Cash Flow",null,{"$f":"DCFData!B29","v":3479.4129263913824},{"$f":"DCFData!C29","v":3941.6122715404699},{"$f":"DCFData!D29","v":4937.4451422238644},{"$f":"DCFData!E29","v":6019.678031274032},{"$f":"DCFData!F29","v":7266.7714462044851},{"$f":"DCFData!G29","v":7624.9788007268317},{"$f":"DCFData!H29","v":8145.6088691796012},{"$f":"DCFData!I29","v":10019.023339317773},{"$f":"DCFData!J29","v":6939.4122383252816},{"$f":"DCFData!K29","v":9660.2113117445151},{"$f":"DCFData!L29","v":12487.380879345603}]
[{"$f":"DCFData!A30","v":"Free Cash Flow"},null,{"$f":"DCFData!B30","v":593},{"$f":"DCFData!C30","v":301},{"$f":"DCFData!D30","v":-6105},{"$f":"DCFData!E30","v":698},{"$f":"DCFData!F30","v":3124},{"$f":"DCFData!G30","v":4895},{"$f":"DCFData!H30","v":3221},{"$f":"DCFData!I30","v":5375},{"$f":"DCFData!J30","v":3998},{"$f":"IF(ISBLANK(user_fcf),DCFData!K30,user_fcf)","v":5601},{"$f":"DCFData!L30","v":5098}]
[null,null,"YOY% Change",{"$f":"IF(OR(ISBLANK(C14),C14=0),\"-\",(D14-C14)/C14)","v":-0.49241146711635753},{"$f":"IF(OR(ISBLANK(D14),D14=0),\"-\",(E14-D14)/D14)","v":-21.282392026578073},-1.1143325143325142,3.4756446991404011,0.56690140845070425,-0.34198161389172627,0.66873641726171995,-0.25618604651162791,0.40095047523761879,-8.9805391894304587E-2]
[]
["Margins"]
["Gross Margin",null,{"$f":"DCFData!B41","v":0.24945414847161573},{"$f":"DCFData!C41","v":0.23270219215393401},{"$f":"DCFData!D41","v":0.25886747545535682},{"$f":"DCFData!E41","v":0.24287955089573185},{"$f":"DCFData!F41","v":0.28826745670448251},{"$f":"DCFData!G41","v":0.27430045820543619},{"$f":"DCFData!H41","v":0.25151975683890576},{"$f":"DCFData!I41","v":0.2626867514507964},{"$f":"DCFData!J41","v":0.2869587677279985},{"$f":"DCFData!K41","v":0.27536665668961391},{"$f":"DCFData!L41","v":0.27563716954250433}]
["Operating Margin",null,{"$f":"DCFData!B42","v":9.1306073838824928E-2},{"$f":"DCFData!C42","v":9.4802969731581949E-2},{"$f":"DCFData!D42","v":0.10753363525172721},{"$f":"DCFData!E42","v":0.12526486694735683},{"$f":"DCFData!F42","v":0.14317026760122359},{"$f":"DCFData!G42","v":0.13463677209840294},{"$f":"DCFData!H42","v":0.13214090873665341},{"$f":"DCFData!I42","v":0.10630942091616249},{"$f":"DCFData!J42","v":0.14248145017375788},{"$f":"DCFData!K42","v":0.15065349695699889},{"$f":"DCFData!L42","v":0.1521133449422194}]
["Net Margin",null,{"$f":"DCFData!B43","v":3.9599047240968639E-2},{"$f":"DCFData!C43","v":4.8280103677019723E-2},{"$f":"DCFData!D43","v":6.7270503454431252E-2},{"$f":"DCFData!E43","v":7.8538209637029094E-2},{"$f":"DCFData!F43","v":8.5194016908736181E-2},{"$f":"DCFData!G43","v":7.8762400462654036E-2},{"$f":"DCFData!H43","v":6.93048086665108E-2},{"$f":"DCFData!I43","v":2.7626867514507963E-2},{"$f":"DCFData!J43","v":6.3398140321217239E-2},{"$f":"DCFData!K43","v":8.1944860154976887E-2},{"$f":"DCFData!L43","v":8.3726452429950929E-2}]
[]
["EPS & Tax"]
["Diluted EPS",null,{"$f":"DCFData!B23","v":1.1499999999999999},{"$f":"DCFData!C23","v":1.57},{"$f":"DCFData!D23","v":2.88},{"$f":"DCFData!E23","v":4.04},{"$f":"DCFData!F23","v":5.17},{"$f":"DCFData!G23","v":5.37},{"$f":"DCFData!H23","v":5.66},{"$f":"DCFData!I23","v":1.43},{"$f":"DCFData!J23","v":4.1500000000000004},{"$f":"DCFData!K23","v":7.4},{"$f":"DCFData!L23","v":7.92}]
["Tax Rate",null,{"$f":"DCFData!B24","v":0.28007181328545783},{"$f":"DCFData!C24","v":0.25979112271540472},{"$f":"DCFData!D24","v":0.27004063538973033},{"$f":"DCFData!E24","v":0.28710587028966933},{"$f":"DCFData!F24","v":0.28903517794692452},{"$f":"DCFData!G24","v":0.29981829194427617},{"$f":"DCFData!H24","v":0.21130820399113082},{"$f":"DCFData!I24","v":-0.48473967684021546},{"$f":"DCFData!J24","v":0.25979602791196993},{"$f":"DCFData!K24","v":0.25667810774511268},{"$f":"DCFData!L24","v":8.8445807770961143E-2}]
[]
["Efficiency & Profitability"]
["CROIC",null,{"$f":"DCFData!B46","v":2.7572418282419676E-2},{"$f":"DCFData!C46","v":1.2623720852206005E-2},{"$f":"DCFData!D46","v":-0.22711208660392099},{"$f":"DCFData!E46","v":2.4949065303642277E-2},{"$f":"DCFData!F46","v":9.877636196920353E-2},{"$f":"DCFData!G46","v":0.14445067429987901},{"$f":"DCFData!H46","v":7.721813343561959E-2},{"$f":"DCFData!I46","v":0.13191478918176017},{"$f":"DCFData!J46","v":9.5190476190476186E-2},{"$f":"DCFData!K46","v":0.10590904793419684},{"$f":"DCFData!L46","v":9.2591583573984268E-2}]
["FCF/Sales",null,{"$f":"DCFData!B47","v":2.9426359666534337E-2},{"$f":"DCFData!C47","v":1.3223213108992663E-2},{"$f":"DCFData!D47","v":-0.20181151036329378},{"$f":"DCFData!E47","v":1.9208013429098215E-2},{"$f":"DCFData!F47","v":7.5246284654478884E-2},{"$f":"DCFData!G47","v":0.10887939854975755},{"$f":"DCFData!H47","v":6.2758163821993604E-2},{"$f":"DCFData!I47","v":0.16591554512902829},{"$f":"DCFData!J47","v":9.3876209260824642E-2},{"$f":"DCFData!K47","v":9.3135787688316873E-2},{"$f":"DCFData!L47","v":8.0702865284153866E-2}]
["Inventory Turnover",null,{"$f":"DCFData!B48","v":5.4741223307998554},{"$f":"DCFData!C48","v":6.0123924268502584},{"$f":"DCFData!D48","v":5.8067858067858067},{"$f":"DCFData!E48","v":5.5587433074047885},{"$f":"DCFData!F48","v":5.1056587473002164},{"$f":"DCFData!G48","v":4.8138694208779045},{"$f":"DCFData!H48","v":4.8063809821707855},{"$f":"DCFData!I48","v":3.1551416683178126},{"$f":"DCFData!J48","v":3.8084906251959616},{"$f":"DCFData!K48","v":3.6117856698852098},{"$f":"DCFData!L48","v":2.7713645448488888}]
["Return On Assets (ROA)",null,{"$f":"DCFData!B49","v":2.4291497975708502E-2},{"$f":"DCFData!C49","v":3.0138488962018373E-2},{"$f":"DCFData!D49","v":4.7225638764475178E-2},{"$f":"DCFData!E49","v":6.0634387813635303E-2},{"$f":"DCFData!F49","v":6.9517875744413218E-2},{"$f":"DCFData!G49","v":6.3083446162616685E-2},{"$f":"DCFData!H49","v":5.2477058806172733E-2},{"$f":"DCFData!I49","v":1.4907225423898197E-2},{"$f":"DCFData!J49","v":4.2174320524835988E-2},{"$f":"DCFData!K49","v":6.0506347764162756E-2},{"$f":"DCFData!L49","v":6.3033322210039572E-2}]
["Retun On Equity (ROE)",null,{"$f":"DCFData!B50","v":0.14583333333333334},{"$f":"DCFData!C50","v":0.18081605791378744},{"$f":"DCFData!D50","v":0.27253247622873977},{"$f":"DCFData!E50","v":0.33847248576850097},{"$f":"DCFData!F50","v":0.51567283860621083},{"$f":"DCFData!G50","v":0.39862659011595181},{"$f":"DCFData!H50","v":0.58436011171348778},{"$f":"DCFData!I50","v":0.10240274599542334},{"$f":"DCFData!J50","v":0.24944567627494457},{"$f":"DCFData!K50","v":0.38251959947217262},{"$f":"DCFData!L50","v":0.35333021577927715}]
[]
["Debt Related"]
["Debt to Equity",null,{"$f":"DCFData!B53","v":5.0034722222222223},{"$f":"DCFData!C53","v":4.9995064165844028},{"$f":"DCFData!D53","v":4.7708584438194723},{"$f":"DCFData!E53","v":4.5821869070208727},{"$f":"DCFData!F53","v":6.4178451669339553},{"$f":"DCFData!G53","v":5.3190363615895535},{"$f":"DCFData!H53","v":10.135534746180385},{"$f":"DCFData!I53","v":5.8693363844393591},{"$f":"DCFData!J53","v":4.9146341463414638},{"$f":"DCFData!K53","v":5.3219746953349372},{"$f":"DCFData!L53","v":4.6054512659496289}]
["Capitalization Ratio",null,{"$f":"DCFData!B54","v":0.67940004687133815},{"$f":"DCFData!C54","v":0.69845207382417152},{"$f":"DCFData!D54","v":0.67958290422245105},{"$f":"DCFData!E54","v":0.6502550914596209},{"$f":"DCFData!F54","v":0.72048575736582587},{"$f":"DCFData!G54","v":0.66745283018867929},{"$f":"DCFData!H54","v":0.78953009923584938},{"$f":"DCFData!I54","v":0.71425769117598981},{"$f":"DCFData!J54","v":0.65375387863472056},{"$f":"DCFData!K54","v":0.6594231633489307},{"$f":"DCFData!L54","v":0.62726593625498006}]
["FCF to Total Debt",null,{"$f":"DCFData!B59","v":2.1658935680631139E-2},{"$f":"DCFData!C59","v":9.9055517161944252E-3},{"$f":"DCFData!D59","v":-0.17137323152930609},{"$f":"DCFData!E59","v":1.8065584802132672E-2},{"$f":"DCFData!F59","v":7.0967741935483872E-2},{"$f":"DCFData!G59","v":0.10360007619208872},{"$f":"DCFData!H59","v":5.220844476861982E-2},{"$f":"DCFData!I59","v":0.104779913446918},{"$f":"DCFData!J59","v":7.515602676892999E-2},{"$f":"DCFData!K59","v":8.1691291221212603E-2},{"$f":"DCFData!L59","v":7.3949433557202751E-2}]
["FCF to Short Term Debt",null,{"$f":"DCFData!B60","v":9.7420732709052077E-2},{"$f":"DCFData!C60","v":5.2457302195887068E-2},{"$f":"DCFData!D60","v":-0.79409469302809577},{"$f":"DCFData!E60","v":6.9328565752880419E-2},{"$f":"DCFData!F60","v":0.32487520798668884},{"$f":"DCFData!G60","v":0.46179245283018866},{"$f":"DCFData!H60","v":0.25360207857649003},{"$f":"DCFData!I60","v":0.54936631234668842},{"$f":"DCFData!J60","v":0.50093973186317509},{"$f":"DCFData!K60","v":0.58053482587064675},{"$f":"DCFData!L60","v":0.47370377253298646}]
["FCF to Long Term Debt",null,{"$f":"DCFData!B61","v":5.1138323559848223E-2},{"$f":"DCFData!C61","v":2.1380877965620118E-2},{"$f":"DCFData!D61","v":-0.38548967607501422},{"$f":"DCFData!E61","v":4.4523824711360592E-2},{"$f":"DCFData!F61","v":0.17669683257918553},{"$f":"DCFData!G61","v":0.27455269504739471},{"$f":"DCFData!H61","v":0.14106157484453008},{"$f":"DCFData!I61","v":0.24602920309424636},{"$f":"DCFData!J61","v":0.19562558105397074},{"$f":"DCFData!K61","v":0.22454297626683772},{"$f":"DCFData!L61","v":0.20237386368147353}]
[]
["5 Year Multi-Year Performance"]
[null,{"$f":"DCFData!B63","v":"2006-2010"},{"$f":"DCFData!C63","v":"2007-2011"},{"$f":"DCFData!D63","v":"2006-2009"},{"$f":"DCFData!E63","v":"2007-2010"},{"$f":"DCFData!F63","v":"2008-2011"},{"$f":"DCFData!G63","v":"2006-2008"},{"$f":"DCFData!H63","v":"2007-2009"},{"$f":"DCFData!I63","v":"2008-2010"},{"$f":"DCFData!J63","v":"2009-2011"},{"$f":"DCFData!K63","v":"Median"}]
["Tang Shareholder Equity",{"$f":"DCFData!B64","v":0.115440648880198},{"$f":"DCFData!C64","v":3.1664226939764895E-3},{"$f":"DCFData!D64","v":8.5366712582419346E-2},{"$f":"DCFData!E64","v":6.0174183733200826E-2},{"$f":"DCFData!F64","v":0.1515619215893298},{"$f":"DCFData!G64","v":-7.1798794243211561E-2},{"$f":"DCFData!H64","v":-7.9406612081561745E-3},{"$f":"DCFData!I64","v":0.34045057629486641},{"$f":"DCFData!J64","v":1.4397861368031561E-2},{"$f":"DCFData!K64","v":6.0174183733200826E-2}]
[{"$f":"DCFData!A65","v":"Free Cash Flow"},{"$f":"DCFData!B65","v":6.3611296171057097E-2},{"$f":"DCFData!C65","v":3.4256405080357988E-2},{"$f":"DCFData!D65","v":0.19827311241378553},{"$f":"DCFData!E65","v":-6.5247365412611225E-2},{"$f":"DCFData!F65","v":0.20251808328499021},{"$f":"DCFData!G65","v":1.5406291087224577E-2},{"$f":"DCFData!H65","v":4.7883220653265335E-2},{"$f":"DCFData!I65","v":0.11410476700060013},{"$f":"DCFData!J65","v":2.0806794465978662E-2},{"$f":"DCFData!K65","v":4.7883220653265335E-2}]
["CROIC",{"$f":"DCFData!B66","v":9.877636196920353E-2},{"$f":"DCFData!C66","v":0.10590904793419684},{"$f":"DCFData!D66","v":0.11534557557548185},{"$f":"DCFData!E66","v":0.11355263268611818},{"$f":"DCFData!F66","v":0.10054976206233651},{"$f":"DCFData!G66","v":9.877636196920353E-2},{"$f":"DCFData!H66","v":0.13191478918176017},{"$f":"DCFData!I66","v":9.5190476190476186E-2},{"$f":"DCFData!J66","v":0.10590904793419684},{"$f":"DCFData!K66","v":0.10590904793419684}]
["FCF/Sales",{"$f":"DCFData!B67","v":9.3876209260824642E-2},{"$f":"DCFData!C67","v":9.3876209260824642E-2},{"$f":"DCFData!D67","v":9.2062841602118223E-2},{"$f":"DCFData!E67","v":0.10137780390529109},{"$f":"DCFData!F67","v":9.3505998474570751E-2},{"$f":"DCFData!G67","v":7.5246284654478884E-2},{"$f":"DCFData!H67","v":0.10887939854975755},{"$f":"DCFData!I67","v":9.3876209260824642E-2},{"$f":"DCFData!J67","v":9.3876209260824642E-2},{"$f":"DCFData!K67","v":9.3876209260824642E-2}]
["ROA",{"$f":"DCFData!B68","v":5.2477058806172733E-2},{"$f":"DCFData!C68","v":5.2477058806172733E-2},{"$f":"DCFData!D68","v":5.7780252484394709E-2},{"$f":"DCFData!E68","v":4.7325689665504364E-2},{"$f":"DCFData!F68","v":4.7325689665504364E-2},{"$f":"DCFData!G68","v":6.3083446162616685E-2},{"$f":"DCFData!H68","v":5.2477058806172733E-2},{"$f":"DCFData!I68","v":4.2174320524835988E-2},{"$f":"DCFData!J68","v":4.2174320524835988E-2},{"$f":"DCFData!K68","v":5.2477058806172733E-2}]
["ROE",{"$f":"DCFData!B69","v":0.39862659011595181},{"$f":"DCFData!C69","v":0.38251959947217262},{"$f":"DCFData!D69","v":0.45714971436108132},{"$f":"DCFData!E69","v":0.32403613319544822},{"$f":"DCFData!F69","v":0.31598263787355862},{"$f":"DCFData!G69","v":0.51567283860621083},{"$f":"DCFData!H69","v":0.39862659011595181},{"$f":"DCFData!I69","v":0.24944567627494457},{"$f":"DCFData!J69","v":0.24944567627494457},{"$f":"DCFData!K69","v":0.38251959947217262}]
["Gross Margin",{"$f":"DCFData!B70","v":0.27430045820543619},{"$f":"DCFData!C70","v":0.27430045820543619},{"$f":"DCFData!D70","v":0.26849360482811629},{"$f":"DCFData!E70","v":0.26849360482811629},{"$f":"DCFData!F70","v":0.26902670407020512},{"$f":"DCFData!G70","v":0.27430045820543619},{"$f":"DCFData!H70","v":0.2626867514507964},{"$f":"DCFData!I70","v":0.2626867514507964},{"$f":"DCFData!J70","v":0.27536665668961391},{"$f":"DCFData!K70","v":0.26902670407020512}]
["Operating Margin",{"$f":"DCFData!B71","v":0.13463677209840294},{"$f":"DCFData!C71","v":0.13463677209840294},{"$f":"DCFData!D71","v":0.13338884041752819},{"$f":"DCFData!E71","v":0.13338884041752819},{"$f":"DCFData!F71","v":0.13731117945520566},{"$f":"DCFData!G71","v":0.13463677209840294},{"$f":"DCFData!H71","v":0.13214090873665341},{"$f":"DCFData!I71","v":0.13214090873665341},{"$f":"DCFData!J71","v":0.14248145017375788},{"$f":"DCFData!K71","v":0.13463677209840294}]
["Net Margin",{"$f":"DCFData!B72","v":6.93048086665108E-2},{"$f":"DCFData!C72","v":6.93048086665108E-2},{"$f":"DCFData!D72","v":7.4033604564582411E-2},{"$f":"DCFData!E72","v":6.6351474493864027E-2},{"$f":"DCFData!F72","v":6.6351474493864027E-2},{"$f":"DCFData!G72","v":7.8762400462654036E-2},{"$f":"DCFData!H72","v":6.93048086665108E-2},{"$f":"DCFData!I72","v":6.3398140321217239E-2},{"$f":"DCFData!J72","v":6.3398140321217239E-2},{"$f":"DCFData!K72","v":6.93048086665108E-2}]
["Revenue Growth",{"$f":"DCFData!B73","v":6.3877002781311809E-3},{"$f":"DCFData!C73","v":7.5438300807517455E-2},{"$f":"DCFData!D73","v":-7.936289315830114E-2},{"$f":"DCFData!E73","v":-1.7890103231090082E-2},{"$f":"DCFData!F73","v":5.4248102810100507E-2},{"$f":"DCFData!G73","v":0.11185272839110927},{"$f":"DCFData!H73","v":-0.15112800973493223},{"$f":"DCFData!I73","v":-8.907342005924912E-2},{"$f":"DCFData!J73","v":0.36247579388573303},{"$f":"DCFData!K73","v":6.3877002781311809E-3}]
["Earnings Growth",{"$f":"DCFData!B74","v":-5.3459091609992071E-2},{"$f":"DCFData!C74","v":8.3463682694218777E-2},{"$f":"DCFData!D74","v":-0.34844887630872179},{"$f":"DCFData!E74","v":-8.231999242938226E-2},{"$f":"DCFData!F74","v":9.3465527806783966E-2},{"$f":"DCFData!G74","v":4.631618684920924E-2},{"$f":"DCFData!H74","v":-0.4839629594805408},{"$f":"DCFData!I74","v":-0.143719936175564},{"$f":"DCFData!J74","v":1.2748242074554188},{"$f":"DCFData!K74","v":-5.3459091609992071E-2}]
["Cash from Ops Growth",{"$f":"DCFData!B75","v":-3.5950173657177786E-2},{"$f":"DCFData!C75","v":-3.0511254795736797E-2},{"$f":"DCFData!D75","v":3.0339937898270275E-2},{"$f":"DCFData!E75","v":-0.14216973025012369},{"$f":"DCFData!F75","v":0.13558120740865842},{"$f":"DCFData!G75","v":-9.1436764469634446E-2},{"$f":"DCFData!H75","v":-0.1059251260228522},{"$f":"DCFData!I75","v":2.2925021976155202E-2},{"$f":"DCFData!J75","v":5.1263663071869914E-2},{"$f":"DCFData!K75","v":-3.0511254795736797E-2}]
[]
["10 Year Multi-Year Performance"]
[null,{"$f":"DCFData!B77","v":"2002-2009"},{"$f":"DCFData!C77","v":"2003-2010"},{"$f":"DCFData!D77","v":"2004-2011"},{"$f":"DCFData!E77","v":"2002-2007"},{"$f":"DCFData!F77","v":"2003-2008"},{"$f":"DCFData!G77","v":"2004-2009"},{"$f":"DCFData!H77","v":"2005-2010"},{"$f":"DCFData!I77","v":"2006-2011"},{"$f":"DCFData!J77","v":"2002-2011"},{"$f":"DCFData!K77","v":"Median"}]
["Tang Shareholder Equity",{"$f":"DCFData!B78","v":0.11805544876008023},{"$f":"DCFData!C78","v":0.12325318220228354},{"$f":"DCFData!D78","v":5.8960191015301255E-2},{"$f":"DCFData!E78","v":0.17282609292924245},{"$f":"DCFData!F78","v":4.6570281664090496E-2},{"$f":"DCFData!G78","v":7.7328522149866075E-2},{"$f":"DCFData!H78","v":8.8488483847023236E-2},{"$f":"DCFData!I78","v":5.6402034027110304E-2},{"$f":"DCFData!J78","v":9.4141116390783708E-2},{"$f":"DCFData!K78","v":8.8488483847023236E-2}]
[{"$f":"DCFData!A79","v":"Free Cash Flow"},{"$f":"DCFData!B79","v":0.37012609964747667},{"$f":"DCFData!C79","v":0.44699837042384072},{"$f":"DCFData!D79","v":0},{"$f":"DCFData!E79","v":0.52524496690225742},{"$f":"DCFData!F79","v":0.60651522542317715},{"$f":"DCFData!G79","v":0},{"$f":"DCFData!H79","v":0.41774287518275455},{"$f":"DCFData!I79","v":0.12385662358835181},{"$f":"DCFData!J79","v":0.28338442478114456},{"$f":"DCFData!K79","v":0.37012609964747667}]
["CROIC",{"$f":"DCFData!B80","v":5.2395275859019638E-2},{"$f":"DCFData!C80","v":8.6204304813047888E-2},{"$f":"DCFData!D80","v":9.6983419079839858E-2},{"$f":"DCFData!E80","v":2.6260741793030978E-2},{"$f":"DCFData!F80","v":5.108359936963093E-2},{"$f":"DCFData!G80","v":8.799724770241156E-2},{"$f":"DCFData!H80","v":9.6983419079839858E-2},{"$f":"DCFData!I80","v":0.10234270495170018},{"$f":"DCFData!J80","v":0.10590904793419684},{"$f":"DCFData!K80","v":8.799724770241156E-2}]
["FCF/Sales",{"$f":"DCFData!B81","v":4.6092261744263965E-2},{"$f":"DCFData!C81","v":6.9002224238236237E-2},{"$f":"DCFData!D81","v":8.4191036171397879E-2},{"$f":"DCFData!E81","v":2.4317186547816276E-2},{"$f":"DCFData!F81","v":4.0983088625545908E-2},{"$f":"DCFData!G81","v":6.9002224238236237E-2},{"$f":"DCFData!H81","v":8.456124695765177E-2},{"$f":"DCFData!I81","v":9.3505998474570751E-2},{"$f":"DCFData!J81","v":6.9002224238236237E-2},{"$f":"DCFData!K81","v":6.9002224238236237E-2}]
["ROA",{"$f":"DCFData!B82","v":4.9851348785323955E-2},{"$f":"DCFData!C82","v":4.9851348785323955E-2},{"$f":"DCFData!D82","v":5.6491703285167741E-2},{"$f":"DCFData!E82","v":5.3930013289055237E-2},{"$f":"DCFData!F82","v":5.6555723309904021E-2},{"$f":"DCFData!G82","v":5.6555723309904021E-2},{"$f":"DCFData!H82","v":5.6555723309904021E-2},{"$f":"DCFData!I82","v":5.6491703285167741E-2},{"$f":"DCFData!J82","v":4.9851348785323955E-2},{"$f":"DCFData!K82","v":5.6491703285167741E-2}]
["ROE",{"$f":"DCFData!B83","v":0.30550248099862037},{"$f":"DCFData!C83","v":0.30550248099862037},{"$f":"DCFData!D83","v":0.3604960426203368},{"$f":"DCFData!E83","v":0.30550248099862037},{"$f":"DCFData!F83","v":0.36854953794222639},{"$f":"DCFData!G83","v":0.36854953794222639},{"$f":"DCFData!H83","v":0.36854953794222639},{"$f":"DCFData!I83","v":0.39057309479406221},{"$f":"DCFData!J83","v":0.30550248099862037},{"$f":"DCFData!K83","v":0.3604960426203368}]
["Gross Margin",{"$f":"DCFData!B84","v":0.25519361614713132},{"$f":"DCFData!C84","v":0.26077711345307664},{"$f":"DCFData!D84","v":0.26849360482811629},{"$f":"DCFData!E84","v":0.25416081196348628},{"$f":"DCFData!F84","v":0.25519361614713132},{"$f":"DCFData!G84","v":0.26077711345307664},{"$f":"DCFData!H84","v":0.26849360482811629},{"$f":"DCFData!I84","v":0.27483355744752502},{"$f":"DCFData!J84","v":0.26077711345307664},{"$f":"DCFData!K84","v":0.26077711345307664}]
["Operating Margin",{"$f":"DCFData!B85","v":0.11639925109954202},{"$f":"DCFData!C85","v":0.12870288784200512},{"$f":"DCFData!D85","v":0.13338884041752819},{"$f":"DCFData!E85","v":0.11639925109954202},{"$f":"DCFData!F85","v":0.12870288784200512},{"$f":"DCFData!G85","v":0.12870288784200512},{"$f":"DCFData!H85","v":0.13338884041752819},{"$f":"DCFData!I85","v":0.13855911113608041},{"$f":"DCFData!J85","v":0.12870288784200512},{"$f":"DCFData!K85","v":0.12870288784200512}]
["Net Margin",{"$f":"DCFData!B86","v":6.8287656060471019E-2},{"$f":"DCFData!C86","v":6.8287656060471019E-2},{"$f":"DCFData!D86","v":7.3921509151769954E-2},{"$f":"DCFData!E86","v":7.2904356545730173E-2},{"$f":"DCFData!F86","v":7.3921509151769954E-2},{"$f":"DCFData!G86","v":7.3921509151769954E-2},{"$f":"DCFData!H86","v":7.3921509151769954E-2},{"$f":"DCFData!I86","v":7.4033604564582411E-2},{"$f":"DCFData!J86","v":6.8287656060471019E-2},{"$f":"DCFData!K86","v":7.3921509151769954E-2}]
["Revenue Growth",{"$f":"DCFData!B87","v":7.0171348235565034E-2},{"$f":"DCFData!C87","v":9.3617352084808925E-2},{"$f":"DCFData!D87","v":0.10313811962439323},{"$f":"DCFData!E87","v":0.17408020443928529},{"$f":"DCFData!F87","v":0.17657116212894564},{"$f":"DCFData!G87","v":1.3795434123635708E-2},{"$f":"DCFData!H87","v":3.2245158723606115E-2},{"$f":"DCFData!I87","v":7.6922878465615296E-2},{"$f":"DCFData!J87","v":0.1291690886541137},{"$f":"DCFData!K87","v":9.3617352084808925E-2}]
["Earnings Growth",{"$f":"DCFData!B88","v":3.1619974433615861E-2},{"$f":"DCFData!C88","v":0.14896532088273196},{"$f":"DCFData!D88","v":0.14432256445700697},{"$f":"DCFData!E88","v":0.36099111209990054},{"$f":"DCFData!F88","v":0.29235954799970365},{"$f":"DCFData!G88","v":-0.13066190737660033},{"$f":"DCFData!H88","v":5.3871874425712729E-3},{"$f":"DCFData!I88","v":7.4356053760522123E-2},{"$f":"DCFData!J88","v":0.22980738797735212},{"$f":"DCFData!K88","v":0.14432256445700697}]
["Cash from Ops Growth",{"$f":"DCFData!B89","v":0.15128501777223491},{"$f":"DCFData!C89","v":0.13486921777951499},{"$f":"DCFData!D89","v":0},{"$f":"DCFData!E89","v":0.27381523312047551},{"$f":"DCFData!F89","v":0.1830051140565685},{"$f":"DCFData!G89","v":0},{"$f":"DCFData!H89","v":9.9801688734985072E-2},{"$f":"DCFData!I89","v":3.8658983771276967E-2},{"$f":"DCFData!J89","v":0.12826593325468472},{"$f":"DCFData!K89","v":0.12826593325468472}]
[]
["Projection of future Free Cash Flow"]
[null,{"$f":"L9+1","v":2012},{"$f":"B71+1","v":2013},{"$f":"C71+1","v":2014},{"$f":"D71+1","v":2015},2016,2017,2018,2019,2020,2021]
["Yearly Growth Input Field"]
[{"$f":"F3","v":0.209004660150371},{"$f":"IF(ISNUMBER(B$72),FV(B$72,(B71-L9),0,-$L$14),FV($A$73,(B71-L9),0,-$L$14))","v":6771.6351015022283},{"$f":"IF(ISNUMBER(C72),FV(C72,(C71-$L$9),0,-$L$14),FV($A$73,(C71-$L$9),0,-$L$14))","v":8186.9383945540249},{"$f":"IF(ISNUMBER(D72),FV(D72,(D71-$L$9),0,-$L$14),FV($A$73,(D71-$L$9),0,-$L$14))","v":9898.0466713798123},{"$f":"IF(ISNUMBER(E72),FV(E72*(1-$B$92),(E71-$L$9),0,-$L$14),FV($A$73*(1-$B$92),(E71-$L$9),0,-$L$14))","v":11160.500946337437},{"$f":"IF(ISNUMBER(F72),FV(F72*(1-$B$92),(F71-$L$9),0,-$L$14),FV($A$73*(1-$B$92),(F71-$L$9),0,-$L$14))","v":13259.83798299487},{"$f":"IF(ISNUMBER(G72),FV(G72*(1-$B$92),(G71-$L$9),0,-$L$14),FV($A$73*(1-$B$92),(G71-$L$9),0,-$L$14))","v":15754.069121151211},{"$f":"IF(ISNUMBER(H72),FV(H72*(1-$B$92),(H71-$L$9),0,-$L$14),FV($A$73*(1-$B$92),(H71-$L$9),0,-$L$14))","v":18717.475597537708},{"$f":"IF(ISNUMBER(I72),FV(I72*(1-$B$92)*(1-$B$93),(I71-$L$9),0,-$L$14),FV($A$73*(1-$B$92)*(1-$B$93),(I71-$L$9),0,-$L$14))","v":19572.877266325369},{"$f":"IF(ISNUMBER(J72),FV(J72*(1-$B$92)*(1-$B$93),(J71-$L$9),0,-$L$14),FV($A$73*(1-$B$92)*(1-$B$93),(J71-$L$9),0,-$L$14))","v":22886.443540908109},{"$f":"IF(ISNUMBER(K72),FV(K72*(1-$B$92)*(1-$B$93),(K71-$L$9),0,-$L$14),FV($A$73*(1-$B$92)*(1-$B$93),(K71-$L$9),0,-$L$14))","v":26760.975957905812}]
["Terminal Growth",{"$f":"K71+1","v":2022},{"$f":"B74+1","v":2023},{"$f":"C74+1","v":2024},2025,2026,2027,2028,2029,2030,2031]
[{"$f":"H3","v":0.03},{"$f":"IF(ISBLANK($H$3),(1+0.03)*K73,(1+$H$3)*K73)","v":27563.805236642987},{"$f":"IF(ISBLANK($H$3),(1+0.03)*B75,(1+$H$3)*B75)","v":28390.719393742278},29242.440975554546,30119.714204821183,31023.30563096582,31954.004799894796,32912.624943891642,33900.003692208389,34917.003802974643,35964.513917063879]
[]
["Calculation",null,null,null,"Sensitivity Matrix: Growth vs Discount Rate"]
["Total Cash",{"$f":"SUM(Statements!S48:S49)","v":2864},null,null,null,null,"Discount Rates"]
["MAX(0,Current Liabilities-Current Assets)",{"$f":"DCFData!B123","v":0},null,null,null,null,{"$f":"PriceValueGraph!C66","v":6.9999999999999993E-2},{"$f":"PriceValueGraph!D66","v":0.08},{"$f":"PriceValueGraph!E66","v":0.09},{"$f":"PriceValueGraph!F66","v":9.9999999999999992E-2},{"$f":"PriceValueGraph!G66","v":0.11}]
["Excess Cash",{"$f":"IF(B78-B79<0,0,B78-B79)","v":2864},null,null,"Growth Rates",{"$f":"PriceValueGraph!B67","v":0.16900466015037099},{"$f":"PriceValueGraph!C67","v":259.86842412193903},{"$f":"PriceValueGraph!D67","v":236.19695123099666},{"$f":"PriceValueGraph!E67","v":215.43610728174374},{"$f":"PriceValueGraph!F67","v":197.17167034165112},{"$f":"PriceValueGraph!G67","v":181.05446517382254}]
["Adding some Intangibles",{"$f":"Statements!S65*B91","v":0},null,null,null,{"$f":"PriceValueGraph!B68","v":0.18900466015037101},{"$f":"PriceValueGraph!C68","v":291.25491365869425},{"$f":"PriceValueGraph!D68","v":264.25262821673368},{"$f":"PriceValueGraph!E68","v":240.58837191017975},{"$f":"PriceValueGraph!F68","v":219.78603124044054},{"$f":"PriceValueGraph!G68","v":201.44433671777583}]
["Present Value",{"$f":"IF(ISBLANK(user_discount),NPV(dcf_discount,B73:K73,B75:K75)+B80+B81,NPV(user_discount,B73:K73,B75:K75)+B80+B81)","v":175324.7082637992},null,null,null,{"$f":"PriceValueGraph!B69","v":0.209004660150371},{"$f":"PriceValueGraph!C69","v":326.39451172983848},{"$f":"PriceValueGraph!D69","v":295.63488660182054},{"$f":"PriceValueGraph!E69","v":268.69687090237426},{"$f":"PriceValueGraph!F69","v":245.03422698149507},{"$f":"PriceValueGraph!G69","v":224.18666939007517}]
["Shares Outstanding",{"$f":"D3","v":652.5},null,null,null,{"$f":"PriceValueGraph!B70","v":0.22900466015037099},{"$f":"PriceValueGraph!C70","v":365.69903868109117},{"$f":"PriceValueGraph!D70","v":330.70696056546228},{"$f":"PriceValueGraph!E70","v":300.0827616287105},{"$f":"PriceValueGraph!F70","v":273.20088552531394},{"$f":"PriceValueGraph!G70","v":249.53430103218702}]
["Per Share Value",{"$f":"B82/shares","v":268.69687090237426},null,null,null,{"$f":"PriceValueGraph!B71","v":0.24900466015037101},{"$f":"PriceValueGraph!C71","v":409.62021671788449},{"$f":"PriceValueGraph!D71","v":369.8671670210681},{"$f":"PriceValueGraph!E71","v":335.09811836244455},{"$f":"PriceValueGraph!F71","v":304.59794205262995},{"$f":"PriceValueGraph!G71","v":277.76424161600789}]
["Desired Margin of Safety",{"$f":"E3","v":0.5}]
["Purchase Price",{"$f":"B84*(1-B85)","v":134.34843545118713},null,null,"Sensitivity Matrix: Margin of Safety %"]
["Current Price",{"$f":"D7","v":91.49},null,null,null,null,"Discount Rates"]
["Margin of Safety",{"$f":"IF(B84>B87,1-(B87/B84),0)","v":0.65950478063720697},null,null,null,null,{"$f":"PriceValueGraph!C73","v":6.9999999999999993E-2},{"$f":"PriceValueGraph!D73","v":0.08},{"$f":"PriceValueGraph!E73","v":0.09},{"$f":"PriceValueGraph!F73","v":9.9999999999999992E-2},{"$f":"PriceValueGraph!G73","v":0.11}]
[null,null,null,null,"Growth Rates",{"$f":"PriceValueGraph!B74","v":0.16900466015037099},{"$f":"PriceValueGraph!C74","v":0.64793721934808901},{"$f":"PriceValueGraph!D74","v":0.61265376405928151},{"$f":"PriceValueGraph!E74","v":0.57532652648448157},{"$f":"PriceValueGraph!F74","v":0.53598810700609367},{"$f":"PriceValueGraph!G74","v":0.49468244314127019}]
["Variable Fields",null,null,null,null,{"$f":"PriceValueGraph!B75","v":0.18900466015037101},{"$f":"PriceValueGraph!C75","v":0.68587654419038535},{"$f":"PriceValueGraph!D75","v":0.65377827794029697},{"$f":"PriceValueGraph!E75","v":0.61972393231807366},{"$f":"PriceValueGraph!F75","v":0.58373150703143561},{"$f":"PriceValueGraph!G75","v":0.54582987295305418}]
["Intangibles% add to DCF",0,null,null,null,{"$f":"PriceValueGraph!B76","v":0.209004660150371},{"$f":"PriceValueGraph!C76","v":0.71969504169932974},{"$f":"PriceValueGraph!D76","v":0.6905304341729317},{"$f":"PriceValueGraph!E76","v":0.65950478063720697},{"$f":"PriceValueGraph!F76","v":0.62662358998969847},{"$f":"PriceValueGraph!G76","v":0.59190258613989521}]
["Decay Rate (Yr4E-Yr7E)",0.1,null,null,null,{"$f":"PriceValueGraph!B77","v":0.22900466015037099},{"$f":"PriceValueGraph!C77","v":0.74982160103575191},{"$f":"PriceValueGraph!D77","v":0.72335024384256985},{"$f":"PriceValueGraph!E77","v":0.69511744192357283},{"$f":"PriceValueGraph!F77","v":0.66511821576243457},{"$f":"PriceValueGraph!G77","v":0.63335701896871144}]
["Extra Decay (Yr8E-Yr10E)",0.1,null,null,null,{"$f":"PriceValueGraph!B78","v":0.24900466015037101},{"$f":"PriceValueGraph!C78","v":0.77664676628250651},{"$f":"PriceValueGraph!D78","v":0.75264092583057363},{"$f":"PriceValueGraph!E78","v":0.72697548871031337},{"$f":"PriceValueGraph!F78","v":0.69963684132773329},{"$f":"PriceValueGraph!G78","v":0.67061994925005741}]

