{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Integrated Financial Statements","Ratios","Revenue Model","Revenue Regression FY18, FY19","Debt Schedule","DCF","DCF Assumptions","Comparables Analysis","Graphs","Other Info"],"not_rendered":{"charts":9,"images":1,"macros":1,"external_links":0,"defined_names":58,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Integrated Financial Statements","index":0,"n_rows":182,"n_cols":306,"rows_kept":182,"cut":false,"hidden":false,"merged":[[123,0,124,5],[8,0,9,5],[63,0,64,5],[177,0,178,4],[0,107,1,145]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF($A$8=1,\"Bear\",IF($A$8=2,\"Base\",IF($A$8=3,\"Bull\",\"Check Case\")))","v":"Base"}]
[]
[null,null,null,null,null,null,"Historical Financials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Proforma Financials\"","v":"Proforma Financials"}]
[]
[]
[null,null,null,null,null,null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,null,{"$f":"DV6","v":"FY 2020"},null,null,null,{"$f":"DV6","v":"FY 2020"},null,null,null,{"$f":"DV6","v":"FY 2020"},null,null,null,{"$f":"DV6","v":"FY 2020"},null,null,null,"FY 2020",null,null,null,{"$f":"EP6","v":"FY 2021"},null,null,null,{"$f":"EP6","v":"FY 2021"},null,null,null,{"$f":"EP6","v":"FY 2021"},null,null,null,{"$f":"EP6","v":"FY 2021"},null,null,null,{"$f":"\"FY \"&RIGHT(DV6,4)+1","v":"FY 2021"},null,null,null,{"$f":"FJ6","v":"FY 2022"},null,null,null,{"$f":"FJ6","v":"FY 2022"},null,null,null,{"$f":"FJ6","v":"FY 2022"},null,null,null,{"$f":"FJ6","v":"FY 2022"},null,null,null,{"$f":"\"FY \"&RIGHT(EP6,4)+1","v":"FY 2022"},null,null,null,{"$f":"GD6","v":"FY 2023"},null,null,null,{"$f":"GD6","v":"FY 2023"},null,null,null,{"$f":"GD6","v":"FY 2023"},null,null,null,{"$f":"GD6","v":"FY 2023"},null,null,null,{"$f":"\"FY \"&RIGHT(FJ6,4)+1","v":"FY 2023"},null,null,null,{"$f":"GX6","v":"FY 2024"},null,null,null,{"$f":"GX6","v":"FY 2024"},null,null,null,{"$f":"GX6","v":"FY 2024"},null,null,null,{"$f":"GX6","v":"FY 2024"},null,null,null,{"$f":"\"FY \"&RIGHT(GD6,4)+1","v":"FY 2024"},null,null,null,{"$f":"HR6","v":"FY 2025"},null,null,null,{"$f":"HR6","v":"FY 2025"},null,null,null,{"$f":"HR6","v":"FY 2025"},null,null,null,{"$f":"HR6","v":"FY 2025"},null,null,null,{"$f":"\"FY \"&RIGHT(GX6,4)+1","v":"FY 2025"},null,null,null,{"$f":"IL6","v":"FY 2026"},null,null,null,{"$f":"IL6","v":"FY 2026"},null,null,null,{"$f":"IL6","v":"FY 2026"},null,null,null,{"$f":"IL6","v":"FY 2026"},null,null,null,{"$f":"\"FY \"&RIGHT(HR6,4)+1","v":"FY 2026"},null,null,null,{"$f":"JF6","v":"FY 2027"},null,null,null,{"$f":"JF6","v":"FY 2027"},null,null,null,{"$f":"JF6","v":"FY 2027"},null,null,null,{"$f":"JF6","v":"FY 2027"},null,null,null,{"$f":"\"FY \"&RIGHT(IL6,4)+1","v":"FY 2027"},null,null,null,{"$f":"JZ6","v":"FY 2028"},null,null,null,{"$f":"JZ6","v":"FY 2028"},null,null,null,{"$f":"JZ6","v":"FY 2028"},null,null,null,{"$f":"JZ6","v":"FY 2028"},null,null,null,{"$f":"\"FY \"&RIGHT(JF6,4)+1","v":"FY 2028"},null,null,null,{"$f":"KT6","v":"FY 2029"},null,null,null,{"$f":"KT6","v":"FY 2029"},null,null,null,{"$f":"KT6","v":"FY 2029"},null,null,null,{"$f":"KT6","v":"FY 2029"},null,null,null,{"$f":"\"FY \"&RIGHT(JZ6,4)+1","v":"FY 2029"}]
[null,null,null,null,null,null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended"]
[2,null,null,null,null,null,null,null,"October 25, \n2014",null,null,null,"January 24, \n2015",null,null,null,"April 25, \n2015",null,null,null,"July 25, \n 2015",null,null,null,{"$f":"U8","v":"July 25, \n 2015"},null,null,null,"October 24, \n2015",null,null,null,"January 23, \n2016",null,null,null,"April 30, \n2016",null,null,null,"July 30, \n2016",null,null,null,{"$f":"AO8","v":"July 30, \n2016"},null,null,null,"October 29, \n2016",null,null,null,"January 28, \n2017",null,null,null,"April 29, \n2017",null,null,null,"July 29, \n2017",null,null,null,{"$f":"BI8","v":"July 29, \n2017"},null,null,null,"October 28, \n2017",null,null,null,"January 27, \n2018",null,null,null,"April 28, \n2018",null,null,null,"July 28, \n2018",null,null,null,{"$f":"CC8","v":"July 28, \n2018"},null,null,null,"October 27, \n2018",null,null,null,"January 26, \n2019",null,null,null,"April 27, \n2019",null,null,null,"July 27, \n2019",null,null,null,{"$f":"CW8","v":"July 27, \n2019"},null,null,null,null,{"$f":"\"October 27, \n\"&RIGHT(DF6,4)-1","v":"October 27, \n2019"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(DF6,4)","v":"January 26, \n2020"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(DF6,4)","v":"April 27, \n2020"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DF6,4)","v":"July 27, \n2020"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DF6,4)","v":"July 27, \n2020"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(DZ6,4)-1","v":"October 27, \n2020"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(DZ6,4)","v":"January 26, \n2021"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(DZ6,4)","v":"April 27, \n2021"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DZ6,4)","v":"July 27, \n2021"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DZ6,4)","v":"July 27, \n2021"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(ET6,4)-1","v":"October 27, \n2021"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(ET6,4)","v":"January 26, \n2022"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(ET6,4)","v":"April 27, \n2022"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(ET6,4)","v":"July 27, \n2022"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(ET6,4)","v":"July 27, \n2022"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(FN6,4)-1","v":"October 27, \n2022"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(FN6,4)","v":"January 26, \n2023"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(FN6,4)","v":"April 27, \n2023"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(FN6,4)","v":"July 27, \n2023"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(FN6,4)","v":"July 27, \n2023"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(GH6,4)-1","v":"October 27, \n2023"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(GH6,4)","v":"January 26, \n2024"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(GH6,4)","v":"April 27, \n2024"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(GH6,4)","v":"July 27, \n2024"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(GH6,4)","v":"July 27, \n2024"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(HB6,4)-1","v":"October 27, \n2024"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(HB6,4)","v":"January 26, \n2025"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(HB6,4)","v":"April 27, \n2025"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HB6,4)","v":"July 27, \n2025"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HB6,4)","v":"July 27, \n2025"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(HV6,4)-1","v":"October 27, \n2025"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(HV6,4)","v":"January 26, \n2026"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(HV6,4)","v":"April 27, \n2026"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HV6,4)","v":"July 27, \n2026"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HV6,4)","v":"July 27, \n2026"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(IP6,4)-1","v":"October 27, \n2026"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(IP6,4)","v":"January 26, \n2027"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(IP6,4)","v":"April 27, \n2027"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(IP6,4)","v":"July 27, \n2027"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(IP6,4)","v":"July 27, \n2027"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(JJ6,4)-1","v":"October 27, \n2027"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(JJ6,4)","v":"January 26, \n2028"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(JJ6,4)","v":"April 27, \n2028"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(JJ6,4)","v":"July 27, \n2028"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(JJ6,4)","v":"July 27, \n2028"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(KD6,4)-1","v":"October 27, \n2028"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(KD6,4)","v":"January 26, \n2029"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(KD6,4)","v":"April 27, \n2029"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(KD6,4)","v":"July 27, \n2029"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(KD6,4)","v":"July 27, \n2029"}]
["Income Statement",null,null,null,null,null,"x"]
[]
["REVENUE:"]
[null,"Product",null,null,null,null,null,null,9435,null,null,null,9078,null,null,null,9326,null,null,null,9911,null,null,null,{"$f":"I12+M12+Q12+U12","v":37750},null,null,null,9844,null,null,null,8983,null,null,null,8875,null,null,null,9552,null,null,null,{"$f":"AC12+AG12+AK12+AO12","v":37254},null,null,null,9302,null,null,null,8491,null,null,null,8885,null,null,null,9027,null,null,null,{"$f":"AW12+BA12+BE12+BI12","v":35705},null,null,null,9054,null,null,null,8709,null,null,null,9304,null,null,null,9642,null,null,null,{"$f":"BQ12+BU12+BY12+CC12","v":36709},null,null,null,9890,null,null,null,9273,null,null,null,9722,null,null,null,10120,null,null,null,{"$f":"CK12+CO12+CS12+CW12","v":39005},null,null,null,null,{"$f":"'Revenue Model'!DF27+'Revenue Model'!DF29","v":9744},null,null,null,{"$f":"'Revenue Model'!DJ27+'Revenue Model'!DJ29","v":9447.2343060471667},null,null,null,{"$f":"'Revenue Model'!DN27+'Revenue Model'!DN29","v":9864.07},null,null,null,{"$f":"'Revenue Model'!DR27+'Revenue Model'!DR29","v":10344.25469842295},null,null,null,{"$f":"DF12+DJ12+DN12+DR12","v":39399.559004470117},null,null,null,{"$f":"'Revenue Model'!DZ27+'Revenue Model'!DZ29","v":10006.969999999999},null,null,null,{"$f":"'Revenue Model'!ED27+'Revenue Model'!ED29","v":9662.998749107639},null,null,null,{"$f":"'Revenue Model'!EH27+'Revenue Model'!EH29","v":10069.693599999999},null,null,null,{"$f":"'Revenue Model'!EL27+'Revenue Model'!EL29","v":10586.604545407179},null,null,null,{"$f":"DZ12+ED12+EH12+EL12","v":40326.266894514818},null,null,null,{"$f":"'Revenue Model'!ET27+'Revenue Model'!ET29","v":10223.753833333334},null,null,null,{"$f":"'Revenue Model'!EX27+'Revenue Model'!EX29","v":9893.0921900218364},null,null,null,{"$f":"'Revenue Model'!FB27+'Revenue Model'!FB29","v":10387.545377999999},null,null,null,{"$f":"'Revenue Model'!FF27+'Revenue Model'!FF29","v":11018.41393486911},null,null,null,{"$f":"ET12+EX12+FB12+FF12","v":41522.805336224279},null,null,null,{"$f":"'Revenue Model'!FN27+'Revenue Model'!FN29","v":11332.724590933616},null,null,null,{"$f":"'Revenue Model'!FR27+'Revenue Model'!FR29","v":10613.772425677567},null,null,null,{"$f":"'Revenue Model'!FV27+'Revenue Model'!FV29","v":10923.067176008262},null,null,null,{"$f":"'Revenue Model'!FZ27+'Revenue Model'!FZ29","v":11625.119321413982},null,null,null,{"$f":"FN12+FR12+FV12+FZ12","v":44494.68351403343},null,null,null,{"$f":"'Revenue Model'!GH27+'Revenue Model'!GH29","v":11804.633680370738},null,null,null,{"$f":"'Revenue Model'!GL27+'Revenue Model'!GL29","v":11069.224519382309},null,null,null,{"$f":"'Revenue Model'!GP27+'Revenue Model'!GP29","v":11386.90962211662},null,null,null,{"$f":"'Revenue Model'!GT27+'Revenue Model'!GT29","v":12107.50943613434},null,null,null,{"$f":"GH12+GL12+GP12+GT12","v":46368.277258004004},null,null,null,{"$f":"'Revenue Model'!HB27+'Revenue Model'!HB29","v":12250.548408818771},null,null,null,{"$f":"'Revenue Model'!HF27+'Revenue Model'!HF29","v":11498.638502066144},null,null,null,{"$f":"'Revenue Model'!HJ27+'Revenue Model'!HJ29","v":11824.40830140564},null,null,null,{"$f":"'Revenue Model'!HN27+'Revenue Model'!HN29","v":12559.861106514187},null,null,null,{"$f":"HB12+HF12+HJ12+HN12","v":48133.45631880474},null,null,null,{"$f":"'Revenue Model'!HV27+'Revenue Model'!HV29","v":12661.032986048942},null,null,null,{"$f":"'Revenue Model'!HZ27+'Revenue Model'!HZ29","v":11893.000073363924},null,null,null,{"$f":"'Revenue Model'!ID27+'Revenue Model'!ID29","v":12226.440770311159},null,null,null,{"$f":"'Revenue Model'!IH27+'Revenue Model'!IH29","v":12972.006310478731},null,null,null,{"$f":"HV12+HZ12+ID12+IH12","v":49752.480140202759},null,null,null,{"$f":"'Revenue Model'!IP27+'Revenue Model'!IP29","v":12695.573260813964},null,null,null,{"$f":"'Revenue Model'!IT27+'Revenue Model'!IT29","v":11917.350640169603},null,null,null,{"$f":"'Revenue Model'!IX27+'Revenue Model'!IX29","v":12256.053542621043},null,null,null,{"$f":"'Revenue Model'!JB27+'Revenue Model'!JB29","v":13008.141895224966},null,null,null,{"$f":"IP12+IT12+IX12+JB12","v":49877.119338829572},null,null,null,{"$f":"'Revenue Model'!JJ27+'Revenue Model'!JJ29","v":12806.095060825011},null,null,null,{"$f":"'Revenue Model'!JN27+'Revenue Model'!JN29","v":12012.231967630236},null,null,null,{"$f":"'Revenue Model'!JR27+'Revenue Model'!JR29","v":12357.512319923762},null,null,null,{"$f":"'Revenue Model'!JV27+'Revenue Model'!JV29","v":13122.727063389939},null,null,null,{"$f":"JJ12+JN12+JR12+JV12","v":50298.566411768952},null,null,null,{"$f":"'Revenue Model'!KD27+'Revenue Model'!KD29","v":12920.972674165079},null,null,null,{"$f":"'Revenue Model'!KH27+'Revenue Model'!KH29","v":12111.14638801625},null,null,null,{"$f":"'Revenue Model'!KL27+'Revenue Model'!KL29","v":12463.135504918151},null,null,null,{"$f":"'Revenue Model'!KP27+'Revenue Model'!KP29","v":13241.737237289388},null,null,null,{"$f":"KD12+KH12+KL12+KP12","v":50736.991804388868}]
[null,"Service",null,null,null,null,null,null,2810,null,null,null,2858,null,null,null,2811,null,null,null,2932,null,null,null,{"$f":"I13+M13+Q13+U13","v":11411},null,null,null,2838,null,null,null,2944,null,null,null,3125,null,null,null,3086,null,null,null,{"$f":"AC13+AG13+AK13+AO13","v":11993},null,null,null,3050,null,null,null,3089,null,null,null,3055,null,null,null,3106,null,null,null,{"$f":"AW13+BA13+BE13+BI13","v":12300},null,null,null,3082,null,null,null,3178,null,null,null,3159,null,null,null,3202,null,null,null,{"$f":"BQ13+BU13+BY13+CC13","v":12621},null,null,null,3182,null,null,null,3173,null,null,null,3236,null,null,null,3308,null,null,null,{"$f":"CK13+CO13+CS13+CW13","v":12899},null,null,null,null,{"$f":"'Revenue Model'!DF28","v":3161},null,null,null,{"$f":"'Revenue Model'!DJ28","v":3236.46},null,null,null,{"$f":"'Revenue Model'!DN28","v":3268.36},null,null,null,{"$f":"'Revenue Model'!DR28","v":3407.2400000000002},null,null,null,{"$f":"DF13+DJ13+DN13+DR13","v":13073.06},null,null,null,{"$f":"'Revenue Model'!DZ28","v":3255.83},null,null,null,{"$f":"'Revenue Model'!ED28","v":3333.5538000000001},null,null,null,{"$f":"'Revenue Model'!EH28","v":3366.4108000000001},null,null,null,{"$f":"'Revenue Model'!EL28","v":3509.4572000000003},null,null,null,{"$f":"DZ13+ED13+EH13+EL13","v":13465.2518},null,null,null,{"$f":"'Revenue Model'!ET28","v":3353.5048999999999},null,null,null,{"$f":"'Revenue Model'!EX28","v":3433.560414},null,null,null,{"$f":"'Revenue Model'!FB28","v":3467.4031240000004},null,null,null,{"$f":"'Revenue Model'!FF28","v":3614.7409160000002},null,null,null,{"$f":"ET13+EX13+FB13+FF13","v":13869.209354000001},null,null,null,{"$f":"'Revenue Model'!FN28","v":3480.177160066869},null,null,null,{"$f":"'Revenue Model'!FR28","v":3557.3924062982396},null,null,null,{"$f":"'Revenue Model'!FV28","v":3596.4820749378673},null,null,null,{"$f":"'Revenue Model'!FZ28","v":3651.2339933170233},null,null,null,{"$f":"FN13+FR13+FV13+FZ13","v":14285.285634619999},null,null,null,{"$f":"'Revenue Model'!GH28","v":3619.384246469544},null,null,null,{"$f":"'Revenue Model'!GL28","v":3699.6881025501693},null,null,null,{"$f":"'Revenue Model'!GP28","v":3740.3413579353819},null,null,null,{"$f":"'Revenue Model'!GT28","v":3797.2833530497046},null,null,null,{"$f":"GH13+GL13+GP13+GT13","v":14856.697060004801},null,null,null,{"$f":"'Revenue Model'!HB28","v":3764.1596163283257},null,null,null,{"$f":"'Revenue Model'!HF28","v":3847.6756266521761},null,null,null,{"$f":"'Revenue Model'!HJ28","v":3889.9550122527976},null,null,null,{"$f":"'Revenue Model'!HN28","v":3949.1746871716928},null,null,null,{"$f":"HB13+HF13+HJ13+HN13","v":15450.964942404993},null,null,null,{"$f":"'Revenue Model'!HV28","v":3914.726000981459},null,null,null,{"$f":"'Revenue Model'!HZ28","v":4001.5826517182632},null,null,null,{"$f":"'Revenue Model'!ID28","v":4045.5532127429096},null,null,null,{"$f":"'Revenue Model'!IH28","v":4107.141674658561},null,null,null,{"$f":"HV13+HZ13+ID13+IH13","v":16069.003540101192},null,null,null,{"$f":"'Revenue Model'!IP28","v":4071.3150410207172},null,null,null,{"$f":"'Revenue Model'!IT28","v":4161.6459577869937},null,null,null,{"$f":"'Revenue Model'!IX28","v":4207.3753412526257},null,null,null,{"$f":"'Revenue Model'!JB28","v":4271.4273416449032},null,null,null,{"$f":"IP13+IT13+IX13+JB13","v":16711.763681705241},null,null,null,{"$f":"'Revenue Model'!JJ28","v":4193.4544922513387},null,null,null,{"$f":"'Revenue Model'!JN28","v":4286.4953365206038},null,null,null,{"$f":"'Revenue Model'!JR28","v":4333.5966014902051},null,null,null,{"$f":"'Revenue Model'!JV28","v":4399.5701618942503},null,null,null,{"$f":"JJ13+JN13+JR13+JV13","v":17213.116592156399},null,null,null,{"$f":"'Revenue Model'!KD28","v":4319.2581270188793},null,null,null,{"$f":"'Revenue Model'!KH28","v":4415.0901966162219},null,null,null,{"$f":"'Revenue Model'!KL28","v":4463.6044995349112},null,null,null,{"$f":"'Revenue Model'!KP28","v":4531.5572667510778},null,null,null,{"$f":"KD13+KH13+KL13+KP13","v":17729.510089921092}]
[null,"   Total revenue",null,null,null,null,null,null,{"$f":"SUM(I12:I13)","v":12245},null,null,null,{"$f":"SUM(M12:M13)","v":11936},null,null,null,{"$f":"SUM(Q12:Q13)","v":12137},null,null,null,{"$f":"SUM(U12:U13)","v":12843},null,null,null,{"$f":"SUM(Y12:Y13)","v":49161},null,null,null,{"$f":"SUM(AC12:AC13)","v":12682},null,null,null,{"$f":"SUM(AG12:AG13)","v":11927},null,null,null,{"$f":"SUM(AK12:AK13)","v":12000},null,null,null,{"$f":"SUM(AO12:AO13)","v":12638},null,null,null,{"$f":"SUM(AS12:AS13)","v":49247},null,null,null,{"$f":"SUM(AW12:AW13)","v":12352},null,null,null,{"$f":"SUM(BA12:BA13)","v":11580},null,null,null,{"$f":"SUM(BE12:BE13)","v":11940},null,null,null,{"$f":"SUM(BI12:BI13)","v":12133},null,null,null,{"$f":"SUM(BM12:BM13)","v":48005},null,null,null,{"$f":"SUM(BQ12:BQ13)","v":12136},null,null,null,{"$f":"SUM(BU12:BU13)","v":11887},null,null,null,{"$f":"SUM(BY12:BY13)","v":12463},null,null,null,{"$f":"SUM(CC12:CC13)","v":12844},null,null,null,{"$f":"SUM(CG12:CG13)","v":49330},null,null,null,{"$f":"SUM(CK12:CK13)","v":13072},null,null,null,{"$f":"SUM(CO12:CO13)","v":12446},null,null,null,{"$f":"SUM(CS12:CS13)","v":12958},null,null,null,{"$f":"SUM(CW12:CW13)","v":13428},null,null,null,{"$f":"SUM(DA12:DA13)","v":51904},null,null,null,null,{"$f":"SUM(DF12:DF13)","v":12905},null,null,null,{"$f":"SUM(DJ12:DJ13)","v":12683.694306047168},null,null,null,{"$f":"SUM(DN12:DN13)","v":13132.43},null,null,null,{"$f":"SUM(DR12:DR13)","v":13751.49469842295},null,null,null,{"$f":"SUM(DV12:DV13)","v":52472.619004470114},null,null,null,{"$f":"SUM(DZ12:DZ13)","v":13262.8},null,null,null,{"$f":"SUM(ED12:ED13)","v":12996.552549107639},null,null,null,{"$f":"SUM(EH12:EH13)","v":13436.104399999998},null,null,null,{"$f":"SUM(EL12:EL13)","v":14096.06174540718},null,null,null,{"$f":"SUM(EP12:EP13)","v":53791.518694514816},null,null,null,{"$f":"SUM(ET12:ET13)","v":13577.258733333334},null,null,null,{"$f":"SUM(EX12:EX13)","v":13326.652604021836},null,null,null,{"$f":"SUM(FB12:FB13)","v":13854.948501999999},null,null,null,{"$f":"SUM(FF12:FF13)","v":14633.15485086911},null,null,null,{"$f":"SUM(FJ12:FJ13)","v":55392.014690224278},null,null,null,{"$f":"SUM(FN12:FN13)","v":14812.901751000485},null,null,null,{"$f":"SUM(FR12:FR13)","v":14171.164831975806},null,null,null,{"$f":"SUM(FV12:FV13)","v":14519.549250946129},null,null,null,{"$f":"SUM(FZ12:FZ13)","v":15276.353314731005},null,null,null,{"$f":"SUM(GD12:GD13)","v":58779.969148653428},null,null,null,{"$f":"SUM(GH12:GH13)","v":15424.017926840283},null,null,null,{"$f":"SUM(GL12:GL13)","v":14768.912621932479},null,null,null,{"$f":"SUM(GP12:GP13)","v":15127.250980052002},null,null,null,{"$f":"SUM(GT12:GT13)","v":15904.792789184045},null,null,null,{"$f":"SUM(GX12:GX13)","v":61224.974318008804},null,null,null,{"$f":"SUM(HB12:HB13)","v":16014.708025147098},null,null,null,{"$f":"SUM(HF12:HF13)","v":15346.314128718321},null,null,null,{"$f":"SUM(HJ12:HJ13)","v":15714.363313658438},null,null,null,{"$f":"SUM(HN12:HN13)","v":16509.035793685878},null,null,null,{"$f":"SUM(HR12:HR13)","v":63584.421261209733},null,null,null,{"$f":"SUM(HV12:HV13)","v":16575.7589870304},null,null,null,{"$f":"SUM(HZ12:HZ13)","v":15894.582725082188},null,null,null,{"$f":"SUM(ID12:ID13)","v":16271.993983054068},null,null,null,{"$f":"SUM(IH12:IH13)","v":17079.147985137293},null,null,null,{"$f":"SUM(IL12:IL13)","v":65821.483680303951},null,null,null,{"$f":"SUM(IP12:IP13)","v":16766.888301834682},null,null,null,{"$f":"SUM(IT12:IT13)","v":16078.996597956597},null,null,null,{"$f":"SUM(IX12:IX13)","v":16463.428883873668},null,null,null,{"$f":"SUM(JB12:JB13)","v":17279.569236869869},null,null,null,{"$f":"SUM(JF12:JF13)","v":66588.88302053482},null,null,null,{"$f":"SUM(JJ12:JJ13)","v":16999.549553076351},null,null,null,{"$f":"SUM(JN12:JN13)","v":16298.72730415084},null,null,null,{"$f":"SUM(JR12:JR13)","v":16691.108921413968},null,null,null,{"$f":"SUM(JV12:JV13)","v":17522.29722528419},null,null,null,{"$f":"SUM(JZ12:JZ13)","v":67511.683003925355},null,null,null,{"$f":"SUM(KD12:KD13)","v":17240.23080118396},null,null,null,{"$f":"SUM(KH12:KH13)","v":16526.236584632472},null,null,null,{"$f":"SUM(KL12:KL13)","v":16926.740004453062},null,null,null,{"$f":"SUM(KP12:KP13)","v":17773.294504040467},null,null,null,{"$f":"SUM(KT12:KT13)","v":68466.501894309957}]
[]
["COST OF SALES:"]
[null,"Product (a) - (d) & (f) ",null,null,null,null,null,null,3919,null,null,null,3806,null,null,null,3584,null,null,null,4068,null,null,null,{"$f":"I17+M17+Q17+U17","v":15377},null,null,null,3853,null,null,null,3480,null,null,null,3214,null,null,null,3614,null,null,null,{"$f":"AC17+AG17+AK17+AO17","v":14161},null,null,null,3403,null,null,null,3305,null,null,null,3405,null,null,null,3586,null,null,null,{"$f":"AW17+BA17+BE17+BI17","v":13699},null,null,null,3615,null,null,null,3354,null,null,null,3625,null,null,null,3833,null,null,null,{"$f":"BQ17+BU17+BY17+CC17","v":14427},null,null,null,3799,null,null,null,3614,null,null,null,3693,null,null,null,3757,null,null,null,{"$f":"CK17+CO17+CS17+CW17","v":14863},null,null,null,null,{"$f":"DF12*Ratios!DF21","v":3811.8644262764478},null,null,null,{"$f":"DJ12*Ratios!DJ21","v":3723.6120990475597},null,null,null,{"$f":"DN12*Ratios!DN21","v":3746.6705756686792},null,null,null,{"$f":"DR12*Ratios!DR21","v":4044.2570418316518},null,null,null,{"$f":"DF17+DJ17+DN17+DR17","v":15326.404142824338},null,null,null,{"$f":"DZ12*Ratios!DZ21","v":3914.7386040451174},null,null,null,{"$f":"ED12*Ratios!ED21","v":3808.65530478344},null,null,null,{"$f":"EH12*Ratios!EH21","v":3824.772605741769},null,null,null,{"$f":"EL12*Ratios!EL21","v":4139.0077129846168},null,null,null,{"$f":"DZ17+ED17+EH17+EL17","v":15687.174227554944},null,null,null,{"$f":"ET12*Ratios!ET21","v":3999.5446983057068},null,null,null,{"$f":"EX12*Ratios!EX21","v":3899.346261813178},null,null,null,{"$f":"FB12*Ratios!FB21","v":3945.5022745353372},null,null,null,{"$f":"FF12*Ratios!FF21","v":4307.8307181187311},null,null,null,{"$f":"ET17+EX17+FB17+FF17","v":16152.223952772951},null,null,null,{"$f":"FN12*Ratios!FN21","v":4433.3753818727591},null,null,null,{"$f":"FR12*Ratios!FR21","v":4183.401209335163},null,null,null,{"$f":"FV12*Ratios!FV21","v":4148.9095661732463},null,null,null,{"$f":"FZ12*Ratios!FZ21","v":4545.0321988813203},null,null,null,{"$f":"FN17+FR17+FV17+FZ17","v":17310.718356262489},null,null,null,{"$f":"GH12*Ratios!GH21","v":4617.9867807296841},null,null,null,{"$f":"GL12*Ratios!GL21","v":4362.9169143251365},null,null,null,{"$f":"GP12*Ratios!GP21","v":4325.0908832746427},null,null,null,{"$f":"GT12*Ratios!GT21","v":4733.6305730749891},null,null,null,{"$f":"GH17+GL17+GP17+GT17","v":18039.625151404452},null,null,null,{"$f":"HB12*Ratios!HB21","v":4792.4291545519109},null,null,null,{"$f":"HF12*Ratios!HF21","v":4532.1697400328912},null,null,null,{"$f":"HJ12*Ratios!HJ21","v":4491.2660451080519},null,null,null,{"$f":"HN12*Ratios!HN21","v":4910.4849218563386},null,null,null,{"$f":"HB17+HF17+HJ17+HN17","v":18726.349861549192},null,null,null,{"$f":"HV12*Ratios!HV21","v":4953.0112109434149},null,null,null,{"$f":"HZ12*Ratios!HZ21","v":4687.6067145709185},null,null,null,{"$f":"ID12*Ratios!ID21","v":4643.9700731321573},null,null,null,{"$f":"IH12*Ratios!IH21","v":5071.6198892353677},null,null,null,{"$f":"HV17+HZ17+ID17+IH17","v":19356.207887881857},null,null,null,{"$f":"IP12*Ratios!IP21","v":4966.5234076440101},null,null,null,{"$f":"IT12*Ratios!IT21","v":4697.2044510341975},null,null,null,{"$f":"IX12*Ratios!IX21","v":4655.2178950431353},null,null,null,{"$f":"JB12*Ratios!JB21","v":5085.7476922846236},null,null,null,{"$f":"IP17+IT17+IX17+JB17","v":19404.693446005967},null,null,null,{"$f":"JJ12*Ratios!JJ21","v":5009.7596676799449},null,null,null,{"$f":"JN12*Ratios!JN21","v":4734.6017725635211},null,null,null,{"$f":"JR12*Ratios!JR21","v":4693.7549913495704},null,null,null,{"$f":"JV12*Ratios!JV21","v":5130.5466542931008},null,null,null,{"$f":"JJ17+JN17+JR17+JV17","v":19568.663085886139},null,null,null,{"$f":"KD12*Ratios!KD21","v":5054.6999270874312},null,null,null,{"$f":"KH12*Ratios!KH21","v":4773.5887311365586},null,null,null,{"$f":"KL12*Ratios!KL21","v":4733.8738549958025},null,null,null,{"$f":"KP12*Ratios!KP21","v":5177.0756453006243},null,null,null,{"$f":"KD17+KH17+KL17+KP17","v":19739.238158520417}]