{"sheet":"DCFData","index":9,"n_rows":125,"n_cols":16,"rows_kept":125,"cut":false,"hidden":true,"merged":[[5,3,5,4],[5,0,5,1]]}
["Figures in millions except per share data",{"$f":"Ticker","v":"cat"},"Alternative","Error Check"]
["Price",{"$f":"0+[1]!smfStrExtr([1]!RCHGetWebData(\"http://www.google.com/ig/api?stock=\"&Ticker,\"last data=\",50),\"=\"\"\",\"\"\"\")","v":91.49},{"$f":"[1]!RCHGetTableCell(\"http://finance.yahoo.com/q?s=\"&B1,1,\"Last Trade:\")","v":"Error"},{"$f":"IF(current_price=\"Error\",C2,current_price)","v":91.49}]
["Market Cap",{"$f":"0+[1]!smfStrExtr([1]!RCHGetWebData(\"http://www.google.com/ig/api?stock=\"&Ticker,\"market_cap data=\",50),\"=\"\"\",\"\"\"\")","v":59697.22}]
["52 week high",{"$f":"[1]!RCHGetElementNumber(Ticker,34)","v":116.95}]
["52 week low",{"$f":"[1]!RCHGetElementNumber(Ticker,33)","v":67.540000000000006}]
["Shares Outstanding - Reuters & Yahoo",null,null,"Shares Error handling logic"]
["Shares Out (Retuers) in Mil",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/overview?symbol=\"&Ticker,1,\"Shares Outstanding (Mil.):\")","v":652.5},null,"Reuters Error",{"$f":"IF(OR(ISERR($B$7),$B$7=\"error\"),1,0)","v":0}]
["Shares Out (Yahoo) in Mil",{"$f":"[1]!RCHGetElementNumber(Ticker,981)/1000","v":652.34},null,"Yahoo Error",{"$f":"IF(OR(ISERR($B$8),$B$8=\"error\"),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"↓\",\"↑"]
["Shares Out (Goog) in Mil",{"$f":"[1]!RCHGetTableCell(\"http://www.google.com/finance?q=\"&Ticker,1,\">Shares\")/1000","v":652.5},null,"Reu<>Yahoo",{"$f":"IF(ABS($B$7/$B$8)<0.9,1,0)","v":0}]
["Shares Out Notify",{"$f":"IF($E$10>=1,\"Check Shares\",B9)","v":652.5},null,"Error exist?",{"$f":"SUM(E7:E9)","v":0}]
["Market Cap and shares outstanding",{"$f":"B9*B2","v":59697.224999999999}]
[]
["Selected Data and Formula for Multiyear",{"$f":"Statements!E5","v":"2002"},{"$f":"Statements!F5","v":"2003"},{"$f":"Statements!G5","v":"2004"},{"$f":"Statements!H5","v":"2005"},{"$f":"Statements!I5","v":"2006"},{"$f":"Statements!J5","v":"2007"},{"$f":"Statements!K5","v":"2008"},{"$f":"Statements!L5","v":"2009"},{"$f":"Statements!M5","v":"2010"},{"$f":"Statements!N5","v":"2011"},{"$f":"Statements!S6","v":"TTM"}]
[{"$f":"Statements!B128","v":"Free Cash Flow"},{"$f":"Statements!E128","v":593},{"$f":"Statements!F128","v":301},{"$f":"Statements!G128","v":-6105},{"$f":"Statements!H128","v":698},{"$f":"Statements!I128","v":3124},{"$f":"Statements!J128","v":4895},{"$f":"Statements!K128","v":3221},{"$f":"Statements!L128","v":5375},{"$f":"Statements!M128","v":3998},{"$f":"Statements!N128","v":5601},{"$f":"Statements!S128","v":5098}]
[{"$f":"Statements!B129","v":"Owner Earnings FCF"},{"$f":"Statements!E129","v":203},{"$f":"Statements!F129","v":1046},{"$f":"Statements!G129","v":8628},{"$f":"Statements!H129","v":3114},{"$f":"Statements!I129","v":2001},{"$f":"Statements!J129","v":-100},{"$f":"Statements!K129","v":5487},{"$f":"Statements!L129","v":-711},{"$f":"Statements!M129","v":5026},{"$f":"Statements!N129","v":7511},{"$f":"Statements!S129","v":6728}]
[]
[]
[{"$f":"Statements!B7","v":"Revenue"},{"$f":"Statements!E7","v":20152},{"$f":"Statements!F7","v":22763},{"$f":"Statements!G7","v":30251},{"$f":"Statements!H7","v":36339},{"$f":"Statements!I7","v":41517},{"$f":"Statements!J7","v":44958},{"$f":"Statements!K7","v":51324},{"$f":"Statements!L7","v":32396},{"$f":"Statements!M7","v":42588},{"$f":"Statements!N7","v":60138},{"$f":"Statements!S7","v":63170}]
[{"$f":"Statements!B11","v":"Gross Profit"},{"$f":"Statements!E11","v":5027},{"$f":"Statements!F11","v":5297},{"$f":"Statements!G11","v":7831},{"$f":"Statements!H11","v":8826},{"$f":"Statements!I11","v":11968},{"$f":"Statements!J11","v":12332},{"$f":"Statements!K11","v":12909},{"$f":"Statements!L11","v":8510},{"$f":"Statements!M11","v":12221},{"$f":"Statements!N11","v":16560},{"$f":"Statements!S11","v":17412}]
[{"$f":"Statements!B23","v":"Operating Income"},{"$f":"Statements!E23","v":1840},{"$f":"Statements!F23","v":2158},{"$f":"Statements!G23","v":3253},{"$f":"Statements!H23","v":4552},{"$f":"Statements!I23","v":5944},{"$f":"Statements!J23","v":6053},{"$f":"Statements!K23","v":6782},{"$f":"Statements!L23","v":3444},{"$f":"Statements!M23","v":6068},{"$f":"Statements!N23","v":9060},{"$f":"Statements!S23","v":9609}]
[{"$f":"Statements!B37","v":"Net Income From Total Operations"},{"$f":"Statements!E37","v":798},{"$f":"Statements!F37","v":1099},{"$f":"Statements!G37","v":2035},{"$f":"Statements!H37","v":2854},{"$f":"Statements!I37","v":3537},{"$f":"Statements!J37","v":3541},{"$f":"Statements!K37","v":3557},{"$f":"Statements!L37","v":895},{"$f":"Statements!M37","v":2700},{"$f":"Statements!N37","v":4928},{"$f":"Statements!S37","v":5289}]
["Operating Expense (excl. D/A)",{"$f":"SUM(Statements!E14,Statements!E16,Statements!E20)-Statements!E21","v":1967},{"$f":"SUM(Statements!F14,Statements!F16,Statements!F20)-Statements!F21","v":1737},{"$f":"SUM(Statements!G14,Statements!G16,Statements!G20)-Statements!G21","v":3181},{"$f":"SUM(Statements!H14,Statements!H16,Statements!H20)-Statements!H21","v":2797},{"$f":"SUM(Statements!I14,Statements!I16,Statements!I20)-Statements!I21","v":4422},{"$f":"SUM(Statements!J14,Statements!J16,Statements!J20)-Statements!J21","v":4482},{"$f":"SUM(Statements!K14,Statements!K16,Statements!K20)-Statements!K21","v":4147},{"$f":"SUM(Statements!L14,Statements!L16,Statements!L20)-Statements!L21","v":2730},{"$f":"SUM(Statements!M14,Statements!M16,Statements!M20)-Statements!M21","v":3857},{"$f":"SUM(Statements!N14,Statements!N16,Statements!N20)-Statements!N21","v":4973},{"$f":"SUM(Statements!S14,Statements!S16,Statements!S20)-Statements!S21","v":5190}]
[{"$f":"Statements!B41","v":"Fully Diluted EPS"},{"$f":"Statements!E41","v":1.1499999999999999},{"$f":"Statements!F41","v":1.57},{"$f":"Statements!G41","v":2.88},{"$f":"Statements!H41","v":4.04},{"$f":"Statements!I41","v":5.17},{"$f":"Statements!J41","v":5.37},{"$f":"Statements!K41","v":5.66},{"$f":"Statements!L41","v":1.43},{"$f":"Statements!M41","v":4.1500000000000004},{"$f":"Statements!N41","v":7.4},{"$f":"Statements!S41","v":7.92}]
[{"$f":"Statements!B32","v":"Tax Rate %"},{"$f":"Statements!E32","v":0.28007181328545783},{"$f":"Statements!F32","v":0.25979112271540472},{"$f":"Statements!G32","v":0.27004063538973033},{"$f":"Statements!H32","v":0.28710587028966933},{"$f":"Statements!I32","v":0.28903517794692452},{"$f":"Statements!J32","v":0.29981829194427617},{"$f":"Statements!K32","v":0.21130820399113082},{"$f":"Statements!L32","v":-0.48473967684021546},{"$f":"Statements!M32","v":0.25979602791196993},{"$f":"Statements!N32","v":0.25667810774511268},{"$f":"Statements!S32","v":8.8445807770961143E-2}]
[]
[]
[{"$f":"Statements!B102","v":"Net Cash From Operating Activities"},{"$f":"Statements!E102","v":2366},{"$f":"Statements!F102","v":2066},{"$f":"Statements!G102","v":-3991},{"$f":"Statements!H102","v":3113},{"$f":"Statements!I102","v":5799},{"$f":"Statements!J102","v":7935},{"$f":"Statements!K102","v":4787},{"$f":"Statements!L102","v":6343},{"$f":"Statements!M102","v":5009},{"$f":"Statements!N102","v":7010},{"$f":"Statements!S102","v":6575}]
[{"$f":"Statements!B127","v":"Cap Ex"},{"$f":"Statements!E127*-1","v":-1773},{"$f":"Statements!F127*-1","v":-1765},{"$f":"Statements!G127*-1","v":-2114},{"$f":"Statements!H127*-1","v":-2415},{"$f":"Statements!I127*-1","v":-2675},{"$f":"Statements!J127*-1","v":-3040},{"$f":"Statements!K127*-1","v":-1566},{"$f":"Statements!L127*-1","v":-968},{"$f":"Statements!M127*-1","v":-1011},{"$f":"Statements!N127*-1","v":-1409},{"$f":"Statements!S127*-1","v":-1477}]
["Cash Flow",{"$f":"IF(B24<>\"\",(B19-B22-B28)*(1-B24),\"\")","v":3479.4129263913824},{"$f":"IF(C24<>\"\",(C19-C22-C28)*(1-C24),\"\")","v":3941.6122715404699},4937.4451422238644,6019.678031274032,7266.7714462044851,7624.9788007268317,8145.6088691796012,10019.023339317773,6939.4122383252816,9660.2113117445151,12487.380879345603]
[{"$f":"IF('DCF Valuation'!$I$3=\"FCF\",A14,A15)","v":"Free Cash Flow"},{"$f":"IF('DCF Valuation'!$I$3=\"FCF\",B14,B15)","v":593},{"$f":"IF('DCF Valuation'!$I$3=\"FCF\",C14,C15)","v":301},{"$f":"IF('DCF Valuation'!$I$3=\"FCF\",D14,D15)","v":-6105},{"$f":"IF('DCF Valuation'!$I$3=\"FCF\",E14,E15)","v":698},{"$f":"IF('DCF Valuation'!$I$3=\"FCF\",F14,F15)","v":3124},{"$f":"IF('DCF Valuation'!$I$3=\"FCF\",G14,G15)","v":4895},{"$f":"IF('DCF Valuation'!$I$3=\"FCF\",H14,H15)","v":3221},{"$f":"IF('DCF Valuation'!$I$3=\"FCF\",I14,I15)","v":5375},{"$f":"IF('DCF Valuation'!$I$3=\"FCF\",J14,J15)","v":3998},{"$f":"IF('DCF Valuation'!$I$3=\"FCF\",K14,K15)","v":5601},{"$f":"IF('DCF Valuation'!$I$3=\"FCF\",L14,L15)","v":5098}]
["Excess Cash",{"$f":"(Statements!E48+Statements!E49)-MAX(0,Statements!E75-Statements!E57)","v":309},{"$f":"(Statements!F48+Statements!F49)-MAX(0,Statements!F75-Statements!F57)","v":342},{"$f":"(Statements!G48+Statements!G49)-MAX(0,Statements!G75-Statements!G57)","v":445},{"$f":"(Statements!H48+Statements!H49)-MAX(0,Statements!H75-Statements!H57)","v":1108},{"$f":"(Statements!I48+Statements!I49)-MAX(0,Statements!I75-Statements!I57)","v":530},{"$f":"(Statements!J48+Statements!J49)-MAX(0,Statements!J75-Statements!J57)","v":1122},{"$f":"(Statements!K48+Statements!K49)-MAX(0,Statements!K75-Statements!K57)","v":2736},{"$f":"(Statements!L48+Statements!L49)-MAX(0,Statements!L75-Statements!L57)","v":4867},{"$f":"(Statements!M48+Statements!M49)-MAX(0,Statements!M75-Statements!M57)","v":3592},{"$f":"(Statements!N48+Statements!N49)-MAX(0,Statements!N75-Statements!N57)","v":3057},{"$f":"(Statements!S48+Statements!S49)-MAX(0,Statements!S75-Statements!S57)","v":2864}]
[]
[{"$f":"Statements!B57","v":"Total Current Assets"},{"$f":"Statements!E57","v":14628},{"$f":"Statements!F57","v":16791},{"$f":"Statements!G57","v":20856},{"$f":"Statements!H57","v":22790},{"$f":"Statements!I57","v":23093},{"$f":"Statements!J57","v":25477},{"$f":"Statements!K57","v":31633},{"$f":"Statements!L57","v":26789},{"$f":"Statements!M57","v":31810},{"$f":"Statements!N57","v":38128},{"$f":"Statements!S57","v":40209}]
[{"$f":"Statements!B68","v":"Total Assets"},{"$f":"Statements!E68","v":32851},{"$f":"Statements!F68","v":36465},{"$f":"Statements!G68","v":43091},{"$f":"Statements!H68","v":47069},{"$f":"Statements!I68","v":50879},{"$f":"Statements!J68","v":56132},{"$f":"Statements!K68","v":67782},{"$f":"Statements!L68","v":60038},{"$f":"Statements!M68","v":64020},{"$f":"Statements!N68","v":81446},{"$f":"Statements!S68","v":83908}]
[{"$f":"Statements!B75","v":"Total Current Liabilities"},{"$f":"Statements!E75","v":11344},{"$f":"Statements!F75","v":12621},{"$f":"Statements!G75","v":16210},{"$f":"Statements!H75","v":19092},{"$f":"Statements!I75","v":19252},{"$f":"Statements!J75","v":22245},{"$f":"Statements!K75","v":26069},{"$f":"Statements!L75","v":19292},{"$f":"Statements!M75","v":22020},{"$f":"Statements!N75","v":28561},{"$f":"Statements!S75","v":28849}]
[{"$f":"Statements!B81","v":"Total Liabilities"},{"$f":"Statements!E81","v":27379},{"$f":"Statements!F81","v":30387},{"$f":"Statements!G81","v":35624},{"$f":"Statements!H81","v":38637},{"$f":"Statements!I81","v":44020},{"$f":"Statements!J81","v":47249},{"$f":"Statements!K81","v":61695},{"$f":"Statements!L81","v":51298},{"$f":"Statements!M81","v":53196},{"$f":"Statements!N81","v":68563},{"$f":"Statements!S81","v":68939}]
["Tangible Shareholder Equity",{"$f":"Statements!E84-Statements!E65","v":3789},{"$f":"Statements!F84-Statements!F65","v":4441},{"$f":"Statements!G84-Statements!G65","v":5702},{"$f":"Statements!H84-Statements!H65","v":6557},{"$f":"Statements!I84-Statements!I65","v":6472},{"$f":"Statements!J84-Statements!J65","v":8408},{"$f":"Statements!K84-Statements!K65","v":5576},{"$f":"Statements!L84-Statements!L65","v":8275},{"$f":"Statements!M84-Statements!M65","v":10019},{"$f":"Statements!N84-Statements!N65","v":8515},{"$f":"Statements!S84-Statements!S65","v":10682}]
[{"$f":"Statements!B84","v":"Total Equity"},{"$f":"Statements!E84","v":5472},{"$f":"Statements!F84","v":6078},{"$f":"Statements!G84","v":7467},{"$f":"Statements!H84","v":8432},{"$f":"Statements!I84","v":6859},{"$f":"Statements!J84","v":8883},{"$f":"Statements!K84","v":6087},{"$f":"Statements!L84","v":8740},{"$f":"Statements!M84","v":10824},{"$f":"Statements!N84","v":12883},{"$f":"Statements!S84","v":14969}]
["Invested Capital",{"$f":"(B38+B36-B35)","v":21507},{"$f":"(C38+C36-C35)","v":23844},26881,27977,31627,33887,41713,40746,42000,52885,55059]
[]
[{"$f":"Statements!B12","v":"Gross Profit (%)"},{"$f":"Statements!E12","v":0.24945414847161573},{"$f":"Statements!F12","v":0.23270219215393401},{"$f":"Statements!G12","v":0.25886747545535682},{"$f":"Statements!H12","v":0.24287955089573185},{"$f":"Statements!I12","v":0.28826745670448251},{"$f":"Statements!J12","v":0.27430045820543619},{"$f":"Statements!K12","v":0.25151975683890576},{"$f":"Statements!L12","v":0.2626867514507964},{"$f":"Statements!M12","v":0.2869587677279985},{"$f":"Statements!N12","v":0.27536665668961391},{"$f":"Statements!S12","v":0.27563716954250433}]
[{"$f":"Statements!B24","v":"Operating Income (%)"},{"$f":"Statements!E24","v":9.1306073838824928E-2},{"$f":"Statements!F24","v":9.4802969731581949E-2},{"$f":"Statements!G24","v":0.10753363525172721},{"$f":"Statements!H24","v":0.12526486694735683},{"$f":"Statements!I24","v":0.14317026760122359},{"$f":"Statements!J24","v":0.13463677209840294},{"$f":"Statements!K24","v":0.13214090873665341},{"$f":"Statements!L24","v":0.10630942091616249},{"$f":"Statements!M24","v":0.14248145017375788},{"$f":"Statements!N24","v":0.15065349695699889},{"$f":"Statements!S24","v":0.1521133449422194}]
[{"$f":"Statements!B38","v":"Net Income (%)"},{"$f":"Statements!E38","v":3.9599047240968639E-2},{"$f":"Statements!F38","v":4.8280103677019723E-2},{"$f":"Statements!G38","v":6.7270503454431252E-2},{"$f":"Statements!H38","v":7.8538209637029094E-2},{"$f":"Statements!I38","v":8.5194016908736181E-2},{"$f":"Statements!J38","v":7.8762400462654036E-2},{"$f":"Statements!K38","v":6.93048086665108E-2},{"$f":"Statements!L38","v":2.7626867514507963E-2},{"$f":"Statements!M38","v":6.3398140321217239E-2},{"$f":"Statements!N38","v":8.1944860154976887E-2},{"$f":"Statements!S38","v":8.3726452429950929E-2}]
["Current Assets>1.5 times",{"$f":"IF(B35=0,\"\",B33/B35)","v":1.2894922425952045},1.3304017114333253,1.2866132017273288,1.1936936936936937,1.1995117390400998,1.1452910766464375,1.2134335801143121,1.3886066763425253,1.4445958219800181,1.3349672630510137,1.3937744809178827]
[]
["CROIC",{"$f":"B30/B39","v":2.7572418282419676E-2},{"$f":"C30/C39","v":1.2623720852206005E-2},-0.22711208660392099,2.4949065303642277E-2,9.877636196920353E-2,0.14445067429987901,7.721813343561959E-2,0.13191478918176017,9.5190476190476186E-2,0.10590904793419684,9.2591583573984268E-2]
["FCF/Sales",{"$f":"IF(B18=0,\"\",B30/B18)","v":2.9426359666534337E-2},1.3223213108992663E-2,-0.20181151036329378,1.9208013429098215E-2,7.5246284654478884E-2,0.10887939854975755,6.2758163821993604E-2,0.16591554512902829,9.3876209260824642E-2,9.3135787688316873E-2,8.0702865284153866E-2]
["Inventory Turnover",{"$f":"IF(Statements!E52=0,\"\",Statements!E9/AVERAGE(Statements!E52))","v":5.4741223307998554},{"$f":"IF(Statements!F52=0,\"\",Statements!F9/AVERAGE(Statements!E52:F52))","v":6.0123924268502584},{"$f":"IF(Statements!G52=0,\"\",Statements!G9/AVERAGE(Statements!F52:G52))","v":5.8067858067858067},{"$f":"IF(Statements!H52=0,\"\",Statements!H9/AVERAGE(Statements!G52:H52))","v":5.5587433074047885},{"$f":"IF(Statements!I52=0,\"\",Statements!I9/AVERAGE(Statements!H52:I52))","v":5.1056587473002164},{"$f":"IF(Statements!J52=0,\"\",Statements!J9/AVERAGE(Statements!I52:J52))","v":4.8138694208779045},{"$f":"IF(Statements!K52=0,\"\",Statements!K9/AVERAGE(Statements!J52:K52))","v":4.8063809821707855},{"$f":"IF(Statements!L52=0,\"\",Statements!L9/AVERAGE(Statements!K52:L52))","v":3.1551416683178126},{"$f":"IF(Statements!M52=0,\"\",Statements!M9/AVERAGE(Statements!L52:M52))","v":3.8084906251959616},{"$f":"IF(Statements!N52=0,\"\",Statements!N9/AVERAGE(Statements!M52:N52))","v":3.6117856698852098},{"$f":"IF(Statements!S52=0,\"\",Statements!S9/Statements!S52)","v":2.7713645448488888}]
["Return On Assets (ROA)",{"$f":"IF(B34=0,0,B21/B34)","v":2.4291497975708502E-2},{"$f":"IF(C34=0,0,C21/C34)","v":3.0138488962018373E-2},4.7225638764475178E-2,6.0634387813635303E-2,6.9517875744413218E-2,6.3083446162616685E-2,5.2477058806172733E-2,1.4907225423898197E-2,4.2174320524835988E-2,6.0506347764162756E-2,6.3033322210039572E-2]
["Retun On Equity (ROE)",{"$f":"IF(B38=0,0,B21/B38)","v":0.14583333333333334},{"$f":"IF(C38=0,0,C21/C38)","v":0.18081605791378744},0.27253247622873977,0.33847248576850097,0.51567283860621083,0.39862659011595181,0.58436011171348778,0.10240274599542334,0.24944567627494457,0.38251959947217262,0.35333021577927715]
[]
[]
["Debt to Equity",{"$f":"IF(Statements!E84=0,\"\",Statements!E81/Statements!E84)","v":5.0034722222222223},{"$f":"IF(Statements!F84=0,\"\",Statements!F81/Statements!F84)","v":4.9995064165844028},{"$f":"IF(Statements!G84=0,\"\",Statements!G81/Statements!G84)","v":4.7708584438194723},{"$f":"IF(Statements!H84=0,\"\",Statements!H81/Statements!H84)","v":4.5821869070208727},{"$f":"IF(Statements!I84=0,\"\",Statements!I81/Statements!I84)","v":6.4178451669339553},{"$f":"IF(Statements!J84=0,\"\",Statements!J81/Statements!J84)","v":5.3190363615895535},{"$f":"IF(Statements!K84=0,\"\",Statements!K81/Statements!K84)","v":10.135534746180385},{"$f":"IF(Statements!L84=0,\"\",Statements!L81/Statements!L84)","v":5.8693363844393591},{"$f":"IF(Statements!M84=0,\"\",Statements!M81/Statements!M84)","v":4.9146341463414638},{"$f":"IF(Statements!N84=0,\"\",Statements!N81/Statements!N84)","v":5.3219746953349372},{"$f":"IF(Statements!S84=0,\"\",Statements!S81/Statements!S84)","v":4.6054512659496289}]
["Capitalization Ratio",{"$f":"IF(Statements!E76+Statements!E84=0,\"\",Statements!E76/(Statements!E76+Statements!E84))","v":0.67940004687133815},{"$f":"IF(Statements!F76+Statements!F84=0,\"\",Statements!F76/(Statements!F76+Statements!F84))","v":0.69845207382417152},{"$f":"IF(Statements!G76+Statements!G84=0,\"\",Statements!G76/(Statements!G76+Statements!G84))","v":0.67958290422245105},{"$f":"IF(Statements!H76+Statements!H84=0,\"\",Statements!H76/(Statements!H76+Statements!H84))","v":0.6502550914596209},{"$f":"IF(Statements!I76+Statements!I84=0,\"\",Statements!I76/(Statements!I76+Statements!I84))","v":0.72048575736582587},{"$f":"IF(Statements!J76+Statements!J84=0,\"\",Statements!J76/(Statements!J76+Statements!J84))","v":0.66745283018867929},{"$f":"IF(Statements!K76+Statements!K84=0,\"\",Statements!K76/(Statements!K76+Statements!K84))","v":0.78953009923584938},{"$f":"IF(Statements!L76+Statements!L84=0,\"\",Statements!L76/(Statements!L76+Statements!L84))","v":0.71425769117598981},{"$f":"IF(Statements!M76+Statements!M84=0,\"\",Statements!M76/(Statements!M76+Statements!M84))","v":0.65375387863472056},{"$f":"IF(Statements!N76+Statements!N84=0,\"\",Statements!N76/(Statements!N76+Statements!N84))","v":0.6594231633489307},{"$f":"IF(Statements!S76+Statements!S84=0,\"\",Statements!S76/(Statements!S76+Statements!S84))","v":0.62726593625498006}]
[]
["Total liabilities",{"$f":"Statements!E81","v":27379},{"$f":"Statements!F81","v":30387},{"$f":"Statements!G81","v":35624},{"$f":"Statements!H81","v":38637},{"$f":"Statements!I81","v":44020},{"$f":"Statements!J81","v":47249},{"$f":"Statements!K81","v":61695},{"$f":"Statements!L81","v":51298},{"$f":"Statements!M81","v":53196},{"$f":"Statements!N81","v":68563},{"$f":"Statements!S81","v":68939}]
["Short term debt",{"$f":"Statements!E71","v":6087},{"$f":"Statements!F71","v":5738},{"$f":"Statements!G71","v":7688},{"$f":"Statements!H71","v":10068},{"$f":"Statements!I71","v":9616},{"$f":"Statements!J71","v":10600},{"$f":"Statements!K71","v":12701},{"$f":"Statements!L71","v":9784},{"$f":"Statements!M71","v":7981},{"$f":"Statements!N71","v":9648},{"$f":"Statements!S71","v":10762}]
["Long term debt",{"$f":"Statements!E76","v":11596},{"$f":"Statements!F76","v":14078},{"$f":"Statements!G76","v":15837},{"$f":"Statements!H76","v":15677},{"$f":"Statements!I76","v":17680},{"$f":"Statements!J76","v":17829},{"$f":"Statements!K76","v":22834},{"$f":"Statements!L76","v":21847},{"$f":"Statements!M76","v":20437},{"$f":"Statements!N76","v":24944},{"$f":"Statements!S76","v":25191}]
["FCF/Total Debt",{"$f":"IF(B56=0,\"\",B$30/B56)","v":2.1658935680631139E-2},{"$f":"IF(C56=0,\"\",C$30/C56)","v":9.9055517161944252E-3},-0.17137323152930609,1.8065584802132672E-2,7.0967741935483872E-2,0.10360007619208872,5.220844476861982E-2,0.104779913446918,7.515602676892999E-2,8.1691291221212603E-2,7.3949433557202751E-2]
["FCF/STD",{"$f":"IF(B57=0,\"\",B$30/B57)","v":9.7420732709052077E-2},5.2457302195887068E-2,-0.79409469302809577,6.9328565752880419E-2,0.32487520798668884,0.46179245283018866,0.25360207857649003,0.54936631234668842,0.50093973186317509,0.58053482587064675,0.47370377253298646]
["FCF/LTD",{"$f":"IF(B58=0,\"\",B$30/B58)","v":5.1138323559848223E-2},2.1380877965620118E-2,-0.38548967607501422,4.4523824711360592E-2,0.17669683257918553,0.27455269504739471,0.14106157484453008,0.24602920309424636,0.19562558105397074,0.22454297626683772,0.20237386368147353]
[]
["5yr Multi Year Performance",{"$f":"F13&\"-\"&J13","v":"2006-2010"},{"$f":"G13&\"-\"&K13","v":"2007-2011"},{"$f":"F13&\"-\"&I13","v":"2006-2009"},{"$f":"G13&\"-\"&J13","v":"2007-2010"},{"$f":"H13&\"-\"&K13","v":"2008-2011"},{"$f":"F13&\"-\"&H13","v":"2006-2008"},{"$f":"G13&\"-\"&I13","v":"2007-2009"},{"$f":"H13&\"-\"&J13","v":"2008-2010"},{"$f":"I13&\"-\"&K13","v":"2009-2011"},"Median"]
["Shareholder Equity",{"$f":"IF(AND(F37>0,J37>0),(J37/F37)^(1/4)-1,0)","v":0.115440648880198},{"$f":"IF(AND(G37>0,K37>0),(K37/G37)^(1/4)-1,0)","v":3.1664226939764895E-3},{"$f":"IF(AND(F37>0,I37>0),(I37/F37)^(1/3)-1,0)","v":8.5366712582419346E-2},{"$f":"IF(AND(G37>0,J37>0),(J37/G37)^(1/3)-1,0)","v":6.0174183733200826E-2},{"$f":"IF(AND(H37>0,K37>0),(K37/H37)^(1/3)-1,0)","v":0.1515619215893298},{"$f":"IF(AND(F37>0,H37>0),(H37/F37)^(1/2)-1,0)","v":-7.1798794243211561E-2},{"$f":"IF(AND(G37>0,I37>0),(I37/G37)^(1/2)-1,0)","v":-7.9406612081561745E-3},{"$f":"IF(AND(H37>0,J37>0),(J37/H37)^(1/2)-1,0)","v":0.34045057629486641},{"$f":"IF(AND(I37>0,K37>0),(K37/I37)^(1/2)-1,0)","v":1.4397861368031561E-2},{"$f":"MEDIAN(B64:J64)","v":6.0174183733200826E-2}]
[{"$f":"$A$30","v":"Free Cash Flow"},{"$f":"IF(AND(F30>0,J30>0),(J30/F30)^(1/4)-1,0)","v":6.3611296171057097E-2},{"$f":"IF(AND(G$30>0,K$30>0),(K$30/G$30)^(1/4)-1,0)","v":3.4256405080357988E-2},{"$f":"IF(AND(F$30>0,I$30>0),(I$30/F$30)^(1/3)-1,0)","v":0.19827311241378553},{"$f":"IF(AND(G$30>0,J$30>0),(J$30/G$30)^(1/3)-1,0)","v":-6.5247365412611225E-2},{"$f":"IF(AND(H$30>0,K$30>0),(K$30/H$30)^(1/3)-1,0)","v":0.20251808328499021},{"$f":"IF(AND(F$30>0,H$30>0),(H$30/F$30)^(1/2)-1,0)","v":1.5406291087224577E-2},{"$f":"IF(AND(G$30>0,I$30>0),(I$30/G$30)^(1/2)-1,0)","v":4.7883220653265335E-2},{"$f":"IF(AND(H$30>0,J$30>0),(J$30/H$30)^(1/2)-1,0)","v":0.11410476700060013},{"$f":"IF(AND(I$30>0,K$30>0),(K$30/I$30)^(1/2)-1,0)","v":2.0806794465978662E-2},4.7883220653265335E-2]
["CROIC",{"$f":"IF(ISERR(MEDIAN(F46:J46)),0,MEDIAN(F46:J46))","v":9.877636196920353E-2},{"$f":"IF(ISERR(MEDIAN(G46:K46)),0,MEDIAN(G46:K46))","v":0.10590904793419684},{"$f":"IF(ISERR(MEDIAN(F46:I46)),0,MEDIAN(F46:I46))","v":0.11534557557548185},0.11355263268611818,0.10054976206233651,{"$f":"IF(ISERR(MEDIAN(F46:H46)),0,MEDIAN(F46:H46))","v":9.877636196920353E-2},0.13191478918176017,9.5190476190476186E-2,0.10590904793419684,0.10590904793419684]
["FCF/Sales",{"$f":"IF(ISERR(MEDIAN(F47:J47)),0,MEDIAN(F47:J47))","v":9.3876209260824642E-2},{"$f":"IF(ISERR(MEDIAN(G47:K47)),0,MEDIAN(G47:K47))","v":9.3876209260824642E-2},9.2062841602118223E-2,0.10137780390529109,9.3505998474570751E-2,7.5246284654478884E-2,0.10887939854975755,9.3876209260824642E-2,9.3876209260824642E-2,9.3876209260824642E-2]
["ROA",{"$f":"MEDIAN(F49:J49)","v":5.2477058806172733E-2},{"$f":"MEDIAN(G49:K49)","v":5.2477058806172733E-2},{"$f":"MEDIAN(F49:I49)","v":5.7780252484394709E-2},4.7325689665504364E-2,4.7325689665504364E-2,{"$f":"MEDIAN(F49:H49)","v":6.3083446162616685E-2},5.2477058806172733E-2,4.2174320524835988E-2,4.2174320524835988E-2,5.2477058806172733E-2]
["ROE",{"$f":"MEDIAN(F50:J50)","v":0.39862659011595181},{"$f":"MEDIAN(G50:K50)","v":0.38251959947217262},0.45714971436108132,0.32403613319544822,0.31598263787355862,0.51567283860621083,0.39862659011595181,0.24944567627494457,0.24944567627494457,0.38251959947217262]
["Gross Margin",{"$f":"IF(ISERR(MEDIAN(F41:J41)),0,MEDIAN(F41:J41))","v":0.27430045820543619},0.27430045820543619,{"$f":"IF(ISERR(MEDIAN(F41:I41)),0,MEDIAN(F41:I41))","v":0.26849360482811629},0.26849360482811629,0.26902670407020512,{"$f":"IF(ISERR(MEDIAN(F41:H41)),0,MEDIAN(F41:H41))","v":0.27430045820543619},0.2626867514507964,0.2626867514507964,0.27536665668961391,0.26902670407020512]
["Operating Margin",0.13463677209840294,0.13463677209840294,0.13338884041752819,0.13338884041752819,0.13731117945520566,0.13463677209840294,0.13214090873665341,0.13214090873665341,0.14248145017375788,0.13463677209840294]
["Net Margin",6.93048086665108E-2,6.93048086665108E-2,7.4033604564582411E-2,6.6351474493864027E-2,6.6351474493864027E-2,7.8762400462654036E-2,6.93048086665108E-2,6.3398140321217239E-2,6.3398140321217239E-2,6.93048086665108E-2]
["Revenue Growth",{"$f":"IF(AND(F18>0,J18>0),(J18/F18)^(1/4)-1,0)","v":6.3877002781311809E-3},{"$f":"IF(AND(G18>0,K18>0),(K18/G18)^(1/4)-1,0)","v":7.5438300807517455E-2},{"$f":"IF(AND(F18>0,I18>0),(I18/F18)^(1/3)-1,0)","v":-7.936289315830114E-2},{"$f":"IF(AND(G18>0,J18>0),(J18/G18)^(1/3)-1,0)","v":-1.7890103231090082E-2},{"$f":"IF(AND(H18>0,K18>0),(K18/H18)^(1/3)-1,0)","v":5.4248102810100507E-2},{"$f":"IF(AND(F18>0,H18>0),(H18/F18)^(1/2)-1,0)","v":0.11185272839110927},{"$f":"IF(AND(G18>0,I18>0),(I18/G18)^(1/2)-1,0)","v":-0.15112800973493223},{"$f":"IF(AND(H18>0,J18>0),(J18/H18)^(1/2)-1,0)","v":-8.907342005924912E-2},{"$f":"IF(AND(I18>0,K18>0),(K18/I18)^(1/2)-1,0)","v":0.36247579388573303},{"$f":"MEDIAN(B73:J73)","v":6.3877002781311809E-3}]
["Earnings Growth",{"$f":"IF(AND(F23>0,J23>0),(J23/F23)^(1/4)-1,0)","v":-5.3459091609992071E-2},{"$f":"IF(AND(G23>0,K23>0),(K23/G23)^(1/4)-1,0)","v":8.3463682694218777E-2},{"$f":"IF(AND(F23>0,I23>0),(I23/F23)^(1/3)-1,0)","v":-0.34844887630872179},{"$f":"IF(AND(G23>0,J23>0),(J23/G23)^(1/3)-1,0)","v":-8.231999242938226E-2},{"$f":"IF(AND(H23>0,K23>0),(K23/H23)^(1/3)-1,0)","v":9.3465527806783966E-2},{"$f":"IF(AND(F23>0,H23>0),(H23/F23)^(1/2)-1,0)","v":4.631618684920924E-2},{"$f":"IF(AND(G23>0,I23>0),(I23/G23)^(1/2)-1,0)","v":-0.4839629594805408},{"$f":"IF(AND(H23>0,J23>0),(J23/H23)^(1/2)-1,0)","v":-0.143719936175564},{"$f":"IF(AND(I23>0,K23>0),(K23/I23)^(1/2)-1,0)","v":1.2748242074554188},-5.3459091609992071E-2]
["Cash from Ops Growth",{"$f":"IF(AND(F27>0,J27>0),(J27/F27)^(1/4)-1,0)","v":-3.5950173657177786E-2},{"$f":"IF(AND(G27>0,K27>0),(K27/G27)^(1/4)-1,0)","v":-3.0511254795736797E-2},{"$f":"IF(AND(F27>0,I27>0),(I27/F27)^(1/3)-1,0)","v":3.0339937898270275E-2},{"$f":"IF(AND(G27>0,J27>0),(J27/G27)^(1/3)-1,0)","v":-0.14216973025012369},{"$f":"IF(AND(H27>0,K27>0),(K27/H27)^(1/3)-1,0)","v":0.13558120740865842},{"$f":"IF(AND(F27>0,H27>0),(H27/F27)^(1/2)-1,0)","v":-9.1436764469634446E-2},{"$f":"IF(AND(G27>0,I27>0),(I27/G27)^(1/2)-1,0)","v":-0.1059251260228522},{"$f":"IF(AND(H27>0,J27>0),(J27/H27)^(1/2)-1,0)","v":2.2925021976155202E-2},{"$f":"IF(AND(I27>0,K27>0),(K27/I27)^(1/2)-1,0)","v":5.1263663071869914E-2},-3.0511254795736797E-2]
[]
["10yr Multi Year Performance",{"$f":"B13&\"-\"&I13","v":"2002-2009"},{"$f":"C13&\"-\"&J13","v":"2003-2010"},{"$f":"D13&\"-\"&K13","v":"2004-2011"},{"$f":"B13&\"-\"&G13","v":"2002-2007"},{"$f":"C13&\"-\"&H13","v":"2003-2008"},{"$f":"D13&\"-\"&I13","v":"2004-2009"},{"$f":"E13&\"-\"&J13","v":"2005-2010"},{"$f":"F13&\"-\"&K13","v":"2006-2011"},{"$f":"B13&\"-\"&K13","v":"2002-2011"},"Median"]
["Shareholder Equity",{"$f":"IF(AND(B37>0,I37>0),(I37/B37)^(1/7)-1,0)","v":0.11805544876008023},{"$f":"IF(AND(C37>0,J37>0),(J37/C37)^(1/7)-1,0)","v":0.12325318220228354},{"$f":"IF(AND(D37>0,K37>0),(K37/D37)^(1/7)-1,0)","v":5.8960191015301255E-2},{"$f":"IF(AND(B37>0,G37>0),(G37/B37)^(1/5)-1,0)","v":0.17282609292924245},{"$f":"IF(AND(C37>0,H37>0),(H37/C37)^(1/5)-1,0)","v":4.6570281664090496E-2},{"$f":"IF(AND(D37>0,I37>0),(I37/D37)^(1/5)-1,0)","v":7.7328522149866075E-2},{"$f":"IF(AND(E37>0,J37>0),(J37/E37)^(1/5)-1,0)","v":8.8488483847023236E-2},{"$f":"IF(AND(F37>0,K37>0),(K37/F37)^(1/5)-1,0)","v":5.6402034027110304E-2},{"$f":"IF(AND(B37>0,K37>0),(K37/B37)^(1/9)-1,0)","v":9.4141116390783708E-2},{"$f":"MEDIAN(B78:J78)","v":8.8488483847023236E-2}]
[{"$f":"$A$30","v":"Free Cash Flow"},{"$f":"IF(AND(B$30>0,I$30>0),(I$30/B$30)^(1/7)-1,0)","v":0.37012609964747667},{"$f":"IF(AND(C$30>0,J$30>0),(J$30/C$30)^(1/7)-1,0)","v":0.44699837042384072},{"$f":"IF(AND(D$30>0,K$30>0),(K$30/D$30)^(1/7)-1,0)","v":0},{"$f":"IF(AND(B$30>0,G$30>0),(G$30/B$30)^(1/5)-1,0)","v":0.52524496690225742},{"$f":"IF(AND(C$30>0,H$30>0),(H$30/C$30)^(1/5)-1,0)","v":0.60651522542317715},{"$f":"IF(AND(D$30>0,I$30>0),(I$30/D$30)^(1/5)-1,0)","v":0},{"$f":"IF(AND(E$30>0,J$30>0),(J$30/E$30)^(1/5)-1,0)","v":0.41774287518275455},{"$f":"IF(AND(F$30>0,K$30>0),(K$30/F$30)^(1/5)-1,0)","v":0.12385662358835181},{"$f":"IF(AND(B$30>0,K$30>0),(K$30/B$30)^(1/9)-1,0)","v":0.28338442478114456},{"$f":"MEDIAN(B79:J79)","v":0.37012609964747667}]
["CROIC",{"$f":"IF(ISERR(MEDIAN(B46:I46)),0,MEDIAN(B46:I46))","v":5.2395275859019638E-2},{"$f":"IF(ISERR(MEDIAN(C46:J46)),0,MEDIAN(C46:J46))","v":8.6204304813047888E-2},{"$f":"IF(ISERR(MEDIAN(D46:K46)),0,MEDIAN(D46:K46))","v":9.6983419079839858E-2},{"$f":"IF(ISERR(MEDIAN(B46:G46)),0,MEDIAN(B46:G46))","v":2.6260741793030978E-2},{"$f":"IF(ISERR(MEDIAN(C46:H46)),0,MEDIAN(C46:H46))","v":5.108359936963093E-2},{"$f":"IF(ISERR(MEDIAN(D46:I46)),0,MEDIAN(D46:I46))","v":8.799724770241156E-2},{"$f":"IF(ISERR(MEDIAN(E46:J46)),0,MEDIAN(E46:J46))","v":9.6983419079839858E-2},{"$f":"IF(ISERR(MEDIAN(F46:K46)),0,MEDIAN(F46:K46))","v":0.10234270495170018},{"$f":"IF(ISERR(MEDIAN(B46:K46)),0,MEDIAN(G46:K46))","v":0.10590904793419684},{"$f":"MEDIAN(B80:J80)","v":8.799724770241156E-2}]
["FCF/Sales",{"$f":"IF(ISERR(MEDIAN(B47:I47)),\"\",MEDIAN(B47:I47))","v":4.6092261744263965E-2},{"$f":"IF(ISERR(MEDIAN(C47:J47)),\"\",MEDIAN(C47:J47))","v":6.9002224238236237E-2},{"$f":"IF(ISERR(MEDIAN(D47:K47)),\"\",MEDIAN(D47:K47))","v":8.4191036171397879E-2},{"$f":"IF(ISERR(MEDIAN(B47:G47)),\"\",MEDIAN(B47:G47))","v":2.4317186547816276E-2},{"$f":"IF(ISERR(MEDIAN(C47:H47)),\"\",MEDIAN(C47:H47))","v":4.0983088625545908E-2},{"$f":"IF(ISERR(MEDIAN(D47:I47)),\"\",MEDIAN(D47:I47))","v":6.9002224238236237E-2},{"$f":"IF(ISERR(MEDIAN(E47:J47)),\"\",MEDIAN(E47:J47))","v":8.456124695765177E-2},{"$f":"IF(ISERR(MEDIAN(F47:K47)),\"\",MEDIAN(F47:K47))","v":9.3505998474570751E-2},{"$f":"IF(ISERR(MEDIAN(B47:K47)),\"\",MEDIAN(B47:K47))","v":6.9002224238236237E-2},{"$f":"MEDIAN(B81:J81)","v":6.9002224238236237E-2}]
["ROA",{"$f":"IF(ISERR(MEDIAN(B49:I49)),0,MEDIAN(B49:I49))","v":4.9851348785323955E-2},4.9851348785323955E-2,5.6491703285167741E-2,{"$f":"IF(ISERR(MEDIAN(B49:G49)),\"\",MEDIAN(B49:G49))","v":5.3930013289055237E-2},5.6555723309904021E-2,5.6555723309904021E-2,5.6555723309904021E-2,5.6491703285167741E-2,{"$f":"IF(ISERR(MEDIAN(B49:K49)),\"\",MEDIAN(B49:K49))","v":4.9851348785323955E-2},5.6491703285167741E-2]
["ROE",0.30550248099862037,0.30550248099862037,0.3604960426203368,0.30550248099862037,0.36854953794222639,0.36854953794222639,0.36854953794222639,0.39057309479406221,{"$f":"IF(ISERR(MEDIAN(B50:K50)),\"\",MEDIAN(B50:K50))","v":0.30550248099862037},0.3604960426203368]
["Gross Margin",{"$f":"IF(ISERR(MEDIAN(B41:I41)),0,MEDIAN(B41:I41))","v":0.25519361614713132},0.26077711345307664,0.26849360482811629,{"$f":"IF(ISERR(MEDIAN(B41:G41)),\"\",MEDIAN(B41:G41))","v":0.25416081196348628},0.25519361614713132,0.26077711345307664,0.26849360482811629,0.27483355744752502,{"$f":"IF(ISERR(MEDIAN(B41:K41)),\"\",MEDIAN(B41:K41))","v":0.26077711345307664},0.26077711345307664]
["Operating Margin",0.11639925109954202,0.12870288784200512,0.13338884041752819,0.11639925109954202,0.12870288784200512,0.12870288784200512,0.13338884041752819,0.13855911113608041,{"$f":"IF(ISERR(MEDIAN(B42:K42)),\"\",MEDIAN(B42:K42))","v":0.12870288784200512},0.12870288784200512]
["Net Margin",6.8287656060471019E-2,6.8287656060471019E-2,7.3921509151769954E-2,7.2904356545730173E-2,7.3921509151769954E-2,7.3921509151769954E-2,7.3921509151769954E-2,7.4033604564582411E-2,{"$f":"IF(ISERR(MEDIAN(B43:K43)),\"\",MEDIAN(B43:K43))","v":6.8287656060471019E-2},7.3921509151769954E-2]
["Revenue Growth",{"$f":"IF(AND(B18>0,I18>0),(I18/B18)^(1/7)-1,0)","v":7.0171348235565034E-2},{"$f":"IF(AND(C18>0,J18>0),(J18/C18)^(1/7)-1,0)","v":9.3617352084808925E-2},{"$f":"IF(AND(D18>0,K18>0),(K18/D18)^(1/7)-1,0)","v":0.10313811962439323},{"$f":"IF(AND(B18>0,G18>0),(G18/B18)^(1/5)-1,0)","v":0.17408020443928529},{"$f":"IF(AND(C18>0,H18>0),(H18/C18)^(1/5)-1,0)","v":0.17657116212894564},{"$f":"IF(AND(D18>0,I18>0),(I18/D18)^(1/5)-1,0)","v":1.3795434123635708E-2},{"$f":"IF(AND(E18>0,J18>0),(J18/E18)^(1/5)-1,0)","v":3.2245158723606115E-2},{"$f":"IF(AND(F18>0,K18>0),(K18/F18)^(1/5)-1,0)","v":7.6922878465615296E-2},{"$f":"IF(AND(B18>0,K18>0),(K18/B18)^(1/9)-1,0)","v":0.1291690886541137},9.3617352084808925E-2]
["Earnings Growth",{"$f":"IF(AND(B23>0,I23>0),(I23/B23)^(1/7)-1,0)","v":3.1619974433615861E-2},{"$f":"IF(AND(C23>0,J23>0),(J23/C23)^(1/7)-1,0)","v":0.14896532088273196},{"$f":"IF(AND(D23>0,K23>0),(K23/D23)^(1/7)-1,0)","v":0.14432256445700697},{"$f":"IF(AND(B23>0,G23>0),(G23/B23)^(1/5)-1,0)","v":0.36099111209990054},{"$f":"IF(AND(C23>0,H23>0),(H23/C23)^(1/5)-1,0)","v":0.29235954799970365},{"$f":"IF(AND(D23>0,I23>0),(I23/D23)^(1/5)-1,0)","v":-0.13066190737660033},{"$f":"IF(AND(E23>0,J23>0),(J23/E23)^(1/5)-1,0)","v":5.3871874425712729E-3},{"$f":"IF(AND(F23>0,K23>0),(K23/F23)^(1/5)-1,0)","v":7.4356053760522123E-2},{"$f":"IF(AND(B23>0,K23>0),(K23/B23)^(1/9)-1,0)","v":0.22980738797735212},0.14432256445700697]
["Cash from Ops Growth",{"$f":"IF(AND(B27>0,I27>0),(I27/B27)^(1/7)-1,0)","v":0.15128501777223491},{"$f":"IF(AND(C27>0,J27>0),(J27/C27)^(1/7)-1,0)","v":0.13486921777951499},{"$f":"IF(AND(D27>0,K27>0),(K27/D27)^(1/7)-1,0)","v":0},{"$f":"IF(AND(B27>0,G27>0),(G27/B27)^(1/5)-1,0)","v":0.27381523312047551},{"$f":"IF(AND(C27>0,H27>0),(H27/C27)^(1/5)-1,0)","v":0.1830051140565685},{"$f":"IF(AND(D27>0,I27>0),(I27/D27)^(1/5)-1,0)","v":0},{"$f":"IF(AND(E27>0,J27>0),(J27/E27)^(1/5)-1,0)","v":9.9801688734985072E-2},{"$f":"IF(AND(F27>0,K27>0),(K27/F27)^(1/5)-1,0)","v":3.8658983771276967E-2},{"$f":"IF(AND(B27>0,K27>0),(K27/B27)^(1/9)-1,0)","v":0.12826593325468472},0.12826593325468472]
[]
["WACC Calculation"]
[]
["Weighted Average Cost of Capital (WACC) Calculation"]
["Beta",{"$f":"[1]!RCHGetElementNumber(Ticker,24)","v":1.85}]
["Equity Risk Prem",{"$f":"IF(ISNUMBER(C95),C95,14%-B98)","v":0.12230000000000002}]
["Stock Risk Prem",{"$f":"B95*B94","v":0.22625500000000004}]
["Cost of Equity (Re)",{"$f":"B96+B98","v":0.24395500000000003}]
["Risk Free Rate",{"$f":"[1]!RCHGetTableCell(\"http://finance.yahoo.com/bonds\", 1,\">US Treasury Bonds Rates\",\">10 Year\")/100","v":1.77E-2}]
["Corporate Tax Rate",{"$f":"IF(ISNUMBER(C99),C99,Statements!S32)","v":8.8445807770961143E-2}]
["Credit Spread",{"$f":"'Graham Valuation'!B24/100-DCFData!B98","v":2.1600000000000001E-2}]
["Cost of Debt (Rd)",{"$f":"(B98+B100)*(1-B99)","v":3.582407975460123E-2}]
[]
["E/V",{"$f":"B106/B108","v":0.49626223401159164}]
["D/V",{"$f":"B107/B108","v":0.50373776598840836}]
[]
["Equity Mkt Value (E)",{"$f":"[1]!RCHGetElementNumber(Ticker,941)/1000","v":59680}]
["Debt Market Value (D)",{"$f":"SUM(B112:B120)","v":60579}]
["Firm Value (V)",{"$f":"B106+B107","v":120259}]
["WACC",{"$f":"(B103*B97)+(B104*B101)","v":0.13911159520247124}]
[]
["Liabilities & Equity"]
[" Accrued Expenses",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Accrued Expenses\")","v":4800}]
[" Accrued Liabilities",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Payable/Accrued\")","v":0}]
[" Notes Payable/Short Term Debt",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Notes Payable/Short Term Debt\")","v":4774}]
[" Current Port. of LT Debt/Capital Leases",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Current Port. of LT Debt/Capital Leases\")","v":5988}]
[" Other Current Liabilities",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Other Current Liabilities, Total\")","v":4927}]
[" Long-Term Debt",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Long Term Debt\")","v":25191}]
[" Deferred Income Taxes",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Deferred Income Tax\")","v":0}]
[" Minority Interest",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Minority Interest\")","v":502}]
[" Total Other Liabilities",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Other Liabilities, Total\")","v":14397}]
[]
[]
["MAX(0,Current Liabilities-Current Assets)",{"$f":"MAX(0,B124-B125)","v":0}]
["Current Liabilities",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Current Liabilities\")","v":28849}]
["Current Assets",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Current Assets\")","v":40209}]

{"sheet":"PriceValueGraph","index":10,"n_rows":658,"n_cols":12,"rows_kept":658,"cut":false,"hidden":true,"merged":[[59,0,63,0],[57,2,57,6],[8,0,11,0]]}
[null,{"$f":"'DCF Valuation'!C9","v":"2002"},{"$f":"'DCF Valuation'!D9","v":"2003"},{"$f":"'DCF Valuation'!E9","v":"2004"},{"$f":"'DCF Valuation'!F9","v":"2005"},{"$f":"'DCF Valuation'!G9","v":"2006"},{"$f":"'DCF Valuation'!H9","v":"2007"},{"$f":"'DCF Valuation'!I9","v":"2008"},{"$f":"'DCF Valuation'!J9","v":"2009"},{"$f":"'DCF Valuation'!K9","v":"2010"},{"$f":"'DCF Valuation'!L9","v":"2011"},{"$f":"'DCF Valuation'!M9","v":"TTM"}]
[{"$f":"'DCF Valuation'!A14","v":"Free Cash Flow"},{"$f":"'DCF Valuation'!C14","v":593},{"$f":"'DCF Valuation'!D14","v":301},{"$f":"'DCF Valuation'!E14","v":-6105},{"$f":"'DCF Valuation'!F14","v":698},{"$f":"'DCF Valuation'!G14","v":3124},{"$f":"'DCF Valuation'!H14","v":4895},{"$f":"'DCF Valuation'!I14","v":3221},{"$f":"'DCF Valuation'!J14","v":5375},{"$f":"'DCF Valuation'!K14","v":3998},{"$f":"'DCF Valuation'!L14","v":5601},{"$f":"'DCF Valuation'!M14","v":5098}]
["Total Cash incl ST investments",{"$f":"Statements!E48+Statements!E49","v":309},{"$f":"Statements!F48+Statements!F49","v":342},{"$f":"Statements!G48+Statements!G49","v":445},{"$f":"Statements!H48+Statements!H49","v":1108},{"$f":"Statements!I48+Statements!I49","v":530},{"$f":"Statements!J48+Statements!J49","v":1122},{"$f":"Statements!K48+Statements!K49","v":2736},{"$f":"Statements!L48+Statements!L49","v":4867},{"$f":"Statements!M48+Statements!M49","v":3592},{"$f":"Statements!N48+Statements!N49","v":3057},{"$f":"Statements!S48+Statements!S49","v":2864}]
["MAX(0,Current Liabilities-Current Assets",{"$f":"MAX(0,Statements!E75-Statements!E57)","v":0},{"$f":"MAX(0,Statements!F75-Statements!F57)","v":0},{"$f":"MAX(0,Statements!G75-Statements!G57)","v":0},{"$f":"MAX(0,Statements!H75-Statements!H57)","v":0},{"$f":"MAX(0,Statements!I75-Statements!I57)","v":0},{"$f":"MAX(0,Statements!J75-Statements!J57)","v":0},{"$f":"MAX(0,Statements!K75-Statements!K57)","v":0},{"$f":"MAX(0,Statements!L75-Statements!L57)","v":0},{"$f":"MAX(0,Statements!M75-Statements!M57)","v":0},{"$f":"MAX(0,Statements!N75-Statements!N57)","v":0},{"$f":"MAX(0,Statements!S75-Statements!S57)","v":0}]
["Excess Cash",{"$f":"IF(B3-B4<0,0,B3-B4)","v":309},342,445,1108,530,1122,2736,4867,3592,3057,2864]
["Intangibles",{"$f":"Statements!E65","v":1683},{"$f":"Statements!F65","v":1637},{"$f":"Statements!G65","v":1765},{"$f":"Statements!H65","v":1875},{"$f":"Statements!I65","v":387},{"$f":"Statements!J65","v":475},{"$f":"Statements!K65","v":511},{"$f":"Statements!L65","v":465},{"$f":"Statements!M65","v":805},{"$f":"Statements!N65","v":4368},{"$f":"Statements!S65","v":4287}]
["% of Intangibles",{"$f":"'DCF Valuation'!$B$91*B6","v":0},{"$f":"'DCF Valuation'!$B$91*C6","v":0},{"$f":"'DCF Valuation'!$B$91*D6","v":0},{"$f":"'DCF Valuation'!$B$91*E6","v":0},{"$f":"'DCF Valuation'!$B$91*F6","v":0},{"$f":"'DCF Valuation'!$B$91*G6","v":0},{"$f":"'DCF Valuation'!$B$91*H6","v":0},{"$f":"'DCF Valuation'!$B$91*I6","v":0},{"$f":"'DCF Valuation'!$B$91*J6","v":0},{"$f":"'DCF Valuation'!$B$91*K6","v":0},{"$f":"'DCF Valuation'!$B$91*L6","v":0}]
[]
["FCF Projection",{"$f":"'DCF Valuation'!B71","v":2012},{"$f":"'DCF Valuation'!C71","v":2013},{"$f":"'DCF Valuation'!D71","v":2014},{"$f":"'DCF Valuation'!E71","v":2015},{"$f":"'DCF Valuation'!F71","v":2016},{"$f":"'DCF Valuation'!G71","v":2017},{"$f":"'DCF Valuation'!H71","v":2018},{"$f":"'DCF Valuation'!I71","v":2019},{"$f":"'DCF Valuation'!J71","v":2020},{"$f":"'DCF Valuation'!K71","v":2021}]
[null,{"$f":"'DCF Valuation'!B73","v":6771.6351015022283},{"$f":"'DCF Valuation'!C73","v":8186.9383945540249},{"$f":"'DCF Valuation'!D73","v":9898.0466713798123},{"$f":"'DCF Valuation'!E73","v":11160.500946337437},{"$f":"'DCF Valuation'!F73","v":13259.83798299487},{"$f":"'DCF Valuation'!G73","v":15754.069121151211},{"$f":"'DCF Valuation'!H73","v":18717.475597537708},{"$f":"'DCF Valuation'!I73","v":19572.877266325369},{"$f":"'DCF Valuation'!J73","v":22886.443540908109},{"$f":"'DCF Valuation'!K73","v":26760.975957905812}]
[null,{"$f":"'DCF Valuation'!B74","v":2022},{"$f":"'DCF Valuation'!C74","v":2023},{"$f":"'DCF Valuation'!D74","v":2024},{"$f":"'DCF Valuation'!E74","v":2025},{"$f":"'DCF Valuation'!F74","v":2026},{"$f":"'DCF Valuation'!G74","v":2027},{"$f":"'DCF Valuation'!H74","v":2028},{"$f":"'DCF Valuation'!I74","v":2029},{"$f":"'DCF Valuation'!J74","v":2030},{"$f":"'DCF Valuation'!K74","v":2031}]
[null,{"$f":"'DCF Valuation'!B75","v":27563.805236642987},{"$f":"'DCF Valuation'!C75","v":28390.719393742278},{"$f":"'DCF Valuation'!D75","v":29242.440975554546},{"$f":"'DCF Valuation'!E75","v":30119.714204821183},{"$f":"'DCF Valuation'!F75","v":31023.30563096582},{"$f":"'DCF Valuation'!G75","v":31954.004799894796},{"$f":"'DCF Valuation'!H75","v":32912.624943891642},{"$f":"'DCF Valuation'!I75","v":33900.003692208389},{"$f":"'DCF Valuation'!J75","v":34917.003802974643},{"$f":"'DCF Valuation'!K75","v":35964.513917063879}]
[]
[null,"Year","Total Value","Intrinsic Value","Buy Price"]
[null,{"$f":"B1","v":"2002"},{"$f":"NPV(dcf_discount,B2:K2,B10:K10)+B5+B7","v":47914.182064119661},{"$f":"IF(Statements!E$43=0,0,C15/Statements!E$43)","v":69.060510325914763},{"$f":"D15*(1-'DCF Valuation'!$E$3)","v":34.530255162957381}]
[null,{"$f":"B15+1","v":2003},{"$f":"NPV(dcf_discount,C2:K2,B10:K10,B12)+C5+C7","v":56556.882744049741},{"$f":"IF(Statements!F$43=0,0,C16/Statements!F$43)","v":80.473652168539758},{"$f":"D16*(1-'DCF Valuation'!$E$3)","v":40.236826084269879}]
[null,{"$f":"B16+1","v":2004},{"$f":"NPV(dcf_discount,D2:K2,B10:K10,B12:C12)+D5+D7","v":66484.003513998323},{"$f":"IF(Statements!G$43=0,0,C17/Statements!G$43)","v":93.983606890017427},{"$f":"D17*(1-'DCF Valuation'!$E$3)","v":46.991803445008713}]
[null,2005,{"$f":"NPV(dcf_discount,E2:K2,B10:K10,B12:D12)+E5+E7","v":84413.268592931796},{"$f":"IF(Statements!H$43=0,0,C18/Statements!H$43)","v":119.59941710531567},{"$f":"D18*(1-'DCF Valuation'!$E$3)","v":59.799708552657833}]
[null,2006,{"$f":"NPV(dcf_discount,F2:K2,B10:K10,B12:E12)+F5+F7","v":96009.030171849503},{"$f":"IF(Statements!I$43=0,0,C19/Statements!I$43)","v":140.40513333116337},{"$f":"D19*(1-'DCF Valuation'!$E$3)","v":70.202566665581685}]
[null,2007,{"$f":"NPV(dcf_discount,G2:K2,B10:K10,B12:F12)+G5+G7","v":107605.65891503639},{"$f":"IF(Statements!J$43=0,0,C20/Statements!J$43)","v":163.16248508724243},{"$f":"D20*(1-'DCF Valuation'!$E$3)","v":81.581242543621215}]
[null,2008,{"$f":"NPV(dcf_discount,H2:K2,B10:K10,B12:G12)+H5+H7","v":119609.76972594175},{"$f":"IF(Statements!K$43=0,0,C21/Statements!K$43)","v":190.49174984223882},{"$f":"D21*(1-'DCF Valuation'!$E$3)","v":95.245874921119409}]
[null,2009,{"$f":"NPV(dcf_discount,I2:K2,B10:K10,B12:H12)+I5+I7","v":134911.03795508514},{"$f":"IF(Statements!L$43=0,0,C22/Statements!L$43)","v":215.51284018384206},{"$f":"D22*(1-'DCF Valuation'!$E$3)","v":107.75642009192103}]
[null,2010,{"$f":"NPV(dcf_discount,J2:K2,B10:K10,B12:I12)+J5+J7","v":146013.80919346565},{"$f":"IF(Statements!M$43=0,0,C23/Statements!M$43)","v":224.49847661971964},{"$f":"D23*(1-'DCF Valuation'!$E$3)","v":112.24923830985982}]
[null,2011,{"$f":"NPV(dcf_discount,K2,B10:K10,B12:J12)+K5+K7","v":160529.0440779732},{"$f":"IF(Statements!N$43=0,0,C24/Statements!N$43)","v":240.99841476951389},{"$f":"D24*(1-'DCF Valuation'!$E$3)","v":120.49920738475694}]
[null,2012,{"$f":"NPV(dcf_discount,B10:K10,B12:K12)+L5+L7","v":175324.7082637992},{"$f":"C25/'DCF Valuation'!B83","v":268.69687090237426},{"$f":"D25*(1-'DCF Valuation'!$E$3)","v":134.34843545118713}]
[]
[]
["Decay Rate (Yr4E-Yr7E)",{"$f":"'DCF Valuation'!B92:C92","v":0.1}]
["Extra Decay (Yr8E-Yr10E)",{"$f":"'DCF Valuation'!B93:C93","v":0.1}]
[]
["Growth Sensitivity Matrix"]
["FCF Projection",{"$f":"$B$9","v":2012},{"$f":"$C$9","v":2013},{"$f":"$D$9","v":2014},{"$f":"$E$9","v":2015},{"$f":"$F$9","v":2016},{"$f":"$G$9","v":2017},{"$f":"$H$9","v":2018},{"$f":"$I$9","v":2019},{"$f":"$J$9","v":2020},{"$f":"$K$9","v":2021}]
[{"$f":"$A$43-4%","v":0.16900466015037099},{"$f":"FV($A33,(B32-$K$1),0,-$K$2)","v":6547.5951015022274},{"$f":"FV($A33,(C32-$K$1),0,-$K$2)","v":7654.1691864338454},{"$f":"FV($A33,(D32-$K$1),0,-$K$2)","v":8947.7594485205391},{"$f":"FV($A33*(1-$B$28),(E32-$K$1),0,-$K$2)","v":9868.0786728196199},{"$f":"FV($A33*(1-$B$28),(F32-$K$1),0,-$K$2)","v":11369.054827012922},{"$f":"FV($A33*(1-$B$28),(G32-$K$1),0,-$K$2)","v":13098.335749556152},{"$f":"FV($A33*(1-$B$28),(H32-$K$1),0,-$K$2)","v":15090.647553256425},{"$f":"FV($A33*(1-$B$28)*(1-$B$29),(I32-$K$1),0,-$K$2)","v":15632.364757408946},{"$f":"FV($A33*(1-$B$28)*(1-$B$29),(J32-$K$1),0,-$K$2)","v":17772.3381768787},{"$f":"FV($A33*(1-$B$28)*(1-$B$29),(K32-$K$1),0,-$K$2)","v":20205.260635543993}]
["Terminal Growth",{"$f":"$B$11","v":2022},{"$f":"$C$11","v":2023},{"$f":"$D$11","v":2024},{"$f":"$E$11","v":2025},{"$f":"$F$11","v":2026},{"$f":"$G$11","v":2027},{"$f":"$H$11","v":2028},{"$f":"$I$11","v":2029},{"$f":"$J$11","v":2030},{"$f":"$K$11","v":2031}]
[{"$f":"'DCF Valuation'!$H$3","v":0.03},{"$f":"(1+$A35)*K33","v":20811.418454610313},{"$f":"(1+$A35)*B35","v":21435.761008248624},22078.833838496084,22741.198853650967,23423.434819260496,24126.13786383831,24849.92199975346,25595.419659746065,26363.282249538446,27154.180717024599]
[]
[null,{"$f":"$B$9","v":2012},{"$f":"$C$9","v":2013},{"$f":"$D$9","v":2014},{"$f":"$E$9","v":2015},{"$f":"$F$9","v":2016},{"$f":"$G$9","v":2017},{"$f":"$H$9","v":2018},{"$f":"$I$9","v":2019},{"$f":"$J$9","v":2020},{"$f":"$K$9","v":2021}]
[{"$f":"$A$43-2%","v":0.18900466015037101},{"$f":"FV($A38,(B37-$K$1),0,-$K$2)","v":6659.6151015022278},{"$f":"FV($A38,(C37-$K$1),0,-$K$2)","v":7918.3133904939341},{"$f":"FV($A38,(D37-$K$1),0,-$K$2)","v":9414.9115218283732},{"$f":"FV($A38*(1-$B$28),(E37-$K$1),0,-$K$2)","v":10499.381512654425},{"$f":"FV($A38*(1-$B$28),(F37-$K$1),0,-$K$2)","v":12285.370343783929},{"$f":"FV($A38*(1-$B$28),(G37-$K$1),0,-$K$2)","v":14375.163365767423},{"$f":"FV($A38*(1-$B$28),(H37-$K$1),0,-$K$2)","v":16820.438945665064},{"$f":"FV($A38*(1-$B$28)*(1-$B$29),(I37-$K$1),0,-$K$2)","v":17505.825401314218},{"$f":"FV($A38*(1-$B$28)*(1-$B$29),(J37-$K$1),0,-$K$2)","v":20185.858291622189},{"$f":"FV($A38*(1-$B$28)*(1-$B$29),(K37-$K$1),0,-$K$2)","v":23276.187533485991}]
["Terminal Growth",{"$f":"$B$11","v":2022},{"$f":"$C$11","v":2023},{"$f":"$D$11","v":2024},{"$f":"$E$11","v":2025},{"$f":"$F$11","v":2026},{"$f":"$G$11","v":2027},{"$f":"$H$11","v":2028},{"$f":"$I$11","v":2029},{"$f":"$J$11","v":2030},{"$f":"$K$11","v":2031}]
[{"$f":"'DCF Valuation'!$H$3","v":0.03},{"$f":"(1+$A40)*K38","v":23974.473159490572},{"$f":"(1+$A40)*B40","v":24693.707354275288},25434.518574903548,26197.554132150653,26983.480756115172,27792.985178798626,28626.774734162587,29485.577976187466,30370.145315473092,31281.249674937284]
[]
[null,{"$f":"$B$9","v":2012},{"$f":"$C$9","v":2013},{"$f":"$D$9","v":2014},{"$f":"$E$9","v":2015},{"$f":"$F$9","v":2016},{"$f":"$G$9","v":2017},{"$f":"$H$9","v":2018},{"$f":"$I$9","v":2019},{"$f":"$J$9","v":2020},{"$f":"$K$9","v":2021}]
[{"$f":"dcf_growth","v":0.209004660150371},{"$f":"FV($A43,(B42-$K$1),0,-$K$2)","v":6771.6351015022283},{"$f":"FV($A43,(C42-$K$1),0,-$K$2)","v":8186.9383945540249},{"$f":"FV($A43,(D42-$K$1),0,-$K$2)","v":9898.0466713798123},{"$f":"FV($A43*(1-$B$28),(E42-$K$1),0,-$K$2)","v":11160.500946337437},{"$f":"FV($A43*(1-$B$28),(F42-$K$1),0,-$K$2)","v":13259.83798299487},{"$f":"FV($A43*(1-$B$28),(G42-$K$1),0,-$K$2)","v":15754.069121151211},{"$f":"FV($A43*(1-$B$28),(H42-$K$1),0,-$K$2)","v":18717.475597537708},{"$f":"FV($A43*(1-$B$28)*(1-$B$29),(I42-$K$1),0,-$K$2)","v":19572.877266325369},{"$f":"FV($A43*(1-$B$28)*(1-$B$29),(J42-$K$1),0,-$K$2)","v":22886.443540908109},{"$f":"FV($A43*(1-$B$28)*(1-$B$29),(K42-$K$1),0,-$K$2)","v":26760.975957905812}]
["Terminal Growth",{"$f":"$B$11","v":2022},{"$f":"$C$11","v":2023},{"$f":"$D$11","v":2024},{"$f":"$E$11","v":2025},{"$f":"$F$11","v":2026},{"$f":"$G$11","v":2027},{"$f":"$H$11","v":2028},{"$f":"$I$11","v":2029},{"$f":"$J$11","v":2030},{"$f":"$K$11","v":2031}]
[{"$f":"'DCF Valuation'!$H$3","v":0.03},{"$f":"(1+$A45)*K43","v":27563.805236642987},{"$f":"(1+$A45)*B45","v":28390.719393742278},29242.440975554546,30119.714204821183,31023.30563096582,31954.004799894796,32912.624943891642,33900.003692208389,34917.003802974643,35964.513917063879]
[]
[null,{"$f":"$B$9","v":2012},{"$f":"$C$9","v":2013},{"$f":"$D$9","v":2014},{"$f":"$E$9","v":2015},{"$f":"$F$9","v":2016},{"$f":"$G$9","v":2017},{"$f":"$H$9","v":2018},{"$f":"$I$9","v":2019},{"$f":"$J$9","v":2020},{"$f":"$K$9","v":2021}]
[{"$f":"A43+2%","v":0.22900466015037099},{"$f":"FV($A48,(B47-$K$1),0,-$K$2)","v":6883.6551015022278},{"$f":"FV($A48,(C47-$K$1),0,-$K$2)","v":8460.0441986141141},{"$f":"FV($A48,(D47-$K$1),0,-$K$2)","v":10397.433745174856},{"$f":"FV($A48*(1-$B$28),(E47-$K$1),0,-$K$2)","v":11852.361345298237},{"$f":"FV($A48*(1-$B$28),(F47-$K$1),0,-$K$2)","v":14295.182728971711},{"$f":"FV($A48*(1-$B$28),(G47-$K$1),0,-$K$2)","v":17241.479845343769},{"$f":"FV($A48*(1-$B$28),(H47-$K$1),0,-$K$2)","v":20795.021154568949},{"$f":"FV($A48*(1-$B$28)*(1-$B$29),(I47-$K$1),0,-$K$2)","v":21850.420273350432},{"$f":"FV($A48*(1-$B$28)*(1-$B$29),(J47-$K$1),0,-$K$2)","v":25903.537209111961},{"$f":"FV($A48*(1-$B$28)*(1-$B$29),(K47-$K$1),0,-$K$2)","v":30708.482104676757}]
["Terminal Growth",{"$f":"$B$11","v":2022},{"$f":"$C$11","v":2023},{"$f":"$D$11","v":2024},{"$f":"$E$11","v":2025},{"$f":"$F$11","v":2026},{"$f":"$G$11","v":2027},{"$f":"$H$11","v":2028},{"$f":"$I$11","v":2029},{"$f":"$J$11","v":2030},{"$f":"$K$11","v":2031}]
[{"$f":"'DCF Valuation'!$H$3","v":0.03},{"$f":"(1+$A50)*K48","v":31629.736567817061},{"$f":"(1+$A50)*B50","v":32578.628664851574},33555.987524797121,34562.667150541034,35599.547165057265,36667.533580008982,37767.559587409254,38900.586375031533,40067.603966282477,41269.632085270954]
[]
[null,{"$f":"$B$9","v":2012},{"$f":"$C$9","v":2013},{"$f":"$D$9","v":2014},{"$f":"$E$9","v":2015},{"$f":"$F$9","v":2016},{"$f":"$G$9","v":2017},{"$f":"$H$9","v":2018},{"$f":"$I$9","v":2019},{"$f":"$J$9","v":2020},{"$f":"$K$9","v":2021}]
[{"$f":"A43+4%","v":0.24900466015037101},{"$f":"FV($A53,(B52-$K$1),0,-$K$2)","v":6995.6751015022282},{"$f":"FV($A53,(C52-$K$1),0,-$K$2)","v":8737.6308026742026},{"$f":"FV($A53,(D52-$K$1),0,-$K$2)","v":10913.341591213506},{"$f":"FV($A53*(1-$B$28),(E52-$K$1),0,-$K$2)","v":12575.901192260235},{"$f":"FV($A53*(1-$B$28),(F52-$K$1),0,-$K$2)","v":15394.2133944773},{"$f":"FV($A53*(1-$B$28),(G52-$K$1),0,-$K$2)","v":18844.121181593997},{"$f":"FV($A53*(1-$B$28),(H52-$K$1),0,-$K$2)","v":23067.167773183697},{"$f":"FV($A53*(1-$B$28)*(1-$B$29),(I52-$K$1),0,-$K$2)","v":24356.566325267209},{"$f":"FV($A53*(1-$B$28)*(1-$B$29),(J52-$K$1),0,-$K$2)","v":29269.134126672252},{"$f":"FV($A53*(1-$B$28)*(1-$B$29),(K52-$K$1),0,-$K$2)","v":35172.53627151945}]
["Terminal Growth",{"$f":"$B$11","v":2022},{"$f":"$C$11","v":2023},{"$f":"$D$11","v":2024},{"$f":"$E$11","v":2025},{"$f":"$F$11","v":2026},{"$f":"$G$11","v":2027},{"$f":"$H$11","v":2028},{"$f":"$I$11","v":2029},{"$f":"$J$11","v":2030},{"$f":"$K$11","v":2031}]
[{"$f":"'DCF Valuation'!$H$3","v":0.03},{"$f":"(1+$A55)*K53","v":36227.712359665034},{"$f":"(1+$A55)*B55","v":37314.543730454985},38433.980042368632,39586.999443639696,40774.609426948889,41997.847709757356,43257.78314105008,44555.516635281587,45892.182134340037,47268.947598370236]
[]
["Sensitivity Matrix"]
[null,null,"Discount Rates"]
["Present Value",null,{"$f":"E59-2%","v":6.9999999999999993E-2},{"$f":"E59-1%","v":0.08},{"$f":"IF(ISBLANK(user_discount),dcf_discount,user_discount)","v":0.09},{"$f":"E59+1%","v":9.9999999999999992E-2},{"$f":"E59+2%","v":0.11}]
["Growth Rates",{"$f":"A33","v":0.16900466015037099},{"$f":"NPV(C$59,$B33:$K33,$B35:$K35)+$L$5+$L$7","v":169564.14673956521},{"$f":"NPV(D$59,$B33:$K33,$B35:$K35)+$L$5+$L$7","v":154118.51067822531},{"$f":"NPV(E$59,$B33:$K33,$B35:$K35)+$L$5+$L$7","v":140572.06000133778},{"$f":"NPV(F$59,$B33:$K33,$B35:$K35)+$L$5+$L$7","v":128654.51489792737},{"$f":"NPV(G$59,$B33:$K33,$B35:$K35)+$L$5+$L$7","v":118138.03852591921}]
[null,{"$f":"A38","v":0.18900466015037101},{"$f":"NPV(C$59,$B38:$K38,$B40:$K40)+$L$5+$L$7","v":190043.83116229798},{"$f":"NPV(D$59,$B38:$K38,$B40:$K40)+$L$5+$L$7","v":172424.83991141873},{"$f":"NPV(E$59,$B38:$K38,$B40:$K40)+$L$5+$L$7","v":156983.91267139229},{"$f":"NPV(F$59,$B38:$K38,$B40:$K40)+$L$5+$L$7","v":143410.38538438745},{"$f":"NPV(G$59,$B38:$K38,$B40:$K40)+$L$5+$L$7","v":131442.42970834873}]
[null,{"$f":"A43","v":0.209004660150371},{"$f":"NPV(C$59,$B43:$K43,$B45:$K45)+$L$5+$L$7","v":212972.4189037196},{"$f":"NPV(D$59,$B43:$K43,$B45:$K45)+$L$5+$L$7","v":192901.76350768789},{"$f":"NPV(E$59,$B43:$K43,$B45:$K45)+$L$5+$L$7","v":175324.7082637992},{"$f":"NPV(F$59,$B43:$K43,$B45:$K45)+$L$5+$L$7","v":159884.83310542552},{"$f":"NPV(G$59,$B43:$K43,$B45:$K45)+$L$5+$L$7","v":146281.80177702405}]
[null,{"$f":"A48","v":0.22900466015037099},{"$f":"NPV(C$59,$B48:$K48,$B50:$K50)+$L$5+$L$7","v":238618.62273941198},{"$f":"NPV(D$59,$B48:$K48,$B50:$K50)+$L$5+$L$7","v":215786.29176896415},{"$f":"NPV(E$59,$B48:$K48,$B50:$K50)+$L$5+$L$7","v":195804.0019627336},{"$f":"NPV(F$59,$B48:$K48,$B50:$K50)+$L$5+$L$7","v":178263.57780526733},{"$f":"NPV(G$59,$B48:$K48,$B50:$K50)+$L$5+$L$7","v":162821.13142350203}]
[null,{"$f":"A53","v":0.24900466015037101},{"$f":"NPV(C$59,$B53:$K53,$B55:$K55)+$L$5+$L$7","v":267277.19140841963},{"$f":"NPV(D$59,$B53:$K53,$B55:$K55)+$L$5+$L$7","v":241338.32648124694},{"$f":"NPV(E$59,$B53:$K53,$B55:$K55)+$L$5+$L$7","v":218651.52223149507},{"$f":"NPV(F$59,$B53:$K53,$B55:$K55)+$L$5+$L$7","v":198750.15718934106},{"$f":"NPV(G$59,$B53:$K53,$B55:$K55)+$L$5+$L$7","v":181241.16765444513}]
[]
["Per Share Value",null,{"$f":"C59","v":6.9999999999999993E-2},{"$f":"D59","v":0.08},{"$f":"E59","v":0.09},{"$f":"F59","v":9.9999999999999992E-2},{"$f":"G59","v":0.11}]
[null,{"$f":"B60","v":0.16900466015037099},{"$f":"C60/shares","v":259.86842412193903},236.19695123099666,215.43610728174374,197.17167034165112,181.05446517382254]
[null,{"$f":"B61","v":0.18900466015037101},291.25491365869425,264.25262821673368,240.58837191017975,219.78603124044054,201.44433671777583]
[null,{"$f":"B62","v":0.209004660150371},326.39451172983848,295.63488660182054,268.69687090237426,245.03422698149507,224.18666939007517]
[null,{"$f":"B63","v":0.22900466015037099},365.69903868109117,330.70696056546228,300.0827616287105,273.20088552531394,249.53430103218702]
[null,{"$f":"B64","v":0.24900466015037101},409.62021671788449,369.8671670210681,335.09811836244455,304.59794205262995,277.76424161600789]
[]
["MOS (%) Matrix",null,{"$f":"C59","v":6.9999999999999993E-2},{"$f":"D59","v":0.08},{"$f":"E59","v":0.09},{"$f":"F59","v":9.9999999999999992E-2},{"$f":"G59","v":0.11}]
["Current Price",{"$f":"B60","v":0.16900466015037099},{"$f":"IF(C67>0,1-($A$75/C67),($A$75-C67)-1)","v":0.64793721934808901},0.61265376405928151,0.57532652648448157,0.53598810700609367,0.49468244314127019]
[{"$f":"'DCF Valuation'!$D$7","v":91.49},{"$f":"B61","v":0.18900466015037101},0.68587654419038535,0.65377827794029697,0.61972393231807366,0.58373150703143561,0.54582987295305418]
[null,{"$f":"B62","v":0.209004660150371},0.71969504169932974,0.6905304341729317,0.65950478063720697,0.62662358998969847,0.59190258613989521]
[null,{"$f":"B63","v":0.22900466015037099},0.74982160103575191,0.72335024384256985,0.69511744192357283,0.66511821576243457,0.63335701896871144]
[null,{"$f":"B64","v":0.24900466015037101},0.77664676628250651,0.75264092583057363,0.72697548871031337,0.69963684132773329,0.67061994925005741]
[]
[]
["Date","Historical Price","Intrinsic Value","Buy Price"]
[{"$f":"[1]!RCHGetYahooHistory(Ticker,1997,1,2,YEAR(Statements!$A$4),MONTH(Statements!$A$4),DAY(Statements!$A$4),\"w\",\"d\",0,0,0)","v":"2012-05-21"},{"$f":"[1]!RCHGetYahooHistory(Ticker,1997,1,2,YEAR(Statements!$A$4),MONTH(Statements!$A$4),DAY(Statements!$A$4),\"w\",\"a\",0,0,0)","v":91.49},{"$f":"D$25","v":268.69687090237426},134.34843545118713]
["2012-05-14",88.68,268.69687090237426,134.34843545118713]
["2012-05-07",95.5,268.69687090237426,134.34843545118713]
["2012-04-30",98.44,268.69687090237426,134.34843545118713]
["2012-04-23",104.56,268.69687090237426,134.34843545118713]
["2012-04-16",107.73,268.69687090237426,134.34843545118713]
["2012-04-09",105.44,268.69687090237426,134.34843545118713]
["2012-04-02",105.42,268.69687090237426,134.34843545118713]
["2012-03-26",106.07,268.69687090237426,134.34843545118713]
["2012-03-19",107.38,268.69687090237426,134.34843545118713]
["2012-03-12",113.1,268.69687090237426,134.34843545118713]
["2012-03-05",109.76,268.69687090237426,134.34843545118713]
["2012-02-27",112.02,268.69687090237426,134.34843545118713]
["2012-02-21",115.51,268.69687090237426,134.34843545118713]
["2012-02-13",113.47,268.69687090237426,134.34843545118713]
["2012-02-06",111.28,268.69687090237426,134.34843545118713]
["2012-01-30",113.46,{"$f":"D25","v":268.69687090237426},{"$f":"E$25","v":134.34843545118713}]
["2012-01-23",110.81,{"$f":"D$25","v":268.69687090237426},134.34843545118713]
["2012-01-17",105.2,268.69687090237426,134.34843545118713]
["2012-01-09",101.59,268.69687090237426,134.34843545118713]
["2012-01-03",94.93,268.69687090237426,134.34843545118713]
["2011-12-27",89.82,268.69687090237426,134.34843545118713]
["2011-12-19",91.45,268.69687090237426,134.34843545118713]
["2011-12-12",86.45,268.69687090237426,134.34843545118713]
["2011-12-05",95.14,268.69687090237426,134.34843545118713]
["2011-11-28",95.46,268.69687090237426,134.34843545118713]
["2011-11-21",85.97,268.69687090237426,134.34843545118713]
["2011-11-14",93.12,268.69687090237426,134.34843545118713]
["2011-11-07",95.3,268.69687090237426,134.34843545118713]
["2011-10-31",94.91,268.69687090237426,134.34843545118713]
["2011-10-24",96.01,268.69687090237426,134.34843545118713]
["2011-10-17",86.63,268.69687090237426,134.34843545118713]
["2011-10-10",82.9,268.69687090237426,134.34843545118713]
["2011-10-03",74.459999999999994,268.69687090237426,134.34843545118713]
["2011-09-26",72.8,268.69687090237426,134.34843545118713]
["2011-09-19",72.819999999999993,268.69687090237426,134.34843545118713]
["2011-09-12",84.69,268.69687090237426,134.34843545118713]
["2011-09-06",82.78,268.69687090237426,134.34843545118713]
["2011-08-29",84.18,268.69687090237426,134.34843545118713]
["2011-08-22",83.96,268.69687090237426,134.34843545118713]
["2011-08-15",78.84,268.69687090237426,134.34843545118713]
["2011-08-08",88.54,268.69687090237426,134.34843545118713]
["2011-08-01",89.71,268.69687090237426,134.34843545118713]
["2011-07-25",97.4,268.69687090237426,134.34843545118713]
["2011-07-18",103.67,268.69687090237426,134.34843545118713]
["2011-07-11",107.36,268.69687090237426,134.34843545118713]
["2011-07-05",108.4,268.69687090237426,134.34843545118713]
["2011-06-27",106.64,268.69687090237426,134.34843545118713]
["2011-06-20",98.19,268.69687090237426,134.34843545118713]
["2011-06-13",94.2,268.69687090237426,134.34843545118713]
["2011-06-06",95.02,268.69687090237426,134.34843545118713]
["2011-05-31",99.26,268.69687090237426,134.34843545118713]
["2011-05-23",102.69,268.69687090237426,134.34843545118713]
["2011-05-16",102.43,268.69687090237426,134.34843545118713]
["2011-05-09",104.39,268.69687090237426,134.34843545118713]
["2011-05-02",108.33,268.69687090237426,134.34843545118713]
["2011-04-25",113.3,{"$f":"D$24","v":240.99841476951389},120.49920738475694]
["2011-04-18",107.42,240.99841476951389,120.49920738475694]
["2011-04-11",104.82,240.99841476951389,120.49920738475694]
["2011-04-04",107.37,240.99841476951389,120.49920738475694]
["2011-03-28",110.6,240.99841476951389,120.49920738475694]
["2011-03-21",106.66,240.99841476951389,120.49920738475694]
["2011-03-14",102.72,240.99841476951389,120.49920738475694]
["2011-03-07",97.79,240.99841476951389,120.49920738475694]
["2011-02-28",100.74,240.99841476951389,120.49920738475694]
["2011-02-22",99.72,240.99841476951389,120.49920738475694]
["2011-02-14",103.5,240.99841476951389,120.49920738475694]
["2011-02-07",101.23,240.99841476951389,120.49920738475694]
["2011-01-31",97.37,240.99841476951389,120.49920738475694]
["2011-01-24",93.54,240.99841476951389,120.49920738475694]
["2011-01-18",90.68,240.99841476951389,120.49920738475694]
["2011-01-10",91.48,240.99841476951389,120.49920738475694]
["2011-01-03",91.21,240.99841476951389,120.49920738475694]
["2010-12-27",91.14,240.99841476951389,120.49920738475694]
["2010-12-20",91.91,240.99841476951389,120.49920738475694]
["2010-12-13",90.1,240.99841476951389,120.49920738475694]
["2010-12-06",87.52,{"$f":"D$24","v":240.99841476951389},120.49920738475694]
["2010-11-29",86.98,240.99841476951389,120.49920738475694]
["2010-11-22",81.87,240.99841476951389,120.49920738475694]
["2010-11-15",81.709999999999994,240.99841476951389,120.49920738475694]
["2010-11-08",78.86,240.99841476951389,120.49920738475694]
["2010-11-01",81.290000000000006,240.99841476951389,120.49920738475694]
["2010-10-25",76.489999999999995,240.99841476951389,120.49920738475694]
["2010-10-18",76.22,240.99841476951389,120.49920738475694]
["2010-10-11",77.180000000000007,240.99841476951389,120.49920738475694]
["2010-10-04",77.78,240.99841476951389,120.49920738475694]
["2010-09-27",75.7,240.99841476951389,120.49920738475694]
["2010-09-20",77.16,240.99841476951389,120.49920738475694]
["2010-09-13",70.819999999999993,240.99841476951389,120.49920738475694]
["2010-09-07",68.959999999999994,240.99841476951389,120.49920738475694]
["2010-08-30",67.819999999999993,240.99841476951389,120.49920738475694]
["2010-08-23",63.78,240.99841476951389,120.49920738475694]
["2010-08-16",66.64,240.99841476951389,120.49920738475694]
["2010-08-09",65.819999999999993,240.99841476951389,120.49920738475694]
["2010-08-02",69.25,240.99841476951389,120.49920738475694]
["2010-07-26",67.5,240.99841476951389,120.49920738475694]
["2010-07-19",67.08,{"$f":"D$24","v":240.99841476951389},120.49920738475694]
["2010-07-12",61.88,240.99841476951389,120.49920738475694]
["2010-07-06",62.22,240.99841476951389,120.49920738475694]
["2010-06-28",56.89,240.99841476951389,120.49920738475694]
["2010-06-21",62.21,240.99841476951389,120.49920738475694]
["2010-06-14",63.31,240.99841476951389,120.49920738475694]
["2010-06-07",57.9,240.99841476951389,120.49920738475694]
["2010-06-01",55.53,240.99841476951389,120.49920738475694]
["2010-05-24",58.41,240.99841476951389,120.49920738475694]
["2010-05-17",57.77,240.99841476951389,120.49920738475694]
["2010-05-10",62.37,240.99841476951389,120.49920738475694]
["2010-05-03",59.7,240.99841476951389,120.49920738475694]
["2010-04-26",65.459999999999994,{"$f":"D$23","v":224.49847661971964},112.24923830985982]
["2010-04-19",66.12,224.49847661971964,112.24923830985982]
["2010-04-12",63.9,224.49847661971964,112.24923830985982]
["2010-04-05",62.36,224.49847661971964,112.24923830985982]
["2010-03-29",61.14,224.49847661971964,112.24923830985982]
["2010-03-22",59.66,224.49847661971964,112.24923830985982]
["2010-03-15",56.72,224.49847661971964,112.24923830985982]
["2010-03-08",57.67,224.49847661971964,112.24923830985982]
["2010-03-01",56.59,224.49847661971964,112.24923830985982]
["2010-02-22",54.51,224.49847661971964,112.24923830985982]
["2010-02-16",55.65,224.49847661971964,112.24923830985982]
["2010-02-08",53.69,224.49847661971964,112.24923830985982]
["2010-02-01",49.44,224.49847661971964,112.24923830985982]
["2010-01-25",49.91,224.49847661971964,112.24923830985982]
["2010-01-19",51.83,224.49847661971964,112.24923830985982]
["2010-01-11",57.44,224.49847661971964,112.24923830985982]
["2010-01-04",57.26,224.49847661971964,112.24923830985982]
["2009-12-28",54.08,224.49847661971964,112.24923830985982]
["2009-12-21",55.35,224.49847661971964,112.24923830985982]
["2009-12-14",54.27,224.49847661971964,112.24923830985982]
["2009-12-07",54.57,{"$f":"D$23","v":224.49847661971964},112.24923830985982]
["2009-11-30",55.32,224.49847661971964,112.24923830985982]
["2009-11-23",54.52,224.49847661971964,112.24923830985982]
["2009-11-16",54.99,224.49847661971964,112.24923830985982]
["2009-11-09",55.78,224.49847661971964,112.24923830985982]
["2009-11-02",54.66,224.49847661971964,112.24923830985982]
["2009-10-26",52.25,224.49847661971964,112.24923830985982]
["2009-10-19",54.66,224.49847661971964,112.24923830985982]
["2009-10-12",51.41,224.49847661971964,112.24923830985982]
["2009-10-05",50.53,224.49847661971964,112.24923830985982]
["2009-09-28",46,224.49847661971964,112.24923830985982]
["2009-09-21",48.24,224.49847661971964,112.24923830985982]
["2009-09-14",50.33,224.49847661971964,112.24923830985982]
["2009-09-08",45.72,224.49847661971964,112.24923830985982]
["2009-08-31",43.44,224.49847661971964,112.24923830985982]
["2009-08-24",44.01,224.49847661971964,112.24923830985982]
["2009-08-17",44.56,224.49847661971964,112.24923830985982]
["2009-08-10",43.34,224.49847661971964,112.24923830985982]
["2009-08-03",45.01,224.49847661971964,112.24923830985982]
["2009-07-27",41.51,224.49847661971964,112.24923830985982]
["2009-07-20",39.57,{"$f":"D$23","v":224.49847661971964},112.24923830985982]
["2009-07-13",32.020000000000003,224.49847661971964,112.24923830985982]
["2009-07-06",28.41,224.49847661971964,112.24923830985982]
["2009-06-29",29.53,224.49847661971964,112.24923830985982]
["2009-06-22",32.159999999999997,224.49847661971964,112.24923830985982]
["2009-06-15",31.31,224.49847661971964,112.24923830985982]
["2009-06-08",35.1,224.49847661971964,112.24923830985982]
["2009-06-01",35.79,224.49847661971964,112.24923830985982]
["2009-05-26",32.99,224.49847661971964,112.24923830985982]
["2009-05-18",31.92,224.49847661971964,112.24923830985982]
["2009-05-11",33.25,224.49847661971964,112.24923830985982]
["2009-05-04",36.880000000000003,224.49847661971964,112.24923830985982]
["2009-04-27",34.67,{"$f":"D$22","v":215.51284018384206},107.75642009192103]
["2009-04-20",31.29,215.51284018384206,107.75642009192103]
["2009-04-13",30.04,215.51284018384206,107.75642009192103]
["2009-04-06",29.87,215.51284018384206,107.75642009192103]
["2009-03-30",29.53,215.51284018384206,107.75642009192103]
["2009-03-23",27.88,215.51284018384206,107.75642009192103]
["2009-03-16",24.87,215.51284018384206,107.75642009192103]
["2009-03-09",24.6,215.51284018384206,107.75642009192103]
["2009-03-02",21.34,215.51284018384206,107.75642009192103]
["2009-02-23",22.61,215.51284018384206,107.75642009192103]
["2009-02-17",24.49,215.51284018384206,107.75642009192103]
["2009-02-09",28.42,215.51284018384206,107.75642009192103]
["2009-02-02",30.57,215.51284018384206,107.75642009192103]
["2009-01-26",28.34,215.51284018384206,107.75642009192103]
["2009-01-20",32.76,215.51284018384206,107.75642009192103]
["2009-01-12",36.33,215.51284018384206,107.75642009192103]
["2009-01-05",39.26,215.51284018384206,107.75642009192103]
["2008-12-29",42.63,215.51284018384206,107.75642009192103]
["2008-12-22",38.82,215.51284018384206,107.75642009192103]
["2008-12-15",38.799999999999997,215.51284018384206,107.75642009192103]
["2008-12-08",38.24,{"$f":"D$22","v":215.51284018384206},107.75642009192103]
["2008-12-01",34.770000000000003,215.51284018384206,107.75642009192103]
["2008-11-24",37.25,215.51284018384206,107.75642009192103]
["2008-11-17",31.51,215.51284018384206,107.75642009192103]
["2008-11-10",33.590000000000003,215.51284018384206,107.75642009192103]
["2008-11-03",34.94,215.51284018384206,107.75642009192103]
["2008-10-27",34.72,215.51284018384206,107.75642009192103]
["2008-10-20",30.26,215.51284018384206,107.75642009192103]
["2008-10-13",35.729999999999997,215.51284018384206,107.75642009192103]
["2008-10-06",38.799999999999997,215.51284018384206,107.75642009192103]
["2008-09-29",46.07,215.51284018384206,107.75642009192103]
["2008-09-22",57.7,215.51284018384206,107.75642009192103]
["2008-09-15",59.82,215.51284018384206,107.75642009192103]
["2008-09-08",58.89,215.51284018384206,107.75642009192103]
["2008-09-02",57.64,215.51284018384206,107.75642009192103]
["2008-08-25",63.64,215.51284018384206,107.75642009192103]
["2008-08-18",63.22,215.51284018384206,107.75642009192103]
["2008-08-11",63.29,215.51284018384206,107.75642009192103]
["2008-08-04",63.79,215.51284018384206,107.75642009192103]
["2008-07-28",61.31,215.51284018384206,107.75642009192103]
["2008-07-21",63.41,{"$f":"D$22","v":215.51284018384206},107.75642009192103]
["2008-07-14",63.78,215.51284018384206,107.75642009192103]
["2008-07-07",62.43,215.51284018384206,107.75642009192103]
["2008-06-30",62.88,215.51284018384206,107.75642009192103]
["2008-06-23",65.959999999999994,215.51284018384206,107.75642009192103]
["2008-06-16",70.73,215.51284018384206,107.75642009192103]
["2008-06-09",72.89,215.51284018384206,107.75642009192103]
["2008-06-02",71.540000000000006,215.51284018384206,107.75642009192103]
["2008-05-27",73.91,215.51284018384206,107.75642009192103]
["2008-05-19",72.930000000000007,215.51284018384206,107.75642009192103]
["2008-05-12",74.86,215.51284018384206,107.75642009192103]
["2008-05-05",73.12,215.51284018384206,107.75642009192103]
["2008-04-28",74.05,{"$f":"D$21","v":190.49174984223882},95.245874921119409]
["2008-04-21",73.56,190.49174984223882,95.245874921119409]
["2008-04-14",76.27,190.49174984223882,95.245874921119409]
["2008-04-07",66.59,190.49174984223882,95.245874921119409]
["2008-03-31",69.290000000000006,190.49174984223882,95.245874921119409]
["2008-03-24",68.63,190.49174984223882,95.245874921119409]
["2008-03-17",65.72,190.49174984223882,95.245874921119409]
["2008-03-10",66.58,190.49174984223882,95.245874921119409]
["2008-03-03",62.18,190.49174984223882,95.245874921119409]
["2008-02-25",64.39,190.49174984223882,95.245874921119409]
["2008-02-19",63.37,190.49174984223882,95.245874921119409]
["2008-02-11",62.27,190.49174984223882,95.245874921119409]
["2008-02-04",60.55,190.49174984223882,95.245874921119409]
["2008-01-28",63.89,190.49174984223882,95.245874921119409]
["2008-01-22",58.7,190.49174984223882,95.245874921119409]
["2008-01-14",55.92,190.49174984223882,95.245874921119409]
["2008-01-07",58.44,190.49174984223882,95.245874921119409]
["2007-12-31",60.67,190.49174984223882,95.245874921119409]
["2007-12-24",64.77,190.49174984223882,95.245874921119409]
["2007-12-17",64.39,190.49174984223882,95.245874921119409]
["2007-12-10",64.97,{"$f":"D$21","v":190.49174984223882},95.245874921119409]
["2007-12-03",65.69,190.49174984223882,95.245874921119409]
["2007-11-26",63.65,190.49174984223882,95.245874921119409]
["2007-11-19",60.76,190.49174984223882,95.245874921119409]
["2007-11-12",61.47,190.49174984223882,95.245874921119409]
["2007-11-05",62.33,190.49174984223882,95.245874921119409]
["2007-10-29",66.180000000000007,190.49174984223882,95.245874921119409]
["2007-10-22",66.430000000000007,190.49174984223882,95.245874921119409]
["2007-10-15",65.13,190.49174984223882,95.245874921119409]
["2007-10-08",70.760000000000005,190.49174984223882,95.245874921119409]
["2007-10-01",70.78,190.49174984223882,95.245874921119409]
["2007-09-24",69.11,190.49174984223882,95.245874921119409]
["2007-09-17",68.87,190.49174984223882,95.245874921119409]
["2007-09-10",64.47,190.49174984223882,95.245874921119409]
["2007-09-04",64.709999999999994,190.49174984223882,95.245874921119409]
["2007-08-27",66.77,190.49174984223882,95.245874921119409]
["2007-08-20",67.25,190.49174984223882,95.245874921119409]
["2007-08-13",64.010000000000005,190.49174984223882,95.245874921119409]
["2007-08-06",68.33,190.49174984223882,95.245874921119409]
["2007-07-30",69.58,190.49174984223882,95.245874921119409]
["2007-07-23",66.989999999999995,{"$f":"D$21","v":190.49174984223882},95.245874921119409]
["2007-07-16",73.31,190.49174984223882,95.245874921119409]
["2007-07-09",74.7,190.49174984223882,95.245874921119409]
["2007-07-02",69.150000000000006,190.49174984223882,95.245874921119409]
["2007-06-25",68.709999999999994,190.49174984223882,95.245874921119409]
["2007-06-18",70.989999999999995,190.49174984223882,95.245874921119409]
["2007-06-11",71.17,190.49174984223882,95.245874921119409]
["2007-06-04",68.900000000000006,190.49174984223882,95.245874921119409]
["2007-05-29",68.569999999999993,190.49174984223882,95.245874921119409]
["2007-05-21",66.430000000000007,190.49174984223882,95.245874921119409]
["2007-05-14",65.61,190.49174984223882,95.245874921119409]
["2007-05-07",65.709999999999994,190.49174984223882,95.245874921119409]
["2007-04-30",64.14,{"$f":"D$20","v":163.16248508724243},81.581242543621215]
["2007-04-23",64.72,163.16248508724243,81.581242543621215]
["2007-04-16",63.02,163.16248508724243,81.581242543621215]
["2007-04-09",58.35,163.16248508724243,81.581242543621215]
["2007-04-02",59.09,163.16248508724243,81.581242543621215]
["2007-03-26",58.56,163.16248508724243,81.581242543621215]
["2007-03-19",58.43,163.16248508724243,81.581242543621215]
["2007-03-12",55.18,163.16248508724243,81.581242543621215]
["2007-03-05",56.27,163.16248508724243,81.581242543621215]
["2007-02-26",55.08,163.16248508724243,81.581242543621215]
["2007-02-20",58.76,163.16248508724243,81.581242543621215]
["2007-02-12",59.12,163.16248508724243,81.581242543621215]
["2007-02-05",56.62,163.16248508724243,81.581242543621215]
["2007-01-29",57.01,163.16248508724243,81.581242543621215]
["2007-01-22",53.37,163.16248508724243,81.581242543621215]
["2007-01-16",51.87,163.16248508724243,81.581242543621215]
["2007-01-08",51.93,163.16248508724243,81.581242543621215]
["2007-01-03",52.35,163.16248508724243,81.581242543621215]
["2006-12-26",53.32,163.16248508724243,81.581242543621215]
["2006-12-18",52.67,163.16248508724243,81.581242543621215]
["2006-12-11",53.74,{"$f":"D$20","v":163.16248508724243},81.581242543621215]
["2006-12-04",55.11,163.16248508724243,81.581242543621215]
["2006-11-27",53.19,163.16248508724243,81.581242543621215]
["2006-11-20",54.65,163.16248508724243,81.581242543621215]
["2006-11-13",52.98,163.16248508724243,81.581242543621215]
["2006-11-06",51.81,163.16248508724243,81.581242543621215]
["2006-10-30",52.53,163.16248508724243,81.581242543621215]
["2006-10-23",53.26,163.16248508724243,81.581242543621215]
["2006-10-16",51.29,163.16248508724243,81.581242543621215]
["2006-10-09",59.79,163.16248508724243,81.581242543621215]
["2006-10-02",58.9,163.16248508724243,81.581242543621215]
["2006-09-25",56.95,163.16248508724243,81.581242543621215]
["2006-09-18",54.33,163.16248508724243,81.581242543621215]
["2006-09-11",56.63,163.16248508724243,81.581242543621215]
["2006-09-05",58.27,163.16248508724243,81.581242543621215]
["2006-08-28",58.23,163.16248508724243,81.581242543621215]
["2006-08-21",57.12,163.16248508724243,81.581242543621215]
["2006-08-14",59.13,163.16248508724243,81.581242543621215]
["2006-08-07",58.02,163.16248508724243,81.581242543621215]
["2006-07-31",63.27,163.16248508724243,81.581242543621215]
["2006-07-24",61.64,{"$f":"D$20","v":163.16248508724243},81.581242543621215]
["2006-07-17",59.16,163.16248508724243,81.581242543621215]
["2006-07-10",59.63,163.16248508724243,81.581242543621215]
["2006-07-03",62.55,163.16248508724243,81.581242543621215]
["2006-06-26",64.19,163.16248508724243,81.581242543621215]
["2006-06-19",62.17,163.16248508724243,81.581242543621215]
["2006-06-12",60.8,163.16248508724243,81.581242543621215]
["2006-06-05",58.19,163.16248508724243,81.581242543621215]
["2006-05-30",62.75,163.16248508724243,81.581242543621215]
["2006-05-22",64.13,163.16248508724243,81.581242543621215]
["2006-05-15",62.72,163.16248508724243,81.581242543621215]
["2006-05-08",67.06,163.16248508724243,81.581242543621215]
["2006-05-01",68.930000000000007,{"$f":"D$19","v":140.40513333116337},70.202566665581685]
["2006-04-24",65.27,140.40513333116337,70.202566665581685]
["2006-04-17",67.11,140.40513333116337,70.202566665581685]
["2006-04-10",66.099999999999994,140.40513333116337,70.202566665581685]
["2006-04-03",64.36,140.40513333116337,70.202566665581685]
["2006-03-27",61.69,140.40513333116337,70.202566665581685]
["2006-03-20",64.86,140.40513333116337,70.202566665581685]
["2006-03-13",65.489999999999995,140.40513333116337,70.202566665581685]
["2006-03-06",60.95,140.40513333116337,70.202566665581685]
["2006-02-27",64.09,140.40513333116337,70.202566665581685]
["2006-02-21",62.45,140.40513333116337,70.202566665581685]
["2006-02-13",61.9,140.40513333116337,70.202566665581685]
["2006-02-06",59.06,140.40513333116337,70.202566665581685]
["2006-01-30",58.53,140.40513333116337,70.202566665581685]
["2006-01-23",58.01,140.40513333116337,70.202566665581685]
["2006-01-17",52.21,140.40513333116337,70.202566665581685]
["2006-01-09",53.33,140.40513333116337,70.202566665581685]
["2006-01-03",51.72,140.40513333116337,70.202566665581685]
["2005-12-27",49.43,140.40513333116337,70.202566665581685]
["2005-12-19",50.06,140.40513333116337,70.202566665581685]
["2005-12-12",51.03,{"$f":"D$19","v":140.40513333116337},70.202566665581685]
["2005-12-05",49.7,140.40513333116337,70.202566665581685]
["2005-11-28",50.32,140.40513333116337,70.202566665581685]
["2005-11-21",49.58,140.40513333116337,70.202566665581685]
["2005-11-14",49.01,140.40513333116337,70.202566665581685]
["2005-11-07",46.95,140.40513333116337,70.202566665581685]
["2005-10-31",45.82,140.40513333116337,70.202566665581685]
["2005-10-24",43.7,140.40513333116337,70.202566665581685]
["2005-10-17",41.86,140.40513333116337,70.202566665581685]
["2005-10-10",46.63,140.40513333116337,70.202566665581685]
["2005-10-03",48.23,140.40513333116337,70.202566665581685]
["2005-09-26",50.04,140.40513333116337,70.202566665581685]
["2005-09-19",50.19,140.40513333116337,70.202566665581685]
["2005-09-12",49.17,140.40513333116337,70.202566665581685]
["2005-09-06",50.14,140.40513333116337,70.202566665581685]
["2005-08-29",49.62,140.40513333116337,70.202566665581685]
["2005-08-22",45.56,140.40513333116337,70.202566665581685]
["2005-08-15",46.7,140.40513333116337,70.202566665581685]
["2005-08-08",46.68,140.40513333116337,70.202566665581685]
["2005-08-01",45.66,140.40513333116337,70.202566665581685]
["2005-07-25",45.92,{"$f":"D$19","v":140.40513333116337},70.202566665581685]
["2005-07-18",44.64,140.40513333116337,70.202566665581685]
["2005-07-11",42.96,140.40513333116337,70.202566665581685]
["2005-07-05",41.84,140.40513333116337,70.202566665581685]
["2005-06-27",40.659999999999997,140.40513333116337,70.202566665581685]
["2005-06-20",41.06,140.40513333116337,70.202566665581685]
["2005-06-13",42.47,140.40513333116337,70.202566665581685]
["2005-06-06",41.13,140.40513333116337,70.202566665581685]
["2005-05-31",39.83,140.40513333116337,70.202566665581685]
["2005-05-23",39.979999999999997,140.40513333116337,70.202566665581685]
["2005-05-16",39.69,140.40513333116337,70.202566665581685]
["2005-05-09",37.729999999999997,140.40513333116337,70.202566665581685]
["2005-05-02",38.22,{"$f":"D$18","v":119.59941710531567},59.799708552657833]
["2005-04-25",37.32,119.59941710531567,59.799708552657833]
["2005-04-18",38.07,119.59941710531567,59.799708552657833]
["2005-04-11",35.21,119.59941710531567,59.799708552657833]
["2005-04-04",38.26,119.59941710531567,59.799708552657833]
["2005-03-28",38.04,119.59941710531567,59.799708552657833]
["2005-03-21",39.479999999999997,119.59941710531567,59.799708552657833]
["2005-03-14",40.67,119.59941710531567,59.799708552657833]
["2005-03-07",41.77,119.59941710531567,59.799708552657833]
["2005-02-28",42.18,119.59941710531567,59.799708552657833]
["2005-02-22",40.01,119.59941710531567,59.799708552657833]
["2005-02-14",38.33,119.59941710531567,59.799708552657833]
["2005-02-07",39.15,119.59941710531567,59.799708552657833]
["2005-01-31",38.78,119.59941710531567,59.799708552657833]
["2005-01-24",36.9,119.59941710531567,59.799708552657833]
["2005-01-18",37.65,119.59941710531567,59.799708552657833]
["2005-01-10",39.36,119.59941710531567,59.799708552657833]
["2005-01-03",39.229999999999997,119.59941710531567,59.799708552657833]
["2004-12-27",40.96,119.59941710531567,59.799708552657833]
["2004-12-20",40.880000000000003,119.59941710531567,59.799708552657833]
["2004-12-13",39.590000000000003,{"$f":"D$18","v":119.59941710531567},59.799708552657833]
["2004-12-06",38.49,119.59941710531567,59.799708552657833]
["2004-11-29",38.19,119.59941710531567,59.799708552657833]
["2004-11-22",38.979999999999997,119.59941710531567,59.799708552657833]
["2004-11-15",37.880000000000003,119.59941710531567,59.799708552657833]
["2004-11-08",37.79,119.59941710531567,59.799708552657833]
["2004-11-01",36.619999999999997,119.59941710531567,59.799708552657833]
["2004-10-25",33.83,119.59941710531567,59.799708552657833]
["2004-10-18",32.49,119.59941710531567,59.799708552657833]
["2004-10-11",33.89,119.59941710531567,59.799708552657833]
["2004-10-04",33.229999999999997,119.59941710531567,59.799708552657833]
["2004-09-27",33.69,119.59941710531567,59.799708552657833]
["2004-09-20",31.25,119.59941710531567,59.799708552657833]
["2004-09-13",31.81,119.59941710531567,59.799708552657833]
["2004-09-07",31.39,119.59941710531567,59.799708552657833]
["2004-08-30",30.74,119.59941710531567,59.799708552657833]
["2004-08-23",30.8,119.59941710531567,59.799708552657833]
["2004-08-16",30.19,119.59941710531567,59.799708552657833]
["2004-08-09",29.99,119.59941710531567,59.799708552657833]
["2004-08-02",29.36,119.59941710531567,59.799708552657833]
["2004-07-26",30.72,{"$f":"D$18","v":119.59941710531567},59.799708552657833]
["2004-07-19",30.6,119.59941710531567,59.799708552657833]
["2004-07-12",32.520000000000003,119.59941710531567,59.799708552657833]
["2004-07-06",32.049999999999997,119.59941710531567,59.799708552657833]
["2004-06-28",31.9,119.59941710531567,59.799708552657833]
["2004-06-21",32.49,119.59941710531567,59.799708552657833]
["2004-06-14",30.94,119.59941710531567,59.799708552657833]
["2004-06-07",31.43,119.59941710531567,59.799708552657833]
["2004-06-01",31.39,119.59941710531567,59.799708552657833]
["2004-05-24",31.33,119.59941710531567,59.799708552657833]
["2004-05-17",30.37,119.59941710531567,59.799708552657833]
["2004-05-10",31.47,119.59941710531567,59.799708552657833]
["2004-05-03",32.07,{"$f":"D$17","v":93.983606890017427},46.991803445008713]
["2004-04-26",32.32,93.983606890017427,46.991803445008713]
["2004-04-19",34.08,93.983606890017427,46.991803445008713]
["2004-04-12",33.93,93.983606890017427,46.991803445008713]
["2004-04-05",33.93,93.983606890017427,46.991803445008713]
["2004-03-29",33.61,93.983606890017427,46.991803445008713]
["2004-03-22",32.049999999999997,93.983606890017427,46.991803445008713]
["2004-03-15",31.58,93.983606890017427,46.991803445008713]
["2004-03-08",31.01,93.983606890017427,46.991803445008713]
["2004-03-01",31.61,93.983606890017427,46.991803445008713]
["2004-02-23",31.35,93.983606890017427,46.991803445008713]
["2004-02-17",31.8,93.983606890017427,46.991803445008713]
["2004-02-09",32.04,93.983606890017427,46.991803445008713]
["2004-02-02",32.49,93.983606890017427,46.991803445008713]
["2004-01-26",32.340000000000003,93.983606890017427,46.991803445008713]
["2004-01-20",34.840000000000003,93.983606890017427,46.991803445008713]
["2004-01-12",34.82,93.983606890017427,46.991803445008713]
["2004-01-05",33.15,93.983606890017427,46.991803445008713]
["2003-12-29",34.06,93.983606890017427,46.991803445008713]
["2003-12-22",34.49,93.983606890017427,46.991803445008713]
["2003-12-15",34.92,{"$f":"D$17","v":93.983606890017427},46.991803445008713]
["2003-12-08",32.15,93.983606890017427,46.991803445008713]
["2003-12-01",31.52,93.983606890017427,46.991803445008713]
["2003-11-24",31.34,93.983606890017427,46.991803445008713]
["2003-11-17",30.04,93.983606890017427,46.991803445008713]
["2003-11-10",29.92,93.983606890017427,46.991803445008713]
["2003-11-03",29.9,93.983606890017427,46.991803445008713]
["2003-10-27",30.2,93.983606890017427,46.991803445008713]
["2003-10-20",29.28,93.983606890017427,46.991803445008713]
["2003-10-13",30.32,93.983606890017427,46.991803445008713]
["2003-10-06",31.07,93.983606890017427,46.991803445008713]
["2003-09-29",30.1,93.983606890017427,46.991803445008713]
["2003-09-22",27.99,93.983606890017427,46.991803445008713]
["2003-09-15",29.2,93.983606890017427,46.991803445008713]
["2003-09-08",27.9,93.983606890017427,46.991803445008713]
["2003-09-02",28.76,93.983606890017427,46.991803445008713]
["2003-08-25",29.46,93.983606890017427,46.991803445008713]
["2003-08-18",29.4,93.983606890017427,46.991803445008713]
["2003-08-11",29.1,93.983606890017427,46.991803445008713]
["2003-08-04",27.97,93.983606890017427,46.991803445008713]
["2003-07-28",27.57,{"$f":"D$17","v":93.983606890017427},46.991803445008713]
["2003-07-21",26.78,93.983606890017427,46.991803445008713]
["2003-07-14",26.91,93.983606890017427,46.991803445008713]
["2003-07-07",23.39,93.983606890017427,46.991803445008713]
["2003-06-30",22.65,93.983606890017427,46.991803445008713]
["2003-06-23",22.76,93.983606890017427,46.991803445008713]
["2003-06-16",23.34,93.983606890017427,46.991803445008713]
["2003-06-09",22.85,93.983606890017427,46.991803445008713]
["2003-06-02",22.26,93.983606890017427,46.991803445008713]
["2003-05-27",21.26,93.983606890017427,46.991803445008713]
["2003-05-19",20.79,93.983606890017427,46.991803445008713]
["2003-05-12",21.59,93.983606890017427,46.991803445008713]
["2003-05-05",21.67,{"$f":"D$16","v":80.473652168539758},40.236826084269879]
["2003-04-28",21.34,80.473652168539758,40.236826084269879]
["2003-04-21",21.17,80.473652168539758,40.236826084269879]
["2003-04-14",21.19,80.473652168539758,40.236826084269879]
["2003-04-07",21.46,80.473652168539758,40.236826084269879]
["2003-03-31",20.84,80.473652168539758,40.236826084269879]
["2003-03-24",20.350000000000001,80.473652168539758,40.236826084269879]
["2003-03-17",21.28,80.473652168539758,40.236826084269879]
["2003-03-10",19.04,80.473652168539758,40.236826084269879]
["2003-03-03",18.55,80.473652168539758,40.236826084269879]
["2003-02-24",19.03,80.473652168539758,40.236826084269879]
["2003-02-18",18.850000000000001,80.473652168539758,40.236826084269879]
["2003-02-10",17.52,80.473652168539758,40.236826084269879]
["2003-02-03",17.260000000000002,80.473652168539758,40.236826084269879]
["2003-01-27",17.809999999999999,80.473652168539758,40.236826084269879]
["2003-01-21",17.79,80.473652168539758,40.236826084269879]
["2003-01-13",19.05,80.473652168539758,40.236826084269879]
["2003-01-06",19.059999999999999,80.473652168539758,40.236826084269879]
["2002-12-30",19.07,80.473652168539758,40.236826084269879]
["2002-12-23",18.11,80.473652168539758,40.236826084269879]
["2002-12-16",18.690000000000001,{"$f":"D$16","v":80.473652168539758},40.236826084269879]
["2002-12-09",17.93,80.473652168539758,40.236826084269879]
["2002-12-02",18.559999999999999,80.473652168539758,40.236826084269879]
["2002-11-25",20.059999999999999,80.473652168539758,40.236826084269879]
["2002-11-18",19.52,80.473652168539758,40.236826084269879]
["2002-11-11",18.12,80.473652168539758,40.236826084269879]
["2002-11-04",17.350000000000001,80.473652168539758,40.236826084269879]
["2002-10-28",16.93,80.473652168539758,40.236826084269879]
["2002-10-21",16.66,80.473652168539758,40.236826084269879]
["2002-10-14",16.48,80.473652168539758,40.236826084269879]
["2002-10-07",14.57,80.473652168539758,40.236826084269879]
["2002-09-30",14.34,80.473652168539758,40.236826084269879]
["2002-09-23",14.94,80.473652168539758,40.236826084269879]
["2002-09-16",15.09,80.473652168539758,40.236826084269879]
["2002-09-09",16.190000000000001,80.473652168539758,40.236826084269879]
["2002-09-03",17.21,80.473652168539758,40.236826084269879]
["2002-08-26",17.38,80.473652168539758,40.236826084269879]
["2002-08-19",17.87,80.473652168539758,40.236826084269879]
["2002-08-12",17.309999999999999,80.473652168539758,40.236826084269879]
["2002-08-05",17.75,80.473652168539758,40.236826084269879]
["2002-07-29",16.57,{"$f":"D$16","v":80.473652168539758},40.236826084269879]
["2002-07-22",17.350000000000001,80.473652168539758,40.236826084269879]
["2002-07-15",16.5,80.473652168539758,40.236826084269879]
["2002-07-08",17.98,80.473652168539758,40.236826084269879]
["2002-07-01",19.059999999999999,80.473652168539758,40.236826084269879]
["2002-06-24",19.34,80.473652168539758,40.236826084269879]
["2002-06-17",18.84,80.473652168539758,40.236826084269879]
["2002-06-10",19.32,80.473652168539758,40.236826084269879]
["2002-06-03",20,80.473652168539758,40.236826084269879]
["2002-05-28",20.65,80.473652168539758,40.236826084269879]
["2002-05-20",21.32,80.473652168539758,40.236826084269879]
["2002-05-13",21.65,80.473652168539758,40.236826084269879]
["2002-05-06",20.87,{"$f":"D$15","v":69.060510325914763},34.530255162957381]
["2002-04-29",21.34,69.060510325914763,34.530255162957381]
["2002-04-22",21.4,69.060510325914763,34.530255162957381]
["2002-04-15",21.75,69.060510325914763,34.530255162957381]
["2002-04-08",22.76,69.060510325914763,34.530255162957381]
["2002-04-01",22.52,69.060510325914763,34.530255162957381]
["2002-03-25",22.32,69.060510325914763,34.530255162957381]
["2002-03-18",22.43,69.060510325914763,34.530255162957381]
["2002-03-11",23.48,69.060510325914763,34.530255162957381]
["2002-03-04",23.3,69.060510325914763,34.530255162957381]
["2002-02-25",22.12,69.060510325914763,34.530255162957381]
["2002-02-19",20.68,69.060510325914763,34.530255162957381]
["2002-02-11",19.600000000000001,69.060510325914763,34.530255162957381]
["2002-02-04",19.04,69.060510325914763,34.530255162957381]
["2002-01-28",19.84,69.060510325914763,34.530255162957381]
["2002-01-22",19.670000000000002,69.060510325914763,34.530255162957381]
["2002-01-14",19.23,69.060510325914763,34.530255162957381]
["2002-01-07",19.809999999999999,69.060510325914763,34.530255162957381]
["2001-12-31",20.99,69.060510325914763,34.530255162957381]
["2001-12-24",20.73,69.060510325914763,34.530255162957381]
["2001-12-17",20.05,{"$f":"D$15","v":69.060510325914763},34.530255162957381]
["2001-12-10",19.52,69.060510325914763,34.530255162957381]
["2001-12-03",19.940000000000001,69.060510325914763,34.530255162957381]
["2001-11-26",18.48,69.060510325914763,34.530255162957381]
["2001-11-19",18.96,69.060510325914763,34.530255162957381]
["2001-11-12",19.14,69.060510325914763,34.530255162957381]
["2001-11-05",18.809999999999999,69.060510325914763,34.530255162957381]
["2001-10-29",17.82,69.060510325914763,34.530255162957381]
["2001-10-22",18.440000000000001,69.060510325914763,34.530255162957381]
["2001-10-15",17.84,69.060510325914763,34.530255162957381]
["2001-10-08",18.78,69.060510325914763,34.530255162957381]
["2001-10-01",18.670000000000002,69.060510325914763,34.530255162957381]
["2001-09-24",17.329999999999998,69.060510325914763,34.530255162957381]
["2001-09-10",17.04,69.060510325914763,34.530255162957381]
["2001-09-04",18.899999999999999,69.060510325914763,34.530255162957381]
["2001-08-27",19.34,69.060510325914763,34.530255162957381]
["2001-08-20",20.21,69.060510325914763,34.530255162957381]
["2001-08-13",20.79,69.060510325914763,34.530255162957381]
["2001-08-06",20.76,69.060510325914763,34.530255162957381]
["2001-07-30",21.06,69.060510325914763,34.530255162957381]
["2001-07-23",20.41,{"$f":"D$15","v":69.060510325914763},34.530255162957381]
["2001-07-16",20.89,69.060510325914763,34.530255162957381]
["2001-07-09",20.170000000000002,69.060510325914763,34.530255162957381]
["2001-07-02",19.059999999999999,69.060510325914763,34.530255162957381]
["2001-06-25",19.239999999999998,69.060510325914763,34.530255162957381]
["2001-06-18",21,69.060510325914763,34.530255162957381]
["2001-06-11",20.81,69.060510325914763,34.530255162957381]
["2001-06-04",20.88,69.060510325914763,34.530255162957381]
["2001-05-29",21.08,69.060510325914763,34.530255162957381]
["2001-05-21",20.75,69.060510325914763,34.530255162957381]
[null,null,69.060510325914763,34.530255162957381]
[null,null,69.060510325914763,34.530255162957381]
[null,null,69.060510325914763,34.530255162957381]

{"sheet":"Graham Valuation","index":11,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":true,"merged":[[11,9,11,10],[12,9,12,10],[20,0,20,1],[0,9,0,10],[1,9,1,10],[2,4,3,4],[2,3,3,3],[2,6,3,6],[1,0,1,1]]}
[]
[{"$f":"Statements!$A$2","v":"Caterpillar, Inc. Common Stock"},null,null,"Shares Out.","M.O.S","Growth","Projection","EPS","Corp Bond"]
[{"$f":"Statements!$A$3","v":"(cat)"},null,{"$f":"DCFData!$B$10","v":652.5},{"$f":"'DCF Valuation'!$D$3","v":652.5},0.66,{"$f":"Lists!G5","v":5.5021157615671633E-2},"Forecast",{"$f":"IF(ISBLANK(user_eps),IF(G3=\"Forecast\",B18,B19),user_eps)","v":5.6788888888888778},{"$f":"Lists!I2","v":3.93}]
[{"$f":"Statements!$A$4","v":"2012-05-22"}]
[]
[null,null,null,"Current Price","Intrinsic $","Buy Under","Actual M.O.S","52 Wk High","52 Wk Low"]
[null,null,null,{"$f":"DCFData!B2","v":91.49},{"$f":"B25","v":96.980342137020031},{"$f":"B27","v":32.973316326586804},{"$f":"B29","v":5.661293841656001E-2},{"$f":"DCFData!B4","v":116.95},{"$f":"DCFData!B5","v":67.540000000000006}]
[]
[null,{"$f":"GrahamData!B7","v":"2006-2010"},{"$f":"GrahamData!C7","v":"2007-2011"},{"$f":"GrahamData!D7","v":"2006-2009"},{"$f":"GrahamData!E7","v":"2007-2010"},{"$f":"GrahamData!F7","v":"2008-2011"},{"$f":"GrahamData!G7","v":"2006-2008"},{"$f":"GrahamData!H7","v":"2007-2009"},{"$f":"GrahamData!I7","v":"2008-2010"},{"$f":"GrahamData!J7","v":"2009-2011"},{"$f":"GrahamData!K7","v":"Median"}]
["5 Yr EPS Growth",{"$f":"GrahamData!B8","v":-5.3459091609992071E-2},{"$f":"GrahamData!C8","v":8.3463682694218777E-2},{"$f":"GrahamData!D8","v":-0.34844887630872179},{"$f":"GrahamData!E8","v":-8.231999242938226E-2},{"$f":"GrahamData!F8","v":9.3465527806783966E-2},{"$f":"GrahamData!G8","v":4.631618684920924E-2},{"$f":"GrahamData!H8","v":-0.4839629594805408},{"$f":"GrahamData!I8","v":-0.143719936175564},{"$f":"GrahamData!J8","v":1.2748242074554188},{"$f":"GrahamData!K8","v":-5.3459091609992071E-2}]
[]
[null,{"$f":"GrahamData!B10","v":"2002-2009"},{"$f":"GrahamData!C10","v":"2003-2010"},{"$f":"GrahamData!D10","v":"2004-2011"},{"$f":"GrahamData!E10","v":"2002-2007"},{"$f":"GrahamData!F10","v":"2003-2008"},{"$f":"GrahamData!G10","v":"2004-2009"},{"$f":"GrahamData!H10","v":"2005-2010"},{"$f":"GrahamData!I10","v":"2006-2011"},{"$f":"GrahamData!J10","v":"Median"}]
["10 Yr EPS Growth",{"$f":"GrahamData!B11","v":3.1619974433615861E-2},{"$f":"GrahamData!C11","v":0.14896532088273196},{"$f":"GrahamData!D11","v":0.14432256445700697},{"$f":"GrahamData!E11","v":0.36099111209990054},{"$f":"GrahamData!F11","v":0.29235954799970365},{"$f":"GrahamData!G11","v":-0.13066190737660033},{"$f":"GrahamData!H11","v":5.3871874425712729E-3},{"$f":"GrahamData!I11","v":7.4356053760522123E-2},{"$f":"GrahamData!J11","v":0.14432256445700697}]
[]
[null,{"$f":"GrahamData!B4","v":"2002"},{"$f":"GrahamData!C4","v":2003},{"$f":"GrahamData!D4","v":2004},{"$f":"GrahamData!E4","v":2005},{"$f":"GrahamData!F4","v":2006},{"$f":"GrahamData!G4","v":2007},{"$f":"GrahamData!H4","v":2008},{"$f":"GrahamData!I4","v":2009},{"$f":"GrahamData!J4","v":2010},{"$f":"GrahamData!K4","v":2011},{"$f":"GrahamData!L4","v":"TTM"}]
["Diltued EPS",{"$f":"GrahamData!B5","v":1.1499999999999999},{"$f":"GrahamData!C5","v":1.57},{"$f":"GrahamData!D5","v":2.88},{"$f":"GrahamData!E5","v":4.04},{"$f":"GrahamData!F5","v":5.17},{"$f":"GrahamData!G5","v":5.37},{"$f":"GrahamData!H5","v":5.66},{"$f":"GrahamData!I5","v":1.43},{"$f":"GrahamData!J5","v":4.1500000000000004},{"$f":"GrahamData!K5","v":7.4},{"$f":"GrahamData!L5","v":7.92}]
[null,{"$f":"K15+1&\"E\"","v":"2012E"},{"$f":"K15+2&\"E\"","v":"2013E"}]
["Forecast Method",{"$f":"GrahamData!B14","v":5.6788888888888778},{"$f":"GrahamData!C14","v":5.9913479295263192}]
["Linear Regression Method",{"$f":"MEDIAN(G16:K16)*(1+$F$3)+GrahamData!$B$18","v":6.0387969497294893},{"$f":"GrahamData!C15","v":6.3710585485095921}]
[]
["Graham Value Calculation"]
["Normal Earnings",{"$f":"IF(ISBLANK(user_eps),H3,user_eps)","v":5.6788888888888778}]
["Growth Rate",{"$f":"IF(ISBLANK(user_graham_growth),F3,user_graham_growth)","v":5.5021157615671633E-2}]
["Corp Bond Rate",{"$f":"I3","v":3.93}]
["Per Share Value",{"$f":"(B22*(7+1.5*B23*100)*4.4)/B24","v":96.980342137020031}]
["MOS",{"$f":"E3","v":0.66}]
["Purchase Price",{"$f":"B25*(1-B26)","v":32.973316326586804}]
["Current Price",{"$f":"D7","v":91.49}]
["Actual Discount",{"$f":"IF(B25>B28,1-(B28/B25),0)","v":5.661293841656001E-2}]

{"sheet":"GrahamData","index":12,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"OR(ISERROR(C2),B5=\"NA\")","v":false},null,{"$f":"B5","v":1.1499999999999999}]
[]
["Selected Data and Formula for Multiyear",{"$f":"DCFData!B13","v":"2002"},{"$f":"B4+1","v":2003},{"$f":"C4+1","v":2004},2005,2006,2007,2008,2009,{"$f":"I4+1","v":2010},{"$f":"J4+1","v":2011},"TTM"]
["Diluted EPS",{"$f":"DCFData!B23","v":1.1499999999999999},{"$f":"DCFData!C23","v":1.57},{"$f":"DCFData!D23","v":2.88},{"$f":"DCFData!E23","v":4.04},{"$f":"DCFData!F23","v":5.17},{"$f":"DCFData!G23","v":5.37},{"$f":"DCFData!H23","v":5.66},{"$f":"DCFData!I23","v":1.43},{"$f":"DCFData!J23","v":4.1500000000000004},{"$f":"DCFData!K23","v":7.4},{"$f":"DCFData!L23","v":7.92}]
[]
[{"$f":"DCFData!A63","v":"5yr Multi Year Performance"},{"$f":"DCFData!B63","v":"2006-2010"},{"$f":"DCFData!C63","v":"2007-2011"},{"$f":"DCFData!D63","v":"2006-2009"},{"$f":"DCFData!E63","v":"2007-2010"},{"$f":"DCFData!F63","v":"2008-2011"},{"$f":"DCFData!G63","v":"2006-2008"},{"$f":"DCFData!H63","v":"2007-2009"},{"$f":"DCFData!I63","v":"2008-2010"},{"$f":"DCFData!J63","v":"2009-2011"},{"$f":"DCFData!K63","v":"Median"}]
[{"$f":"DCFData!A74","v":"Earnings Growth"},{"$f":"DCFData!B74","v":-5.3459091609992071E-2},{"$f":"DCFData!C74","v":8.3463682694218777E-2},{"$f":"DCFData!D74","v":-0.34844887630872179},{"$f":"DCFData!E74","v":-8.231999242938226E-2},{"$f":"DCFData!F74","v":9.3465527806783966E-2},{"$f":"DCFData!G74","v":4.631618684920924E-2},{"$f":"DCFData!H74","v":-0.4839629594805408},{"$f":"DCFData!I74","v":-0.143719936175564},{"$f":"DCFData!J74","v":1.2748242074554188},{"$f":"DCFData!K74","v":-5.3459091609992071E-2}]
[]
[{"$f":"DCFData!A77","v":"10yr Multi Year Performance"},{"$f":"DCFData!B77","v":"2002-2009"},{"$f":"DCFData!C77","v":"2003-2010"},{"$f":"DCFData!D77","v":"2004-2011"},{"$f":"DCFData!E77","v":"2002-2007"},{"$f":"DCFData!F77","v":"2003-2008"},{"$f":"DCFData!G77","v":"2004-2009"},{"$f":"DCFData!H77","v":"2005-2010"},{"$f":"DCFData!I77","v":"2006-2011"},{"$f":"DCFData!K77","v":"Median"}]
[{"$f":"DCFData!A88","v":"Earnings Growth"},{"$f":"DCFData!B88","v":3.1619974433615861E-2},{"$f":"DCFData!C88","v":0.14896532088273196},{"$f":"DCFData!D88","v":0.14432256445700697},{"$f":"DCFData!E88","v":0.36099111209990054},{"$f":"DCFData!F88","v":0.29235954799970365},{"$f":"DCFData!G88","v":-0.13066190737660033},{"$f":"DCFData!H88","v":5.3871874425712729E-3},{"$f":"DCFData!I88","v":7.4356053760522123E-2},{"$f":"DCFData!K88","v":0.14432256445700697}]
[]
["Forecast Calculation",{"$f":"K4+1&\"E\"","v":"2012E"},{"$f":"K4+2&\"E\"","v":"2013E"}]
["Forecast method",{"$f":"FORECAST($K$4,$B$5:$K$5,$B$4:$K$4)","v":5.6788888888888778},{"$f":"B14*(1+B16)","v":5.9913479295263192}]
["Linear Progression",{"$f":"MEDIAN(G5:K5)*(1+B16)+B18","v":6.0387969497294893},{"$f":"B15*(1+B16)","v":6.3710585485095921}]
["Growth",{"$f":"'Graham Valuation'!B23","v":5.5021157615671633E-2}]
["Linest Method",{"$f":"LINEST(B5:K5,B4:K4)","v":{"$error":"#VALUE!"}}]
["Slope",{"$f":"SLOPE($B$5:$K$5,$B$4:$K$4)","v":0.37333333333333329}]
["R2",{"$f":"RSQ(B4:K4,B5:K5)","v":0.26941735061483729}]
[]
["Selecting the Proper EPS for Graph"]
["User EPS",{"$f":"'Graham Valuation'!B22","v":5.6788888888888778},{"$f":"B22*(1+B16)","v":5.9913479295263192}]
[]
[]
["Data for EPS Graph",{"$f":"B4","v":"2002"},{"$f":"C4","v":2003},2004,2005,2006,2007,2008,2009,2010,2011,{"$f":"B13","v":"2012E"},{"$f":"C13","v":"2013E"}]
[null,{"$f":"B5","v":1.1499999999999999},{"$f":"C5","v":1.57},2.88,4.04,5.17,5.37,5.66,1.43,4.1500000000000004,7.4,{"$f":"B22","v":5.6788888888888778},{"$f":"C22","v":5.9913479295263192}]

{"sheet":"EPV","index":13,"n_rows":58,"n_cols":11,"rows_kept":58,"cut":false,"hidden":true,"merged":[[40,2,44,2],[2,7,3,7],[2,8,3,8],[2,5,3,5],[9,6,9,7]]}
[]
[{"$f":"Statements!$A$2","v":"Caterpillar, Inc. Common Stock"},null,null,null,"Shares Out.","Source","Normalized Income","Discount Rate","R&D Years","SG&A %"]
[{"$f":"Statements!$A$3","v":"(cat)"},null,null,{"$f":"DCFData!$B$10","v":652.5},{"$f":"'DCF Valuation'!$D$3","v":652.5},"MSN",{"$f":"IF(ISBLANK(G4),H12,G4)","v":7017.9358545643481},0.09,3,0.25]
[{"$f":"Statements!$A$4","v":"2012-05-22"}]
["Figures in Millions except per share values"]
[null,null,null,null,"Current Price","EPV","Net Reproduction Value","EPV MOS","NCAV","52 Wk High","52 Wk Low"]
[null,null,null,null,{"$f":"DCFData!B2","v":91.49},{"$f":"K30","v":49.511510483295879},{"$f":"C31","v":93.847723363067516},{"$f":"IF(F7>E7,1-(F7/E7),0)","v":0},{"$f":"C28","v":-47.912643678160919},{"$f":"DCFData!B4","v":116.95},{"$f":"DCFData!B5","v":67.540000000000006}]
[]
["Asset Valuation Section",null,null,null,null,null,"EPV Valuation Section"]
["Data: Asset Valuation",null,null,null,null,null,"Values for Normalized Income"]
["Shares Outstanding  ",{"$f":"E3","v":652.5},null,null,null,null,{"$f":"'DCF Valuation'!L9&\" \"&'DCF Valuation'!A14","v":"2011 Free Cash Flow"},{"$f":"'DCF Valuation'!L14","v":5601}]
["Balance Sheet Assets  ",{"$f":"B58","v":85409},null,null,null,null,"Normalized Income",{"$f":"MEDIAN(EPVData!C156:G156,EPVData!C160:F160,EPVData!C164:E164,EPVData!C168:D168)","v":7017.9358545643481}]
["Adjusted Assets  ",{"$f":"E58","v":85409},null,null,null,null,"Avg Adj. Income 5 yrs",{"$f":"AVERAGE(EPVData!C142:G142)","v":6892.2997028426817}]
["Total Liabilities  ",{"$f":"K49","v":68939},null,null,null,null,"TTM Adjusted Income",{"$f":"EPVData!L142","v":7648.6729024399465}]
["Total Equity  ",{"$f":"K53","v":16470}]
["Average SGA %",{"$f":"AVERAGE(Statements!J15:N15)","v":9.8584580371837441E-2},null,null,null,null,"Data: EPV"]
["Marketing/Brand Value  ",{"$f":"B16*EPVData!I54","v":5928.6794944015601},null,null,null,null,"Cost of Capital",{"$f":"H3","v":0.09}]
["R&D Value  ",{"$f":"IF(ISNUMBER(I3),SUM(OFFSET(EPVData!F55,0,0,,I3))*0.8,SUM(OFFSET(EPVData!F55,0,0,,3))*0.8)","v":4043.2000000000003},null,null,null,null,"Normalized Adjusted Income",{"$f":"G3","v":7017.9358545643481}]
["Cash Needed for Business  ",{"$f":"EPVData!J54*1%","v":631.70000000000005},null,null,null,null,"Average Maintenance Capex",{"$f":"EPVData!I151","v":1075.509401432799}]
["Interest Bearing Debt  ",{"$f":"SUM(K40:K41,K44:K45)","v":35953},null,null,null,null,{"$f":"A20","v":"Interest Bearing Debt  "},{"$f":"B20","v":35953}]
["Non Interest Bearing Debt  ",{"$f":"SUM(K37:K39,K42,K46:K48)","v":32484},null,null,null,null,"1% of sales",{"$f":"1%*EPVData!L120","v":631.70000000000005}]
["Excess Cash  ",{"$f":"MAX(0,(E36+E37)-2%*EPVData!I54)","v":1661.24},null,null,null,null,"Cash & Equiv",{"$f":"E36+E37","v":2864}]
[null,null,null,null,null,null,"Cash - Debt",{"$f":"(H22-H21)-H20","v":-33720.699999999997}]
["Calculation: Asset Valuation",null,null,null,null,null,"Shares",{"$f":"E3","v":652.5}]
[null,"Total","Per Share"]
["Tangible BV",{"$f":"(B12-B53-B14)","v":5102},{"$f":"B26/B11","v":7.8191570881226058},null,null,null,"Calculation: EPV"]
["Adjusted BV",{"$f":"B13-B14","v":16470},{"$f":"B27/$B$11","v":25.241379310344829},null,null,null,"Cost of Capital Rates","EPV","Per Share","+ Cash - Debt","Per Share"]
["NCAV",{"$f":"(E36+E37+E40+E46-B14)","v":-31263},{"$f":"B28/$B$11","v":-47.912643678160919},null,null,null,{"$f":"H17-4%","v":4.9999999999999996E-2},{"$f":"IF($H$19<0,$H$18/G28,($H$18-$H$19)/G28)","v":118848.529062631},{"$f":"H28/$H$24","v":182.14333955958773},{"$f":"H28+$H$23","v":85127.829062631004},{"$f":"J28/$H$24","v":130.46410584311266}]
["Reprod. Cost of Assets",{"$f":"B13+B17+B18","v":95380.879494401554},{"$f":"B29/B11","v":146.17759309486829},null,null,null,{"$f":"H17-2%","v":6.9999999999999993E-2},{"$f":"IF($H$19<0,$H$18/G29,($H$18-$H$19)/G29)","v":84891.80647330785},{"$f":"H29/$H$24","v":130.10238539970553},{"$f":"H29+$H$23","v":51171.106473307853},{"$f":"J29/$H$24","v":78.423151683230429}]
["Reprod. Cost of Assets BV",{"$f":"B29-B14","v":26441.879494401554},{"$f":"B30/B11","v":40.52395324812499},null,null,null,{"$f":"H17","v":0.09},{"$f":"IF($H$19<0,$H$18/G30,($H$18-$H$19)/G30)","v":66026.960590350558},{"$f":"H30/$H$24","v":101.19074419977098},{"$f":"H30+$H$23","v":32306.260590350561},{"$f":"J30/$H$24","v":49.511510483295879}]
["Total Net Reprod. Cost",{"$f":"B29-B21-B22","v":61235.639494401556},{"$f":"B31/B11","v":93.847723363067516},null,null,null,{"$f":"H17+2%","v":0.11},{"$f":"IF($H$19<0,$H$18/G31,($H$18-$H$19)/G31)","v":54022.058664832264},{"$f":"H31/$H$24","v":82.792427072539866},{"$f":"H31+$H$23","v":20301.358664832267},{"$f":"J31/$H$24","v":31.113193356064777}]
[null,null,null,null,null,null,{"$f":"H17+4%","v":0.13},{"$f":"IF($H$19<0,$H$18/G32,($H$18-$H$19)/G32)","v":45710.972716396529},{"$f":"H32/$H$24","v":70.055130599841419},{"$f":"H32+$H$23","v":11990.272716396532},{"$f":"J32/$H$24","v":18.375896883366334}]
[]
["Quarterly numbers based on:",{"$f":"EPVData!$H$3","v":"2012 Q1"},"Statement Source Date:",null,{"$f":"EPVData!$H$7","v":"2012-05-07"}]
["Adjustments:\nAssets","Book Value","Fixed BV","Multiplier","Reproduction Asset Value"]
[" Cash & Equivalents",{"$f":"IF(ISNUMBER(C36),C36,EPVData!D61)","v":2864},null,null,{"$f":"IF(ISBLANK(D36),B36,B36*D36)","v":2864},null,"Adjustments:\nLiabilities & Equity","Book Value","Fixed BV","Multiplier","Reproduction Liability Value"]
[" Marketable Securities",{"$f":"IF(ISNUMBER(C37),C37+EPVData!D62,EPVData!D62)","v":0},null,null,{"$f":"IF(ISBLANK(D37),B37,B37*D37)","v":0},null," Accounts Payable",{"$f":"IF(ISNUMBER(I37),I37,EPVData!D86)","v":8360},null,null,{"$f":"IF(ISBLANK(J37),H37,H37*J37)","v":8360}]
[" Accounts Receivable - Gross",{"$f":"IF(ISNUMBER(C38),C38+EPVData!D63,EPVData!D63)","v":18301},null,null,{"$f":"IF(ISBLANK(D38),B38,B38*D38)","v":18301},null," Accrued Expenses",{"$f":"IF(ISNUMBER(I38),I38,EPVData!D87)","v":4800},null,null,4800]
[" Other Receivable",{"$f":"IF(ISNUMBER(C39),C39+EPVData!D64,EPVData!D64)","v":0},null,null,{"$f":"IF(ISBLANK(D39),B39,B39*D39)","v":0},null," Accrued Liabilities",{"$f":"IF(ISNUMBER(I39),I39,EPVData!D88)","v":0},null,null,0]
[" Receivables",{"$f":"EPVData!D65","v":18301},null,null,{"$f":"B40","v":18301},null," Notes Payable/Short Term Debt",{"$f":"IF(ISNUMBER(I40),I40,EPVData!D89)","v":4774},null,null,4774]
["     Inventories: Raw Materials",{"$f":"EPVData!D66","v":4094},null,null,null,null," Current Port. of LT Debt/Capital Leases",{"$f":"IF(ISNUMBER(I41),I41,EPVData!D90)","v":5988},null,null,5988]
["     Inventories: Work in Progress",{"$f":"EPVData!D67","v":3345},null,null,null,null," Other Current Liabilities",{"$f":"IF(ISNUMBER(I42),I42,EPVData!D91)","v":4927},null,null,4927]
["     Inventories: Purchased Components",{"$f":"EPVData!D68","v":265},null,null,null,null," Total Current Liabilities",{"$f":"IF(ISBLANK(I43),SUM(H37:H42),I43)","v":28849},null,null,{"$f":"IF(SUM(K37:K42)=0,H43,SUM(K37:K42))","v":28849}]
["     Inventories: Finished Goods",{"$f":"EPVData!D69","v":8807},null,null,null,null," Long-Term Debt",{"$f":"IF(ISNUMBER(I44),I44,EPVData!D93)","v":25191},null,null,{"$f":"IF(ISBLANK(J44),H44,H44*J44)","v":25191}]
["     Inventories: Other",{"$f":"EPVData!D70","v":0},null,null,null,null," Capital Lease Obligations",{"$f":"IF(ISNUMBER(I45),I45,EPVData!D94)","v":0},null,null,0]
[" Inventories -- Total",{"$f":"IF(ISNUMBER(C46),C46+EPVData!D71,EPVData!D71)","v":16511},null,null,{"$f":"IF(ISBLANK(D46),B46,B46*D46)","v":16511},null," Deferred Income Taxes",{"$f":"IF(ISNUMBER(I46),I46,EPVData!D95)","v":0},null,null,0]
[" Prepaid Expenses",{"$f":"IF(ISNUMBER(C47),C47+EPVData!D72,EPVData!D72)","v":1032},null,null,{"$f":"IF(ISBLANK(D47),B47,B47*D47)","v":1032},null," Minority Interest",{"$f":"IF(ISNUMBER(I47),I47,EPVData!D96)","v":0},null,null,0]
[" Current Defered Income Taxes",{"$f":"IF(ISNUMBER(C48),C48+EPVData!D73,EPVData!D73)","v":1501},null,null,{"$f":"IF(ISBLANK(D48),B48,B48*D48)","v":1501},null," Total Other Liabilities",{"$f":"IF(ISNUMBER(I48),I48,EPVData!D97)","v":14397},null,null,14397]
[" Other Current Assets",{"$f":"IF(ISNUMBER(C49),C49+EPVData!D74,EPVData!D74)","v":1501},null,null,{"$f":"IF(ISBLANK(D49),B49,B49*D49)","v":1501},null," Total Liabilities",{"$f":"IF(ISNUMBER(I49),I49,EPVData!D98)","v":68939},null,null,68939]
[" Total Current Assets",{"$f":"IF(ISBLANK(C50),SUM(B36,B37,B40,B46,B47:B49),C50)","v":41710},null,null,{"$f":"IF(ISBLANK(D50),SUM(E36,E37,E40,E46,E47:E49),SUM(E36,E37,E40,E46,E47:E49)*D50)","v":41710},null," Common Stock Equity",{"$f":"IF(ISNUMBER(I50),I50,EPVData!D99)","v":14969},null,null,14969]
[" Goodwill, Net",{"$f":"IF(ISNUMBER(C51),C51+EPVData!D76,EPVData!D76)","v":7081},null,null,{"$f":"IF(ISBLANK(D51),B51,B51*D51)","v":7081},null," Retained Earnings",{"$f":"IF(ISNUMBER(I51),I51,EPVData!D100)","v":26815},null,null,26815]
[" Intangibles, Net",{"$f":"IF(ISNUMBER(C52),C52+EPVData!D77,EPVData!D77)","v":4287},null,null,{"$f":"IF(ISBLANK(D52),B52,B52*D52)","v":4287},null," Total Capitalization",{"$f":"IF(ISNUMBER(I52),I52,EPVData!D101)","v":40160},null,null,40160]
[" Intangibles",{"$f":"IF(ISBLANK(C53),SUM(B51:B52),C53)","v":11368},null,null,{"$f":"SUM(E51:E52)","v":11368},null," Total Equity",{"$f":"EPVData!D102","v":14969},null,null,{"$f":"B58-K49","v":16470}]
[" Property/Plant/Equipment - Net",{"$f":"IF(ISNUMBER(C54),C54+EPVData!D79,EPVData!D79)","v":14571},null,null,{"$f":"IF(ISBLANK(D54),B54,B54*D54)","v":14571},null," Total Liabilities & Equity",{"$f":"EPVData!D103","v":83908},null,null,{"$f":"IF(ISBLANK(J54),H54,H54*J54)","v":83908}]
[" Long Term Investments",{"$f":"IF(ISNUMBER(C55),C55+EPVData!D80,EPVData!D80)","v":139},null,null,{"$f":"IF(ISBLANK(D55),B55,B55*D55)","v":139}]
[" Note Receivable - Long Term",{"$f":"IF(ISNUMBER(C56),C56+EPVData!D81,EPVData!D81)","v":13331},null,null,{"$f":"IF(ISBLANK(D56),B56,B56*D56)","v":13331}]
[" Other Long Term Assets, Total",{"$f":"IF(ISNUMBER(C57),C57+EPVData!D82,EPVData!D82)","v":4290},null,null,{"$f":"IF(ISBLANK(D57),B57,B57*D57)","v":4290}]
[" Total Assets ",{"$f":"IF(ISBLANK(C58),SUM(B50,B53,B54:B57),C58)","v":85409},null,null,{"$f":"IF(ISERR(E50+E53+E54+E55+E56+E57),B58,E50+E53+E54+E55+E56+E57)","v":85409}]