[null,"Service (a) & (d)",null,null,null,null,null,null,993,null,null,null,1040,null,null,null,1028,null,null,null,1042,null,null,null,{"$f":"I18+M18+Q18+U18","v":4103},null,null,null,997,null,null,null,1015,null,null,null,1065,null,null,null,1049,null,null,null,{"$f":"AC18+AG18+AK18+AO18","v":4126},null,null,null,1065,null,null,null,999,null,null,null,1017,null,null,null,1001,null,null,null,{"$f":"AW18+BA18+BE18+BI18","v":4082},null,null,null,1094,null,null,null,1035,null,null,null,1079,null,null,null,1089,null,null,null,{"$f":"BQ18+BU18+BY18+CC18","v":4297},null,null,null,1127,null,null,null,1059,null,null,null,1092,null,null,null,1097,null,null,null,{"$f":"CK18+CO18+CS18+CW18","v":4375},null,null,null,null,{"$f":"DF13*Ratios!DF23","v":1114.5742366057457},null,null,null,{"$f":"DJ13*Ratios!DJ23","v":1094.8915434006708},null,null,null,{"$f":"DN13*Ratios!DN23","v":1123.2833501869964},null,null,null,{"$f":"DR13*Ratios!DR23","v":1151.1774343918585},null,null,null,{"$f":"DF18+DJ18+DN18+DR18","v":4483.9265645852711},null,null,null,{"$f":"DZ13*Ratios!DZ23","v":1148.011463703918},null,null,null,{"$f":"ED13*Ratios!ED23","v":1127.738289702691},null,null,null,{"$f":"EH13*Ratios!EH23","v":1156.9818506926063},null,null,null,{"$f":"EL13*Ratios!EL23","v":1185.7127574236142},null,null,null,{"$f":"DZ18+ED18+EH18+EL18","v":4618.4443615228292},null,null,null,{"$f":"ET13*Ratios!ET23","v":1182.4518076150357},null,null,null,{"$f":"EX13*Ratios!EX23","v":1161.5704383937718},null,null,null,{"$f":"FB13*Ratios!FB23","v":1191.6913062133847},null,null,null,{"$f":"FF13*Ratios!FF23","v":1221.2841401463227},null,null,null,{"$f":"ET18+EX18+FB18+FF18","v":4756.9976923685153},null,null,null,{"$f":"FN13*Ratios!FN23","v":1227.116672393003},null,null,null,{"$f":"FR13*Ratios!FR23","v":1203.4626914016258},null,null,null,{"$f":"FV13*Ratios!FV23","v":1236.0536887073908},null,null,null,{"$f":"FZ13*Ratios!FZ23","v":1233.6137697347503},null,null,null,{"$f":"FN18+FR18+FV18+FZ18","v":4900.2468222367697},null,null,null,{"$f":"GH13*Ratios!GH23","v":1276.2013392887234},null,null,null,{"$f":"GL13*Ratios!GL23","v":1251.601199057691},null,null,null,{"$f":"GP13*Ratios!GP23","v":1285.4958362556865},null,null,null,{"$f":"GT13*Ratios!GT23","v":1282.9583205241404},null,null,null,{"$f":"GH18+GL18+GP18+GT18","v":5096.2566951262415},null,null,null,{"$f":"HB13*Ratios!HB23","v":1327.2493928602721},null,null,null,{"$f":"HF13*Ratios!HF23","v":1301.6652470199986},null,null,null,{"$f":"HJ13*Ratios!HJ23","v":1336.9156697059141},null,null,null,{"$f":"HN13*Ratios!HN23","v":1334.2766533451061},null,null,null,{"$f":"HB18+HF18+HJ18+HN18","v":5300.1069629312906},null,null,null,{"$f":"HV13*Ratios!HV23","v":1380.3393685746832},null,null,null,{"$f":"HZ13*Ratios!HZ23","v":1353.7318569007984},null,null,null,{"$f":"ID13*Ratios!ID23","v":1390.3922964941507},null,null,null,{"$f":"IH13*Ratios!IH23","v":1387.6477194789104},null,null,null,{"$f":"HV18+HZ18+ID18+IH18","v":5512.1112414485424},null,null,null,{"$f":"IP13*Ratios!IP23","v":1435.5529433176705},null,null,null,{"$f":"IT13*Ratios!IT23","v":1407.8811311768304},null,null,null,{"$f":"IX13*Ratios!IX23","v":1446.0079883539165},null,null,null,{"$f":"JB13*Ratios!JB23","v":1443.1536282580669},null,null,null,{"$f":"IP18+IT18+IX18+JB18","v":5732.5956911064841},null,null,null,{"$f":"JJ13*Ratios!JJ23","v":1478.6195316172007},null,null,null,{"$f":"JN13*Ratios!JN23","v":1450.1175651121355},null,null,null,{"$f":"JR13*Ratios!JR23","v":1489.3882280045343},null,null,null,{"$f":"JV13*Ratios!JV23","v":1486.4482371058089},null,null,null,{"$f":"JJ18+JN18+JR18+JV18","v":5904.5735618396793},null,null,null,{"$f":"KD13*Ratios!KD23","v":1522.9781175657167},null,null,null,{"$f":"KH13*Ratios!KH23","v":1493.6210920654994},null,null,null,{"$f":"KL13*Ratios!KL23","v":1534.0698748446703},null,null,null,{"$f":"KP13*Ratios!KP23","v":1531.0416842189832},null,null,null,{"$f":"KD18+KH18+KL18+KP18","v":6081.7107686948702}]
[null,"   Total cost of sales (a) - (d) & (f) ",null,null,null,null,null,null,{"$f":"SUM(I17:I18)","v":4912},null,null,null,{"$f":"SUM(M17:M18)","v":4846},null,null,null,{"$f":"SUM(Q17:Q18)","v":4612},null,null,null,{"$f":"SUM(U17:U18)","v":5110},null,null,null,{"$f":"SUM(Y17:Y18)","v":19480},null,null,null,{"$f":"SUM(AC17:AC18)","v":4850},null,null,null,{"$f":"SUM(AG17:AG18)","v":4495},null,null,null,{"$f":"SUM(AK17:AK18)","v":4279},null,null,null,{"$f":"SUM(AO17:AO18)","v":4663},null,null,null,{"$f":"SUM(AS17:AS18)","v":18287},null,null,null,{"$f":"SUM(AW17:AW18)","v":4468},null,null,null,{"$f":"SUM(BA17:BA18)","v":4304},null,null,null,{"$f":"SUM(BE17:BE18)","v":4422},null,null,null,{"$f":"SUM(BI17:BI18)","v":4587},null,null,null,{"$f":"SUM(BM17:BM18)","v":17781},null,null,null,{"$f":"SUM(BQ17:BQ18)","v":4709},null,null,null,{"$f":"SUM(BU17:BU18)","v":4389},null,null,null,{"$f":"SUM(BY17:BY18)","v":4704},null,null,null,{"$f":"SUM(CC17:CC18)","v":4922},null,null,null,{"$f":"SUM(CG17:CG18)","v":18724},null,null,null,{"$f":"SUM(CK17:CK18)","v":4926},null,null,null,{"$f":"SUM(CO17:CO18)","v":4673},null,null,null,{"$f":"SUM(CS17:CS18)","v":4785},null,null,null,{"$f":"SUM(CW17:CW18)","v":4854},null,null,null,{"$f":"SUM(DA17:DA18)","v":19238},null,null,null,null,{"$f":"SUM(DF17:DF18)","v":4926.438662882194},null,null,null,{"$f":"SUM(DJ17:DJ18)","v":4818.5036424482305},null,null,null,{"$f":"SUM(DN17:DN18)","v":4869.9539258556761},null,null,null,{"$f":"SUM(DR17:DR18)","v":5195.4344762235105},null,null,null,{"$f":"SUM(DV17:DV18)","v":19810.330707409608},null,null,null,{"$f":"SUM(DZ17:DZ18)","v":5062.7500677490352},null,null,null,{"$f":"SUM(ED17:ED18)","v":4936.3935944861314},null,null,null,{"$f":"SUM(EH17:EH18)","v":4981.7544564343752},null,null,null,{"$f":"SUM(EL17:EL18)","v":5324.7204704082305},null,null,null,{"$f":"SUM(EP17:EP18)","v":20305.618589077774},null,null,null,{"$f":"SUM(ET17:ET18)","v":5181.9965059207425},null,null,null,{"$f":"SUM(EX17:EX18)","v":5060.9167002069498},null,null,null,{"$f":"SUM(FB17:FB18)","v":5137.1935807487216},null,null,null,{"$f":"SUM(FF17:FF18)","v":5529.114858265054},null,null,null,{"$f":"SUM(FJ17:FJ18)","v":20909.221645141464},null,null,null,{"$f":"SUM(FN17:FN18)","v":5660.4920542657619},null,null,null,{"$f":"SUM(FR17:FR18)","v":5386.8639007367892},null,null,null,{"$f":"SUM(FV17:FV18)","v":5384.9632548806367},null,null,null,{"$f":"SUM(FZ17:FZ18)","v":5778.6459686160706},null,null,null,{"$f":"SUM(GD17:GD18)","v":22210.96517849926},null,null,null,{"$f":"SUM(GH17:GH18)","v":5894.1881200184071},null,null,null,{"$f":"SUM(GL17:GL18)","v":5614.5181133828273},null,null,null,{"$f":"SUM(GP17:GP18)","v":5610.586719530329},null,null,null,{"$f":"SUM(GT17:GT18)","v":6016.5888935991297},null,null,null,{"$f":"SUM(GX17:GX18)","v":23135.881846530694},null,null,null,{"$f":"SUM(HB17:HB18)","v":6119.6785474121825},null,null,null,{"$f":"SUM(HF17:HF18)","v":5833.83498705289},null,null,null,{"$f":"SUM(HJ17:HJ18)","v":5828.1817148139662},null,null,null,{"$f":"SUM(HN17:HN18)","v":6244.7615752014444},null,null,null,{"$f":"SUM(HR17:HR18)","v":24026.456824480483},null,null,null,{"$f":"SUM(HV17:HV18)","v":6333.3505795180981},null,null,null,{"$f":"SUM(HZ17:HZ18)","v":6041.3385714717169},null,null,null,{"$f":"SUM(ID17:ID18)","v":6034.3623696263076},null,null,null,{"$f":"SUM(IH17:IH18)","v":6459.2676087142781},null,null,null,{"$f":"SUM(IL17:IL18)","v":24868.319129330401},null,null,null,{"$f":"SUM(IP17:IP18)","v":6402.0763509616809},null,null,null,{"$f":"SUM(IT17:IT18)","v":6105.0855822110279},null,null,null,{"$f":"SUM(IX17:IX18)","v":6101.2258833970518},null,null,null,{"$f":"SUM(JB17:JB18)","v":6528.9013205426909},null,null,null,{"$f":"SUM(JF17:JF18)","v":25137.28913711245},null,null,null,{"$f":"SUM(JJ17:JJ18)","v":6488.3791992971455},null,null,null,{"$f":"SUM(JN17:JN18)","v":6184.7193376756568},null,null,null,{"$f":"SUM(JR17:JR18)","v":6183.143219354105},null,null,null,{"$f":"SUM(JV17:JV18)","v":6616.9948913989101},null,null,null,{"$f":"SUM(JZ17:JZ18)","v":25473.236647725818},null,null,null,{"$f":"SUM(KD17:KD18)","v":6577.6780446531484},null,null,null,{"$f":"SUM(KH17:KH18)","v":6267.209823202058},null,null,null,{"$f":"SUM(KL17:KL18)","v":6267.9437298404728},null,null,null,{"$f":"SUM(KP17:KP18)","v":6708.1173295196077},null,null,null,{"$f":"SUM(KT17:KT18)","v":25820.948927215286}]
[]
["GROSS MARGIN (a) - (d) & (f) ",null,null,null,null,null,null,null,{"$f":"I14-I19","v":7333},null,null,null,{"$f":"M14-M19","v":7090},null,null,null,{"$f":"Q14-Q19","v":7525},null,null,null,{"$f":"U14-U19","v":7733},null,null,null,{"$f":"I21+M21+Q21+U21","v":29681},null,null,null,{"$f":"AC14-AC19","v":7832},null,null,null,{"$f":"AG14-AG19","v":7432},null,null,null,{"$f":"AK14-AK19","v":7721},null,null,null,{"$f":"AO14-AO19","v":7975},null,null,null,{"$f":"AS14-AS19","v":30960},null,null,null,{"$f":"AW14-AW19","v":7884},null,null,null,{"$f":"BA14-BA19","v":7276},null,null,null,{"$f":"BE14-BE19","v":7518},null,null,null,{"$f":"BI14-BI19","v":7546},null,null,null,{"$f":"BM14-BM19","v":30224},null,null,null,{"$f":"BQ14-BQ19","v":7427},null,null,null,7498,null,null,null,7759,null,null,null,7922,null,null,null,{"$f":"BQ21+BU21+BY21+CC21","v":30606},null,null,null,{"$f":"CK14-CK19","v":8146},null,null,null,{"$f":"CO14-CO19","v":7773},null,null,null,{"$f":"CS14-CS19","v":8173},null,null,null,{"$f":"CW14-CW19","v":8574},null,null,null,{"$f":"CK21+CO21+CS21+CW21","v":32666},null,null,null,null,{"$f":"DF14-DF19","v":7978.561337117806},null,null,null,{"$f":"DJ14-DJ19","v":7865.1906635989371},null,null,null,{"$f":"DN14-DN19","v":8262.4760741443242},null,null,null,{"$f":"DR14-DR19","v":8556.0602221994395},null,null,null,{"$f":"DF21+DJ21+DN21+DR21","v":32662.288297060506},null,null,null,{"$f":"DZ14-DZ19","v":8200.049932250964},null,null,null,{"$f":"ED14-ED19","v":8060.1589546215073},null,null,null,{"$f":"EH14-EH19","v":8454.3499435656231},null,null,null,{"$f":"EL14-EL19","v":8771.3412749989493},null,null,null,{"$f":"DZ21+ED21+EH21+EL21","v":33485.900105437046},null,null,null,{"$f":"ET14-ET19","v":8395.2622274125915},null,null,null,{"$f":"EX14-EX19","v":8265.7359038148861},null,null,null,{"$f":"FB14-FB19","v":8717.7549212512786},null,null,null,{"$f":"FF14-FF19","v":9104.0399926040554},null,null,null,{"$f":"ET21+EX21+FB21+FF21","v":34482.793045082813},null,null,null,{"$f":"FN14-FN19","v":9152.4096967347232},null,null,null,{"$f":"FR14-FR19","v":8784.3009312390168},null,null,null,{"$f":"FV14-FV19","v":9134.5859960654925},null,null,null,{"$f":"FZ14-FZ19","v":9497.7073461149339},null,null,null,{"$f":"FN21+FR21+FV21+FZ21","v":36569.003970154168},null,null,null,{"$f":"GH14-GH19","v":9529.8298068218755},null,null,null,{"$f":"GL14-GL19","v":9154.3945085496525},null,null,null,{"$f":"GP14-GP19","v":9516.664260521673},null,null,null,{"$f":"GT14-GT19","v":9888.2038955849148},null,null,null,{"$f":"GH21+GL21+GP21+GT21","v":38089.092471478114},null,null,null,{"$f":"HB14-HB19","v":9895.0294777349154},null,null,null,{"$f":"HF14-HF19","v":9512.4791416654298},null,null,null,{"$f":"HJ14-HJ19","v":9886.1815988444723},null,null,null,{"$f":"HN14-HN19","v":10264.274218484434},null,null,null,{"$f":"HB21+HF21+HJ21+HN21","v":39557.964436729249},null,null,null,{"$f":"HV14-HV19","v":10242.408407512303},null,null,null,{"$f":"HZ14-HZ19","v":9853.2441536104707},null,null,null,{"$f":"ID14-ID19","v":10237.63161342776},null,null,null,{"$f":"IH14-IH19","v":10619.880376423014},null,null,null,{"$f":"HV21+HZ21+ID21+IH21","v":40953.164550973554},null,null,null,{"$f":"IP14-IP19","v":10364.811950873001},null,null,null,{"$f":"IT14-IT19","v":9973.9110157455689},null,null,null,{"$f":"IX14-IX19","v":10362.203000476617},null,null,null,{"$f":"JB14-JB19","v":10750.667916327178},null,null,null,{"$f":"IP21+IT21+IX21+JB21","v":41451.593883422363},null,null,null,{"$f":"JJ14-JJ19","v":10511.170353779205},null,null,null,{"$f":"JN14-JN19","v":10114.007966475183},null,null,null,{"$f":"JR14-JR19","v":10507.965702059864},null,null,null,{"$f":"JV14-JV19","v":10905.30233388528},null,null,null,{"$f":"JJ21+JN21+JR21+JV21","v":42038.446356199536},null,null,null,{"$f":"KD14-KD19","v":10662.552756530811},null,null,null,{"$f":"KH14-KH19","v":10259.026761430414},null,null,null,{"$f":"KL14-KL19","v":10658.796274612589},null,null,null,{"$f":"KP14-KP19","v":11065.177174520859},null,null,null,{"$f":"KD21+KH21+KL21+KP21","v":42645.552967094671}]
[null,"Product gross margin percentage",null,null,null,null,null,null,{"$f":"(I12-I17)/I12","v":0.5846316905140434},null,null,null,{"$f":"(M12-M17)/M12","v":0.58074465741352721},null,null,null,{"$f":"(Q12-Q17)/Q12","v":0.61569804846665233},null,null,null,{"$f":"(U12-U17)/U12","v":0.58954696801533646},null,null,null,{"$f":"(Y12-Y17)/Y12","v":0.59266225165562914},null,null,null,{"$f":"(AC12-AC17)/AC12","v":0.60859406745225519},null,null,null,{"$f":"(AG12-AG17)/AG12","v":0.61260158076366467},null,null,null,{"$f":"(AK12-AK17)/AK12","v":0.63785915492957745},null,null,null,{"$f":"(AO12-AO17)/AO12","v":0.62164991624790622},null,null,null,{"$f":"(AS12-AS17)/AS12","v":0.61987974445697103},null,null,null,{"$f":"(AW12-AW17)/AW12","v":0.63416469576435175},null,null,null,{"$f":"(BA12-BA17)/BA12","v":0.61076433871157698},null,null,null,{"$f":"(BE12-BE17)/BE12","v":0.61676983680360153},null,null,null,{"$f":"(BI12-BI17)/BI12","v":0.60274731361471146},null,null,null,{"$f":"(BM12-BM17)/BM12","v":0.61632824534378938},null,null,null,{"$f":"(BQ12-BQ17)/BQ12","v":0.60072895957587802},null,null,null,{"$f":"(BU12-BU17)/BU12","v":0.61488115742335514},null,null,null,{"$f":"(BY12-BY17)/BY12","v":0.61038263112639723},null,null,null,{"$f":"(CC12-CC17)/CC12","v":0.60246836755859778},null,null,null,{"$f":"(CG12-CG17)/CG12","v":0.6069901114168188},null,null,null,{"$f":"(CK12-CK17)/CK12","v":0.61587462082912037},null,null,null,{"$f":"(CO12-CO17)/CO12","v":0.61026636471476325},null,null,null,{"$f":"(CS12-CS17)/CS12","v":0.62013988891174654},null,null,null,{"$f":"(CW12-CW17)/CW12","v":0.62875494071146243},null,null,null,{"$f":"(DA12-DA17)/DA12","v":0.61894628893731574},null,null,null,null,{"$f":"(DF12-DF17)/DF12","v":0.60879880682712972},null,null,null,{"$f":"(DJ12-DJ17)/DJ12","v":0.60585161980537749},null,null,null,{"$f":"(DN12-DN17)/DN12","v":0.62016991204759508},null,null,null,{"$f":"(DR12-DR17)/DR12","v":0.60903350122960276},null,null,null,{"$f":"(DV12-DV17)/DV12","v":0.61100061700981312},null,null,null,{"$f":"(DZ12-DZ17)/DZ12","v":0.60879880682712972},null,null,null,{"$f":"(ED12-ED17)/ED12","v":0.60585161980537738},null,null,null,{"$f":"(EH12-EH17)/EH12","v":0.62016991204759497},null,null,null,{"$f":"(EL12-EL17)/EL12","v":0.60903350122960287},null,null,null,{"$f":"(EP12-EP17)/EP12","v":0.61099364172266801},null,null,null,{"$f":"(ET12-ET17)/ET12","v":0.60879880682712972},null,null,null,{"$f":"(EX12-EX17)/EX12","v":0.60585161980537738},null,null,null,{"$f":"(FB12-FB17)/FB12","v":0.62016991204759508},null,null,null,{"$f":"(FF12-FF17)/FF12","v":0.60903350122960276},null,null,null,{"$f":"(FJ12-FJ17)/FJ12","v":0.61100354800252776},null,null,null,{"$f":"(FN12-FN17)/FN12","v":0.60879880682712972},null,null,null,{"$f":"(FR12-FR17)/FR12","v":0.60585161980537749},null,null,null,{"$f":"(FV12-FV17)/FV12","v":0.62016991204759497},null,null,null,{"$f":"(FZ12-FZ17)/FZ12","v":0.60903350122960276},null,null,null,{"$f":"(GD12-GD17)/GD12","v":0.61094861252799415},null,null,null,{"$f":"(GH12-GH17)/GH12","v":0.60879880682712972},null,null,null,{"$f":"(GL12-GL17)/GL12","v":0.60585161980537749},null,null,null,{"$f":"(GP12-GP17)/GP12","v":0.62016991204759497},null,null,null,{"$f":"(GT12-GT17)/GT12","v":0.60903350122960276},null,null,null,{"$f":"(GX12-GX17)/GX12","v":0.61094898887384286},null,null,null,{"$f":"(HB12-HB17)/HB12","v":0.60879880682712972},null,null,null,{"$f":"(HF12-HF17)/HF12","v":0.60585161980537749},null,null,null,{"$f":"(HJ12-HJ17)/HJ12","v":0.62016991204759497},null,null,null,{"$f":"(HN12-HN17)/HN12","v":0.60903350122960276},null,null,null,{"$f":"(HR12-HR17)/HR12","v":0.61094940414172594},null,null,null,{"$f":"(HV12-HV17)/HV12","v":0.60879880682712972},null,null,null,{"$f":"(HZ12-HZ17)/HZ12","v":0.60585161980537738},null,null,null,{"$f":"(ID12-ID17)/ID12","v":0.62016991204759508},null,null,null,{"$f":"(IH12-IH17)/IH12","v":0.60903350122960276},null,null,null,{"$f":"(IL12-IL17)/IL12","v":0.61094988966708874},null,null,null,{"$f":"(IP12-IP17)/IP12","v":0.60879880682712972},null,null,null,{"$f":"(IT12-IT17)/IT12","v":0.60585161980537738},null,null,null,{"$f":"(IX12-IX17)/IX12","v":0.62016991204759497},null,null,null,{"$f":"(JB12-JB17)/JB12","v":0.60903350122960287},null,null,null,{"$f":"(JF12-JF17)/JF12","v":0.61094999664707339},null,null,null,{"$f":"(JJ12-JJ17)/JJ12","v":0.60879880682712972},null,null,null,{"$f":"(JN12-JN17)/JN12","v":0.60585161980537749},null,null,null,{"$f":"(JR12-JR17)/JR12","v":0.62016991204759508},null,null,null,{"$f":"(JV12-JV17)/JV12","v":0.60903350122960276},null,null,null,{"$f":"(JZ12-JZ17)/JZ12","v":0.61094988422359042},null,null,null,{"$f":"(KD12-KD17)/KD12","v":0.60879880682712972},null,null,null,{"$f":"(KH12-KH17)/KH12","v":0.60585161980537749},null,null,null,{"$f":"(KL12-KL17)/KL12","v":0.62016991204759497},null,null,null,{"$f":"(KP12-KP17)/KP12","v":0.60903350122960276},null,null,null,{"$f":"(KT12-KT17)/KT12","v":0.61094977339959433}]
[null,"Service gross margin percentage",null,null,null,null,null,null,{"$f":"(I13-I18)/I13","v":0.64661921708185055},null,null,null,{"$f":"(M13-M18)/M13","v":0.63610916724982502},null,null,null,{"$f":"(Q13-Q18)/Q13","v":0.63429384560654567},null,null,null,{"$f":"(U13-U18)/U13","v":0.64461118690313779},null,null,null,{"$f":"(Y13-Y18)/Y13","v":0.64043466830251516},null,null,null,{"$f":"(AC13-AC18)/AC13","v":0.64869626497533472},null,null,null,{"$f":"(AG13-AG18)/AG13","v":0.65523097826086951},null,null,null,{"$f":"(AK13-AK18)/AK13","v":0.65920000000000001},null,null,null,{"$f":"(AO13-AO18)/AO13","v":0.66007777057679839},null,null,null,{"$f":"(AS13-AS18)/AS13","v":0.65596598015509044},null,null,null,{"$f":"(AW13-AW18)/AW13","v":0.65081967213114755},null,null,null,{"$f":"(BA13-BA18)/BA13","v":0.67659436710909682},null,null,null,{"$f":"(BE13-BE18)/BE13","v":0.66710310965630115},null,null,null,{"$f":"(BI13-BI18)/BI13","v":0.67772054088860267},null,null,null,{"$f":"(BM13-BM18)/BM13","v":0.66813008130081297},null,null,null,{"$f":"(BQ13-BQ18)/BQ13","v":0.64503569110966907},null,null,null,{"$f":"(BU13-BU18)/BU13","v":0.67432347388294522},null,null,null,{"$f":"(BY13-BY18)/BY13","v":0.65843621399176955},null,null,null,{"$f":"(CC13-CC18)/CC13","v":0.65990006246096189},null,null,null,{"$f":"(CG13-CG18)/CG13","v":0.65953569447745819},null,null,null,{"$f":"(CK13-CK18)/CK13","v":0.64582023884349471},null,null,null,{"$f":"(CO13-CO18)/CO13","v":0.66624645445950204},null,null,null,{"$f":"(CS13-CS18)/CS13","v":0.66254635352286773},null,null,null,{"$f":"(CW13-CW18)/CW13","v":0.66837968561064087},null,null,null,{"$f":"(DA13-DA18)/DA13","v":0.66082642065276376},null,null,null,null,{"$f":"(DF13-DF18)/DF13","v":0.64739821682829934},null,null,null,{"$f":"(DJ13-DJ18)/DJ13","v":0.66170088819244766},null,null,null,{"$f":"(DN13-DN18)/DN13","v":0.65631590455549682},null,null,null,{"$f":"(DR13-DR18)/DR13","v":0.66213784928802843},null,null,null,{"$f":"(DV13-DV18)/DV13","v":0.65701017477275636},null,null,null,{"$f":"(DZ13-DZ18)/DZ13","v":0.64739821682829946},null,null,null,{"$f":"(ED13-ED18)/ED13","v":0.66170088819244766},null,null,null,{"$f":"(EH13-EH18)/EH13","v":0.65631590455549682},null,null,null,{"$f":"(EL13-EL18)/EL13","v":0.66213784928802832},null,null,null,{"$f":"(EP13-EP18)/EP13","v":0.65701017477275636},null,null,null,{"$f":"(ET13-ET18)/ET13","v":0.64739821682829934},null,null,null,{"$f":"(EX13-EX18)/EX13","v":0.66170088819244766},null,null,null,{"$f":"(FB13-FB18)/FB13","v":0.65631590455549682},null,null,null,{"$f":"(FF13-FF18)/FF13","v":0.66213784928802832},null,null,null,{"$f":"(FJ13-FJ18)/FJ13","v":0.65701017477275614},null,null,null,{"$f":"(FN13-FN18)/FN13","v":0.64739821682829946},null,null,null,{"$f":"(FR13-FR18)/FR13","v":0.66170088819244766},null,null,null,{"$f":"(FV13-FV18)/FV13","v":0.65631590455549682},null,null,null,{"$f":"(FZ13-FZ18)/FZ13","v":0.66213784928802832},null,null,null,{"$f":"(GD13-GD18)/GD13","v":0.65697242970338965},null,null,null,{"$f":"(GH13-GH18)/GH13","v":0.64739821682829934},null,null,null,{"$f":"(GL13-GL18)/GL13","v":0.66170088819244754},null,null,null,{"$f":"(GP13-GP18)/GP13","v":0.65631590455549682},null,null,null,{"$f":"(GT13-GT18)/GT13","v":0.66213784928802832},null,null,null,{"$f":"(GX13-GX18)/GX13","v":0.65697242970338965},null,null,null,{"$f":"(HB13-HB18)/HB13","v":0.64739821682829934},null,null,null,{"$f":"(HF13-HF18)/HF13","v":0.66170088819244754},null,null,null,{"$f":"(HJ13-HJ18)/HJ13","v":0.65631590455549682},null,null,null,{"$f":"(HN13-HN18)/HN13","v":0.66213784928802821},null,null,null,{"$f":"(HR13-HR18)/HR13","v":0.65697242970338965},null,null,null,{"$f":"(HV13-HV18)/HV13","v":0.64739821682829934},null,null,null,{"$f":"(HZ13-HZ18)/HZ13","v":0.66170088819244766},null,null,null,{"$f":"(ID13-ID18)/ID13","v":0.65631590455549682},null,null,null,{"$f":"(IH13-IH18)/IH13","v":0.66213784928802832},null,null,null,{"$f":"(IL13-IL18)/IL13","v":0.65697242970338954},null,null,null,{"$f":"(IP13-IP18)/IP13","v":0.64739821682829923},null,null,null,{"$f":"(IT13-IT18)/IT13","v":0.66170088819244766},null,null,null,{"$f":"(IX13-IX18)/IX13","v":0.65631590455549682},null,null,null,{"$f":"(JB13-JB18)/JB13","v":0.66213784928802832},null,null,null,{"$f":"(JF13-JF18)/JF13","v":0.65697242970338965},null,null,null,{"$f":"(JJ13-JJ18)/JJ13","v":0.64739821682829934},null,null,null,{"$f":"(JN13-JN18)/JN13","v":0.66170088819244754},null,null,null,{"$f":"(JR13-JR18)/JR13","v":0.65631590455549671},null,null,null,{"$f":"(JV13-JV18)/JV13","v":0.66213784928802832},null,null,null,{"$f":"(JZ13-JZ18)/JZ13","v":0.65697242970338965},null,null,null,{"$f":"(KD13-KD18)/KD13","v":0.64739821682829934},null,null,null,{"$f":"(KH13-KH18)/KH13","v":0.66170088819244766},null,null,null,{"$f":"(KL13-KL18)/KL13","v":0.65631590455549682},null,null,null,{"$f":"(KP13-KP18)/KP13","v":0.66213784928802821},null,null,null,{"$f":"(KT13-KT18)/KT13","v":0.65697242970338965}]