{"sheet":"EPVData","index":14,"n_rows":168,"n_cols":14,"rows_kept":168,"cut":false,"hidden":true,"merged":[[153,1,167,1],[154,7,156,7],[123,13,139,13],[57,7,57,8],[120,11,121,11],[113,2,113,6],[113,7,113,10]]}
[]
[null,"Income Statement Numbers from MSN","Annual",null,null,null,null,"Quarterly"]
[null,null,{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\">Interim\",,,1)","v":2011},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\">Interim\",,,1)","v":2010},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\">Interim\",,,1)","v":2009},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\">Interim\",,,1)","v":2008},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 6,\">Interim\",,,1)","v":2007},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\">Interim\",,,1)","v":"2012 Q1"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\">Interim\",,,1)","v":"2011 Q4"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\">Interim\",,,1)","v":"2011 Q3"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\">Interim\",,,1)","v":"2011 Q2"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 6,\">Interim\",,,1)","v":"2011 Q1"}]
[null,"Period End Date",{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Period End Date\"))","v":"2011-12-31"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Period End Date\"))","v":"2010-12-31"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Period End Date\"))","v":"2009-12-31"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Period End Date\"))","v":"2008-12-31"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Period End Date\"))","v":"2007-12-31"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Period End Date\"))","v":"2012-03-31"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Period End Date\"))","v":"2011-12-31"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Period End Date\"))","v":"2011-09-30"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Period End Date\"))","v":"2011-06-30"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Period End Date\"))","v":"2011-03-31"}]
[null,"Period Length",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Period Length\")","v":"12 Months"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Period Length\")","v":"12 Months"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Period Length\")","v":"12 Months"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Period Length\")","v":"12 Months"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Period Length\")","v":"12 Months"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Period Length\")","v":"3 Months"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Period Length\")","v":"3 Months"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Period Length\")","v":"3 Months"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Period Length\")","v":"3 Months"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Period Length\")","v":"3 Months"}]
[null,"Stmt Source",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Stmt Source\")","v":"10-K"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Stmt Source\")","v":"10-K"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Stmt Source\")","v":"10-K"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Stmt Source\")","v":"10-K"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Stmt Source\")","v":"10-K"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Stmt Source\")","v":"10-Q"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Stmt Source\")","v":"10-K"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Stmt Source\")","v":"10-Q"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Stmt Source\")","v":"10-Q"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Stmt Source\")","v":"10-Q"}]
[null,"Stmt Source Date",{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Stmt Source Date\"))","v":"2012-02-21"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Stmt Source Date\"))","v":"2011-02-22"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Stmt Source Date\"))","v":"2010-02-19"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Stmt Source Date\"))","v":"2010-02-19"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Stmt Source Date\"))","v":"2010-02-19"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Stmt Source Date\"))","v":"2012-05-07"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Stmt Source Date\"))","v":"2012-02-21"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Stmt Source Date\"))","v":"2011-11-04"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Stmt Source Date\"))","v":"2011-08-04"},{"$f":"DATEVALUE([1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Stmt Source Date\"))","v":"2011-05-09"}]
[null,"Stmt Update Type",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Stmt Update Type\")","v":"Updated"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Stmt Update Type\")","v":"Updated"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Stmt Update Type\")","v":"Updated"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Stmt Update Type\")","v":"Reclassified"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Stmt Update Type\")","v":"Reclassified"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Stmt Update Type\")","v":"Updated"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Stmt Update Type\")","v":"Updated"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Stmt Update Type\")","v":"Updated"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Stmt Update Type\")","v":"Updated"},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Stmt Update Type\")","v":"Updated"}]
[null,"Revenue",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Revenue\")","v":60138},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Revenue\")","v":42588},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Revenue\")","v":32396},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Revenue\")","v":51324},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Revenue\")","v":44958},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Revenue\")","v":15981},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Revenue\")","v":17243},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Revenue\")","v":15716},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Revenue\")","v":14230},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Revenue\")","v":12949}]
[null,"  Total Revenue",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Total Revenue\")","v":60138},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Total Revenue\")","v":42588},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Total Revenue\")","v":32396},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Total Revenue\")","v":51324},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Total Revenue\")","v":44958},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Revenue\")","v":15981},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Total Revenue\")","v":17243},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Total Revenue\")","v":15716},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Total Revenue\")","v":14230},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Total Revenue\")","v":12949}]
[null,"  Cost of Revenue, Total",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Cost of Revenue, Total\")","v":44404},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Cost of Revenue, Total\")","v":31281},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Cost of Revenue, Total\")","v":24931},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Cost of Revenue, Total\")","v":39568},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Cost of Revenue, Total\")","v":33758},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Cost of Revenue, Total\")","v":11441},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Cost of Revenue, Total\")","v":12966},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Cost of Revenue, Total\")","v":11666},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Cost of Revenue, Total\")","v":10512},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Cost of Revenue, Total\")","v":9260}]
[null,"  Gross Profit",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Gross Profit\")","v":15734},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Gross Profit\")","v":11307},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Gross Profit\")","v":7465},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Gross Profit\")","v":11756},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Gross Profit\")","v":11200},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Gross Profit\")","v":4540},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Gross Profit\")","v":4277},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Gross Profit\")","v":4050},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Gross Profit\")","v":3718},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Gross Profit\")","v":3689}]
[null,"Selling/General/Administrative Expenses, Total",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Selling/General/Administrative Expenses, Total\")","v":5203},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Selling/General/Administrative Expenses, Total\")","v":4248},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Selling/General/Administrative Expenses, Total\")","v":3645},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Selling/General/Administrative Expenses, Total\")","v":4399},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Selling/General/Administrative Expenses, Total\")","v":3821},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Selling/General/Administrative Expenses, Total\")","v":1340},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Selling/General/Administrative Expenses, Total\")","v":1487},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Selling/General/Administrative Expenses, Total\")","v":1360},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Selling/General/Administrative Expenses, Total\")","v":1226},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Selling/General/Administrative Expenses, Total\")","v":1095}]
[null,"Research & Development",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Research & Development\")","v":2297},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Research & Development\")","v":1905},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Research & Development\")","v":1421},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Research & Development\")","v":1728},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Research & Development\")","v":1404},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Research & Development\")","v":587},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Research & Development\")","v":604},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Research & Development\")","v":584},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Research & Development\")","v":584},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Research & Development\")","v":525}]
[null,"Depreciation/Amortization",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Depreciation/Amortization\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Depreciation/Amortization\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Depreciation/Amortization\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Depreciation/Amortization\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Depreciation/Amortization\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Depreciation/Amortization\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Depreciation/Amortization\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Depreciation/Amortization\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Depreciation/Amortization\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Depreciation/Amortization\")","v":0}]
[null,"  Interest Expense (Income), Net Operating",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Interest Expense (Income), Net Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Interest Expense (Income), Net Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Interest Expense (Income), Net Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Interest Expense (Income), Net Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Interest Expense (Income), Net Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Interest Expense (Income), Net Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Interest Expense (Income), Net Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Interest Expense (Income), Net Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Interest Expense (Income), Net Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Interest Expense (Income), Net Operating\")","v":0}]
[null,"  Unusual Expense (Income)",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Unusual Expense (Income)\")","v":117},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Unusual Expense (Income)\")","v":36},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Unusual Expense (Income)\")","v":493},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Unusual Expense (Income)\")","v":37},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Unusual Expense (Income)\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Unusual Expense (Income)\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Unusual Expense (Income)\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Unusual Expense (Income)\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Unusual Expense (Income)\")","v":193},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Unusual Expense (Income)\")","v":45}]
[null,"  Other Operating Expenses, Total",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Other Operating Expenses, Total\")","v":969},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Other Operating Expenses, Total\")","v":1158},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Other Operating Expenses, Total\")","v":1341},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Other Operating Expenses, Total\")","v":1181},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Other Operating Expenses, Total\")","v":1054},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Other Operating Expenses, Total\")","v":290},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Other Operating Expenses, Total\")","v":226},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Other Operating Expenses, Total\")","v":347},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Other Operating Expenses, Total\")","v":114},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Other Operating Expenses, Total\")","v":191}]
[null,"Operating Income",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Operating Income\")","v":7148},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Operating Income\")","v":3960},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Operating Income\")","v":565},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Operating Income\")","v":4411},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Operating Income\")","v":4921},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Operating Income\")","v":2323},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Operating Income\")","v":1960},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Operating Income\")","v":1759},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Operating Income\")","v":1601},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Operating Income\")","v":1833}]
[null,"  Interest Income (Expense), Net Non-Operating",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Interest Income (Expense), Net Non-Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Interest Income (Expense), Net Non-Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Interest Income (Expense), Net Non-Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Interest Income (Expense), Net Non-Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Interest Income (Expense), Net Non-Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Interest Income (Expense), Net Non-Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Interest Income (Expense), Net Non-Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Interest Income (Expense), Net Non-Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Interest Income (Expense), Net Non-Operating\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Interest Income (Expense), Net Non-Operating\")","v":0}]
[null,"  Gain (Loss) on Sale of Assets",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Gain (Loss) on Sale of Assets\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Gain (Loss) on Sale of Assets\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Gain (Loss) on Sale of Assets\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Gain (Loss) on Sale of Assets\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Gain (Loss) on Sale of Assets\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Gain (Loss) on Sale of Assets\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Gain (Loss) on Sale of Assets\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Gain (Loss) on Sale of Assets\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Gain (Loss) on Sale of Assets\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Gain (Loss) on Sale of Assets\")","v":0}]
[null,"  Other, Net",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Other, Net\")","v":-150},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Other, Net\")","v":93},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Other, Net\")","v":113},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Other, Net\")","v":108},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Other, Net\")","v":167},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Other, Net\")","v":88},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Other, Net\")","v":125},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Other, Net\")","v":-13},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Other, Net\")","v":-161},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Other, Net\")","v":17}]
[null,"Income Before Tax",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Income Before Tax\")","v":6725},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Income Before Tax\")","v":3750},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Income Before Tax\")","v":569},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Income Before Tax\")","v":4501},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Income Before Tax\")","v":4990},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Income Before Tax\")","v":2298},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Income Before Tax\")","v":1978},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Income Before Tax\")","v":1634},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Income Before Tax\")","v":1350},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Income Before Tax\")","v":1763}]
[null,"  Income Tax - Total",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Income Tax - Total\")","v":1720},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Income Tax - Total\")","v":968},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Income Tax - Total\")","v":-270},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Income Tax - Total\")","v":953},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Income Tax - Total\")","v":1485},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Income Tax - Total\")","v":689},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Income Tax - Total\")","v":416},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Income Tax - Total\")","v":474},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Income Tax - Total\")","v":318},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Income Tax - Total\")","v":512}]
[null,"Income After Tax",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Income After Tax\")","v":5005},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Income After Tax\")","v":2782},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Income After Tax\")","v":839},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Income After Tax\")","v":3548},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Income After Tax\")","v":3505},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Income After Tax\")","v":1609},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Income After Tax\")","v":1562},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Income After Tax\")","v":1160},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Income After Tax\")","v":1032},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Income After Tax\")","v":1251}]
[null,"Minority Interest",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Minority Interest\")","v":-53},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Minority Interest\")","v":-58},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Minority Interest\")","v":68},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Minority Interest\")","v":-28},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Minority Interest\")","v":-37},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Minority Interest\")","v":-25},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Minority Interest\")","v":-15},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Minority Interest\")","v":-13},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Minority Interest\")","v":-7},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Minority Interest\")","v":-18}]
[null,"Equity In Affiliates",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Equity In Affiliates\")","v":-24},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Equity In Affiliates\")","v":-24},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Equity In Affiliates\")","v":-12},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Equity In Affiliates\")","v":37},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Equity In Affiliates\")","v":73},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Equity In Affiliates\")","v":2},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Equity In Affiliates\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Equity In Affiliates\")","v":-6},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Equity In Affiliates\")","v":-10},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Equity In Affiliates\")","v":-8}]
[null,"U.S. GAAP Adjustment",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"U.S. GAAP Adjustment\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"U.S. GAAP Adjustment\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"U.S. GAAP Adjustment\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"U.S. GAAP Adjustment\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"U.S. GAAP Adjustment\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"U.S. GAAP Adjustment\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"U.S. GAAP Adjustment\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"U.S. GAAP Adjustment\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"U.S. GAAP Adjustment\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"U.S. GAAP Adjustment\")","v":0}]
[null,"Net Income Before Extra. Items",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Net Income Before Extra. Items\")","v":4928},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Net Income Before Extra. Items\")","v":2700},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Net Income Before Extra. Items\")","v":895},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Net Income Before Extra. Items\")","v":3557},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Net Income Before Extra. Items\")","v":3541},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Net Income Before Extra. Items\")","v":1586},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Net Income Before Extra. Items\")","v":1547},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Net Income Before Extra. Items\")","v":1141},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Net Income Before Extra. Items\")","v":1015},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Net Income Before Extra. Items\")","v":1225}]
[null,"Total Extraordinary Items",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Total Extraordinary Items\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Total Extraordinary Items\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Total Extraordinary Items\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Total Extraordinary Items\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Total Extraordinary Items\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Extraordinary Items\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Total Extraordinary Items\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Total Extraordinary Items\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Total Extraordinary Items\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Total Extraordinary Items\")","v":0}]
[null,"Net Income",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Net Income<\")","v":4928},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Net Income<\")","v":2700},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Net Income<\")","v":895},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Net Income<\")","v":3557},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Net Income<\")","v":3541},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Net Income<\")","v":1586},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Net Income<\")","v":1547},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Net Income<\")","v":1141},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Net Income<\")","v":1015},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Net Income<\")","v":1225}]
[null,"Total Adjustments to Net Income",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Total Adjustments to Net Income\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Total Adjustments to Net Income\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Total Adjustments to Net Income\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Total Adjustments to Net Income\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Total Adjustments to Net Income\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Adjustments to Net Income\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Total Adjustments to Net Income\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Total Adjustments to Net Income\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Total Adjustments to Net Income\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Total Adjustments to Net Income\")","v":0}]
[null,"Basic Weighted Average Shares",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Basic Weighted Average Shares\")","v":645},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Basic Weighted Average Shares\")","v":631.5},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Basic Weighted Average Shares\")","v":615.20000000000005},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Basic Weighted Average Shares\")","v":610.5},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Basic Weighted Average Shares\")","v":638.20000000000005},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Basic Weighted Average Shares\")","v":650},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Basic Weighted Average Shares\")","v":647.1},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Basic Weighted Average Shares\")","v":646.6},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Basic Weighted Average Shares\")","v":645.5},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Basic Weighted Average Shares\")","v":641.4}]
[null,"Basic EPS Excluding Extraordinary Items",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Basic EPS Excluding Extraordinary Items\")","v":7.64},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Basic EPS Excluding Extraordinary Items\")","v":4.28},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Basic EPS Excluding Extraordinary Items\")","v":1.45},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Basic EPS Excluding Extraordinary Items\")","v":5.83},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Basic EPS Excluding Extraordinary Items\")","v":5.55},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Basic EPS Excluding Extraordinary Items\")","v":2.44},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Basic EPS Excluding Extraordinary Items\")","v":2.39},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Basic EPS Excluding Extraordinary Items\")","v":1.76},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Basic EPS Excluding Extraordinary Items\")","v":1.57},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Basic EPS Excluding Extraordinary Items\")","v":1.91}]
[null,"Basic EPS Including Extraordinary Items",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Basic EPS Including Extraordinary Items\")","v":7.64},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Basic EPS Including Extraordinary Items\")","v":4.28},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Basic EPS Including Extraordinary Items\")","v":1.45},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Basic EPS Including Extraordinary Items\")","v":5.83},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Basic EPS Including Extraordinary Items\")","v":5.55},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Basic EPS Including Extraordinary Items\")","v":2.44},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Basic EPS Including Extraordinary Items\")","v":2.39},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Basic EPS Including Extraordinary Items\")","v":1.76},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Basic EPS Including Extraordinary Items\")","v":1.57},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Basic EPS Including Extraordinary Items\")","v":1.91}]
[null,"Diluted Weighted Average Shares",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Diluted Weighted Average Shares\")","v":666.1},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Diluted Weighted Average Shares\")","v":650.4},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Diluted Weighted Average Shares\")","v":626},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Diluted Weighted Average Shares\")","v":627.9},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Diluted Weighted Average Shares\")","v":659.5},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Diluted Weighted Average Shares\")","v":670.2},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Diluted Weighted Average Shares\")","v":665.9},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Diluted Weighted Average Shares\")","v":666},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Diluted Weighted Average Shares\")","v":667.2},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Diluted Weighted Average Shares\")","v":664.9}]
[null,"Diluted EPS Excluding Extrordinary Items",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Diluted EPS Excluding Extrordinary Items\")","v":7.4},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Diluted EPS Excluding Extrordinary Items\")","v":4.1500000000000004},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Diluted EPS Excluding Extrordinary Items\")","v":1.43},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Diluted EPS Excluding Extrordinary Items\")","v":5.66},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Diluted EPS Excluding Extrordinary Items\")","v":5.37},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Diluted EPS Excluding Extrordinary Items\")","v":2.37},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Diluted EPS Excluding Extrordinary Items\")","v":2.3199999999999998},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Diluted EPS Excluding Extrordinary Items\")","v":1.71},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Diluted EPS Excluding Extrordinary Items\")","v":1.52},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Diluted EPS Excluding Extrordinary Items\")","v":1.84}]
[null,"Diluted EPS Including Extraordinary Items",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Diluted EPS Including Extraordinary Items\")","v":7.4},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Diluted EPS Including Extraordinary Items\")","v":4.1500000000000004},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Diluted EPS Including Extraordinary Items\")","v":1.43},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Diluted EPS Including Extraordinary Items\")","v":5.66},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Diluted EPS Including Extraordinary Items\")","v":5.37},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Diluted EPS Including Extraordinary Items\")","v":2.37},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Diluted EPS Including Extraordinary Items\")","v":2.3199999999999998},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Diluted EPS Including Extraordinary Items\")","v":1.71},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Diluted EPS Including Extraordinary Items\")","v":1.52},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Diluted EPS Including Extraordinary Items\")","v":1.84}]
[null,"Dividends per Share - Common Stock Primary Issue",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Dividends per Share - Common Stock Primary Issue\")","v":1.82},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Dividends per Share - Common Stock Primary Issue\")","v":1.74},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Dividends per Share - Common Stock Primary Issue\")","v":1.68},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Dividends per Share - Common Stock Primary Issue\")","v":1.62},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Dividends per Share - Common Stock Primary Issue\")","v":1.38},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Dividends per Share - Common Stock Primary Issue\")","v":0.46},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Dividends per Share - Common Stock Primary Issue\")","v":0.46},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Dividends per Share - Common Stock Primary Issue\")","v":0.46},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Dividends per Share - Common Stock Primary Issue\")","v":0.46},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Dividends per Share - Common Stock Primary Issue\")","v":0.44}]
[null,"Gross Dividends - Common Stock",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Gross Dividends - Common Stock\")","v":1176},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Gross Dividends - Common Stock\")","v":1103},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Gross Dividends - Common Stock\")","v":1038},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Gross Dividends - Common Stock\")","v":981},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Gross Dividends - Common Stock\")","v":0},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Gross Dividends - Common Stock\")","v":298},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Gross Dividends - Common Stock\")","v":314},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Gross Dividends - Common Stock\")","v":297},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Gross Dividends - Common Stock\")","v":284},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Gross Dividends - Common Stock\")","v":281}]
[null,"Interest Expense, Supplemental",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Interest Expense, Supplemental\")","v":1222},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Interest Expense, Supplemental\")","v":1257},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Interest Expense, Supplemental\")","v":1434},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Interest Expense, Supplemental\")","v":1427},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Interest Expense, Supplemental\")","v":1420},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Interest Expense, Supplemental\")","v":113},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Interest Expense, Supplemental\")","v":310},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Interest Expense, Supplemental\")","v":323},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Interest Expense, Supplemental\")","v":299},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Interest Expense, Supplemental\")","v":290}]
[null,"Depreciation, Supplemental",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Depreciation, Supplemental\")","v":2211},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Depreciation, Supplemental\")","v":2202},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Depreciation, Supplemental\")","v":2254},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Depreciation, Supplemental\")","v":1980},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Depreciation, Supplemental\")","v":1725},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Depreciation, Supplemental\")","v":661},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Depreciation, Supplemental\")","v":597},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Depreciation, Supplemental\")","v":567},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Depreciation, Supplemental\")","v":577},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Depreciation, Supplemental\")","v":553}]
[null,"Normalized EBITDA",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Normalized EBITDA\")","v":9709},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Normalized EBITDA\")","v":6274},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Normalized EBITDA\")","v":4079},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Normalized EBITDA\")","v":6489},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Normalized EBITDA\")","v":6698},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Normalized EBITDA\")","v":3078},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Normalized EBITDA\")","v":2655},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Normalized EBITDA\")","v":2417},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Normalized EBITDA\")","v":2393},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Normalized EBITDA\")","v":2453}]
[null,"Normalized EBIT",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Normalized EBIT<\")","v":7265},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Normalized EBIT<\")","v":3996},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Normalized EBIT<\")","v":1764},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Normalized EBIT<\")","v":4448},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Normalized EBIT<\")","v":4921},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Normalized EBIT<\")","v":2323},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Normalized EBIT<\")","v":1960},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Normalized EBIT<\")","v":1759},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Normalized EBIT<\")","v":1794},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Normalized EBIT<\")","v":1878}]
[null,"Normalized Income Before Tax",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Normalized Income Before Tax\")","v":6842},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Normalized Income Before Tax\")","v":3786},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Normalized Income Before Tax\")","v":1768},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Normalized Income Before Tax\")","v":4538},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Normalized Income Before Tax\")","v":4990},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Normalized Income Before Tax\")","v":2298},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Normalized Income Before Tax\")","v":1978},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Normalized Income Before Tax\")","v":1634},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Normalized Income Before Tax\")","v":1543},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Normalized Income Before Tax\")","v":1808}]
[null,"Normalized Income After Taxes",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Normalized Income After Taxes\")","v":5092.08},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Normalized Income After Taxes\")","v":2808.71},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Normalized Income After Taxes\")","v":1618.35},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Normalized Income After Taxes\")","v":3577.17},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Normalized Income After Taxes\")","v":3505},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Normalized Income After Taxes\")","v":1609},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Normalized Income After Taxes\")","v":1562},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Normalized Income After Taxes\")","v":1160},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Normalized Income After Taxes\")","v":1179.54},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Normalized Income After Taxes\")","v":1282.93}]
[null,"Normalized Income Available to Common",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Normalized Income Available to Common\")","v":5015.08},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Normalized Income Available to Common\")","v":2726.71},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Normalized Income Available to Common\")","v":1674.35},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Normalized Income Available to Common\")","v":3586.17},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Normalized Income Available to Common\")","v":3541},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Normalized Income Available to Common\")","v":1586},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Normalized Income Available to Common\")","v":1547},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Normalized Income Available to Common\")","v":1141},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Normalized Income Available to Common\")","v":1162.54},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Normalized Income Available to Common\")","v":1256.93}]
[null,"Basic Normalized EPS",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Basic Normalized EPS\")","v":7.78},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Basic Normalized EPS\")","v":4.32},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Basic Normalized EPS\")","v":2.72},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Basic Normalized EPS\")","v":5.87},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Basic Normalized EPS\")","v":5.55},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Basic Normalized EPS\")","v":2.44},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Basic Normalized EPS\")","v":2.39},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Basic Normalized EPS\")","v":1.76},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Basic Normalized EPS\")","v":1.8},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Basic Normalized EPS\")","v":1.96}]
[null,"Diluted Normalized EPS",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Diluted Normalized EPS\")","v":7.53},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Diluted Normalized EPS\")","v":4.1900000000000004},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Diluted Normalized EPS\")","v":2.67},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Diluted Normalized EPS\")","v":5.71},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Diluted Normalized EPS\")","v":5.37},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Diluted Normalized EPS\")","v":2.37},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Diluted Normalized EPS\")","v":2.3199999999999998},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Diluted Normalized EPS\")","v":1.71},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Diluted Normalized EPS\")","v":1.74},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Diluted Normalized EPS\")","v":1.89}]
[null,"Amortization of Intangibles",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 1,\"Amortization of Intangibles\")","v":233},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 2,\"Amortization of Intangibles\")","v":76},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 3,\"Amortization of Intangibles\")","v":61},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 4,\"Amortization of Intangibles\")","v":61},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Ann&Symbol=\"&Ticker, 5,\"Amortization of Intangibles\")","v":52},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Amortization of Intangibles\")","v":94},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 2,\"Amortization of Intangibles\")","v":98},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 3,\"Amortization of Intangibles\")","v":91},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 4,\"Amortization of Intangibles\")","v":22},{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-income-statement?stmtView=Qtr&Symbol=\"&Ticker, 5,\"Amortization of Intangibles\")","v":22}]
[]
[null,"Selected Data from Morningstar Data",{"$f":"D52-1","v":2005},2006,2007,2008,2009,2010,{"$f":"Statements!N5","v":"2011"},"TTM"]
[null,"PPE",{"$f":"Statements!H64","v":7988},{"$f":"Statements!I64","v":8851},{"$f":"Statements!J64","v":9997},{"$f":"Statements!K64","v":12524},{"$f":"Statements!L64","v":12386},{"$f":"Statements!M64","v":12539},{"$f":"Statements!N64","v":14395},{"$f":"Statements!S64","v":14571}]
[null,"Sales",{"$f":"Statements!H7","v":36339},{"$f":"Statements!I7","v":41517},{"$f":"Statements!J7","v":44958},{"$f":"Statements!K7","v":51324},{"$f":"Statements!L7","v":32396},{"$f":"Statements!M7","v":42588},{"$f":"Statements!N7","v":60138},{"$f":"Statements!S7","v":63170}]
[null,"R&D",{"$f":"Statements!H16","v":1084},{"$f":"Statements!I16","v":1347},{"$f":"Statements!J16","v":1404},{"$f":"Statements!K16","v":1728},{"$f":"Statements!L16","v":1421},{"$f":"Statements!M16","v":1905},{"$f":"Statements!N16","v":2297},{"$f":"Statements!S16","v":2359}]
[]
[]
[null,"MSN Asset Valuation Data Output",null,null,null,null,null,"ADVFN Asset Valuation Data Output"]
[null,null,null,null,null,null,null,"Fiscal Ending Date",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,8006)","v":"2012/03"}]
[null,null,null,null,null,null,null,"Data Loaded",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,8026)","v":"2012-04-26"}]
[null," Cash & Equivalents",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Cash and Short Term Investments\")","v":2864},{"$f":"IF(ISBLANK(EPV!$F$3),C61,IF(EPV!$F$3=\"MSN\",C61,I61))","v":2864},null,null,null," Cash & Equivalents",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9506)","v":2864}]
[null," Marketable Securities",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Short Term Investments\")","v":2864},{"$f":"IF(ISBLANK(EPV!$F$3),C62,IF(EPV!$F$3=\"MSN\",0,I62))","v":0},null,null,null," Marketable Securities",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9546)","v":0}]
[null," Accounts Receivable - Gross",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Accounts Receivable -Trade, Net\")","v":18301},{"$f":"IF(ISBLANK(EPV!$F$3),C63,IF(EPV!$F$3=\"MSN\",C63,I63))","v":18301},null,null,null," Accounts Receivable",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9566)","v":10370}]
[null," Other Receivable",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Receivables - Other\")","v":0},{"$f":"IF(ISBLANK(EPV!$F$3),C64,IF(EPV!$F$3=\"MSN\",C64,I64))","v":0},null,null,null," Other Receivable",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9606)","v":7931}]
[null," Receivables",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Receivables, Net\")","v":18301},{"$f":"IF(ISBLANK(EPV!$F$3),C65,IF(EPV!$F$3=\"MSN\",C65,I65))","v":18301},null,null,null," Receivables",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9626)","v":18301}]
[null,"     Inventories: Raw Materials",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9646)","v":4094},{"$f":"IF(ISBLANK(EPV!$F$3),C66,IF(EPV!$F$3=\"MSN\",C66,I66))","v":4094},null,null,null,"     Inventories: Raw Materials",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9646)","v":4094}]
[null,"     Inventories: Work in Progress",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9666)","v":3345},{"$f":"IF(ISBLANK(EPV!$F$3),C67,IF(EPV!$F$3=\"MSN\",C67,I67))","v":3345},null,null,null,"     Inventories: Work in Progress",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9666)","v":3345}]
[null,"     Inventories: Purchased Components",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9686)","v":265},{"$f":"IF(ISBLANK(EPV!$F$3),C68,IF(EPV!$F$3=\"MSN\",C68,I68))","v":265},null,null,null,"     Inventories: Purchased Components",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9686)","v":265}]
[null,"     Inventories: Finished Goods",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9706)","v":8807},{"$f":"IF(ISBLANK(EPV!$F$3),C69,IF(EPV!$F$3=\"MSN\",C69,I69))","v":8807},null,null,null,"     Inventories: Finished Goods",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9706)","v":8807}]
[null,"     Inventories: Other",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9726)","v":0},{"$f":"IF(ISBLANK(EPV!$F$3),C70,IF(EPV!$F$3=\"MSN\",C70,I70))","v":0},null,null,null,"     Inventories: Other",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9726)","v":0}]
[null," Inventories -- Total",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Inventory\")","v":16511},{"$f":"IF(ISBLANK(EPV!$F$3),C71,IF(EPV!$F$3=\"MSN\",C71,I71))","v":16511},null,null,null," Inventories -- Total",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9766)","v":16511}]
[null," Prepaid Expenses",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Prepaid Expenses\")","v":1032},{"$f":"IF(ISBLANK(EPV!$F$3),C72,IF(EPV!$F$3=\"MSN\",C72,I72))","v":1032},null,null,null," Prepaid Expenses",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9786)","v":1032}]
[null," Current Defered Income Taxes",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9806)","v":1501},{"$f":"IF(ISBLANK(EPV!$F$3),C73,IF(EPV!$F$3=\"MSN\",C73,I73))","v":1501},null,null,null," Current Defered Income Taxes",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9806)","v":1501}]
[null," Other Current Assets",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Other Current Assets, Total\")","v":1501},{"$f":"IF(ISBLANK(EPV!$F$3),C74,IF(EPV!$F$3=\"MSN\",C74,I74))","v":1501},null,null,null," Other Current Assets",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9826)","v":0}]
[null," Total Current Assets",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Current Assets\")","v":40209},{"$f":"IF(ISBLANK(EPV!$F$3),C75,IF(EPV!$F$3=\"MSN\",C75,I75))","v":40209},null,null,null," Total Current Assets",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9846)","v":40209}]
[null," Goodwill, Net",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Goodwill, Net\")","v":7081},{"$f":"C76","v":7081},null,null,null," Land And Improvements",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9866)","v":0}]
[null," Intangibles, Net",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Intangibles, Net\")","v":4287},{"$f":"IF(ISBLANK(EPV!$F$3),C77,IF(EPV!$F$3=\"MSN\",C77,I84))","v":4287},null,null,null," Building And Improvements",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9886)","v":0}]
[null," Intangibles",{"$f":"SUM(C76:C77)","v":11368},{"$f":"SUM(D76:D77)","v":11368},null,null,null," Machinery, Furniture & Equipment",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9906)","v":0}]
[null," Property/Plant/Equipment - Net",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Property/Plant/Equipment, Total - Net\")","v":14571},{"$f":"IF(ISBLANK(EPV!$F$3),C79,IF(EPV!$F$3=\"MSN\",C79,I83))","v":14571},null,null,null," Construction in Progress",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9926)","v":0}]
[null," Long Term Investments",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Long Term Investments\")","v":139},{"$f":"C80","v":139},null,null,null," Other Fixed Assets",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9946)","v":14571}]
[null," Note Receivable - Long Term",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Note Receivable - Long Term\")","v":13331},{"$f":"C81","v":13331},null,null,null," Total Fixed Assets",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9966)","v":14571}]
[null," Other Long Term Assets, Total",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Other Long Term Assets, Total\")","v":4290},{"$f":"C82","v":4290},null,null,null," Accumulated Depreciation",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10006)","v":0}]
[null," Total Assets ",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Assets\")","v":83908},{"$f":"IF(ISBLANK(EPV!$F$3),C83,IF(EPV!$F$3=\"MSN\",C83,I87))","v":83908},null,null,null," Net Fixed Assets",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10026)","v":14571}]
[null,null,null,null,null,null,null," Intangibles",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10046)","v":4287}]
[null,"Liabilities & Equity","Book Value",null,null,null,null," Other Long-Term Assets",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10106)","v":15678}]
[null," Accounts Payable",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Accounts Payable\")","v":8360},{"$f":"IF(ISBLANK(EPV!$F$3),C86,IF(EPV!$F$3=\"MSN\",C86,I89))","v":8360},null,null,null," Total Long-Term Assets",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10126)","v":43699}]
[null," Accrued Expenses",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Accrued Expenses\")","v":4800},{"$f":"IF(ISBLANK(EPV!$F$3),C87,IF(EPV!$F$3=\"MSN\",C87,I92))","v":4800},null,null,null," Total Assets ",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10146)","v":83908}]
[null," Accrued Liabilities",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Payable/Accrued\")","v":0},{"$f":"IF(ISBLANK(EPV!$F$3),C88,IF(EPV!$F$3=\"MSN\",C88,I93))","v":0},null,null,null,"Liabilities & Equity"]
[null," Notes Payable/Short Term Debt",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Notes Payable/Short Term Debt\")","v":4774},{"$f":"C89","v":4774},null,null,null," Accounts Payable",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10186)","v":8360}]
[null," Current Port. of LT Debt/Capital Leases",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Current Port. of LT Debt/Capital Leases\")","v":5988},{"$f":"IF(ISBLANK(EPV!$F$3),C90,IF(EPV!$F$3=\"MSN\",C90,I91))","v":5988},null,null,null," Notes Payable",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10206)","v":0}]
[null," Other Current Liabilities",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Other Current Liabilities, Total\")","v":4927},{"$f":"IF(ISBLANK(EPV!$F$3),C91,IF(EPV!$F$3=\"MSN\",C91,I96))","v":4927},null,null,null," Short-Term Debt",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10226)","v":10762}]
[null," Total Current Liabilities",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Current Liabilities\")","v":28849},{"$f":"IF(ISBLANK(EPV!$F$3),C92,IF(EPV!$F$3=\"MSN\",C92,I97))","v":28849},null,null,null," Accrued Expenses",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10246)","v":0}]
[null," Long-Term Debt",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Long Term Debt\")","v":25191},{"$f":"IF(ISBLANK(EPV!$F$3),C93,IF(EPV!$F$3=\"MSN\",C93,I98))","v":25191},null,null,null," Accrued Liabilities",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10266)","v":4800}]
[null," Capital Lease Obligations",{"$f":"[1]!RCHGetElementNumber(Ticker,10386)","v":0},{"$f":"IF(ISBLANK(EPV!$F$3),C94,IF(EPV!$F$3=\"MSN\",C94,I99))","v":0},null,null,null," Deferred Revenues",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10286)","v":0}]
[null," Deferred Income Taxes",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Deferred Income Tax\")","v":0},{"$f":"IF(ISBLANK(EPV!$F$3),C95,IF(EPV!$F$3=\"MSN\",C95,I100))","v":0},null,null,null," Current Deferred Income Taxes",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10306)","v":0}]
[null," Minority Interest",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Minority Interest\")","v":502},null,null,null,null," Other Current Liabilities",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10326)","v":4927}]
[null," Total Other Liabilities",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Other Liabilities, Total\")","v":14397},{"$f":"IF(ISBLANK(EPV!$F$3),C97,IF(EPV!$F$3=\"MSN\",C97,I101))","v":14397},null,null,null," Total Current Liabilities",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10346)","v":28849}]
[null," Total Liabilities",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Liabilities\")","v":68939},{"$f":"IF(ISBLANK(EPV!$F$3),C98,IF(EPV!$F$3=\"MSN\",C98,I103))","v":68939},null,null,null," Long-Term Debt",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10366)","v":25191}]
[null," Common Stock Equity",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10566)","v":14969},{"$f":"IF(ISBLANK(EPV!$F$3),C99,IF(EPV!$F$3=\"MSN\",C99,I105))","v":14969},null,null,null," Capital Lease Obligations",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10386)","v":0}]
[null," Retained Earnings",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10646)","v":26815},{"$f":"IF(ISBLANK(EPV!$F$3),C100,IF(EPV!$F$3=\"MSN\",C100,I106))","v":26815},null,null,null," Deferred Income Taxes",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10406)","v":0}]
[null," Total Capitalization",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10706)","v":40160},{"$f":"IF(ISBLANK(EPV!$F$3),C101,IF(EPV!$F$3=\"MSN\",C101,I107))","v":40160},null,null,null," Other Non-Current Liabilities",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10426)","v":14852}]
[null," Total Equity",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Equity\")","v":14969},{"$f":"IF(ISBLANK(EPV!$F$3),C102,IF(EPV!$F$3=\"MSN\",C102,I108))","v":14969},null,null,null," Total Non-Current Liabilities",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10506)","v":40090}]
[null," Total Liabilities & Stock Equity",{"$f":"[1]!RCHGetTableCell(\"http://investing.money.msn.com/investments/stock-balance-sheet?stmtView=Qtr&Symbol=\"&Ticker, 1,\"Total Liabilities & Shareholders’ Equity\")","v":83908},{"$f":"IF(ISBLANK(EPV!$F$3),C103,IF(EPV!$F$3=\"MSN\",C103,I109))","v":83908},null,null,null," Total Liabilities",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10526)","v":68939}]
[null,null,null,null,null,null,null," Preferred Stock Equity",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10546)","v":0}]
[null,null,null,null,null,null,null," Common Stock Equity",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10566)","v":14969}]
[null,null,null,null,null,null,null," Retained Earnings",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10646)","v":26815}]
[null,null,null,null,null,null,null," Total Capitalization/Invested Capital",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10706)","v":40160}]
[null,null,null,null,null,null,null," Total Equity",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10726)","v":14969}]
[null,null,null,null,null,null,null," Total Liabilities & Stock Equity",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10746)","v":83908}]
[]
[]
["Earnings Power Value (EPV)"]
[]
[null,null,"5 Year Annual Data",null,null,null,null,"Past 4 Quarterly Data"]
[null,"Period End Date",{"$f":"IF(ISNUMBER(C4),C4,\"\")","v":"2011-12-31"},{"$f":"D4","v":"2010-12-31"},"2009-12-31","2008-12-31","2007-12-31","2012-03-31","2011-12-31","2011-09-30","2011-06-30"]
[null,"Period Length",{"$f":"C5","v":"12 Months"},"12 Months","12 Months","12 Months","12 Months","3 Months","3 Months","3 Months","3 Months"]
[null,"Statement Source",{"$f":"C6","v":"10-K"},"10-K","10-K","10-K","10-K","10-Q","10-K","10-Q","10-Q"]
[]
[null,"Income Statement",{"$f":"E52","v":2007},{"$f":"F52","v":2008},{"$f":"G52","v":2009},{"$f":"H52","v":2010},{"$f":"I52","v":"2011"},{"$f":"H3","v":"2012 Q1"},{"$f":"I3","v":"2011 Q4"},{"$f":"J3","v":"2011 Q3"},{"$f":"K3","v":"2011 Q2"},"TTM","User Input"]
[null,"Sales",{"$f":"E54","v":44958},{"$f":"F54","v":51324},{"$f":"G54","v":32396},{"$f":"H54","v":42588},{"$f":"I54","v":60138},{"$f":"H10","v":15981},{"$f":"I10","v":17243},{"$f":"J10","v":15716},{"$f":"K10","v":14230},{"$f":"SUM(H120:K120)","v":63170}]
[null,"EBIT",{"$f":"IF(ISNUMBER(C122),C122,Statements!J23)","v":6053},{"$f":"IF(ISNUMBER(D122),D122,Statements!K23)","v":6782},{"$f":"IF(ISNUMBER(E122),E122,Statements!L23)","v":3444},{"$f":"IF(ISNUMBER(F122),F122,Statements!M23)","v":6068},{"$f":"IF(ISNUMBER(G122),G122,Statements!N23)","v":9060},{"$f":"IF(ISNUMBER(H122),H122,H19)","v":2323},{"$f":"IF(ISNUMBER(I122),I122,I19)","v":1960},{"$f":"IF(ISNUMBER(J122),J122,J19)","v":1759},{"$f":"IF(ISNUMBER(K122),K122,K19)","v":1601},{"$f":"SUM(H121:K121)","v":7643}]
[]
[null,"     EBIT Margin",{"$f":"IF(C120=0,\"\",C121/C120)","v":0.13463677209840294},0.13214090873665341,0.10630942091616249,0.14248145017375788,0.15065349695699889,0.14536011513672487,0.11366931508438206,0.11192415372868414,0.11250878425860858,0.12099097672946019]
[null,"EBIT at user defined % of sales",{"$f":"IF(ISNUMBER($M$124),C120*$M$124,\"\")","v":""},"","","","","","","","",{"$f":"SUM(H124:K124)","v":0},null,"Do No Use for Manual Input Anymore"]
[null,"     EBIT User Defined % Margin",{"$f":"IF(C120=0,\"\",IF(ISNUMBER(C124),C124/C120,C121/C120))","v":0.13463677209840294},{"$f":"IF(D120=0,\"\",IF(ISNUMBER(D124),D124/D120,D121/D120))","v":0.13214090873665341},{"$f":"IF(E120=0,\"\",IF(ISNUMBER(E124),E124/E120,E121/E120))","v":0.10630942091616249},{"$f":"IF(F120=0,\"\",IF(ISNUMBER(F124),F124/F120,F121/F120))","v":0.14248145017375788},{"$f":"IF(G120=0,\"\",IF(ISNUMBER(G124),G124/G120,G121/G120))","v":0.15065349695699889},{"$f":"IF(H120=0,\"\",H121/H120)","v":0.14536011513672487},{"$f":"IF(I120=0,\"\",I121/I120)","v":0.11366931508438206},{"$f":"IF(J120=0,\"\",J121/J120)","v":0.11192415372868414},{"$f":"IF(K120=0,\"\",K121/K120)","v":0.11250878425860858},{"$f":"IF(L120=0,\"\",L121/L120)","v":0.12099097672946019}]
[null,"     Normalized EBITDA",{"$f":"C43","v":9709},6274,4079,6489,6698,3078,2655,2417,2393,2453]
[null,"     Normalized EBIT",{"$f":"C44","v":7265},3996,1764,4448,4921,2323,1960,1759,1794,1878]
[null,"SG&A",{"$f":"IF(C13=\"\",0,IF(ISNUMBER(EPV!$J$3),C13*EPV!$J$3,C13*25%))","v":1300.75},{"$f":"IF(D13=\"\",0,IF(ISNUMBER(EPV!$J$3),D13*EPV!$J$3,D13*25%))","v":1062},{"$f":"IF(E13=\"\",0,IF(ISNUMBER(EPV!$J$3),E13*EPV!$J$3,E13*25%))","v":911.25},{"$f":"IF(F13=\"\",0,IF(ISNUMBER(EPV!$J$3),F13*EPV!$J$3,F13*25%))","v":1099.75},{"$f":"IF(G13=\"\",0,IF(ISNUMBER(EPV!$J$3),G13*EPV!$J$3,G13*25%))","v":955.25},{"$f":"IF(ISNUMBER(EPV!$J$3),H13*EPV!$J$3,H13*25%)","v":335},{"$f":"IF(ISNUMBER(EPV!$J$3),H13*EPV!$J$3,H13*25%)","v":335},{"$f":"IF(ISNUMBER(EPV!$J$3),I13*EPV!$J$3,I13*25%)","v":371.75},{"$f":"IF(ISNUMBER(EPV!$J$3),J13*EPV!$J$3,J13*25%)","v":340},{"$f":"SUM(H128:K128)","v":1381.75}]
[null,"R&D",{"$f":"IF(C14=\"\",0,IF(ISNUMBER($M$129),C14*$M$129,C14*25%))","v":574.25},{"$f":"IF(D14=\"\",\"\",IF(ISNUMBER($M$129),D14*$M$129,D14*25%))","v":476.25},{"$f":"IF(E14=\"\",\"\",IF(ISNUMBER($M$129),E14*$M$129,E14*25%))","v":355.25},{"$f":"IF(F14=\"\",\"\",IF(ISNUMBER($M$129),F14*$M$129,F14*25%))","v":432},{"$f":"IF(G14=\"\",\"\",IF(ISNUMBER($M$129),G14*$M$129,G14*25%))","v":351},{"$f":"IF(ISNUMBER($M$129),H14*$M$129,H14*25%)","v":146.75},{"$f":"IF(ISNUMBER($M$129),H14*$M$129,H14*25%)","v":146.75},{"$f":"IF(ISNUMBER($M$129),I14*$M$129,I14*25%)","v":151},{"$f":"IF(ISNUMBER($M$129),J14*$M$129,J14*25%)","v":146},{"$f":"SUM(H129:K129)","v":590.5}]
[]
[null,"Adjusted EBIT",{"$f":"IF(ISNUMBER(C124),C124+C128+C129,C121+C128+C129)","v":7928},8320.25,4710.5,7599.75,10366.25,2804.75,2441.75,2281.75,2087,{"$f":"SUM(H131:K131)","v":9615.25}]
[null,"     Adjusted EBIT %",{"$f":"IF(C120=0,\"\",C131/C120)","v":0.176342363984163},0.16211226716545865,0.14540375354982096,0.17844815440969286,0.17237437227709601,0.17550528752894062,0.14160818883024995,0.14518643420717739,0.14666198172874209,0.15221228431217351]
[]
[null,"Income Before Tax",{"$f":"C23","v":6725},3750,569,4501,4990,2298,1978,1634,1350,1763]
[null,"     Income Tax - Total",{"$f":"C24","v":1720},968,-270,953,1485,689,416,474,318,512]
[null,"Tax Rate",{"$f":"IF(C134=\"\",\"\",IF(ISNUMBER($M$136),$M$136,C135/C134))","v":0.25576208178438664},0.25813333333333333,-0.47451669595782076,0.21173072650522107,0.29759519038076154,0.2998259355961706,0.21031344792719919,0.29008567931456547,0.23555555555555555,0.29041406693136701]
[]
[null,"Adjusted Earnings After tax",{"$f":"IF(ISERROR(C131-(C131*C136)),0,C131-(C131*C136))","v":5900.3182156133826},{"$f":"IF(ISERROR(D131-(D131*D136)),0,D131-(D131*D136))","v":6172.5161333333335},{"$f":"IF(ISERROR(E131-(E131*E136)),0,E131-(E131*E136))","v":6945.7108963093142},{"$f":"IF(ISERROR(F131-(F131*F136)),0,F131-(F131*F136))","v":5990.6494112419459},{"$f":"IF(ISERROR(G131-(G131*G136)),0,G131-(G131*G136))","v":7281.3038577154311},{"$f":"H131-(H131*H136)","v":1963.8132071366404},{"$f":"I131-(I131*I136)","v":1928.2171385237614},{"$f":"J131-(J131*J136)","v":1619.8470012239902},{"$f":"K131-(K131*K136)","v":1595.3955555555556},{"$f":"SUM(H138:K138)","v":7107.2729024399478}]
[null,"Depreciation & Amortization",{"$f":"IF(ISERROR(C126-C127),0,C126-C127)","v":2444},{"$f":"IF(ISERROR(D126-D127),0,D126-D127)","v":2278},{"$f":"IF(ISERROR(E126-E127),0,E126-E127)","v":2315},{"$f":"IF(ISERROR(F126-F127),0,F126-F127)","v":2041},{"$f":"IF(ISERROR(G126-G127),0,G126-G127)","v":1777},{"$f":"H126-H127","v":755},{"$f":"I126-I127","v":695},{"$f":"J126-J127","v":658},{"$f":"K126-K127","v":599},{"$f":"SUM(H139:K139)","v":2707}]
[null,"     Add user defined % of D&A",{"$f":"IF(ISNUMBER($M$140),C139*$M$140,C139*20%)","v":488.8},455.6,463,408.20000000000005,355.40000000000003,151,139,131.6,119.80000000000001,{"$f":"SUM(H140:K140)","v":541.40000000000009}]
[]
[null,"Income as Adjusted",{"$f":"C138+C140","v":6389.1182156133827},6628.1161333333339,7408.7108963093142,6398.8494112419457,7636.7038577154308,2114.8132071366404,2067.2171385237616,1751.4470012239901,1715.1955555555555,{"$f":"SUM(H142:K142)","v":7648.6729024399465}]
[null,"     Income as Adjusted %",{"$f":"IF(C120=0,\"\",C142/C120)","v":0.14211304363213184},0.12914262593198764,0.22869215015154076,0.1502500566178723,0.12698632907172555,0.13233297084892312,0.11988732462586334,0.1114435607803506,0.12053377059420629,{"$f":"L142/L120","v":0.12108078047237528}]
[null,"Operating Income as Reported",{"$f":"Statements!J23","v":6053},{"$f":"Statements!K23","v":6782},{"$f":"Statements!L23","v":3444},{"$f":"Statements!M23","v":6068},{"$f":"Statements!N23","v":9060},{"$f":"H19","v":2323},{"$f":"I19","v":1960},{"$f":"J19","v":1759},{"$f":"K19","v":1601},{"$f":"SUM(H144:K144)","v":7643}]
[]
[]
[null,null,{"$f":"C119","v":2007},{"$f":"D119","v":2008},{"$f":"E119","v":2009},{"$f":"F119","v":2010},{"$f":"G119","v":"2011"},"TTM","Average"]
[null,"PPE as a % of Sales",{"$f":"IF(E54=0,0,E53/E54)","v":0.222363094443703},0.24401839295456318,0.38233115199407336,0.29442565981027519,0.23936612458013237,0.23066328953617224]
[null,"Sales Growth (decrease) to Prior Year",{"$f":"E54-D54","v":3441},6366,-18928,10192,17550,3032]
[null,"Capex",{"$f":"ABS(Statements!J127)","v":3040},{"$f":"ABS(Statements!K127)","v":1566},{"$f":"ABS(Statements!L127)","v":968},{"$f":"ABS(Statements!M127)","v":1011},{"$f":"ABS(Statements!N127)","v":1409},{"$f":"ABS(Statements!S127)","v":1477},{"$f":"AVERAGE(C150:G150)","v":1598.8}]
[null,"     Maintenance Capex",{"$f":"IF(C149<0,C150,IF((C150-(C149*C148))<0,C150,(C150-(C149*C148))))","v":2274.8485920192179},{"$f":"IF(D149<0,D150,IF((D150-(D149*D148))<0,D150,(D150-(D149*D148))))","v":12.578910451250749},{"$f":"IF(E149<0,E150,IF((E150-(E149*E148))<0,E150,(E150-(E149*E148))))","v":968},{"$f":"IF(F149<0,F150,IF((F150-(F149*F148))<0,F150,(F150-(F149*F148))))","v":1011},{"$f":"IF(G149<0,G150,IF((G150-(G149*G148))<0,G150,(G150-(G149*G148))))","v":1409},{"$f":"IF(H149<0,H150,H150-(H149*H148))","v":777.62890612632577},{"$f":"AVERAGE(C151:H151)","v":1075.509401432799}]
[null,{"$f":"Statements!B90","v":"Depreciation & Amortization"},{"$f":"Statements!J90","v":1797},{"$f":"Statements!K90","v":1980},{"$f":"Statements!L90","v":2336},{"$f":"Statements!M90","v":2296},{"$f":"Statements!N90","v":2527},{"$f":"Statements!S90","v":781},{"$f":"AVERAGE(C152:H152)","v":1952.8333333333333}]
[]
[null,"Multiyear Timeframe Adjusted Income & Growth",{"$f":"C119&\"-\"&D119","v":"2007-2008"},{"$f":"D119&\"-\"&E119","v":"2008-2009"},{"$f":"E119&\"-\"&F119","v":"2009-2010"},{"$f":"F119&\"-\"&G119","v":"2010-2011"},{"$f":"G119&\"-\"&L119","v":"2011-TTM"},"Normal. Adj. Income Growth"]
[null,null,{"$f":"IF(AND(C142>0,D142>0),(D142/C142)^(1/1)-1,\"\")","v":3.7407027019143335E-2},{"$f":"IF(AND(D142>0,E142>0),(E142/D142)^(1/1)-1,\"\")","v":0.11777023022428734},{"$f":"IF(AND(E142>0,F142>0),(F142/E142)^(1/1)-1,\"\")","v":-0.13630731434944177},{"$f":"IF(AND(F142>0,G142>0),(G142/F142)^(1/1)-1,\"\")","v":0.19344953552098532},{"$f":"IF(AND(G142>0,L142>0),(L142/G142)^(1/1)-1,\"\")","v":1.5673050765774299E-3},{"$f":"MEDIAN(C155:G155,C159:F159,C163:E163,C167:D167)","v":3.6929275960918773E-2}]
[null,null,{"$f":"AVERAGE(C142:D142)","v":6508.6171744733583},{"$f":"AVERAGE(D142:E142)","v":7018.4135148213245},{"$f":"AVERAGE(E142:F142)","v":6903.7801537756295},{"$f":"AVERAGE(F142:G142)","v":7017.7766344786887},{"$f":"AVERAGE(G142,L142)","v":7642.6883800776886}]
[]
[null,null,{"$f":"C119&\"-\"&E119","v":"2007-2009"},{"$f":"D119&\"-\"&F119","v":"2008-2010"},{"$f":"E119&\"-\"&G119","v":"2009-2011"},{"$f":"F119&\"-\"&L119","v":"2010-TTM"}]
[null,null,{"$f":"IF(AND(C142>0,E142>0),(E142/C142)^(1/2)-1,\"\")","v":7.6839213358931069E-2},{"$f":"IF(AND(D142>0,F142>0),(F142/D142)^(1/2)-1,\"\")","v":-1.7447216642964447E-2},{"$f":"IF(AND(E142>0,G142>0),(G142/E142)^(1/2)-1,\"\")","v":1.5270227339761577E-2},{"$f":"IF(AND(F142>0,L142>0),(L142/F142)^(1/2)-1,\"\")","v":9.3306926273060142E-2}]
[null,null,{"$f":"AVERAGE(C142:E142)","v":6808.648415085343},{"$f":"AVERAGE(D142:F142)","v":6811.8921469615316},{"$f":"AVERAGE(E142:G142)","v":7148.0880550888969},{"$f":"AVERAGE(F142:G142,L142)","v":7228.0753904657749}]
[]
[null,null,{"$f":"C119&\"-\"&F119","v":"2007-2010"},{"$f":"D119&\"-\"&G119","v":"2008-2011"},{"$f":"E119&\"-\"&L119","v":"2009-TTM"}]
[null,null,{"$f":"IF(AND(D142>0,F142>0),(F142/D142)^(1/3)-1,\"\")","v":-1.1665565554355606E-2},{"$f":"IF(AND(E142>0,G142>0),(G142/E142)^(1/3)-1,\"\")","v":1.0154416975363345E-2},{"$f":"IF(AND(F142>0,L142>0),(L142/F142)^(1/3)-1,\"\")","v":6.1275323617641986E-2}]
[null,null,{"$f":"AVERAGE(C142:F142)","v":6706.1986641244939},{"$f":"AVERAGE(D142:G142)","v":7018.0950746500066},{"$f":"AVERAGE(E142:G142,L142)","v":7273.2342669266591}]
[]
[null,null,{"$f":"C119&\"-\"&G119","v":"2007-2011"},{"$f":"D119&\"-\"&L119","v":"2008-TTM"}]
[null,null,{"$f":"IF(AND(C142>0,G142>0),(G142/C142)^(1/4)-1,\"\")","v":4.5601641618495226E-2},{"$f":"IF(AND(D142>0,L142>0),(L142/D142)^(1/4)-1,\"\")","v":3.645152490269421E-2}]
[null,null,{"$f":"AVERAGE(C142:G142)","v":6892.2997028426817},{"$f":"AVERAGE(D142:G142,L142)","v":7144.2106402079953}]

{"sheet":"NetNet","index":15,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,1,1,2],[1,6,1,8]]}
[]
[null,{"$f":"Statements!$A$2","v":"Caterpillar, Inc. Common Stock"}]
[null,{"$f":"Statements!$A$3","v":"(cat)"}]
[null,{"$f":"Statements!$A$4","v":"2012-05-22"},"Current Price","NNWC","NNWC %","NCAV","NCAV %","Data"]
[null,null,{"$f":"DCFData!B2","v":91.49},{"$f":"F28","v":-67.576628352490417},{"$f":"F29","v":0},{"$f":"F30","v":-44.030651340996165},{"$f":"F31","v":0},"MSN"]
[]
[]
[null,"Numbers as of",{"$f":"[1]!RCHGetElementNumber(Ticker,8006)","v":"2012/03"},"(go to SEC for accurate numbers)"]
[null,"Figures in Millions except per share values","BV",null,"BV\nMultiplier","Net Net Value"]
[null," Cash & Equivalents",{"$f":"IF(ISBLANK(D10),NetNetData!E4,D10)","v":2864},null,1,{"$f":"C10+C11","v":2864}]
[null,"      Marketable Securities",{"$f":"IF(ISBLANK(D11),NetNetData!E5,D11)","v":0}]
[null,"     Accounts Receivable",{"$f":"IF(ISNUMBER(D14),0,NetNetData!E6)","v":18301},null,0.75]
[null,"     Other Receivable",{"$f":"IF(ISBLANK(D13),NetNetData!E7,D13)","v":0}]
[null," Receivables",{"$f":"IF(ISBLANK(D14),NetNetData!E8,D14)","v":18301},null,null,{"$f":"E12*C14","v":13725.75}]
[null,"     Inventories: Raw Materials",{"$f":"IF(ISBLANK(D15),NetNetData!E9,D15)","v":0},null,0.5]
[null,"     Inventories: Work in Progress",{"$f":"IF(ISBLANK(D16),NetNetData!E10,D16)","v":0}]
[null,"     Inventories: Purchased Components",{"$f":"IF(ISBLANK(D17),NetNetData!E11,D17)","v":0}]
[null,"     Inventories: Finished Goods",{"$f":"IF(ISBLANK(D18),NetNetData!E12,D18)","v":0}]
[null,"     Inventories: Other",{"$f":"IF(ISBLANK(D19),NetNetData!E13,D19)","v":0}]
[null," Inventories -- Total",{"$f":"IF(ISBLANK(D20),NetNetData!E14,D20)","v":16511},null,null,{"$f":"E15*C20","v":8255.5}]
[null," Current Assets - Total",{"$f":"IF(ISBLANK(D21),NetNetData!E15,D21)","v":40209},null,null,{"$f":"C21","v":40209}]
[null," Total Liabilities",{"$f":"IF(ISBLANK(D22),NetNetData!E16,D22)","v":68939},null,null,{"$f":"C22","v":68939}]
[null," Shares Outstanding",{"$f":"IF(ISBLANK(D23),'DCF Valuation'!$D$3,D23)","v":652.5},null,null,{"$f":"C23","v":652.5}]
[]
[null,null,null,null,"Total ($m)","Per Share"]
[null,null,null,"Total Current Assets",{"$f":"F21","v":40209},{"$f":"E26/F23","v":61.622988505747124}]
[null,null,null,"Market Cap & Share Price",{"$f":"DCFData!B3","v":59697.22},{"$f":"DCFData!B2","v":91.49}]
[null,null,null,"Net Net Working Capital",{"$f":"F10+F14+F20-F22","v":-44093.75},{"$f":"E28/F23","v":-67.576628352490417}]
[null,null,null,"Discount to NNWC",null,{"$f":"IF(F28<F27,0,1-(F27/F28))","v":0}]
[null,null,null,"Net Current Asset Value",{"$f":"E26-F22","v":-28730},{"$f":"E30/F23","v":-44.030651340996165}]
[null,null,null,"Discount to NCAV",null,{"$f":"IF(F30<F27,0,1-(F27/F30))","v":0}]

{"sheet":"NetNetData","index":16,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Raw Data & Ouput","ADVFN","MSN Data","Statements","Output"]
[" Cash & Equivalents",{"$f":"EPVData!D61","v":2864},{"$f":"EPVData!C61","v":2864},{"$f":"Statements!S48","v":2864},{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C4,IF(NetNet!$H$5=\"Statements\",D4,NetNetData!B4))","v":2864}]
[" Marketable Securities",{"$f":"EPVData!D62","v":0},0,{"$f":"Statements!S49","v":0},{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C5,IF(NetNet!$H$5=\"Statements\",D5,NetNetData!B5))","v":0}]
[" Accounts Receivable",{"$f":"EPVData!D63","v":18301},{"$f":"EPVData!C65","v":18301},{"$f":"Statements!S50","v":18301},{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C6,IF(NetNet!$H$5=\"Statements\",D6,NetNetData!B6))","v":18301}]
[" Other Receivable",{"$f":"EPVData!D64","v":0},{"$f":"EPVData!C64","v":0},null,{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C7,IF(NetNet!$H$5=\"Statements\",D7,NetNetData!B7))","v":0}]
[" Receivables",{"$f":"EPVData!D65","v":18301},{"$f":"EPVData!C65","v":18301},{"$f":"D6","v":18301},{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C8,IF(NetNet!$H$5=\"Statements\",D8,NetNetData!B8))","v":18301}]
["     Inventories: Raw Materials",{"$f":"EPVData!D66","v":4094},null,null,{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C9,IF(NetNet!$H$5=\"Statements\",D9,NetNetData!B9))","v":0}]
["     Inventories: Work in Progress",{"$f":"EPVData!D67","v":3345},null,null,{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C10,IF(NetNet!$H$5=\"Statements\",D10,NetNetData!B10))","v":0}]
["     Inventories: Purchased Components",{"$f":"EPVData!D68","v":265},null,null,{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C11,IF(NetNet!$H$5=\"Statements\",D11,NetNetData!B11))","v":0}]
["     Inventories: Finished Goods",{"$f":"EPVData!D69","v":8807},null,null,{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C12,IF(NetNet!$H$5=\"Statements\",D12,NetNetData!B12))","v":0}]
["     Inventories: Other",{"$f":"EPVData!D70","v":0},null,null,{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C13,IF(NetNet!$H$5=\"Statements\",D13,NetNetData!B13))","v":0}]
[" Inventories -- Total",{"$f":"EPVData!D71","v":16511},{"$f":"EPVData!C71","v":16511},{"$f":"Statements!S52","v":16511},{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C14,IF(NetNet!$H$5=\"Statements\",D14,NetNetData!B14))","v":16511}]
[" Current Assets - Total",{"$f":"EPVData!D75","v":40209},{"$f":"EPVData!C75","v":40209},{"$f":"Statements!S57","v":40209},{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C15,IF(NetNet!$H$5=\"Statements\",D15,NetNetData!B15))","v":40209}]
[" Total Liabilities",{"$f":"EPVData!D98","v":68939},{"$f":"EPVData!C98","v":68939},{"$f":"Statements!S81","v":68939},{"$f":"IF(NetNet!$H$5=\"MSN\",NetNetData!C16,IF(NetNet!$H$5=\"Statements\",D16,NetNetData!B16))","v":68939}]

{"sheet":"PioAltZ","index":17,"n_rows":82,"n_cols":14,"rows_kept":82,"cut":false,"hidden":true,"merged":[[60,1,60,9],[47,5,47,8],[34,13,34,14],[42,13,42,14],[34,2,34,11],[49,5,52,6],[49,7,52,8],[41,13,41,14],[37,13,37,14],[47,10,47,13],[48,5,48,6],[36,13,36,14],[6,1,6,12],[48,10,48,11],[48,12,48,13],[49,10,52,11],[49,12,52,13],[29,1,29,12],[30,1,30,12],[31,1,31,12],[38,13,38,14],[39,13,39,14],[40,13,40,14],[24,1,24,12],[25,1,25,12],[26,1,26,12],[27,1,27,12],[28,1,28,12],[65,1,65,12],[66,1,66,12],[67,1,67,12],[68,1,68,12],[7,1,7,12],[54,1,54,9],[48,7,48,8],[61,1,61,12],[62,1,62,12],[63,1,63,12],[55,1,55,12],[56,1,56,12],[57,1,57,12],[58,1,58,12],[32,1,32,12],[23,1,23,12]]}
[null,{"$f":"Statements!$A$2","v":"Caterpillar, Inc. Common Stock"}]
[null,{"$f":"Statements!$A$3","v":"(cat)"}]
[null,{"$f":"Statements!$A$4","v":"2012-05-22"}]
[]
[]
[]
[null,"Piotroski Score"]
[null,"A discrete score between 0-9 which reflects nine criteria used to determine the strength of a firm's financial position. The Piotroski score is used to determine the best value stocks, nine being the best. The score was named after Chicago Accounting Professor, Joseph Piotroski who devised the scale according to specific criteria found in the financial statements. For every criteria (below) that is met the company is given one point, if it is not met, then no points are awarded. The points are then added up to determine the best value stocks.\n\nProfitability\n    * Positive return on assets in the current year (1 point)\n    * Positive operating cash flow in the current year (1 point)\n    * Higher return on assets (ROA) in the current period compared to the ROA in the previous year (1 point)\n    * Cash flow from operations are greater than ROA (1 point)\n\nLeverage, Liquidity and Source of Funds\n    * Lower ratio of long term debt to in the current period compared value in the previous year (1 point)\n    * Higher current ratio this year compared to the previous year (1 point)\n    * No new shares were issued in the last year (1 point)\n\nOperating Efficiency\n    * A higher gross margin compared to the previous year (1 point)\n    * A higher asset turnover ratio compared to the previous year (1 point)"]
[]
[null,null,{"$f":"PioData!B25","v":"2002"},{"$f":"PioData!C25","v":"2003"},{"$f":"PioData!D25","v":"2004"},{"$f":"PioData!E25","v":"2005"},{"$f":"PioData!F25","v":"2006"},{"$f":"PioData!G25","v":"2007"},{"$f":"PioData!H25","v":"2008"},{"$f":"PioData!I25","v":"2009"},{"$f":"PioData!J25","v":"2010"},{"$f":"PioData!K25","v":"2011"},{"$f":"PioData!L25","v":"TTM"}]
[null,"Piotroski F Scores",{"$f":"PioData!B35","v":6},{"$f":"PioData!C35","v":6},{"$f":"PioData!D35","v":5},{"$f":"PioData!E35","v":7},{"$f":"PioData!F35","v":8},{"$f":"PioData!G35","v":5},{"$f":"PioData!H35","v":5},{"$f":"PioData!I35","v":6},{"$f":"PioData!J35","v":8},{"$f":"PioData!K35","v":6},{"$f":"PioData!L35","v":8}]
[]
[null,"Piotroski 1: Net Income",{"$f":"PioData!B26","v":1},{"$f":"PioData!C26","v":1},{"$f":"PioData!D26","v":1},{"$f":"PioData!E26","v":1},{"$f":"PioData!F26","v":1},{"$f":"PioData!G26","v":1},{"$f":"PioData!H26","v":1},{"$f":"PioData!I26","v":1},{"$f":"PioData!J26","v":1},{"$f":"PioData!K26","v":1},{"$f":"PioData!L26","v":1}]
[null,"Piotroski 2: Operating Cash Flow",{"$f":"PioData!B27","v":1},{"$f":"PioData!C27","v":1},{"$f":"PioData!D27","v":0},{"$f":"PioData!E27","v":1},{"$f":"PioData!F27","v":1},{"$f":"PioData!G27","v":1},{"$f":"PioData!H27","v":1},{"$f":"PioData!I27","v":1},{"$f":"PioData!J27","v":1},{"$f":"PioData!K27","v":1},{"$f":"PioData!L27","v":1}]
[null,"Piotroski 3: Return on Assets",{"$f":"PioData!B28","v":1},{"$f":"PioData!C28","v":1},{"$f":"PioData!D28","v":1},{"$f":"PioData!E28","v":1},{"$f":"PioData!F28","v":1},{"$f":"PioData!G28","v":0},{"$f":"PioData!H28","v":0},{"$f":"PioData!I28","v":0},{"$f":"PioData!J28","v":1},{"$f":"PioData!K28","v":1},{"$f":"PioData!L28","v":1}]
[null,"Piotroski 4: Quality of Earnings",{"$f":"PioData!B29","v":1},{"$f":"PioData!C29","v":1},{"$f":"PioData!D29","v":0},{"$f":"PioData!E29","v":1},{"$f":"PioData!F29","v":1},{"$f":"PioData!G29","v":1},{"$f":"PioData!H29","v":1},{"$f":"PioData!I29","v":1},{"$f":"PioData!J29","v":1},{"$f":"PioData!K29","v":1},{"$f":"PioData!L29","v":1}]
[null,"Piotroski 5: LT Debt vs Assets",{"$f":"PioData!B30","v":1},{"$f":"PioData!C30","v":0},{"$f":"PioData!D30","v":1},{"$f":"PioData!E30","v":1},{"$f":"PioData!F30","v":0},{"$f":"PioData!G30","v":1},{"$f":"PioData!H30","v":0},{"$f":"PioData!I30","v":0},{"$f":"PioData!J30","v":1},{"$f":"PioData!K30","v":1},{"$f":"PioData!L30","v":1}]
[null,"Piotroski 6: Current Ratio",{"$f":"PioData!B31","v":1},{"$f":"PioData!C31","v":1},{"$f":"PioData!D31","v":0},{"$f":"PioData!E31","v":0},{"$f":"PioData!F31","v":1},{"$f":"PioData!G31","v":0},{"$f":"PioData!H31","v":1},{"$f":"PioData!I31","v":1},{"$f":"PioData!J31","v":1},{"$f":"PioData!K31","v":0},{"$f":"PioData!L31","v":1}]
[null,"Piotroski 7: Shares Outstanding",{"$f":"PioData!B32","v":0},{"$f":"PioData!C32","v":0},{"$f":"PioData!D32","v":0},{"$f":"PioData!E32","v":1},{"$f":"PioData!F32","v":1},{"$f":"PioData!G32","v":1},{"$f":"PioData!H32","v":1},{"$f":"PioData!I32","v":1},{"$f":"PioData!J32","v":0},{"$f":"PioData!K32","v":0},{"$f":"PioData!L32","v":0}]
[null,"Piotroski 8: Gross Margin",{"$f":"PioData!B33","v":0},{"$f":"PioData!C33","v":0},{"$f":"PioData!D33","v":1},{"$f":"PioData!E33","v":0},{"$f":"PioData!F33","v":1},{"$f":"PioData!G33","v":0},{"$f":"PioData!H33","v":0},{"$f":"PioData!I33","v":1},{"$f":"PioData!J33","v":1},{"$f":"PioData!K33","v":0},{"$f":"PioData!L33","v":1}]
[null,"Piotroski 9: Asset Turnover",{"$f":"PioData!B34","v":0},{"$f":"PioData!C34","v":1},{"$f":"PioData!D34","v":1},{"$f":"PioData!E34","v":1},{"$f":"PioData!F34","v":1},{"$f":"PioData!G34","v":0},{"$f":"PioData!H34","v":0},{"$f":"PioData!I34","v":0},{"$f":"PioData!J34","v":1},{"$f":"PioData!K34","v":1},{"$f":"PioData!L34","v":1}]
[]
[]
[null,"Altman Z Score"]
[null,"The Z-score formula may be used to predict the probability that a firm will go into bankruptcy within two years.\n\nZ-scores are used to predict corporate defaults and an easy-to-calculate control measure for the financial distress status of companies in academic studies. The Z-score uses multiple corporate income and balance sheet values to measure the financial health of a company.\n\nThe main problem with the Altman Z formula is that the formula is not suited for many industries. Industries that operate with high leverage, such as radio and utilities will show a higher risk of bankruptcy.\n\nAlso, industries with negative working capital, such as many retail and restaurant companies will also exhibit the same high level of bankruptcy.\n\n(Wikipedia http://en.wikipedia.org/wiki/Z-Score_Financial_Analysis_Tool)"]
[null,"Z = 1.2*X1 + 1.4*X2 + 3.3*X3 + 0.6*X4 + 1.0*X5"]
[null,"There is also a revised Altman Z score which is adjusted for non manufacturing corporations. The revised formula is:"]
[null,"Z = 6.56*X1 + 3.26*X2 + 6.72*X3 + 1.05*X4"]
[null,"X1 = Working Capital/Total Assets"]
[null,"X2 = Retained Earnings/Total Assets"]
[null,"X3 = EBITDA/Total Assets"]
[null,"X4 = Market Value of Equity/Total Liabilities"]
[null,"X5 = Net Sales/Total Assets"]
[]
[null,null,"Annual",null,null,null,null,null,null,null,null,null,"MRQ","MRQ Edit"]
[null,null,{"$f":"AltmanData!C2","v":"2002/12"},{"$f":"AltmanData!D2","v":"2003/12"},{"$f":"AltmanData!E2","v":"2004/12"},{"$f":"AltmanData!F2","v":"2005/12"},{"$f":"AltmanData!G2","v":"2006/12"},{"$f":"AltmanData!H2","v":"2007/12"},{"$f":"AltmanData!I2","v":"2008/12"},{"$f":"AltmanData!J2","v":"2009/12"},{"$f":"AltmanData!K2","v":"2010/12"},{"$f":"AltmanData!L2","v":"2011/12"},{"$f":"AltmanData!M2","v":"2012/03"}]
[null,"Working Capital",{"$f":"AltmanData!C18","v":3284},{"$f":"AltmanData!D18","v":4170},{"$f":"AltmanData!E18","v":4646},{"$f":"AltmanData!F18","v":3698},{"$f":"AltmanData!G18","v":3841},{"$f":"AltmanData!H18","v":3232},{"$f":"AltmanData!I18","v":5564},{"$f":"AltmanData!J18","v":7497},{"$f":"AltmanData!K18","v":9790},{"$f":"AltmanData!L18","v":9567},{"$f":"AltmanData!M18","v":11360}]
[null,"Total Assets",{"$f":"AltmanData!C19","v":32851},{"$f":"AltmanData!D19","v":36465},{"$f":"AltmanData!E19","v":43091},{"$f":"AltmanData!F19","v":47069},{"$f":"AltmanData!G19","v":50879},{"$f":"AltmanData!H19","v":56132},{"$f":"AltmanData!I19","v":67782},{"$f":"AltmanData!J19","v":60038},{"$f":"AltmanData!K19","v":64020},{"$f":"AltmanData!L19","v":81446},{"$f":"AltmanData!M19","v":83908}]
[null,"Total Liabilities",{"$f":"AltmanData!C20","v":27379},{"$f":"AltmanData!D20","v":30387},{"$f":"AltmanData!E20","v":35624},{"$f":"AltmanData!F20","v":38637},{"$f":"AltmanData!G20","v":44020},{"$f":"AltmanData!H20","v":47249},{"$f":"AltmanData!I20","v":61695},{"$f":"AltmanData!J20","v":51298},{"$f":"AltmanData!K20","v":53196},{"$f":"AltmanData!L20","v":68563},{"$f":"AltmanData!M20","v":68939}]
[null,"Retained Earnings",{"$f":"AltmanData!C21","v":7849},{"$f":"AltmanData!D21","v":8450},{"$f":"AltmanData!E21","v":9937},{"$f":"AltmanData!F21","v":11808},{"$f":"AltmanData!G21","v":14593},{"$f":"AltmanData!H21","v":17398},{"$f":"AltmanData!I21","v":19826},{"$f":"AltmanData!J21","v":19711},{"$f":"AltmanData!K21","v":21384},{"$f":"AltmanData!L21","v":25219},{"$f":"AltmanData!M21","v":26815}]
[null,"EBITDA",{"$f":"AltmanData!C22","v":1914},{"$f":"AltmanData!D22","v":2248},{"$f":"AltmanData!E22","v":3457},{"$f":"AltmanData!F22","v":4929},{"$f":"AltmanData!G22","v":6158},{"$f":"AltmanData!H22","v":6373},{"$f":"AltmanData!I22","v":5937},{"$f":"AltmanData!J22","v":1991},{"$f":"AltmanData!K22","v":4983},{"$f":"AltmanData!L22","v":7923},{"$f":"AltmanData!M22","v":1239}]
[null,"Market Value of Equity",{"$f":"AltmanData!C23","v":12000.555},{"$f":"AltmanData!D23","v":22653.125000000004},{"$f":"AltmanData!E23","v":25309.71},{"$f":"AltmanData!F23","v":41696.434999999998},{"$f":"AltmanData!G23","v":34466.345999999998},{"$f":"AltmanData!H23","v":37895.519999999997},{"$f":"AltmanData!I23","v":14387.880000000001},{"$f":"AltmanData!J23","v":30953.885000000002},{"$f":"AltmanData!K23","v":60583.792000000001},{"$f":"AltmanData!L23","v":59680},{"$f":"AltmanData!M23","v":59680}]
[null,"Net Sales",{"$f":"AltmanData!C24","v":20152},{"$f":"AltmanData!D24","v":22763},{"$f":"AltmanData!E24","v":30251},{"$f":"AltmanData!F24","v":36339},{"$f":"AltmanData!G24","v":41517},{"$f":"AltmanData!H24","v":44958},{"$f":"AltmanData!I24","v":51324},{"$f":"AltmanData!J24","v":32396},{"$f":"AltmanData!K24","v":42588},{"$f":"AltmanData!L24","v":60138},{"$f":"AltmanData!M24","v":15981}]
[]
[null,"Normal Altman Z Score",{"$f":"AltmanData!C48","v":1.5225365513300848},{"$f":"AltmanData!D48","v":1.7359976792940248},{"$f":"AltmanData!E48","v":1.8445780668364278},{"$f":"AltmanData!F48","v":2.2098372614329946},{"$f":"AltmanData!G48","v":2.1765035860576964},{"$f":"AltmanData!H48","v":2.1590458049944727},{"$f":"AltmanData!I48","v":1.6934058144313471},{"$f":"AltmanData!J48","v":1.6200128797689177},{"$f":"AltmanData!K48","v":2.2558813044620827},{"$f":"AltmanData!L48","v":2.155380149103082},{"$f":"AltmanData!M48","v":1.368282557598353}]
[null,"Revised Altman Z Score",{"$f":"AltmanData!C49","v":2.2864390865895432},{"$f":"AltmanData!D49","v":2.7026509572754445},{"$f":"AltmanData!E49","v":2.7441677574571228},{"$f":"AltmanData!F49","v":3.1700643916841624},{"$f":"AltmanData!G49","v":3.0657142469643994},{"$f":"AltmanData!H49","v":2.9932478794700361},{"$f":"AltmanData!I49","v":2.3254999793326361},{"$f":"AltmanData!J49","v":2.745874300147257},{"$f":"AltmanData!K49","v":3.8109429232335117},{"$f":"AltmanData!L49","v":3.347673266234521},{"$f":"AltmanData!M49","v":2.9381592246887611}]
[]
[null,null,null,null,null,"Altman Z Score",null,null,null,null,"Revised Altman Z Score"]
[null,"X1",{"$f":"AltmanData!L33","v":0.11746433219556517},{"$f":"AltmanData!M33","v":0.13538637555417837},null,"Annual",null,"MRQ",null,null,"Annual",null,"MRQ"]
[null,"X2",{"$f":"AltmanData!L34","v":0.30964074356015031},{"$f":"AltmanData!M34","v":0.31957620250750823},null,{"$f":"AltmanData!L48","v":2.155380149103082},null,{"$f":"AltmanData!M48","v":1.368282557598353},null,null,{"$f":"AltmanData!L49","v":3.347673266234521},null,{"$f":"AltmanData!M49","v":2.9381592246887611}]
[null,"X3",{"$f":"AltmanData!L35","v":9.7279178842423195E-2},{"$f":"AltmanData!M35","v":1.4766172474615055E-2}]
[null,"X4",{"$f":"AltmanData!L36","v":0.87044032495660928},{"$f":"AltmanData!M36","v":0.86569285890424863}]
[null,"X5",{"$f":"AltmanData!L37","v":0.73837880313336446},{"$f":"AltmanData!M37","v":0.19045859751156027}]
[]
[null,"Original Altman Z Score"]
[null,"When Z is 3.0 or more, the firm is most likely safe based on the financial data. However, be careful to double check as fraud, economic downturns and other factors could cause unexpected reversals."]
[null,"When Z is 2.7 to 3.0, the company is probably safe from bankruptcy, but this is in the grey area and caution should be taken."]
[null,"When Z is 1.8 to 2.7, the company is likely to be bankrupt within 2 years. This is the lower portion of the grey area and a dramatic turnaround of the company is needed."]
[null,"When Z is below 1.8, the company is highly likely to be bankrupt. If a company is generating lower than 1.8, serious studies must be performed to ensure the company can survive."]
[]
[null,"Revised Altman Z Score"]
[null,"When Z is 2.6 or more, the firm is most likely safe based on the financial data. However, be careful to double check as fraud, economic downturns and other factors could cause unexpected reversals."]
[null,"When Z is 1.1 to 2.6,  the company is probably safe from bankruptcy, but this is in the grey area and caution should be taken."]
[null,"When Z is below 1.1, the company is highly likely to be bankrupt. If a company is generating lower than 1.8, serious studies must be performed to ensure the company can survive."]
[]
[null,"The Beneish Model - M Score Variables"]
[null,"DSRI = Days' Sales in Receivables Index. Measured as the ratio of days' sales in receivables in year t to year t-1. A large increase in DSR could be indicative of revenue inflation.\nGMI = Gross Margin Index. Measured as the ratio of gross margin in year t-1 to gross margin in year t. Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.\nAQI = Asset Quality Index. Asset quality is measured as the ratio of non-current assets other than plant, property and equipment to total assets.AQI is the ratio of asset quality in year t to year t-1.\nSGI = Sales Growth Index. Ratio of sales in year t to sales in year t-1. Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.\nDEPI = Depreciation Index. Measured as the ratio of the rate of depreciation in year t-1 to the corresponding rate in year t. DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.\nSGAI = Sales, General and Administrative expenses Index. The ratio of SGA expenses in year t relative to year t -1.\nLVGI = Leverage Index. The ratio of total debt to total assets in year t relative to yeat t-1. An LVGI >1 indicates an increase in leverage\nTATA - Total Accruals to Total Assets. Total accruals calculated as the change in working capital accounts other than cash less depreciation."]
[null,"The Beneish M Score Formula\nThe eight variables are then weighted together according to the following:\n\nM = -4.84 + 0.92*DSRI + 0.528*GMI + 0.404*AQI + 0.892*SGI + 0.115*DEPI - 0.172*SGAI + 4.679*TATA - 0.327*LVGI\n\nA score greater than -2.22 indicates a strong likelihood of a firm being a manipulator. In his out of sample tests, Beneish found that he could correctly identify 76% of manipulators, whilst only incorrectly identifying 17.5% of non-manipulators."]
[null,"The 5 Variable Version of the Beneish Model\nThe five variable version excludes SGAI, DEPI and LEVI which were not significant in the original Beneish model.\n\nM  = -6.065 + 0.823*DSRI + 0.906*GMI + 0.593*AQI + 0.717*SGI + 0.107*DEPI\n\nA score greater than -2.22 indicates a strong likelihood of a firm being a manipulator."]
[]
[null,null,{"$f":"BeneishData!B3","v":"2002"},{"$f":"BeneishData!C3","v":"2003"},{"$f":"BeneishData!D3","v":"2004"},{"$f":"BeneishData!E3","v":"2005"},{"$f":"BeneishData!F3","v":"2006"},{"$f":"BeneishData!G3","v":"2007"},{"$f":"BeneishData!H3","v":"2008"},{"$f":"BeneishData!I3","v":"2009"},{"$f":"BeneishData!J3","v":"2010"},{"$f":"BeneishData!K3","v":"2011"},{"$f":"BeneishData!L3","v":"TTM"}]
[null,"M Score - 5 Variable","NA",{"$f":"BeneishData!C49","v":-2.7340289250086012},{"$f":"BeneishData!D49","v":-2.8234063151071651},{"$f":"BeneishData!E49","v":-2.847383969254305},{"$f":"BeneishData!F49","v":-2.9637717129553196},{"$f":"BeneishData!G49","v":-2.8427958707091006},{"$f":"BeneishData!H49","v":-2.7477206484916872},{"$f":"BeneishData!I49","v":-3.0610466594727455},{"$f":"BeneishData!J49","v":-2.9033744018183332},{"$f":"BeneishData!K49","v":-2.6890179392651321},{"$f":"BeneishData!L49","v":-2.714286465949856}]
[null,"M Score - 8 Variable","NA",{"$f":"BeneishData!C50","v":-2.4122284753923262},{"$f":"BeneishData!D50","v":-1.6630700590752037},{"$f":"BeneishData!E50","v":-2.3966806316957174},{"$f":"BeneishData!F50","v":-2.7114720599952356},{"$f":"BeneishData!G50","v":-2.7635963314610295},{"$f":"BeneishData!H50","v":-2.3587785181208512},{"$f":"BeneishData!I50","v":-3.1120701945769302},{"$f":"BeneishData!J50","v":-2.501924756406166},{"$f":"BeneishData!K50","v":-2.3402366335381837},{"$f":"BeneishData!L50","v":-2.3138495343550467}]
[]
[null,"DSRI",{"$f":"BeneishData!C30","v":1.0409111993825948},{"$f":"BeneishData!D30","v":0.94307561377001958},{"$f":"BeneishData!E30","v":0.82315531763000216},{"$f":"BeneishData!F30","v":0.93819388935778969},{"$f":"BeneishData!G30","v":0.9715717214595766},{"$f":"BeneishData!H30","v":1.0080931786625356},{"$f":"BeneishData!I30","v":1.2158185983319614},{"$f":"BeneishData!J30","v":0.91815710964647146},{"$f":"BeneishData!K30","v":0.75713421065803055},{"$f":"BeneishData!L30","v":0.97045609946242317},{"$f":"BeneishData!M30","v":0}]
[null,"GMI",{"$f":"BeneishData!C31","v":1.0719888204001111},{"$f":"BeneishData!D31","v":0.89892402181696573},{"$f":"BeneishData!E31","v":1.0658265568289387},{"$f":"BeneishData!F31","v":0.8425493244099348},{"$f":"BeneishData!G31","v":1.050918611621807},{"$f":"BeneishData!H31","v":1.090572214496538},{"$f":"BeneishData!I31","v":0.95748931169837737},{"$f":"BeneishData!J31","v":0.91541636288245776},{"$f":"BeneishData!K31","v":1.0420970032383075},{"$f":"BeneishData!L31","v":0.9990185908042104},{"$f":"BeneishData!M31","v":0}]
[null,"AQI",{"$f":"BeneishData!C32","v":0.99817817242149776},{"$f":"BeneishData!D32","v":0.99444605939404596},{"$f":"BeneishData!E32","v":1.0248181667071261},{"$f":"BeneishData!F32","v":1.0752611891854102},{"$f":"BeneishData!G32","v":0.98889689663756286},{"$f":"BeneishData!H32","v":0.94706476991943367},{"$f":"BeneishData!I32","v":0.99699528288168815},{"$f":"BeneishData!J32","v":0.88421978237011123},{"$f":"BeneishData!K32","v":1.1557470910936192},{"$f":"BeneishData!L32","v":0.97753815752332729},{"$f":"BeneishData!M32","v":0}]
[null,"SGI",{"$f":"BeneishData!C33","v":1.1295653036919413},{"$f":"BeneishData!D33","v":1.3289548829240434},{"$f":"BeneishData!E33","v":1.2012495454695713},{"$f":"BeneishData!F33","v":1.1424915380170064},{"$f":"BeneishData!G33","v":1.0828817111062938},{"$f":"BeneishData!H33","v":1.1415988255705325},{"$f":"BeneishData!I33","v":0.63120567375886527},{"$f":"BeneishData!J33","v":1.3146067415730338},{"$f":"BeneishData!K33","v":1.4120879120879122},{"$f":"BeneishData!L33","v":1.0504173733745719},{"$f":"BeneishData!M33","v":0}]
[null,"DEPI",{"$f":"BeneishData!C34","v":0.9463673609715274},{"$f":"BeneishData!D34","v":1.0135525861376646},{"$f":"BeneishData!E34","v":0.98604903635678776},{"$f":"BeneishData!F34","v":1.018212245258667},{"$f":"BeneishData!G34","v":1.005853213374055},{"$f":"BeneishData!H34","v":1.1161165667185677},{"$f":"BeneishData!I34","v":0.86034249408760177},{"$f":"BeneishData!J34","v":1.0252309113810567},{"$f":"BeneishData!K34","v":1.0364080602229324},{"$f":"BeneishData!L34","v":2.9354012785332291},{"$f":"BeneishData!M34","v":0}]
[null,"SGAI",{"$f":"BeneishData!C35","v":0.86395965865641833},{"$f":"BeneishData!D35","v":1.1119510620788524},{"$f":"BeneishData!E35","v":0.72755291024737756},{"$f":"BeneishData!F35","v":1.2832867044001992},{"$f":"BeneishData!G35","v":0.96255650024264683},{"$f":"BeneishData!H35","v":0.7904343926667986},{"$f":"BeneishData!I35","v":1.312721737064859},{"$f":"BeneishData!J35","v":0.88652527171045692},{"$f":"BeneishData!K35","v":0.86737636205089874},{"$f":"BeneishData!L35","v":0.99609874857270975},{"$f":"BeneishData!M35","v":0}]
[null,"TATA",{"$f":"BeneishData!C36","v":-2.6518579459755932E-2},{"$f":"BeneishData!D36","v":0.1398435868278759},{"$f":"BeneishData!E36","v":-5.5025600713845633E-3},{"$f":"BeneishData!F36","v":-4.4458420959531439E-2},{"$f":"BeneishData!G36","v":-7.8279769115655956E-2},{"$f":"BeneishData!H36","v":-1.8146410551473844E-2},{"$f":"BeneishData!I36","v":-9.0742529731170266E-2},{"$f":"BeneishData!J36","v":-3.6066854108091219E-2},{"$f":"BeneishData!K36","v":-2.5562949684453502E-2},{"$f":"BeneishData!L36","v":-1.5326309767840969E-2},{"$f":"BeneishData!M36","v":0}]
[null,"LVGI",{"$f":"BeneishData!C37","v":1.0485133347941695},{"$f":"BeneishData!D37","v":1.0157387716278932},{"$f":"BeneishData!E37","v":0.9932450760673065},{"$f":"BeneishData!F37","v":0.98266849300669301},{"$f":"BeneishData!G37","v":0.98353069263813631},{"$f":"BeneishData!H37","v":1.0105759200749924},{"$f":"BeneishData!I37","v":0.94974363403351691},{"$f":"BeneishData!J37","v":0.96784568852108044},{"$f":"BeneishData!K37","v":0.99058323705493279},{"$f":"BeneishData!L37","v":0.9803640164150752},{"$f":"BeneishData!M37","v":0}]

{"sheet":"PioData","index":18,"n_rows":35,"n_cols":12,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"Statements!E5","v":"2002"},{"$f":"Statements!F5","v":"2003"},{"$f":"Statements!G5","v":"2004"},{"$f":"Statements!H5","v":"2005"},{"$f":"Statements!I5","v":"2006"},{"$f":"Statements!J5","v":"2007"},{"$f":"Statements!K5","v":"2008"},{"$f":"Statements!L5","v":"2009"},{"$f":"Statements!M5","v":"2010"},{"$f":"Statements!N5","v":"2011"},{"$f":"Statements!S5","v":"TTM"}]
["Net Income",{"$f":"Statements!E37","v":798},{"$f":"Statements!F37","v":1099},{"$f":"Statements!G37","v":2035},{"$f":"Statements!H37","v":2854},{"$f":"Statements!I37","v":3537},{"$f":"Statements!J37","v":3541},{"$f":"Statements!K37","v":3557},{"$f":"Statements!L37","v":895},{"$f":"Statements!M37","v":2700},{"$f":"Statements!N37","v":4928},{"$f":"Statements!S37","v":5289}]
["Total Assets",{"$f":"Statements!E68","v":32851},{"$f":"Statements!F68","v":36465},{"$f":"Statements!G68","v":43091},{"$f":"Statements!H68","v":47069},{"$f":"Statements!I68","v":50879},{"$f":"Statements!J68","v":56132},{"$f":"Statements!K68","v":67782},{"$f":"Statements!L68","v":60038},{"$f":"Statements!M68","v":64020},{"$f":"Statements!N68","v":81446},{"$f":"Statements!S68","v":83908}]
["ROA",{"$f":"IF(B3=0,\"NA\",B2/B3)","v":2.4291497975708502E-2},3.0138488962018373E-2,4.7225638764475178E-2,6.0634387813635303E-2,6.9517875744413218E-2,6.3083446162616685E-2,5.2477058806172733E-2,1.4907225423898197E-2,4.2174320524835988E-2,6.0506347764162756E-2,6.3033322210039572E-2]
[]
["Cash from Operations",{"$f":"Statements!E102","v":2366},{"$f":"Statements!F102","v":2066},{"$f":"Statements!G102","v":-3991},{"$f":"Statements!H102","v":3113},{"$f":"Statements!I102","v":5799},{"$f":"Statements!J102","v":7935},{"$f":"Statements!K102","v":4787},{"$f":"Statements!L102","v":6343},{"$f":"Statements!M102","v":5009},{"$f":"Statements!N102","v":7010},{"$f":"Statements!S102","v":6575}]
[]
["LT Debt",{"$f":"Statements!E76","v":11596},{"$f":"Statements!F76","v":14078},{"$f":"Statements!G76","v":15837},{"$f":"Statements!H76","v":15677},{"$f":"Statements!I76","v":17680},{"$f":"Statements!J76","v":17829},{"$f":"Statements!K76","v":22834},{"$f":"Statements!L76","v":21847},{"$f":"Statements!M76","v":20437},{"$f":"Statements!N76","v":24944},{"$f":"Statements!S76","v":25191}]
["LT Debt/Total Assets",{"$f":"IF(B3=0,\"NA\",B8/B3)","v":0.35298773248911752},0.38606883312765666,0.36752454108746607,0.33306422486137371,0.34749110635036068,0.31762630941352527,0.33687409636776727,0.36388620540324462,0.31922836613558264,0.30626427326081085,0.30022167135434047]
[]
["Current Assets",{"$f":"Statements!E57","v":14628},{"$f":"Statements!F57","v":16791},{"$f":"Statements!G57","v":20856},{"$f":"Statements!H57","v":22790},{"$f":"Statements!I57","v":23093},{"$f":"Statements!J57","v":25477},{"$f":"Statements!K57","v":31633},{"$f":"Statements!L57","v":26789},{"$f":"Statements!M57","v":31810},{"$f":"Statements!N57","v":38128},{"$f":"Statements!S57","v":40209}]
["Current Liabilities",{"$f":"Statements!E75","v":11344},{"$f":"Statements!F75","v":12621},{"$f":"Statements!G75","v":16210},{"$f":"Statements!H75","v":19092},{"$f":"Statements!I75","v":19252},{"$f":"Statements!J75","v":22245},{"$f":"Statements!K75","v":26069},{"$f":"Statements!L75","v":19292},{"$f":"Statements!M75","v":22020},{"$f":"Statements!N75","v":28561},{"$f":"Statements!S75","v":28849}]
["Current Ratio",{"$f":"IF(B12=0,0,B11/B12)","v":1.2894922425952045},1.3304017114333253,1.2866132017273288,1.1936936936936937,1.1995117390400998,1.1452910766464375,1.2134335801143121,1.3886066763425253,1.4445958219800181,1.3349672630510137,{"$f":"IF(L12=0,0,L11/L12)","v":1.3937744809178827}]
[]
["Shares outstanding",{"$f":"Statements!E43","v":693.8},{"$f":"Statements!F43","v":702.8},{"$f":"Statements!G43","v":707.4},{"$f":"Statements!H43","v":705.8},{"$f":"Statements!I43","v":683.8},{"$f":"Statements!J43","v":659.5},{"$f":"Statements!K43","v":627.9},{"$f":"Statements!L43","v":626},{"$f":"Statements!M43","v":650.4},{"$f":"Statements!N43","v":666.1},{"$f":"Statements!S43","v":670.2}]
["Revenues",{"$f":"Statements!E7","v":20152},{"$f":"Statements!F7","v":22763},{"$f":"Statements!G7","v":30251},{"$f":"Statements!H7","v":36339},{"$f":"Statements!I7","v":41517},{"$f":"Statements!J7","v":44958},{"$f":"Statements!K7","v":51324},{"$f":"Statements!L7","v":32396},{"$f":"Statements!M7","v":42588},{"$f":"Statements!N7","v":60138},{"$f":"Statements!S7","v":63170}]
["Gross Income",{"$f":"Statements!E11","v":5027},{"$f":"Statements!F11","v":5297},{"$f":"Statements!G11","v":7831},{"$f":"Statements!H11","v":8826},{"$f":"Statements!I11","v":11968},{"$f":"Statements!J11","v":12332},{"$f":"Statements!K11","v":12909},{"$f":"Statements!L11","v":8510},{"$f":"Statements!M11","v":12221},{"$f":"Statements!N11","v":16560},{"$f":"Statements!S11","v":17412}]
["Gross Margin",{"$f":"IF(B16=0,\"NA\",B17/B16)","v":0.24945414847161573},0.23270219215393401,0.25886747545535682,0.24287955089573185,0.28826745670448251,0.27430045820543619,0.25151975683890576,0.2626867514507964,0.2869587677279985,0.27536665668961391,0.27563716954250433]
[]
["Asset Turnover",{"$f":"IF(B3=0,\"NA\",B16/B3)","v":0.61343642507077412},0.62424242424242427,0.7020259450929428,0.7720367970426395,0.81599481121877393,0.80093351386018674,0.75719217491369395,0.53959159199173856,0.66522961574507966,0.73837880313336446,0.75284835772512748]
[]
["If NA exists",{"$f":"IF(LOOKUP(\"NA\",B1:B20)=\"NA\",1,0)","v":0},{"$f":"IF(LOOKUP(\"NA\",C1:C20)=\"NA\",1,0)","v":0},0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
["Boolean for error detection",{"$f":"IF(ISERROR(B22),0,B22)","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(H22),0,H22)","v":0},{"$f":"IF(ISERROR(I22),0,I22)","v":0},{"$f":"IF(ISERROR(J22),0,J22)","v":0},{"$f":"IF(ISERROR(K22),0,K22)","v":0},{"$f":"IF(ISERROR(L22),0,L22)","v":0}]
[]
[null,{"$f":"B1","v":"2002"},"2003","2004","2005","2006","2007","2008","2009","2010","2011",{"$f":"L1","v":"TTM"}]
["Piotroski 1: Net Income",{"$f":"--(B2>0)","v":1},1,1,1,1,1,1,1,1,1,1]
["Piotroski 2: Operating Cash Flow",{"$f":"--(B6>0)","v":1},1,0,1,1,1,1,1,1,1,1]
["Piotroski 3: Return on Assets",{"$f":"--(B4>0)","v":1},{"$f":"--(C4>B4)","v":1},1,1,1,0,0,0,1,1,1]
["Piotroski 4: Quality of Earnings",{"$f":"--(B6>B2)","v":1},1,0,1,1,1,1,1,1,1,1]
["Piotroski 5: LT Debt vs Assets",{"$f":"--(0<B9)","v":1},{"$f":"--(C9<B9)","v":0},1,1,0,1,0,0,1,1,1]
["Piotroski 6: Current Ratio",{"$f":"--(B13>0.5)","v":1},{"$f":"--(C13>B13)","v":1},0,0,1,0,1,1,1,0,1]
["Piotroski 7: Shares Outstanding",0,{"$f":"--(C15<=B15)","v":0},0,1,1,1,1,1,0,0,0]
["Piotroski 8: Gross Margin",0,{"$f":"--(C18>B18)","v":0},1,0,1,0,0,1,1,0,1]
["Piotroski 9: Asset Turnover",0,{"$f":"--(C20>B20)","v":1},1,1,1,0,0,0,1,1,1]
["Piotroski F Score",{"$f":"IF(B23=1,\"N/A\",SUM(B26:B34))","v":6},{"$f":"IF(C23=1,\"N/A\",SUM(C26:C34))","v":6},5,7,8,5,5,6,8,6,8]

{"sheet":"AltmanData","index":19,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[null,"Reference no.",9,8,7,6,5,4,3,2,1,0,"MRQ"]
["Fiscal Ending Date",5196,{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B2+C$1)","v":"2002/12"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B2+D$1)","v":"2003/12"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B2+E$1)","v":"2004/12"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B2+F$1)","v":"2005/12"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B2+G$1)","v":"2006/12"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B2+H$1)","v":"2007/12"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B2+I$1)","v":"2008/12"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B2+J$1)","v":"2009/12"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B2+K$1)","v":"2010/12"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B2+L$1)","v":"2011/12"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,8006)","v":"2012/03"}]
["Data Loaded",5206,{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B3+C$1)","v":"2003-01-30"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B3+D$1)","v":"2004-01-28"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B3+E$1)","v":"2005-01-28"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B3+F$1)","v":"2006-02-23"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B3+G$1)","v":"2007-01-26"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B3+H$1)","v":"2008-01-28"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B3+I$1)","v":"2009-02-24"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B3+J$1)","v":"2010-01-28"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B3+K$1)","v":"2011-01-31"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B3+L$1)","v":"2012-01-27"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,8026)","v":"2012-04-26"}]
["Operating Revenue",5286,{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B4+C$1)","v":20152},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B4+D$1)","v":22763},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B4+E$1)","v":30251},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B4+F$1)","v":36339},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B4+G$1)","v":41517},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B4+H$1)","v":44958},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B4+I$1)","v":51324},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B4+J$1)","v":32396},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B4+K$1)","v":42588},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,$B4+L$1)","v":60138},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,8186)","v":15981}]
["Total Revenue",5296,{"$f":"Statements!E7","v":20152},{"$f":"Statements!F7","v":22763},{"$f":"Statements!G7","v":30251},{"$f":"Statements!H7","v":36339},{"$f":"Statements!I7","v":41517},{"$f":"Statements!J7","v":44958},{"$f":"Statements!K7","v":51324},{"$f":"Statements!L7","v":32396},{"$f":"Statements!M7","v":42588},{"$f":"Statements!N7","v":60138},{"$f":"Statements!R7","v":15981}]
["EBIT",5396,{"$f":"Statements!E30+Statements!E26","v":1914},{"$f":"Statements!F30+Statements!F26","v":2248},{"$f":"Statements!G30+Statements!G26","v":3457},{"$f":"Statements!H30+Statements!H26","v":4929},{"$f":"Statements!I30+Statements!I26","v":6158},{"$f":"Statements!J30+Statements!J26","v":6373},{"$f":"Statements!K30+Statements!K26","v":5937},{"$f":"Statements!L30+Statements!L26","v":1991},{"$f":"Statements!M30+Statements!M26","v":4983},{"$f":"Statements!N30+Statements!N26","v":7923},{"$f":"Statements!R30+Statements!R26","v":1239}]
["Total Current Assets",6116,{"$f":"Statements!E57","v":14628},{"$f":"Statements!F57","v":16791},{"$f":"Statements!G57","v":20856},{"$f":"Statements!H57","v":22790},{"$f":"Statements!I57","v":23093},{"$f":"Statements!J57","v":25477},{"$f":"Statements!K57","v":31633},{"$f":"Statements!L57","v":26789},{"$f":"Statements!M57","v":31810},{"$f":"Statements!N57","v":38128},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,9846)","v":40209}]
["Total Assets",6266,{"$f":"Statements!E68","v":32851},{"$f":"Statements!F68","v":36465},{"$f":"Statements!G68","v":43091},{"$f":"Statements!H68","v":47069},{"$f":"Statements!I68","v":50879},{"$f":"Statements!J68","v":56132},{"$f":"Statements!K68","v":67782},{"$f":"Statements!L68","v":60038},{"$f":"Statements!M68","v":64020},{"$f":"Statements!N68","v":81446},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10146)","v":83908}]
["Total Current Liabilities",6366,{"$f":"Statements!E75","v":11344},{"$f":"Statements!F75","v":12621},{"$f":"Statements!G75","v":16210},{"$f":"Statements!H75","v":19092},{"$f":"Statements!I75","v":19252},{"$f":"Statements!J75","v":22245},{"$f":"Statements!K75","v":26069},{"$f":"Statements!L75","v":19292},{"$f":"Statements!M75","v":22020},{"$f":"Statements!N75","v":28561},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10346)","v":28849}]
["Long-Term Debt",6376,{"$f":"Statements!E76","v":11596},{"$f":"Statements!F76","v":14078},{"$f":"Statements!G76","v":15837},{"$f":"Statements!H76","v":15677},{"$f":"Statements!I76","v":17680},{"$f":"Statements!J76","v":17829},{"$f":"Statements!K76","v":22834},{"$f":"Statements!L76","v":21847},{"$f":"Statements!M76","v":20437},{"$f":"Statements!N76","v":24944},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10366)","v":25191}]
["Total Liabilities",6456,{"$f":"Statements!E81","v":27379},{"$f":"Statements!F81","v":30387},{"$f":"Statements!G81","v":35624},{"$f":"Statements!H81","v":38637},{"$f":"Statements!I81","v":44020},{"$f":"Statements!J81","v":47249},{"$f":"Statements!K81","v":61695},{"$f":"Statements!L81","v":51298},{"$f":"Statements!M81","v":53196},{"$f":"Statements!N81","v":68563},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10526)","v":68939}]
["Retained Earnings",6516,{"$f":"Statements!E82","v":7849},{"$f":"Statements!F82","v":8450},{"$f":"Statements!G82","v":9937},{"$f":"Statements!H82","v":11808},{"$f":"Statements!I82","v":14593},{"$f":"Statements!J82","v":17398},{"$f":"Statements!K82","v":19826},{"$f":"Statements!L82","v":19711},{"$f":"Statements!M82","v":21384},{"$f":"Statements!N82","v":25219},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10646)","v":26815}]
["Total Equity"]
["Total Capitalization",6546,{"$f":"[1]!RCHGetElementNumber(Ticker,$B14+C$1)","v":17068},{"$f":"[1]!RCHGetElementNumber(Ticker,$B14+D$1)","v":20156},{"$f":"[1]!RCHGetElementNumber(Ticker,$B14+E$1)","v":23304},{"$f":"[1]!RCHGetElementNumber(Ticker,$B14+F$1)","v":24109},{"$f":"[1]!RCHGetElementNumber(Ticker,$B14+G$1)","v":24539},{"$f":"[1]!RCHGetElementNumber(Ticker,$B14+H$1)","v":26712},{"$f":"[1]!RCHGetElementNumber(Ticker,$B14+I$1)","v":28921},{"$f":"[1]!RCHGetElementNumber(Ticker,$B14+J$1)","v":30587},{"$f":"[1]!RCHGetElementNumber(Ticker,$B14+K$1)","v":31261},{"$f":"[1]!RCHGetElementNumber(Ticker,$B14+L$1)","v":37827},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10706)","v":40160}]
["Closing Price on date data was loaded",null,{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(C3),MONTH(C3),DAY(C3),YEAR(C3),MONTH(C3),DAY(C3),\"d\",\"A\",0)","v":17.43},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(D3),MONTH(D3),DAY(D3),YEAR(D3),MONTH(D3),DAY(D3),\"d\",\"A\",0)","v":32.950000000000003},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(E3),MONTH(E3),DAY(E3),YEAR(E3),MONTH(E3),DAY(E3),\"d\",\"A\",0)","v":36.9},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(F3),MONTH(F3),DAY(F3),YEAR(F3),MONTH(F3),DAY(F3),\"d\",\"A\",0)","v":62.15},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(G3),MONTH(G3),DAY(G3),YEAR(G3),MONTH(G3),DAY(G3),\"d\",\"A\",0)","v":53.37},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(H3),MONTH(H3),DAY(H3),YEAR(H3),MONTH(H3),DAY(H3),\"d\",\"A\",0)","v":60.73},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(I3),MONTH(I3),DAY(I3),YEAR(I3),MONTH(I3),DAY(I3),\"d\",\"A\",0)","v":23.92},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(J3),MONTH(J3),DAY(J3),YEAR(J3),MONTH(J3),DAY(J3),\"d\",\"A\",0)","v":49.55},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(K3),MONTH(K3),DAY(K3),YEAR(K3),MONTH(K3),DAY(K3),\"d\",\"A\",0)","v":94.84},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(L3),MONTH(L3),DAY(L3),YEAR(L3),MONTH(L3),DAY(L3),\"d\",\"A\",0)","v":110.81},{"$f":"[1]!RCHGetYahooQuotes(Ticker,\"l1\")","v":91.49}]
["Common Shares",6646,{"$f":"[1]!RCHGetElementNumber(Ticker,$B16+C$1)","v":688.5},{"$f":"[1]!RCHGetElementNumber(Ticker,$B16+D$1)","v":687.5},{"$f":"[1]!RCHGetElementNumber(Ticker,$B16+E$1)","v":685.9},{"$f":"[1]!RCHGetElementNumber(Ticker,$B16+F$1)","v":670.9},{"$f":"[1]!RCHGetElementNumber(Ticker,$B16+G$1)","v":645.79999999999995},{"$f":"[1]!RCHGetElementNumber(Ticker,$B16+H$1)","v":624},{"$f":"[1]!RCHGetElementNumber(Ticker,$B16+I$1)","v":601.5},{"$f":"[1]!RCHGetElementNumber(Ticker,$B16+J$1)","v":624.70000000000005},{"$f":"[1]!RCHGetElementNumber(Ticker,$B16+K$1)","v":638.79999999999995},{"$f":"[1]!RCHGetElementNumber(Ticker,$B16+L$1)","v":647.5},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10906)","v":652.29999999999995}]
[]
["Working Capital",null,{"$f":"C7-C9","v":3284},4170,4646,3698,3841,3232,5564,7497,{"$f":"K7-K9","v":9790},{"$f":"L7-L9","v":9567},{"$f":"IF(ISBLANK(PioAltZ!N37),M7-M9,PioAltZ!N37)","v":11360}]
["Total Assets",null,{"$f":"C8","v":32851},36465,43091,47069,50879,56132,67782,60038,{"$f":"K8","v":64020},{"$f":"L8","v":81446},{"$f":"IF(ISBLANK(PioAltZ!N38),M8,PioAltZ!N38)","v":83908}]
["Total Liabilities",null,{"$f":"C11","v":27379},30387,35624,38637,44020,47249,61695,51298,{"$f":"K11","v":53196},{"$f":"L11","v":68563},{"$f":"IF(ISBLANK(PioAltZ!N39),M11,PioAltZ!N39)","v":68939}]
["Retained Earnings",null,{"$f":"C12","v":7849},8450,9937,11808,14593,17398,19826,19711,{"$f":"K12","v":21384},{"$f":"L12","v":25219},{"$f":"IF(ISBLANK(PioAltZ!N40),M12,PioAltZ!N40)","v":26815}]
["EBITDA",null,{"$f":"C6","v":1914},2248,3457,4929,6158,6373,5937,1991,{"$f":"K6","v":4983},{"$f":"L6","v":7923},{"$f":"IF(ISBLANK(PioAltZ!N41),M6,PioAltZ!N41)","v":1239}]
["Market Value of Equity ($000)",941,{"$f":"C15*C16","v":12000.555},22653.125000000004,25309.71,41696.434999999998,34466.345999999998,37895.519999999997,14387.880000000001,30953.885000000002,{"$f":"K15*K16","v":60583.792000000001},{"$f":"[1]!RCHGetElementNumber(Ticker,$B$23+L$1)/1000","v":59680},{"$f":"IF(ISBLANK(PioAltZ!N42),[1]!RCHGetElementNumber(Ticker,$B$23+L$1)/1000,PioAltZ!N42)","v":59680}]
["Net Sales",null,{"$f":"C5","v":20152},22763,30251,36339,41517,44958,51324,32396,{"$f":"K5","v":42588},{"$f":"L5","v":60138},{"$f":"IF(ISBLANK(PioAltZ!N43),M5,PioAltZ!N43)","v":15981}]
[]
["X1 = Working Capital/Total Assets"]
["X2 = Retained Earnings/Total Assets"]
["X3 = EBITDA/Total Assets"]
["X4 = Market Value of Equity/Total Liabilities"]
["X5 = Net Sales/Total Assets"]
[]
[]
["x1=",null,{"$f":"C18/C19","v":9.9966515478980847E-2},{"$f":"D18/D19","v":0.11435623200329083},0.10781833793599592,7.8565510208417427E-2,7.5492835944102679E-2,5.7578564811515714E-2,8.2086689681626385E-2,0.1248709150871115,0.15292096219931273,0.11746433219556517,{"$f":"M18/M19","v":0.13538637555417837}]
["x2=",null,{"$f":"C21/C19","v":0.23892727770844113},{"$f":"D21/D19","v":0.23172905525846701},0.23060499872363138,0.2508657502815016,0.28681774405943511,0.30994797976198962,0.2924965330028621,0.32830873779939374,0.33402061855670101,0.30964074356015031,{"$f":"M21/M19","v":0.31957620250750823}]
["x3=",null,{"$f":"C22/C19","v":5.8263066573315883E-2},{"$f":"D22/D19","v":6.1648155765802827E-2},8.0225569144368888E-2,0.10471860460175487,0.12103225299239372,0.11353595097270719,8.7589625564309104E-2,3.3162330524001464E-2,7.7835051546391754E-2,9.7279178842423195E-2,{"$f":"M22/M19","v":1.4766172474615055E-2}]
["x4=",null,{"$f":"C23/C20","v":0.43831239270974104},{"$f":"D23/D20","v":0.74548737947148469},0.71046794295980231,1.0791840722623391,0.7829701499318491,0.80203856166268062,0.23320982251398009,0.60341309602713555,1.1388787126851643,0.87044032495660928,{"$f":"M23/M20","v":0.86569285890424863}]
["x5=",null,{"$f":"C24/C19","v":0.61343642507077412},{"$f":"D24/D19","v":0.62424242424242427},0.7020259450929428,0.7720367970426395,0.81599481121877393,0.80093351386018674,0.75719217491369395,0.53959159199173856,0.66522961574507966,0.73837880313336446,{"$f":"M24/M19","v":0.19045859751156027}]
[]
["Error checking & ouput data"]
["x1=",null,{"$f":"IF(ISERROR(C33),\"\",C33)","v":9.9966515478980847E-2},{"$f":"IF(ISERROR(D33),\"\",D33)","v":0.11435623200329083},0.10781833793599592,7.8565510208417427E-2,7.5492835944102679E-2,5.7578564811515714E-2,8.2086689681626385E-2,0.1248709150871115,0.15292096219931273,0.11746433219556517,0.13538637555417837]
["x2=",null,{"$f":"IF(ISERROR(C34),\"\",C34)","v":0.23892727770844113},0.23172905525846701,0.23060499872363138,0.2508657502815016,0.28681774405943511,0.30994797976198962,0.2924965330028621,0.32830873779939374,0.33402061855670101,0.30964074356015031,0.31957620250750823]
["x3=",null,5.8263066573315883E-2,6.1648155765802827E-2,8.0225569144368888E-2,0.10471860460175487,0.12103225299239372,0.11353595097270719,8.7589625564309104E-2,3.3162330524001464E-2,7.7835051546391754E-2,9.7279178842423195E-2,1.4766172474615055E-2]
["x4=",null,0.43831239270974104,0.74548737947148469,0.71046794295980231,1.0791840722623391,0.7829701499318491,0.80203856166268062,0.23320982251398009,0.60341309602713555,1.1388787126851643,0.87044032495660928,0.86569285890424863]
["x5=",null,0.61343642507077412,0.62424242424242427,0.7020259450929428,0.7720367970426395,0.81599481121877393,0.80093351386018674,0.75719217491369395,0.53959159199173856,0.66522961574507966,0.73837880313336446,0.19045859751156027]
[]
["Testing to see if value exists",null,{"$f":"OR(C40=\"\",C41=\"\",C42=\"\",C43=\"\",C44=\"\")","v":false},{"$f":"OR(D40=\"\",D41=\"\",D42=\"\",D43=\"\",D44=\"\")","v":false},false,false,false,false,false,false,false,false,false]
[]
["Normal Altman Z",null,{"$f":"IF(C46=TRUE,\"\",1.2*C40+1.4*C41+3.3*C42+0.6*C43+0.999*C44)","v":1.5225365513300848},{"$f":"IF(D46=TRUE,\"\",1.2*D40+1.4*D41+3.3*D42+0.6*D43+0.999*D44)","v":1.7359976792940248},1.8445780668364278,2.2098372614329946,2.1765035860576964,2.1590458049944727,1.6934058144313471,1.6200128797689177,2.2558813044620827,2.155380149103082,1.368282557598353]
["Revised Altman Z",null,{"$f":"IF(C46=TRUE,\"\",6.56*C40+3.26*C41+6.72*C42+1.05*C43)","v":2.2864390865895432},{"$f":"IF(D46=TRUE,\"\",6.56*D40+3.26*D41+6.72*D42+1.05*D43)","v":2.7026509572754445},2.7441677574571228,3.1700643916841624,3.0657142469643994,2.9932478794700361,2.3254999793326361,2.745874300147257,3.8109429232335117,3.347673266234521,2.9381592246887611]

{"sheet":"BeneishData","index":20,"n_rows":50,"n_cols":12,"rows_kept":50,"cut":false,"hidden":true,"merged":[[38,0,38,4],[42,0,42,4]]}
[]
[]
["Raw Data",{"$f":"Statements!E5","v":"2002"},{"$f":"Statements!F5","v":"2003"},{"$f":"Statements!G5","v":"2004"},{"$f":"Statements!H5","v":"2005"},{"$f":"Statements!I5","v":"2006"},{"$f":"Statements!J5","v":"2007"},{"$f":"Statements!K5","v":"2008"},{"$f":"Statements!L5","v":"2009"},{"$f":"Statements!M5","v":"2010"},{"$f":"Statements!N5","v":"2011"},{"$f":"Statements!S5","v":"TTM"}]
["Net Sales",{"$f":"Statements!E7","v":20152},{"$f":"Statements!F7","v":22763},{"$f":"Statements!G7","v":30251},{"$f":"Statements!H7","v":36339},{"$f":"Statements!I7","v":41517},{"$f":"Statements!J7","v":44958},{"$f":"Statements!K7","v":51324},{"$f":"Statements!L7","v":32396},{"$f":"Statements!M7","v":42588},{"$f":"Statements!N7","v":60138},{"$f":"Statements!S7","v":63170}]
["COGS",{"$f":"Statements!E9","v":15125},{"$f":"Statements!F9","v":17466},{"$f":"Statements!G9","v":22420},{"$f":"Statements!H9","v":27513},{"$f":"Statements!I9","v":29549},{"$f":"Statements!J9","v":32626},{"$f":"Statements!K9","v":38415},{"$f":"Statements!L9","v":23886},{"$f":"Statements!M9","v":30367},{"$f":"Statements!N9","v":43578},{"$f":"Statements!S9","v":45758}]
["Net Receivables",{"$f":"Statements!E50","v":9586},{"$f":"Statements!F50","v":11271},{"$f":"Statements!G50","v":14126},{"$f":"Statements!H50","v":13968},{"$f":"Statements!I50","v":14972},{"$f":"Statements!J50","v":15752},{"$f":"Statements!K50","v":18128},{"$f":"Statements!L50","v":13912},{"$f":"Statements!M50","v":16792},{"$f":"Statements!N50","v":17953},{"$f":"Statements!S50","v":18301}]
["Current Assets (CA)",{"$f":"Statements!E57","v":14628},{"$f":"Statements!F57","v":16791},{"$f":"Statements!G57","v":20856},{"$f":"Statements!H57","v":22790},{"$f":"Statements!I57","v":23093},{"$f":"Statements!J57","v":25477},{"$f":"Statements!K57","v":31633},{"$f":"Statements!L57","v":26789},{"$f":"Statements!M57","v":31810},{"$f":"Statements!N57","v":38128},{"$f":"Statements!S57","v":40209}]
["PPE (Net)",{"$f":"Statements!E64","v":7046},{"$f":"Statements!F64","v":7290},{"$f":"Statements!G64","v":7682},{"$f":"Statements!H64","v":7988},{"$f":"Statements!I64","v":8851},{"$f":"Statements!J64","v":9997},{"$f":"Statements!K64","v":12524},{"$f":"Statements!L64","v":12386},{"$f":"Statements!M64","v":12539},{"$f":"Statements!N64","v":14395},{"$f":"Statements!S64","v":14571}]
["Depreciation",{"$f":"Statements!E90","v":1220},{"$f":"Statements!F90","v":1347},{"$f":"Statements!G90","v":1397},{"$f":"Statements!H90","v":1477},{"$f":"Statements!I90","v":1602},{"$f":"Statements!J90","v":1797},{"$f":"Statements!K90","v":1980},{"$f":"Statements!L90","v":2336},{"$f":"Statements!M90","v":2296},{"$f":"Statements!N90","v":2527},{"$f":"Statements!S90","v":781}]
["Total Assets",{"$f":"Statements!E68","v":32851},{"$f":"Statements!F68","v":36465},{"$f":"Statements!G68","v":43091},{"$f":"Statements!H68","v":47069},{"$f":"Statements!I68","v":50879},{"$f":"Statements!J68","v":56132},{"$f":"Statements!K68","v":67782},{"$f":"Statements!L68","v":60038},{"$f":"Statements!M68","v":64020},{"$f":"Statements!N68","v":81446},{"$f":"Statements!S68","v":83908}]
["SGA Expense",{"$f":"Statements!E14","v":2531},{"$f":"Statements!F14","v":2470},{"$f":"Statements!G14","v":3650},{"$f":"Statements!H14","v":3190},{"$f":"Statements!I14","v":4677},{"$f":"Statements!J14","v":4875},{"$f":"Statements!K14","v":4399},{"$f":"Statements!L14","v":3645},{"$f":"Statements!M14","v":4248},{"$f":"Statements!N14","v":5203},{"$f":"Statements!S14","v":5444}]
["Net Income (before Xitems)",{"$f":"Statements!E35","v":798},{"$f":"Statements!F35","v":1099},{"$f":"Statements!G35","v":2035},{"$f":"Statements!H35","v":2854},{"$f":"Statements!I35","v":3537},{"$f":"Statements!J35","v":3541},{"$f":"Statements!K35","v":3557},{"$f":"Statements!L35","v":895},{"$f":"Statements!M35","v":2700},{"$f":"Statements!N35","v":4928},{"$f":"Statements!S35","v":5289}]
["CFO (Cash flow from operations)",{"$f":"Statements!E102","v":2366},{"$f":"Statements!F102","v":2066},{"$f":"Statements!G102","v":-3991},{"$f":"Statements!H102","v":3113},{"$f":"Statements!I102","v":5799},{"$f":"Statements!J102","v":7935},{"$f":"Statements!K102","v":4787},{"$f":"Statements!L102","v":6343},{"$f":"Statements!M102","v":5009},{"$f":"Statements!N102","v":7010},{"$f":"Statements!S102","v":6575}]
["Current Liabilities",{"$f":"Statements!E75","v":11344},{"$f":"Statements!F75","v":12621},{"$f":"Statements!G75","v":16210},{"$f":"Statements!H75","v":19092},{"$f":"Statements!I75","v":19252},{"$f":"Statements!J75","v":22245},{"$f":"Statements!K75","v":26069},{"$f":"Statements!L75","v":19292},{"$f":"Statements!M75","v":22020},{"$f":"Statements!N75","v":28561},{"$f":"Statements!S75","v":28849}]
["Long-term Debt",{"$f":"Statements!E76","v":11596},{"$f":"Statements!F76","v":14078},{"$f":"Statements!G76","v":15837},{"$f":"Statements!H76","v":15677},{"$f":"Statements!I76","v":17680},{"$f":"Statements!J76","v":17829},{"$f":"Statements!K76","v":22834},{"$f":"Statements!L76","v":21847},{"$f":"Statements!M76","v":20437},{"$f":"Statements!N76","v":24944},{"$f":"Statements!S76","v":25191}]
[]
["DERIVED VARIABLES"]
["Other L/T Assets [TA-(CA+PPE)]",{"$f":"B10-B8-B7","v":11177},{"$f":"C10-C8-C7","v":12384},14553,16291,18935,20658,23625,20863,19671,28923,29128]
[]
["DSRI",null,{"$f":"(C6/C4)/(B6/B4)","v":1.0409111993825948},{"$f":"(D6/D4)/(C6/C4)","v":0.94307561377001958},0.82315531763000216,0.93819388935778969,0.9715717214595766,1.0080931786625356,1.2158185983319614,0.91815710964647146,0.75713421065803055,0.97045609946242317]
["GMI",null,{"$f":"((B4-B5)/B4)/((C4-C5)/C4)","v":1.0719888204001111},{"$f":"((C4-C5)/C4)/((D4-D5)/D4)","v":0.89892402181696573},1.0658265568289387,0.8425493244099348,1.050918611621807,1.090572214496538,0.95748931169837737,0.91541636288245776,1.0420970032383075,0.9990185908042104]
["AQI",null,{"$f":"(C18/C10)/(B18/B10)","v":0.99817817242149776},{"$f":"(D18/D10)/(C18/C10)","v":0.99444605939404596},1.0248181667071261,1.0752611891854102,0.98889689663756286,0.94706476991943367,0.99699528288168815,0.88421978237011123,1.1557470910936192,0.97753815752332729]
["SGI",null,{"$f":"C4/B4","v":1.1295653036919413},{"$f":"D4/C4","v":1.3289548829240434},1.2012495454695713,1.1424915380170064,1.0828817111062938,1.1415988255705325,0.63120567375886527,1.3146067415730338,1.4120879120879122,1.0504173733745719]
["DEPI",null,{"$f":"(B9/(B9+B8))/(C9/(C9+C8))","v":0.9463673609715274},{"$f":"(C9/(C9+C8))/(D9/(D9+D8))","v":1.0135525861376646},0.98604903635678776,1.018212245258667,1.005853213374055,1.1161165667185677,0.86034249408760177,1.0252309113810567,1.0364080602229324,2.9354012785332291]
["SGAI",null,{"$f":"(C11/C4)/(B11/B4)","v":0.86395965865641833},{"$f":"(D11/D4)/(C11/C4)","v":1.1119510620788524},0.72755291024737756,1.2832867044001992,0.96255650024264683,0.7904343926667986,1.312721737064859,0.88652527171045692,0.86737636205089874,0.99609874857270975]
["TATA",null,{"$f":"(C12-C13)/C10","v":-2.6518579459755932E-2},{"$f":"(D12-D13)/D10","v":0.1398435868278759},-5.5025600713845633E-3,-4.4458420959531439E-2,-7.8279769115655956E-2,-1.8146410551473844E-2,-9.0742529731170266E-2,-3.6066854108091219E-2,-2.5562949684453502E-2,-1.5326309767840969E-2]
["LVGI",null,{"$f":"((C15+C14)/C10)/((B15+B14)/B10)","v":1.0485133347941695},{"$f":"((D15+D14)/D10)/((C15+C14)/C10)","v":1.0157387716278932},0.9932450760673065,0.98266849300669301,0.98353069263813631,1.0105759200749924,0.94974363403351691,0.96784568852108044,0.99058323705493279,0.9803640164150752]
[]
["Output Variables"]
[{"$f":"A20","v":"DSRI"},null,{"$f":"IF(ISERROR(C20),\"\",C20)","v":1.0409111993825948},{"$f":"IF(ISERROR(D20),\"\",D20)","v":0.94307561377001958},0.82315531763000216,0.93819388935778969,0.9715717214595766,1.0080931786625356,1.2158185983319614,0.91815710964647146,0.75713421065803055,0.97045609946242317]
[{"$f":"A21","v":"GMI"},null,{"$f":"IF(ISERROR(C21),\"\",C21)","v":1.0719888204001111},0.89892402181696573,1.0658265568289387,0.8425493244099348,1.050918611621807,1.090572214496538,0.95748931169837737,0.91541636288245776,1.0420970032383075,0.9990185908042104]
["AQI",null,0.99817817242149776,0.99444605939404596,1.0248181667071261,1.0752611891854102,0.98889689663756286,0.94706476991943367,0.99699528288168815,0.88421978237011123,1.1557470910936192,0.97753815752332729]
["SGI",null,1.1295653036919413,1.3289548829240434,1.2012495454695713,1.1424915380170064,1.0828817111062938,1.1415988255705325,0.63120567375886527,1.3146067415730338,1.4120879120879122,1.0504173733745719]
["DEPI",null,0.9463673609715274,1.0135525861376646,0.98604903635678776,1.018212245258667,1.005853213374055,1.1161165667185677,0.86034249408760177,1.0252309113810567,1.0364080602229324,2.9354012785332291]
["SGAI",null,0.86395965865641833,1.1119510620788524,0.72755291024737756,1.2832867044001992,0.96255650024264683,0.7904343926667986,1.312721737064859,0.88652527171045692,0.86737636205089874,0.99609874857270975]
["TATA",null,-2.6518579459755932E-2,0.1398435868278759,-5.5025600713845633E-3,-4.4458420959531439E-2,-7.8279769115655956E-2,-1.8146410551473844E-2,-9.0742529731170266E-2,-3.6066854108091219E-2,-2.5562949684453502E-2,-1.5326309767840969E-2]
["LVGI",null,1.0485133347941695,1.0157387716278932,0.9932450760673065,0.98266849300669301,0.98353069263813631,1.0105759200749924,0.94974363403351691,0.96784568852108044,0.99058323705493279,0.9803640164150752]
[]
["M  = -6.065+ .823 DSRI + .906 GMI + .593 AQI + .717 SGI + .107 DEPI"]
["M-score (5-variable model)",null,{"$f":"-6.065+(0.823*C20)+(0.906*C21)+(0.593*C22)+(0.717*C23)+(0.107*C24)","v":-2.7340289250086012},{"$f":"-6.065+(0.823*D20)+(0.906*D21)+(0.593*D22)+(0.717*D23)+(0.107*D24)","v":-2.8234063151071651},{"$f":"-6.065+(0.823*E20)+(0.906*E21)+(0.593*E22)+(0.717*E23)+(0.107*E24)","v":-2.847383969254305},{"$f":"-6.065+(0.823*F20)+(0.906*F21)+(0.593*F22)+(0.717*F23)+(0.107*F24)","v":-2.9637717129553196},-2.8427958707091006,-2.7477206484916872,-3.0610466594727455,-2.9033744018183332,-2.6890179392651321,-2.714286465949856]
["Error Checking",null,{"$f":"IF(ISERROR(C40),1,0)","v":0},{"$f":"IF(ISERROR(D40),1,0)","v":0},0,0,0,0,0,0,0,0]
[]
["M  = -4.84 + .920 DSRI + .528 GMI + .404 AQI + .892 SGI + .115 DEPI -.172 SGAI  + 4.679 Accrual to TA  - .327 Leverage"]
["     "]
["M-score (8-variable model)",null,{"$f":"-4.84+(0.92*C20)+(0.528*C21)+(0.404*C22)+(0.892*C23)+(0.115*C24)-(0.172*C25)+(4.679*C26)-(0.327*C27)","v":-2.4122284753923262},{"$f":"-4.84+(0.92*D20)+(0.528*D21)+(0.404*D22)+(0.892*D23)+(0.115*D24)-(0.172*D25)+(4.679*D26)-(0.327*D27)","v":-1.6630700590752037},{"$f":"-4.84+(0.92*E20)+(0.528*E21)+(0.404*E22)+(0.892*E23)+(0.115*E24)-(0.172*E25)+(4.679*E26)-(0.327*E27)","v":-2.3966806316957174},{"$f":"-4.84+(0.92*F20)+(0.528*F21)+(0.404*F22)+(0.892*F23)+(0.115*F24)-(0.172*F25)+(4.679*F26)-(0.327*F27)","v":-2.7114720599952356},-2.7635963314610295,-2.3587785181208512,-3.1120701945769302,-2.501924756406166,-2.3402366335381837,-2.3138495343550467]
["Error Checking",null,{"$f":"IF(ISERROR(C45),1,0)","v":0},0,0,0,0,0,0,0,0,0]
[]
["Output Data"]
["5 Variable Model Output",null,{"$f":"IF(C41=1,\"NA\",C40)","v":-2.7340289250086012},{"$f":"IF(D41=1,\"NA\",D40)","v":-2.8234063151071651},-2.847383969254305,-2.9637717129553196,-2.8427958707091006,-2.7477206484916872,-3.0610466594727455,-2.9033744018183332,-2.6890179392651321,-2.714286465949856]
["8 Variable Model Output",null,{"$f":"IF(C46=1,\"NA\",C45)","v":-2.4122284753923262},{"$f":"IF(D46=1,\"NA\",D45)","v":-1.6630700590752037},-2.3966806316957174,-2.7114720599952356,-2.7635963314610295,-2.3587785181208512,-3.1120701945769302,-2.501924756406166,-2.3402366335381837,-2.3138495343550467]