[null,"Total gross margin percentage",null,null,null,null,null,null,{"$f":"(I14-I19)/I14","v":0.598856676194365},null,null,null,{"$f":"(M14-M19)/M14","v":0.59400134048257369},null,null,null,{"$f":"(Q14-Q19)/Q14","v":0.62000494356101177},null,null,null,{"$f":"(U14-U19)/U14","v":0.60211788522930776},null,null,null,{"$f":"(Y14-Y19)/Y14","v":0.60375094078639568},null,null,null,{"$f":"(AC14-AC19)/AC14","v":0.61756820690742786},null,null,null,{"$f":"(AG14-AG19)/AG14","v":0.62312400435985582},null,null,null,{"$f":"(AK14-AK19)/AK14","v":0.64341666666666664},null,null,null,{"$f":"(AO14-AO19)/AO14","v":0.63103339135939229},null,null,null,{"$f":"(AS14-AS19)/AS14","v":0.62866773610575266},null,null,null,{"$f":"(AW14-AW19)/AW14","v":0.63827720207253891},null,null,null,{"$f":"(BA14-BA19)/BA14","v":0.62832469775474953},null,null,null,{"$f":"(BE14-BE19)/BE14","v":0.62964824120603013},null,null,null,{"$f":"(BI14-BI19)/BI14","v":0.62194016319129641},null,null,null,{"$f":"(BM14-BM19)/BM14","v":0.6296010832204979},null,null,null,{"$f":"(BQ14-BQ19)/BQ14","v":0.61198088332234679},null,null,null,{"$f":"(BU14-BU19)/BU14","v":0.63077311348532006},null,null,null,{"$f":"(BY14-BY19)/BY14","v":0.62256278584610447},null,null,null,{"$f":"(CC14-CC19)/CC14","v":0.61678604796013703},null,null,null,{"$f":"(CG14-CG19)/CG14","v":0.6204338130954794},null,null,null,{"$f":"(CK14-CK19)/CK14","v":0.62316401468788252},null,null,null,{"$f":"(CO14-CO19)/CO14","v":0.62453800417804917},null,null,null,{"$f":"(CS14-CS19)/CS14","v":0.63073005093378609},null,null,null,{"$f":"(CW14-CW19)/CW14","v":0.63851653261840935},null,null,null,{"$f":"(DA14-DA19)/DA14","v":0.62935419235511714},null,null,null,null,{"$f":"(DF14-DF19)/DF14","v":0.6182534937712364},null,null,null,{"$f":"(DJ14-DJ19)/DJ14","v":0.62010250908121256},null,null,null,{"$f":"(DN14-DN19)/DN14","v":0.62916581882746181},null,null,null,{"$f":"(DR14-DR19)/DR14","v":0.62219128973526538},null,null,null,{"$f":"(DV14-DV19)/DV14","v":0.62246346602745373},null,null,null,{"$f":"(DZ14-DZ19)/DZ14","v":0.61827441658254401},null,null,null,{"$f":"(ED14-ED19)/ED14","v":0.62017669102372297},null,null,null,{"$f":"(EH14-EH19)/EH14","v":0.6292262765958877},null,null,null,{"$f":"(EL14-EL19)/EL14","v":0.622254742737407},null,null,null,{"$f":"(EP14-EP19)/EP14","v":0.62251263615748487},null,null,null,{"$f":"(ET14-ET19)/ET14","v":0.61833263932737048},null,null,null,{"$f":"(EX14-EX19)/EX14","v":0.62024096743696755},null,null,null,{"$f":"(FB14-FB19)/FB14","v":0.6292159743497312},null,null,null,{"$f":"(FF14-FF19)/FF14","v":0.62215155141772704},null,null,null,{"$f":"(FJ14-FJ19)/FJ14","v":0.62252281737584869},null,null,null,{"$f":"(FN14-FN19)/FN14","v":0.61786744086900836},null,null,null,{"$f":"(FR14-FR19)/FR14","v":0.61987148095392464},null,null,null,{"$f":"(FV14-FV19)/FV14","v":0.62912324881368209},null,null,null,{"$f":"(FZ14-FZ19)/FZ14","v":0.6217260854366522},null,null,null,{"$f":"(GD14-GD19)/GD14","v":0.62213377277677451},null,null,null,{"$f":"(GH14-GH19)/GH14","v":0.61785650483707177},null,null,null,{"$f":"(GL14-GL19)/GL14","v":0.61984214700782903},null,null,null,{"$f":"(GP14-GP19)/GP14","v":0.62910731586797264},null,null,null,{"$f":"(GT14-GT19)/GT14","v":0.62171221132219501},null,null,null,{"$f":"(GX14-GX19)/GX14","v":0.62211692035409372},null,null,null,{"$f":"(HB14-HB19)/HB14","v":0.61787136313676427},null,null,null,{"$f":"(HF14-HF19)/HF14","v":0.61985432214398994},null,null,null,{"$f":"(HJ14-HJ19)/HJ14","v":0.62911754052750646},null,null,null,{"$f":"(HN14-HN19)/HN14","v":0.62173674748528651},null,null,null,{"$f":"(HR14-HR19)/HR14","v":0.62213296357958603},null,null,null,{"$f":"(HV14-HV19)/HV14","v":0.61791489702078872},null,null,null,{"$f":"(HZ14-HZ19)/HZ14","v":0.61991209986668727},null,null,null,{"$f":"(ID14-ID19)/ID14","v":0.62915655107108592},null,null,null,{"$f":"(IH14-IH19)/IH14","v":0.62180387368648027},null,null,null,{"$f":"(IL14-IL19)/IL14","v":0.62218537567283894},null,null,null,{"$f":"(IP14-IP19)/IP14","v":0.61817146773375076},null,null,null,{"$f":"(IT14-IT19)/IT14","v":0.62030680552622952},null,null,null,{"$f":"(IX14-IX19)/IX14","v":0.62940734117827957},null,null,null,{"$f":"(JB14-JB19)/JB14","v":0.62216064352971234},null,null,null,{"$f":"(JF14-JF19)/JF14","v":0.62250021329595573},null,null,null,{"$f":"(JJ14-JJ19)/JJ14","v":0.61832052202095167},null,null,null,{"$f":"(JN14-JN19)/JN14","v":0.62053973771924031},null,null,null,{"$f":"(JR14-JR19)/JR14","v":0.62955467797460718},null,null,null,{"$f":"(JV14-JV19)/JV14","v":0.62236715846534274},null,null,null,{"$f":"(JZ14-JZ19)/JZ14","v":0.62268402276025736},null,null,null,{"$f":"(KD14-KD19)/KD14","v":0.61846925830010169},null,null,null,{"$f":"(KH14-KH19)/KH14","v":0.62077211038901303},null,null,null,{"$f":"(KL14-KL19)/KL14","v":0.62970165972942738},null,null,null,{"$f":"(KP14-KP19)/KP14","v":0.62257321916346864},null,null,null,{"$f":"(KT14-KT19)/KT14","v":0.62286741380369559}]
[]
["OPERATING EXPENSES:"]
[null,"Research and development (a) & (d)",null,null,null,null,null,null,1583,null,null,null,1529,null,null,null,1547,null,null,null,1548,null,null,null,{"$f":"I27+M27+Q27+U27","v":6207},null,null,null,1560,null,null,null,1509,null,null,null,1626,null,null,null,1601,null,null,null,{"$f":"AC27+AG27+AK27+AO27","v":6296},null,null,null,1545,null,null,null,1508,null,null,null,1507,null,null,null,1499,null,null,null,{"$f":"AW27+BA27+BE27+BI27","v":6059},null,null,null,1567,null,null,null,1549,null,null,null,1590,null,null,null,1626,null,null,null,{"$f":"BQ27+BU27+BY27+CC27","v":6332},null,null,null,1608,null,null,null,1557,null,null,null,1659,null,null,null,1753,null,null,null,{"$f":"CK27+CO27+CS27+CW27","v":6577},null,null,null,null,{"$f":"DF$14*Ratios!DF39","v":1635.2532560110974},null,null,null,{"$f":"DJ$14*Ratios!DJ39","v":1607.2105704930684},null,null,null,{"$f":"DN$14*Ratios!DN39","v":1664.0719811575216},null,null,null,{"$f":"DR$14*Ratios!DR39","v":1742.5165812177818},null,null,null,{"$f":"DF27+DJ27+DN27+DR27","v":6649.0523888794696},null,null,null,{"$f":"DZ$14*Ratios!DZ39","v":1680.5917771270035},null,null,null,{"$f":"ED$14*Ratios!ED39","v":1646.854310178039},null,null,null,{"$f":"EH$14*Ratios!EH39","v":1702.5519928868678},null,null,null,{"$f":"EL$14*Ratios!EL39","v":1786.1782926083351},null,null,null,{"$f":"DZ27+ED27+EH27+EL27","v":6816.1763728002452},null,null,null,{"$f":"ET$14*Ratios!ET39","v":1720.4383224632656},null,null,null,{"$f":"EX$14*Ratios!EX39","v":1688.6828409496688},null,null,null,{"$f":"FB$14*Ratios!FB39","v":1755.6256993228651},null,null,null,{"$f":"FF$14*Ratios!FF39","v":1854.235886524471},null,null,null,{"$f":"ET27+EX27+FB27+FF27","v":7018.9827492602708},null,null,null,{"$f":"FN$14*Ratios!FN39","v":1877.0124617819472},null,null,null,{"$f":"FR$14*Ratios!FR39","v":1795.6949579975508},null,null,null,{"$f":"FV$14*Ratios!FV39","v":1839.8403865496434},null,null,null,{"$f":"FZ$14*Ratios!FZ39","v":1935.7385895303987},null,null,null,{"$f":"FN27+FR27+FV27+FZ27","v":7448.2863958595399},null,null,null,{"$f":"GH$14*Ratios!GH39","v":1954.4498671552969},null,null,null,{"$f":"GL$14*Ratios!GL39","v":1871.4383923098396},null,null,null,{"$f":"GP$14*Ratios!GP39","v":1916.8451313155444},null,null,null,{"$f":"GT$14*Ratios!GT39","v":2015.3711115610254},null,null,null,{"$f":"GH27+GL27+GP27+GT27","v":7758.1045023417064},null,null,null,{"$f":"HB$14*Ratios!HB39","v":2029.2989881587634},null,null,null,{"$f":"HF$14*Ratios!HF39","v":1944.6036533712313},null,null,null,{"$f":"HJ$14*Ratios!HJ39","v":1991.2408969237736},null,null,null,{"$f":"HN$14*Ratios!HN39","v":2091.9375850622691},null,null,null,{"$f":"HB27+HF27+HJ27+HN27","v":8057.0811235160381},null,null,null,{"$f":"HV$14*Ratios!HV39","v":2100.3923947614621},null,null,null,{"$f":"HZ$14*Ratios!HZ39","v":2014.0773463098326},null,null,null,{"$f":"ID$14*Ratios!ID39","v":2061.9009021760676},null,null,null,{"$f":"IH$14*Ratios!IH39","v":2164.1791826881931},null,null,null,{"$f":"HV27+HZ27+ID27+IH27","v":8340.5498259355554},null,null,null,{"$f":"IP$14*Ratios!IP39","v":2124.6112893258073},null,null,null,{"$f":"IT$14*Ratios!IT39","v":2037.4452956373409},null,null,null,{"$f":"IX$14*Ratios!IX39","v":2086.1585189819111},null,null,null,{"$f":"JB$14*Ratios!JB39","v":2189.5755022906351},null,null,null,{"$f":"IP27+IT27+IX27+JB27","v":8437.790606235696},null,null,null,{"$f":"JJ$14*Ratios!JJ39","v":2154.0928909252302},null,null,null,{"$f":"JN$14*Ratios!JN39","v":2065.288407047628},null,null,null,{"$f":"JR$14*Ratios!JR39","v":2115.0089275612604},null,null,null,{"$f":"JV$14*Ratios!JV39","v":2220.3327075118318},null,null,null,{"$f":"JJ27+JN27+JR27+JV27","v":8554.7229330459504},null,null,null,{"$f":"KD$14*Ratios!KD39","v":2184.5907440541559},null,null,null,{"$f":"KH$14*Ratios!KH39","v":2094.1171781968205},null,null,null,{"$f":"KL$14*Ratios!KL39","v":2144.8668505180294},null,null,null,{"$f":"KP$14*Ratios!KP39","v":2252.1377534115704},null,null,null,{"$f":"KD27+KH27+KL27+KP27","v":8675.7125261805759}]
[null,"Sales and marketing (a) & (d)",null,null,null,null,null,null,2515,null,null,null,2308,null,null,null,2449,null,null,null,2549,null,null,null,{"$f":"I28+M28+Q28+U28","v":9821},null,null,null,2443,null,null,null,2286,null,null,null,2447,null,null,null,2443,null,null,null,{"$f":"AC28+AG28+AK28+AO28","v":9619},null,null,null,2418,null,null,null,2222,null,null,null,2226,null,null,null,2318,null,null,null,{"$f":"AW28+BA28+BE28+BI28","v":9184},null,null,null,2334,null,null,null,2235,null,null,null,2325,null,null,null,2348,null,null,null,{"$f":"BQ28+BU28+BY28+CC28","v":9242},null,null,null,2410,null,null,null,2271,null,null,null,2403,null,null,null,2487,null,null,null,{"$f":"CK28+CO28+CS28+CW28","v":9571},null,null,null,null,{"$f":"DF$14*Ratios!DF40","v":2379.6577335080146},null,null,null,{"$f":"DJ$14*Ratios!DJ40","v":2338.849379685139},null,null,null,{"$f":"DN$14*Ratios!DN40","v":2421.5953978498769},null,null,null,{"$f":"DR$14*Ratios!DR40","v":2535.7497641531686},null,null,null,{"$f":"DF28+DJ28+DN28+DR28","v":9675.8522751961991},null,null,null,{"$f":"DZ$14*Ratios!DZ40","v":2445.6353807028358},null,null,null,{"$f":"ED$14*Ratios!ED40","v":2396.5398514085468},null,null,null,{"$f":"EH$14*Ratios!EH40","v":2477.5923861821821},null,null,null,{"$f":"EL$14*Ratios!EL40","v":2599.2872796950546},null,null,null,{"$f":"DZ28+ED28+EH28+EL28","v":9919.0548979886189},null,null,null,{"$f":"ET$14*Ratios!ET40","v":2503.6209798230066},null,null,null,{"$f":"EX$14*Ratios!EX40","v":2457.4096808163722},null,null,null,{"$f":"FB$14*Ratios!FB40","v":2554.8264509988053},null,null,null,{"$f":"FF$14*Ratios!FF40","v":2698.3262383952733},null,null,null,{"$f":"ET28+EX28+FB28+FF28","v":10214.183350033458},null,null,null,{"$f":"FN$14*Ratios!FN40","v":2731.4712287844027},null,null,null,{"$f":"FR$14*Ratios!FR40","v":2613.1361476348729},null,null,null,{"$f":"FV$14*Ratios!FV40","v":2677.3775793928294},null,null,null,{"$f":"FZ$14*Ratios!FZ40","v":2816.9308256645045},null,null,null,{"$f":"FN28+FR28+FV28+FZ28","v":10838.915781476608},null,null,null,{"$f":"GH$14*Ratios!GH40","v":2844.1599024697198},null,null,null,{"$f":"GL$14*Ratios!GL40","v":2723.3597161011821},null,null,null,{"$f":"GP$14*Ratios!GP40","v":2789.4366355209177},null,null,null,{"$f":"GT$14*Ratios!GT40","v":2932.8138830394669},null,null,null,{"$f":"GH28+GL28+GP28+GT28","v":11289.770137131287},null,null,null,{"$f":"HB$14*Ratios!HB40","v":2953.0820458670405},null,null,null,{"$f":"HF$14*Ratios!HF40","v":2829.8314682098307},null,null,null,{"$f":"HJ$14*Ratios!HJ40","v":2897.6990458350979},null,null,null,{"$f":"HN$14*Ratios!HN40","v":3044.2351568543377},null,null,null,{"$f":"HB28+HF28+HJ28+HN28","v":11724.847716766308},null,null,null,{"$f":"HV$14*Ratios!HV40","v":3056.5387882411369},null,null,null,{"$f":"HZ$14*Ratios!HZ40","v":2930.9311664180336},null,null,null,{"$f":"ID$14*Ratios!ID40","v":3000.5250927059665},null,null,null,{"$f":"IH$14*Ratios!IH40","v":3149.3627729221071},null,null,null,{"$f":"HV28+HZ28+ID28+IH28","v":12137.357820287245},null,null,null,{"$f":"IP$14*Ratios!IP40","v":3091.7826744925196},null,null,null,{"$f":"IT$14*Ratios!IT40","v":2964.9367378052289},null,null,null,{"$f":"IX$14*Ratios!IX40","v":3035.825328443952},null,null,null,{"$f":"JB$14*Ratios!JB40","v":3186.3200748705594},null,null,null,{"$f":"IP28+IT28+IX28+JB28","v":12278.864815612262},null,null,null,{"$f":"JJ$14*Ratios!JJ40","v":3134.6849717265291},null,null,null,{"$f":"JN$14*Ratios!JN40","v":3005.4546668470193},null,null,null,{"$f":"JR$14*Ratios!JR40","v":3077.8090992380758},null,null,null,{"$f":"JV$14*Ratios!JV40","v":3231.0786595097679},null,null,null,{"$f":"JJ28+JN28+JR28+JV28","v":12449.027397321392},null,null,null,{"$f":"KD$14*Ratios!KD40","v":3179.0661413018588},null,null,null,{"$f":"KH$14*Ratios!KH40","v":3047.4069503606156},null,null,null,{"$f":"KL$14*Ratios!KL40","v":3121.2590278710745},null,null,null,{"$f":"KP$14*Ratios!KP40","v":3277.362085738504},null,null,null,{"$f":"KD28+KH28+KL28+KP28","v":12625.094205272053}]
[null,"General and administrative (a), (d) & (f)",null,null,null,null,null,null,504,null,null,null,490,null,null,null,510,null,null,null,536,null,null,null,{"$f":"I29+M29+Q29+U29","v":2040},null,null,null,539,null,null,null,176,null,null,null,566,null,null,null,533,null,null,null,{"$f":"AC29+AG29+AK29+AO29","v":1814},null,null,null,555,null,null,null,456,null,null,null,487,null,null,null,495,null,null,null,{"$f":"AW29+BA29+BE29+BI29","v":1993},null,null,null,557,null,null,null,483,null,null,null,561,null,null,null,543,null,null,null,{"$f":"BQ29+BU29+BY29+CC29","v":2144},null,null,null,211,null,null,null,509,null,null,null,541,null,null,null,566,null,null,null,{"$f":"CK29+CO29+CS29+CW29","v":1827},null,null,null,null,{"$f":"DF$14*Ratios!DF41","v":454.25082845252774},null,null,null,{"$f":"DJ$14*Ratios!DJ41","v":446.46095671139364},null,null,null,{"$f":"DN$14*Ratios!DN41","v":462.25627331226877},null,null,null,{"$f":"DR$14*Ratios!DR41","v":484.04710261287624},null,null,null,{"$f":"DF29+DJ29+DN29+DR29","v":1847.0151610890664},null,null,null,{"$f":"DZ$14*Ratios!DZ41","v":466.84524506781747},null,null,null,{"$f":"ED$14*Ratios!ED41","v":457.47344149236386},null,null,null,{"$f":"EH$14*Ratios!EH41","v":472.94549049784212},null,null,null,{"$f":"EL$14*Ratios!EL41","v":496.17572458498222},null,null,null,{"$f":"DZ29+ED29+EH29+EL29","v":1893.4399016430057},null,null,null,{"$f":"ET$14*Ratios!ET41","v":477.91406646501235},null,null,null,{"$f":"EX$14*Ratios!EX41","v":469.09283114110463},null,null,null,{"$f":"FB$14*Ratios!FB41","v":487.68863504072897},null,null,null,{"$f":"FF$14*Ratios!FF41","v":515.08118666264374},null,null,null,{"$f":"ET29+EX29+FB29+FF29","v":1949.7767193094896},null,null,null,{"$f":"FN$14*Ratios!FN41","v":521.40820551552645},null,null,null,{"$f":"FR$14*Ratios!FR41","v":498.81932313539988},null,null,null,{"$f":"FV$14*Ratios!FV41","v":511.08231507164334},null,null,null,{"$f":"FZ$14*Ratios!FZ41","v":537.72151483534105},null,null,null,{"$f":"FN29+FR29+FV29+FZ29","v":2069.0313585579106},null,null,null,{"$f":"GH$14*Ratios!GH41","v":542.91925000649655},null,null,null,{"$f":"GL$14*Ratios!GL41","v":519.85980580052865},null,null,null,{"$f":"GP$14*Ratios!GP41","v":532.47317240588404},null,null,null,{"$f":"GT$14*Ratios!GT41","v":559.84233249536157},null,null,null,{"$f":"GH29+GL29+GP29+GT29","v":2155.0945607082708},null,null,null,{"$f":"HB$14*Ratios!HB41","v":563.71130475384837},null,null,null,{"$f":"HF$14*Ratios!HF41","v":540.18410745161009},null,null,null,{"$f":"HJ$14*Ratios!HJ41","v":553.13929126953542},null,null,null,{"$f":"HN$14*Ratios!HN41","v":581.11144410958877},null,null,null,{"$f":"HB29+HF29+HJ29+HN29","v":2238.1461475845826},null,null,null,{"$f":"HV$14*Ratios!HV41","v":583.46007377667502},null,null,null,{"$f":"HZ$14*Ratios!HZ41","v":559.4829423305556},null,null,null,{"$f":"ID$14*Ratios!ID41","v":572.76766736744332},null,null,null,{"$f":"IH$14*Ratios!IH41","v":601.17916478201744},null,null,null,{"$f":"HV29+HZ29+ID29+IH29","v":2316.889848256691},null,null,null,{"$f":"IP$14*Ratios!IP41","v":590.18774906465717},null,null,null,{"$f":"IT$14*Ratios!IT41","v":565.97423675375114},null,null,null,{"$f":"IX$14*Ratios!IX41","v":579.50609916070425},null,null,null,{"$f":"JB$14*Ratios!JB41","v":608.23391252622628},null,null,null,{"$f":"IP29+IT29+IX29+JB29","v":2343.9019975053388},null,null,null,{"$f":"JJ$14*Ratios!JJ41","v":598.37733187173421},null,null,null,{"$f":"JN$14*Ratios!JN41","v":573.70866955694328},null,null,null,{"$f":"JR$14*Ratios!JR41","v":587.52034524166379},null,null,null,{"$f":"JV$14*Ratios!JV41","v":616.77784044763825},null,null,null,{"$f":"JJ29+JN29+JR29+JV29","v":2376.3841871179793},null,null,null,{"$f":"KD$14*Ratios!KD41","v":606.84921535456022},null,null,null,{"$f":"KH$14*Ratios!KH41","v":581.71690505786694},null,null,null,{"$f":"KL$14*Ratios!KL41","v":595.81446493788042},null,null,null,{"$f":"KP$14*Ratios!KP41","v":625.61284407525295},null,null,null,{"$f":"KD29+KH29+KL29+KP29","v":2409.9934294255609}]
[null,"Amortization of purchased intangible assets (b)",null,null,null,null,null,null,71,null,null,null,72,null,null,null,70,null,null,null,146,null,null,null,{"$f":"I30+M30+Q30+U30","v":359},null,null,null,69,null,null,null,71,null,null,null,81,null,null,null,82,null,null,null,{"$f":"AC30+AG30+AK30+AO30","v":303},null,null,null,78,null,null,null,64,null,null,null,59,null,null,null,58,null,null,null,{"$f":"AW30+BA30+BE30+BI30","v":259},null,null,null,61,null,null,null,60,null,null,null,67,null,null,null,33,null,null,null,{"$f":"BQ30+BU30+BY30+CC30","v":221},null,null,null,34,null,null,null,39,null,null,null,39,null,null,null,38,null,null,null,{"$f":"CK30+CO30+CS30+CW30","v":150},null,null,null,null,{"$f":"DF$14*Ratios!DF42","v":37.294813501849568},null,null,null,{"$f":"DJ$14*Ratios!DJ42","v":36.655250961526569},null,null,null,{"$f":"DN$14*Ratios!DN42","v":37.952074984586929},null,null,null,{"$f":"DR$14*Ratios!DR42","v":39.741141429628591},null,null,null,{"$f":"DF30+DJ30+DN30+DR30","v":151.64328087759165},null,null,null,{"$f":"DZ$14*Ratios!DZ42","v":38.328837854500613},null,null,null,{"$f":"ED$14*Ratios!ED42","v":37.559395853231848},null,null,null,{"$f":"EH$14*Ratios!EH42","v":38.829679022811341},null,null,null,{"$f":"EL$14*Ratios!EL42","v":40.736923200737458},null,null,null,{"$f":"DZ30+ED30+EH30+EL30","v":155.45483593128128},null,null,null,{"$f":"ET$14*Ratios!ET42","v":39.237608084155369},null,null,null,{"$f":"EX$14*Ratios!EX42","v":38.51336873079677},null,null,null,{"$f":"FB$14*Ratios!FB42","v":40.040117819435878},null,null,null,{"$f":"FF$14*Ratios!FF42","v":42.289095785110334},null,null,null,{"$f":"ET30+EX30+FB30+FF30","v":160.08019041949836},null,null,null,{"$f":"FN$14*Ratios!FN42","v":42.808555461044868},null,null,null,{"$f":"FR$14*Ratios!FR42","v":40.953967416699498},null,null,null,{"$f":"FV$14*Ratios!FV42","v":41.96078120456842},null,null,null,{"$f":"FZ$14*Ratios!FZ42","v":44.147907621949187},null,null,null,{"$f":"FN30+FR30+FV30+FZ30","v":169.87121170426198},null,null,null,{"$f":"GH$14*Ratios!GH42","v":44.574651067856863},null,null,null,{"$f":"GL$14*Ratios!GL42","v":42.681429047662455},null,null,null,{"$f":"GP$14*Ratios!GP42","v":43.71700922872612},null,null,null,{"$f":"GT$14*Ratios!GT42","v":45.964066707336748},null,null,null,{"$f":"GH30+GL30+GP30+GT30","v":176.93715605158218},null,null,null,{"$f":"HB$14*Ratios!HB42","v":46.281716318049952},null,null,null,{"$f":"HF$14*Ratios!HF42","v":44.350090923777515},null,null,null,{"$f":"HJ$14*Ratios!HJ42","v":45.413734915396994},null,null,null,{"$f":"HN$14*Ratios!HN42","v":47.710299187979381},null,null,null,{"$f":"HB30+HF30+HJ30+HN30","v":183.75584134520383},null,null,null,{"$f":"HV$14*Ratios!HV42","v":47.90312592583539},null,null,null,{"$f":"HZ$14*Ratios!HZ42","v":45.934560125661378},null,null,null,{"$f":"ID$14*Ratios!ID42","v":47.02526004658813},null,null,null,{"$f":"IH$14*Ratios!IH42","v":49.357895302300285},null,null,null,{"$f":"HV30+HZ30+ID30+IH30","v":190.22084140038518},null,null,null,{"$f":"IP$14*Ratios!IP42","v":48.455480218773168},null,null,null,{"$f":"IT$14*Ratios!IT42","v":46.467507122639674},null,null,null,{"$f":"IX$14*Ratios!IX42","v":47.578497468038115},null,null,null,{"$f":"JB$14*Ratios!JB42","v":49.937102834665545},null,null,null,{"$f":"IP30+IT30+IX30+JB30","v":192.4385876441165},null,null,null,{"$f":"JJ$14*Ratios!JJ42","v":49.127859759584091},null,null,null,{"$f":"JN$14*Ratios!JN42","v":47.10251802602162},null,null,null,{"$f":"JR$14*Ratios!JR42","v":48.236481546934634},null,null,null,{"$f":"JV$14*Ratios!JV42","v":50.638574749395588},null,null,null,{"$f":"JJ30+JN30+JR30+JV30","v":195.10543408193593},null,null,null,{"$f":"KD$14*Ratios!KD42","v":49.8234166957767},null,null,null,{"$f":"KH$14*Ratios!KH42","v":47.760008625440641},null,null,null,{"$f":"KL$14*Ratios!KL42","v":48.917443755162594},null,null,null,{"$f":"KP$14*Ratios!KP42","v":51.363944505357388},null,null,null,{"$f":"KD30+KH30+KL30+KP30","v":197.86481358173731}]
[null,"Restructuring and other charges (e)",null,null,null,null,null,null,318,null,null,null,69,null,null,null,24,null,null,null,73,null,null,null,{"$f":"I31+M31+Q31+U31","v":484},null,null,null,142,null,null,null,96,null,null,null,17,null,null,null,13,null,null,null,{"$f":"AC31+AG31+AK31+AO31","v":268},null,null,null,411,null,null,null,133,null,null,null,70,null,null,null,142,null,null,null,{"$f":"AW31+BA31+BE31+BI31","v":756},null,null,null,152,null,null,null,98,null,null,null,82,null,null,null,26,null,null,null,{"$f":"BQ31+BU31+BY31+CC31","v":358},null,null,null,78,null,null,null,186,null,null,null,18,null,null,null,40,null,null,null,{"$f":"CK31+CO31+CS31+CW31","v":322},null,null,null,null,{"$f":"DF$14*Ratios!DF43","v":80.059532983970399},null,null,null,{"$f":"DJ$14*Ratios!DJ43","v":78.686605397410375},null,null,null,{"$f":"DN$14*Ratios!DN43","v":81.470454300246601},null,null,null,{"$f":"DR$14*Ratios!DR43","v":85.310983602269374},null,null,null,{"$f":"DF31+DJ31+DN31+DR31","v":325.52757628389679},null,null,null,{"$f":"DZ$14*Ratios!DZ43","v":82.279238594327978},null,null,null,{"$f":"ED$14*Ratios!ED43","v":80.627503098271035},null,null,null,{"$f":"EH$14*Ratios!EH43","v":83.354377635635004},null,null,null,{"$f":"EL$14*Ratios!EL43","v":87.448595137583069},null,null,null,{"$f":"DZ31+ED31+EH31+EL31","v":333.70971446581711},null,null,null,{"$f":"ET$14*Ratios!ET43","v":84.230065353986845},null,null,null,{"$f":"EX$14*Ratios!EX43","v":82.675364875443719},null,null,null,{"$f":"FB$14*Ratios!FB43","v":85.952786252389018},null,null,null,{"$f":"FF$14*Ratios!FF43","v":90.780592285370176},null,null,null,{"$f":"ET31+EX31+FB31+FF31","v":343.63880876718974},null,null,null,{"$f":"FN$14*Ratios!FN43","v":91.895699056376316},null,null,null,{"$f":"FR$14*Ratios!FR43","v":87.914516721181599},null,null,null,{"$f":"FV$14*Ratios!FV43","v":90.075810319140203},null,null,null,{"$f":"FZ$14*Ratios!FZ43","v":94.770841695117582},null,null,null,{"$f":"FN31+FR31+FV31+FZ31","v":364.65686779181567},null,null,null,{"$f":"GH$14*Ratios!GH43","v":95.686917625666055},null,null,null,{"$f":"GL$14*Ratios!GL43","v":91.622801022315386},null,null,null,{"$f":"GP$14*Ratios!GP43","v":93.84584647766539},null,null,null,{"$f":"GT$14*Ratios!GT43","v":98.669529865082879},null,null,null,{"$f":"GH31+GL31+GP31+GT31","v":379.82509499072972},null,null,null,{"$f":"HB$14*Ratios!HB43","v":99.35141769608056},null,null,null,{"$f":"HF$14*Ratios!HF43","v":95.204861849709062},null,null,null,{"$f":"HJ$14*Ratios!HJ43","v":97.488150951718879},null,null,null,{"$f":"HN$14*Ratios!HN43","v":102.41810892352906},null,null,null,{"$f":"HB31+HF31+HJ31+HN31","v":394.46253942103755},null,null,null,{"$f":"HV$14*Ratios!HV43","v":102.83204365412664},null,null,null,{"$f":"HZ$14*Ratios!HZ43","v":98.606189069753086},null,null,null,{"$f":"ID$14*Ratios!ID43","v":100.94755823334251},null,null,null,{"$f":"IH$14*Ratios!IH43","v":105.95494858227127},null,null,null,{"$f":"HV31+HZ31+ID31+IH31","v":408.34073953949348},null,null,null,{"$f":"IP$14*Ratios!IP43","v":104.01776420296639},null,null,null,{"$f":"IT$14*Ratios!IT43","v":99.750248623266486},null,null,null,{"$f":"IX$14*Ratios!IX43","v":102.13517456472181},null,null,null,{"$f":"JB$14*Ratios!JB43","v":107.19831408508203},null,null,null,{"$f":"IP31+IT31+IX31+JB31","v":413.10150147603673},null,null,null,{"$f":"JJ$14*Ratios!JJ43","v":105.46113895057384},null,null,null,{"$f":"JN$14*Ratios!JN43","v":101.11340536252639},null,null,null,{"$f":"JR$14*Ratios!JR43","v":103.54764705408634},null,null,null,{"$f":"JV$14*Ratios!JV43","v":108.70414046203585},null,null,null,{"$f":"JJ31+JN31+JR31+JV31","v":418.82633182922245},null,null,null,{"$f":"KD$14*Ratios!KD43","v":106.95426784026732},null,null,null,{"$f":"KH$14*Ratios!KH43","v":102.5248185159459},null,null,null,{"$f":"KL$14*Ratios!KL43","v":105.00944592774903},null,null,null,{"$f":"KP$14*Ratios!KP43","v":110.26126753816719},null,null,null,{"$f":"KD31+KH31+KL31+KP31","v":424.74979982212943}]