{"sheet":"Competitors","index":21,"n_rows":56,"n_cols":21,"rows_kept":56,"cut":false,"hidden":false,"merged":[[9,15,9,16],[9,17,9,18],[9,19,9,20],[6,1,7,1],[0,5,0,6],[1,5,1,6],[6,3,6,7],[9,9,9,10],[9,11,9,12],[9,13,9,14]]}
[{"$f":"Statements!$A$2","v":"Caterpillar, Inc. Common Stock"}]
[{"$f":"Statements!$A$3","v":"(cat)"}]
[{"$f":"Statements!$A$4","v":"2012-05-22"}]
[]
[]
[]
[null,"EV/EBITDA(TTM)",null,"Enter Competitor Tickers"]
[null,null,{"$f":"Ticker","v":"cat"}]
[]
[null,"Sorted Data",{"$f":"CompData!C135","v":"cat"},{"$f":"CompData!D135","v":""},{"$f":"CompData!E135","v":""},{"$f":"CompData!F135","v":""},{"$f":"CompData!G135","v":""},{"$f":"CompData!H135","v":""},null,{"$f":"C10","v":"cat"},null,{"$f":"D10","v":""},null,{"$f":"E10","v":""},null,{"$f":"F10","v":""},null,{"$f":"G10","v":""},null,{"$f":"H10","v":""}]
[null,{"$f":"CompData!B136","v":"Stock Price"},{"$f":"CompData!C136","v":91.980000099999998},{"$f":"CompData!D136","v":9.9999999999999995E-7},{"$f":"CompData!E136","v":9.9999999999999995E-7},{"$f":"CompData!F136","v":9.9999999999999995E-7},{"$f":"CompData!G136","v":9.9999999999999995E-7},{"$f":"CompData!H136","v":9.9999999999999995E-7},null,{"$f":"IF(C11<0,IF(C11<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C11))),\"\")","v":""},{"$f":"IF(C11>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C11))","v":"|||||||||||||||||||||||||||||||||||||||||||||||||| >>>"},{"$f":"IF(D11<0,IF(D11<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D11))),\"\")","v":""},{"$f":"IF(D11>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D11))","v":""},{"$f":"IF(E11<0,IF(E11<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E11))),\"\")","v":""},{"$f":"IF(E11>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E11))","v":""},{"$f":"IF(F11<0,IF(F11<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F11))),\"\")","v":""},{"$f":"IF(F11>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F11))","v":""},{"$f":"IF(G11<0,IF(G11<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G11))),\"\")","v":""},{"$f":"IF(G11>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G11))","v":""},{"$f":"IF(H11<0,IF(H11<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H11))),\"\")","v":""},{"$f":"IF(H11>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H11))","v":""}]
[null,{"$f":"CompData!B137","v":"Mkt Cap ($M)"},{"$f":"CompData!C137","v":59697.220000100002},{"$f":"CompData!D137","v":9.9999999999999995E-7},{"$f":"CompData!E137","v":9.9999999999999995E-7},{"$f":"CompData!F137","v":9.9999999999999995E-7},{"$f":"CompData!G137","v":9.9999999999999995E-7},{"$f":"CompData!H137","v":9.9999999999999995E-7},null,{"$f":"IF(C12<0,IF(C12<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C12))),\"\")","v":""},{"$f":"IF(C12>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C12))","v":"|||||||||||||||||||||||||||||||||||||||||||||||||| >>>"},{"$f":"IF(D12<0,IF(D12<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D12))),\"\")","v":""},{"$f":"IF(D12>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D12))","v":""},{"$f":"IF(E12<0,IF(E12<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E12))),\"\")","v":""},{"$f":"IF(E12>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E12))","v":""},{"$f":"IF(F12<0,IF(F12<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F12))),\"\")","v":""},{"$f":"IF(F12>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F12))","v":""},{"$f":"IF(G12<0,IF(G12<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G12))),\"\")","v":""},{"$f":"IF(G12>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G12))","v":""},{"$f":"IF(H12<0,IF(H12<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H12))),\"\")","v":""},{"$f":"IF(H12>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H12))","v":""}]
[null,{"$f":"CompData!B138","v":"EV"},{"$f":"CompData!C138","v":94310.000000100001},{"$f":"CompData!D138","v":9.9999999999999995E-7},{"$f":"CompData!E138","v":9.9999999999999995E-7},{"$f":"CompData!F138","v":9.9999999999999995E-7},{"$f":"CompData!G138","v":9.9999999999999995E-7},{"$f":"CompData!H138","v":9.9999999999999995E-7},null,{"$f":"IF(C13<0,IF(C13<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C13))),\"\")","v":""},{"$f":"IF(C13>=0,IF(C13>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C13)),\"\")","v":"|||||||||||||||||||||||||||||||||||||||||||||||||| >>>"},{"$f":"IF(D13<0,IF(D13<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D13))),\"\")","v":""},{"$f":"IF(D13>=0,IF(D13>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D13)),\"\")","v":""},{"$f":"IF(E13<0,IF(E13<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E13))),\"\")","v":""},{"$f":"IF(E13>=0,IF(E13>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E13)),\"\")","v":""},{"$f":"IF(F13<0,IF(F13<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F13))),\"\")","v":""},{"$f":"IF(F13>=0,IF(F13>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F13)),\"\")","v":""},{"$f":"IF(G13<0,IF(G13<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G13))),\"\")","v":""},{"$f":"IF(G13>=0,IF(G13>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G13)),\"\")","v":""},{"$f":"IF(H13<0,IF(H13<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H13))),\"\")","v":""},{"$f":"IF(H13>=0,IF(H13>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H13)),\"\")","v":""}]
[null,{"$f":"CompData!B139","v":"52 Wk High"},{"$f":"CompData!C139","v":116.9500001},{"$f":"CompData!D139","v":9.9999999999999995E-7},{"$f":"CompData!E139","v":9.9999999999999995E-7},{"$f":"CompData!F139","v":9.9999999999999995E-7},{"$f":"CompData!G139","v":9.9999999999999995E-7},{"$f":"CompData!H139","v":9.9999999999999995E-7},null,{"$f":"IF(C14<0,IF(C14<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C14))),\"\")","v":""},{"$f":"IF(C14>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C14))","v":"|||||||||||||||||||||||||||||||||||||||||||||||||| >>>"},{"$f":"IF(D14<0,IF(D14<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D14))),\"\")","v":""},{"$f":"IF(D14>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D14))","v":""},{"$f":"IF(E14<0,IF(E14<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E14))),\"\")","v":""},{"$f":"IF(E14>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E14))","v":""},{"$f":"IF(F14<0,IF(F14<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F14))),\"\")","v":""},{"$f":"IF(F14>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F14))","v":""},{"$f":"IF(G14<0,IF(G14<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G14))),\"\")","v":""},{"$f":"IF(G14>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G14))","v":""},{"$f":"IF(H14<0,IF(H14<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H14))),\"\")","v":""},{"$f":"IF(H14>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H14))","v":""}]
[null,{"$f":"CompData!B140","v":"52 Wk Low"},{"$f":"CompData!C140","v":67.5400001},{"$f":"CompData!D140","v":9.9999999999999995E-7},{"$f":"CompData!E140","v":9.9999999999999995E-7},{"$f":"CompData!F140","v":9.9999999999999995E-7},{"$f":"CompData!G140","v":9.9999999999999995E-7},{"$f":"CompData!H140","v":9.9999999999999995E-7},null,{"$f":"IF(C15<0,IF(C15<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C15))),\"\")","v":""},{"$f":"IF(C15>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C15))","v":"|||||||||||||||||||||||||||||||||||||||||||||||||| >>>"},{"$f":"IF(D15<0,IF(D15<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D15))),\"\")","v":""},{"$f":"IF(D15>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D15))","v":""},{"$f":"IF(E15<0,IF(E15<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E15))),\"\")","v":""},{"$f":"IF(E15>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E15))","v":""},{"$f":"IF(F15<0,IF(F15<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F15))),\"\")","v":""},{"$f":"IF(F15>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F15))","v":""},{"$f":"IF(G15<0,IF(G15<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G15))),\"\")","v":""},{"$f":"IF(G15>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G15))","v":""},{"$f":"IF(H15<0,IF(H15<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H15))),\"\")","v":""},{"$f":"IF(H15>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H15))","v":""}]
[null,{"$f":"CompData!B141","v":"% off 52Wk Low"},{"$f":"CompData!C141","v":0.36185973873260285},{"$f":"CompData!D141","v":9.9999999999999995E-7},{"$f":"CompData!E141","v":9.9999999999999995E-7},{"$f":"CompData!F141","v":9.9999999999999995E-7},{"$f":"CompData!G141","v":9.9999999999999995E-7},{"$f":"CompData!H141","v":9.9999999999999995E-7},null,{"$f":"IF(C16<0,IF(C16*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C16))),\"\")","v":""},{"$f":"IF(C16*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C16*100))","v":"||||||||||||||||||||||||||||||||||||"},{"$f":"IF(D16<0,IF(D16*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D16))),\"\")","v":""},{"$f":"IF(D16*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D16*100))","v":""},{"$f":"IF(E16<0,IF(E16*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E16))),\"\")","v":""},{"$f":"IF(E16*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E16*100))","v":""},{"$f":"IF(F16<0,IF(F16*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F16))),\"\")","v":""},{"$f":"IF(F16>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F16))","v":""},{"$f":"IF(G16<0,IF(G16*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G16))),\"\")","v":""},{"$f":"IF(G16*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G16*100))","v":""},{"$f":"IF(H16<0,IF(H16*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H16))),\"\")","v":""},{"$f":"IF(H16*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H16*100))","v":""}]
[null,"Multiples"]
[null,{"$f":"CompData!B142","v":"P/E(TTM) "},{"$f":"CompData!C142","v":11.610000099999999},{"$f":"CompData!D142","v":9.9999999999999995E-7},{"$f":"CompData!E142","v":9.9999999999999995E-7},{"$f":"CompData!F142","v":9.9999999999999995E-7},{"$f":"CompData!G142","v":9.9999999999999995E-7},{"$f":"CompData!H142","v":9.9999999999999995E-7},null,{"$f":"IF(C18<0,IF(C18<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C18))),\"\")","v":""},{"$f":"IF(C18>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C18))","v":"|||||||||||"},null,{"$f":"IF(D18>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D18))","v":""},null,{"$f":"IF(E18>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E18))","v":""},null,{"$f":"IF(F18>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F18))","v":""},null,{"$f":"IF(G18>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G18))","v":""},null,{"$f":"IF(H18>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H18))","v":""}]
[null,{"$f":"CompData!B143","v":"P/S(TTM) "},{"$f":"CompData!C143","v":0.9500000999999999},{"$f":"CompData!D143","v":9.9999999999999995E-7},{"$f":"CompData!E143","v":9.9999999999999995E-7},{"$f":"CompData!F143","v":9.9999999999999995E-7},{"$f":"CompData!G143","v":9.9999999999999995E-7},{"$f":"CompData!H143","v":9.9999999999999995E-7},null,"",{"$f":"IF(C19>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C19))","v":""},null,{"$f":"IF(D19>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D19))","v":""},null,{"$f":"IF(E19>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E19))","v":""},null,{"$f":"IF(F19>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F19))","v":""},null,{"$f":"IF(G19>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G19))","v":""},null,{"$f":"IF(H19>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H19))","v":""}]
[null,{"$f":"CompData!B144","v":"P/Tang BV(MRQ) "},{"$f":"CompData!C144","v":16.670000100000003},{"$f":"CompData!D144","v":9.9999999999999995E-7},{"$f":"CompData!E144","v":9.9999999999999995E-7},{"$f":"CompData!F144","v":9.9999999999999995E-7},{"$f":"CompData!G144","v":9.9999999999999995E-7},{"$f":"CompData!H144","v":9.9999999999999995E-7},null,"",{"$f":"IF(C20>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C20))","v":"||||||||||||||||"},null,{"$f":"IF(D20>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D20))","v":""},null,{"$f":"IF(E20>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E20))","v":""},null,{"$f":"IF(F20>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F20))","v":""},null,{"$f":"IF(G20>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G20))","v":""},null,{"$f":"IF(H20>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H20))","v":""}]
[null,{"$f":"CompData!B145","v":"P/CF"},{"$f":"CompData!C145","v":7.4400001000000007},{"$f":"CompData!D145","v":9.9999999999999995E-7},{"$f":"CompData!E145","v":9.9999999999999995E-7},{"$f":"CompData!F145","v":9.9999999999999995E-7},{"$f":"CompData!G145","v":9.9999999999999995E-7},{"$f":"CompData!H145","v":9.9999999999999995E-7},null,"",{"$f":"IF(C21>=0,IF(C21>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C21)),\"\")","v":"|||||||"},null,{"$f":"IF(D21>=0,IF(D21>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D21)),\"\")","v":""},null,{"$f":"IF(E21>=0,IF(E21>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E21)),\"\")","v":""},null,{"$f":"IF(F21>=0,IF(F21>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F21)),\"\")","v":""},null,{"$f":"IF(G21>=0,IF(G21>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G21)),\"\")","v":""},null,{"$f":"IF(H21>=0,IF(H21>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H21)),\"\")","v":""}]
[null,{"$f":"CompData!B146","v":"P/FCF(TTM) "},{"$f":"CompData!C146","v":54.260000099999999},{"$f":"CompData!D146","v":9.9999999999999995E-7},{"$f":"CompData!E146","v":9.9999999999999995E-7},{"$f":"CompData!F146","v":9.9999999999999995E-7},{"$f":"CompData!G146","v":9.9999999999999995E-7},{"$f":"CompData!H146","v":9.9999999999999995E-7},null,"",{"$f":"IF(C22>=0,IF(C22>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C22)),\"\")","v":"|||||||||||||||||||||||||||||||||||||||||||||||||| >>>"},null,{"$f":"IF(D22>=0,IF(D22>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D22)),\"\")","v":""},null,{"$f":"IF(E22>=0,IF(E22>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E22)),\"\")","v":""},null,{"$f":"IF(F22>=0,IF(F22>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F22)),\"\")","v":""},null,{"$f":"IF(G22>=0,IF(G22>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G22)),\"\")","v":""},null,{"$f":"IF(H22>=0,IF(H22>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H22)),\"\")","v":""}]
[null,{"$f":"CompData!B147","v":"EV/EBITDA(TTM)"},{"$f":"CompData!C147","v":9.1800000999999991},{"$f":"CompData!D147","v":9.9999999999999995E-7},{"$f":"CompData!E147","v":9.9999999999999995E-7},{"$f":"CompData!F147","v":9.9999999999999995E-7},{"$f":"CompData!G147","v":9.9999999999999995E-7},{"$f":"CompData!H147","v":9.9999999999999995E-7},null,"",{"$f":"IF(C23>=0,IF(C23>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C23)),\"\")","v":"|||||||||"},null,{"$f":"IF(D23>=0,IF(D23>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D23)),\"\")","v":""},null,{"$f":"IF(E23>=0,IF(E23>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E23)),\"\")","v":""},null,{"$f":"IF(F23>=0,IF(F23>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F23)),\"\")","v":""},null,{"$f":"IF(G23>=0,IF(G23>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G23)),\"\")","v":""},null,{"$f":"IF(H23>=0,IF(H23>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H23)),\"\")","v":""}]
[null,"Dividends"]
[null,{"$f":"CompData!B148","v":"Div Yld"},{"$f":"CompData!C148","v":2.0000001E-2},{"$f":"CompData!D148","v":9.9999999999999995E-7},{"$f":"CompData!E148","v":9.9999999999999995E-7},{"$f":"CompData!F148","v":9.9999999999999995E-7},{"$f":"CompData!G148","v":9.9999999999999995E-7},{"$f":"CompData!H148","v":9.9999999999999995E-7},null,{"$f":"IF(C25<0,IF(C25*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C25*100))),\"\")","v":""},{"$f":"IF(C25>=0,IF(C25*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C25*100)),\"\")","v":"||"},{"$f":"IF(D25<0,IF(D25*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D25*100))),\"\")","v":""},{"$f":"IF(D25>=0,IF(D25*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D25*100)),\"\")","v":""},{"$f":"IF(E25<0,IF(E25*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E25*100))),\"\")","v":""},{"$f":"IF(E25>=0,IF(E25*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E25*100)),\"\")","v":""},{"$f":"IF(F25<0,IF(F25*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F25*100))),\"\")","v":""},{"$f":"IF(F25>=0,IF(F25*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F25*100)),\"\")","v":""},{"$f":"IF(G25<0,IF(G25*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G25*100))),\"\")","v":""},{"$f":"IF(G25>=0,IF(G25*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G25*100)),\"\")","v":""},{"$f":"IF(H25<0,IF(H25*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H25*100))),\"\")","v":""},{"$f":"IF(H25>=0,IF(H25*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H25*100)),\"\")","v":""}]
[null,{"$f":"CompData!B149","v":"Div Yld - 5yr avg"},{"$f":"CompData!C149","v":2.3000000999999996E-2},{"$f":"CompData!D149","v":9.9999999999999995E-7},{"$f":"CompData!E149","v":9.9999999999999995E-7},{"$f":"CompData!F149","v":9.9999999999999995E-7},{"$f":"CompData!G149","v":9.9999999999999995E-7},{"$f":"CompData!H149","v":9.9999999999999995E-7},null,{"$f":"IF(C26<0,IF(C26*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C26*100))),\"\")","v":""},{"$f":"IF(C26>=0,IF(C26*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C26*100)),\"\")","v":"||"},{"$f":"IF(D26<0,IF(D26*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D26*100))),\"\")","v":""},{"$f":"IF(D26>=0,IF(D26*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D26*100)),\"\")","v":""},{"$f":"IF(E26<0,IF(E26*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E26*100))),\"\")","v":""},{"$f":"IF(E26>=0,IF(E26*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E26*100)),\"\")","v":""},{"$f":"IF(F26<0,IF(F26*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F26*100))),\"\")","v":""},{"$f":"IF(F26>=0,IF(F26*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F26*100)),\"\")","v":""},{"$f":"IF(G26<0,IF(G26*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G26*100))),\"\")","v":""},{"$f":"IF(G26>=0,IF(G26*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G26*100)),\"\")","v":""},{"$f":"IF(H26<0,IF(H26*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H26*100))),\"\")","v":""},{"$f":"IF(H26>=0,IF(H26*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H26*100)),\"\")","v":""}]
[null,{"$f":"CompData!B150","v":"Div 5yr Grth"},{"$f":"CompData!C150","v":9.6200000999999979E-2},{"$f":"CompData!D150","v":9.9999999999999995E-7},{"$f":"CompData!E150","v":9.9999999999999995E-7},{"$f":"CompData!F150","v":9.9999999999999995E-7},{"$f":"CompData!G150","v":9.9999999999999995E-7},{"$f":"CompData!H150","v":9.9999999999999995E-7},null,{"$f":"IF(C27<0,IF(C27*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C27*100))),\"\")","v":""},{"$f":"IF(C27>=0,IF(C27*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C27*100)),\"\")","v":"|||||||||"},{"$f":"IF(D27<0,IF(D27*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D27*100))),\"\")","v":""},{"$f":"IF(D27>=0,IF(D27*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D27*100)),\"\")","v":""},{"$f":"IF(E27<0,IF(E27*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E27*100))),\"\")","v":""},{"$f":"IF(E27>=0,IF(E27*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E27*100)),\"\")","v":""},{"$f":"IF(F27<0,IF(F27*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F27*100))),\"\")","v":""},{"$f":"IF(F27>=0,IF(F27*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F27*100)),\"\")","v":""},{"$f":"IF(G27<0,IF(G27*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G27*100))),\"\")","v":""},{"$f":"IF(G27>=0,IF(G27*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G27*100)),\"\")","v":""},{"$f":"IF(H27<0,IF(H27*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H27*100))),\"\")","v":""},{"$f":"IF(H27>=0,IF(H27*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H27*100)),\"\")","v":""}]
[null,{"$f":"CompData!B151","v":"Payout Ratio(TTM) "},{"$f":"CompData!C151","v":0.22560000099999999},{"$f":"CompData!D151","v":9.9999999999999995E-7},{"$f":"CompData!E151","v":9.9999999999999995E-7},{"$f":"CompData!F151","v":9.9999999999999995E-7},{"$f":"CompData!G151","v":9.9999999999999995E-7},{"$f":"CompData!H151","v":9.9999999999999995E-7},null,{"$f":"IF(C28<0,IF(C28*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C28*100))),\"\")","v":""},{"$f":"IF(C28>=0,IF(C28*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C28*100)),\"\")","v":"||||||||||||||||||||||"},{"$f":"IF(D28<0,IF(D28*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D28*100))),\"\")","v":""},{"$f":"IF(D28>=0,IF(D28*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D28*100)),\"\")","v":""},{"$f":"IF(E28<0,IF(E28*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E28*100))),\"\")","v":""},{"$f":"IF(E28>=0,IF(E28*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E28*100)),\"\")","v":""},{"$f":"IF(F28<0,IF(F28*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F28*100))),\"\")","v":""},{"$f":"IF(F28>=0,IF(F28*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F28*100)),\"\")","v":""},{"$f":"IF(G28<0,IF(G28*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G28*100))),\"\")","v":""},{"$f":"IF(G28>=0,IF(G28*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G28*100)),\"\")","v":""},{"$f":"IF(H28<0,IF(H28*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H28*100))),\"\")","v":""},{"$f":"IF(H28>=0,IF(H28*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H28*100)),\"\")","v":""}]
[null,"Growth Rates"]
[null,{"$f":"CompData!B152","v":"Sales(MRQ) v 1yr ago "},{"$f":"CompData!C152","v":0.234100001},{"$f":"CompData!D152","v":9.9999999999999995E-7},{"$f":"CompData!E152","v":9.9999999999999995E-7},{"$f":"CompData!F152","v":9.9999999999999995E-7},{"$f":"CompData!G152","v":9.9999999999999995E-7},{"$f":"CompData!H152","v":9.9999999999999995E-7},null,{"$f":"IF(C30<0,IF(C30*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C30*100))),\"\")","v":""},{"$f":"IF(C30>=0,IF(C30*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C30*100)),\"\")","v":"|||||||||||||||||||||||"},{"$f":"IF(D30<0,IF(D30*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D30*100))),\"\")","v":""},{"$f":"IF(D30>=0,IF(D30*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D30*100)),\"\")","v":""},{"$f":"IF(E30<0,IF(E30*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E30*100))),\"\")","v":""},{"$f":"IF(E30>=0,IF(E30*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E30*100)),\"\")","v":""},{"$f":"IF(F30<0,IF(F30*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F30*100))),\"\")","v":""},{"$f":"IF(F30>=0,IF(F30*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F30*100)),\"\")","v":""},{"$f":"IF(G30<0,IF(G30*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G30*100))),\"\")","v":""},{"$f":"IF(G30>=0,IF(G30>50*100,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G30*100)),\"\")","v":""},{"$f":"IF(H30<0,IF(H30*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H30*100))),\"\")","v":""},{"$f":"IF(H30>=0,IF(H30*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H30*100)),\"\")","v":""}]
[null,{"$f":"CompData!B153","v":"Sales(TTM) v 1yr ago"},{"$f":"CompData!C153","v":9.5000009999999992E-3},{"$f":"CompData!D153","v":9.9999999999999995E-7},{"$f":"CompData!E153","v":9.9999999999999995E-7},{"$f":"CompData!F153","v":9.9999999999999995E-7},{"$f":"CompData!G153","v":9.9999999999999995E-7},{"$f":"CompData!H153","v":9.9999999999999995E-7},null,"","","","","","","","","","","",""]
[null,{"$f":"CompData!B154","v":"Sales 5yr Grth"},{"$f":"CompData!C154","v":7.6900001000000009E-2},{"$f":"CompData!D154","v":9.9999999999999995E-7},{"$f":"CompData!E154","v":9.9999999999999995E-7},{"$f":"CompData!F154","v":9.9999999999999995E-7},{"$f":"CompData!G154","v":9.9999999999999995E-7},{"$f":"CompData!H154","v":9.9999999999999995E-7},null,"","|||||||","","","","","","","","","",""]
[null,{"$f":"CompData!B155","v":"EPS(MRQ) v 1yr ago"},{"$f":"CompData!C155","v":0.284500001},{"$f":"CompData!D155","v":9.9999999999999995E-7},{"$f":"CompData!E155","v":9.9999999999999995E-7},{"$f":"CompData!F155","v":9.9999999999999995E-7},{"$f":"CompData!G155","v":9.9999999999999995E-7},{"$f":"CompData!H155","v":9.9999999999999995E-7},null,"","||||||||||||||||||||||||||||","","","","","","","","","",""]
[null,{"$f":"CompData!B156","v":"EPS(TTM) v 1yr ago "},{"$f":"CompData!C156","v":0.410500001},{"$f":"CompData!D156","v":9.9999999999999995E-7},{"$f":"CompData!E156","v":9.9999999999999995E-7},{"$f":"CompData!F156","v":9.9999999999999995E-7},{"$f":"CompData!G156","v":9.9999999999999995E-7},{"$f":"CompData!H156","v":9.9999999999999995E-7},null,"","|||||||||||||||||||||||||||||||||||||||||","","","","","","","","","",""]
[null,{"$f":"CompData!B157","v":"EPS 5yr Grth"},{"$f":"CompData!C157","v":7.4200001000000002E-2},{"$f":"CompData!D157","v":9.9999999999999995E-7},{"$f":"CompData!E157","v":9.9999999999999995E-7},{"$f":"CompData!F157","v":9.9999999999999995E-7},{"$f":"CompData!G157","v":9.9999999999999995E-7},{"$f":"CompData!H157","v":9.9999999999999995E-7},null,"","|||||||","","","","","","","","","",""]
[null,"Balance Sheet"]
[null,{"$f":"CompData!B158","v":"Quick Ratio(MRQ)"},{"$f":"CompData!C158","v":0.8200000999999999},{"$f":"CompData!D158","v":9.9999999999999995E-7},{"$f":"CompData!E158","v":9.9999999999999995E-7},{"$f":"CompData!F158","v":9.9999999999999995E-7},{"$f":"CompData!G158","v":9.9999999999999995E-7},{"$f":"CompData!H158","v":9.9999999999999995E-7},null,{"$f":"IF(C37<0,IF(C37<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C37))),\"\")","v":""},{"$f":"IF(C37>=0,IF(C37>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C37)),\"\")","v":""},null,{"$f":"IF(D37>=0,IF(D37>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D37)),\"\")","v":""},null,{"$f":"IF(E37>=0,IF(E37>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E37)),\"\")","v":""},null,{"$f":"IF(F37>=0,IF(F37>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F37)),\"\")","v":""},null,{"$f":"IF(G37>=0,IF(G37>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G37)),\"\")","v":""},null,{"$f":"IF(H37>=0,IF(H37>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H37)),\"\")","v":""}]
[null,{"$f":"CompData!B159","v":"Current Ratio(MRQ)"},{"$f":"CompData!C159","v":1.3900001},{"$f":"CompData!D159","v":9.9999999999999995E-7},{"$f":"CompData!E159","v":9.9999999999999995E-7},{"$f":"CompData!F159","v":9.9999999999999995E-7},{"$f":"CompData!G159","v":9.9999999999999995E-7},{"$f":"CompData!H159","v":9.9999999999999995E-7},null,{"$f":"IF(C38<0,IF(C38<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C38))),\"\")","v":""},{"$f":"IF(C38>=0,IF(C38>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C38)),\"\")","v":"|"},null,{"$f":"IF(D38>=0,IF(D38>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D38)),\"\")","v":""},null,{"$f":"IF(E38>=0,IF(E38>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E38)),\"\")","v":""},null,{"$f":"IF(F38>=0,IF(F38>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F38)),\"\")","v":""},null,{"$f":"IF(G38>=0,IF(G38>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G38)),\"\")","v":""},null,{"$f":"IF(H38>=0,IF(H38>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H38)),\"\")","v":""}]
[null,{"$f":"CompData!B160","v":"LTD/Eq(MRQ) "},{"$f":"CompData!C160","v":168.29000009999999},{"$f":"CompData!D160","v":9.9999999999999995E-7},{"$f":"CompData!E160","v":9.9999999999999995E-7},{"$f":"CompData!F160","v":9.9999999999999995E-7},{"$f":"CompData!G160","v":9.9999999999999995E-7},{"$f":"CompData!H160","v":9.9999999999999995E-7},null,{"$f":"IF(C39<0,IF(C39<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C39))),\"\")","v":""},{"$f":"IF(C39>=0,IF(C39>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C39)),\"\")","v":"|||||||||||||||||||||||||||||||||||||||||||||||||| >>>"},null,{"$f":"IF(D39>=0,IF(D39>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D39)),\"\")","v":""},null,{"$f":"IF(E39>=0,IF(E39>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E39)),\"\")","v":""},null,{"$f":"IF(F39>=0,IF(F39>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F39)),\"\")","v":""},null,{"$f":"IF(G39>=0,IF(G39>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G39)),\"\")","v":""},null,{"$f":"IF(H39>=0,IF(H39>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H39)),\"\")","v":""}]
[null,{"$f":"CompData!B161","v":"Tot D/Eq(MRQ) "},{"$f":"CompData!C161","v":240.1800001},{"$f":"CompData!D161","v":9.9999999999999995E-7},{"$f":"CompData!E161","v":9.9999999999999995E-7},{"$f":"CompData!F161","v":9.9999999999999995E-7},{"$f":"CompData!G161","v":9.9999999999999995E-7},{"$f":"CompData!H161","v":9.9999999999999995E-7},null,{"$f":"IF(C40<0,IF(C40<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C40))),\"\")","v":""},{"$f":"IF(C40>=0,IF(C40>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C40)),\"\")","v":"|||||||||||||||||||||||||||||||||||||||||||||||||| >>>"},null,{"$f":"IF(D40>=0,IF(D40>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D40)),\"\")","v":""},null,{"$f":"IF(E40>=0,IF(E40>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E40)),\"\")","v":""},null,{"$f":"IF(F40>=0,IF(F40>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F40)),\"\")","v":""},null,{"$f":"IF(G40>=0,IF(G40>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G40)),\"\")","v":""},null,{"$f":"IF(H40>=0,IF(H40>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H40)),\"\")","v":""}]
[null,"Margins"]
[null,{"$f":"CompData!B162","v":"Gross %(TTM)"},{"$f":"CompData!C162","v":0.26250000100000004},{"$f":"CompData!D162","v":9.9999999999999995E-7},{"$f":"CompData!E162","v":9.9999999999999995E-7},{"$f":"CompData!F162","v":9.9999999999999995E-7},{"$f":"CompData!G162","v":9.9999999999999995E-7},{"$f":"CompData!H162","v":9.9999999999999995E-7},null,{"$f":"IF(C42<0,IF(C42*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C42*100))),\"\")","v":""},{"$f":"IF(C42>=0,IF(C42*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C42*100)),\"\")","v":"||||||||||||||||||||||||||"},{"$f":"IF(D42<0,IF(D42*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D42*100))),\"\")","v":""},{"$f":"IF(D42>=0,IF(D42*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D42*100)),\"\")","v":""},{"$f":"IF(E42<0,IF(E42*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E42*100))),\"\")","v":""},{"$f":"IF(E42>=0,IF(E42*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E42*100)),\"\")","v":""},{"$f":"IF(F42<0,IF(F42*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F42*100))),\"\")","v":""},{"$f":"IF(F42>=0,IF(F42*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F42*100)),\"\")","v":""},{"$f":"IF(G42<0,IF(G42*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G42*100))),\"\")","v":""},{"$f":"IF(G42>=0,IF(G42*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G42*100)),\"\")","v":""},{"$f":"IF(H42<0,IF(H42*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H42*100))),\"\")","v":""},{"$f":"IF(H42>=0,IF(H42*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H42*100)),\"\")","v":""}]
[null,{"$f":"CompData!B163","v":"Gross % 5yr"},{"$f":"CompData!C163","v":0.24830000099999999},{"$f":"CompData!D163","v":9.9999999999999995E-7},{"$f":"CompData!E163","v":9.9999999999999995E-7},{"$f":"CompData!F163","v":9.9999999999999995E-7},{"$f":"CompData!G163","v":9.9999999999999995E-7},{"$f":"CompData!H163","v":9.9999999999999995E-7},null,"","||||||||||||||||||||||||","","","","","","","","","",""]
[null,{"$f":"CompData!B164","v":"Op %(TTM) "},{"$f":"CompData!C164","v":0.121000001},{"$f":"CompData!D164","v":9.9999999999999995E-7},{"$f":"CompData!E164","v":9.9999999999999995E-7},{"$f":"CompData!F164","v":9.9999999999999995E-7},{"$f":"CompData!G164","v":9.9999999999999995E-7},{"$f":"CompData!H164","v":9.9999999999999995E-7},null,"","||||||||||||","","","","","","","","","",""]
[null,{"$f":"CompData!B165","v":"Op % 5yr avg"},{"$f":"CompData!C165","v":9.0800000999999991E-2},{"$f":"CompData!D165","v":9.9999999999999995E-7},{"$f":"CompData!E165","v":9.9999999999999995E-7},{"$f":"CompData!F165","v":9.9999999999999995E-7},{"$f":"CompData!G165","v":9.9999999999999995E-7},{"$f":"CompData!H165","v":9.9999999999999995E-7},null,"","|||||||||","","","","","","","","","",""]
[null,{"$f":"CompData!B166","v":"Net %(TTM) "},{"$f":"CompData!C166","v":8.4900001000000003E-2},{"$f":"CompData!D166","v":9.9999999999999995E-7},{"$f":"CompData!E166","v":9.9999999999999995E-7},{"$f":"CompData!F166","v":9.9999999999999995E-7},{"$f":"CompData!G166","v":9.9999999999999995E-7},{"$f":"CompData!H166","v":9.9999999999999995E-7},null,"","||||||||","","","","","","","","","",""]
[null,{"$f":"CompData!B167","v":"Net % 5yr avg"},{"$f":"CompData!C167","v":6.7800000999999999E-2},{"$f":"CompData!D167","v":9.9999999999999995E-7},{"$f":"CompData!E167","v":9.9999999999999995E-7},{"$f":"CompData!F167","v":9.9999999999999995E-7},{"$f":"CompData!G167","v":9.9999999999999995E-7},{"$f":"CompData!H167","v":9.9999999999999995E-7},null,"","||||||","","","","","","","","","",""]
[null,"Returns"]
[null,{"$f":"CompData!B168","v":"ROA(TTM)"},{"$f":"CompData!C168","v":7.1400001000000005E-2},{"$f":"CompData!D168","v":9.9999999999999995E-7},{"$f":"CompData!E168","v":9.9999999999999995E-7},{"$f":"CompData!F168","v":9.9999999999999995E-7},{"$f":"CompData!G168","v":9.9999999999999995E-7},{"$f":"CompData!H168","v":9.9999999999999995E-7},null,{"$f":"IF(C49<0,IF(C49*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C49*100))),\"\")","v":""},{"$f":"IF(C49>=0,IF(C49*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C49*100)),\"\")","v":"|||||||"},{"$f":"IF(D49<0,IF(D49*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D49*100))),\"\")","v":""},{"$f":"IF(D49>=0,IF(D49*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D49*100)),\"\")","v":""},{"$f":"IF(E49<0,IF(E49*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E49*100))),\"\")","v":""},{"$f":"IF(E49>=0,IF(E49*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E49*100)),\"\")","v":""},{"$f":"IF(F49<0,IF(F49*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F49*100))),\"\")","v":""},{"$f":"IF(F49>=0,IF(F49*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F49*100)),\"\")","v":""},{"$f":"IF(G49<0,IF(G49*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G49*100))),\"\")","v":""},{"$f":"IF(G49>=0,IF(G49*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G49*100)),\"\")","v":""},{"$f":"IF(H49<0,IF(H49*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H49*100))),\"\")","v":""},{"$f":"IF(H49>=0,IF(H49*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H49*100)),\"\")","v":""}]
[null,{"$f":"CompData!B169","v":"ROA 5yr avg"},{"$f":"CompData!C169","v":4.9900001000000006E-2},{"$f":"CompData!D169","v":9.9999999999999995E-7},{"$f":"CompData!E169","v":9.9999999999999995E-7},{"$f":"CompData!F169","v":9.9999999999999995E-7},{"$f":"CompData!G169","v":9.9999999999999995E-7},{"$f":"CompData!H169","v":9.9999999999999995E-7},null,{"$f":"IF(C50<0,IF(C50*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C50*100))),\"\")","v":""},{"$f":"IF(C50>=0,IF(C50*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C50*100)),\"\")","v":"||||"},{"$f":"IF(D50<0,IF(D50*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D50*100))),\"\")","v":""},{"$f":"IF(D50>=0,IF(D50*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D50*100)),\"\")","v":""},{"$f":"IF(E50<0,IF(E50*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E50*100))),\"\")","v":""},{"$f":"IF(E50>=0,IF(E50*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E50*100)),\"\")","v":""},{"$f":"IF(F50<0,IF(F50*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F50*100))),\"\")","v":""},{"$f":"IF(F50>=0,IF(F50*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F50*100)),\"\")","v":""},{"$f":"IF(G50<0,IF(G50*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G50*100))),\"\")","v":""},{"$f":"IF(G50>=0,IF(G50*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G50*100)),\"\")","v":""},{"$f":"IF(H50<0,IF(H50*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H50*100))),\"\")","v":""},{"$f":"IF(H50>=0,IF(H50*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H50*100)),\"\")","v":""}]
[null,{"$f":"CompData!B170","v":"ROE(TTM)"},{"$f":"CompData!C170","v":0.383300001},{"$f":"CompData!D170","v":9.9999999999999995E-7},{"$f":"CompData!E170","v":9.9999999999999995E-7},{"$f":"CompData!F170","v":9.9999999999999995E-7},{"$f":"CompData!G170","v":9.9999999999999995E-7},{"$f":"CompData!H170","v":9.9999999999999995E-7},null,{"$f":"IF(C51<0,IF(C51*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C51*100))),\"\")","v":""},{"$f":"IF(C51>=0,IF(C51*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C51*100)),\"\")","v":"||||||||||||||||||||||||||||||||||||||"},{"$f":"IF(D51<0,IF(D51*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D51*100))),\"\")","v":""},{"$f":"IF(D51>=0,IF(D51*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D51*100)),\"\")","v":""},{"$f":"IF(E51<0,IF(E51*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E51*100))),\"\")","v":""},{"$f":"IF(E51>=0,IF(E51*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E51*100)),\"\")","v":""},{"$f":"IF(F51<0,IF(F51*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F51*100))),\"\")","v":""},{"$f":"IF(F51>=0,IF(F51*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F51*100)),\"\")","v":""},{"$f":"IF(G51<0,IF(G51*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G51*100))),\"\")","v":""},{"$f":"IF(G51>=0,IF(G51*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G51*100)),\"\")","v":""},{"$f":"IF(H51<0,IF(H51*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H51*100))),\"\")","v":""},{"$f":"IF(H51>=0,IF(H51*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H51*100)),\"\")","v":""}]
[null,{"$f":"CompData!B171","v":"ROE 5yr avg"},{"$f":"CompData!C171","v":0.35180000100000003},{"$f":"CompData!D171","v":9.9999999999999995E-7},{"$f":"CompData!E171","v":9.9999999999999995E-7},{"$f":"CompData!F171","v":9.9999999999999995E-7},{"$f":"CompData!G171","v":9.9999999999999995E-7},{"$f":"CompData!H171","v":9.9999999999999995E-7},null,{"$f":"IF(C52<0,IF(C52*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C52*100))),\"\")","v":""},{"$f":"IF(C52>=0,IF(C52*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C52*100)),\"\")","v":"|||||||||||||||||||||||||||||||||||"},{"$f":"IF(D52<0,IF(D52*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(D52*100))),\"\")","v":""},{"$f":"IF(D52>=0,IF(D52*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D52*100)),\"\")","v":""},{"$f":"IF(E52<0,IF(E52*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(E52*100))),\"\")","v":""},{"$f":"IF(E52>=0,IF(E52*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E52*100)),\"\")","v":""},{"$f":"IF(F52<0,IF(F52*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(F52*100))),\"\")","v":""},{"$f":"IF(F52>=0,IF(F52*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F52*100)),\"\")","v":""},{"$f":"IF(G52<0,IF(G52*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(G52*100))),\"\")","v":""},{"$f":"IF(G52>=0,IF(G52*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G52*100)),\"\")","v":""},{"$f":"IF(H52<0,IF(H52*100<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(H52*100))),\"\")","v":""},{"$f":"IF(H52>=0,IF(H52*100>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H52*100)),\"\")","v":""}]
[null,"Efficiency"]
[null,{"$f":"CompData!B172","v":"Rec Turnover(TTM)"},{"$f":"CompData!C172","v":3.5500000999999997},{"$f":"CompData!D172","v":9.9999999999999995E-7},{"$f":"CompData!E172","v":9.9999999999999995E-7},{"$f":"CompData!F172","v":9.9999999999999995E-7},{"$f":"CompData!G172","v":9.9999999999999995E-7},{"$f":"CompData!H172","v":9.9999999999999995E-7},null,{"$f":"IF(C54<0,IF(C54<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C54))),\"\")","v":""},{"$f":"IF(C54>=0,IF(C54>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C54)),\"\")","v":"|||"},null,{"$f":"IF(D54>=0,IF(D54>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D54)),\"\")","v":""},null,{"$f":"IF(E54>=0,IF(E54>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E54)),\"\")","v":""},null,{"$f":"IF(F54>=0,IF(F54>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F54)),\"\")","v":""},null,{"$f":"IF(G54>=0,IF(G54>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G54)),\"\")","v":""},null,{"$f":"IF(H54>=0,IF(H54>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H54)),\"\")","v":""}]
[null,{"$f":"CompData!B173","v":"Inv Turnover(TTM)"},{"$f":"CompData!C173","v":3.4300001},{"$f":"CompData!D173","v":9.9999999999999995E-7},{"$f":"CompData!E173","v":9.9999999999999995E-7},{"$f":"CompData!F173","v":9.9999999999999995E-7},{"$f":"CompData!G173","v":9.9999999999999995E-7},{"$f":"CompData!H173","v":9.9999999999999995E-7},null,{"$f":"IF(C55<0,IF(C55<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C55))),\"\")","v":""},{"$f":"IF(C55>=0,IF(C55>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C55)),\"\")","v":"|||"},null,{"$f":"IF(D55>=0,IF(D55>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D55)),\"\")","v":""},null,{"$f":"IF(E55>=0,IF(E55>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E55)),\"\")","v":""},null,{"$f":"IF(F55>=0,IF(F55>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F55)),\"\")","v":""},null,{"$f":"IF(G55>=0,IF(G55>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G55)),\"\")","v":""},null,{"$f":"IF(H55>=0,IF(H55>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H55)),\"\")","v":""}]
[null,{"$f":"CompData!B174","v":"Asset Turnover(TTM)"},{"$f":"CompData!C174","v":0.84000009999999992},{"$f":"CompData!D174","v":9.9999999999999995E-7},{"$f":"CompData!E174","v":9.9999999999999995E-7},{"$f":"CompData!F174","v":9.9999999999999995E-7},{"$f":"CompData!G174","v":9.9999999999999995E-7},{"$f":"CompData!H174","v":9.9999999999999995E-7},null,{"$f":"IF(C56<0,IF(C56<-50,\"<<< \"&REPT(\"|\",50),REPT(\"|\",ABS(C56))),\"\")","v":""},{"$f":"IF(C56>=0,IF(C56>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",C56)),\"\")","v":""},null,{"$f":"IF(D56>=0,IF(D56>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",D56)),\"\")","v":""},null,{"$f":"IF(E56>=0,IF(E56>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",E56)),\"\")","v":""},null,{"$f":"IF(F56>=0,IF(F56>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",F56)),\"\")","v":""},null,{"$f":"IF(G56>=0,IF(G56>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",G56)),\"\")","v":""},null,{"$f":"IF(H56>=0,IF(H56>50,REPT(\"|\",50)&\" >>>\",REPT(\"|\",H56)),\"\")","v":""}]

{"sheet":"CompData","index":22,"n_rows":174,"n_cols":16,"rows_kept":174,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Raw Data"]
[null,null,{"$f":"Ticker","v":"cat"},{"$f":"Ticker2","v":0},{"$f":"Ticker3","v":0},{"$f":"Ticker4","v":0},{"$f":"Ticker5","v":0},{"$f":"Ticker6","v":0}]
[null,"Stock Price",{"$f":"[1]!RCHGetElementNumber(Ticker,25)","v":91.98},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetElementNumber(Ticker2,25))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetElementNumber(Ticker3,25))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetElementNumber(Ticker4,25))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetElementNumber(Ticker5,25))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetElementNumber(Ticker6,25))","v":""}]
[null,"Mkt Cap ($M)",{"$f":"0+[1]!smfStrExtr([1]!RCHGetWebData(\"http://www.google.com/ig/api?stock=\"&Ticker,\"market_cap data=\",50),\"=\"\"\",\"\"\"\")","v":59697.22},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetElementNumber(Ticker2,1541)/1000000)","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetElementNumber(Ticker3,1541)/1000000)","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetElementNumber(Ticker4,1541)/1000000)","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetElementNumber(Ticker5,1541)/1000000)","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetElementNumber(Ticker6,1541)/1000000)","v":""}]
[null,"EV",{"$f":"[1]!RCHGetElementNumber(Ticker,942)/1000","v":94310},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetElementNumber(Ticker2,942)/1000)","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetElementNumber(Ticker3,942)/1000)","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetElementNumber(Ticker4,942)/1000)","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetElementNumber(Ticker5,942)/1000)","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetElementNumber(Ticker6,942)/1000)","v":""}]
[null,"52 Wk High",{"$f":"[1]!RCHGetElementNumber(Ticker,975)","v":116.95},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetElementNumber(Ticker2,975))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetElementNumber(Ticker3,975))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetElementNumber(Ticker4,975))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetElementNumber(Ticker5,975))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetElementNumber(Ticker6,975))","v":""}]
[null,"52 Wk Low",{"$f":"[1]!RCHGetElementNumber(Ticker,976)","v":67.540000000000006},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetElementNumber(Ticker2,976))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetElementNumber(Ticker3,976))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetElementNumber(Ticker4,976))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetElementNumber(Ticker5,976))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetElementNumber(Ticker6,976))","v":""}]
[null,"% off 52Wk Low",{"$f":"(C4-C8)/C8","v":0.36185963873260285},{"$f":"IF(ISBLANK(Ticker2),\"\",(D4-D8)/D8)","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",(E4-E8)/E8)","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",(F4-F8)/F8)","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",(G4-G8)/G8)","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",(H4-H8)/H8)","v":""}]
[null,"P/E(TTM) ",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"P/E Ratio\")","v":11.61},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"P/E Ratio\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"P/E Ratio\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"P/E Ratio\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"P/E Ratio\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"P/E Ratio\"))","v":""}]
[null,"P/S(TTM) ",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Price to Sales\")","v":0.95},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\" Price to Sales\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\" Price to Sales\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Price to Sales\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Price to Sales\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Price to Sales\"))","v":""}]
[null,"P/Tang BV(MRQ) ",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\" Price to Tangible Book\")","v":16.670000000000002},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"  Price to Tangible Book\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\" Price to Tangible Book\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"Price to Tangible Book\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Price to Tangible Book\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"Price to Tangible Book\"))","v":""}]
[null,"P/CF",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\" Price to Cash Flow\")","v":7.44},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Price to Cash Flow\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Price to Cash Flow\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"Price to Cash Flow\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"Price to Cash Flow\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"Price to Cash Flow\"))","v":""}]
[null,"P/FCF(TTM) ",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\" Price to Free Cash Flow\")","v":54.26},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\" Price to Free Cash Flow\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\" Price to Free Cash Flow\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Price to Free Cash Flow\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Price to Free Cash Flow\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Price to Free Cash Flow\"))","v":""}]
[null,"EV/EBITDA(TTM)",{"$f":"[1]!RCHGetElementNumber(Ticker,949)","v":9.18},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetElementNumber(Ticker2,949))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetElementNumber(Ticker3,949))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetElementNumber(Ticker4,949))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetElementNumber(Ticker5,949))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetElementNumber(Ticker6,949))","v":""}]
[null,"Div Yld",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Dividend Yield\")","v":2},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Dividend Yield\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Dividend Yield\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"Dividend Yield\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"Dividend Yield\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"Dividend Yield\"))","v":""}]
[null,"Div Yld - 5yr avg",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\" Dividend Yield - 5\")","v":2.2999999999999998},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\" Dividend Yield - 5\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\" Dividend Yield - 5\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Dividend Yield - 5\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Dividend Yield - 5\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Dividend Yield - 5\"))","v":""}]
[null,"Div 5yr Grth",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Dividend 5\")","v":9.6199999999999992},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\" Dividend 5\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Dividend 5\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"Dividend 5\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"Dividend 5\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"Dividend 5\"))","v":""}]
[null,"Payout Ratio(TTM) ",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Payout Ratio\")","v":22.56},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Payout Ratio\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Payout Ratio\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"Payout Ratio\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"Payout Ratio\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"Payout Ratio\"))","v":""}]
[null,"Sales(MRQ) v 1yr ago ",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Sales (MRQ)\")","v":23.41},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Sales (MRQ)\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Sales (MRQ)\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"Sales (MRQ)\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"Sales (MRQ)\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"Sales (MRQ)\"))","v":""}]
[null,"Sales(TTM) v 1yr ago",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Sales (TTM\")","v":0.95},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Sales (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Sales (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"Sales (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"Sales (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"Sales (TTM\"))","v":""}]
[null,"Sales 5yr Grth",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Sales - 5 Yr\")","v":7.69},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Sales - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Sales - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"Sales - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"Sales - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"Sales - 5 Yr\"))","v":""}]
[null,"EPS(MRQ) v 1yr ago",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"EPS (MRQ\")","v":28.45},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"EPS (MRQ\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"EPS (MRQ\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"EPS (MRQ\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"EPS (MRQ\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"EPS (MRQ\"))","v":""}]
[null,"EPS(TTM) v 1yr ago ",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"EPS (TTM\")","v":41.05},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"EPS (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"EPS (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"EPS (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"EPS (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"EPS (TTM\"))","v":""}]
[null,"EPS 5yr Grth",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"EPS - 5 Y\")","v":7.42},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"EPS - 5 Y\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"EPS - 5 Y\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"EPS - 5 Y\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"EPS - 5 Y\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"EPS - 5 Y\"))","v":""}]
[null,"Quick Ratio(MRQ)",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\" Quick Ratio (MRQ)\")","v":0.82},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Quick Ratio (MRQ\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Quick Ratio (MRQ\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"Quick Ratio (MRQ\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"Quick Ratio (MRQ\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"Quick Ratio (MRQ\"))","v":""}]
[null,"Current Ratio(MRQ)",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Current Ratio (MRQ\")","v":1.39},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Current Ratio (MRQ\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Current Ratio (MRQ\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\"Current Ratio (MRQ\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\"Current Ratio (MRQ\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\"Current Ratio (MRQ\"))","v":""}]
[null,"LTD/Eq(MRQ) ",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\" LT Debt to Equity\")","v":168.29},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\" LT Debt to Equity\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\" LT Debt to Equity\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" LT Debt to Equity\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" LT Debt to Equity\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" LT Debt to Equity\"))","v":""}]
[null,"Tot D/Eq(MRQ) ",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Total Debt to Equity\")","v":240.18},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Total Debt to Equity\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\" Total Debt to Equity\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Total Debt to Equity\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Total Debt to Equity\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Total Debt to Equity\"))","v":""}]
[null,"Gross %(TTM)",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Gross Margin (TTM\")","v":26.25},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Gross Margin (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\" Gross Margin (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Gross Margin (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Gross Margin (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Gross Margin (TTM\"))","v":""}]
[null,"Gross % 5yr",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Gross Margin - 5 Yr\")","v":24.83},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Gross Margin - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\" Gross Margin - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Gross Margin - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Gross Margin - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Gross Margin - 5 Yr\"))","v":""}]
[null,"Op %(TTM) ",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Operating Margin (TTM\")","v":12.1},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Operating Margin (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\" Operating Margin (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Operating Margin (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Operating Margin (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Operating Margin (TTM\"))","v":""}]
[null,"Op % 5yr avg",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Operating Margin - 5 Yr\")","v":9.08},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Operating Margin - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\" Operating Margin - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Operating Margin - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Operating Margin - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Operating Margin - 5 Yr\"))","v":""}]
[null,"Net %(TTM) ",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Net Profit Margin (TTM\")","v":8.49},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Net Profit Margin (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Net Profit Margin (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Net Profit Margin (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Net Profit Margin (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Net Profit Margin (TTM\"))","v":""}]
[null,"Net % 5yr avg",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Net Profit Margin - 5 Yr\")","v":6.78},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Net Profit Margin - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Net Profit Margin - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Net Profit Margin - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Net Profit Margin - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Net Profit Margin - 5 Yr\"))","v":""}]
[null,"ROA(TTM)",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Return On Assets (TTM\")","v":7.14},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Return On Assets (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Return On Assets (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Return On Assets (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Return On Assets (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Return On Assets (TTM\"))","v":""}]
[null,"ROA 5yr avg",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Return On Assets - 5 Yr\")","v":4.99},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Return On Assets - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Return On Assets - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Return On Assets - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Return On Assets - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Return On Assets - 5 Yr\"))","v":""}]
[null,"ROE(TTM)",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Return On Equity (TTM\")","v":38.33},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Return On Equity (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Return On Equity (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Return On Equity (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Return On Equity (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Return On Equity (TTM\"))","v":""}]
[null,"ROE 5yr avg",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Return On Equity - 5 Yr\")","v":35.18},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Return On Equity - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Return On Equity - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Return On Equity - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Return On Equity - 5 Yr\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Return On Equity - 5 Yr\"))","v":""}]
[null,"Rec Turnover(TTM)",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Receivable Turnover (TTM\")","v":3.55},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Receivable Turnover (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Receivable Turnover (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Receivable Turnover (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Receivable Turnover (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Receivable Turnover (TTM\"))","v":""}]
[null,"Inv Turnover(TTM)",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Inventory Turnover (TTM\")","v":3.43},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Inventory Turnover (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Inventory Turnover (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Inventory Turnover (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Inventory Turnover (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Inventory Turnover (TTM\"))","v":""}]
[null,"Asset Turnover(TTM)",{"$f":"[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker,1,\"Valuation Ratios\",\"Asset Turnover (TTM\")","v":0.84},{"$f":"IF(ISBLANK(Ticker2),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker2,1,\"Valuation Ratios\",\"Asset Turnover (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker3),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker3,1,\"Valuation Ratios\",\"Asset Turnover (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker4),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker4,1,\"Valuation Ratios\",\" Asset Turnover (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker5),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker5,1,\"Valuation Ratios\",\" Asset Turnover (TTM\"))","v":""},{"$f":"IF(ISBLANK(Ticker6),\"\",[1]!RCHGetTableCell(\"http://www.reuters.com/finance/stocks/financialHighlights?symbol=\"&Ticker6,1,\"Valuation Ratios\",\" Asset Turnover (TTM\"))","v":""}]
[]
[]
[]
[null,"Data used when sorting",null,null,null,null,null,null,null,"Data to try and eliminate errors when sorting"]
[null,null,{"$f":"C3","v":"cat"},0,0,0,0,0,null,null,{"$f":"C47","v":"cat"},0,0,0,0,0]
[null,{"$f":"B4","v":"Stock Price"},{"$f":"C4+(0.0000001)*COLUMNS($C$47:C$47)","v":91.980000099999998},{"$f":"IF(D$47=0,\"\",D4+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E4+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F4+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G4+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H4+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Stock Price",{"$f":"IF(OR(ISERROR(C48),ISBLANK(C48)),0,C48)","v":91.980000099999998},{"$f":"IF(OR(ISERROR(D48),ISBLANK(D48)),0,D48)","v":""},{"$f":"IF(OR(ISERROR(E48),ISBLANK(E48)),0,E48)","v":""},{"$f":"IF(OR(ISERROR(F48),ISBLANK(F48)),0,F48)","v":""},{"$f":"IF(OR(ISERROR(G48),ISBLANK(G48)),0,G48)","v":""},{"$f":"IF(OR(ISERROR(H48),ISBLANK(H48)),0,H48)","v":""}]
[null,{"$f":"B5","v":"Mkt Cap ($M)"},{"$f":"C5+(0.0000001)*COLUMNS($C$47:C$47)","v":59697.220000100002},{"$f":"IF(D$47=0,\"\",D5+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E5+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F5+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G5+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H5+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Mkt Cap ($M)",59697.220000100002,"","","","",""]
[null,{"$f":"B6","v":"EV"},{"$f":"C6+(0.0000001)*COLUMNS($C$47:C$47)","v":94310.000000100001},{"$f":"IF(D$47=0,\"\",D6+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E6+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F6+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G6+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H6+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"EV",94310.000000100001,"","","","",""]
[null,{"$f":"B7","v":"52 Wk High"},{"$f":"C7+(0.0000001)*COLUMNS($C$47:C$47)","v":116.9500001},{"$f":"IF(D$47=0,\"\",D7+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E7+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F7+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G7+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H7+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"52 Wk High",116.9500001,"","","","",""]
[null,"52 Wk Low",{"$f":"C8+(0.0000001)*COLUMNS($C$47:C$47)","v":67.5400001},{"$f":"IF(D$47=0,\"\",D8+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E8+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F8+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G8+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H8+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"52 Wk Low",67.5400001,"","","","",""]
[null,"% off 52Wk Low",{"$f":"C9+(0.0000001)*COLUMNS($C$47:C$47)","v":0.36185973873260285},{"$f":"IF(D$47=0,\"\",D9+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E9+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F9+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G9+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H9+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"% off 52Wk Low",0.36185973873260285,"","","","",""]
[null,"P/E(TTM) ",{"$f":"C10+(0.0000001)*COLUMNS($C$47:C$47)","v":11.610000099999999},{"$f":"IF(D$47=0,\"\",D10+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E10+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F10+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G10+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H10+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"P/E(TTM) ",11.610000099999999,"","","","",""]
[null,"P/S(TTM) ",{"$f":"C11+(0.0000001)*COLUMNS($C$47:C$47)","v":0.9500000999999999},{"$f":"IF(D$47=0,\"\",D11+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E11+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F11+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G11+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H11+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"P/S(TTM) ",0.9500000999999999,"","","","",""]
[null,"P/Tang BV(MRQ) ",{"$f":"C12+(0.0000001)*COLUMNS($C$47:C$47)","v":16.670000100000003},{"$f":"IF(D$47=0,\"\",D12+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E12+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F12+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G12+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H12+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"P/Tang BV(MRQ) ",16.670000100000003,"","","","",""]
[null,"P/CF",{"$f":"C13+(0.0000001)*COLUMNS($C$47:C$47)","v":7.4400001000000007},{"$f":"IF(D$47=0,\"\",D13+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E13+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F13+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G13+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H13+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"P/CF",7.4400001000000007,"","","","",""]
[null,"P/FCF(TTM) ",{"$f":"C14+(0.0000001)*COLUMNS($C$47:C$47)","v":54.260000099999999},{"$f":"IF(D$47=0,\"\",D14+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E14+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F14+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G14+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H14+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"P/FCF(TTM) ",54.260000099999999,"","","","",""]
[null,{"$f":"B15","v":"EV/EBITDA(TTM)"},{"$f":"C15+(0.0000001)*COLUMNS($C$47:C$47)","v":9.1800000999999991},{"$f":"IF(D$47=0,\"\",D15+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E15+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F15+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G15+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H15+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"EV/EBITDA(TTM)",9.1800000999999991,"","","","",""]
[null,{"$f":"B16","v":"Div Yld"},{"$f":"C16+(0.0000001)*COLUMNS($C$47:C$47)","v":2.0000000999999998},{"$f":"IF(D$47=0,\"\",D16+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E16+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F16+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G16+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H16+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Div Yld",{"$f":"IF(OR(ISERROR(C60),ISBLANK(C60)),0.0000001,C60)","v":2.0000000999999998},"","","","",""]
[null,{"$f":"B17","v":"Div Yld - 5yr avg"},{"$f":"C17+(0.0000001)*COLUMNS($C$47:C$47)","v":2.3000000999999997},{"$f":"IF(D$47=0,\"\",D17+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E17+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F17+(0.0000001)*COLUMNS($C$47:F$47))","v":""},null,null,null,"Div Yld - 5yr avg",{"$f":"IF(OR(ISERROR(C61),ISBLANK(C61)),0,C61)","v":2.3000000999999997},{"$f":"IF(OR(ISERROR(D61),ISBLANK(D61)),0,D61)","v":""},{"$f":"IF(OR(ISERROR(E61),ISBLANK(E61)),0,E61)","v":""},{"$f":"IF(OR(ISERROR(F61),ISBLANK(F61)),0,F61)","v":""},{"$f":"IF(OR(ISERROR(G61),ISBLANK(G61)),0,G61)","v":0},{"$f":"IF(OR(ISERROR(H61),ISBLANK(H61)),0,H61)","v":0}]
[null,{"$f":"B18","v":"Div 5yr Grth"},{"$f":"C18+(0.0000001)*COLUMNS($C$47:C$47)","v":9.6200000999999986},{"$f":"IF(D$47=0,\"\",D18+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E18+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F18+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G18+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H18+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Div 5yr Grth",9.6200000999999986,"","","","",""]
[null,"Payout Ratio(TTM) ",{"$f":"C19+(0.0000001)*COLUMNS($C$47:C$47)","v":22.5600001},{"$f":"IF(D$47=0,\"\",D19+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E19+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F19+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G19+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H19+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Payout Ratio(TTM) ",22.5600001,"","","","",""]
[null,"Sales(MRQ) v 1yr ago ",{"$f":"C20+(0.0000001)*COLUMNS($C$47:C$47)","v":23.410000100000001},{"$f":"IF(D$47=0,\"\",D20+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E20+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F20+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G20+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H20+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Sales(MRQ) v 1yr ago ",23.410000100000001,"","","","",""]
[null,"Sales(TTM) v 1yr ago",{"$f":"C21+(0.0000001)*COLUMNS($C$47:C$47)","v":0.9500000999999999},{"$f":"IF(D$47=0,\"\",D21+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E21+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F21+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G21+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H21+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Sales(TTM) v 1yr ago",0.9500000999999999,"","","","",""]
[null,"Sales 5yr Grth",{"$f":"C22+(0.0000001)*COLUMNS($C$47:C$47)","v":7.6900001000000007},{"$f":"IF(D$47=0,\"\",D22+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E22+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F22+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G22+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H22+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Sales 5yr Grth",7.6900001000000007,"","","","",""]
[null,"EPS(MRQ) v 1yr ago",{"$f":"C23+(0.0000001)*COLUMNS($C$47:C$47)","v":28.4500001},{"$f":"IF(D$47=0,\"\",D23+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E23+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F23+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G23+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H23+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"EPS(MRQ) v 1yr ago",28.4500001,"","","","",""]
[null,"EPS(TTM) v 1yr ago ",{"$f":"C24+(0.0000001)*COLUMNS($C$47:C$47)","v":41.050000099999998},{"$f":"IF(D$47=0,\"\",D24+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E24+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F24+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G24+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H24+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"EPS(TTM) v 1yr ago ",41.050000099999998,"","","","",""]
[null,"EPS 5yr Grth",{"$f":"C25+(0.0000001)*COLUMNS($C$47:C$47)","v":7.4200001000000002},{"$f":"IF(D$47=0,\"\",D25+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E25+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F25+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G25+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H25+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"EPS 5yr Grth",7.4200001000000002,"","","","",""]
[null,"Quick Ratio(MRQ)",{"$f":"C26+(0.0000001)*COLUMNS($C$47:C$47)","v":0.8200000999999999},{"$f":"IF(D$47=0,\"\",D26+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E26+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F26+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G26+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H26+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Quick Ratio(MRQ)",0.8200000999999999,"","","","",""]
[null,"Current Ratio(MRQ)",{"$f":"C27+(0.0000001)*COLUMNS($C$47:C$47)","v":1.3900001},{"$f":"IF(D$47=0,\"\",D27+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E27+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F27+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G27+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H27+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Current Ratio(MRQ)",1.3900001,"","","","",""]
[null,"LTD/Eq(MRQ) ",{"$f":"C28+(0.0000001)*COLUMNS($C$47:C$47)","v":168.29000009999999},{"$f":"IF(D$47=0,\"\",D28+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E28+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F28+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G28+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H28+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"LTD/Eq(MRQ) ",168.29000009999999,"","","","",""]
[null,"Tot D/Eq(MRQ) ",{"$f":"C29+(0.0000001)*COLUMNS($C$47:C$47)","v":240.1800001},{"$f":"IF(D$47=0,\"\",D29+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E29+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F29+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G29+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H29+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Tot D/Eq(MRQ) ",240.1800001,"","","","",""]
[null,"Gross %(TTM)",{"$f":"C30+(0.0000001)*COLUMNS($C$47:C$47)","v":26.250000100000001},{"$f":"IF(D$47=0,\"\",D30+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E30+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F30+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G30+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H30+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Gross %(TTM)",26.250000100000001,"","","","",""]
[null,"Gross % 5yr",{"$f":"C31+(0.0000001)*COLUMNS($C$47:C$47)","v":24.830000099999999},{"$f":"IF(D$47=0,\"\",D31+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E31+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F31+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G31+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H31+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Gross % 5yr",24.830000099999999,"","","","",""]
[null,"Op %(TTM) ",{"$f":"C32+(0.0000001)*COLUMNS($C$47:C$47)","v":12.100000099999999},{"$f":"IF(D$47=0,\"\",D32+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E32+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F32+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G32+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H32+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Op %(TTM) ",12.100000099999999,"","","","",""]
[null,"Op % 5yr avg",{"$f":"C33+(0.0000001)*COLUMNS($C$47:C$47)","v":9.0800000999999995},{"$f":"IF(D$47=0,\"\",D33+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E33+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F33+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G33+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H33+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Op % 5yr avg",9.0800000999999995,"","","","",""]
[null,"Net %(TTM) ",{"$f":"C34+(0.0000001)*COLUMNS($C$47:C$47)","v":8.4900000999999996},{"$f":"IF(D$47=0,\"\",D34+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E34+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F34+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G34+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H34+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Net %(TTM) ",8.4900000999999996,"","","","",""]
[null,"Net % 5yr avg",{"$f":"C35+(0.0000001)*COLUMNS($C$47:C$47)","v":6.7800001000000005},{"$f":"IF(D$47=0,\"\",D35+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E35+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F35+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G35+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H35+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Net % 5yr avg",6.7800001000000005,"","","","",""]
[null,"ROA(TTM)",{"$f":"C36+(0.0000001)*COLUMNS($C$47:C$47)","v":7.1400001},{"$f":"IF(D$47=0,\"\",D36+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E36+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F36+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G36+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H36+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"ROA(TTM) ",7.1400001,"","","","",""]
[null,"ROA 5yr avg",{"$f":"C37+(0.0000001)*COLUMNS($C$47:C$47)","v":4.9900001000000005},{"$f":"IF(D$47=0,\"\",D37+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E37+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F37+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G37+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H37+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"ROA 5yr avg",4.9900001000000005,"","","","",""]
[null,"ROE(TTM)",{"$f":"C38+(0.0000001)*COLUMNS($C$47:C$47)","v":38.330000099999999},{"$f":"IF(D$47=0,\"\",D38+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E38+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F38+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G38+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H38+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"ROE(TTM) ",38.330000099999999,"","","","",""]
[null,"ROE 5yr avg",{"$f":"C39+(0.0000001)*COLUMNS($C$47:C$47)","v":35.180000100000001},{"$f":"IF(D$47=0,\"\",D39+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E39+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F39+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G39+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H39+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"ROE 5yr avg",35.180000100000001,"","","","",""]
[null,"Rec Turnover(TTM)",{"$f":"C40+(0.0000001)*COLUMNS($C$47:C$47)","v":3.5500000999999997},{"$f":"IF(D$47=0,\"\",D40+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E40+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F40+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G40+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H40+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Rec Turnover(TTM)",3.5500000999999997,"","","","",""]
[null,"Inv Turnover(TTM)",{"$f":"C41+(0.0000001)*COLUMNS($C$47:C$47)","v":3.4300001},{"$f":"IF(D$47=0,\"\",D41+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E41+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F41+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G41+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H41+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Inv Turnover(TTM)",3.4300001,"","","","",""]
[null,"Asset Turnover(TTM)",{"$f":"C42+(0.0000001)*COLUMNS($C$47:C$47)","v":0.84000009999999992},{"$f":"IF(D$47=0,\"\",D42+(0.0000001)*COLUMNS($C$47:D$47))","v":""},{"$f":"IF(E$47=0,\"\",E42+(0.0000001)*COLUMNS($C$47:E$47))","v":""},{"$f":"IF(F$47=0,\"\",F42+(0.0000001)*COLUMNS($C$47:F$47))","v":""},{"$f":"IF(G$47=0,\"\",G42+(0.0000001)*COLUMNS($C$47:G$47))","v":""},{"$f":"IF(H$47=0,\"\",H42+(0.0000001)*COLUMNS($C$47:H$47))","v":""},null,"Asset Turnover(TTM)",0.84000009999999992,"","","","",""]
[]
[null,"Sorting the row of the selected item from the list"]
[null,"Sort Selection",{"$f":"MATCH(Competitors!B7,list_compdata,0)","v":12}]
[null,"Sort Order",{"$f":"MATCH(LARGE(OFFSET($K$48,$C$89-1,0,1,6),COLUMNS($C$90:C$90)),OFFSET($K$48,$C$89-1,0,1,6),0)","v":1},{"$f":"MATCH(LARGE(OFFSET($K$48,$C$89-1,0,1,6),COLUMNS($C$90:D$90)),OFFSET($K$48,$C$89-1,0,1,6),0)","v":{"$error":"#NUM!"}},{"$f":"MATCH(LARGE(OFFSET($K$48,$C$89-1,0,1,6),COLUMNS($C$90:E$90)),OFFSET($K$48,$C$89-1,0,1,6),0)","v":{"$error":"#NUM!"}},{"$f":"MATCH(LARGE(OFFSET($K$48,$C$89-1,0,1,6),COLUMNS($C$90:F$90)),OFFSET($K$48,$C$89-1,0,1,6),0)","v":{"$error":"#NUM!"}},{"$f":"MATCH(LARGE(OFFSET($K$48,$C$89-1,0,1,6),COLUMNS($C$90:G$90)),OFFSET($K$48,$C$89-1,0,1,6),0)","v":{"$error":"#NUM!"}},{"$f":"MATCH(LARGE(OFFSET($K$48,$C$89-1,0,1,6),COLUMNS($C$90:H$90)),OFFSET($K$48,$C$89-1,0,1,6),0)","v":{"$error":"#NUM!"}}]
[]
[null,"Sorted Data and % calculations included",null,null,null,null,null,null,null,"Integer values for graphs without %"]
[null,null,{"$f":"INDEX($C47:$H47,C$90)","v":"cat"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,{"$f":"INDEX($C47:$H47,C90)","v":"cat"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,{"$f":"B4","v":"Stock Price"},{"$f":"INDEX($K48:$P48,C$90)","v":91.980000099999998},{"$f":"(INDEX($K48:$P48,D$90))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$f":"B94","v":"Stock Price"},{"$f":"INT(INDEX($K48:$P48,C$90))","v":91},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,{"$f":"B5","v":"Mkt Cap ($M)"},59697.220000100002,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,{"$f":"B95","v":"Mkt Cap ($M)"},59697,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,{"$f":"B6","v":"EV"},94310.000000100001,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"EV",94310,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,{"$f":"B7","v":"52 Wk High"},116.9500001,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"52 Wk High",116,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"52 Wk Low",67.5400001,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"52 Wk Low",67,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"% off 52Wk Low",0.36185973873260285,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"% off 52Wk Low",{"$f":"INT(INDEX($K53:$P53,C$90)*100)","v":36},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"P/E(TTM) ",11.610000099999999,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"P/E(TTM) ",{"$f":"INT(INDEX($K54:$P54,C$90))","v":11},{"$f":"INT(INDEX($K54:$P54,D$90))","v":{"$error":"#NUM!"}},{"$f":"INT(INDEX($K54:$P54,E$90))","v":{"$error":"#NUM!"}},{"$f":"INT(INDEX($K54:$P54,F$90))","v":{"$error":"#NUM!"}},{"$f":"INT(INDEX($K54:$P54,G$90))","v":{"$error":"#NUM!"}},{"$f":"INT(INDEX($K54:$P54,H$90))","v":{"$error":"#NUM!"}}]
[null,"P/S(TTM) ",0.9500000999999999,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"P/S(TTM) ",0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"P/Tang BV(MRQ) ",16.670000100000003,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"P/Tang BV(MRQ) ",16,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"P/CF",7.4400001000000007,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"P/CF",7,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"P/FCF(TTM) ",54.260000099999999,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"P/FCF(TTM) ",54,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,{"$f":"B15","v":"EV/EBITDA(TTM)"},9.1800000999999991,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"EV/EBITDA(TTM)",9,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Div Yld",{"$f":"INDEX($K60:$P60,C$90)/100","v":2.0000001E-2},{"$f":"(INDEX($K60:$P60,D$90))/100","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Div Yld",2,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Div Yld - 5yr avg",2.3000000999999996E-2,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Div Yld - 5yr avg",2,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Div 5yr Grth",9.6200000999999979E-2,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Div 5yr Grth",9,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Payout Ratio(TTM) ",0.22560000099999999,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Payout Ratio(TTM) ",22,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Sales(MRQ) v 1yr ago ",0.234100001,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Sales(MRQ) v 1yr ago ",23,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Sales(TTM) v 1yr ago",9.5000009999999992E-3,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Sales(TTM) v 1yr ago",0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Sales 5yr Grth",7.6900001000000009E-2,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Sales 5yr Grth",7,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"EPS(MRQ) v 1yr ago",0.284500001,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"EPS(MRQ) v 1yr ago",28,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"EPS(TTM) v 1yr ago ",0.410500001,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"EPS(TTM) v 1yr ago ",41,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"EPS 5yr Grth",7.4200001000000002E-2,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"EPS 5yr Grth",7,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Quick Ratio(MRQ)",{"$f":"INDEX($K70:$P70,C$90)","v":0.8200000999999999},{"$f":"(INDEX($K70:$P70,D$90))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Quick Ratio(MRQ)",0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Current Ratio(MRQ)",{"$f":"INDEX($K71:$P71,C$90)","v":1.3900001},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Current Ratio(MRQ)",1,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"LTD/Eq(MRQ) ",{"$f":"INDEX($K72:$P72,C$90)","v":168.29000009999999},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"LTD/Eq(MRQ) ",168,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Tot D/Eq(MRQ) ",{"$f":"INDEX($K73:$P73,C$90)","v":240.1800001},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Tot D/Eq(MRQ) ",240,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Gross %(TTM)",{"$f":"INDEX($K74:$P74,C$90)/100","v":0.26250000100000004},{"$f":"(INDEX($K74:$P74,D$90))/100","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Gross %(TTM)",26,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Gross % 5yr",0.24830000099999999,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Gross % 5yr",24,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Op %(TTM) ",0.121000001,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Op %(TTM) ",12,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Op % 5yr avg",9.0800000999999991E-2,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Op % 5yr avg",9,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Net %(TTM) ",8.4900001000000003E-2,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Net %(TTM) ",8,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Net % 5yr avg",6.7800000999999999E-2,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Net % 5yr avg",6,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"ROA(TTM)",7.1400001000000005E-2,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"ROA(TTM)",7,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"ROA 5yr avg",4.9900001000000006E-2,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"ROA 5yr avg",4,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"ROE(TTM)",0.383300001,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"ROE(TTM)",38,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"ROE 5yr avg",0.35180000100000003,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"ROE 5yr avg",35,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Rec Turnover(TTM)",{"$f":"INDEX($K84:$P84,C$90)","v":3.5500000999999997},{"$f":"(INDEX($K84:$P84,D$90))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Rec Turnover(TTM)",3,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Inv Turnover(TTM)",{"$f":"INDEX($K85:$P85,C$90)","v":3.4300001},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Inv Turnover(TTM)",3,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Asset Turnover(TTM)",{"$f":"INDEX($K86:$P86,C$90)","v":0.84000009999999992},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,"Asset Turnover(TTM)",0,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[]
[null,"Error checks and Output data"]
[null,null,{"$f":"IF(OR(ISBLANK($C$93),ISERROR(C93)),\"\",C93)","v":"cat"},{"$f":"IF(OR(ISBLANK($D$93),ISERROR(D93)),\"\",D93)","v":""},{"$f":"IF(OR(ISBLANK($E$93),ISERROR(E93)),\"\",E93)","v":""},{"$f":"IF(OR(ISBLANK($F$93),ISERROR(F93)),\"\",F93)","v":""},{"$f":"IF(OR(ISBLANK($G$93),ISERROR(G93)),\"\",G93)","v":""},{"$f":"IF(OR(ISBLANK($H$93),ISERROR(H93)),\"\",H93)","v":""}]
[null,{"$f":"B4","v":"Stock Price"},{"$f":"IF(OR(ISBLANK($C$93),ISERROR(C94)),0.000001,C94)","v":91.980000099999998},{"$f":"IF(OR(ISBLANK($D$93),ISERROR(D94)),0.000001,D94)","v":9.9999999999999995E-7},{"$f":"IF(OR(ISBLANK($E$93),ISERROR(E94)),0.000001,E94)","v":9.9999999999999995E-7},{"$f":"IF(OR(ISBLANK($F$93),ISERROR(F94)),0.000001,F94)","v":9.9999999999999995E-7},{"$f":"IF(OR(ISBLANK($G$93),ISERROR(G94)),0.000001,G94)","v":9.9999999999999995E-7},{"$f":"IF(OR(ISBLANK($H$93),ISERROR(H94)),0.000001,H94)","v":9.9999999999999995E-7}]
[null,"Mkt Cap ($M)",59697.220000100002,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"EV",94310.000000100001,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"52 Wk High",116.9500001,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"52 Wk Low",67.5400001,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"% off 52Wk Low",0.36185973873260285,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"P/E(TTM) ",11.610000099999999,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"P/S(TTM) ",0.9500000999999999,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"P/Tang BV(MRQ) ",16.670000100000003,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"P/CF",7.4400001000000007,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"P/FCF(TTM) ",54.260000099999999,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"EV/EBITDA(TTM)",9.1800000999999991,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Div Yld",2.0000001E-2,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Div Yld - 5yr avg",2.3000000999999996E-2,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,{"$f":"B18","v":"Div 5yr Grth"},9.6200000999999979E-2,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Payout Ratio(TTM) ",0.22560000099999999,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Sales(MRQ) v 1yr ago ",0.234100001,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Sales(TTM) v 1yr ago",9.5000009999999992E-3,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Sales 5yr Grth",7.6900001000000009E-2,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"EPS(MRQ) v 1yr ago",0.284500001,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"EPS(TTM) v 1yr ago ",0.410500001,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"EPS 5yr Grth",7.4200001000000002E-2,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Quick Ratio(MRQ)",0.8200000999999999,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Current Ratio(MRQ)",1.3900001,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"LTD/Eq(MRQ) ",168.29000009999999,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Tot D/Eq(MRQ) ",240.1800001,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Gross %(TTM)",0.26250000100000004,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Gross % 5yr",0.24830000099999999,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Op %(TTM) ",0.121000001,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Op % 5yr avg",9.0800000999999991E-2,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Net %(TTM) ",8.4900001000000003E-2,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Net % 5yr avg",6.7800000999999999E-2,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"ROA(TTM)",7.1400001000000005E-2,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"ROA 5yr avg",4.9900001000000006E-2,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"ROE(TTM)",0.383300001,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"ROE 5yr avg",0.35180000100000003,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Rec Turnover(TTM)",3.5500000999999997,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Inv Turnover(TTM)",3.4300001,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]
[null,"Asset Turnover(TTM)",0.84000009999999992,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7,9.9999999999999995E-7]

{"sheet":"Charts","index":23,"n_rows":153,"n_cols":24,"rows_kept":153,"cut":false,"hidden":false,"merged":[[64,1,64,11],[64,13,64,23],[5,13,5,23],[124,1,124,11],[124,13,124,23],[50,1,50,11],[50,13,50,23],[139,1,139,11],[139,13,139,23],[79,1,79,11],[79,13,79,23],[94,1,94,11],[94,13,94,23],[109,1,109,11],[109,13,109,23],[1,1,1,3],[2,1,2,3],[20,13,20,23],[35,1,35,11],[35,13,35,23],[5,1,5,11],[20,1,20,11]]}
[null,{"$f":"Statements!$A$2","v":"Caterpillar, Inc. Common Stock"}]
[null,{"$f":"Statements!$A$3","v":"(cat)"}]
[null,{"$f":"Statements!$A$4","v":"2012-05-22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Figures in Millions except per share values"]
[]
[null,"Free Cash Flow",null,null,null,null,null,null,null,null,null,null,null,"Owner Earnings"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"},null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"}]
[null,{"$f":"OFFSET(ChartsData!$B$2,B19,COLUMNS(ChartsData!$D:$D)+1)","v":593},{"$f":"OFFSET(ChartsData!$B$2,C19,COLUMNS(ChartsData!$D:$E)+1)","v":301},{"$f":"OFFSET(ChartsData!$B$2,D19,COLUMNS(ChartsData!$D:$F)+1)","v":-6105},{"$f":"OFFSET(ChartsData!$B$2,E19,COLUMNS(ChartsData!$D:$G)+1)","v":698},{"$f":"OFFSET(ChartsData!$B$2,F19,COLUMNS(ChartsData!$D:$H)+1)","v":3124},{"$f":"OFFSET(ChartsData!$B$2,G19,COLUMNS(ChartsData!$D:$I)+1)","v":4895},{"$f":"OFFSET(ChartsData!$B$2,H19,COLUMNS(ChartsData!$D:$J)+1)","v":3221},{"$f":"OFFSET(ChartsData!$B$2,I19,COLUMNS(ChartsData!$D:$K)+1)","v":5375},{"$f":"OFFSET(ChartsData!$B$2,J19,COLUMNS(ChartsData!$D:$L)+1)","v":3998},{"$f":"OFFSET(ChartsData!$B$2,K19,COLUMNS(ChartsData!$D:$M)+1)","v":5601},{"$f":"OFFSET(ChartsData!$B$2,L19,COLUMNS(ChartsData!$D:$N)+1)","v":5098},null,{"$f":"OFFSET(ChartsData!$B$2,N19,COLUMNS(ChartsData!$D:$D)+1)","v":203},{"$f":"OFFSET(ChartsData!$B$2,O19,COLUMNS(ChartsData!$D:$E)+1)","v":1046},{"$f":"OFFSET(ChartsData!$B$2,P19,COLUMNS(ChartsData!$D:$F)+1)","v":8628},{"$f":"OFFSET(ChartsData!$B$2,Q19,COLUMNS(ChartsData!$D:$G)+1)","v":3114},{"$f":"OFFSET(ChartsData!$B$2,R19,COLUMNS(ChartsData!$D:$H)+1)","v":2001},{"$f":"OFFSET(ChartsData!$B$2,S19,COLUMNS(ChartsData!$D:$I)+1)","v":-100},{"$f":"OFFSET(ChartsData!$B$2,T19,COLUMNS(ChartsData!$D:$J)+1)","v":5487},{"$f":"OFFSET(ChartsData!$B$2,U19,COLUMNS(ChartsData!$D:$K)+1)","v":-711},{"$f":"OFFSET(ChartsData!$B$2,V19,COLUMNS(ChartsData!$D:$L)+1)","v":5026},{"$f":"OFFSET(ChartsData!$B$2,W19,COLUMNS(ChartsData!$D:$M)+1)","v":7511},{"$f":"OFFSET(ChartsData!$B$2,X19,COLUMNS(ChartsData!$D:$N)+1)","v":6728}]
[null,"% Change",{"$f":"(C17-B17)/ABS(B17)","v":-0.49241146711635753},{"$f":"(D17-C17)/ABS(C17)","v":-21.282392026578073},1.1143325143325142,3.4756446991404011,0.56690140845070425,-0.34198161389172627,0.66873641726171995,-0.25618604651162791,0.40095047523761879,-8.9805391894304587E-2,null,"% Change",{"$f":"(O17-N17)/ABS(N17)","v":4.152709359605911},{"$f":"(P17-O17)/ABS(O17)","v":7.2485659655831736},-0.63908205841446453,-0.35741811175337185,-1.049975012493753,55.87,-1.1295790049207217,8.0689170182841075,0.49442896935933145,-0.10424710424710425]
[null,{"$f":"MATCH(B6,ChartData,0)","v":2},{"$f":"B19","v":2},2,2,2,2,2,2,2,2,2,null,{"$f":"MATCH(N6,ChartData,0)","v":3},{"$f":"N19","v":3},3,3,3,3,3,3,3,3,3]
[]
[null,"Stock Price",null,null,null,null,null,null,null,null,null,null,null,"Diluted EPS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"},null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"}]
[null,{"$f":"OFFSET(ChartsData!$B$2,B34,COLUMNS(ChartsData!$D:$D)+1)","v":17.43},{"$f":"OFFSET(ChartsData!$B$2,C34,COLUMNS(ChartsData!$D:$E)+1)","v":32.950000000000003},{"$f":"OFFSET(ChartsData!$B$2,D34,COLUMNS(ChartsData!$D:$F)+1)","v":36.9},{"$f":"OFFSET(ChartsData!$B$2,E34,COLUMNS(ChartsData!$D:$G)+1)","v":62.15},{"$f":"OFFSET(ChartsData!$B$2,F34,COLUMNS(ChartsData!$D:$H)+1)","v":53.37},{"$f":"OFFSET(ChartsData!$B$2,G34,COLUMNS(ChartsData!$D:$I)+1)","v":60.73},{"$f":"OFFSET(ChartsData!$B$2,H34,COLUMNS(ChartsData!$D:$J)+1)","v":23.92},{"$f":"OFFSET(ChartsData!$B$2,I34,COLUMNS(ChartsData!$D:$K)+1)","v":49.55},{"$f":"OFFSET(ChartsData!$B$2,J34,COLUMNS(ChartsData!$D:$L)+1)","v":94.84},{"$f":"OFFSET(ChartsData!$B$2,K34,COLUMNS(ChartsData!$D:$M)+1)","v":110.81},{"$f":"OFFSET(ChartsData!$B$2,L34,COLUMNS(ChartsData!$D:$N)+1)","v":91.49},null,{"$f":"OFFSET(ChartsData!$B$2,N34,COLUMNS(ChartsData!$D:$D)+1)","v":1.1499999999999999},{"$f":"OFFSET(ChartsData!$B$2,O34,COLUMNS(ChartsData!$D:$E)+1)","v":1.57},{"$f":"OFFSET(ChartsData!$B$2,P34,COLUMNS(ChartsData!$D:$F)+1)","v":2.88},{"$f":"OFFSET(ChartsData!$B$2,Q34,COLUMNS(ChartsData!$D:$G)+1)","v":4.04},{"$f":"OFFSET(ChartsData!$B$2,R34,COLUMNS(ChartsData!$D:$H)+1)","v":5.17},{"$f":"OFFSET(ChartsData!$B$2,S34,COLUMNS(ChartsData!$D:$I)+1)","v":5.37},{"$f":"OFFSET(ChartsData!$B$2,T34,COLUMNS(ChartsData!$D:$J)+1)","v":5.66},{"$f":"OFFSET(ChartsData!$B$2,U34,COLUMNS(ChartsData!$D:$K)+1)","v":1.43},{"$f":"OFFSET(ChartsData!$B$2,V34,COLUMNS(ChartsData!$D:$L)+1)","v":4.1500000000000004},{"$f":"OFFSET(ChartsData!$B$2,W34,COLUMNS(ChartsData!$D:$M)+1)","v":7.4},{"$f":"OFFSET(ChartsData!$B$2,X34,COLUMNS(ChartsData!$D:$N)+1)","v":1.52}]
[null,"% Change",{"$f":"(C32-B32)/ABS(B32)","v":0.89041881812966173},{"$f":"(D32-C32)/ABS(C32)","v":0.11987860394537164},0.68428184281842819,-0.14127111826226874,0.13790519018175004,-0.60612547340688283,1.0714882943143811,0.91402623612512635,0.16838886545761281,-0.17435249526216051,null,"% Change",{"$f":"(O32-N32)/ABS(N32)","v":0.36521739130434799},{"$f":"(P32-O32)/ABS(O32)","v":0.83439490445859854},0.40277777777777785,0.27970297029702967,3.8684719535783403E-2,5.4003724394785853E-2,-0.74734982332155486,1.9020979020979025,0.7831325301204819,-0.79459459459459469]
[null,{"$f":"MATCH(B21,ChartData,0)","v":6},{"$f":"B34","v":6},6,6,6,6,6,6,6,6,6,null,{"$f":"MATCH(N21,ChartData,0)","v":9},{"$f":"N34","v":9},9,9,9,9,9,9,9,9,9]
[]
[null,"FCF / Sales",null,null,null,null,null,null,null,null,null,null,null,"Price / FCF"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"},null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"}]
[null,{"$f":"OFFSET(ChartsData!$B$2,B49,COLUMNS(ChartsData!$D:$D)+1)","v":2.9426359666534337E-2},{"$f":"OFFSET(ChartsData!$B$2,C49,COLUMNS(ChartsData!$D:$E)+1)","v":1.3223213108992663E-2},{"$f":"OFFSET(ChartsData!$B$2,D49,COLUMNS(ChartsData!$D:$F)+1)","v":-0.20181151036329378},{"$f":"OFFSET(ChartsData!$B$2,E49,COLUMNS(ChartsData!$D:$G)+1)","v":1.9208013429098215E-2},{"$f":"OFFSET(ChartsData!$B$2,F49,COLUMNS(ChartsData!$D:$H)+1)","v":7.5246284654478884E-2},{"$f":"OFFSET(ChartsData!$B$2,G49,COLUMNS(ChartsData!$D:$I)+1)","v":0.10887939854975755},{"$f":"OFFSET(ChartsData!$B$2,H49,COLUMNS(ChartsData!$D:$J)+1)","v":6.2758163821993604E-2},{"$f":"OFFSET(ChartsData!$B$2,I49,COLUMNS(ChartsData!$D:$K)+1)","v":0.16591554512902829},{"$f":"OFFSET(ChartsData!$B$2,J49,COLUMNS(ChartsData!$D:$L)+1)","v":9.3876209260824642E-2},{"$f":"OFFSET(ChartsData!$B$2,K49,COLUMNS(ChartsData!$D:$M)+1)","v":9.3135787688316873E-2},{"$f":"OFFSET(ChartsData!$B$2,L49,COLUMNS(ChartsData!$D:$N)+1)","v":8.0702865284153866E-2},null,{"$f":"OFFSET(ChartsData!$B$2,N49,COLUMNS(ChartsData!$D:$D)+1)","v":20.237023608768972},{"$f":"OFFSET(ChartsData!$B$2,O49,COLUMNS(ChartsData!$D:$E)+1)","v":75.259551495016623},{"$f":"OFFSET(ChartsData!$B$2,P49,COLUMNS(ChartsData!$D:$F)+1)","v":-4.1457346437346434},{"$f":"OFFSET(ChartsData!$B$2,Q49,COLUMNS(ChartsData!$D:$G)+1)","v":59.737012893982808},{"$f":"OFFSET(ChartsData!$B$2,R49,COLUMNS(ChartsData!$D:$H)+1)","v":11.032761203585146},{"$f":"OFFSET(ChartsData!$B$2,S49,COLUMNS(ChartsData!$D:$I)+1)","v":7.7416792645556685},{"$f":"OFFSET(ChartsData!$B$2,T49,COLUMNS(ChartsData!$D:$J)+1)","v":4.466898478733313},{"$f":"OFFSET(ChartsData!$B$2,U49,COLUMNS(ChartsData!$D:$K)+1)","v":5.7588623255813953},{"$f":"OFFSET(ChartsData!$B$2,V49,COLUMNS(ChartsData!$D:$L)+1)","v":15.15352476238119},{"$f":"OFFSET(ChartsData!$B$2,W49,COLUMNS(ChartsData!$D:$M)+1)","v":12.810118728798431},{"$f":"OFFSET(ChartsData!$B$2,X49,COLUMNS(ChartsData!$D:$N)+1)","v":11.706341114162417}]
[null,"% Change",{"$f":"(C47-B47)/ABS(B47)","v":-0.55063374271092724},{"$f":"(D47-C47)/ABS(C47)","v":-16.261911662457329},1.0951779875910976,2.9174423181362581,0.44697374826833686,-0.42359927903795946,1.6437284812798039,-0.4341928046114093,-7.8872120885344777E-3,-0.13349242769890288,null,"% Change",{"$f":"(O47-N47)/ABS(N47)","v":2.7189041703941905},{"$f":"(P47-O47)/ABS(O47)","v":-1.0550858271326418},15.409270739086503,-0.81531113343137296,-0.29830084040611932,-0.42300651756725943,0.28923062679822686,1.6313399948923664,-0.1546442870770432,-8.6164510884244302E-2]
[null,{"$f":"MATCH(B36,ChartData,0)","v":11},{"$f":"B49","v":11},11,11,11,11,11,11,11,11,11,null,{"$f":"MATCH(N36,ChartData,0)","v":12},{"$f":"N49","v":12},12,12,12,12,12,12,12,12,12]
[]
[null,"Cash Return on Invested Capital (CROIC)",null,null,null,null,null,null,null,null,null,null,null,"FCF Yield"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"},null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"}]
[null,{"$f":"OFFSET(ChartsData!$B$2,B64,COLUMNS(ChartsData!$D:$D)+1)","v":2.7572418282419676E-2},{"$f":"OFFSET(ChartsData!$B$2,C64,COLUMNS(ChartsData!$D:$E)+1)","v":1.2623720852206005E-2},{"$f":"OFFSET(ChartsData!$B$2,D64,COLUMNS(ChartsData!$D:$F)+1)","v":-0.22711208660392099},{"$f":"OFFSET(ChartsData!$B$2,E64,COLUMNS(ChartsData!$D:$G)+1)","v":2.4949065303642277E-2},{"$f":"OFFSET(ChartsData!$B$2,F64,COLUMNS(ChartsData!$D:$H)+1)","v":9.877636196920353E-2},{"$f":"OFFSET(ChartsData!$B$2,G64,COLUMNS(ChartsData!$D:$I)+1)","v":0.14445067429987901},{"$f":"OFFSET(ChartsData!$B$2,H64,COLUMNS(ChartsData!$D:$J)+1)","v":7.721813343561959E-2},{"$f":"OFFSET(ChartsData!$B$2,I64,COLUMNS(ChartsData!$D:$K)+1)","v":0.13191478918176017},{"$f":"OFFSET(ChartsData!$B$2,J64,COLUMNS(ChartsData!$D:$L)+1)","v":9.5190476190476186E-2},{"$f":"OFFSET(ChartsData!$B$2,K64,COLUMNS(ChartsData!$D:$M)+1)","v":0.10590904793419684},{"$f":"OFFSET(ChartsData!$B$2,L64,COLUMNS(ChartsData!$D:$N)+1)","v":9.2591583573984268E-2},null,{"$f":"OFFSET(ChartsData!$B$2,N64,COLUMNS(ChartsData!$D:$D)+1)","v":4.941438125153378E-2},{"$f":"OFFSET(ChartsData!$B$2,O64,COLUMNS(ChartsData!$D:$E)+1)","v":1.3287349979307488E-2},{"$f":"OFFSET(ChartsData!$B$2,P64,COLUMNS(ChartsData!$D:$F)+1)","v":-0.24121177208273031},{"$f":"OFFSET(ChartsData!$B$2,Q64,COLUMNS(ChartsData!$D:$G)+1)","v":1.67400402456469E-2},{"$f":"OFFSET(ChartsData!$B$2,R64,COLUMNS(ChartsData!$D:$H)+1)","v":9.0639141149456343E-2},{"$f":"OFFSET(ChartsData!$B$2,S64,COLUMNS(ChartsData!$D:$I)+1)","v":0.12917094157831852},{"$f":"OFFSET(ChartsData!$B$2,T64,COLUMNS(ChartsData!$D:$J)+1)","v":0.22386897861255445},{"$f":"OFFSET(ChartsData!$B$2,U64,COLUMNS(ChartsData!$D:$K)+1)","v":0.17364540832273556},{"$f":"OFFSET(ChartsData!$B$2,V64,COLUMNS(ChartsData!$D:$L)+1)","v":6.5991247295976455E-2},{"$f":"OFFSET(ChartsData!$B$2,W64,COLUMNS(ChartsData!$D:$M)+1)","v":7.8063288964832139E-2},{"$f":"OFFSET(ChartsData!$B$2,X64,COLUMNS(ChartsData!$D:$N)+1)","v":8.5423787864014389E-2}]
[null,"% Change",{"$f":"(C62-B62)/ABS(B62)","v":-0.54216127425228577},{"$f":"(D62-C62)/ABS(C62)","v":-18.990898980012933},1.1098535338947106,2.9591207432842515,0.46240124074336536,-0.46543597799124803,0.70833952224115548,-0.27839420598006642,0.11260130396104737,{"$f":"(L62-K62)/ABS(K62)","v":-0.1257443497035961},null,"% Change",{"$f":"(O62-N62)/ABS(N62)","v":-0.73110358477077853},{"$f":"(P62-O62)/ABS(O62)","v":-19.153489782264455},1.0693997647838906,4.4145115435446014,0.42511215287583609,0.73312182970206896,-0.22434358972414759,-0.61996549212907603,0.18293398236150218,9.4288864801714764E-2]
[null,{"$f":"MATCH(B51,ChartData,0)","v":14},{"$f":"B64","v":14},14,14,14,14,14,14,14,14,14,null,{"$f":"MATCH(N51,ChartData,0)","v":13},{"$f":"N64","v":13},13,13,13,13,13,13,13,13,13]
[null,"Magic Formula Investing --  Earnings Yield",null,null,null,null,null,null,null,null,null,null,null,"Magic Formula Investing --  Return on Capital"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"},null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"}]
[null,{"$f":"OFFSET(ChartsData!$B$2,B78,COLUMNS(ChartsData!$D:$D)+1)","v":0.10417179085776788},{"$f":"OFFSET(ChartsData!$B$2,C78,COLUMNS(ChartsData!$D:$E)+1)","v":8.3200550714058935E-2},{"$f":"OFFSET(ChartsData!$B$2,D78,COLUMNS(ChartsData!$D:$F)+1)","v":9.6094810239614997E-2},{"$f":"OFFSET(ChartsData!$B$2,E78,COLUMNS(ChartsData!$D:$G)+1)","v":9.0889307933472774E-2},{"$f":"OFFSET(ChartsData!$B$2,F78,COLUMNS(ChartsData!$D:$H)+1)","v":0.12323551999787825},{"$f":"OFFSET(ChartsData!$B$2,G78,COLUMNS(ChartsData!$D:$I)+1)","v":0.12039411973647644},{"$f":"OFFSET(ChartsData!$B$2,H78,COLUMNS(ChartsData!$D:$J)+1)","v":0.18568720796967292},{"$f":"OFFSET(ChartsData!$B$2,I78,COLUMNS(ChartsData!$D:$K)+1)","v":0.10014226959286536},{"$f":"OFFSET(ChartsData!$B$2,J78,COLUMNS(ChartsData!$D:$L)+1)","v":9.7927881618070214E-2},{"$f":"OFFSET(ChartsData!$B$2,K78,COLUMNS(ChartsData!$D:$M)+1)","v":0.11218530180842765},{"$f":"OFFSET(ChartsData!$B$2,L78,COLUMNS(ChartsData!$D:$N)+1)","v":0.1317481202312519},null,{"$f":"OFFSET(ChartsData!$B$2,N78,COLUMNS(ChartsData!$D:$D)+1)","v":0.10784123910939013},{"$f":"OFFSET(ChartsData!$B$2,O78,COLUMNS(ChartsData!$D:$E)+1)","v":0.1336823734729494},{"$f":"OFFSET(ChartsData!$B$2,P78,COLUMNS(ChartsData!$D:$F)+1)","v":0.21958144062297211},{"$f":"OFFSET(ChartsData!$B$2,Q78,COLUMNS(ChartsData!$D:$G)+1)","v":0.33381824405271265},{"$f":"OFFSET(ChartsData!$B$2,R78,COLUMNS(ChartsData!$D:$H)+1)","v":0.38299716356760166},{"$f":"OFFSET(ChartsData!$B$2,S78,COLUMNS(ChartsData!$D:$I)+1)","v":0.37440471690981936},{"$f":"OFFSET(ChartsData!$B$2,T78,COLUMNS(ChartsData!$D:$J)+1)","v":0.24933657673595755},{"$f":"OFFSET(ChartsData!$B$2,U78,COLUMNS(ChartsData!$D:$K)+1)","v":2.8013881205049541E-2},{"$f":"OFFSET(ChartsData!$B$2,V78,COLUMNS(ChartsData!$D:$L)+1)","v":0.16686819830713423},{"$f":"OFFSET(ChartsData!$B$2,W78,COLUMNS(ChartsData!$D:$M)+1)","v":0.27965111426425171},{"$f":"OFFSET(ChartsData!$B$2,X78,COLUMNS(ChartsData!$D:$N)+1)","v":0.22629285411283792}]
[null,"% Change",{"$f":"(C76-B76)/ABS(B76)","v":-0.2013140022939825},0.15497805501156658,-5.4170483225495357E-2,0.35588577798481613,-2.3056666304087745E-2,0.5423278842530902,-0.46069376190296885,-2.2112420497337217E-2,0.14559102019548403,0.17437951413840783,null,"% Change",{"$f":"(O76-N76)/ABS(N76)","v":0.23962200895472821},0.64256090700996094,0.52024799138597766,0.14732244384798587,-2.2434752721780086E-2,-0.33404531119725778,-0.88764632300733115,4.9566254702706454,0.67588022823576921,-0.19080295922223209]
[null,{"$f":"MATCH(B65,ChartData,0)","v":15},{"$f":"B78","v":15},15,15,15,15,15,15,15,15,15,null,{"$f":"MATCH(N65,ChartData,0)","v":16},{"$f":"N78","v":16},16,16,16,16,16,16,16,16,16]
[]
[null,"Gross Margin",null,null,null,null,null,null,null,null,null,null,null,"Net Profit Margin"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"},null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"}]
[null,{"$f":"OFFSET(ChartsData!$B$2,B93,COLUMNS(ChartsData!$D:$D)+1)","v":0.24945414847161573},{"$f":"OFFSET(ChartsData!$B$2,C93,COLUMNS(ChartsData!$D:$E)+1)","v":0.23270219215393401},{"$f":"OFFSET(ChartsData!$B$2,D93,COLUMNS(ChartsData!$D:$F)+1)","v":0.25886747545535682},{"$f":"OFFSET(ChartsData!$B$2,E93,COLUMNS(ChartsData!$D:$G)+1)","v":0.24287955089573185},{"$f":"OFFSET(ChartsData!$B$2,F93,COLUMNS(ChartsData!$D:$H)+1)","v":0.28826745670448251},{"$f":"OFFSET(ChartsData!$B$2,G93,COLUMNS(ChartsData!$D:$I)+1)","v":0.27430045820543619},{"$f":"OFFSET(ChartsData!$B$2,H93,COLUMNS(ChartsData!$D:$J)+1)","v":0.25151975683890576},{"$f":"OFFSET(ChartsData!$B$2,I93,COLUMNS(ChartsData!$D:$K)+1)","v":0.2626867514507964},{"$f":"OFFSET(ChartsData!$B$2,J93,COLUMNS(ChartsData!$D:$L)+1)","v":0.2869587677279985},{"$f":"OFFSET(ChartsData!$B$2,K93,COLUMNS(ChartsData!$D:$M)+1)","v":0.27536665668961391},{"$f":"OFFSET(ChartsData!$B$2,L93,COLUMNS(ChartsData!$D:$N)+1)","v":0.27563716954250433},null,{"$f":"OFFSET(ChartsData!$B$2,N93,COLUMNS(ChartsData!$D:$D)+1)","v":3.9599047240968639E-2},{"$f":"OFFSET(ChartsData!$B$2,O93,COLUMNS(ChartsData!$D:$E)+1)","v":4.8280103677019723E-2},{"$f":"OFFSET(ChartsData!$B$2,P93,COLUMNS(ChartsData!$D:$F)+1)","v":6.7270503454431252E-2},{"$f":"OFFSET(ChartsData!$B$2,Q93,COLUMNS(ChartsData!$D:$G)+1)","v":7.8538209637029094E-2},{"$f":"OFFSET(ChartsData!$B$2,R93,COLUMNS(ChartsData!$D:$H)+1)","v":8.5194016908736181E-2},{"$f":"OFFSET(ChartsData!$B$2,S93,COLUMNS(ChartsData!$D:$I)+1)","v":7.8762400462654036E-2},{"$f":"OFFSET(ChartsData!$B$2,T93,COLUMNS(ChartsData!$D:$J)+1)","v":6.93048086665108E-2},{"$f":"OFFSET(ChartsData!$B$2,U93,COLUMNS(ChartsData!$D:$K)+1)","v":2.7626867514507963E-2},{"$f":"OFFSET(ChartsData!$B$2,V93,COLUMNS(ChartsData!$D:$L)+1)","v":6.3398140321217239E-2},{"$f":"OFFSET(ChartsData!$B$2,W93,COLUMNS(ChartsData!$D:$M)+1)","v":8.1944860154976887E-2},{"$f":"OFFSET(ChartsData!$B$2,X93,COLUMNS(ChartsData!$D:$N)+1)","v":8.3726452429950929E-2}]
[null,"% Change",{"$f":"(C91-B91)/ABS(B91)","v":-6.7154450708956065E-2},0.11244106924490986,-6.176104020600371E-2,0.18687413428327557,-4.84515271294206E-2,-8.3050176130106637E-2,4.4398081296821983E-2,9.2399088051261957E-2,-4.0396434408209059E-2,9.8237330598577332E-4,null,"% Change",{"$f":"(O91-N91)/ABS(N91)","v":0.21922387130238274},0.39333800740056291,0.16749846669767438,8.4746103870554951E-2,-7.5493757419279731E-2,-0.12007749561451782,-0.60137156358880894,1.2948001718951438,0.29254359417783554,2.1741354754949056E-2]
[null,{"$f":"MATCH(B80,ChartData,0)","v":20},{"$f":"B93","v":20},20,20,20,20,20,20,20,20,20,null,{"$f":"MATCH(N80,ChartData,0)","v":22},{"$f":"N93","v":22},22,22,22,22,22,22,22,22,22]
[]
[null,"Piotroski F score",null,null,null,null,null,null,null,null,null,null,null,"Original Altman Z Score"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"},null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"}]
[null,{"$f":"OFFSET(ChartsData!$B$2,B108,COLUMNS(ChartsData!$D:$D)+1)","v":6},{"$f":"OFFSET(ChartsData!$B$2,C108,COLUMNS(ChartsData!$D:$E)+1)","v":6},{"$f":"OFFSET(ChartsData!$B$2,D108,COLUMNS(ChartsData!$D:$F)+1)","v":5},{"$f":"OFFSET(ChartsData!$B$2,E108,COLUMNS(ChartsData!$D:$G)+1)","v":7},{"$f":"OFFSET(ChartsData!$B$2,F108,COLUMNS(ChartsData!$D:$H)+1)","v":8},{"$f":"OFFSET(ChartsData!$B$2,G108,COLUMNS(ChartsData!$D:$I)+1)","v":5},{"$f":"OFFSET(ChartsData!$B$2,H108,COLUMNS(ChartsData!$D:$J)+1)","v":5},{"$f":"OFFSET(ChartsData!$B$2,I108,COLUMNS(ChartsData!$D:$K)+1)","v":6},{"$f":"OFFSET(ChartsData!$B$2,J108,COLUMNS(ChartsData!$D:$L)+1)","v":8},{"$f":"OFFSET(ChartsData!$B$2,K108,COLUMNS(ChartsData!$D:$M)+1)","v":6},{"$f":"OFFSET(ChartsData!$B$2,L108,COLUMNS(ChartsData!$D:$N)+1)","v":8},null,{"$f":"OFFSET(ChartsData!$B$2,N108,COLUMNS(ChartsData!$D:$D)+1)","v":1.5225365513300848},{"$f":"OFFSET(ChartsData!$B$2,O108,COLUMNS(ChartsData!$D:$E)+1)","v":1.7359976792940248},{"$f":"OFFSET(ChartsData!$B$2,P108,COLUMNS(ChartsData!$D:$F)+1)","v":1.8445780668364278},{"$f":"OFFSET(ChartsData!$B$2,Q108,COLUMNS(ChartsData!$D:$G)+1)","v":2.2098372614329946},{"$f":"OFFSET(ChartsData!$B$2,R108,COLUMNS(ChartsData!$D:$H)+1)","v":2.1765035860576964},{"$f":"OFFSET(ChartsData!$B$2,S108,COLUMNS(ChartsData!$D:$I)+1)","v":2.1590458049944727},{"$f":"OFFSET(ChartsData!$B$2,T108,COLUMNS(ChartsData!$D:$J)+1)","v":1.6934058144313471},{"$f":"OFFSET(ChartsData!$B$2,U108,COLUMNS(ChartsData!$D:$K)+1)","v":1.6200128797689177},{"$f":"OFFSET(ChartsData!$B$2,V108,COLUMNS(ChartsData!$D:$L)+1)","v":2.2558813044620827},{"$f":"OFFSET(ChartsData!$B$2,W108,COLUMNS(ChartsData!$D:$M)+1)","v":2.155380149103082},{"$f":"OFFSET(ChartsData!$B$2,X108,COLUMNS(ChartsData!$D:$N)+1)","v":1.368282557598353}]
[null,"% Change",{"$f":"(C106-B106)/ABS(B106)","v":0},-0.16666666666666666,0.4,0.14285714285714285,-0.375,0,0.2,0.33333333333333331,-0.25,0.33333333333333331,null,"% Change",{"$f":"(O106-N106)/ABS(N106)","v":0.14020098747544735},6.2546389800796937E-2,0.19801774788692478,-1.5084221791826688E-2,-8.0210210426737722E-3,-0.21566934313573663,-4.3340429114491388E-2,0.39250825264047695,-4.4550728427161346E-2,-0.36517808324079803]
[null,{"$f":"MATCH(B95,ChartData,0)","v":24},{"$f":"B108","v":24},24,24,24,24,24,24,24,24,24,null,{"$f":"MATCH(N95,ChartData,0)","v":25},{"$f":"N108","v":25},25,25,25,25,25,25,25,25,25]
[]
[null,"Beneish M Score - 8 Variable Version",null,null,null,null,null,null,null,null,null,null,null,"Tax Rate"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"},null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"}]
[null,null,{"$f":"OFFSET(ChartsData!$B$2,C123,COLUMNS(ChartsData!$D:$E)+1)","v":-2.4122284753923262},{"$f":"OFFSET(ChartsData!$B$2,D123,COLUMNS(ChartsData!$D:$F)+1)","v":-1.6630700590752037},{"$f":"OFFSET(ChartsData!$B$2,E123,COLUMNS(ChartsData!$D:$G)+1)","v":-2.3966806316957174},{"$f":"OFFSET(ChartsData!$B$2,F123,COLUMNS(ChartsData!$D:$H)+1)","v":-2.7114720599952356},{"$f":"OFFSET(ChartsData!$B$2,G123,COLUMNS(ChartsData!$D:$I)+1)","v":-2.7635963314610295},{"$f":"OFFSET(ChartsData!$B$2,H123,COLUMNS(ChartsData!$D:$J)+1)","v":-2.3587785181208512},{"$f":"OFFSET(ChartsData!$B$2,I123,COLUMNS(ChartsData!$D:$K)+1)","v":-3.1120701945769302},{"$f":"OFFSET(ChartsData!$B$2,J123,COLUMNS(ChartsData!$D:$L)+1)","v":-2.501924756406166},{"$f":"OFFSET(ChartsData!$B$2,K123,COLUMNS(ChartsData!$D:$M)+1)","v":-2.3402366335381837},{"$f":"OFFSET(ChartsData!$B$2,L123,COLUMNS(ChartsData!$D:$N)+1)","v":-2.3138495343550467},null,{"$f":"OFFSET(ChartsData!$B$2,N123,COLUMNS(ChartsData!$D:$D)+1)","v":0.28007181328545783},{"$f":"OFFSET(ChartsData!$B$2,O123,COLUMNS(ChartsData!$D:$E)+1)","v":0.25979112271540472},{"$f":"OFFSET(ChartsData!$B$2,P123,COLUMNS(ChartsData!$D:$F)+1)","v":0.27004063538973033},{"$f":"OFFSET(ChartsData!$B$2,Q123,COLUMNS(ChartsData!$D:$G)+1)","v":0.28710587028966933},{"$f":"OFFSET(ChartsData!$B$2,R123,COLUMNS(ChartsData!$D:$H)+1)","v":0.28903517794692452},{"$f":"OFFSET(ChartsData!$B$2,S123,COLUMNS(ChartsData!$D:$I)+1)","v":0.29981829194427617},{"$f":"OFFSET(ChartsData!$B$2,T123,COLUMNS(ChartsData!$D:$J)+1)","v":0.21130820399113082},{"$f":"OFFSET(ChartsData!$B$2,U123,COLUMNS(ChartsData!$D:$K)+1)","v":-0.48473967684021546},{"$f":"OFFSET(ChartsData!$B$2,V123,COLUMNS(ChartsData!$D:$L)+1)","v":0.25979602791196993},{"$f":"OFFSET(ChartsData!$B$2,W123,COLUMNS(ChartsData!$D:$M)+1)","v":0.25667810774511268},{"$f":"OFFSET(ChartsData!$B$2,X123,COLUMNS(ChartsData!$D:$N)+1)","v":8.8445807770961143E-2}]
[null,"% Change",{"$f":"(C121-B121)/ABS(B121)","v":{"$error":"#DIV/0!"}},0.31056694005541036,-0.44111826114436714,-0.13134475413054703,-1.9223606333559452E-2,0.14648225167029491,-0.31935668002275935,0.19605773649771752,6.4625493813904936E-2,1.127539788283826E-2,null,"% Change",{"$f":"(O121-N121)/ABS(N121)","v":-7.2412465689228073E-2},3.9452898032831245E-2,6.3195062755314446E-2,6.7198474740647138E-3,3.7307271986566831E-2,-0.29521243476897574,-3.2939936438083648,1.5359495835072863,-1.2001415848874071E-2,-0.65542130356208683]
[null,{"$f":"MATCH(B110,ChartData,0)","v":28},{"$f":"B123","v":28},28,28,28,28,28,28,28,28,28,null,{"$f":"MATCH(N110,ChartData,0)","v":34},{"$f":"N123","v":34},34,34,34,34,34,34,34,34,34]
[]
[null,"Debt to Equity",null,null,null,null,null,null,null,null,null,null,null,"FCF to Total Debt"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"},null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"}]
[null,{"$f":"OFFSET(ChartsData!$B$2,B138,COLUMNS(ChartsData!$D:$D)+1)","v":5.0034722222222223},{"$f":"OFFSET(ChartsData!$B$2,C138,COLUMNS(ChartsData!$D:$E)+1)","v":4.9995064165844028},{"$f":"OFFSET(ChartsData!$B$2,D138,COLUMNS(ChartsData!$D:$F)+1)","v":4.7708584438194723},{"$f":"OFFSET(ChartsData!$B$2,E138,COLUMNS(ChartsData!$D:$G)+1)","v":4.5821869070208727},{"$f":"OFFSET(ChartsData!$B$2,F138,COLUMNS(ChartsData!$D:$H)+1)","v":6.4178451669339553},{"$f":"OFFSET(ChartsData!$B$2,G138,COLUMNS(ChartsData!$D:$I)+1)","v":5.3190363615895535},{"$f":"OFFSET(ChartsData!$B$2,H138,COLUMNS(ChartsData!$D:$J)+1)","v":10.135534746180385},{"$f":"OFFSET(ChartsData!$B$2,I138,COLUMNS(ChartsData!$D:$K)+1)","v":5.8693363844393591},{"$f":"OFFSET(ChartsData!$B$2,J138,COLUMNS(ChartsData!$D:$L)+1)","v":4.9146341463414638},{"$f":"OFFSET(ChartsData!$B$2,K138,COLUMNS(ChartsData!$D:$M)+1)","v":5.3219746953349372},{"$f":"OFFSET(ChartsData!$B$2,L138,COLUMNS(ChartsData!$D:$N)+1)","v":4.6054512659496289},null,{"$f":"OFFSET(ChartsData!$B$2,N138,COLUMNS(ChartsData!$D:$D)+1)","v":2.1658935680631139E-2},{"$f":"OFFSET(ChartsData!$B$2,O138,COLUMNS(ChartsData!$D:$E)+1)","v":9.9055517161944252E-3},{"$f":"OFFSET(ChartsData!$B$2,P138,COLUMNS(ChartsData!$D:$F)+1)","v":-0.17137323152930609},{"$f":"OFFSET(ChartsData!$B$2,Q138,COLUMNS(ChartsData!$D:$G)+1)","v":1.8065584802132672E-2},{"$f":"OFFSET(ChartsData!$B$2,R138,COLUMNS(ChartsData!$D:$H)+1)","v":7.0967741935483872E-2},{"$f":"OFFSET(ChartsData!$B$2,S138,COLUMNS(ChartsData!$D:$I)+1)","v":0.10360007619208872},{"$f":"OFFSET(ChartsData!$B$2,T138,COLUMNS(ChartsData!$D:$J)+1)","v":5.220844476861982E-2},{"$f":"OFFSET(ChartsData!$B$2,U138,COLUMNS(ChartsData!$D:$K)+1)","v":0.104779913446918},{"$f":"OFFSET(ChartsData!$B$2,V138,COLUMNS(ChartsData!$D:$L)+1)","v":7.515602676892999E-2},{"$f":"OFFSET(ChartsData!$B$2,W138,COLUMNS(ChartsData!$D:$M)+1)","v":8.1691291221212603E-2},{"$f":"OFFSET(ChartsData!$B$2,X138,COLUMNS(ChartsData!$D:$N)+1)","v":7.3949433557202751E-2}]
[null,"% Change",{"$f":"(C136-B136)/ABS(B136)","v":-7.9261070346428478E-4},-4.5734109272558894E-2,-3.9546664194788438E-2,0.4006074604029069,-0.1712114855942129,0.9055208607657379,-0.42091497573413766,-0.16265931539193743,8.2883188628944948E-2,-0.13463488092368955,null,"% Change",{"$f":"(O136-N136)/ABS(N136)","v":-0.54265750347776187},-18.300725536481806,1.1054166081885626,2.9283390331823638,0.45981925543397739,-0.49605785355004739,1.0069533561339978,-0.28272486303394034,8.6955959930871907E-2,-9.4769681667114358E-2]
[null,{"$f":"MATCH(B125,ChartData,0)","v":35},{"$f":"B138","v":35},35,35,35,35,35,35,35,35,35,null,{"$f":"MATCH(N125,ChartData,0)","v":36},{"$f":"N138","v":36},36,36,36,36,36,36,36,36,36]
[]
[null,"FCF to Short Term Debt",null,null,null,null,null,null,null,null,null,null,null,"FCF to Long Term Debt"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"},null,{"$f":"ChartsData!$D$2","v":"2002"},{"$f":"ChartsData!$E$2","v":"2003"},{"$f":"ChartsData!$F$2","v":"2004"},{"$f":"ChartsData!$G$2","v":"2005"},{"$f":"ChartsData!$H$2","v":"2006"},{"$f":"ChartsData!$I$2","v":"2007"},{"$f":"ChartsData!$J$2","v":"2008"},{"$f":"ChartsData!$K$2","v":"2009"},{"$f":"ChartsData!$L$2","v":"2010"},{"$f":"ChartsData!$M$2","v":"2011"},{"$f":"ChartsData!$N$2","v":"TTM"}]
[null,{"$f":"OFFSET(ChartsData!$B$2,B153,COLUMNS(ChartsData!$D:$D)+1)","v":9.7420732709052077E-2},{"$f":"OFFSET(ChartsData!$B$2,C153,COLUMNS(ChartsData!$D:$E)+1)","v":5.2457302195887068E-2},{"$f":"OFFSET(ChartsData!$B$2,D153,COLUMNS(ChartsData!$D:$F)+1)","v":-0.79409469302809577},{"$f":"OFFSET(ChartsData!$B$2,E153,COLUMNS(ChartsData!$D:$G)+1)","v":6.9328565752880419E-2},{"$f":"OFFSET(ChartsData!$B$2,F153,COLUMNS(ChartsData!$D:$H)+1)","v":0.32487520798668884},{"$f":"OFFSET(ChartsData!$B$2,G153,COLUMNS(ChartsData!$D:$I)+1)","v":0.46179245283018866},{"$f":"OFFSET(ChartsData!$B$2,H153,COLUMNS(ChartsData!$D:$J)+1)","v":0.25360207857649003},{"$f":"OFFSET(ChartsData!$B$2,I153,COLUMNS(ChartsData!$D:$K)+1)","v":0.54936631234668842},{"$f":"OFFSET(ChartsData!$B$2,J153,COLUMNS(ChartsData!$D:$L)+1)","v":0.50093973186317509},{"$f":"OFFSET(ChartsData!$B$2,K153,COLUMNS(ChartsData!$D:$M)+1)","v":0.58053482587064675},{"$f":"OFFSET(ChartsData!$B$2,L153,COLUMNS(ChartsData!$D:$N)+1)","v":0.47370377253298646},null,{"$f":"OFFSET(ChartsData!$B$2,N153,COLUMNS(ChartsData!$D:$D)+1)","v":5.1138323559848223E-2},{"$f":"OFFSET(ChartsData!$B$2,O153,COLUMNS(ChartsData!$D:$E)+1)","v":2.1380877965620118E-2},{"$f":"OFFSET(ChartsData!$B$2,P153,COLUMNS(ChartsData!$D:$F)+1)","v":-0.38548967607501422},{"$f":"OFFSET(ChartsData!$B$2,Q153,COLUMNS(ChartsData!$D:$G)+1)","v":4.4523824711360592E-2},{"$f":"OFFSET(ChartsData!$B$2,R153,COLUMNS(ChartsData!$D:$H)+1)","v":0.17669683257918553},{"$f":"OFFSET(ChartsData!$B$2,S153,COLUMNS(ChartsData!$D:$I)+1)","v":0.27455269504739471},{"$f":"OFFSET(ChartsData!$B$2,T153,COLUMNS(ChartsData!$D:$J)+1)","v":0.14106157484453008},{"$f":"OFFSET(ChartsData!$B$2,U153,COLUMNS(ChartsData!$D:$K)+1)","v":0.24602920309424636},{"$f":"OFFSET(ChartsData!$B$2,V153,COLUMNS(ChartsData!$D:$L)+1)","v":0.19562558105397074},{"$f":"OFFSET(ChartsData!$B$2,W153,COLUMNS(ChartsData!$D:$M)+1)","v":0.22454297626683772},{"$f":"OFFSET(ChartsData!$B$2,X153,COLUMNS(ChartsData!$D:$N)+1)","v":0.20237386368147353}]
[null,"% Change",{"$f":"(C151-B151)/ABS(B151)","v":-0.46153861978690625},-16.137924746163499,1.087305161917796,3.6860223409885142,0.42144565506245019,-0.45083104537062424,1.1662531925225985,-8.8149890874547818E-2,0.15889155709695632,-0.18402178228918881,null,"% Change",{"$f":"(O151-N151)/ABS(N151)","v":-0.58190107775829525},-19.029646710246013,1.1154993958974311,2.9685906079425379,0.55380654559473053,-0.48621311176647053,0.74412630346290642,-0.20486845222584216,0.14782011154711422,-9.8729931142532479E-2]
[null,{"$f":"MATCH(B140,ChartData,0)","v":37},{"$f":"B153","v":37},37,37,37,37,37,37,37,37,37,null,{"$f":"MATCH(N140,ChartData,0)","v":38},{"$f":"N153","v":38},38,38,38,38,38,38,38,38,38]