[null,"   Total operating expenses (a), (b), & (d) - (f)",null,null,null,null,null,null,{"$f":"SUM(I27:I31)","v":4991},null,null,null,{"$f":"SUM(M27:M31)","v":4468},null,null,null,{"$f":"SUM(Q27:Q31)","v":4600},null,null,null,{"$f":"SUM(U27:U31)","v":4852},null,null,null,{"$f":"SUM(Y27:Y31)","v":18911},null,null,null,{"$f":"SUM(AC27:AC31)","v":4753},null,null,null,{"$f":"SUM(AG27:AG31)","v":4138},null,null,null,{"$f":"SUM(AK27:AK31)","v":4737},null,null,null,{"$f":"SUM(AO27:AO31)","v":4672},null,null,null,{"$f":"SUM(AS27:AS31)","v":18300},null,null,null,{"$f":"SUM(AW27:AW31)","v":5007},null,null,null,{"$f":"SUM(BA27:BA31)","v":4383},null,null,null,{"$f":"SUM(BE27:BE31)","v":4349},null,null,null,{"$f":"SUM(BI27:BI31)","v":4512},null,null,null,{"$f":"SUM(BM27:BM31)","v":18251},null,null,null,{"$f":"SUM(BQ27:BQ31)","v":4671},null,null,null,{"$f":"SUM(BU27:BU31)","v":4425},null,null,null,{"$f":"SUM(BY27:BY31)","v":4625},null,null,null,{"$f":"SUM(CC27:CC31)","v":4576},null,null,null,{"$f":"SUM(CG27:CG31)","v":18297},null,null,null,{"$f":"SUM(CK27:CK31)","v":4341},null,null,null,{"$f":"SUM(CO27:CO31)","v":4562},null,null,null,{"$f":"SUM(CS27:CS31)","v":4660},null,null,null,{"$f":"SUM(CW27:CW31)","v":4884},null,null,null,{"$f":"SUM(DA27:DA31)","v":18447},null,null,null,null,{"$f":"SUM(DF27:DF31)","v":4586.51616445746},null,null,null,{"$f":"SUM(DJ27:DJ31)","v":4507.8627632485377},null,null,null,{"$f":"SUM(DN27:DN31)","v":4667.3461816045001},null,null,null,{"$f":"SUM(DR27:DR31)","v":4887.3655730157243},null,null,null,{"$f":"SUM(DV27:DV31)","v":18649.090682326223},null,null,null,{"$f":"SUM(DZ27:DZ31)","v":4713.6804793464853},null,null,null,{"$f":"SUM(ED27:ED31)","v":4619.0545020304526},null,null,null,{"$f":"SUM(EH27:EH31)","v":4775.2739262253381},null,null,null,{"$f":"SUM(EL27:EL31)","v":5009.8268152266928},null,null,null,{"$f":"SUM(EP27:EP31)","v":19117.835722828971},null,null,null,{"$f":"SUM(ET27:ET31)","v":4825.4410421894263},null,null,null,{"$f":"SUM(EX27:EX31)","v":4736.3740865133859},null,null,null,{"$f":"SUM(FB27:FB31)","v":4924.1336894342239},null,null,null,{"$f":"SUM(FF27:FF31)","v":5200.7129996528693},null,null,null,{"$f":"SUM(FJ27:FJ31)","v":19686.661817789907},null,null,null,{"$f":"SUM(FN27:FN31)","v":5264.5961505992982},null,null,null,{"$f":"SUM(FR27:FR31)","v":5036.5189129057053},null,null,null,{"$f":"SUM(FV27:FV31)","v":5160.336872537825},null,null,null,{"$f":"SUM(FZ27:FZ31)","v":5429.3096793473105},null,null,null,{"$f":"SUM(GD27:GD31)","v":20890.761615390136},null,null,null,{"$f":"SUM(GH27:GH31)","v":5481.790588325036},null,null,null,{"$f":"SUM(GL27:GL31)","v":5248.9621442815278},null,null,null,{"$f":"SUM(GP27:GP31)","v":5376.3177949487372},null,null,null,{"$f":"SUM(GT27:GT31)","v":5652.6609236682734},null,null,null,{"$f":"SUM(GX27:GX31)","v":21759.731451223579},null,null,null,{"$f":"SUM(HB27:HB31)","v":5691.7254727937834},null,null,null,{"$f":"SUM(HF27:HF31)","v":5454.1741818061591},null,null,null,{"$f":"SUM(HJ27:HJ31)","v":5584.9811198955231},null,null,null,{"$f":"SUM(HN27:HN31)","v":5867.4125941377042},null,null,null,{"$f":"SUM(HR27:HR31)","v":22598.293368633167},null,null,null,{"$f":"SUM(HV27:HV31)","v":5891.1264263592357},null,null,null,{"$f":"SUM(HZ27:HZ31)","v":5649.0322042538355},null,null,null,{"$f":"SUM(ID27:ID31)","v":5783.1664805294085},null,null,null,{"$f":"SUM(IH27:IH31)","v":6070.0339642768895},null,null,null,{"$f":"SUM(IL27:IL31)","v":23393.359075419368},null,null,null,{"$f":"SUM(IP27:IP31)","v":5959.0549573047247},null,null,null,{"$f":"SUM(IT27:IT31)","v":5714.5740259422264},null,null,null,{"$f":"SUM(IX27:IX31)","v":5851.2036186193272},null,null,null,{"$f":"SUM(JB27:JB31)","v":6141.2649066071681},null,null,null,{"$f":"SUM(JF27:JF31)","v":23666.097508473449},null,null,null,{"$f":"SUM(JJ27:JJ31)","v":6041.7441932336505},null,null,null,{"$f":"SUM(JN27:JN31)","v":5792.6676668401387},null,null,null,{"$f":"SUM(JR27:JR31)","v":5932.12250064202},null,null,null,{"$f":"SUM(JV27:JV31)","v":6227.5319226806696},null,null,null,{"$f":"SUM(JZ27:JZ31)","v":23994.066283396482},null,null,null,{"$f":"SUM(KD27:KD31)","v":6127.2837852466191},null,null,null,{"$f":"SUM(KH27:KH31)","v":5873.5258607566893},null,null,null,{"$f":"SUM(KL27:KL31)","v":6015.8672330098962},null,null,null,{"$f":"SUM(KP27:KP31)","v":6316.7378952688514},null,null,null,{"$f":"SUM(KT27:KT31)","v":24333.414774282057}]
[null,"Operating expense as a percentage of revenue",null,null,null,null,null,null,{"$f":"I32/I14","v":0.40759493670886077},null,null,null,{"$f":"M32/M14","v":0.37432975871313673},null,null,null,{"$f":"Q32/Q14","v":0.37900634423663176},null,null,null,{"$f":"U32/U14","v":0.37779335046328738},null,null,null,{"$f":"Y32/Y14","v":0.38467484388031165},null,null,null,{"$f":"AC32/AC14","v":0.3747831572307207},null,null,null,{"$f":"AG32/AG14","v":0.34694390877840192},null,null,null,{"$f":"AK32/AK14","v":0.39474999999999999},null,null,null,{"$f":"AO32/AO14","v":0.36967874663712613},null,null,null,{"$f":"AS32/AS14","v":0.37159623936483438},null,null,null,{"$f":"AW32/AW14","v":0.40535945595854922},null,null,null,{"$f":"BA32/BA14","v":0.37849740932642489},null,null,null,{"$f":"BE32/BE14","v":0.36423785594639868},null,null,null,{"$f":"BI32/BI14","v":0.37187834830627214},null,null,null,{"$f":"BM32/BM14","v":0.38018956358712636},null,null,null,{"$f":"BQ32/BQ14","v":0.384887936717205},null,null,null,{"$f":"BU32/BU14","v":0.372255405064356},null,null,null,{"$f":"BY32/BY14","v":0.37109845141619191},null,null,null,{"$f":"CC32/CC14","v":0.35627530364372467},null,null,null,{"$f":"CG32/CG14","v":0.37091019663490776},null,null,null,{"$f":"CK32/CK14","v":0.33208384332925339},null,null,null,{"$f":"CO32/CO14","v":0.36654346778081309},null,null,null,{"$f":"CS32/CS14","v":0.35962339867263465},null,null,null,{"$f":"CW32/CW14","v":0.36371760500446826},null,null,null,{"$f":"DA32/DA14","v":0.35540613440197288},null,null,null,null,{"$f":"DF32/DF14","v":0.35540613440197288},null,null,null,{"$f":"DJ32/DJ14","v":0.35540613440197288},null,null,null,{"$f":"DN32/DN14","v":0.35540613440197283},null,null,null,{"$f":"DR32/DR14","v":0.35540613440197288},null,null,null,{"$f":"DV32/DV14","v":0.35540613440197288},null,null,null,{"$f":"DZ32/DZ14","v":0.35540613440197283},null,null,null,{"$f":"ED32/ED14","v":0.35540613440197288},null,null,null,{"$f":"EH32/EH14","v":0.35540613440197283},null,null,null,{"$f":"EL32/EL14","v":0.35540613440197288},null,null,null,{"$f":"EP32/EP14","v":0.35540613440197294},null,null,null,{"$f":"ET32/ET14","v":0.35540613440197283},null,null,null,{"$f":"EX32/EX14","v":0.35540613440197283},null,null,null,{"$f":"FB32/FB14","v":0.35540613440197283},null,null,null,{"$f":"FF32/FF14","v":0.35540613440197294},null,null,null,{"$f":"FJ32/FJ14","v":0.35540613440197288},null,null,null,{"$f":"FN32/FN14","v":0.35540613440197288},null,null,null,{"$f":"FR32/FR14","v":0.35540613440197294},null,null,null,{"$f":"FV32/FV14","v":0.35540613440197288},null,null,null,{"$f":"FZ32/FZ14","v":0.35540613440197283},null,null,null,{"$f":"GD32/GD14","v":0.35540613440197283},null,null,null,{"$f":"GH32/GH14","v":0.35540613440197283},null,null,null,{"$f":"GL32/GL14","v":0.35540613440197283},null,null,null,{"$f":"GP32/GP14","v":0.35540613440197283},null,null,null,{"$f":"GT32/GT14","v":0.35540613440197288},null,null,null,{"$f":"GX32/GX14","v":0.35540613440197294},null,null,null,{"$f":"HB32/HB14","v":0.35540613440197288},null,null,null,{"$f":"HF32/HF14","v":0.35540613440197288},null,null,null,{"$f":"HJ32/HJ14","v":0.35540613440197288},null,null,null,{"$f":"HN32/HN14","v":0.35540613440197288},null,null,null,{"$f":"HR32/HR14","v":0.35540613440197288},null,null,null,{"$f":"HV32/HV14","v":0.35540613440197283},null,null,null,{"$f":"HZ32/HZ14","v":0.35540613440197283},null,null,null,{"$f":"ID32/ID14","v":0.35540613440197288},null,null,null,{"$f":"IH32/IH14","v":0.35540613440197288},null,null,null,{"$f":"IL32/IL14","v":0.35540613440197283},null,null,null,{"$f":"IP32/IP14","v":0.35540613440197294},null,null,null,{"$f":"IT32/IT14","v":0.35540613440197283},null,null,null,{"$f":"IX32/IX14","v":0.35540613440197288},null,null,null,{"$f":"JB32/JB14","v":0.35540613440197283},null,null,null,{"$f":"JF32/JF14","v":0.35540613440197288},null,null,null,{"$f":"JJ32/JJ14","v":0.35540613440197283},null,null,null,{"$f":"JN32/JN14","v":0.35540613440197288},null,null,null,{"$f":"JR32/JR14","v":0.35540613440197277},null,null,null,{"$f":"JV32/JV14","v":0.35540613440197288},null,null,null,{"$f":"JZ32/JZ14","v":0.35540613440197288},null,null,null,{"$f":"KD32/KD14","v":0.35540613440197288},null,null,null,{"$f":"KH32/KH14","v":0.35540613440197288},null,null,null,{"$f":"KL32/KL14","v":0.35540613440197288},null,null,null,{"$f":"KP32/KP14","v":0.35540613440197283},null,null,null,{"$f":"KT32/KT14","v":0.35540613440197288}]
[]
["OPERATING INCOME (a) - (f)",null,null,null,null,null,null,null,{"$f":"I21-I32","v":2342},null,null,null,{"$f":"M21-M32","v":2622},null,null,null,{"$f":"Q21-Q32","v":2925},null,null,null,{"$f":"U21-U32","v":2881},null,null,null,{"$f":"I35+M35+Q35+U35","v":10770},null,null,null,{"$f":"AC21-AC32","v":3079},null,null,null,{"$f":"AG21-AG32","v":3294},null,null,null,{"$f":"AK21-AK32","v":2984},null,null,null,{"$f":"AO21-AO32","v":3303},null,null,null,{"$f":"AS21-AS32","v":12660},null,null,null,{"$f":"AW21-AW32","v":2877},null,null,null,{"$f":"BA21-BA32","v":2893},null,null,null,{"$f":"BE21-BE32","v":3169},null,null,null,{"$f":"BI21-BI32","v":3034},null,null,null,{"$f":"BM21-BM32","v":11973},null,null,null,{"$f":"BQ21-BQ32","v":2756},null,null,null,{"$f":"BU21-BU32","v":3073},null,null,null,{"$f":"BY21-BY32","v":3134},null,null,null,{"$f":"CC21-CC32","v":3346},null,null,null,{"$f":"CG21-CG32","v":12309},null,null,null,{"$f":"CK21-CK32","v":3805},null,null,null,{"$f":"CO21-CO32","v":3211},null,null,null,{"$f":"CS21-CS32","v":3513},null,null,null,{"$f":"CW21-CW32","v":3690},null,null,null,{"$f":"DA21-DA32","v":14219},null,null,null,null,{"$f":"DF21-DF32","v":3392.045172660346},null,null,null,{"$f":"DJ21-DJ32","v":3357.3279003503994},null,null,null,{"$f":"DN21-DN32","v":3595.1298925398241},null,null,null,{"$f":"DR21-DR32","v":3668.6946491837152},null,null,null,{"$f":"DV21-DV32","v":14013.197614734283},null,null,null,{"$f":"DZ21-DZ32","v":3486.3694529044787},null,null,null,{"$f":"ED21-ED32","v":3441.1044525910547},null,null,null,{"$f":"EH21-EH32","v":3679.076017340285},null,null,null,{"$f":"EL21-EL32","v":3761.5144597722565},null,null,null,{"$f":"EP21-EP32","v":14368.064382608074},null,null,null,{"$f":"ET21-ET32","v":3569.8211852231652},null,null,null,{"$f":"EX21-EX32","v":3529.3618173015002},null,null,null,{"$f":"FB21-FB32","v":3793.6212318170546},null,null,null,{"$f":"FF21-FF32","v":3903.3269929511862},null,null,null,{"$f":"FJ21-FJ32","v":14796.131227292906},null,null,null,{"$f":"FN21-FN32","v":3887.813546135425},null,null,null,{"$f":"FR21-FR32","v":3747.7820183333115},null,null,null,{"$f":"FV21-FV32","v":3974.2491235276675},null,null,null,{"$f":"FZ21-FZ32","v":4068.3976667676234},null,null,null,{"$f":"GD21-GD32","v":15678.242354764032},null,null,null,{"$f":"GH21-GH32","v":4048.0392184968396},null,null,null,{"$f":"GL21-GL32","v":3905.4323642681247},null,null,null,{"$f":"GP21-GP32","v":4140.3464655729358},null,null,null,{"$f":"GT21-GT32","v":4235.5429719166414},null,null,null,{"$f":"GX21-GX32","v":16329.361020254535},null,null,null,{"$f":"HB21-HB32","v":4203.304004941132},null,null,null,{"$f":"HF21-HF32","v":4058.3049598592706},null,null,null,{"$f":"HJ21-HJ32","v":4301.2004789489492},null,null,null,{"$f":"HN21-HN32","v":4396.8616243467295},null,null,null,{"$f":"HR21-HR32","v":16959.671068096082},null,null,null,{"$f":"HV21-HV32","v":4351.2819811530671},null,null,null,{"$f":"HZ21-HZ32","v":4204.2119493566352},null,null,null,{"$f":"ID21-ID32","v":4454.4651328983518},null,null,null,{"$f":"IH21-IH32","v":4549.8464121461247},null,null,null,{"$f":"IL21-IL32","v":17559.805475554185},null,null,null,{"$f":"IP21-IP32","v":4405.7569935682768},null,null,null,{"$f":"IT21-IT32","v":4259.3369898033425},null,null,null,{"$f":"IX21-IX32","v":4510.9993818572893},null,null,null,{"$f":"JB21-JB32","v":4609.4030097200102},null,null,null,{"$f":"JF21-JF32","v":17785.496374948914},null,null,null,{"$f":"JJ21-JJ32","v":4469.4261605455549},null,null,null,{"$f":"JN21-JN32","v":4321.3402996350442},null,null,null,{"$f":"JR21-JR32","v":4575.8432014178443},null,null,null,{"$f":"JV21-JV32","v":4677.7704112046104},null,null,null,{"$f":"JZ21-JZ32","v":18044.380072803055},null,null,null,{"$f":"KD21-KD32","v":4535.268971284192},null,null,null,{"$f":"KH21-KH32","v":4385.5009006737246},null,null,null,{"$f":"KL21-KL32","v":4642.9290416026925},null,null,null,{"$f":"KP21-KP32","v":4748.4392792520075},null,null,null,{"$f":"KT21-KT32","v":18312.138192812614}]
[null,"Operating income as a percentage of revenue",null,null,null,null,null,null,{"$f":"I35/I14","v":0.19126173948550429},null,null,null,{"$f":"M35/M14","v":0.21967158176943699},null,null,null,{"$f":"Q35/Q14","v":0.24099859932438},null,null,null,{"$f":"U35/U14","v":0.22432453476602041},null,null,null,{"$f":"Y35/Y14","v":0.21907609690608409},null,null,null,{"$f":"AC35/AC14","v":0.24278504967670714},null,null,null,{"$f":"AG35/AG14","v":0.27618009558145384},null,null,null,{"$f":"AK35/AK14","v":0.24866666666666667},null,null,null,{"$f":"AO35/AO14","v":0.26135464472226616},null,null,null,{"$f":"AS35/AS14","v":0.25707149674091823},null,null,null,{"$f":"AW35/AW14","v":0.23291774611398963},null,null,null,{"$f":"BA35/BA14","v":0.24982728842832469},null,null,null,{"$f":"BE35/BE14","v":0.26541038525963151},null,null,null,{"$f":"BI35/BI14","v":0.25006181488502432},null,null,null,{"$f":"BM35/BM14","v":0.24941151963337152},null,null,null,{"$f":"BQ35/BQ14","v":0.22709294660514173},null,null,null,{"$f":"BU35/BU14","v":0.25851770842096405},null,null,null,{"$f":"BY35/BY14","v":0.25146433442991256},null,null,null,{"$f":"CC35/CC14","v":0.26051074431641236},null,null,null,{"$f":"CG35/CG14","v":0.24952361646057167},null,null,null,{"$f":"CK35/CK14","v":0.29108017135862913},null,null,null,{"$f":"CO35/CO14","v":0.25799453639723607},null,null,null,{"$f":"CS35/CS14","v":0.27110665226115144},null,null,null,{"$f":"CW35/CW14","v":0.27479892761394104},null,null,null,{"$f":"DA35/DA14","v":0.27394805795314425},null,null,null,null,{"$f":"DF35/DF14","v":0.26284735936926357},null,null,null,{"$f":"DJ35/DJ14","v":0.26469637467923962},null,null,null,{"$f":"DN35/DN14","v":0.27375968442548898},null,null,null,{"$f":"DR35/DR14","v":0.2667851553332925},null,null,null,{"$f":"DV35/DV14","v":0.26705733162548084},null,null,null,{"$f":"DZ35/DZ14","v":0.26286828218057112},null,null,null,{"$f":"ED35/ED14","v":0.26477055662175009},null,null,null,{"$f":"EH35/EH14","v":0.27382014219391487},null,null,null,{"$f":"EL35/EL14","v":0.26684860833543411},null,null,null,{"$f":"EP35/EP14","v":0.26710650175551193},null,null,null,{"$f":"ET35/ET14","v":0.26292650492539765},null,null,null,{"$f":"EX35/EX14","v":0.26483483303499472},null,null,null,{"$f":"FB35/FB14","v":0.27380983994775837},null,null,null,{"$f":"FF35/FF14","v":0.2667454170157541},null,null,null,{"$f":"FJ35/FJ14","v":0.26711668297387575},null,null,null,{"$f":"FN35/FN14","v":0.26246130646703547},null,null,null,{"$f":"FR35/FR14","v":0.2644653465519517},null,null,null,{"$f":"FV35/FV14","v":0.27371711441170915},null,null,null,{"$f":"FZ35/FZ14","v":0.26631995103467937},null,null,null,{"$f":"GD35/GD14","v":0.26672763837480168},null,null,null,{"$f":"GH35/GH14","v":0.262450370435099},null,null,null,{"$f":"GL35/GL14","v":0.26443601260585614},null,null,null,{"$f":"GP35/GP14","v":0.27370118146599975},null,null,null,{"$f":"GT35/GT14","v":0.26630607692022218},null,null,null,{"$f":"GX35/GX14","v":0.26671078595212072},null,null,null,{"$f":"HB35/HB14","v":0.26246522873479139},null,null,null,{"$f":"HF35/HF14","v":0.264448187742017},null,null,null,{"$f":"HJ35/HJ14","v":0.27371140612553352},null,null,null,{"$f":"HN35/HN14","v":0.26633061308331363},null,null,null,{"$f":"HR35/HR14","v":0.26672682917761315},null,null,null,{"$f":"HV35/HV14","v":0.26250876261881589},null,null,null,{"$f":"HZ35/HZ14","v":0.26450596546471439},null,null,null,{"$f":"ID35/ID14","v":0.27375041666911304},null,null,null,{"$f":"IH35/IH14","v":0.26639773928450744},null,null,null,{"$f":"IL35/IL14","v":0.26677924127086611},null,null,null,{"$f":"IP35/IP14","v":0.26276533333177782},null,null,null,{"$f":"IT35/IT14","v":0.26490067112425669},null,null,null,{"$f":"IX35/IX14","v":0.27400120677630668},null,null,null,{"$f":"JB35/JB14","v":0.26675450912773951},null,null,null,{"$f":"JF35/JF14","v":0.26709407889398273},null,null,null,{"$f":"JJ35/JJ14","v":0.2629143876189789},null,null,null,{"$f":"JN35/JN14","v":0.26513360331726743},null,null,null,{"$f":"JR35/JR14","v":0.27414854357263441},null,null,null,{"$f":"JV35/JV14","v":0.2669610240633698},null,null,null,{"$f":"JZ35/JZ14","v":0.26727788835828453},null,null,null,{"$f":"KD35/KD14","v":0.2630631238981288},null,null,null,{"$f":"KH35/KH14","v":0.26536597598704015},null,null,null,{"$f":"KL35/KL14","v":0.27429552532745449},null,null,null,{"$f":"KP35/KP14","v":0.26716708476149587},null,null,null,{"$f":"KT35/KT14","v":0.26746127940172271}]
[]
["Interest income",null,null,null,null,null,null,null,179,null,null,null,189,null,null,null,190,null,null,null,211,null,null,null,{"$f":"I38+M38+Q38+U38","v":769},null,null,null,225,null,null,null,237,null,null,null,270,null,null,null,273,null,null,null,{"$f":"AC38+AG38+AK38+AO38","v":1005},null,null,null,295,null,null,null,329,null,null,null,354,null,null,null,360,null,null,null,{"$f":"AW38+BA38+BE38+BI38","v":1338},null,null,null,379,null,null,null,396,null,null,null,380,null,null,null,353,null,null,null,{"$f":"BQ38+BU38+BY38+CC38","v":1508},null,null,null,344,null,null,null,328,null,null,null,331,null,null,null,305,null,null,null,{"$f":"CK38+CO38+CS38+CW38","v":1308},null,null,null,null,{"$f":"DF69*Ratios!DF36","v":218.00520726677004},null,null,null,{"$f":"DJ69*Ratios!DJ36","v":232.59997381170618},null,null,null,{"$f":"DN69*Ratios!DN36","v":293.967407346671},null,null,null,{"$f":"DR69*Ratios!DR36","v":305},null,null,null,{"$f":"DF38+DJ38+DN38+DR38","v":1049.5725884251472},null,null,null,{"$f":"DZ69*Ratios!DZ36","v":218.00520726677004},null,null,null,{"$f":"ED69*Ratios!ED36","v":232.59997381170618},null,null,null,{"$f":"EH69*Ratios!EH36","v":293.967407346671},null,null,null,{"$f":"EL69*Ratios!EL36","v":305},null,null,null,{"$f":"DZ38+ED38+EH38+EL38","v":1049.5725884251472},null,null,null,{"$f":"ET69*Ratios!ET36","v":218.00520726677004},null,null,null,{"$f":"EX69*Ratios!EX36","v":232.59997381170618},null,null,null,{"$f":"FB69*Ratios!FB36","v":293.967407346671},null,null,null,{"$f":"FF69*Ratios!FF36","v":305},null,null,null,{"$f":"ET38+EX38+FB38+FF38","v":1049.5725884251472},null,null,null,{"$f":"FN69*Ratios!FN36","v":218.00520726677004},null,null,null,{"$f":"FR69*Ratios!FR36","v":232.59997381170618},null,null,null,{"$f":"FV69*Ratios!FV36","v":293.967407346671},null,null,null,{"$f":"FZ69*Ratios!FZ36","v":305},null,null,null,{"$f":"FN38+FR38+FV38+FZ38","v":1049.5725884251472},null,null,null,{"$f":"GH69*Ratios!GH36","v":218.00520726677004},null,null,null,{"$f":"GL69*Ratios!GL36","v":232.59997381170618},null,null,null,{"$f":"GP69*Ratios!GP36","v":293.967407346671},null,null,null,{"$f":"GT69*Ratios!GT36","v":305},null,null,null,{"$f":"GH38+GL38+GP38+GT38","v":1049.5725884251472},null,null,null,{"$f":"HB69*Ratios!HB36","v":218.00520726677004},null,null,null,{"$f":"HF69*Ratios!HF36","v":232.59997381170618},null,null,null,{"$f":"HJ69*Ratios!HJ36","v":293.967407346671},null,null,null,{"$f":"HN69*Ratios!HN36","v":305},null,null,null,{"$f":"HB38+HF38+HJ38+HN38","v":1049.5725884251472},null,null,null,{"$f":"HV69*Ratios!HV36","v":218.00520726677004},null,null,null,{"$f":"HZ69*Ratios!HZ36","v":232.59997381170618},null,null,null,{"$f":"ID69*Ratios!ID36","v":293.967407346671},null,null,null,{"$f":"IH69*Ratios!IH36","v":305},null,null,null,{"$f":"HV38+HZ38+ID38+IH38","v":1049.5725884251472},null,null,null,{"$f":"IP69*Ratios!IP36","v":218.00520726677004},null,null,null,{"$f":"IT69*Ratios!IT36","v":232.59997381170618},null,null,null,{"$f":"IX69*Ratios!IX36","v":293.967407346671},null,null,null,{"$f":"JB69*Ratios!JB36","v":305},null,null,null,{"$f":"IP38+IT38+IX38+JB38","v":1049.5725884251472},null,null,null,{"$f":"JJ69*Ratios!JJ36","v":218.00520726677004},null,null,null,{"$f":"JN69*Ratios!JN36","v":232.59997381170618},null,null,null,{"$f":"JR69*Ratios!JR36","v":293.967407346671},null,null,null,{"$f":"JV69*Ratios!JV36","v":305},null,null,null,{"$f":"JJ38+JN38+JR38+JV38","v":1049.5725884251472},null,null,null,{"$f":"KD69*Ratios!KD36","v":218.00520726677004},null,null,null,{"$f":"KH69*Ratios!KH36","v":232.59997381170618},null,null,null,{"$f":"KL69*Ratios!KL36","v":293.967407346671},null,null,null,{"$f":"KP69*Ratios!KP36","v":305},null,null,null,{"$f":"KD38+KH38+KL38+KP38","v":1049.5725884251472}]
["Interest expense",null,null,null,null,null,null,null,-139,null,null,null,-139,null,null,null,-139,null,null,null,-149,null,null,null,{"$f":"I39+M39+Q39+U39","v":-566},null,null,null,-159,null,null,null,-162,null,null,null,-175,null,null,null,-180,null,null,null,{"$f":"AC39+AG39+AK39+AO39","v":-676},null,null,null,-198,null,null,null,-222,null,null,null,-219,null,null,null,-222,null,null,null,{"$f":"AW39+BA39+BE39+BI39","v":-861},null,null,null,-235,null,null,null,-247,null,null,null,-237,null,null,null,-224,null,null,null,{"$f":"BQ39+BU39+BY39+CC39","v":-943},null,null,null,-221,null,null,null,-223,null,null,null,-211,null,null,null,-204,null,null,null,{"$f":"CK39+CO39+CS39+CW39","v":-859},null,null,null,null,{"$f":"-'Debt Schedule'!DG48","v":-210.88749999999999},null,null,null,{"$f":"-'Debt Schedule'!DK48","v":-175.9331},null,null,null,{"$f":"-'Debt Schedule'!DO48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!DS48","v":-175.9331},null,null,null,{"$f":"DF39+DJ39+DN39+DR39","v":-863.73495000000003},null,null,null,{"$f":"-'Debt Schedule'!EA48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!EE48","v":-175.9331},null,null,null,{"$f":"-'Debt Schedule'!EI48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!EM48","v":-175.9331},null,null,null,{"$f":"DZ39+ED39+EH39+EL39","v":-953.82870000000003},null,null,null,{"$f":"-'Debt Schedule'!EU48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!EY48","v":-175.9331},null,null,null,{"$f":"-'Debt Schedule'!FC48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!FG48","v":-175.9331},null,null,null,{"$f":"ET39+EX39+FB39+FF39","v":-953.82870000000003},null,null,null,{"$f":"-'Debt Schedule'!FO48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!FS48","v":-175.9331},null,null,null,{"$f":"-'Debt Schedule'!FW48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!GA48","v":-175.9331},null,null,null,{"$f":"FN39+FR39+FV39+FZ39","v":-953.82870000000003},null,null,null,{"$f":"-'Debt Schedule'!GI48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!GM48","v":-175.9331},null,null,null,{"$f":"-'Debt Schedule'!GQ48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!GU48","v":-175.9331},null,null,null,{"$f":"GH39+GL39+GP39+GT39","v":-953.82870000000003},null,null,null,{"$f":"-'Debt Schedule'!HC48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!HG48","v":-175.9331},null,null,null,{"$f":"-'Debt Schedule'!HK48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!HO48","v":-175.9331},null,null,null,{"$f":"HB39+HF39+HJ39+HN39","v":-953.82870000000003},null,null,null,{"$f":"-'Debt Schedule'!HW48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!IA48","v":-175.9331},null,null,null,{"$f":"-'Debt Schedule'!IE48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!II48","v":-175.9331},null,null,null,{"$f":"HV39+HZ39+ID39+IH39","v":-953.82870000000003},null,null,null,{"$f":"-'Debt Schedule'!IQ48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!IU48","v":-175.9331},null,null,null,{"$f":"-'Debt Schedule'!IY48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!JC48","v":-175.9331},null,null,null,{"$f":"IP39+IT39+IX39+JB39","v":-953.82870000000003},null,null,null,{"$f":"-'Debt Schedule'!JK48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!JO48","v":-175.9331},null,null,null,{"$f":"-'Debt Schedule'!JS48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!JW48","v":-175.9331},null,null,null,{"$f":"JJ39+JN39+JR39+JV39","v":-953.82870000000003},null,null,null,{"$f":"-'Debt Schedule'!KE48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!KI48","v":-175.9331},null,null,null,{"$f":"-'Debt Schedule'!KM48","v":-300.98125000000005},null,null,null,{"$f":"-'Debt Schedule'!KQ48","v":-175.9331},null,null,null,{"$f":"KD39+KH39+KL39+KP39","v":-953.82870000000003}]
["Other income (loss), net (g)",null,null,null,null,null,null,null,-22,null,null,null,201,null,null,null,59,null,null,null,-10,null,null,null,{"$f":"I40+M40+Q40+U40","v":228},null,null,null,-8,null,null,null,-63,null,null,null,4,null,null,null,-2,null,null,null,{"$f":"AC40+AG40+AK40+AO40","v":-69},null,null,null,-21,null,null,null,-37,null,null,null,-113,null,null,null,8,null,null,null,{"$f":"AW40+BA40+BE40+BI40","v":-163},null,null,null,62,null,null,null,10,null,null,null,-24,null,null,null,117,null,null,null,{"$f":"BQ40+BU40+BY40+CC40","v":165},null,null,null,-19,null,null,null,27,null,null,null,-18,null,null,null,-87,null,null,null,{"$f":"CK40+CO40+CS40+CW40","v":-97},null,null,null,null,0,null,null,null,{"$f":"DF40","v":0},null,null,null,{"$f":"DJ40","v":0},null,null,null,{"$f":"DN40","v":0},null,null,null,{"$f":"DF40+DJ40+DN40+DR40","v":0},null,null,null,{"$f":"DR40","v":0},null,null,null,{"$f":"DZ40","v":0},null,null,null,{"$f":"ED40","v":0},null,null,null,{"$f":"EH40","v":0},null,null,null,{"$f":"DZ40+ED40+EH40+EL40","v":0},null,null,null,{"$f":"EL40","v":0},null,null,null,{"$f":"ET40","v":0},null,null,null,{"$f":"EX40","v":0},null,null,null,{"$f":"FB40","v":0},null,null,null,{"$f":"ET40+EX40+FB40+FF40","v":0},null,null,null,{"$f":"FF40","v":0},null,null,null,{"$f":"FN40","v":0},null,null,null,{"$f":"FR40","v":0},null,null,null,{"$f":"FV40","v":0},null,null,null,{"$f":"FN40+FR40+FV40+FZ40","v":0},null,null,null,{"$f":"FZ40","v":0},null,null,null,{"$f":"GH40","v":0},null,null,null,{"$f":"GL40","v":0},null,null,null,{"$f":"GP40","v":0},null,null,null,{"$f":"GH40+GL40+GP40+GT40","v":0},null,null,null,{"$f":"GT40","v":0},null,null,null,{"$f":"HB40","v":0},null,null,null,{"$f":"HF40","v":0},null,null,null,{"$f":"HJ40","v":0},null,null,null,{"$f":"HB40+HF40+HJ40+HN40","v":0},null,null,null,{"$f":"HN40","v":0},null,null,null,{"$f":"HV40","v":0},null,null,null,{"$f":"HZ40","v":0},null,null,null,{"$f":"ID40","v":0},null,null,null,{"$f":"HV40+HZ40+ID40+IH40","v":0},null,null,null,{"$f":"IH40","v":0},null,null,null,{"$f":"IP40","v":0},null,null,null,{"$f":"IT40","v":0},null,null,null,{"$f":"IX40","v":0},null,null,null,{"$f":"IP40+IT40+IX40+JB40","v":0},null,null,null,{"$f":"JB40","v":0},null,null,null,{"$f":"JJ40","v":0},null,null,null,{"$f":"JN40","v":0},null,null,null,{"$f":"JR40","v":0},null,null,null,{"$f":"JJ40+JN40+JR40+JV40","v":0},null,null,null,{"$f":"JV40","v":0},null,null,null,{"$f":"KD40","v":0},null,null,null,{"$f":"KH40","v":0},null,null,null,{"$f":"KL40","v":0},null,null,null,{"$f":"KD40+KH40+KL40+KP40","v":0}]
[null,"   Interest and other income (loss), net",null,null,null,null,null,null,{"$f":"SUM(I38:I40)","v":18},null,null,null,{"$f":"SUM(M38:M40)","v":251},null,null,null,{"$f":"SUM(Q38:Q40)","v":110},null,null,null,{"$f":"SUM(U38:U40)","v":52},null,null,null,{"$f":"SUM(Y38:Y40)","v":431},null,null,null,{"$f":"SUM(AC38:AC40)","v":58},null,null,null,{"$f":"SUM(AG38:AG40)","v":12},null,null,null,{"$f":"SUM(AK38:AK40)","v":99},null,null,null,{"$f":"SUM(AO38:AO40)","v":91},null,null,null,{"$f":"SUM(AS38:AS40)","v":260},null,null,null,{"$f":"SUM(AW38:AW40)","v":76},null,null,null,{"$f":"SUM(BA38:BA40)","v":70},null,null,null,{"$f":"SUM(BE38:BE40)","v":22},null,null,null,{"$f":"SUM(BI38:BI40)","v":146},null,null,null,{"$f":"SUM(BM38:BM40)","v":314},null,null,null,{"$f":"SUM(BQ38:BQ40)","v":206},null,null,null,{"$f":"SUM(BU38:BU40)","v":159},null,null,null,{"$f":"SUM(BY38:BY40)","v":119},null,null,null,{"$f":"SUM(CC38:CC40)","v":246},null,null,null,{"$f":"SUM(CG38:CG40)","v":730},null,null,null,{"$f":"SUM(CK38:CK40)","v":104},null,null,null,{"$f":"SUM(CO38:CO40)","v":132},null,null,null,{"$f":"SUM(CS38:CS40)","v":102},null,null,null,{"$f":"SUM(CW38:CW40)","v":14},null,null,null,{"$f":"SUM(DA38:DA40)","v":352},null,null,null,null,{"$f":"SUM(DF38:DF40)","v":7.1177072667700543},null,null,null,{"$f":"SUM(DJ38:DJ40)","v":56.666873811706182},null,null,null,{"$f":"SUM(DN38:DN40)","v":-7.0138426533290499},null,null,null,{"$f":"SUM(DR38:DR40)","v":129.0669},null,null,null,{"$f":"SUM(DV38:DV40)","v":185.83763842514713},null,null,null,{"$f":"SUM(DZ38:DZ40)","v":-82.976042733230003},null,null,null,{"$f":"SUM(ED38:ED40)","v":56.666873811706182},null,null,null,{"$f":"SUM(EH38:EH40)","v":-7.0138426533290499},null,null,null,{"$f":"SUM(EL38:EL40)","v":129.0669},null,null,null,{"$f":"SUM(EP38:EP40)","v":95.743888425147134},null,null,null,{"$f":"SUM(ET38:ET40)","v":-82.976042733230003},null,null,null,{"$f":"SUM(EX38:EX40)","v":56.666873811706182},null,null,null,{"$f":"SUM(FB38:FB40)","v":-7.0138426533290499},null,null,null,{"$f":"SUM(FF38:FF40)","v":129.0669},null,null,null,{"$f":"SUM(FJ38:FJ40)","v":95.743888425147134},null,null,null,{"$f":"SUM(FN38:FN40)","v":-82.976042733230003},null,null,null,{"$f":"SUM(FR38:FR40)","v":56.666873811706182},null,null,null,{"$f":"SUM(FV38:FV40)","v":-7.0138426533290499},null,null,null,{"$f":"SUM(FZ38:FZ40)","v":129.0669},null,null,null,{"$f":"SUM(GD38:GD40)","v":95.743888425147134},null,null,null,{"$f":"SUM(GH38:GH40)","v":-82.976042733230003},null,null,null,{"$f":"SUM(GL38:GL40)","v":56.666873811706182},null,null,null,{"$f":"SUM(GP38:GP40)","v":-7.0138426533290499},null,null,null,{"$f":"SUM(GT38:GT40)","v":129.0669},null,null,null,{"$f":"SUM(GX38:GX40)","v":95.743888425147134},null,null,null,{"$f":"SUM(HB38:HB40)","v":-82.976042733230003},null,null,null,{"$f":"SUM(HF38:HF40)","v":56.666873811706182},null,null,null,{"$f":"SUM(HJ38:HJ40)","v":-7.0138426533290499},null,null,null,{"$f":"SUM(HN38:HN40)","v":129.0669},null,null,null,{"$f":"SUM(HR38:HR40)","v":95.743888425147134},null,null,null,{"$f":"SUM(HV38:HV40)","v":-82.976042733230003},null,null,null,{"$f":"SUM(HZ38:HZ40)","v":56.666873811706182},null,null,null,{"$f":"SUM(ID38:ID40)","v":-7.0138426533290499},null,null,null,{"$f":"SUM(IH38:IH40)","v":129.0669},null,null,null,{"$f":"SUM(IL38:IL40)","v":95.743888425147134},null,null,null,{"$f":"SUM(IP38:IP40)","v":-82.976042733230003},null,null,null,{"$f":"SUM(IT38:IT40)","v":56.666873811706182},null,null,null,{"$f":"SUM(IX38:IX40)","v":-7.0138426533290499},null,null,null,{"$f":"SUM(JB38:JB40)","v":129.0669},null,null,null,{"$f":"SUM(JF38:JF40)","v":95.743888425147134},null,null,null,{"$f":"SUM(JJ38:JJ40)","v":-82.976042733230003},null,null,null,{"$f":"SUM(JN38:JN40)","v":56.666873811706182},null,null,null,{"$f":"SUM(JR38:JR40)","v":-7.0138426533290499},null,null,null,{"$f":"SUM(JV38:JV40)","v":129.0669},null,null,null,{"$f":"SUM(JZ38:JZ40)","v":95.743888425147134},null,null,null,{"$f":"SUM(KD38:KD40)","v":-82.976042733230003},null,null,null,{"$f":"SUM(KH38:KH40)","v":56.666873811706182},null,null,null,{"$f":"SUM(KL38:KL40)","v":-7.0138426533290499},null,null,null,{"$f":"SUM(KP38:KP40)","v":129.0669},null,null,null,{"$f":"SUM(KT38:KT40)","v":95.743888425147134}]
[]
["INCOME BEFORE PROVISION FOR INCOME TAXES (a) - (g)",null,null,null,null,null,null,null,{"$f":"I35+I41","v":2360},null,null,null,{"$f":"M35+M41","v":2873},null,null,null,{"$f":"Q35+Q41","v":3035},null,null,null,{"$f":"U35+U41","v":2933},null,null,null,{"$f":"I43+M43+Q43+U43","v":11201},null,null,null,{"$f":"AC35+AC41","v":3137},null,null,null,{"$f":"AG35+AG41","v":3306},null,null,null,{"$f":"AK35+AK41","v":3083},null,null,null,{"$f":"AO35+AO41","v":3394},null,null,null,{"$f":"AS35+AS41","v":12920},null,null,null,{"$f":"AW35+AW41","v":2953},null,null,null,{"$f":"BA35+BA41","v":2963},null,null,null,{"$f":"BE35+BE41","v":3191},null,null,null,{"$f":"BI35+BI41","v":3180},null,null,null,{"$f":"BM35+BM41","v":12287},null,null,null,{"$f":"BQ35+BQ41","v":2962},null,null,null,{"$f":"BU35+BU41","v":3232},null,null,null,{"$f":"BY35+BY41","v":3253},null,null,null,{"$f":"CC35+CC41","v":3592},null,null,null,{"$f":"CG35+CG41","v":13039},null,null,null,{"$f":"CK35+CK41","v":3909},null,null,null,{"$f":"CO35+CO41","v":3343},null,null,null,{"$f":"CS35+CS41","v":3615},null,null,null,{"$f":"CW35+CW41","v":3704},null,null,null,{"$f":"DA35+DA41","v":14571},null,null,null,null,{"$f":"DF35+DF41","v":3399.1628799271161},null,null,null,{"$f":"DJ35+DJ41","v":3413.9947741621054},null,null,null,{"$f":"DN35+DN41","v":3588.1160498864951},null,null,null,{"$f":"DR35+DR41","v":3797.761549183715},null,null,null,{"$f":"DV35+DV41","v":14199.035253159431},null,null,null,{"$f":"DZ35+DZ41","v":3403.3934101712489},null,null,null,{"$f":"ED35+ED41","v":3497.7713264027607},null,null,null,{"$f":"EH35+EH41","v":3672.062174686956},null,null,null,{"$f":"EL35+EL41","v":3890.5813597722563},null,null,null,{"$f":"EP35+EP41","v":14463.808271033222},null,null,null,{"$f":"ET35+ET41","v":3486.8451424899354},null,null,null,{"$f":"EX35+EX41","v":3586.0286911132062},null,null,null,{"$f":"FB35+FB41","v":3786.6073891637257},null,null,null,{"$f":"FF35+FF41","v":4032.393892951186},null,null,null,{"$f":"FJ35+FJ41","v":14891.875115718054},null,null,null,{"$f":"FN35+FN41","v":3804.8375034021951},null,null,null,{"$f":"FR35+FR41","v":3804.4488921450175},null,null,null,{"$f":"FV35+FV41","v":3967.2352808743385},null,null,null,{"$f":"FZ35+FZ41","v":4197.4645667676232},null,null,null,{"$f":"GD35+GD41","v":15773.98624318918},null,null,null,{"$f":"GH35+GH41","v":3965.0631757636097},null,null,null,{"$f":"GL35+GL41","v":3962.0992380798307},null,null,null,{"$f":"GP35+GP41","v":4133.3326229196064},null,null,null,{"$f":"GT35+GT41","v":4364.6098719166412},null,null,null,{"$f":"GX35+GX41","v":16425.104908679681},null,null,null,{"$f":"HB35+HB41","v":4120.3279622079017},null,null,null,{"$f":"HF35+HF41","v":4114.9718336709766},null,null,null,{"$f":"HJ35+HJ41","v":4294.1866362956198},null,null,null,{"$f":"HN35+HN41","v":4525.9285243467293},null,null,null,{"$f":"HR35+HR41","v":17055.414956521228},null,null,null,{"$f":"HV35+HV41","v":4268.3059384198368},null,null,null,{"$f":"HZ35+HZ41","v":4260.8788231683411},null,null,null,{"$f":"ID35+ID41","v":4447.4512902450224},null,null,null,{"$f":"IH35+IH41","v":4678.9133121461246},null,null,null,{"$f":"IL35+IL41","v":17655.549363979331},null,null,null,{"$f":"IP35+IP41","v":4322.7809508350465},null,null,null,{"$f":"IT35+IT41","v":4316.0038636150484},null,null,null,{"$f":"IX35+IX41","v":4503.9855392039599},null,null,null,{"$f":"JB35+JB41","v":4738.46990972001},null,null,null,{"$f":"JF35+JF41","v":17881.24026337406},null,null,null,{"$f":"JJ35+JJ41","v":4386.4501178123246},null,null,null,{"$f":"JN35+JN41","v":4378.0071734467501},null,null,null,{"$f":"JR35+JR41","v":4568.8293587645148},null,null,null,{"$f":"JV35+JV41","v":4806.8373112046102},null,null,null,{"$f":"JZ35+JZ41","v":18140.123961228201},null,null,null,{"$f":"KD35+KD41","v":4452.2929285509617},null,null,null,{"$f":"KH35+KH41","v":4442.1677744854305},null,null,null,{"$f":"KL35+KL41","v":4635.915198949363},null,null,null,{"$f":"KP35+KP41","v":4877.5061792520073},null,null,null,{"$f":"KT35+KT41","v":18407.88208123776}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK45/CK43","v":9.2095165003837298E-2},null,null,null,{"$f":"CO45/CO43","v":0.15584804068202213},null,null,null,{"$f":"CS45/CS43","v":0.15795297372060857},null,null,null,{"$f":"CW45/CW43","v":0.40442764578833695},null,null,null,{"$f":"DA45/DA43","v":0.20245693500789239},null,null,null,null,{"$f":"DA45/DA43","v":0.20245693500789239},null,null,null,{"$f":"DF44","v":0.20245693500789239},null,null,null,{"$f":"DJ44","v":0.20245693500789239},null,null,null,{"$f":"DN44","v":0.20245693500789239},null,null,null,{"$f":"DV45/DV43","v":0.20245693500789241},null,null,null,{"$f":"DR44","v":0.20245693500789239},null,null,null,{"$f":"DZ44","v":0.20245693500789239},null,null,null,{"$f":"ED44","v":0.20245693500789239},null,null,null,{"$f":"EH44","v":0.20245693500789239},null,null,null,{"$f":"EP45/EP43","v":0.20245693500789241},null,null,null,{"$f":"EL44","v":0.20245693500789239},null,null,null,{"$f":"ET44","v":0.20245693500789239},null,null,null,{"$f":"EX44","v":0.20245693500789239},null,null,null,{"$f":"FB44","v":0.20245693500789239},null,null,null,{"$f":"FJ45/FJ43","v":0.20245693500789236},null,null,null,{"$f":"FF44","v":0.20245693500789239},null,null,null,{"$f":"FN44","v":0.20245693500789239},null,null,null,{"$f":"FR44","v":0.20245693500789239},null,null,null,{"$f":"FV44","v":0.20245693500789239},null,null,null,{"$f":"GD45/GD43","v":0.2024569350078923},null,null,null,{"$f":"FZ44","v":0.20245693500789239},null,null,null,{"$f":"GH44","v":0.20245693500789239},null,null,null,{"$f":"GL44","v":0.20245693500789239},null,null,null,{"$f":"GP44","v":0.20245693500789239},null,null,null,{"$f":"GX45/GX43","v":0.20245693500789244},null,null,null,{"$f":"GT44","v":0.20245693500789239},null,null,null,{"$f":"HB44","v":0.20245693500789239},null,null,null,{"$f":"HF44","v":0.20245693500789239},null,null,null,{"$f":"HJ44","v":0.20245693500789239},null,null,null,{"$f":"HR45/HR43","v":0.20245693500789236},null,null,null,{"$f":"HN44","v":0.20245693500789239},null,null,null,{"$f":"HV44","v":0.20245693500789239},null,null,null,{"$f":"HZ44","v":0.20245693500789239},null,null,null,{"$f":"ID44","v":0.20245693500789239},null,null,null,{"$f":"IL45/IL43","v":0.2024569350078923},null,null,null,{"$f":"IH44","v":0.20245693500789239},null,null,null,{"$f":"IP44","v":0.20245693500789239},null,null,null,{"$f":"IT44","v":0.20245693500789239},null,null,null,{"$f":"IX44","v":0.20245693500789239},null,null,null,{"$f":"JF45/JF43","v":0.20245693500789244},null,null,null,{"$f":"JB44","v":0.20245693500789239},null,null,null,{"$f":"JJ44","v":0.20245693500789239},null,null,null,{"$f":"JN44","v":0.20245693500789239},null,null,null,{"$f":"JR44","v":0.20245693500789239},null,null,null,{"$f":"JZ45/JZ43","v":0.20245693500789239},null,null,null,{"$f":"JV44","v":0.20245693500789239},null,null,null,{"$f":"KD44","v":0.20245693500789239},null,null,null,{"$f":"KH44","v":0.20245693500789239},null,null,null,{"$f":"KL44","v":0.20245693500789239},null,null,null,{"$f":"KT45/KT43","v":0.20245693500789241}]
["Provision for income taxes (h) - (i)",null,null,null,null,null,null,null,532,null,null,null,476,null,null,null,598,null,null,null,614,null,null,null,{"$f":"I45+M45+Q45+U45","v":2220},null,null,null,707,null,null,null,159,null,null,null,734,null,null,null,581,null,null,null,{"$f":"AC45+AG45+AK45+AO45","v":2181},null,null,null,631,null,null,null,615,null,null,null,676,null,null,null,756,null,null,null,{"$f":"AW45+BA45+BE45+BI45","v":2678},null,null,null,568,null,null,null,12010,null,null,null,562,null,null,null,-211,null,null,null,{"$f":"BQ45+BU45+BY45+CC45","v":12929},null,null,null,360,null,null,null,521,null,null,null,571,null,null,null,1498,null,null,null,{"$f":"CK45+CO45+CS45+CW45","v":2950},null,null,null,null,{"$f":"DF43*DF44","v":688.18409826264451},null,null,null,{"$f":"DJ43*DJ44","v":691.18691810982159},null,null,null,{"$f":"DN43*DN44","v":726.43897791264567},null,null,null,{"$f":"DR43*DR44","v":768.88316313856012},null,null,null,{"$f":"DF45+DJ45+DN45+DR45","v":2874.6931574236719},null,null,null,{"$f":"DZ43*DZ44","v":689.04059844932976},null,null,null,{"$f":"ED43*ED44","v":708.14806210199322},null,null,null,{"$f":"EH43*EH44","v":743.434453045537},null,null,null,{"$f":"EL43*EL44","v":787.67517749832928},null,null,null,{"$f":"DZ45+ED45+EH45+EL45","v":2928.2982910951896},null,null,null,{"$f":"ET43*ET44","v":705.93598039567007},null,null,null,{"$f":"EX43*EX44","v":726.01637765314376},null,null,null,{"$f":"FB43*FB44","v":766.62492608832542},null,null,null,{"$f":"FF43*FF44","v":816.38610831144047},null,null,null,{"$f":"ET45+EX45+FB45+FF45","v":3014.9633924485797},null,null,null,{"$f":"FN43*FN44","v":770.31573914188971},null,null,null,{"$f":"FR43*FR44","v":770.237062097852},null,null,null,{"$f":"FV43*FV44","v":803.19429542099363},null,null,null,{"$f":"FZ43*FZ44","v":849.8058109920039},null,null,null,{"$f":"FN45+FR45+FV45+FZ45","v":3193.5529076527391},null,null,null,{"$f":"GH43*GH44","v":802.75453767776048},null,null,null,{"$f":"GL43*GL44","v":802.15446793874821},null,null,null,{"$f":"GP43*GP44","v":836.82185420443614},null,null,null,{"$f":"GT43*GT44","v":883.6455371734329},null,null,null,{"$f":"GH45+GL45+GP45+GT45","v":3325.3763969943775},null,null,null,{"$f":"HB43*HB44","v":834.18897045592678},null,null,null,{"$f":"HF43*HF44","v":833.10458508883266},null,null,null,{"$f":"HJ43*HJ44","v":869.38786473626226},null,null,null,{"$f":"HN43*HN44","v":916.30561710403208},null,null,null,{"$f":"HB45+HF45+HJ45+HN45","v":3452.9870373850536},null,null,null,{"$f":"HV43*HV44","v":864.14813796846602},null,null,null,{"$f":"HZ43*HZ44","v":862.64446697869778},null,null,null,{"$f":"ID43*ID44","v":900.4173568199036},null,null,null,{"$f":"IH43*IH44","v":947.27844834473046},null,null,null,{"$f":"HV45+HZ45+ID45+IH45","v":3574.4884101117977},null,null,null,{"$f":"IP43*IP44","v":875.17698201656628},null,null,null,{"$f":"IT43*IT44","v":873.80491370972425},null,null,null,{"$f":"IX43*IX44","v":911.86310758710329},null,null,null,{"$f":"JB43*JB44","v":959.33609454903774},null,null,null,{"$f":"IP45+IT45+IX45+JB45","v":3620.1810978624317},null,null,null,{"$f":"JJ43*JJ44","v":888.0672464172917},null,null,null,{"$f":"JN43*JN44","v":886.35791377859539},null,null,null,{"$f":"JR43*JR44","v":924.99118854953804},null,null,null,{"$f":"JV43*JV44","v":973.177549108064},null,null,null,{"$f":"JJ45+JN45+JR45+JV45","v":3672.5938978534891},null,null,null,{"$f":"KD43*KD44","v":901.39758007174089},null,null,null,{"$f":"KH43*KH44","v":899.3476724131508},null,null,null,{"$f":"KL43*KL44","v":938.57318213579174},null,null,null,{"$f":"KP43*KP44","v":987.48495153341719},null,null,null,{"$f":"KD45+KH45+KL45+KP45","v":3726.8033861541007}]
[]
["NET INCOME (a) - (i)",null,null,null,null,null,null,null,{"$f":"I43-I45","v":1828},null,null,null,{"$f":"M43-M45","v":2397},null,null,null,{"$f":"Q43-Q45","v":2437},null,null,null,{"$f":"U43-U45","v":2319},null,null,null,{"$f":"Y43-Y45","v":8981},null,null,null,{"$f":"AC43-AC45","v":2430},null,null,null,{"$f":"AG43-AG45","v":3147},null,null,null,{"$f":"AK43-AK45","v":2349},null,null,null,{"$f":"AO43-AO45","v":2813},null,null,null,{"$f":"AS43-AS45","v":10739},null,null,null,{"$f":"AW43-AW45","v":2322},null,null,null,{"$f":"BA43-BA45","v":2348},null,null,null,{"$f":"BE43-BE45","v":2515},null,null,null,{"$f":"BI43-BI45","v":2424},null,null,null,{"$f":"BM43-BM45","v":9609},null,null,null,{"$f":"BQ43-BQ45","v":2394},null,null,null,{"$f":"BU43-BU45","v":-8778},null,null,null,{"$f":"BY43-BY45","v":2691},null,null,null,{"$f":"CC43-CC45","v":3803},null,null,null,{"$f":"CG43-CG45","v":110},null,null,null,{"$f":"CK43-CK45","v":3549},null,null,null,{"$f":"CO43-CO45","v":2822},null,null,null,{"$f":"CS43-CS45","v":3044},null,null,null,{"$f":"CW43-CW45","v":2206},null,null,null,{"$f":"DA43-DA45","v":11621},null,null,null,null,{"$f":"DF43-DF45","v":2710.9787816644716},null,null,null,{"$f":"DJ43-DJ45","v":2722.8078560522836},null,null,null,{"$f":"DN43-DN45","v":2861.6770719738497},null,null,null,{"$f":"DR43-DR45","v":3028.8783860451549},null,null,null,{"$f":"DV43-DV45","v":11324.342095735759},null,null,null,{"$f":"DZ43-DZ45","v":2714.3528117219194},null,null,null,{"$f":"ED43-ED45","v":2789.6232643007675},null,null,null,{"$f":"EH43-EH45","v":2928.6277216414192},null,null,null,{"$f":"EL43-EL45","v":3102.9061822739268},null,null,null,{"$f":"EP43-EP45","v":11535.509979938033},null,null,null,{"$f":"ET43-ET45","v":2780.9091620942654},null,null,null,{"$f":"EX43-EX45","v":2860.0123134600626},null,null,null,{"$f":"FB43-FB45","v":3019.9824630754001},null,null,null,{"$f":"FF43-FF45","v":3216.0077846397453},null,null,null,{"$f":"FJ43-FJ45","v":11876.911723269473},null,null,null,{"$f":"FN43-FN45","v":3034.5217642603056},null,null,null,{"$f":"FR43-FR45","v":3034.2118300471657},null,null,null,{"$f":"FV43-FV45","v":3164.040985453345},null,null,null,{"$f":"FZ43-FZ45","v":3347.6587557756193},null,null,null,{"$f":"GD43-GD45","v":12580.43333553644},null,null,null,{"$f":"GH43-GH45","v":3162.3086380858495},null,null,null,{"$f":"GL43-GL45","v":3159.9447701410827},null,null,null,{"$f":"GP43-GP45","v":3296.5107687151703},null,null,null,{"$f":"GT43-GT45","v":3480.9643347432084},null,null,null,{"$f":"GX43-GX45","v":13099.728511685304},null,null,null,{"$f":"HB43-HB45","v":3286.138991751975},null,null,null,{"$f":"HF43-HF45","v":3281.8672485821439},null,null,null,{"$f":"HJ43-HJ45","v":3424.7987715593576},null,null,null,{"$f":"HN43-HN45","v":3609.6229072426972},null,null,null,{"$f":"HR43-HR45","v":13602.427919136175},null,null,null,{"$f":"HV43-HV45","v":3404.1578004513708},null,null,null,{"$f":"HZ43-HZ45","v":3398.2343561896432},null,null,null,{"$f":"ID43-ID45","v":3547.0339334251189},null,null,null,{"$f":"IH43-IH45","v":3731.6348638013942},null,null,null,{"$f":"IL43-IL45","v":14081.060953867534},null,null,null,{"$f":"IP43-IP45","v":3447.6039688184801},null,null,null,{"$f":"IT43-IT45","v":3442.1989499053243},null,null,null,{"$f":"IX43-IX45","v":3592.1224316168564},null,null,null,{"$f":"JB43-JB45","v":3779.1338151709724},null,null,null,{"$f":"JF43-JF45","v":14261.05916551163},null,null,null,{"$f":"JJ43-JJ45","v":3498.3828713950329},null,null,null,{"$f":"JN43-JN45","v":3491.6492596681546},null,null,null,{"$f":"JR43-JR45","v":3643.8381702149768},null,null,null,{"$f":"JV43-JV45","v":3833.6597620965463},null,null,null,{"$f":"JZ43-JZ45","v":14467.530063374712},null,null,null,{"$f":"KD43-KD45","v":3550.895348479221},null,null,null,{"$f":"KH43-KH45","v":3542.82010207228},null,null,null,{"$f":"KL43-KL45","v":3697.3420168135713},null,null,null,{"$f":"KP43-KP45","v":3890.0212277185901},null,null,null,{"$f":"KT43-KT45","v":14681.078695083659}]
[]
["Net income per share:"]