{"sheet":"Assessment","index":24,"n_rows":94,"n_cols":11,"rows_kept":94,"cut":false,"hidden":false,"merged":[[84,0,84,3],[85,0,85,3],[86,0,86,3],[87,0,87,3],[88,0,88,3],[89,0,89,3],[78,0,78,3],[78,4,78,5],[79,0,79,3],[79,4,79,5],[82,0,82,3],[83,0,83,3],[80,0,80,3],[80,4,80,5],[75,0,75,3],[75,4,75,5],[76,0,76,3],[76,4,76,5],[77,0,77,3],[77,4,77,5],[72,0,72,3],[72,4,72,5],[73,0,73,3],[73,4,73,5],[74,0,74,3],[74,4,74,5],[69,0,69,3],[69,4,69,5],[70,0,70,3],[70,4,70,5],[71,0,71,3],[71,4,71,5],[66,0,66,3],[66,4,66,5],[67,0,67,3],[67,4,67,5],[68,0,68,3],[68,4,68,5],[62,0,62,3],[62,4,62,5],[63,0,63,3],[64,0,64,3],[64,4,64,5],[65,0,65,3],[65,4,65,5],[58,0,58,3],[59,0,59,3],[59,4,59,5],[60,0,60,3],[60,4,60,5],[61,0,61,3],[61,4,61,5],[55,0,55,3],[55,4,55,5],[56,0,56,3],[56,4,56,5],[57,0,57,3],[57,4,57,5],[51,0,51,3],[51,4,51,5],[52,0,52,3],[53,0,53,3],[53,4,53,5],[54,0,54,3],[54,4,54,5],[48,0,48,3],[48,4,48,5],[49,0,49,3],[49,4,49,5],[50,0,50,3],[50,4,50,5],[45,0,45,3],[45,4,45,5],[46,0,46,3],[46,4,46,5],[47,0,47,3],[47,4,47,5],[41,0,41,3],[41,4,41,5],[42,0,42,3],[43,0,43,3],[43,4,43,5],[44,0,44,3],[44,4,44,5],[38,0,38,3],[38,4,38,5],[39,0,39,3],[39,4,39,5],[40,0,40,3],[40,4,40,5],[33,0,33,7],[35,0,35,3],[35,4,35,5],[36,0,36,3],[36,4,36,5],[37,0,37,3],[37,4,37,5],[26,0,26,3],[27,0,27,3],[28,0,28,3],[29,0,29,3],[30,0,30,3],[32,0,32,7],[19,0,19,3],[20,0,20,3],[21,0,21,3],[22,0,22,3],[24,0,24,3],[25,0,25,3],[12,0,12,3],[13,0,13,3],[14,0,14,3],[16,0,16,3],[17,0,17,3],[18,0,18,3],[6,0,6,3],[7,0,7,3],[8,0,8,3],[9,0,9,3],[10,0,10,3],[11,0,11,3],[0,0,0,7],[0,8,0,9],[1,8,1,9],[1,0,1,4],[3,0,3,7],[5,0,5,3]]}
["Company Name",null,null,null,null,null,null,null,"ticker"]
[{"$f":"'DCF Valuation'!A2","v":"Caterpillar, Inc. Common Stock"},null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Statements!A4","v":"2012-05-22"},null,null,null,null,null,null,null,null,"Figures in Millions except per share values"]
["Company Assessment: Quantitative"]
[null,null,null,null,null,null,null,null,null,null,0]
["Valuation",null,null,null,"Criteria over 5yrs","Value",null,"User Points",null,null,1]
["DCF Valuation Discount",null,null,null,"> 25% or 50% depending on moat",{"$f":"'DCF Valuation'!G7","v":0.65950478063720697},{"$f":"IF(ISBLANK(H7),IF(F7>=70%,3,IF(F7>=50%,2,IF(F7>=25%,1,0))),H7)","v":2},null,null,null,2]
["Graham Intrinsic Value Discount",null,null,null,"> 66%",{"$f":"'Graham Valuation'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(H8),IF(F8>=75%,2,IF(F8>=66%,1,0)),H8)","v":{"$error":"#REF!"}},null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,4]
["Margins, Profit and Growth",null,null,null,"Criteria over 5yrs","Value","Points","User Points",null,null,5]
["  Median Revenue growth",null,null,null,0.1,{"$f":"DCFData!K73","v":6.3877002781311809E-3},{"$f":"IF(ISBLANK(H11),IF(F11>=20%,2,IF(F11>=10%,1,0)),H11)","v":0}]
["  Median Gross Margin",null,null,null,0.3,{"$f":"DCFData!K70","v":0.26902670407020512},{"$f":"IF(ISBLANK(H12),IF(F12>=50%,2,IF(F12>=30%,1,0)),H12)","v":0}]
["  Median Operating Margin ",null,null,null,0.15,{"$f":"DCFData!K71","v":0.13463677209840294},{"$f":"IF(ISBLANK(H13),IF(F13>=30%,2,IF(F13>=15%,1,0)),H13)","v":0}]
["  Median Net Margin",null,null,null,0.1,{"$f":"DCFData!K72","v":6.93048086665108E-2},{"$f":"IF(ISBLANK(H14),IF(F14>=15%,2,IF(F14>=10%,1,0)),H14)","v":0}]
["  Median EPS growth",null,null,null,0.1,{"$f":"'Graham Valuation'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(H15),IF(F15>=20%,2,IF(F15>=10%,1,0)),H15)","v":{"$error":"#REF!"}}]
[]
["Business and Management Performance",null,null,null,"Criteria over 5yrs","Value","Points","User Points"]
["  Cash growth from Operations",null,null,null,0.15,{"$f":"DCFData!K75","v":-3.0511254795736797E-2},{"$f":"IF(ISBLANK(H18),IF(F18>=25%,2,IF(F18>=E18,1,0)),H18)","v":0}]
["  CROIC is postive and capable of paying off financing",null,null,null,0.13,{"$f":"DCFData!K66","v":0.10590904793419684},{"$f":"IF(ISBLANK(H19),IF(F19>=20%,2,IF(F19>=E19,1,0)),H19)","v":0}]
["  Median FCF growth positive and consistent",null,null,null,0.1,{"$f":"DCFData!K65","v":4.7883220653265335E-2},{"$f":"IF(ISBLANK(H20),IF(F20>=20%,2,IF(F20>=E20,1,0)),H20)","v":0}]
["  Median FCF/Sales",null,null,null,7.0000000000000007E-2,{"$f":"DCFData!K67","v":9.3876209260824642E-2},{"$f":"IF(ISBLANK(H21),IF(F21>=15%,2,IF(F21>=E21,1,0)),H21)","v":1}]
["  Consistent ROE (manually check)",null,null,null,"Consistent over 10yrs","N/A",null,"N/A"]
["  Consistent ROA (manually check)",null,null,null,"Consistent over 10yrs","N/A",null,"N/A"]
[]
["Balance Sheet",null,null,null,"Criteria for TTM","Value","Points","User Points"]
["  Current assets > 1.5 x current liabilities",null,null,null,"> 1.5 x current liabilities",{"$f":"DCFData!K44","v":1.3349672630510137},{"$f":"IF(ISBLANK(H26),IF(F26>=3,2,IF(F26>=1.5,1,0)),H26)","v":0}]
["  Price to Book ratio < 2",null,null,null,"N/A",{"$f":"'Graham Valuation'!#REF!","v":{"$error":"#REF!"}},"N/A","N/A"]
["  Debt to Equity",null,null,null,"< 100%",{"$f":"DCFData!K53","v":5.3219746953349372},{"$f":"IF(ISBLANK(H28),IF(F28<=15%,2,IF(F28<=100%,1,0)),H28)","v":0}]
["  FCF to Debt",null,null,null,"> 10%",{"$f":"DCFData!K59","v":8.1691291221212603E-2},{"$f":"IF(ISBLANK(H29),IF(F29>=20%,2,IF(F29>=10%,1,0)),H29)","v":0}]
["  Capitalization Ratio",null,null,null,"< 30%",{"$f":"DCFData!K54","v":0.6594231633489307},{"$f":"IF(ISBLANK(H30),IF(F30<=15%,2,IF(F30<=30%,1,0)),H30)","v":0}]
["  Intangibles % of assets",null,null,null,"< 15% of assets",{"$f":"Statements!S65/Statements!S68","v":5.1091671831053058E-2},{"$f":"IF(ISBLANK(H31),IF(F31<=10%,2,IF(F31<=15%,1,0)),H31)","v":2}]
[]
["Company Assessment: Qualitative"]
[{"$f":"[1]!RCHGetElementNumber(Ticker,1)","v":"        Financial data in        <span>            USD</span>        <br />        Values in Millions (Except for per share items)"}]
[]
["Competitive Advantage",null,null,null,"Comment",null,"User Points","Max Points"]
["  Stable market share?",null,null,null,null,null,null,"max 2"]
["  Dominant company in industry, segment?",null,null,null,null,null,null,"max 2"]
["  Low barriers to entry and exit?",null,null,null,null,null,null,"max 2"]
["  Experience goods (brand effect, trademarks)",null,null,null,null,null,null,"max 2"]
["  High switching costs?",null,null,null,null,null,null,"max 2"]
["  Network effect? E.g. eBay",null,null,null,null,null,null,"max 2"]
[]
["Business Model",null,null,null,"Comment",null,"User Points","Max Points"]
["  Growth due to:\n  a) existing product / existing market (yes/no)\n  b) existing product / new market       (yes/no)\n  c) new product / existing market       (yes/no)\n  d) new product / new market             (yes/no)",null,null,null,"a) Yes\nb) No\nc) No\nd) NO",null,null,"max 2"]
["  Able to increase prices and retain customers?",null,null,null,null,null,null,"max 1"]
["  Compete on price? (1 for no, 0 for yes)",null,null,null,null,null,null,"max 1"]
["  Barriers of entry to the business?",null,null,null,null,null,null,"max 1"]
["  Diverse customers? (1 for diverse, 0 for concentrated)",null,null,null,null,null,null,"max 1"]
["  Involved in competition? Monopoly, duopoly, crowded",null,null,null,null,null,null,"max 2"]
["  Company has a recurring revenue stream?",null,null,null,null,null,null,"max 1"]
["  Capital intensive company? (1 for no, 0 for yes)",null,null,null,null,null,null,"max 1"]
[]
["Management",null,null,null,"Comment",null,"User Points","Max Points"]
["  High insider ownership?",null,null,null,null,null,null,"max 1"]
["  Candid management on positives and negatives?",null,null,null,null,null,null,"max 1"]
["  Management performance at previous jobs?",null,null,null,null,null,null,"max 1"]
["  Compensation levels compared to sales?",null,null,null,null,null,null,"max 1"]
[]
["Industry",null,null,null,"Comment",null,"User Points","Max Points"]
["  Boring industry? (1 for slow, 0 for fast industry)",null,null,null,null,null,null,"max 1"]
["  Can company adapt to changing industry environment?",null,null,null,null,null,null,"max 1"]
["  Industry leader or lagger? (1 for leader, 0 for lagger)",null,null,null,null,null,null,"max 1"]
[]
["Psychological Factors to Consider. Not Weighted.",null,null,null,"Comment"]
["  Recency bias?",null,null,null,"No"]
["  Hindsight bias?",null,null,null,"No"]
["  Framing issues correctly and in different manners?",null,null,null,"Yes"]
["  Is there a data framing bias?",null,null,null,"No"]
["  Am I too overconfident on the situation?",null,null,null,"No"]
["  Performed probability analysis for -ve factors?"]
["  Too much loss aversion?"]
["  Sunk cost mentality?"]
["  Slow in changing opinion?"]
["  Psychological denial ?"]
["  Bias from commitment and consistency tendency?"]
["  Pavlovian association?"]
["  Social proof bias?"]
["  Status quo bias?"]
["  False consensus bias?"]
["st"]
[]
["Category",null,null,null,"Total Points out of 5"]
["Valuation",null,null,null,{"$f":"SUM(G7:G8)","v":{"$error":"#REF!"}}]
["Margins, Profit and Growth",null,null,null,{"$f":"SUM(G11:G15)/2","v":{"$error":"#REF!"}}]
["Business and Management Performance",null,null,null,{"$f":"SUM(G18:G23)/2","v":0.5}]
["Balance Sheet",null,null,null,{"$f":"SUM(G26:G31)/2","v":1}]
["Competitive Advantage",null,null,null,{"$f":"SUM(G37:G42)/12*5","v":0}]
["Business Model",null,null,null,{"$f":"SUM(G45:G52)/2","v":0}]
["Management",null,null,null,{"$f":"SUM(G55:G58)/4*5","v":0}]
[]
[]
["Low Risk","High Growth","Under Valued","Well Managed","Good Financial Health","Strong Moat"]
[{"$f":"IF(ISBLANK(A95),SUM(E84:E90)/40*5,A95)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(B95),E85,B95)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(C95),E84,C95)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(D95),(E89+E90)/10*5,D95)","v":0},{"$f":"IF(ISBLANK(E95),E87,E95)","v":1},{"$f":"IF(ISBLANK(F95),E88,F95)","v":0}]

{"sheet":"ChartsData","index":25,"n_rows":58,"n_cols":15,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
[null,null,null,9,8,7,6,5,4,3,2,1,0,null,"Offset"]
[null,"Chart Data Items","Type",{"$f":"DCFData!B13","v":"2002"},{"$f":"DCFData!C13","v":"2003"},{"$f":"DCFData!D13","v":"2004"},{"$f":"DCFData!E13","v":"2005"},{"$f":"DCFData!F13","v":"2006"},{"$f":"DCFData!G13","v":"2007"},{"$f":"DCFData!H13","v":"2008"},{"$f":"DCFData!I13","v":"2009"},{"$f":"DCFData!J13","v":"2010"},{"$f":"DCFData!K13","v":"2011"},{"$f":"DCFData!L13","v":"TTM"}]
[null,"None",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Free Cash Flow","TTM",{"$f":"DCFData!B14","v":593},{"$f":"DCFData!C14","v":301},{"$f":"DCFData!D14","v":-6105},{"$f":"DCFData!E14","v":698},{"$f":"DCFData!F14","v":3124},{"$f":"DCFData!G14","v":4895},{"$f":"DCFData!H14","v":3221},{"$f":"DCFData!I14","v":5375},{"$f":"DCFData!J14","v":3998},{"$f":"DCFData!K14","v":5601},{"$f":"DCFData!L14","v":5098}]
[null,"Owner Earnings","TTM",{"$f":"DCFData!B15","v":203},{"$f":"DCFData!C15","v":1046},{"$f":"DCFData!D15","v":8628},{"$f":"DCFData!E15","v":3114},{"$f":"DCFData!F15","v":2001},{"$f":"DCFData!G15","v":-100},{"$f":"DCFData!H15","v":5487},{"$f":"DCFData!I15","v":-711},{"$f":"DCFData!J15","v":5026},{"$f":"DCFData!K15","v":7511},{"$f":"DCFData!L15","v":6728}]
[null,"Capital Expenditure","TTM",{"$f":"DCFData!B28","v":-1773},{"$f":"DCFData!C28","v":-1765},{"$f":"DCFData!D28","v":-2114},{"$f":"DCFData!E28","v":-2415},{"$f":"DCFData!F28","v":-2675},{"$f":"DCFData!G28","v":-3040},{"$f":"DCFData!H28","v":-1566},{"$f":"DCFData!I28","v":-968},{"$f":"DCFData!J28","v":-1011},{"$f":"DCFData!K28","v":-1409},{"$f":"DCFData!L28","v":-1477}]
[null," ===== Basic Stats ====="]
[null,"Stock Price","Now",{"$f":"+D44","v":17.43},32.950000000000003,36.9,62.15,53.37,60.73,23.92,49.55,94.84,110.81,91.49]
[null,"EBITDA","TTM",{"$f":"Statements!E18","v":3060},{"$f":"Statements!F18","v":3505},{"$f":"Statements!G18","v":4650},{"$f":"Statements!H18","v":6029},{"$f":"Statements!I18","v":7546},{"$f":"Statements!J18","v":7850},{"$f":"Statements!K18","v":8762},{"$f":"Statements!L18","v":5780},{"$f":"Statements!M18","v":8364},{"$f":"Statements!N18","v":11587},{"$f":"Statements!S18","v":12222}]
[null,"Enterprise Value","Now",{"$f":"+D58-D45-D46+D54+D55","v":29374.555},42127.125,48389.71,66333.434999999998,61232.345999999998,65202.52,47186.880000000005,57717.885000000002,85409.792000000001,103284.47500000001,92767.926999999996]
[null,"Diluted EPS","TTM",{"$f":"Statements!E41","v":1.1499999999999999},{"$f":"Statements!F41","v":1.57},{"$f":"Statements!G41","v":2.88},{"$f":"Statements!H41","v":4.04},{"$f":"Statements!I41","v":5.17},{"$f":"Statements!J41","v":5.37},{"$f":"Statements!K41","v":5.66},{"$f":"Statements!L41","v":1.43},{"$f":"Statements!M41","v":4.1500000000000004},{"$f":"Statements!N41","v":7.4},{"$f":"Statements!O41","v":1.52}]
[null," ===== Performance Metrics ====="]
[null,"FCF / Sales","TTM",{"$f":"DCFData!B47","v":2.9426359666534337E-2},{"$f":"DCFData!C47","v":1.3223213108992663E-2},{"$f":"DCFData!D47","v":-0.20181151036329378},{"$f":"DCFData!E47","v":1.9208013429098215E-2},{"$f":"DCFData!F47","v":7.5246284654478884E-2},{"$f":"DCFData!G47","v":0.10887939854975755},{"$f":"DCFData!H47","v":6.2758163821993604E-2},{"$f":"DCFData!I47","v":0.16591554512902829},{"$f":"DCFData!J47","v":9.3876209260824642E-2},{"$f":"DCFData!K47","v":9.3135787688316873E-2},{"$f":"DCFData!L47","v":8.0702865284153866E-2}]
[null,"Price / FCF","TTM",{"$f":"D58/D4","v":20.237023608768972},75.259551495016623,-4.1457346437346434,59.737012893982808,11.032761203585146,7.7416792645556685,4.466898478733313,5.7588623255813953,15.15352476238119,12.810118728798431,11.706341114162417]
[null,"FCF Yield","TTM",{"$f":"D4/D58","v":4.941438125153378E-2},1.3287349979307488E-2,-0.24121177208273031,1.67400402456469E-2,9.0639141149456343E-2,0.12917094157831852,0.22386897861255445,0.17364540832273556,6.5991247295976455E-2,7.8063288964832139E-2,8.5423787864014389E-2]
[null,"Cash Return on Invested Capital (CROIC)","TTM",{"$f":"DCFData!B46","v":2.7572418282419676E-2},{"$f":"DCFData!C46","v":1.2623720852206005E-2},{"$f":"DCFData!D46","v":-0.22711208660392099},{"$f":"DCFData!E46","v":2.4949065303642277E-2},{"$f":"DCFData!F46","v":9.877636196920353E-2},{"$f":"DCFData!G46","v":0.14445067429987901},{"$f":"DCFData!H46","v":7.721813343561959E-2},{"$f":"DCFData!I46","v":0.13191478918176017},{"$f":"DCFData!J46","v":9.5190476190476186E-2},{"$f":"DCFData!K46","v":0.10590904793419684},{"$f":"DCFData!L46","v":9.2591583573984268E-2}]
[null,"Magic Formula Investing --  Earnings Yield","TTM",{"$f":"+D9/D10","v":0.10417179085776788},{"$f":"+E9/E10","v":8.3200550714058935E-2},9.6094810239614997E-2,9.0889307933472774E-2,0.12323551999787825,0.12039411973647644,0.18568720796967292,0.10014226959286536,9.7927881618070214E-2,0.11218530180842765,0.1317481202312519]
[null,"Magic Formula Investing --  Return on Capital","TTM",{"$f":"D52/(D53+D50)","v":0.10784123910939013},{"$f":"E52/(E53+E50)","v":0.1336823734729494},0.21958144062297211,0.33381824405271265,0.38299716356760166,0.37440471690981936,0.24933657673595755,2.8013881205049541E-2,0.16686819830713423,0.27965111426425171,0.22629285411283792]
[null,"Return on Assets (ROA)","TTM",{"$f":"DCFData!B49","v":2.4291497975708502E-2},{"$f":"DCFData!C49","v":3.0138488962018373E-2},{"$f":"DCFData!D49","v":4.7225638764475178E-2},{"$f":"DCFData!E49","v":6.0634387813635303E-2},{"$f":"DCFData!F49","v":6.9517875744413218E-2},{"$f":"DCFData!G49","v":6.3083446162616685E-2},{"$f":"DCFData!H49","v":5.2477058806172733E-2},{"$f":"DCFData!I49","v":1.4907225423898197E-2},{"$f":"DCFData!J49","v":4.2174320524835988E-2},{"$f":"DCFData!K49","v":6.0506347764162756E-2},{"$f":"DCFData!L49","v":6.3033322210039572E-2}]
[null,"Return on Equity (ROE)","TTM",{"$f":"DCFData!B50","v":0.14583333333333334},{"$f":"DCFData!C50","v":0.18081605791378744},{"$f":"DCFData!D50","v":0.27253247622873977},{"$f":"DCFData!E50","v":0.33847248576850097},{"$f":"DCFData!F50","v":0.51567283860621083},{"$f":"DCFData!G50","v":0.39862659011595181},{"$f":"DCFData!H50","v":0.58436011171348778},{"$f":"DCFData!I50","v":0.10240274599542334},{"$f":"DCFData!J50","v":0.24944567627494457},{"$f":"DCFData!K50","v":0.38251959947217262},{"$f":"DCFData!L50","v":0.35333021577927715}]
[null," ===== Margins ====="]
[null,"Gross Margin","TTM",{"$f":"DCFData!B41","v":0.24945414847161573},{"$f":"DCFData!C41","v":0.23270219215393401},{"$f":"DCFData!D41","v":0.25886747545535682},{"$f":"DCFData!E41","v":0.24287955089573185},{"$f":"DCFData!F41","v":0.28826745670448251},{"$f":"DCFData!G41","v":0.27430045820543619},{"$f":"DCFData!H41","v":0.25151975683890576},{"$f":"DCFData!I41","v":0.2626867514507964},{"$f":"DCFData!J41","v":0.2869587677279985},{"$f":"DCFData!K41","v":0.27536665668961391},{"$f":"DCFData!L41","v":0.27563716954250433}]
[null,"Operating Margin","TTM",{"$f":"DCFData!B42","v":9.1306073838824928E-2},{"$f":"DCFData!C42","v":9.4802969731581949E-2},{"$f":"DCFData!D42","v":0.10753363525172721},{"$f":"DCFData!E42","v":0.12526486694735683},{"$f":"DCFData!F42","v":0.14317026760122359},{"$f":"DCFData!G42","v":0.13463677209840294},{"$f":"DCFData!H42","v":0.13214090873665341},{"$f":"DCFData!I42","v":0.10630942091616249},{"$f":"DCFData!J42","v":0.14248145017375788},{"$f":"DCFData!K42","v":0.15065349695699889},{"$f":"DCFData!L42","v":0.1521133449422194}]
[null,"Net Profit Margin","TTM",{"$f":"DCFData!B43","v":3.9599047240968639E-2},{"$f":"DCFData!C43","v":4.8280103677019723E-2},{"$f":"DCFData!D43","v":6.7270503454431252E-2},{"$f":"DCFData!E43","v":7.8538209637029094E-2},{"$f":"DCFData!F43","v":8.5194016908736181E-2},{"$f":"DCFData!G43","v":7.8762400462654036E-2},{"$f":"DCFData!H43","v":6.93048086665108E-2},{"$f":"DCFData!I43","v":2.7626867514507963E-2},{"$f":"DCFData!J43","v":6.3398140321217239E-2},{"$f":"DCFData!K43","v":8.1944860154976887E-2},{"$f":"DCFData!L43","v":8.3726452429950929E-2}]
[null," ===== Health Scores ====="]
[null,"Piotroski F score","TTM",{"$f":"PioAltZ!C11","v":6},{"$f":"PioAltZ!D11","v":6},{"$f":"PioAltZ!E11","v":5},{"$f":"PioAltZ!F11","v":7},{"$f":"PioAltZ!G11","v":8},{"$f":"PioAltZ!H11","v":5},{"$f":"PioAltZ!I11","v":5},{"$f":"PioAltZ!J11","v":6},{"$f":"PioAltZ!K11","v":8},{"$f":"PioAltZ!L11","v":6},{"$f":"PioAltZ!M11","v":8}]
[null,"Original Altman Z Score","MRQ",{"$f":"PioAltZ!C45","v":1.5225365513300848},{"$f":"PioAltZ!D45","v":1.7359976792940248},{"$f":"PioAltZ!E45","v":1.8445780668364278},{"$f":"PioAltZ!F45","v":2.2098372614329946},{"$f":"PioAltZ!G45","v":2.1765035860576964},{"$f":"PioAltZ!H45","v":2.1590458049944727},{"$f":"PioAltZ!I45","v":1.6934058144313471},{"$f":"PioAltZ!J45","v":1.6200128797689177},{"$f":"PioAltZ!K45","v":2.2558813044620827},{"$f":"PioAltZ!L45","v":2.155380149103082},{"$f":"PioAltZ!M45","v":1.368282557598353}]
[null,"Revised Altman Z Score","MRQ",{"$f":"PioAltZ!C46","v":2.2864390865895432},{"$f":"PioAltZ!D46","v":2.7026509572754445},{"$f":"PioAltZ!E46","v":2.7441677574571228},{"$f":"PioAltZ!F46","v":3.1700643916841624},{"$f":"PioAltZ!G46","v":3.0657142469643994},{"$f":"PioAltZ!H46","v":2.9932478794700361},{"$f":"PioAltZ!I46","v":2.3254999793326361},{"$f":"PioAltZ!J46","v":2.745874300147257},{"$f":"PioAltZ!K46","v":3.8109429232335117},{"$f":"PioAltZ!L46","v":3.347673266234521},{"$f":"PioAltZ!M46","v":2.9381592246887611}]
[null,"Beneish M Score - 5 Variable Version","TTM",{"$f":"PioAltZ!C72","v":"NA"},{"$f":"PioAltZ!D72","v":-2.7340289250086012},{"$f":"PioAltZ!E72","v":-2.8234063151071651},{"$f":"PioAltZ!F72","v":-2.847383969254305},{"$f":"PioAltZ!G72","v":-2.9637717129553196},{"$f":"PioAltZ!H72","v":-2.8427958707091006},{"$f":"PioAltZ!I72","v":-2.7477206484916872},{"$f":"PioAltZ!J72","v":-3.0610466594727455},{"$f":"PioAltZ!K72","v":-2.9033744018183332},{"$f":"PioAltZ!L72","v":-2.6890179392651321},{"$f":"PioAltZ!M72","v":-2.714286465949856}]
[null,"Beneish M Score - 8 Variable Version","TTM",{"$f":"PioAltZ!C73","v":"NA"},{"$f":"PioAltZ!D73","v":-2.4122284753923262},{"$f":"PioAltZ!E73","v":-1.6630700590752037},{"$f":"PioAltZ!F73","v":-2.3966806316957174},{"$f":"PioAltZ!G73","v":-2.7114720599952356},{"$f":"PioAltZ!H73","v":-2.7635963314610295},{"$f":"PioAltZ!I73","v":-2.3587785181208512},{"$f":"PioAltZ!J73","v":-3.1120701945769302},{"$f":"PioAltZ!K73","v":-2.501924756406166},{"$f":"PioAltZ!L73","v":-2.3402366335381837},{"$f":"PioAltZ!M73","v":-2.3138495343550467}]
[null," ===== Balance Sheet Health ====="]
[null,"Current Ratio","MRQ",{"$f":"+D48/D49","v":1.2894922425952045},1.3304017114333253,1.2866132017273288,1.1936936936936937,1.1995117390400998,1.1452910766464375,1.2134335801143121,1.3886066763425253,1.4445958219800181,1.3349672630510137,1.3937744809178827]
[null,"Quick Ratio","MRQ",{"$f":"(D48-D57)/D49","v":1.0459273624823695},1.0889786863164568,0.99821098087600246,0.92007123402472235,0.86962393517556613,0.8214430209035738,0.87659672407840727,1.0589363466721957,1.0092188919164395,0.82574139560939741,0.82144961697112551]
[null,"Inventory Turnover","TTM",{"$f":"DCFData!B48","v":5.4741223307998554},{"$f":"DCFData!C48","v":6.0123924268502584},{"$f":"DCFData!D48","v":5.8067858067858067},{"$f":"DCFData!E48","v":5.5587433074047885},{"$f":"DCFData!F48","v":5.1056587473002164},{"$f":"DCFData!G48","v":4.8138694208779045},{"$f":"DCFData!H48","v":4.8063809821707855},{"$f":"DCFData!I48","v":3.1551416683178126},{"$f":"DCFData!J48","v":3.8084906251959616},{"$f":"DCFData!K48","v":3.6117856698852098},{"$f":"DCFData!L48","v":2.7713645448488888}]
[null," ===== Tax & Debt Ratio ====="]
[null,"Tax Rate","TTM",{"$f":"DCFData!B24","v":0.28007181328545783},{"$f":"DCFData!C24","v":0.25979112271540472},{"$f":"DCFData!D24","v":0.27004063538973033},{"$f":"DCFData!E24","v":0.28710587028966933},{"$f":"DCFData!F24","v":0.28903517794692452},{"$f":"DCFData!G24","v":0.29981829194427617},{"$f":"DCFData!H24","v":0.21130820399113082},{"$f":"DCFData!I24","v":-0.48473967684021546},{"$f":"DCFData!J24","v":0.25979602791196993},{"$f":"DCFData!K24","v":0.25667810774511268},{"$f":"DCFData!L24","v":8.8445807770961143E-2}]
[null,"Debt to Equity","TTM",{"$f":"DCFData!B53","v":5.0034722222222223},{"$f":"DCFData!C53","v":4.9995064165844028},{"$f":"DCFData!D53","v":4.7708584438194723},{"$f":"DCFData!E53","v":4.5821869070208727},{"$f":"DCFData!F53","v":6.4178451669339553},{"$f":"DCFData!G53","v":5.3190363615895535},{"$f":"DCFData!H53","v":10.135534746180385},{"$f":"DCFData!I53","v":5.8693363844393591},{"$f":"DCFData!J53","v":4.9146341463414638},{"$f":"DCFData!K53","v":5.3219746953349372},{"$f":"DCFData!L53","v":4.6054512659496289}]
[null,"FCF to Total Debt","TTM",{"$f":"DCFData!B59","v":2.1658935680631139E-2},{"$f":"DCFData!C59","v":9.9055517161944252E-3},{"$f":"DCFData!D59","v":-0.17137323152930609},{"$f":"DCFData!E59","v":1.8065584802132672E-2},{"$f":"DCFData!F59","v":7.0967741935483872E-2},{"$f":"DCFData!G59","v":0.10360007619208872},{"$f":"DCFData!H59","v":5.220844476861982E-2},{"$f":"DCFData!I59","v":0.104779913446918},{"$f":"DCFData!J59","v":7.515602676892999E-2},{"$f":"DCFData!K59","v":8.1691291221212603E-2},{"$f":"DCFData!L59","v":7.3949433557202751E-2}]
[null,"FCF to Short Term Debt","TTM",{"$f":"DCFData!B60","v":9.7420732709052077E-2},{"$f":"DCFData!C60","v":5.2457302195887068E-2},{"$f":"DCFData!D60","v":-0.79409469302809577},{"$f":"DCFData!E60","v":6.9328565752880419E-2},{"$f":"DCFData!F60","v":0.32487520798668884},{"$f":"DCFData!G60","v":0.46179245283018866},{"$f":"DCFData!H60","v":0.25360207857649003},{"$f":"DCFData!I60","v":0.54936631234668842},{"$f":"DCFData!J60","v":0.50093973186317509},{"$f":"DCFData!K60","v":0.58053482587064675},{"$f":"DCFData!L60","v":0.47370377253298646}]
[null,"FCF to Long Term Debt","TTM",{"$f":"DCFData!B61","v":5.1138323559848223E-2},{"$f":"DCFData!C61","v":2.1380877965620118E-2},{"$f":"DCFData!D61","v":-0.38548967607501422},{"$f":"DCFData!E61","v":4.4523824711360592E-2},{"$f":"DCFData!F61","v":0.17669683257918553},{"$f":"DCFData!G61","v":0.27455269504739471},{"$f":"DCFData!H61","v":0.14106157484453008},{"$f":"DCFData!I61","v":0.24602920309424636},{"$f":"DCFData!J61","v":0.19562558105397074},{"$f":"DCFData!K61","v":0.22454297626683772},{"$f":"DCFData!L61","v":0.20237386368147353}]
[]
[null,"Raw Data Items","Type",{"$f":"D2","v":"2002"},"2003","2004","2005","2006","2007","2008","2009","2010","2011","TTM"]
[null,"Data Loaded","--",{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+D$1)","v":"2003-01-30"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+E$1)","v":"2004-01-28"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+F$1)","v":"2005-01-28"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+G$1)","v":"2006-02-23"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+H$1)","v":"2007-01-26"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+I$1)","v":"2008-01-28"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+J$1)","v":"2009-02-24"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+K$1)","v":"2010-01-28"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+L$1)","v":"2011-01-31"},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,5206+M$1)","v":"2012-01-27"}]
[null,"Closing Price on date data was loaded","--",{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(D43),MONTH(D43),DAY(D43),YEAR(D43),MONTH(D43),DAY(D43),\"d\",\"A\",0)","v":17.43},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(E43),MONTH(E43),DAY(E43),YEAR(E43),MONTH(E43),DAY(E43),\"d\",\"A\",0)","v":32.950000000000003},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(F43),MONTH(F43),DAY(F43),YEAR(F43),MONTH(F43),DAY(F43),\"d\",\"A\",0)","v":36.9},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(G43),MONTH(G43),DAY(G43),YEAR(G43),MONTH(G43),DAY(G43),\"d\",\"A\",0)","v":62.15},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(H43),MONTH(H43),DAY(H43),YEAR(H43),MONTH(H43),DAY(H43),\"d\",\"A\",0)","v":53.37},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(I43),MONTH(I43),DAY(I43),YEAR(I43),MONTH(I43),DAY(I43),\"d\",\"A\",0)","v":60.73},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(J43),MONTH(J43),DAY(J43),YEAR(J43),MONTH(J43),DAY(J43),\"d\",\"A\",0)","v":23.92},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(K43),MONTH(K43),DAY(K43),YEAR(K43),MONTH(K43),DAY(K43),\"d\",\"A\",0)","v":49.55},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(L43),MONTH(L43),DAY(L43),YEAR(L43),MONTH(L43),DAY(L43),\"d\",\"A\",0)","v":94.84},{"$f":"[1]!RCHGetYahooHistory(Ticker,YEAR(M43),MONTH(M43),DAY(M43),YEAR(M43),MONTH(M43),DAY(M43),\"d\",\"A\",0)","v":110.81},{"$f":"[1]!RCHGetYahooQuotes(Ticker,\"l1\")","v":91.49}]
[null,"Assets -- Cash & Equivalents",null,{"$f":"Statements!E48","v":309},{"$f":"Statements!F48","v":342},{"$f":"Statements!G48","v":445},{"$f":"Statements!H48","v":1108},{"$f":"Statements!I48","v":530},{"$f":"Statements!J48","v":1122},{"$f":"Statements!K48","v":2736},{"$f":"Statements!L48","v":4867},{"$f":"Statements!M48","v":3592},{"$f":"Statements!N48","v":3057},{"$f":"Statements!S48","v":2864}]
[null,"Assets -- Marketable Securities",null,{"$f":"Statements!E49","v":0},{"$f":"Statements!F49","v":0},{"$f":"Statements!G49","v":0},{"$f":"Statements!H49","v":0},{"$f":"Statements!I49","v":0},{"$f":"Statements!J49","v":0},{"$f":"Statements!K49","v":0},{"$f":"Statements!L49","v":0},{"$f":"Statements!M49","v":0},{"$f":"Statements!N49","v":0},{"$f":"Statements!S49","v":0}]
[null,"Common Shares",null,{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6646+D$1)","v":688.5},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6646+E$1)","v":687.5},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6646+F$1)","v":685.9},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6646+G$1)","v":670.9},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6646+H$1)","v":645.79999999999995},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6646+I$1)","v":624},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6646+J$1)","v":601.5},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6646+K$1)","v":624.70000000000005},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6646+L$1)","v":638.79999999999995},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6646+M$1)","v":647.5},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10906)","v":652.29999999999995}]
[null,"Current Assets",null,{"$f":"Statements!E57","v":14628},{"$f":"Statements!F57","v":16791},{"$f":"Statements!G57","v":20856},{"$f":"Statements!H57","v":22790},{"$f":"Statements!I57","v":23093},{"$f":"Statements!J57","v":25477},{"$f":"Statements!K57","v":31633},{"$f":"Statements!L57","v":26789},{"$f":"Statements!M57","v":31810},{"$f":"Statements!N57","v":38128},{"$f":"Statements!S57","v":40209}]
[null,"Current Liabilities",null,{"$f":"Statements!E75","v":11344},{"$f":"Statements!F75","v":12621},{"$f":"Statements!G75","v":16210},{"$f":"Statements!H75","v":19092},{"$f":"Statements!I75","v":19252},{"$f":"Statements!J75","v":22245},{"$f":"Statements!K75","v":26069},{"$f":"Statements!L75","v":19292},{"$f":"Statements!M75","v":22020},{"$f":"Statements!N75","v":28561},{"$f":"Statements!S75","v":28849}]
[null,"Working Capital",null,{"$f":"D48-D49","v":3284},{"$f":"E48-E49","v":4170},4646,3698,3841,3232,5564,7497,9790,9567,11360]
[null,"Gross Operating Profit",null,{"$f":"Statements!E11","v":5027},{"$f":"Statements!F11","v":5297},{"$f":"Statements!G11","v":7831},{"$f":"Statements!H11","v":8826},{"$f":"Statements!I11","v":11968},{"$f":"Statements!J11","v":12332},{"$f":"Statements!K11","v":12909},{"$f":"Statements!L11","v":8510},{"$f":"Statements!M11","v":12221},{"$f":"Statements!N11","v":16560},{"$f":"Statements!S11","v":17412}]
[null,"EBIT",null,{"$f":"Statements!E30","v":1114},{"$f":"Statements!F30","v":1532},{"$f":"Statements!G30","v":2707},{"$f":"Statements!H30","v":3901},{"$f":"Statements!I30","v":4861},{"$f":"Statements!J30","v":4953},{"$f":"Statements!K30","v":4510},{"$f":"Statements!L30","v":557},{"$f":"Statements!M30","v":3726},{"$f":"Statements!N30","v":6701},{"$f":"Statements!S30","v":5868}]
[null,"Net Fixed Assets",null,{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6206+D$1)","v":7046},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6206+E$1)","v":7290},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6206+F$1)","v":7682},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6206+G$1)","v":7988},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6206+H$1)","v":8851},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6206+I$1)","v":9997},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6206+J$1)","v":12524},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6206+K$1)","v":12386},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6206+L$1)","v":12539},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,6206+M$1)","v":14395},{"$f":"[1]!RCHGetElementNumber(TickerAdvfn,10026)","v":14571}]
[null,"Short-Term Debt",null,{"$f":"Statements!E71","v":6087},{"$f":"Statements!F71","v":5738},{"$f":"Statements!G71","v":7688},{"$f":"Statements!H71","v":10068},{"$f":"Statements!I71","v":9616},{"$f":"Statements!J71","v":10600},{"$f":"Statements!K71","v":12701},{"$f":"Statements!L71","v":9784},{"$f":"Statements!M71","v":7981},{"$f":"Statements!N71","v":9648},{"$f":"Statements!S71","v":10762}]
[null,"Long-Term Debt",null,{"$f":"Statements!E76","v":11596},{"$f":"Statements!F76","v":14078},{"$f":"Statements!G76","v":15837},{"$f":"Statements!H76","v":15677},{"$f":"Statements!I76","v":17680},{"$f":"Statements!J76","v":17829},{"$f":"Statements!K76","v":22834},{"$f":"Statements!L76","v":21847},{"$f":"Statements!M76","v":20437},{"$f":"Statements!N76","v":24944},{"$f":"Statements!S76","v":25191}]
[null,"Total Assets",null,{"$f":"Statements!E68","v":32851},{"$f":"Statements!F68","v":36465},{"$f":"Statements!G68","v":43091},{"$f":"Statements!H68","v":47069},{"$f":"Statements!I68","v":50879},{"$f":"Statements!J68","v":56132},{"$f":"Statements!K68","v":67782},{"$f":"Statements!L68","v":60038},{"$f":"Statements!M68","v":64020},{"$f":"Statements!N68","v":81446},{"$f":"Statements!S68","v":83908}]
[null,"Total Inventories",null,{"$f":"Statements!E52","v":2763},{"$f":"Statements!F52","v":3047},{"$f":"Statements!G52","v":4675},{"$f":"Statements!H52","v":5224},{"$f":"Statements!I52","v":6351},{"$f":"Statements!J52","v":7204},{"$f":"Statements!K52","v":8781},{"$f":"Statements!L52","v":6360},{"$f":"Statements!M52","v":9587},{"$f":"Statements!N52","v":14544},{"$f":"Statements!S52","v":16511}]
[null,"Market Capitalization",null,{"$f":"D47*D44","v":12000.555},22653.125000000004,25309.71,41696.434999999998,34466.345999999998,37895.519999999997,14387.880000000001,30953.885000000002,60583.792000000001,71749.475000000006,59678.926999999996]

{"sheet":"StockDB","index":26,"n_rows":12,"n_cols":39,"rows_kept":12,"cut":false,"hidden":true,"merged":[[2,10,2,11],[3,10,3,11],[1,0,1,4],[2,5,2,9]]}
[]
["  Stock Valuation Database"]
[null,null,null,null,null,null,null,null,null,null,"No. of Stocks in list",null,10]
[null,null,null,null,null,null,null,null,null,null,"Row Appended",null,16]
[]
["Tickers","Date Added","Average Valuation Target","Current Price","Added Price","Price Change %","NCAV","DCF","DCF MOS","DCF Growth","Graham Price","Graham MOS","Graham EPS","Graham Growth","EPV","EPV MOS","EPV Income","P/E","P/Tang B","P/S","P/FCF","Earnings Yield","Piotroski","Altman Z","5yr FCF Growth","10yr FCF Growth","5yr CROIC Growth","5yr FCF/Sales","5yr Cash from Ops","5yr ROA","5yr ROE","5yr Revenue Growth","5yr Gross Margin","5yr Op Margin","5yr Net Margin","Debt/Eq","FCF to Total Debt","FCF to ST Debt","FCF to LT Debt"]
["JNJ","2011-09-05",{"$f":"AVERAGE(H7,K7,O7)","v":84.346666666666664},{"$f":"[1]!RCHGetElementNumber(A7,25)","v":63.47},64.069999999999993,{"$f":"(D7-E7)/E7","v":-9.3647572967066398E-3},0.98,91.61,{"$f":"IF(H7>0,1-(D7/H7),(D7/H7)-1)","v":0.30717170614561728},9.0538260592497144E-2,91.83,{"$f":"IF(K7>0,1-(D7/K7),(D7/K7)-1)","v":0.30883153653490147},4.9000000000000004,8.2292368090260345E-2,69.599999999999994,{"$f":"IF(O7>0,1-(D7/O7),(D7/O7)-1)","v":8.8074712643678055E-2},18382.13,15.340000099999999,6.3800001000000002,2.7700000999999999,26.870000100000002,0.11795237590974546,5,3.7080706034649484,8.4417677826768678E-2,9.665884335822561E-2,0.19504004072724809,0.19541697356575824,4.6124356302116309E-2,0.14157057544430862,0.26263017809688338,5.0950578347236597E-2,0.75447481050325493,0.25708874052959269,0.20313112773934461,0.8188373778256951,0.25093033492057143,2.4855330955212049,0.91681286549707597]
[{"$f":"HYPERLINK(\"http://finance.yahoo.com/q?s=MSFT\",\"MSFT\")","v":"MSFT"},"2011-09-06",51.359999999999992,{"$f":"[1]!RCHGetElementNumber(A8,25)","v":29.75},25.51,0.16620932967463733,2.78,52.65,0.4349477682811016,9.0059229668996488E-2,69.02,0.56896551724137923,2.34,0.15601149491007116,32.409999999999997,8.2073434125269906E-2,22888.59,9.5500001000000001,4.9400001000000007,3.0900000999999997,11.110000099999999,0.17316785321393099,4,3.2581841610167985,0.12227405760484822,5.7844401733144757E-2,0.3684754694326785,0.30442683785907138,0.10595113735836681,0.21785328579889215,0.40628045479155389,8.1518879381924592E-2,0.83895623409547271,0.37197958538458065,0.28451741113770834,0.904314769721283,0.47730574766083572,null,2.0668568073148226]
[{"$f":"HYPERLINK(\"http://finance.yahoo.com/q?s=GOOG\",\"GOOG\")","v":"GOOG"},"2011-09-06",619.41666666666663,{"$f":"[1]!RCHGetElementNumber(A9,25)","v":614.11},522.17999999999995,0.17605040407522324,103.97,761.45,0.19349924486177694,0.2,797.59,0.23004300455121052,22.19,0.2,299.20999999999998,-1.0524380869623342,7236.42,18.930000100000001,3.8600000999999997,5.0800001000000004,21.2000001,9.5702206651103516E-2,7,9.5551755862069605,0.50208326506628609,0.64288580599942735,0.16560655336413282,0.24088537225879061,0.3754073914447873,0.16101152541073763,0.18085264655039926,0.30650598410020424,0.66543742623688062,0.32892921696092137,0.25332792253771941,0.25107588503708828,0.62105672105672105,6.5677896466721446,2.6777219430485761]
[{"$f":"HYPERLINK(\"http://finance.yahoo.com/q?s=GOOG\",\"GOOG\")","v":"GOOG"},"2012-01-20",856.01666666666654,{"$f":"[1]!RCHGetElementNumber(A10,25)","v":614.11},585.99,4.7987167016501998E-2,110.48,780.8,0.21348616803278686,0.16,1470.65,0.5824227382449938,22.19,0.40514318432075935,316.60000000000002,-0.93970309538850283,7170.15,33.710000100000002,4.2100001000000002,5.4600001000000002,18.620000100000002,8.8818393151743863E-2,7,9.7006835271891099,0.50208326506628609,0.64288580599942735,0.16560655336413282,0.24088537225879061,0.3754073914447873,0.16101152541073763,0.18085264655039926,0.30650598410020424,0.66543742623688062,0.32892921696092137,0.25332792253771941,0.25107588503708828,0.64069294431196522,7.5,3.0592766242464835]
[{"$f":"HYPERLINK(\"http://finance.yahoo.com/q?s=MSFT\",\"MSFT\")","v":"MSFT"},"2012-03-24",51.756666666666661,{"$f":"[1]!RCHGetElementNumber(A11,25)","v":29.75},32.01,-7.0602936582317963E-2,2.91,52.46,0.43290125810141056,9.0059229668996488E-2,61.9,0.51938610662358642,2.69,0.09,40.909999999999997,0.27279393791249074,29000,11.590000099999999,6.4100001000000004,3.7300000999999998,12.780000099999999,0.13080744120601573,4,4.2864800391020061,0.12227405760484822,5.7844401733144757E-2,0.3684754694326785,0.30442683785907138,0.10595113735836681,0.21785328579889215,0.40628045479155389,8.1518879381924592E-2,0.79681371869260031,0.37197958538458065,0.28451741113770834,0.904314769721283,0,null,0]
[{"$f":"HYPERLINK(\"http://finance.yahoo.com/q?s=QSII\",\"QSII\")","v":"QSII"},"2012-04-29",34.82,{"$f":"[1]!RCHGetElementNumber(A12,25)","v":29.39},38.4,-0.23463541666666662,2.71,37.5,0.21626666666666661,0.22075581911640485,45.67,0.35647033063280054,1.03,0.21308204045474496,21.29,-0.38046031000469704,107,27.910000100000001,12.250000099999999,5.3000001000000001,213.58000010000001,6.6380922670791487E-2,6,9.6901981616397546,0.21262109485694669,0.22889054337586301,0.28000000000000003,0.18533604887983707,0.1917195306528352,0.19067103109656303,0.32182320441988949,0.24968189336550695,0.65138061514772616,0.30008382229673092,0.19530595138306792,0.68535825545171347,0.38456712672521959]

{"sheet":"Lists","index":27,"n_rows":40,"n_cols":18,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
["Shares","MOS","Discount","FCF_select","Terminal %","DCF Growth","Graham Growth","Graham EPS","Bond Rate","Projection Method","Competitors","Competitors","Net Net Data Source","EPV Data Source","EPV R&D","EPV SGA","EPV Multiplier","EPV Income"]
[{"$f":"DCFData!B7","v":652.5},0.66,{"$f":"[1]!RCHGetTableCell(\"http://finance.yahoo.com/bonds/composite_bond_rates\", 1,\">US Treasury Bonds\",\">10 Year\")/100","v":1.77E-2},"FCF",0,{"$f":"med_fcf_5yr","v":4.7883220653265335E-2},{"$f":"GrahamData!K8","v":-5.3459091609992071E-2},{"$f":"'Graham Valuation'!B18","v":5.6788888888888778},{"$f":"[1]!RCHGetTableCell(\"http://www.bloomberg.com/markets/rates/corpbonds.html\", 1,\">Avg Redemption Yld\")","v":3.93},"Forecast",{"$f":"Ticker","v":"cat"},"Stock Price","MSN","MSN",3,0,1,{"$f":"EPV!H12","v":7017.9358545643481}]
[{"$f":"DCFData!B8","v":652.34},0.5,{"$f":"DCFData!B109","v":0.13911159520247124},"Owner Earnings",0.02,{"$f":"med_fcf_10yr","v":0.37012609964747667},{"$f":"CompData!C25/100","v":7.4200000000000002E-2},{"$f":"'Graham Valuation'!B19","v":6.0387969497294893},{"$f":"[1]!RCHGetTableCell(\"http://finance.yahoo.com/bonds/composite_bond_rates\", 1,\">Corporate Bonds\",\">20yr AA\",\">20yr AA\")","v":4.76},"Linear Regression",{"$f":"Ticker2","v":0},"Mkt Cap ($M)","Statements","ADVFN",4,0.05,0.95,{"$f":"EPV!H13","v":6892.2997028426817}]
[null,0.25,0.09,null,0.03,{"$f":"AVERAGE(F2:F3)","v":0.209004660150371},{"$f":"GrahamData!J11","v":0.14432256445700697},null,{"$f":"[1]!RCHGetTableCell(\"http://finance.yahoo.com/bonds/composite_bond_rates\", 3,\">Corporate Bonds\",\">20yr AAA\")","v":4.97},null,{"$f":"Ticker3","v":0},"EV","ADVFN",null,null,0.1,0.9,{"$f":"EPV!H14","v":7648.6729024399465}]
[null,null,0.12,null,0.04,null,{"$f":"AVERAGE(list_graham_growth)","v":5.5021157615671633E-2},null,{"$f":"[1]!RCHGetTableCell(\"http://finance.yahoo.com/bonds/composite_bond_rates\", 4,\">Corporate Bonds\",\">20yr AAA\")","v":5},null,{"$f":"Ticker4","v":0},"52 Wk High",null,null,null,0.15,0.85]
[null,null,0.15,null,0.05,null,null,null,null,null,{"$f":"Ticker5","v":0},"52 Wk Low",null,null,null,0.2,0.8]
[null,null,0.18,null,0.06,null,null,null,null,null,{"$f":"Ticker6","v":0},"% off 52Wk Low",null,null,null,0.25,0.75]
[null,null,0.2,null,7.0000000000000007E-2,null,null,null,null,null,null,"P/E(TTM) ",null,null,null,null,0.7]
[null,null,null,null,0.1,null,null,null,null,null,null,"P/S(TTM) ",null,null,null,null,0.65]
[null,null,null,null,null,null,null,null,null,null,null,"P/Tang BV(MRQ) ",null,null,null,null,0.6]
[null,null,null,null,null,null,null,null,null,null,null,"P/CF",null,null,null,null,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,"P/FCF(TTM) ",null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,"EV/EBITDA(TTM)",null,null,null,null,0.45000000000000101]
[null,null,null,null,null,null,null,null,null,null,null,"Div Yld",null,null,null,null,0.40000000000000102]
[null,null,null,null,null,null,null,null,null,null,null,"Div Yld - 5yr avg",null,null,null,null,0.35000000000000098]
[null,null,null,null,null,null,null,null,null,null,null,"Div 5yr Grth",null,null,null,null,0.30000000000000099]
[null,null,null,null,null,null,null,null,null,null,null,"Payout Ratio(TTM) ",null,null,null,null,0.250000000000001]
[null,null,null,null,null,null,null,null,null,null,null,"Sales(MRQ) v 1yr ago ",null,null,null,null,0.20000000000000101]
[null,null,null,null,null,null,null,null,null,null,null,"Sales(TTM) v 1yr ago",null,null,null,null,0.15000000000000099]
[null,null,null,null,null,null,null,null,null,null,null,"Sales 5yr Grth",null,null,null,null,0.100000000000001]
[null,null,null,null,null,null,null,null,null,null,null,"EPS(MRQ) v 1yr ago",null,null,null,null,5.0000000000000898E-2]
[null,null,null,null,null,null,null,null,null,null,null,"EPS(TTM) v 1yr ago ",null,null,null,null,9.9920072216264108E-16]
[null,null,null,null,null,null,null,null,null,null,null,"EPS 5yr Grth"]
[null,null,null,null,null,null,null,null,null,null,null,"Quick Ratio(MRQ)"]
[null,null,null,null,null,null,null,null,null,null,null,"Current Ratio(MRQ)"]
[null,null,null,null,null,null,null,null,null,null,null,"LTD/Eq(MRQ) "]
[null,null,null,null,null,null,null,null,null,null,null,"Tot D/Eq(MRQ) "]
[null,null,null,null,null,null,null,null,null,null,null,"Gross %(TTM)"]
[null,null,null,null,null,null,null,null,null,null,null,"Gross % 5yr"]
[null,null,null,null,null,null,null,null,null,null,null,"Op %(TTM) "]
[null,null,null,null,null,null,null,null,null,null,null,"Op % 5yr avg"]
[null,null,null,null,null,null,null,null,null,null,null,"Net %(TTM) "]
[null,null,null,null,null,null,null,null,null,null,null,"Net % 5yr avg"]
[null,null,null,null,null,null,null,null,null,null,null,"ROA(TTM) "]
[null,null,null,null,null,null,null,null,null,null,null,"ROA 5yr avg"]
[null,null,null,null,null,null,null,null,null,null,null,"ROE(TTM) "]
[null,null,null,null,null,null,null,null,null,null,null,"ROE 5yr avg"]
[null,null,null,null,null,null,null,null,null,null,null,"Rec Turnover(TTM)"]
[null,null,null,null,null,null,null,null,null,null,null,"Inv Turnover(TTM)"]
[null,null,null,null,null,null,null,null,null,null,null,"Asset Turnover(TTM)"]

{"sheet":"HelpSheet","index":28,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
["Disclaimer","Thank you for using the Old School Value Stock Valuation Spreadsheets.\n\nThe material from Old School Value, this spreadsheet or any affiliate sites have no regard to the specific investment objectives, financial situation, or particular needs of any visitor. Information, tools and articles published are solely for informational purposes and are not to be construed as a solicitation or an offer to buy or sell any securities or related financial instruments.\n\nReferences made to third parties are based on information obtained from sources believed to be reliable, but are not guaranteed as being accurate. Visitors should not regard it as a substitute for the exercise of their own judgment. Any opinions expressed in this site are subject to change without notice and Old School Value or any affiliated sites or authors are not under any obligation to update or keep current the information contained herein.\n\nOld School Value, officers, associates or clients may have an interest in the securities or derivatives of any entities from Old School Value or the Old School Value Stock Valuation Spreadsheets referred herein.\n\nOld School Value accepts no liability whatsoever for any loss or damage of any kind arising out of the use of all or any part from Old School Value or any of the tools containing the name Old School Value.\n\nOur comments are an expression of opinion. While we believe our statements to be true, they always depend on the reliability of our own credible sources."]
["Dashboard","Dashboard\n----------------------------------------------------------------------\nOverview: The dashboard does not control anything, so unless you want to include/exclude numbers or graphs, do not edit the formulas, layout or formatting of the dashboard.\n\nInputs: The only manual input required is for the spider graph. Enter a number from 0-5 for low risk, high growth, under valued, well managed, Good financial health, strong moat.\n\nYou are able to print the dashboard. It has been preset to fit on one page."]
["Financial Statements","Annual Financial Statements\n----------------------------------------------------------------------\nRetrieves the annual financial statements from www.advfn.com \n\nClick on the \"Enter Ticker\" button and enter a single ticker only. All the values will be retrieved from the website.\n\nIf you are getting errors, it may be because\n1. the data for that ticker does not exist\n2. financial stocks will result in errors\n3. you need to have a cookie loaded. Use INTERNET EXPLORER, not other browsers, go to morningstar.com and enter a ticker. This should save a cookie that Excel can work with.\n4. you are located OUTSIDE of the United States and you are being redirected to another URL other than www.advfn.com. Please consult the manual on how to edit this.\n\nInputs: If the cash flow numbers are incorrect, you can override the default values with the yellow cells. Do not type in any other cell except the yellow cells."]
["Statements %","Percentage Financial Statements\n----------------------------------------------------------------------\nFinancials statements in percentages helps you to visualize the state of the financial statements much clearer.\n\nAll the line items in the Income Statement is divided by revenue.\n\nThe asset section of the balance sheet is all divded by Total Assets. Liability items are all divided by Total Liabilities.\n\nCash flow statement is a little more tricky. The cash flow statement is not required to be in % form because it is a \"flow\" of cash but it has been included. Each of the cash flow sections are divided with the bolded line items being the one that has been divided into all the other numbers.\n\nFor the color coding, if the cell value is green, then the value has increased compared to the previous year. If the cell value is red, then the value has decreased compared to the prior year."]
["DCF Valuation","Discounted Cash Flow Valuation\n----------------------------------------------------------------------\nInputs: All user inputs are at the top of the page. Enter values into the yellow boxes only. Some of the user inputs require you to select an option using the drop down list.\n\nShares outstanding: The shares outstanding number displayed is from either yahoo or Reuters. If the numbers from Yahoo and Reuters do not match, a red box will appear that shows \"Check Shares\". If this is the case, then go Google Finance or some other site and check the shares outstanding is correct.\n\nAll the other pages will use the shares outstanding from the DCF page. Enter a override on this page only.\n\n=== Inputs ===\nMOS: Margin of safety.\nGrowth: Choose either growth from the 5 year multi year perforamnce figures or the 10 year multi year figures.\n\nDiscount %: Choose the discount rate from the drop down list. The first value in the list is the risk free rate and the 2nd is the WACC. The rest are hard coded values.\n\nTerminal %: Set the terminal rate of growt to use in the DCF.\n\nSelect FCF: Choose whether you want to use FCF or Owner earnings in the DCF calculation.\n\nAdjust FCF: If you feel the prior year FCF number is too high or low, enter your estimate in the yellow box. "]
["Graham Valuation","Benjamin Graham Valuation\n----------------------------------------------------------------------\nCalculates the intrinsic value of a stock based on the formula devised by Benjamin Graham in The Intelligent Investor.\n\nThe original formula is\nP = ProjEPS * (8.5 + (2*G)) * (4.4/AAA yield)\n\nHowever, the formula has been edited to be conservative as it has been found that the original formula provides valuation figures in the upper range.\n\nThe revised formula is\nP = ProjEPS * (7 + (1.5*G)) * (4.4/AAA yield)\n\nP = the intrinsic value of the company's stock\n\nProjEPS = the projected earnings per share\n\n7 = PE of no growth stock\n\n1.5*G = G is the long-term projected growth rate of a company's EPS\n\n4.4 = Graham's benchmark for a required rate of return to invest\n\nAAA yield = AAA corporate bonds\n\n===Inputs===\nShares out: Do not edit this box. The number is retrieved from the DCF valuation tab. Edit the shares outstanding from the DCF valuation tab.\n\nMOS: Select the desired level of Margin of Safety required for the buy price.\n\nGrowth: A list with 2 values. The first being the 5 year median EPS growth by using a rolling median calculation. The 2nd is the 10 year rolling median EPS growth rate.\n\nProjection: Select \"Forecast\" or \"Linear regression\" to select which EPS number to use in the calculation.\n\nEPS: Changes based on the \"Projection\" type. Enter a value in the yellow box to override the default calculated EPS.\n\nCorp Bond: AAA corp bond rate from Bloomberg and Yahoo. Select one from the list that does not show an error."]
["EPV","Earnings Power Value\n----------------------------------------------------------------------\nProbably the most difficult valuation method to grasp at first.\n\nEPV is made of two sections.\n1. Asset Reproduction\n2. Earnings Power\n\n=== Asset Reproduction ===\nThink of asset reproduction as the amount of assets a competitor must own by borrowing, buying or creating to compete against a competitor.\n\ne.g. A new car maker must first obtain assets to design cars, factories for assembly lines, money to pay capex, inventory to make cars etc.\n\nA business cannot be started with 0 assets.\n\nThe simple way to calculate the asset reproduction is to use the book value.\n\nIn the spreadsheet, adjust the items in the balance sheet to account for whether the value of the asset would be less or m ore.\n\nE.g. A competitor to Microsoft would need to spend a significant amount of money to increase brand awareness. On the balance sheet, this is called intangibles, but for a new competitor, it equates to money.\n\n=== EPV Valation ===\nThe valuation is performed assuming the company is in a no growth situation. The EPV method only calculates the value for only one specific period of time. i.e. EPV value will change every quarter with every new financial statement that is released.\n\nThe income statement is adjusted to remove peaks and troughs in the income. The normalized income is used to calculate the EPV.\n\nEPV = Adjusted income/Cost of Capital\n\nthen add cash and subtract debt to get the final EPV value per share.\n\n=== How to Interpret ===\n1. EPV > Asset Reproduction\nCompany likely has a competitive advantage and management is effectively utilizing the value of the assets to generate higher revenues from a lower asset base.\n\n2. EPV < Asset Reproduction\nCompany has no competitive advantage. Management cannot earn the expected level of earnings from the assets.\n\n3. EPV = Asset Reproduction\nIndustry has no competitive advantages. Manufacturing companies and retail operations are good examples. The value of the assets returns the same amount of revenue.\n\n=== Inputs ===\nAsset Valuation section: Basic figures calculated from the balance sheet used to calculate the reproduction value.\n\nEPV Valuation section: Basic figures calculated from the income statement to calcualte the Earnings Power Value.\n\nAdjustments section: Make adjustments manually to increase or decrease the stated book value.\n\nIn the Asset Adjustment section, under the \"+/- BV\" column, only enter the amount you wish to add or subtract by. DO NOT enter the actual real value you want to use.\n\nIn the Liabilities Adjustment section, under the \"Fixed BV\" column, enter the actual value you wish to override with.\n\nShares out: Do not change anything on this page. Update the shares oustanding value in the DCF valation page only.\n\nSource: Choose between ADVFN and MSN as the source for the balance sheet data.\n\nNormalized Income: The adjustment income which can be changed.\n\nDiscount rate: Also the same as Cost of Capital.\n\nR&D Years: A certain amount of R&D leads to revenues. Choose whether to include 3 years or 4 years worth of R&D.\n\nSG&A %: A certain amount of SG&A also leads to income. Select the amount you wish to use."]
["Net Net","Net Net Working Capital\n----------------------------------------------------------------------\nBen Graham's definition of net net, commonly known as NCAV (Net Current Asset Value) and NNWC (Net Net Working Capital).\n\nNet Net Working Capital = Cash and short-term investments + (0.75 * accounts receivable) + (0.5 * inventory) – total liabilities"]
["Piotroski F Score","Piotroski F Score\n----------------------------------------------------------------------\nA discrete score between 0-9 which reflects nine criteria used to determine the strength of a firm's financial position. The Piotroski score is used to determine the best value stocks, nine being the best. The score was named after Chicago Accounting Professor, Joseph Piotroski who devised the scale according to specific criteria found in the financial statements. For every criteria (below) that is met the company is given one point, if it is not met, then no points are awarded. The points are then added up to determine the best value stocks.\n\nProfitability\n    * Positive return on assets in the current year (1 point)\n    * Positive operating cash flow in the current year (1 point)\n    * Higher return on assets (ROA) in the current period compared to the ROA in the previous year (1 point)\n    * Cash flow from operations are greater than ROA (1 point)\n\nLeverage, Liquidity and Source of Funds\n    * Lower ratio of long term debt to in the current period compared value in the previous year (1 point)\n    * Higher current ratio this year compared to the previous year (1 point)\n    * No new shares were issued in the last year (1 point)\n\nOperating Efficiency\n    * A higher gross margin compared to the previous year (1 point)\n    * A higher asset turnover ratio compared to the previous year (1 point)"]
["Altman Z Score","Piotroski F Score\n----------------------------------------------------------------------\nThe Z-score formula may be used to predict the probability that a firm will go into bankruptcy within two years.\n\nZ-scores are used to predict corporate defaults and an easy-to-calculate control measure for the financial distress status of companies in academic studies. The Z-score uses multiple corporate income and balance sheet values to measure the financial health of a company.\n\nThe main problem with the Altman Z formula is that the formula is not suited for many industries. Industries that operate with high leverage, such as radio and utilities will show a higher risk of bankruptcy.\n\nAlso, industries with negative working capital, such as many retail and restaurant companies will also exhibit the same high level of bankruptcy."]
["Beneish M Score","Beneish M Score\n----------------------------------------------------------------------\nThe M score is to detect earnings manipulation.\n\nDSRI = Days' Sales in Receivables Index. Measured as the ratio of days' sales in receivables in year t to year t-1. A large increase in DSR could be indicative of revenue inflation.\n\nGMI = Gross Margin Index. Measured as the ratio of gross margin in year t-1 to gross margin in year t. Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.\n\nAQI = Asset Quality Index. Asset quality is measured as the ratio of non-current assets other than plant, property and equipment to total assets.AQI is the ratio of asset quality in year t to year t-1.\n\nSGI = Sales Growth Index. Ratio of sales in year t to sales in year t-1. Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.\n\nDEPI = Depreciation Index. Measured as the ratio of the rate of depreciation in year t-1 to the corresponding rate in year t. DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.\n\nSGAI = Sales, General and Administrative expenses Index. The ratio of SGA expenses in year t relative to year t -1.\n\nLVGI = Leverage Index. The ratio of total debt to total assets in year t relative to yeat t-1. An LVGI >1 indicates an increase in leverage\n\nTATA - Total Accruals to Total Assets. Total accruals calculated as the change in working capital accounts other than cash less depreciation."]
["Competitors","Competitor Comparison Chart\n----------------------------------------------------------------------\nCompare up to 5 competitors.\nEnter the competition ticker in the yellow box and press refresh.\n\nFrom the drop down list, select an item to sort the competitors according to the selection. E.g. if ROE is selected, the competitors will be sorted in order of ROE."]
["Charts","Fundmental Charts\n----------------------------------------------------------------------\nOver 30 charts. Select the chart title to bring up a drop down list. Then make a selection to load the graph.\nDepending the on graph, the data values in the table below the graph may need number formatting."]
["StockDB","Stock Database of Following Stocks\n----------------------------------------------------------------------\nTo start following a stock from when you analyzed it with the spreadsheet, make sure that you have loaded the ticker and then after you have made the adjustments to the valuation, press \"Add Stock\" button. This will then append the stock information into the list.\n\nIf a stock ticker is highlighted blue upon adding the stock, it means that the stock is less than all 3 valuation methods.\n\nThe \"Clean\" button is to clean up the data where the values are \"Error\" or \"#value\".\n\nTo delete a stock from the list, simply select the entire row, right click on the row and then select delete. This will delete the entire row.\n\nPrice Target Conditional Formatting\nGreen equals > 25% margin of safety\nOrange between 25% and 10% margin of safety\nPink between 10% and < stock price\nRed equals > stock price"]