["Basic (a) - (i)",null,null,null,null,null,null,null,{"$f":"IFERROR(I47/I55,\" \")","v":0.35758998435054773},null,null,null,{"$f":"IFERROR(M47/M55,\" \")","v":0.46843853820598008},null,null,null,{"$f":"IFERROR(Q47/Q55,\" \")","v":0.47765582124656997},null,null,null,{"$f":"IFERROR(U47/U55,\" \")","v":0.45595753047581594},null,null,null,{"$f":"IFERROR(Y47/Y55,\" \")","v":1.7596003134796239},null,null,null,{"$f":"IFERROR(AC47/AC55,\" \")","v":0.47834645669291337},null,null,null,{"$f":"IFERROR(AG47/AG55,\" \")","v":0.62071005917159761},null,null,null,{"$f":"IFERROR(AK47/AK55,\" \")","v":0.46681240063593005},null,null,null,{"$f":"IFERROR(AO47/AO55,\" \")","v":0.55913337308686151},null,null,null,{"$f":"IFERROR(AS47/AS55,\" \")","v":2.1252721155749059},null,null,null,{"$f":"IFERROR(AW47/AW55,\" \")","v":0.46190570917047941},null,null,null,{"$f":"IFERROR(BA47/BA55,\" \")","v":0.46819541375872381},null,null,null,{"$f":"IFERROR(BE47/BE55,\" \")","v":0.50249750249750247},null,null,null,{"$f":"IFERROR(BI47/BI55,\" \")","v":0.4854796715401562},null,null,null,{"$f":"IFERROR(BM47/BM55,\" \")","v":1.9179640718562874},null,null,null,{"$f":"IFERROR(BQ47/BQ55,\" \")","v":0.48275862068965519},null,null,null,{"$f":"IFERROR(BU47/BU55,\" \")","v":-1.7826969943135662},null,null,null,{"$f":"IFERROR(BY47/BY55,\" \")","v":0.56167814652473391},null,null,null,{"$f":"IFERROR(CC47/CC55,\" \")","v":0.81399828767123283},null,null,null,{"$f":"IFERROR(CG47/CG55,\" \")","v":2.2741368616911308E-2},null,null,null,{"$f":"IFERROR(CK47/CK55,\" \")","v":0.7774370208105148},null,null,null,{"$f":"IFERROR(CO47/CO55,\" \")","v":0.63131991051454139},null,null,null,{"$f":"IFERROR(CS47/CS55,\" \")","v":0.69656750572082382},null,null,null,{"$f":"IFERROR(CW47/CW55,\" \")","v":0.51674865308034668},null,null,null,{"$f":"IFERROR(DA47/DA55,\" \")","v":2.6297804933242817},null,null,null,null,{"$f":"IFERROR(DF47/DF55,\" \")","v":0.64271508590778914},null,null,null,{"$f":"IFERROR(DJ47/DJ55,\" \")","v":0.65206758005456034},null,null,null,{"$f":"IFERROR(DN47/DN55,\" \")","v":0.69114845829324767},null,null,null,{"$f":"IFERROR(DR47/DR55,\" \")","v":0.7367316035874063},null,null,null,{"$f":"IFERROR(DV47/DV55,\" \")","v":2.7213199256698108},null,null,null,{"$f":"IFERROR(DZ47/DZ55,\" \")","v":0.66312878254039254},null,null,null,{"$f":"IFERROR(ED47/ED55,\" \")","v":0.68401443215162006},null,null,null,{"$f":"IFERROR(EH47/EH55,\" \")","v":0.7202903030818294},null,null,null,{"$f":"IFERROR(EL47/EL55,\" \")","v":0.76509385151371112},null,null,null,{"$f":"IFERROR(EP47/EP55,\" \")","v":2.8320075024883278},null,null,null,{"$f":"IFERROR(ET47/ET55,\" \")","v":0.68606018914862621},null,null,null,{"$f":"IFERROR(EX47/EX55,\" \")","v":0.70588496406478896},null,null,null,{"$f":"IFERROR(FB47/FB55,\" \")","v":0.74563941148512369},null,null,null,{"$f":"IFERROR(FF47/FF55,\" \")","v":0.79427914052195625},null,null,null,{"$f":"IFERROR(FJ47/FJ55,\" \")","v":2.9317975486552394},null,null,null,{"$f":"IFERROR(FN47/FN55,\" \")","v":0.7496450881892528},null,null,null,{"$f":"IFERROR(FR47/FR55,\" \")","v":0.74972539406005179},null,null,null,{"$f":"IFERROR(FV47/FV55,\" \")","v":0.78194090693999341},null,null,null,{"$f":"IFERROR(FZ47/FZ55,\" \")","v":0.82743854989516108},null,null,null,{"$f":"IFERROR(GD47/GD55,\" \")","v":3.108727353532776},null,null,null,{"$f":"IFERROR(GH47/GH55,\" \")","v":0.7817194986073035},null,null,null,{"$f":"IFERROR(GL47/GL55,\" \")","v":0.78121304142447989},null,null,null,{"$f":"IFERROR(GP47/GP55,\" \")","v":0.81504289519797102},null,null,null,{"$f":"IFERROR(GT47/GT55,\" \")","v":0.86070718262940127},null,null,null,{"$f":"IFERROR(GX47/GX55,\" \")","v":3.2386716463153302},null,null,null,{"$f":"IFERROR(HB47/HB55,\" \")","v":0.8125809009346836},null,null,null,{"$f":"IFERROR(HF47/HF55,\" \")","v":0.81156314712522126},null,null,null,{"$f":"IFERROR(HJ47/HJ55,\" \")","v":0.84694167118380503},null,null,null,{"$f":"IFERROR(HN47/HN55,\" \")","v":0.89267734059693382},null,null,null,{"$f":"IFERROR(HR47/HR55,\" \")","v":3.3637577392704574},null,null,null,{"$f":"IFERROR(HV47/HV55,\" \")","v":0.84188774055147098},null,null,null,{"$f":"IFERROR(HZ47/HZ55,\" \")","v":0.8404418135463011},null,null,null,{"$f":"IFERROR(ID47/ID55,\" \")","v":0.87725899206725111},null,null,null,{"$f":"IFERROR(IH47/IH55,\" \")","v":0.92292924145313193},null,null,null,{"$f":"IFERROR(IL47/IL55,\" \")","v":3.482515213902456},null,null,null,{"$f":"IFERROR(IP47/IP55,\" \")","v":0.85269215520269259},null,null,null,{"$f":"IFERROR(IT47/IT55,\" \")","v":0.85136450816975839},null,null,null,{"$f":"IFERROR(IX47/IX55,\" \")","v":0.88845326977339822},null,null,null,{"$f":"IFERROR(JB47/JB55,\" \")","v":0.93471445268531728},null,null,null,{"$f":"IFERROR(JF47/JF55,\" \")","v":3.5272231460496806},null,null,null,{"$f":"IFERROR(JJ47/JJ55,\" \")","v":0.86528008333607054},null,null,null,{"$f":"IFERROR(JN47/JN55,\" \")","v":0.86361904081698337},null,null,null,{"$f":"IFERROR(JR47/JR55,\" \")","v":0.90126504712995636},null,null,null,{"$f":"IFERROR(JV47/JV55,\" \")","v":0.94821877781557962},null,null,null,{"$f":"IFERROR(JZ47/JZ55,\" \")","v":3.578382352007166},null,null,null,{"$f":"IFERROR(KD47/KD55,\" \")","v":0.87828230906430815},null,null,null,{"$f":"IFERROR(KH47/KH55,\" \")","v":0.87628710929830245},null,null,null,{"$f":"IFERROR(KL47/KL55,\" \")","v":0.91450867637066868},null,null,null,{"$f":"IFERROR(KP47/KP55,\" \")","v":0.96216799642349626},null,null,null,{"$f":"IFERROR(KT47/KT55,\" \")","v":3.6312458035214177}]
[]
["Diluted (a) - (i)",null,null,null,null,null,null,null,{"$f":"IFERROR(I47/I57,\" \")","v":0.35453840186190844},null,null,null,{"$f":"IFERROR(M47/M57,\" \")","v":0.46453488372093021},null,null,null,{"$f":"IFERROR(Q47/Q57,\" \")","v":0.47338772338772339},null,null,null,{"$f":"IFERROR(U47/U57,\" \")","v":0.45195868251802768},null,null,null,{"$f":"IFERROR(Y47/Y57,\" \")","v":1.7452390205985231},null,null,null,{"$f":"IFERROR(AC47/AC57,\" \")","v":0.47525914336006259},null,null,null,{"$f":"IFERROR(AG47/AG57,\" \")","v":0.6174220129487934},null,null,null,{"$f":"IFERROR(AK47/AK57,\" \")","v":0.46377097729516287},null,null,null,{"$f":"IFERROR(AO47/AO57,\" \")","v":0.55516084468127092},null,null,null,{"$f":"IFERROR(AS47/AS57,\" \")","v":2.1106525157232703},null,null,null,{"$f":"IFERROR(AW47/AW57,\" \")","v":0.45834978286616662},null,null,null,{"$f":"IFERROR(BA47/BA57,\" \")","v":0.46587301587301588},null,null,null,{"$f":"IFERROR(BE47/BE57,\" \")","v":0.49851337958374631},null,null,null,{"$f":"IFERROR(BI47/BI57,\" \")","v":0.48219614083946688},null,null,null,{"$f":"IFERROR(BM47/BM57,\" \")","v":1.9031491384432562},null,null,null,{"$f":"IFERROR(BQ47/BQ57,\" \")","v":0.47937525030036043},null,null,null,{"$f":"IFERROR(BU47/BU57,\" \")","v":-1.7826969943135662},null,null,null,{"$f":"IFERROR(BY47/BY57,\" \")","v":0.55553261767134599},null,null,null,{"$f":"IFERROR(CC47/CC57,\" \")","v":0.80537907666243114},null,null,null,{"$f":"IFERROR(CG47/CG57,\" \")","v":2.2536365498873182E-2},null,null,null,{"$f":"IFERROR(CK47/CK57,\" \")","v":0.76918075422626786},null,null,null,{"$f":"IFERROR(CO47/CO57,\" \")","v":0.62641509433962261},null,null,null,{"$f":"IFERROR(CS47/CS57,\" \")","v":0.6894677236693092},null,null,null,{"$f":"IFERROR(CW47/CW57,\" \")","v":0.51218945902019963},null,null,null,{"$f":"IFERROR(DA47/DA57,\" \")","v":2.609701324949472},null,null,null,null,{"$f":"IFERROR(DF47/DF57,\" \")","v":0.63764827590478979},null,null,null,{"$f":"IFERROR(DJ47/DJ57,\" \")","v":0.64692704016418956},null,null,null,{"$f":"IFERROR(DN47/DN57,\" \")","v":0.68569982638959204},null,null,null,{"$f":"IFERROR(DR47/DR57,\" \")","v":0.73092361939591965},null,null,null,{"$f":"IFERROR(DV47/DV57,\" \")","v":2.6998665455904085},null,null,null,{"$f":"IFERROR(DZ47/DZ57,\" \")","v":0.65790104225185264},null,null,null,{"$f":"IFERROR(ED47/ED57,\" \")","v":0.67862204096147605},null,null,null,{"$f":"IFERROR(EH47/EH57,\" \")","v":0.71461193300348624},null,null,null,{"$f":"IFERROR(EL47/EL57,\" \")","v":0.75906227505770252},null,null,null,{"$f":"IFERROR(EP47/EP57,\" \")","v":2.8096815228173972},null,null,null,{"$f":"IFERROR(ET47/ET57,\" \")","v":0.68065167034261731},null,null,null,{"$f":"IFERROR(EX47/EX57,\" \")","v":0.70032015770609157},null,null,null,{"$f":"IFERROR(FB47/FB57,\" \")","v":0.73976120306652515},null,null,null,{"$f":"IFERROR(FF47/FF57,\" \")","v":0.78801748340107791},null,null,null,{"$f":"IFERROR(FJ47/FJ57,\" \")","v":2.9086848794928},null,null,null,{"$f":"IFERROR(FN47/FN57,\" \")","v":0.743735301232608},null,null,null,{"$f":"IFERROR(FR47/FR57,\" \")","v":0.74381497401636987},null,null,null,{"$f":"IFERROR(FV47/FV57,\" \")","v":0.77577651762362621},null,null,null,{"$f":"IFERROR(FZ47/FZ57,\" \")","v":0.82091548234407885},null,null,null,{"$f":"IFERROR(GD47/GD57,\" \")","v":3.0842198677169881},null,null,null,{"$f":"IFERROR(GH47/GH57,\" \")","v":0.77555685475168457},null,null,null,{"$f":"IFERROR(GL47/GL57,\" \")","v":0.77505439019697309},null,null,null,{"$f":"IFERROR(GP47/GP57,\" \")","v":0.80861754812769049},null,null,null,{"$f":"IFERROR(GT47/GT57,\" \")","v":0.8539218435915904},null,null,null,{"$f":"IFERROR(GX47/GX57,\" \")","v":3.2131397516176916},null,null,null,{"$f":"IFERROR(HB47/HB57,\" \")","v":0.80617496286449364},null,null,null,{"$f":"IFERROR(HF47/HF57,\" \")","v":0.80516523246275185},null,null,null,{"$f":"IFERROR(HJ47/HJ57,\" \")","v":0.84026485181920274},null,null,null,{"$f":"IFERROR(HN47/HN57,\" \")","v":0.88563996652876631},null,null,null,{"$f":"IFERROR(HR47/HR57,\" \")","v":3.3372397350494589},null,null,null,{"$f":"IFERROR(HV47/HV57,\" \")","v":0.83525076357869033},null,null,null,{"$f":"IFERROR(HZ47/HZ57,\" \")","v":0.83381623546172767},null,null,null,{"$f":"IFERROR(ID47/ID57,\" \")","v":0.87034316772503972},null,null,null,{"$f":"IFERROR(IH47/IH57,\" \")","v":0.91565337814264114},null,null,null,{"$f":"IFERROR(IL47/IL57,\" \")","v":3.4550609914821497},null,null,null,{"$f":"IFERROR(IP47/IP57,\" \")","v":0.84597000220490215},null,null,null,{"$f":"IFERROR(IT47/IT57,\" \")","v":0.84465282160634059},null,null,null,{"$f":"IFERROR(IX47/IX57,\" \")","v":0.88144919594163618},null,null,null,{"$f":"IFERROR(JB47/JB57,\" \")","v":0.92734568129243045},null,null,null,{"$f":"IFERROR(JF47/JF57,\" \")","v":3.4994164710375744},null,null,null,{"$f":"IFERROR(JJ47/JJ57,\" \")","v":0.85845869408012832},null,null,null,{"$f":"IFERROR(JN47/JN57,\" \")","v":0.8568107463008966},null,null,null,{"$f":"IFERROR(JR47/JR57,\" \")","v":0.89415997233666455},null,null,null,{"$f":"IFERROR(JV47/JV57,\" \")","v":0.94074354579783115},null,null,null,{"$f":"IFERROR(JZ47/JZ57,\" \")","v":3.550172366131235},null,null,null,{"$f":"IFERROR(KD47/KD57,\" \")","v":0.87135841745728448},null,null,null,{"$f":"IFERROR(KH47/KH57,\" \")","v":0.86937894674191729},null,null,null,{"$f":"IFERROR(KL47/KL57,\" \")","v":0.90729919613461674},null,null,null,{"$f":"IFERROR(KP47/KP57,\" \")","v":0.95458279648695088},null,null,null,{"$f":"IFERROR(KT47/KT57,\" \")","v":3.6026190714529691}]
[]
["Shares used in per-share calculation:"]
["Basic",null,null,null,null,null,null,null,5112,null,null,null,5117,null,null,null,5102,null,null,null,5086,null,null,null,5104,null,null,null,5080,null,null,null,5070,null,null,null,5032,null,null,null,5031,null,null,null,5053,null,null,null,5027,null,null,null,5015,null,null,null,5005,null,null,null,4993,null,null,null,5010,null,null,null,4959,null,null,null,4924,null,null,null,4791,null,null,null,4672,null,null,null,4837,null,null,null,4565,null,null,null,4470,null,null,null,4370,null,null,null,4269,null,null,null,4419,null,null,null,null,{"$f":"Ratios!DF55","v":4218.0101900602003},null,null,null,{"$f":"Ratios!DJ55","v":4175.6528607425298},null,null,null,{"$f":"Ratios!DN55","v":4140.4665490256621},null,null,null,{"$f":"Ratios!DR55","v":4111.2372148778149},null,null,null,{"$f":"AVERAGE(DF55:DR55)","v":4161.3417036765522},null,null,null,{"$f":"Ratios!DZ55","v":4093.2513912658928},null,null,null,{"$f":"Ratios!ED55","v":4078.3105343637162},null,null,null,{"$f":"Ratios!EH55","v":4065.8991369327223},null,null,null,{"$f":"Ratios!EL55","v":4055.5889661574674},null,null,null,{"$f":"AVERAGE(DZ55:EL55)","v":4073.2625071799498},null,null,null,{"$f":"Ratios!ET55","v":4053.4477966798577},null,null,null,{"$f":"Ratios!EX55","v":4051.6691232391222},null,null,null,{"$f":"Ratios!FB55","v":4050.1915759259086},null,null,null,{"$f":"Ratios!FF55","v":4048.9641746431403},null,null,null,{"$f":"AVERAGE(ET55:FF55)","v":4051.0681676220074},null,null,null,{"$f":"Ratios!FN55","v":4047.9445701299928},null,null,null,{"$f":"Ratios!FR55","v":4047.0975827772618},null,null,null,{"$f":"Ratios!FV55","v":4046.3939888185887},null,null,null,{"$f":"Ratios!FZ55","v":4045.8095120172702},null,null,null,{"$f":"AVERAGE(FN55:FZ55)","v":4046.8114134357784},null,null,null,{"$f":"Ratios!GH55","v":4045.3239860586286},null,null,null,{"$f":"Ratios!GL55","v":4044.9206587478043},null,null,null,{"$f":"Ratios!GP55","v":4044.5856140055789},null,null,null,{"$f":"Ratios!GT55","v":4044.3072917192367},null,null,null,{"$f":"AVERAGE(GH55:GT55)","v":4044.784387632812},null,null,null,{"$f":"Ratios!HB55","v":4044.0760888817881},null,null,null,{"$f":"Ratios!HF55","v":4043.8840282575861},null,null,null,{"$f":"Ratios!HJ55","v":4043.7244831422408},null,null,null,{"$f":"Ratios!HN55","v":4043.5919487201731},null,null,null,{"$f":"AVERAGE(HB55:HN55)","v":4043.8191372504471},null,null,null,{"$f":"Ratios!HV55","v":4043.4818521309121},null,null,null,{"$f":"Ratios!HZ55","v":4043.3903946908158},null,null,null,{"$f":"Ratios!ID55","v":4043.3144208263657},null,null,null,{"$f":"Ratios!IH55","v":4043.2513091968099},null,null,null,{"$f":"AVERAGE(HV55:IH55)","v":4043.3594942112259},null,null,null,{"$f":"Ratios!IP55","v":4043.1988822495427},null,null,null,{"$f":"Ratios!IT55","v":4043.155331087592},null,null,null,{"$f":"Ratios!IX55","v":4043.1191530569013},null,null,null,{"$f":"Ratios!JB55","v":4043.0890998999698},null,null,null,{"$f":"AVERAGE(IP55:JB55)","v":4043.1406165735011},null,null,null,{"$f":"Ratios!JJ55","v":4043.0641346869857},null,null,null,{"$f":"Ratios!JN55","v":4043.0433960384375},null,null,null,{"$f":"Ratios!JR55","v":4043.0261684047755},null,null,null,{"$f":"Ratios!JV55","v":4043.0118573776654},null,null,null,{"$f":"AVERAGE(JJ55:JV55)","v":4043.0363891269658},null,null,null,{"$f":"Ratios!KD55","v":4042.9999691810062},null,null,null,{"$f":"Ratios!KH55","v":4042.9900936340787},null,null,null,{"$f":"Ratios!KL55","v":4042.9818899990014},null,null,null,{"$f":"Ratios!KP55","v":4042.9750752241871},null,null,null,{"$f":"AVERAGE(KD55:KP55)","v":4042.986757009568}]
[]
["Diluted ",null,null,null,null,null,null,null,5156,null,null,null,5160,null,null,null,5148,null,null,null,5131,null,null,null,5146,null,null,null,5113,null,null,null,5097,null,null,null,5065,null,null,null,5067,null,null,null,5088,null,null,null,5066,null,null,null,5040,null,null,null,5045,null,null,null,5027,null,null,null,5049,null,null,null,4994,null,null,null,4924,null,null,null,4844,null,null,null,4722,null,null,null,4881,null,null,null,4614,null,null,null,4505,null,null,null,4415,null,null,null,4307,null,null,null,4453,null,null,null,null,{"$f":"Ratios!DF58","v":4251.5268747770606},null,null,null,{"$f":"Ratios!DJ58","v":4208.8329703473783},null,null,null,{"$f":"Ratios!DN58","v":4173.3670650631593},null,null,null,{"$f":"Ratios!DR58","v":4143.9054720223803},null,null,null,{"$f":"AVERAGE(DF57:DR57)","v":4194.4080955524951},null,null,null,{"$f":"Ratios!DZ58","v":4125.7767314538341},null,null,null,{"$f":"Ratios!ED58","v":4110.7171531717586},null,null,null,{"$f":"Ratios!EH58","v":4098.2071336711524},null,null,null,{"$f":"Ratios!EL58","v":4087.8150373604717},null,null,null,{"$f":"AVERAGE(DZ57:EL57)","v":4105.6290139143048},null,null,null,{"$f":"Ratios!ET58","v":4085.6568539594546},null,null,null,{"$f":"Ratios!EX58","v":4083.8640470211121},null,null,null,{"$f":"Ratios!FB58","v":4082.3747589853256},null,null,null,{"$f":"Ratios!FF58","v":4081.1376046626256},null,null,null,{"$f":"AVERAGE(ET57:FF57)","v":4083.2583161571292},null,null,null,{"$f":"Ratios!FN58","v":4080.1098982811886},null,null,null,{"$f":"Ratios!FR58","v":4079.2561806915019},null,null,null,{"$f":"Ratios!FV58","v":4078.5469959125562},null,null,null,{"$f":"Ratios!FZ58","v":4077.9578748065082},null,null,null,{"$f":"AVERAGE(FN57:FZ57)","v":4078.9677374229391},null,null,null,{"$f":"Ratios!GH58","v":4077.4684908153481},null,null,null,{"$f":"Ratios!GL58","v":4077.0619586297826},null,null,null,{"$f":"Ratios!GP58","v":4076.7242515921894},null,null,null,{"$f":"Ratios!GT58","v":4076.4437177321665},null,null,null,{"$f":"AVERAGE(GH57:GT57)","v":4076.9246046923718},null,null,null,{"$f":"Ratios!HB58","v":4076.2106777363756},null,null,null,{"$f":"Ratios!HF58","v":4076.0170909813446},null,null,null,{"$f":"Ratios!HJ58","v":4075.8562781063006},null,null,null,{"$f":"Ratios!HN58","v":4075.7226905539087},null,null,null,{"$f":"AVERAGE(HB57:HN57)","v":4075.9516843444821},null,null,null,{"$f":"Ratios!HV58","v":4075.6117191273415},null,null,null,{"$f":"Ratios!HZ58","v":4075.5195349582791},null,null,null,{"$f":"Ratios!ID58","v":4075.4429573987345},null,null,null,{"$f":"Ratios!IH58","v":4075.3793442785482},null,null,null,{"$f":"AVERAGE(HV57:IH57)","v":4075.4883889407261},null,null,null,{"$f":"Ratios!IP58","v":4075.3265007420878},null,null,null,{"$f":"Ratios!IT58","v":4075.2826035187245},null,null,null,{"$f":"Ratios!IX58","v":4075.246138014179},null,null,null,{"$f":"Ratios!JB58","v":4075.2158460521855},null,null,null,{"$f":"AVERAGE(IP57:JB57)","v":4075.2677720817942},null,null,null,{"$f":"Ratios!JJ58","v":4075.1906824633948},null,null,null,{"$f":"Ratios!JN58","v":4075.1697790236981},null,null,null,{"$f":"Ratios!JR58","v":4075.1524144977243},null,null,null,{"$f":"Ratios!JV58","v":4075.1379897539177},null,null,null,{"$f":"AVERAGE(JJ57:JV57)","v":4075.1627164346837},null,null,null,{"$f":"Ratios!KD58","v":4075.1260070925891},null,null,null,{"$f":"Ratios!KH58","v":4075.1160530736856},null,null,null,{"$f":"Ratios!KL58","v":4075.1077842517934},null,null,null,{"$f":"Ratios!KP58","v":4075.1009153261716},null,null,null,{"$f":"AVERAGE(KD57:KP57)","v":4075.1126899360597}]
["Cash dividends declared per common share",null,null,null,null,null,null,null,0.19,null,null,null,0.19,null,null,null,0.21,null,null,null,0.21,null,null,null,{"$f":"Q58+M58+I58+U58","v":0.8},null,null,null,0.21,null,null,null,0.21,null,null,null,0.26,null,null,null,0.26,null,null,null,{"$f":"AC58+AG58+AK58+AO58","v":0.94},null,null,null,0.26,null,null,null,0.26,null,null,null,0.28999999999999998,null,null,null,0.28999999999999998,null,null,null,{"$f":"AW58+BA58+BE58+BI58","v":1.1000000000000001},null,null,null,0.28999999999999998,null,null,null,0.28999999999999998,null,null,null,0.33,null,null,null,0.33,null,null,null,{"$f":"BQ58+BU58+BY58+CC58","v":1.24},null,null,null,0.33,null,null,null,0.33,null,null,null,0.35,null,null,null,0.35,null,null,null,{"$f":"CK58+CO58+CS58+CW58","v":1.3599999999999999},null,null,null,null,{"$f":"CW58","v":0.35},null,null,null,{"$f":"DF58","v":0.35},null,null,null,{"$f":"DJ58*(1+Ratios!EH46)","v":0.40220897901251795},null,null,null,{"$f":"DN58","v":0.40220897901251795},null,null,null,{"$f":"DF58+DJ58+DN58+DR58","v":1.5044179580250359},null,null,null,{"$f":"DR58","v":0.40220897901251795},null,null,null,{"$f":"DZ58","v":0.40220897901251795},null,null,null,{"$f":"ED58*(1+Ratios!FB46)","v":0.46220589370940607},null,null,null,{"$f":"EH58","v":0.46220589370940607},null,null,null,{"$f":"DZ58+ED58+EH58+EL58","v":1.7288297454438479},null,null,null,{"$f":"EL58","v":0.46220589370940607},null,null,null,{"$f":"ET58","v":0.46220589370940607},null,null,null,{"$f":"EX58*(1+Ratios!FV46)","v":0.5311524588640818},null,null,null,{"$f":"FB58","v":0.5311524588640818},null,null,null,{"$f":"ET58+EX58+FB58+FF58","v":1.9867167051469758},null,null,null,{"$f":"FF58","v":0.5311524588640818},null,null,null,{"$f":"FN58","v":0.5311524588640818},null,null,null,{"$f":"FR58*(1+Ratios!GP46)","v":0.61038368051345937},null,null,null,{"$f":"FV58","v":0.61038368051345937},null,null,null,{"$f":"FN58+FR58+FV58+FZ58","v":2.2830722787550823},null,null,null,{"$f":"FZ58","v":0.61038368051345937},null,null,null,{"$f":"GH58","v":0.61038368051345937},null,null,null,{"$f":"GL58*(1+Ratios!HJ46)","v":0.70143370555777562},null,null,null,{"$f":"GP58","v":0.70143370555777562},null,null,null,{"$f":"GH58+GL58+GP58+GT58","v":2.62363477214247},null,null,null,{"$f":"GT58","v":0.70143370555777562},null,null,null,{"$f":"HB58","v":0.70143370555777562},null,null,null,{"$f":"HF58*(1+Ratios!ID46)","v":0.80606552730674308},null,null,null,{"$f":"HJ58","v":0.80606552730674308},null,null,null,{"$f":"HB58+HF58+HJ58+HN58","v":3.0149984657290374},null,null,null,{"$f":"HN58","v":0.80606552730674308},null,null,null,{"$f":"HV58","v":0.80606552730674308},null,null,null,{"$f":"HZ58*(1+Ratios!IX46)","v":0.92630512215780592},null,null,null,{"$f":"ID58","v":0.92630512215780592},null,null,null,{"$f":"HV58+HZ58+ID58+IH58","v":3.464741298929098},null,null,null,{"$f":"IH58","v":0.92630512215780592},null,null,null,{"$f":"IP58","v":0.92630512215780592},null,null,null,{"$f":"IT58*(1+Ratios!JR46)","v":1.0644806783918768},null,null,null,{"$f":"IX58","v":1.0644806783918768},null,null,null,{"$f":"IP58+IT58+IX58+JB58","v":3.9815716010993656},null,null,null,{"$f":"JB58","v":1.0644806783918768},null,null,null,{"$f":"JJ58","v":1.0644806783918768},null,null,null,{"$f":"JN58*(1+Ratios!KL46)","v":1.2232676766701407},null,null,null,{"$f":"JR58","v":1.2232676766701407},null,null,null,{"$f":"JJ58+JN58+JR58+JV58","v":4.5754967101240354},null,null,null,{"$f":"JV58","v":1.2232676766701407},null,null,null,{"$f":"KD58","v":1.2232676766701407},null,null,null,{"$f":"KH58*(1+Ratios!LF46)","v":1.2232676766701407},null,null,null,{"$f":"KL58","v":1.2232676766701407},null,null,null,{"$f":"KD58+KH58+KL58+KP58","v":4.8930707066805628}]
[]
[]
["*Includes the results of the SP Video Software Solutions business prior to its divestiture on October 28, 2018. "]
[]
[]
["Balance Sheet",null,null,null,null,null,"x"]
[]
["ASSETS"]
["Current assets:"]
["Cash and cash equivalents",null,null,null,null,null,null,null,4387,null,null,null,4797,null,null,null,3870,null,null,null,6877,null,null,null,6877,null,null,null,5758,null,null,null,6314,null,null,null,8895,null,null,null,7631,null,null,null,7631,null,null,null,8583,null,null,null,10898,null,null,null,8116,null,null,null,11708,null,null,null,11708,null,null,null,11043,null,null,null,17624,null,null,null,6719,null,null,null,8934,null,null,null,8934,null,null,null,8410,null,null,null,9835,null,null,null,10251,null,null,null,11750,null,null,null,11750,null,null,null,null,{"$f":"DF173","v":5598.1923700860043},null,null,null,{"$f":"DJ173","v":7220.3124078845967},null,null,null,{"$f":"DN173","v":5352.3126296254213},null,null,null,{"$f":"DR173","v":3902.9309954389182},null,null,null,{"$f":"DR68","v":3902.9309954389182},null,null,null,{"$f":"DZ173","v":325.57175458471556},null,null,null,{"$f":"ED173","v":2647.5858238693709},null,null,null,{"$f":"EH173","v":1420.171103080886},null,null,null,{"$f":"EL173","v":646.54140438749573},null,null,null,{"$f":"EL68","v":646.54140438749573},null,null,null,{"$f":"ET173","v":-1540.6835700093693},null,null,null,{"$f":"EX173","v":2374.1079203855629},null,null,null,{"$f":"FB173","v":2687.9323850646761},null,null,null,{"$f":"FF173","v":3506.5108018255814},null,null,null,{"$f":"FF68","v":3506.5108018255814},null,null,null,{"$f":"FN173","v":1401.5429810433398},null,null,null,{"$f":"FR173","v":5430.6216464913305},null,null,null,{"$f":"FV173","v":5542.9958869206985},null,null,null,{"$f":"FZ173","v":6216.1170014321033},null,null,null,{"$f":"FZ68","v":6216.1170014321033},null,null,null,{"$f":"GH173","v":3845.9572853257287},null,null,null,{"$f":"GL173","v":7876.1273922121127},null,null,null,{"$f":"GP173","v":7781.7662673080868},null,null,null,{"$f":"GT173","v":8256.4485200935414},null,null,null,{"$f":"GT68","v":8256.4485200935414},null,null,null,{"$f":"HB173","v":5793.48327291238},null,null,null,{"$f":"HF173","v":9942.9588243196449},null,null,null,{"$f":"HJ173","v":9734.1122485107771},null,null,null,{"$f":"HN173","v":10087.371814742643},null,null,null,{"$f":"HN68","v":10087.371814742643},null,null,null,{"$f":"HV173","v":7109.3709036781247},null,null,null,{"$f":"HZ173","v":11016.425437506414},null,null,null,{"$f":"ID173","v":10373.673817994802},null,null,null,{"$f":"IH173","v":10313.499293565701},null,null,null,{"$f":"IH68","v":10313.499293565701},null,null,null,{"$f":"IP173","v":6679.4855323808843},null,null,null,{"$f":"IT173","v":10161.334313013318},null,null,null,{"$f":"IX173","v":8976.2646827253211},null,null,null,{"$f":"JB173","v":8384.6602944528495},null,null,null,{"$f":"JB68","v":8384.6602944528495},null,null,null,{"$f":"JJ173","v":4194.7283249518459},null,null,null,{"$f":"JN173","v":7210.5282940980869},null,null,null,{"$f":"JR173","v":5422.5513293301583},null,null,null,{"$f":"JV173","v":4239.043243095356},null,null,null,{"$f":"JV68","v":4239.043243095356},null,null,null,{"$f":"KD173","v":-591.1518563798254},null,null,null,{"$f":"KH173","v":1888.5828822633184},null,null,null,{"$f":"KL173","v":149.3431330799749},null,null,null,{"$f":"KP173","v":-975.52048251389169},null,null,null,{"$f":"KP68","v":-975.52048251389169}]
["Investments",null,null,null,null,null,null,null,47720,null,null,null,48225,null,null,null,50549,null,null,null,53539,null,null,null,53539,null,null,null,53349,null,null,null,54061,null,null,null,54617,null,null,null,58125,null,null,null,58125,null,null,null,62385,null,null,null,60947,null,null,null,59858,null,null,null,58784,null,null,null,58784,null,null,null,60545,null,null,null,56059,null,null,null,47712,null,null,null,37614,null,null,null,37614,null,null,null,34183,null,null,null,{"$f":"30486+62","v":30548},null,null,null,{"$f":"24387+5","v":24392},null,null,null,21663,null,null,null,21663,null,null,null,null,{"$f":"CW69","v":21663},null,null,null,{"$f":"DF69","v":21663},null,null,null,{"$f":"DJ69","v":21663},null,null,null,{"$f":"DN69","v":21663},null,null,null,{"$f":"DR69","v":21663},null,null,null,{"$f":"DR69","v":21663},null,null,null,{"$f":"DZ69","v":21663},null,null,null,{"$f":"ED69","v":21663},null,null,null,{"$f":"EH69","v":21663},null,null,null,{"$f":"EL69","v":21663},null,null,null,{"$f":"EL69","v":21663},null,null,null,{"$f":"ET69","v":21663},null,null,null,{"$f":"EX69","v":21663},null,null,null,{"$f":"FB69","v":21663},null,null,null,{"$f":"FF69","v":21663},null,null,null,{"$f":"FF69","v":21663},null,null,null,{"$f":"FN69","v":21663},null,null,null,{"$f":"FR69","v":21663},null,null,null,{"$f":"FV69","v":21663},null,null,null,{"$f":"FZ69","v":21663},null,null,null,{"$f":"FZ69","v":21663},null,null,null,{"$f":"GH69","v":21663},null,null,null,{"$f":"GL69","v":21663},null,null,null,{"$f":"GP69","v":21663},null,null,null,{"$f":"GT69","v":21663},null,null,null,{"$f":"GT69","v":21663},null,null,null,{"$f":"HB69","v":21663},null,null,null,{"$f":"HF69","v":21663},null,null,null,{"$f":"HJ69","v":21663},null,null,null,{"$f":"HN69","v":21663},null,null,null,{"$f":"HN69","v":21663},null,null,null,{"$f":"HV69","v":21663},null,null,null,{"$f":"HZ69","v":21663},null,null,null,{"$f":"ID69","v":21663},null,null,null,{"$f":"IH69","v":21663},null,null,null,{"$f":"IH69","v":21663},null,null,null,{"$f":"IP69","v":21663},null,null,null,{"$f":"IT69","v":21663},null,null,null,{"$f":"IX69","v":21663},null,null,null,{"$f":"JB69","v":21663},null,null,null,{"$f":"JB69","v":21663},null,null,null,{"$f":"JJ69","v":21663},null,null,null,{"$f":"JN69","v":21663},null,null,null,{"$f":"JR69","v":21663},null,null,null,{"$f":"JV69","v":21663},null,null,null,{"$f":"JV69","v":21663},null,null,null,{"$f":"KD69","v":21663},null,null,null,{"$f":"KH69","v":21663},null,null,null,{"$f":"KL69","v":21663},null,null,null,{"$f":"KP69","v":21663}]
["Accounts receivable, net",null,null,null,null,null,null,null,4375,null,null,null,4541,null,null,null,4889,null,null,null,5344,null,null,null,5344,null,null,null,4712,null,null,null,4302,null,null,null,4047,null,null,null,5847,null,null,null,5847,null,null,null,4805,null,null,null,4458,null,null,null,4635,null,null,null,5146,null,null,null,5146,null,null,null,4206,null,null,null,3963,null,null,null,4274,null,null,null,5554,null,null,null,5554,null,null,null,4536,null,null,null,3745,null,null,null,3795,null,null,null,5491,null,null,null,5491,null,null,null,null,{"$f":"(DF14*Ratios!DF15)/Ratios!DF11","v":4675.2702525710647},null,null,null,{"$f":"(DJ14*Ratios!DJ15)/Ratios!DJ11","v":4465.6835422545564},null,null,null,{"$f":"(DN14*Ratios!DN15)/Ratios!DN11","v":4633.287146523804},null,null,null,{"$f":"(DR14*Ratios!DR15)/Ratios!DR11","v":5897.2692860789539},null,null,null,{"$f":"DR70","v":5897.2692860789539},null,null,null,{"$f":"(DZ14*Ratios!DZ15)/Ratios!DZ11","v":4804.8953355908188},null,null,null,{"$f":"(ED14*Ratios!ED15)/Ratios!ED11","v":4575.8348809246882},null,null,null,{"$f":"(EH14*Ratios!EH15)/Ratios!EH11","v":4740.4273097874438},null,null,null,{"$f":"(EL14*Ratios!EL15)/Ratios!EL11","v":6045.035380437268},null,null,null,{"$f":"EL70","v":6045.035380437268},null,null,null,{"$f":"(ET14*Ratios!ET15)/Ratios!ET11","v":4918.818587168852},null,null,null,{"$f":"(EX14*Ratios!EX15)/Ratios!EX11","v":4692.0567282002758},null,null,null,{"$f":"(FB14*Ratios!FB15)/Ratios!FB11","v":4888.2007983340354},null,null,null,{"$f":"(FF14*Ratios!FF15)/Ratios!FF11","v":6275.3654459368863},null,null,null,{"$f":"FF70","v":6275.3654459368863},null,null,null,{"$f":"(FN14*Ratios!FN15)/Ratios!FN11","v":5366.4718257040231},null,null,null,{"$f":"(FR14*Ratios!FR15)/Ratios!FR11","v":4989.3931561058844},null,null,null,{"$f":"(FV14*Ratios!FV15)/Ratios!FV11","v":5122.6803354541416},null,null,null,{"$f":"(FZ14*Ratios!FZ15)/Ratios!FZ11","v":6551.1983374858255},null,null,null,{"$f":"FZ70","v":6551.1983374858255},null,null,null,{"$f":"(GH14*Ratios!GH15)/Ratios!GH11","v":5587.8692125904072},null,null,null,{"$f":"(GL14*Ratios!GL15)/Ratios!GL11","v":5199.8485962654504},null,null,null,{"$f":"(GP14*Ratios!GP15)/Ratios!GP11","v":5337.0851798269296},null,null,null,{"$f":"(GT14*Ratios!GT15)/Ratios!GT11","v":6820.7018999804932},null,null,null,{"$f":"GT70","v":6820.7018999804932},null,null,null,{"$f":"(HB14*Ratios!HB15)/Ratios!HB11","v":5801.8665659497356},null,null,null,{"$f":"(HF14*Ratios!HF15)/Ratios!HF11","v":5403.1405034897662},null,null,null,{"$f":"(HJ14*Ratios!HJ15)/Ratios!HJ11","v":5544.2258254549124},null,null,null,{"$f":"(HN14*Ratios!HN15)/Ratios!HN11","v":7079.8289105290542},null,null,null,{"$f":"HN70","v":7079.8289105290542},null,null,null,{"$f":"(HV14*Ratios!HV15)/Ratios!HV11","v":6005.1261453584439},null,null,null,{"$f":"(HZ14*Ratios!HZ15)/Ratios!HZ11","v":5596.1752762018314},null,null,null,{"$f":"(ID14*Ratios!ID15)/Ratios!ID11","v":5740.9649676409545},null,null,null,{"$f":"(IH14*Ratios!IH15)/Ratios!IH11","v":7324.3190688717086},null,null,null,{"$f":"IH70","v":7324.3190688717086},null,null,null,{"$f":"(IP14*Ratios!IP15)/Ratios!IP11","v":6074.3691674350621},null,null,null,{"$f":"(IT14*Ratios!IT15)/Ratios!IT11","v":5661.1038354360317},null,null,null,{"$f":"(IX14*Ratios!IX15)/Ratios!IX11","v":5808.505618180382},null,null,null,{"$f":"(JB14*Ratios!JB15)/Ratios!JB11","v":7410.268859642857},null,null,null,{"$f":"JB70","v":7410.268859642857},null,null,null,{"$f":"(JJ14*Ratios!JJ15)/Ratios!JJ11","v":6158.6585302290287},null,null,null,{"$f":"(JN14*Ratios!JN15)/Ratios!JN11","v":5738.4667688766276},null,null,null,{"$f":"(JR14*Ratios!JR15)/Ratios!JR11","v":5888.8340106755677},null,null,null,{"$f":"(JV14*Ratios!JV15)/Ratios!JV11","v":7514.3617122628466},null,null,null,{"$f":"JV70","v":7514.3617122628466},null,null,null,{"$f":"(KD14*Ratios!KD15)/Ratios!KD11","v":6245.8534066047878},null,null,null,{"$f":"(KH14*Ratios!KH15)/Ratios!KH11","v":5818.5683879350918},null,null,null,{"$f":"(KL14*Ratios!KL15)/Ratios!KL11","v":5971.96763243228},null,null,null,{"$f":"(KP14*Ratios!KP15)/Ratios!KP11","v":7622.0008144375743},null,null,null,{"$f":"KP70","v":7622.0008144375743}]
["Inventories",null,null,null,null,null,null,null,1676,null,null,null,1890,null,null,null,1760,null,null,null,1627,null,null,null,1627,null,null,null,1482,null,null,null,1362,null,null,null,1343,null,null,null,1217,null,null,null,1217,null,null,null,1176,null,null,null,1264,null,null,null,1366,null,null,null,1616,null,null,null,1616,null,null,null,1693,null,null,null,1896,null,null,null,1900,null,null,null,1846,null,null,null,1846,null,null,null,1572,null,null,null,1701,null,null,null,1513,null,null,null,1383,null,null,null,1383,null,null,null,null,{"$f":"(DF14*Ratios!DF16)/Ratios!DF11","v":1569.6015625236023},null,null,null,{"$f":"(DJ14*Ratios!DJ16)/Ratios!DJ11","v":1665.1423746484768},null,null,null,{"$f":"(DN14*Ratios!DN16)/Ratios!DN11","v":1705.9441993303046},null,null,null,{"$f":"(DR14*Ratios!DR16)/Ratios!DR11","v":1676.8373940602908},null,null,null,{"$f":"DR71","v":1676.8373940602908},null,null,null,{"$f":"(DZ14*Ratios!DZ16)/Ratios!DZ11","v":1613.1198452877204},null,null,null,{"$f":"(ED14*Ratios!ED16)/Ratios!ED11","v":1706.2150704426106},null,null,null,{"$f":"(EH14*Ratios!EH16)/Ratios!EH11","v":1745.3924645154307},null,null,null,{"$f":"(EL14*Ratios!EL16)/Ratios!EL11","v":1718.8534019063575},null,null,null,{"$f":"EL71","v":1718.8534019063575},null,null,null,{"$f":"(ET14*Ratios!ET16)/Ratios!ET11","v":1651.3666425902541},null,null,null,{"$f":"(EX14*Ratios!EX16)/Ratios!EX11","v":1749.5513079810191},null,null,null,{"$f":"(FB14*Ratios!FB16)/Ratios!FB11","v":1799.8016383111878},null,null,null,{"$f":"(FF14*Ratios!FF16)/Ratios!FF11","v":1784.3457591432636},null,null,null,{"$f":"FF71","v":1784.3457591432636},null,null,null,{"$f":"(FN14*Ratios!FN16)/Ratios!FN11","v":1801.654686856177},null,null,null,{"$f":"(FR14*Ratios!FR16)/Ratios!FR11","v":1860.4206700725119},null,null,null,{"$f":"(FV14*Ratios!FV16)/Ratios!FV11","v":1886.135377956876},null,null,null,{"$f":"(FZ14*Ratios!FZ16)/Ratios!FZ11","v":1862.7764504723632},null,null,null,{"$f":"FZ71","v":1862.7764504723632},null,null,null,{"$f":"(GH14*Ratios!GH16)/Ratios!GH11","v":1875.983156788885},null,null,null,{"$f":"(GL14*Ratios!GL16)/Ratios!GL11","v":1938.8942717214254},null,null,null,{"$f":"(GP14*Ratios!GP16)/Ratios!GP11","v":1965.0777549344161},null,null,null,{"$f":"(GT14*Ratios!GT16)/Ratios!GT11","v":1939.4074519581366},null,null,null,{"$f":"GT71","v":1939.4074519581366},null,null,null,{"$f":"(HB14*Ratios!HB16)/Ratios!HB11","v":1947.827256073627},null,null,null,{"$f":"(HF14*Ratios!HF16)/Ratios!HF11","v":2014.6967700264022},null,null,null,{"$f":"(HJ14*Ratios!HJ16)/Ratios!HJ11","v":2041.3455043053382},null,null,null,{"$f":"(HN14*Ratios!HN16)/Ratios!HN11","v":2013.0879708594175},null,null,null,{"$f":"HN71","v":2013.0879708594175},null,null,null,{"$f":"(HV14*Ratios!HV16)/Ratios!HV11","v":2016.0664243361146},null,null,null,{"$f":"(HZ14*Ratios!HZ16)/Ratios!HZ11","v":2086.674637867261},null,null,null,{"$f":"(ID14*Ratios!ID16)/Ratios!ID11","v":2113.7834922347733},null,null,null,{"$f":"(IH14*Ratios!IH16)/Ratios!IH11","v":2082.60662773277},null,null,null,{"$f":"IH71","v":2082.60662773277},null,null,null,{"$f":"(IP14*Ratios!IP16)/Ratios!IP11","v":2039.3129854489289},null,null,null,{"$f":"(IT14*Ratios!IT16)/Ratios!IT11","v":2110.8848834618598},null,null,null,{"$f":"(IX14*Ratios!IX16)/Ratios!IX11","v":2138.6514914247609},null,null,null,{"$f":"(JB14*Ratios!JB16)/Ratios!JB11","v":2107.0457055813836},null,null,null,{"$f":"JB71","v":2107.0457055813836},null,null,null,{"$f":"(JJ14*Ratios!JJ16)/Ratios!JJ11","v":2067.6109678966327},null,null,null,{"$f":"(JN14*Ratios!JN16)/Ratios!JN11","v":2139.7315980756794},null,null,null,{"$f":"(JR14*Ratios!JR16)/Ratios!JR11","v":2168.2278485304287},null,null,null,{"$f":"(JV14*Ratios!JV16)/Ratios!JV11","v":2136.643605772178},null,null,null,{"$f":"JV71","v":2136.643605772178},null,null,null,{"$f":"(KD14*Ratios!KD16)/Ratios!KD11","v":2096.8844016897233},null,null,null,{"$f":"(KH14*Ratios!KH16)/Ratios!KH11","v":2169.5995004718393},null,null,null,{"$f":"(KL14*Ratios!KL16)/Ratios!KL11","v":2198.8370715982428},null,null,null,{"$f":"(KP14*Ratios!KP16)/Ratios!KP11","v":2167.2498512790153},null,null,null,{"$f":"KP71","v":2167.2498512790153}]
["Financing receivables, net",null,null,null,null,null,null,null,4265,null,null,null,4210,null,null,null,4248,null,null,null,4491,null,null,null,4491,null,null,null,4506,null,null,null,4514,null,null,null,4716,null,null,null,4272,null,null,null,4272,null,null,null,4541,null,null,null,4496,null,null,null,4639,null,null,null,4856,null,null,null,4856,null,null,null,5038,null,null,null,4925,null,null,null,4868,null,null,null,4949,null,null,null,4949,null,null,null,4851,null,null,null,5057,null,null,null,5029,null,null,null,5095,null,null,null,5095,null,null,null,null,{"$f":"(DF14*Ratios!DF13)/Ratios!DF11","v":4794.13526078205},null,null,null,{"$f":"(DJ14*Ratios!DJ13)/Ratios!DJ11","v":4921.4574436462071},null,null,null,{"$f":"(DN14*Ratios!DN13)/Ratios!DN11","v":5017.1825362474847},null,null,null,{"$f":"(DR14*Ratios!DR13)/Ratios!DR11","v":5095.4533729040204},null,null,null,{"$f":"DR72","v":5095.4533729040204},null,null,null,{"$f":"(DZ14*Ratios!DZ13)/Ratios!DZ11","v":4927.0559579000519},null,null,null,{"$f":"(ED14*Ratios!ED13)/Ratios!ED11","v":5042.8509818349939},null,null,null,{"$f":"(EH14*Ratios!EH13)/Ratios!EH11","v":5133.1998990954435},null,null,null,{"$f":"(EL14*Ratios!EL13)/Ratios!EL11","v":5223.1286082330735},null,null,null,{"$f":"EL72","v":5223.1286082330735},null,null,null,{"$f":"(ET14*Ratios!ET13)/Ratios!ET11","v":5043.8756170658171},null,null,null,{"$f":"(EX14*Ratios!EX13)/Ratios!EX11","v":5170.9345932187016},null,null,null,{"$f":"(FB14*Ratios!FB13)/Ratios!FB11","v":5293.2172998327533},null,null,null,{"$f":"(FF14*Ratios!FF13)/Ratios!FF11","v":5422.1420926438514},null,null,null,{"$f":"FF72","v":5422.1420926438514},null,null,null,{"$f":"(FN14*Ratios!FN13)/Ratios!FN11","v":5502.9100812841216},null,null,null,{"$f":"(FR14*Ratios!FR13)/Ratios!FR11","v":5498.6175923692535},null,null,null,{"$f":"(FV14*Ratios!FV13)/Ratios!FV11","v":5547.1248608240949},null,null,null,{"$f":"(FZ14*Ratios!FZ13)/Ratios!FZ11","v":5660.4716600113625},null,null,null,{"$f":"FZ72","v":5660.4716600113625},null,null,null,{"$f":"(GH14*Ratios!GH13)/Ratios!GH11","v":5729.9363197209959},null,null,null,{"$f":"(GL14*Ratios!GL13)/Ratios!GL11","v":5730.5524087817548},null,null,null,{"$f":"(GP14*Ratios!GP13)/Ratios!GP11","v":5779.2944214094077},null,null,null,{"$f":"(GT14*Ratios!GT13)/Ratios!GT11","v":5893.3324587822053},null,null,null,{"$f":"GT72","v":5893.3324587822053},null,null,null,{"$f":"(HB14*Ratios!HB13)/Ratios!HB11","v":5949.3743846948437},null,null,null,{"$f":"(HF14*Ratios!HF13)/Ratios!HF11","v":5954.5925720793603},null,null,null,{"$f":"(HJ14*Ratios!HJ13)/Ratios!HJ11","v":6003.597901190813},null,null,null,{"$f":"(HN14*Ratios!HN13)/Ratios!HN11","v":6117.2275423977799},null,null,null,{"$f":"HN72","v":6117.2275423977799},null,null,null,{"$f":"(HV14*Ratios!HV13)/Ratios!HV11","v":6157.8016764004178},null,null,null,{"$f":"(HZ14*Ratios!HZ13)/Ratios!HZ11","v":6167.3287433860078},null,null,null,{"$f":"(ID14*Ratios!ID13)/Ratios!ID11","v":6216.6380511225279},null,null,null,{"$f":"(IH14*Ratios!IH13)/Ratios!IH11","v":6328.4758577680323},null,null,null,{"$f":"IH72","v":6328.4758577680323},null,null,null,{"$f":"(IP14*Ratios!IP13)/Ratios!IP11","v":6228.8051469523225},null,null,null,{"$f":"(IT14*Ratios!IT13)/Ratios!IT11","v":6238.8840020882535},null,null,null,{"$f":"(IX14*Ratios!IX13)/Ratios!IX11","v":6289.7748461574429},null,null,null,{"$f":"(JB14*Ratios!JB13)/Ratios!JB11","v":6402.7395771337187},null,null,null,{"$f":"JB72","v":6402.7395771337187},null,null,null,{"$f":"(JJ14*Ratios!JJ13)/Ratios!JJ11","v":6315.2374994045003},null,null,null,{"$f":"(JN14*Ratios!JN13)/Ratios!JN11","v":6324.1427046006374},null,null,null,{"$f":"(JR14*Ratios!JR13)/Ratios!JR11","v":6376.7589236053609},null,null,null,{"$f":"(JV14*Ratios!JV13)/Ratios!JV11","v":6492.6795563423639},null,null,null,{"$f":"JV72","v":6492.6795563423639},null,null,null,{"$f":"(KD14*Ratios!KD13)/Ratios!KD11","v":6404.6492357982788},null,null,null,{"$f":"(KH14*Ratios!KH13)/Ratios!KH11","v":6412.4196068113042},null,null,null,{"$f":"(KL14*Ratios!KL13)/Ratios!KL11","v":6466.7806602390856},null,null,null,{"$f":"(KP14*Ratios!KP13)/Ratios!KP11","v":6585.6836230766567},null,null,null,{"$f":"KP72","v":6585.6836230766567}]
[null,"Deferred tax assets*",null,null,null,null,null,null,2689,null,null,null,2654,null,null,null,2539,null,null,null,0,null,null,null,0]
["Other current assets ",null,null,null,null,null,null,null,1283,null,null,null,1564,null,null,null,1474,null,null,null,1490,null,null,null,1490,null,null,null,1433,null,null,null,1618,null,null,null,2230,null,null,null,1627,null,null,null,1627,null,null,null,1651,null,null,null,1329,null,null,null,1348,null,null,null,1593,null,null,null,1593,null,null,null,1555,null,null,null,1583,null,null,null,1668,null,null,null,2940,null,null,null,2940,null,null,null,2134,null,null,null,2231,null,null,null,2331,null,null,null,2373,null,null,null,2373,null,null,null,null,{"$f":"CW74","v":2373},null,null,null,{"$f":"DF74","v":2373},null,null,null,{"$f":"DJ74","v":2373},null,null,null,{"$f":"DN74","v":2373},null,null,null,{"$f":"DR74","v":2373},null,null,null,{"$f":"DR74","v":2373},null,null,null,{"$f":"DZ74","v":2373},null,null,null,{"$f":"ED74","v":2373},null,null,null,{"$f":"EH74","v":2373},null,null,null,{"$f":"EL74","v":2373},null,null,null,{"$f":"EL74","v":2373},null,null,null,{"$f":"ET74","v":2373},null,null,null,{"$f":"EX74","v":2373},null,null,null,{"$f":"FB74","v":2373},null,null,null,{"$f":"FF74","v":2373},null,null,null,{"$f":"FF74","v":2373},null,null,null,{"$f":"FN74","v":2373},null,null,null,{"$f":"FR74","v":2373},null,null,null,{"$f":"FV74","v":2373},null,null,null,{"$f":"FZ74","v":2373},null,null,null,{"$f":"FZ74","v":2373},null,null,null,{"$f":"GH74","v":2373},null,null,null,{"$f":"GL74","v":2373},null,null,null,{"$f":"GP74","v":2373},null,null,null,{"$f":"GT74","v":2373},null,null,null,{"$f":"GT74","v":2373},null,null,null,{"$f":"HB74","v":2373},null,null,null,{"$f":"HF74","v":2373},null,null,null,{"$f":"HJ74","v":2373},null,null,null,{"$f":"HN74","v":2373},null,null,null,{"$f":"HN74","v":2373},null,null,null,{"$f":"HV74","v":2373},null,null,null,{"$f":"HZ74","v":2373},null,null,null,{"$f":"ID74","v":2373},null,null,null,{"$f":"IH74","v":2373},null,null,null,{"$f":"IH74","v":2373},null,null,null,{"$f":"IP74","v":2373},null,null,null,{"$f":"IT74","v":2373},null,null,null,{"$f":"IX74","v":2373},null,null,null,{"$f":"JB74","v":2373},null,null,null,{"$f":"JB74","v":2373},null,null,null,{"$f":"JJ74","v":2373},null,null,null,{"$f":"JN74","v":2373},null,null,null,{"$f":"JR74","v":2373},null,null,null,{"$f":"JV74","v":2373},null,null,null,{"$f":"JV74","v":2373},null,null,null,{"$f":"KD74","v":2373},null,null,null,{"$f":"KH74","v":2373},null,null,null,{"$f":"KL74","v":2373},null,null,null,{"$f":"KP74","v":2373}]
["Total current assets",null,null,null,null,null,null,null,{"$f":"SUM(I68:I74)","v":66395},null,null,null,{"$f":"SUM(M68:M74)","v":67881},null,null,null,{"$f":"SUM(Q68:Q74)","v":69329},null,null,null,{"$f":"SUM(U68:U74)","v":73368},null,null,null,{"$f":"SUM(Y68:Y74)","v":73368},null,null,null,{"$f":"SUM(AC68:AC74)","v":71240},null,null,null,{"$f":"SUM(AG68:AG74)","v":72171},null,null,null,{"$f":"SUM(AK68:AK74)","v":75848},null,null,null,{"$f":"SUM(AO68:AO74)","v":78719},null,null,null,{"$f":"SUM(AS68:AS74)","v":78719},null,null,null,{"$f":"SUM(AW68:AW74)","v":83141},null,null,null,{"$f":"SUM(BA68:BA74)","v":83392},null,null,null,{"$f":"SUM(BE68:BE74)","v":79962},null,null,null,{"$f":"SUM(BI68:BI74)","v":83703},null,null,null,{"$f":"SUM(BM68:BM74)","v":83703},null,null,null,{"$f":"SUM(BQ68:BQ74)","v":84080},null,null,null,{"$f":"SUM(BU68:BU74)","v":86050},null,null,null,{"$f":"SUM(BY68:BY74)","v":67141},null,null,null,{"$f":"SUM(CC68:CC74)","v":61837},null,null,null,{"$f":"SUM(CG68:CG74)","v":61837},null,null,null,{"$f":"SUM(CK68:CK74)","v":55686},null,null,null,{"$f":"SUM(CO68:CO74)","v":53117},null,null,null,{"$f":"SUM(CS68:CS74)","v":47311},null,null,null,{"$f":"SUM(CW68:CW74)","v":47755},null,null,null,{"$f":"SUM(DA68:DA74)","v":47755},null,null,null,null,{"$f":"SUM(DF68:DF74)","v":40673.199445962724},null,null,null,{"$f":"SUM(DJ68:DJ74)","v":42308.595768433843},null,null,null,{"$f":"SUM(DN68:DN74)","v":40744.726511727014},null,null,null,{"$f":"SUM(DR68:DR74)","v":40608.491048482181},null,null,null,{"$f":"SUM(DV68:DV74)","v":40608.491048482181},null,null,null,{"$f":"SUM(DZ68:DZ74)","v":35706.642893363307},null,null,null,{"$f":"SUM(ED68:ED74)","v":38008.48675707166},null,null,null,{"$f":"SUM(EH68:EH74)","v":37075.190776479205},null,null,null,{"$f":"SUM(EL68:EL74)","v":37669.558794964192},null,null,null,{"$f":"SUM(EP68:EP74)","v":37669.558794964192},null,null,null,{"$f":"SUM(ET68:ET74)","v":34109.377276815554},null,null,null,{"$f":"SUM(EX68:EX74)","v":38022.650549785554},null,null,null,{"$f":"SUM(FB68:FB74)","v":38705.152121542655},null,null,null,{"$f":"SUM(FF68:FF74)","v":41024.364099549588},null,null,null,{"$f":"SUM(FJ68:FJ74)","v":41024.364099549588},null,null,null,{"$f":"SUM(FN68:FN74)","v":38108.579574887663},null,null,null,{"$f":"SUM(FR68:FR74)","v":41815.053065038985},null,null,null,{"$f":"SUM(FV68:FV74)","v":42134.936461155805},null,null,null,{"$f":"SUM(FZ68:FZ74)","v":44326.563449401649},null,null,null,{"$f":"SUM(GD68:GD74)","v":44326.563449401649},null,null,null,{"$f":"SUM(GH68:GH74)","v":41075.745974426012},null,null,null,{"$f":"SUM(GL68:GL74)","v":44781.42266898074},null,null,null,{"$f":"SUM(GP68:GP74)","v":44899.223623478836},null,null,null,{"$f":"SUM(GT68:GT74)","v":46945.890330814371},null,null,null,{"$f":"SUM(GX68:GX74)","v":46945.890330814371},null,null,null,{"$f":"SUM(HB68:HB74)","v":43528.551479630587},null,null,null,{"$f":"SUM(HF68:HF74)","v":47351.38866991517},null,null,null,{"$f":"SUM(HJ68:HJ74)","v":47359.281479461839},null,null,null,{"$f":"SUM(HN68:HN74)","v":49333.516238528886},null,null,null,{"$f":"SUM(HR68:HR74)","v":49333.516238528886},null,null,null,{"$f":"SUM(HV68:HV74)","v":45324.365149773104},null,null,null,{"$f":"SUM(HZ68:HZ74)","v":48902.604094961513},null,null,null,{"$f":"SUM(ID68:ID74)","v":48481.060328993059},null,null,null,{"$f":"SUM(IH68:IH74)","v":50084.90084793821},null,null,null,{"$f":"SUM(IL68:IL74)","v":50084.90084793821},null,null,null,{"$f":"SUM(IP68:IP74)","v":45057.972832217194},null,null,null,{"$f":"SUM(IT68:IT74)","v":48208.207033999468},null,null,null,{"$f":"SUM(IX68:IX74)","v":47249.196638487905},null,null,null,{"$f":"SUM(JB68:JB74)","v":48340.714436810806},null,null,null,{"$f":"SUM(JF68:JF74)","v":48340.714436810806},null,null,null,{"$f":"SUM(JJ68:JJ74)","v":42772.235322482011},null,null,null,{"$f":"SUM(JN68:JN74)","v":45448.869365651037},null,null,null,{"$f":"SUM(JR68:JR74)","v":43892.372112141515},null,null,null,{"$f":"SUM(JV68:JV74)","v":44418.728117472747},null,null,null,{"$f":"SUM(JZ68:JZ74)","v":44418.728117472747},null,null,null,{"$f":"SUM(KD68:KD74)","v":38192.235187712969},null,null,null,{"$f":"SUM(KH68:KH74)","v":40325.170377481554},null,null,null,{"$f":"SUM(KL68:KL74)","v":38822.928497349581},null,null,null,{"$f":"SUM(KP68:KP74)","v":39435.41380627935},null,null,null,{"$f":"SUM(KT68:KT74)","v":39435.41380627935}]
["Property and equipment, net",null,null,null,null,null,null,null,3233,null,null,null,3212,null,null,null,3276,null,null,null,3332,null,null,null,3332,null,null,null,3346,null,null,null,3386,null,null,null,3529,null,null,null,3506,null,null,null,3506,null,null,null,3499,null,null,null,3422,null,null,null,3395,null,null,null,3322,null,null,null,3322,null,null,null,3202,null,null,null,3113,null,null,null,3082,null,null,null,3006,null,null,null,3006,null,null,null,2956,null,null,null,2931,null,null,null,2834,null,null,null,2789,null,null,null,2789,null,null,null,null,{"$f":"DA76-DF120-DF121-DF118","v":2555.4035222319876},null,null,null,{"$f":"DF76-DJ120-DJ121-DJ118","v":2356.7499007031774},null,null,null,{"$f":"DJ76-DN120-DN121-DN118","v":2199.2069320232895},null,null,null,{"$f":"DN76-DR120-DR121-DR118","v":2078.9754285108947},null,null,null,{"$f":"DR76","v":2078.9754285108947},null,null,null,{"$f":"DV76-DZ120-DZ121-DZ118","v":1970.0239619833133},null,null,null,{"$f":"DZ76-ED120-ED121-ED118","v":1874.453581055179},null,null,null,{"$f":"ED76-EH120-EH121-EH118","v":1802.662580488098},null,null,null,{"$f":"EH76-EL120-EL121-EL118","v":1754.6339030968111},null,null,null,{"$f":"EL76","v":1754.6339030968111},null,null,null,{"$f":"EP76-ET120-ET121-ET118","v":1908.981205232692},null,null,null,{"$f":"ET76-EX120-EX121-EX118","v":2029.3818464196406},null,null,null,{"$f":"EX76-FB120-FB121-FB118","v":2147.1071852449659},null,null,null,{"$f":"FB76-FF120-FF121-FF118","v":2270.8222957603084},null,null,null,{"$f":"FF76","v":2270.8222957603084},null,null,null,{"$f":"FJ76-FN120-FN121-FN118","v":2379.8463692068344},null,null,null,{"$f":"FN76-FR120-FR121-FR118","v":2449.6074160763383},null,null,null,{"$f":"FR76-FV120-FV121-FV118","v":2519.2091489533832},null,null,null,{"$f":"FV76-FZ120-FZ121-FZ118","v":2602.1110011777209},null,null,null,{"$f":"FZ76","v":2602.1110011777209},null,null,null,{"$f":"GD76-GH120-GH121-GH118","v":2676.063470011517},null,null,null,{"$f":"GH76-GL120-GL121-GL118","v":2716.1538786067181},null,null,null,{"$f":"GL76-GP120-GP121-GP118","v":2761.3535593973797},null,null,null,{"$f":"GP76-GT120-GT121-GT118","v":2824.5992202434386},null,null,null,{"$f":"GT76","v":2824.5992202434386},null,null,null,{"$f":"GX76-HB120-HB121-HB118","v":2640.7067472756571},null,null,null,{"$f":"HB76-HF120-HF121-HF118","v":2475.4812850751987},null,null,null,{"$f":"HF76-HJ120-HJ121-HJ118","v":2344.3560374305639},null,null,null,{"$f":"HJ76-HN120-HN121-HN118","v":2249.2843926627761},null,null,null,{"$f":"HN76","v":2249.2843926627761},null,null,null,{"$f":"HR76-HV120-HV121-HV118","v":2171.2391849031164},null,null,null,{"$f":"HV76-HZ120-HZ121-HZ118","v":2094.0050310209131},null,null,null,{"$f":"HZ76-ID120-ID121-ID118","v":2036.3849406273264},null,null,null,{"$f":"ID76-IH120-IH121-IH118","v":2002.80056091609},null,null,null,{"$f":"IH76","v":2002.80056091609},null,null,null,{"$f":"IL76-IP120-IP121-IP118","v":1969.2228476695923},null,null,null,{"$f":"IP76-IT120-IT121-IT118","v":1928.9306523664677},null,null,null,{"$f":"IT76-IX120-IX121-IX118","v":1902.2259949888435},null,null,null,{"$f":"IX76-JB120-JB121-JB118","v":1894.5693100769552},null,null,null,{"$f":"JB76","v":1894.5693100769552},null,null,null,{"$f":"JF76-JJ120-JJ121-JJ118","v":1883.1781933388002},null,null,null,{"$f":"JJ76-JN120-JN121-JN118","v":1861.1464214791279},null,null,null,{"$f":"JN76-JR120-JR121-JR118","v":1849.8033999184138},null,null,null,{"$f":"JR76-JV120-JV121-JV118","v":1855.2193069307273},null,null,null,{"$f":"JV76","v":1855.2193069307273},null,null,null,{"$f":"JZ76-KD120-KD121-KD118","v":1854.6871211113275},null,null,null,{"$f":"KD76-KH120-KH121-KH118","v":1841.4702415723882},null,null,null,{"$f":"KH76-KL120-KL121-KL118","v":1837.619422329828},null,null,null,{"$f":"KL76-KP120-KP121-KP118","v":1849.5547177572121},null,null,null,{"$f":"KP76","v":1849.5547177572121}]
["Financing receivables, net",null,null,null,null,null,null,null,3691,null,null,null,3549,null,null,null,3506,null,null,null,3858,null,null,null,3858,null,null,null,4037,null,null,null,3903,null,null,null,3900,null,null,null,4158,null,null,null,4158,null,null,null,4784,null,null,null,4664,null,null,null,4568,null,null,null,4738,null,null,null,4738,null,null,null,4876,null,null,null,4913,null,null,null,4915,null,null,null,4882,null,null,null,4882,null,null,null,4644,null,null,null,4565,null,null,null,4862,null,null,null,4958,null,null,null,4958,null,null,null,null,{"$f":"(DF14*Ratios!DF14)/Ratios!DF11","v":4553.1499102214884},null,null,null,{"$f":"(DJ14*Ratios!DJ14)/Ratios!DJ11","v":4584.9856721183651},null,null,null,{"$f":"(DN14*Ratios!DN14)/Ratios!DN11","v":4638.447461303329},null,null,null,{"$f":"(DR14*Ratios!DR14)/Ratios!DR11","v":4865.9340191279261},null,null,null,{"$f":"DR77","v":4865.9340191279261},null,null,null,{"$f":"(DZ14*Ratios!DZ14)/Ratios!DZ11","v":4679.3891227652502},null,null,null,{"$f":"(ED14*Ratios!ED14)/Ratios!ED11","v":4698.0797381865204},null,null,null,{"$f":"(EH14*Ratios!EH14)/Ratios!EH11","v":4745.7069517207774},null,null,null,{"$f":"(EL14*Ratios!EL14)/Ratios!EL11","v":4987.8582573697013},null,null,null,4987.8582573697013,null,null,null,{"$f":"(ET14*Ratios!ET14)/Ratios!ET11","v":4790.3366433731571},null,null,null,{"$f":"(EX14*Ratios!EX14)/Ratios!EX11","v":4817.4064883925312},null,null,null,{"$f":"(FB14*Ratios!FB14)/Ratios!FB11","v":4893.6450227102114},null,null,null,{"$f":"(FF14*Ratios!FF14)/Ratios!FF11","v":5177.9073880729975},null,null,null,5177.9073880729975,null,null,null,{"$f":"(FN14*Ratios!FN14)/Ratios!FN11","v":5226.2969606886927},null,null,null,{"$f":"(FR14*Ratios!FR14)/Ratios!FR11","v":5122.6863517878219},null,null,null,{"$f":"(FV14*Ratios!FV14)/Ratios!FV11","v":5128.3857109704541},null,null,null,{"$f":"(FZ14*Ratios!FZ14)/Ratios!FZ11","v":5405.501650005509},null,null,null,5405.501650005509,null,null,null,{"$f":"(GH14*Ratios!GH14)/Ratios!GH11","v":5441.9113397014689},null,null,null,{"$f":"(GL14*Ratios!GL14)/Ratios!GL11","v":5338.7641747281859},null,null,null,{"$f":"(GP14*Ratios!GP14)/Ratios!GP11","v":5343.029348332373},null,null,null,{"$f":"(GT14*Ratios!GT14)/Ratios!GT11","v":5627.8734782879001},null,null,null,5627.8734782879001,null,null,null,{"$f":"(HB14*Ratios!HB14)/Ratios!HB11","v":5650.3189776770132},null,null,null,{"$f":"(HF14*Ratios!HF14)/Ratios!HF11","v":5547.4870887147254},null,null,null,{"$f":"(HJ14*Ratios!HJ14)/Ratios!HJ11","v":5550.4006964619002},null,null,null,{"$f":"(HN14*Ratios!HN14)/Ratios!HN11","v":5841.6834426521909},null,null,null,5841.6834426521909,null,null,null,{"$f":"(HV14*Ratios!HV14)/Ratios!HV11","v":5848.2693176017438},null,null,null,{"$f":"(HZ14*Ratios!HZ14)/Ratios!HZ11","v":5745.6788456385957},null,null,null,{"$f":"(ID14*Ratios!ID14)/Ratios!ID11","v":5747.3589564947379},null,null,null,{"$f":"(IH14*Ratios!IH14)/Ratios!IH11","v":6043.4162991845915},null,null,null,6043.4162991845915,null,null,null,{"$f":"(IP14*Ratios!IP14)/Ratios!IP11","v":5915.7036781241623},null,null,null,{"$f":"(IT14*Ratios!IT14)/Ratios!IT11","v":5812.3419916011962},null,null,null,{"$f":"(IX14*Ratios!IX14)/Ratios!IX11","v":5814.9748303057177},null,null,null,{"$f":"(JB14*Ratios!JB14)/Ratios!JB11","v":6114.3348871889621},null,null,null,6114.3348871889621,null,null,null,{"$f":"(JJ14*Ratios!JJ14)/Ratios!JJ11","v":5997.7913615959187},null,null,null,{"$f":"(JN14*Ratios!JN14)/Ratios!JN11","v":5891.7716999587001},null,null,null,{"$f":"(JR14*Ratios!JR14)/Ratios!JR11","v":5895.3926883958238},null,null,null,{"$f":"(JV14*Ratios!JV14)/Ratios!JV11","v":6200.2236143507571},null,null,null,6200.2236143507571,null,null,null,{"$f":"(KD14*Ratios!KD14)/Ratios!KD11","v":6082.7086652156904},null,null,null,{"$f":"(KH14*Ratios!KH14)/Ratios!KH11","v":5974.0132587752742},null,null,null,{"$f":"(KL14*Ratios!KL14)/Ratios!KL11","v":5978.6189000662343},null,null,null,{"$f":"(KP14*Ratios!KP14)/Ratios!KP11","v":6289.0384104287987},null,null,null,6289.0384104287987]
["Goodwill ",null,null,null,null,null,null,null,24364,null,null,null,24382,null,null,null,24398,null,null,null,24469,null,null,null,24469,null,null,null,24882,null,null,null,24958,null,null,null,26762,null,null,null,26625,null,null,null,26625,null,null,null,26823,null,null,null,26822,null,null,null,29516,null,null,null,29766,null,null,null,29766,null,null,null,30233,null,null,null,30391,null,null,null,31654,null,null,null,31706,null,null,null,31706,null,null,null,33386,null,null,null,33293,null,null,null,33544,null,null,null,33529,null,null,null,33529,null,null,null,null,{"$f":"DA78","v":33529},null,null,null,{"$f":"DF78","v":33529},null,null,null,{"$f":"DJ78+2.6","v":33531.599999999999},null,null,null,{"$f":"DN78","v":33531.599999999999},null,null,null,33531.599999999999,null,null,null,{"$f":"DV78","v":33531.599999999999},null,null,null,{"$f":"DZ78","v":33531.599999999999},null,null,null,{"$f":"ED78","v":33531.599999999999},null,null,null,{"$f":"EH78","v":33531.599999999999},null,null,null,33531.599999999999,null,null,null,{"$f":"EP78","v":33531.599999999999},null,null,null,{"$f":"ET78","v":33531.599999999999},null,null,null,{"$f":"EX78","v":33531.599999999999},null,null,null,{"$f":"FB78","v":33531.599999999999},null,null,null,33531.599999999999,null,null,null,{"$f":"FJ78","v":33531.599999999999},null,null,null,{"$f":"FN78","v":33531.599999999999},null,null,null,{"$f":"FR78","v":33531.599999999999},null,null,null,{"$f":"FV78","v":33531.599999999999},null,null,null,33531.599999999999,null,null,null,{"$f":"GD78","v":33531.599999999999},null,null,null,{"$f":"GH78","v":33531.599999999999},null,null,null,{"$f":"GL78","v":33531.599999999999},null,null,null,{"$f":"GP78","v":33531.599999999999},null,null,null,33531.599999999999,null,null,null,{"$f":"GX78","v":33531.599999999999},null,null,null,{"$f":"HB78","v":33531.599999999999},null,null,null,{"$f":"HF78","v":33531.599999999999},null,null,null,{"$f":"HJ78","v":33531.599999999999},null,null,null,33531.599999999999,null,null,null,{"$f":"HR78","v":33531.599999999999},null,null,null,{"$f":"HV78","v":33531.599999999999},null,null,null,{"$f":"HZ78","v":33531.599999999999},null,null,null,{"$f":"ID78","v":33531.599999999999},null,null,null,33531.599999999999,null,null,null,{"$f":"IL78","v":33531.599999999999},null,null,null,{"$f":"IP78","v":33531.599999999999},null,null,null,{"$f":"IT78","v":33531.599999999999},null,null,null,{"$f":"IX78","v":33531.599999999999},null,null,null,33531.599999999999,null,null,null,{"$f":"JF78","v":33531.599999999999},null,null,null,{"$f":"JJ78","v":33531.599999999999},null,null,null,{"$f":"JN78","v":33531.599999999999},null,null,null,{"$f":"JR78","v":33531.599999999999},null,null,null,33531.599999999999,null,null,null,{"$f":"JZ78","v":33531.599999999999},null,null,null,{"$f":"KD78","v":33531.599999999999},null,null,null,{"$f":"KH78","v":33531.599999999999},null,null,null,{"$f":"KL78","v":33531.599999999999},null,null,null,33531.599999999999]
["Purchased intangible assets, net",null,null,null,null,null,null,null,3066,null,null,null,2755,null,null,null,2626,null,null,null,2376,null,null,null,2376,null,null,null,2292,null,null,null,2322,null,null,null,2744,null,null,null,2501,null,null,null,2501,null,null,null,2297,null,null,null,2117,null,null,null,2704,null,null,null,2539,null,null,null,2539,null,null,null,2677,null,null,null,2474,null,null,null,2681,null,null,null,2552,null,null,null,2552,null,null,null,2716,null,null,null,2270,null,null,null,2398,null,null,null,2201,null,null,null,2201,null,null,null,null,{"$f":"CW79-DF30","v":2163.7051864981504},null,null,null,{"$f":"DF79-DJ30","v":2127.0499355366237},null,null,null,{"$f":"DJ79-DN30","v":2089.0978605520368},null,null,null,{"$f":"DN79-DR30","v":2049.3567191224083},null,null,null,2049.3567191224083,null,null,null,{"$f":"DR79-DZ30","v":2011.0278812679078},null,null,null,{"$f":"DZ79-ED30","v":1973.468485414676},null,null,null,{"$f":"ED79-EH30","v":1934.6388063918646},null,null,null,{"$f":"EH79-EL30","v":1893.9018831911271},null,null,null,1893.9018831911271,null,null,null,{"$f":"EL79-ET30","v":1854.6642751069717},null,null,null,{"$f":"ET79-EX30","v":1816.1509063761748},null,null,null,{"$f":"EX79-FB30","v":1776.110788556739},null,null,null,{"$f":"FB79-FF30","v":1733.8216927716287},null,null,null,1733.8216927716287,null,null,null,{"$f":"FF79-FN30","v":1691.0131373105839},null,null,null,{"$f":"FN79-FR30","v":1650.0591698938845},null,null,null,{"$f":"FR79-FV30","v":1608.0983886893162},null,null,null,{"$f":"FV79-FZ30","v":1563.950481067367},null,null,null,1563.950481067367,null,null,null,{"$f":"FZ79-GH30","v":1519.3758299995102},null,null,null,{"$f":"GH79-GL30","v":1476.6944009518477},null,null,null,{"$f":"GL79-GP30","v":1432.9773917231216},null,null,null,{"$f":"GP79-GT30","v":1387.0133250157849},null,null,null,1387.0133250157849,null,null,null,{"$f":"GT79-HB30","v":1340.7316086977348},null,null,null,{"$f":"HB79-HF30","v":1296.3815177739573},null,null,null,{"$f":"HF79-HJ30","v":1250.9677828585602},null,null,null,{"$f":"HJ79-HN30","v":1203.2574836705808},null,null,null,1203.2574836705808,null,null,null,{"$f":"HN79-HV30","v":1155.3543577447454},null,null,null,{"$f":"HV79-HZ30","v":1109.419797619084},null,null,null,{"$f":"HZ79-ID30","v":1062.3945375724959},null,null,null,{"$f":"ID79-IH30","v":1013.0366422701956},null,null,null,1013.0366422701956,null,null,null,{"$f":"IH79-IP30","v":964.58116205142244},null,null,null,{"$f":"IP79-IT30","v":918.11365492878281},null,null,null,{"$f":"IT79-IX30","v":870.5351574607447},null,null,null,{"$f":"IX79-JB30","v":820.59805462607915},null,null,null,820.59805462607915,null,null,null,{"$f":"JB79-JJ30","v":771.47019486649504},null,null,null,{"$f":"JJ79-JN30","v":724.36767684047345},null,null,null,{"$f":"JN79-JR30","v":676.13119529353878},null,null,null,{"$f":"JR79-JV30","v":625.49262054414316},null,null,null,625.49262054414316,null,null,null,{"$f":"JV79-KD30","v":575.66920384836646},null,null,null,{"$f":"KD79-KH30","v":527.90919522292586},null,null,null,{"$f":"KH79-KL30","v":478.99175146776327},null,null,null,{"$f":"KL79-KP30","v":427.62780696240588},null,null,null,427.62780696240588]
["Deferred tax assets ",null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,4454,null,null,null,4454,null,null,null,4158,null,null,null,4148,null,null,null,{"$f":"4005+1","v":4006},null,null,null,4299,null,null,null,4299,null,null,null,4057,null,null,null,4293,null,null,null,4351,null,null,null,4239,null,null,null,4239,null,null,null,4006,null,null,null,3097,null,null,null,3044,null,null,null,3219,null,null,null,3219,null,null,null,3960,null,null,null,4081,null,null,null,4023,null,null,null,4065,null,null,null,4065,null,null,null,null,{"$f":"DF43*Ratios!DF28","v":4383.8036527578424},null,null,null,{"$f":"DJ43*Ratios!DJ28","v":4087.5469639372491},null,null,null,{"$f":"DN43*Ratios!DN28","v":4226.3708579644135},null,null,null,{"$f":"DR43*Ratios!DR28","v":4683.191171618595},null,null,null,{"$f":"DR80","v":4683.191171618595},null,null,null,{"$f":"DZ43*Ratios!DZ28","v":4389.2596472460291},null,null,null,{"$f":"ED43*Ratios!ED28","v":4187.8519188106693},null,null,null,{"$f":"EH43*Ratios!EH28","v":4325.2493364090933},null,null,null,{"$f":"EL43*Ratios!EL28","v":4797.6514693150102},null,null,null,4797.6514693150102,null,null,null,{"$f":"ET43*Ratios!ET28","v":4496.8849720364296},null,null,null,{"$f":"EX43*Ratios!EX28","v":4293.5217124194842},null,null,null,{"$f":"FB43*Ratios!FB28","v":4460.1698767854887},null,null,null,{"$f":"FF43*Ratios!FF28","v":4972.5269044384131},null,null,null,4972.5269044384131,null,null,null,{"$f":"FN43*Ratios!FN28","v":4906.9906723393651},null,null,null,{"$f":"FR43*Ratios!FR28","v":4555.0343650887507},null,null,null,{"$f":"FV43*Ratios!FV28","v":4672.927894376764},null,null,null,{"$f":"FZ43*Ratios!FZ28","v":5176.0830024973948},null,null,null,5176.0830024973948,null,null,null,{"$f":"GH43*Ratios!GH28","v":5113.6291632193943},null,null,null,{"$f":"GL43*Ratios!GL28","v":4743.7877860859044},null,null,null,{"$f":"GP43*Ratios!GP28","v":4868.5706651917362},null,null,null,{"$f":"GT43*Ratios!GT28","v":5382.1974220874363},null,null,null,5382.1974220874363,null,null,null,{"$f":"HB43*Ratios!HB28","v":5313.8697406799674},null,null,null,{"$f":"HF43*Ratios!HF28","v":4926.8208471517801},null,null,null,{"$f":"HJ43*Ratios!HJ28","v":5058.0374229741401},null,null,null,{"$f":"HN43*Ratios!HN28","v":5581.126733233993},null,null,null,5581.126733233993,null,null,null,{"$f":"HV43*Ratios!HV28","v":5504.7127263092716},null,null,null,{"$f":"HZ43*Ratios!HZ28","v":5101.5140471680434},null,null,null,{"$f":"ID43*Ratios!ID28","v":5238.5648245413904},null,null,null,{"$f":"IH43*Ratios!IH28","v":5769.7791797700493},null,null,null,5769.7791797700493,null,null,null,{"$f":"IP43*Ratios!IP28","v":5574.9675998900711},null,null,null,{"$f":"IT43*Ratios!IT28","v":5167.5147901744995},null,null,null,{"$f":"IX43*Ratios!IX28","v":5305.1553971301773},null,null,null,{"$f":"JB43*Ratios!JB28","v":5843.2211082211952},null,null,null,5843.2211082211952,null,null,null,{"$f":"JJ43*Ratios!JJ28","v":5657.0799130161267},null,null,null,{"$f":"JN43*Ratios!JN28","v":5241.750826730482},null,null,null,{"$f":"JR43*Ratios!JR28","v":5381.5336484184827},null,null,null,{"$f":"JV43*Ratios!JV28","v":5927.5280366348552},null,null,null,5927.5280366348552,null,null,null,{"$f":"KD43*Ratios!KD28","v":5741.9955126563736},null,null,null,{"$f":"KH43*Ratios!KH28","v":5318.5697697367477},null,null,null,{"$f":"KL43*Ratios!KL28","v":5460.5527314128221},null,null,null,{"$f":"KP43*Ratios!KP28","v":6014.6730073397657},null,null,null,6014.6730073397657]
["Other assets",null,null,null,null,null,null,null,3167,null,null,null,3083,null,null,null,3020,null,null,null,1516,null,null,null,1516,null,null,null,{"$f":"1686+1","v":1687},null,null,null,{"$f":"1698-1","v":1697},null,null,null,{"$f":"1804-1","v":1803},null,null,null,1844,null,null,null,1844,null,null,null,1686,null,null,null,1538,null,null,null,1454,null,null,null,1511,null,null,null,1511,null,null,null,1448,null,null,null,1472,null,null,null,1491,null,null,null,1582,null,null,null,1582,null,null,null,{"$f":"778+1240+63","v":2081},null,null,null,{"$f":"893+1253+59","v":2205},null,null,null,{"$f":"85+1256+974","v":2315},null,null,null,{"$f":"1183+1207+106","v":2496},null,null,null,{"$f":"1183+1207+106","v":2496},null,null,null,null,{"$f":"DA81","v":2496},null,null,null,{"$f":"DF81","v":2496},null,null,null,{"$f":"DJ81","v":2496},null,null,null,{"$f":"DN81","v":2496},null,null,null,2496,null,null,null,{"$f":"DV81","v":2496},null,null,null,{"$f":"DZ81","v":2496},null,null,null,{"$f":"ED81","v":2496},null,null,null,{"$f":"EH81","v":2496},null,null,null,2496,null,null,null,{"$f":"EP81","v":2496},null,null,null,{"$f":"ET81","v":2496},null,null,null,{"$f":"EX81","v":2496},null,null,null,{"$f":"FB81","v":2496},null,null,null,2496,null,null,null,{"$f":"FJ81","v":2496},null,null,null,{"$f":"FN81","v":2496},null,null,null,{"$f":"FR81","v":2496},null,null,null,{"$f":"FV81","v":2496},null,null,null,2496,null,null,null,{"$f":"GD81","v":2496},null,null,null,{"$f":"GH81","v":2496},null,null,null,{"$f":"GL81","v":2496},null,null,null,{"$f":"GP81","v":2496},null,null,null,2496,null,null,null,{"$f":"GX81","v":2496},null,null,null,{"$f":"HB81","v":2496},null,null,null,{"$f":"HF81","v":2496},null,null,null,{"$f":"HJ81","v":2496},null,null,null,2496,null,null,null,{"$f":"HR81","v":2496},null,null,null,{"$f":"HV81","v":2496},null,null,null,{"$f":"HZ81","v":2496},null,null,null,{"$f":"ID81","v":2496},null,null,null,2496,null,null,null,{"$f":"IL81","v":2496},null,null,null,{"$f":"IP81","v":2496},null,null,null,{"$f":"IT81","v":2496},null,null,null,{"$f":"IX81","v":2496},null,null,null,2496,null,null,null,{"$f":"JF81","v":2496},null,null,null,{"$f":"JJ81","v":2496},null,null,null,{"$f":"JN81","v":2496},null,null,null,{"$f":"JR81","v":2496},null,null,null,2496,null,null,null,{"$f":"JZ81","v":2496},null,null,null,{"$f":"KD81","v":2496},null,null,null,{"$f":"KH81","v":2496},null,null,null,{"$f":"KL81","v":2496},null,null,null,2496]
[]
["Total Assets",null,null,null,null,null,null,null,{"$f":"SUM(I75:I81)","v":103916},null,null,null,{"$f":"SUM(M75:M81)","v":104862},null,null,null,{"$f":"SUM(Q75:Q81)","v":106155},null,null,null,{"$f":"SUM(U75:U81)","v":113373},null,null,null,{"$f":"SUM(Y75:Y81)","v":113373},null,null,null,{"$f":"SUM(AC75:AC81)","v":111642},null,null,null,{"$f":"SUM(AG75:AG81)","v":112585},null,null,null,{"$f":"SUM(AK75:AK81)","v":118592},null,null,null,{"$f":"SUM(AO75:AO81)","v":121652},null,null,null,{"$f":"SUM(AS75:AS81)","v":121652},null,null,null,{"$f":"SUM(AW75:AW81)","v":126287},null,null,null,{"$f":"SUM(BA75:BA81)","v":126248},null,null,null,{"$f":"SUM(BE75:BE81)","v":125950},null,null,null,{"$f":"SUM(BI75:BI81)","v":129818},null,null,null,{"$f":"SUM(BM75:BM81)","v":129818},null,null,null,{"$f":"SUM(BQ75:BQ81)","v":130522},null,null,null,{"$f":"SUM(BU75:BU81)","v":131510},null,null,null,{"$f":"SUM(BY75:BY81)","v":114008},null,null,null,{"$f":"SUM(CC75:CC81)","v":108784},null,null,null,{"$f":"SUM(CG75:CG81)","v":108784},null,null,null,{"$f":"SUM(CK75:CK81)","v":105429},null,null,null,{"$f":"SUM(CO75:CO81)","v":102462},null,null,null,{"$f":"SUM(CS75:CS81)","v":97287},null,null,null,{"$f":"SUM(CW75:CW81)","v":97793},null,null,null,{"$f":"SUM(DA75:DA81)","v":97793},null,null,null,null,{"$f":"SUM(DF75:DF81)","v":90354.261717672183},null,null,null,{"$f":"SUM(DJ75:DJ81)","v":91489.928240729263},null,null,null,{"$f":"SUM(DN75:DN81)","v":89925.449623570094},null,null,null,{"$f":"SUM(DR75:DR81)","v":90313.548386862021},null,null,null,{"$f":"SUM(DV75:DV81)","v":90313.548386862021},null,null,null,{"$f":"SUM(DZ75:DZ81)","v":84783.943506625801},null,null,null,{"$f":"SUM(ED75:ED81)","v":86769.940480538702},null,null,null,{"$f":"SUM(EH75:EH81)","v":85911.048451489041},null,null,null,{"$f":"SUM(EL75:EL81)","v":87131.20430793683},null,null,null,{"$f":"SUM(EP75:EP81)","v":87131.20430793683},null,null,null,{"$f":"SUM(ET75:ET81)","v":83187.844372564796},null,null,null,{"$f":"SUM(EX75:EX81)","v":87006.711503393381},null,null,null,{"$f":"SUM(FB75:FB81)","v":88009.784994840054},null,null,null,{"$f":"SUM(FF75:FF81)","v":91207.042380592931},null,null,null,{"$f":"SUM(FJ75:FJ81)","v":91207.042380592931},null,null,null,{"$f":"SUM(FN75:FN81)","v":88340.326714433133},null,null,null,{"$f":"SUM(FR75:FR81)","v":91620.040367885769},null,null,null,{"$f":"SUM(FV75:FV81)","v":92091.15760414573},null,null,null,{"$f":"SUM(FZ75:FZ81)","v":95101.80958414964},null,null,null,{"$f":"SUM(GD75:GD81)","v":95101.80958414964},null,null,null,{"$f":"SUM(GH75:GH81)","v":91854.325777357895},null,null,null,{"$f":"SUM(GL75:GL81)","v":95084.422909353394},null,null,null,{"$f":"SUM(GP75:GP81)","v":95332.754588123455},null,null,null,{"$f":"SUM(GT75:GT81)","v":98195.173776448923},null,null,null,{"$f":"SUM(GX75:GX81)","v":98195.173776448923},null,null,null,{"$f":"SUM(HB75:HB81)","v":94501.778553960947},null,null,null,{"$f":"SUM(HF75:HF81)","v":97625.159408630847},null,null,null,{"$f":"SUM(HJ75:HJ81)","v":97590.643419187007},null,null,null,{"$f":"SUM(HN75:HN81)","v":100236.46829074841},null,null,null,{"$f":"SUM(HR75:HR81)","v":100236.46829074841},null,null,null,{"$f":"SUM(HV75:HV81)","v":96031.540736331968},null,null,null,{"$f":"SUM(HZ75:HZ81)","v":98980.821816408148},null,null,null,{"$f":"SUM(ID75:ID81)","v":98593.363588229011},null,null,null,{"$f":"SUM(IH75:IH81)","v":100941.53353007913},null,null,null,{"$f":"SUM(IL75:IL81)","v":100941.53353007913},null,null,null,{"$f":"SUM(IP75:IP81)","v":95510.048119952437},null,null,null,{"$f":"SUM(IT75:IT81)","v":98062.708123070406},null,null,null,{"$f":"SUM(IX75:IX81)","v":97169.688018373388},null,null,null,{"$f":"SUM(JB75:JB81)","v":99041.037796924007},null,null,null,{"$f":"SUM(JF75:JF81)","v":99041.037796924007},null,null,null,{"$f":"SUM(JJ75:JJ81)","v":93109.354985299346},null,null,null,{"$f":"SUM(JN75:JN81)","v":95195.505990659804},null,null,null,{"$f":"SUM(JR75:JR81)","v":93722.833044167768},null,null,null,{"$f":"SUM(JV75:JV81)","v":95054.791695933236},null,null,null,{"$f":"SUM(JZ75:JZ81)","v":95054.791695933236},null,null,null,{"$f":"SUM(KD75:KD81)","v":88474.895690544727},null,null,null,{"$f":"SUM(KH75:KH81)","v":90014.732842788871},null,null,null,{"$f":"SUM(KL75:KL81)","v":88606.311302626244},null,null,null,{"$f":"SUM(KP75:KP81)","v":90043.907748767524},null,null,null,{"$f":"SUM(KT75:KT81)","v":90043.907748767524}]
[]
["LIABILITIES AND EQUITY"]
["Current liabilities:"]
["Short-term debt",null,null,null,null,null,null,null,1356,null,null,null,854,null,null,null,4416,null,null,null,3897,null,null,null,3897,null,null,null,3027,null,null,null,3008,null,null,null,4164,null,null,null,4160,null,null,null,4160,null,null,null,4155,null,null,null,4451,null,null,null,4248,null,null,null,7992,null,null,null,7992,null,null,null,10239,null,null,null,13741,null,null,null,7736,null,null,null,5238,null,null,null,5238,null,null,null,7241,null,null,null,9737,null,null,null,7777,null,null,null,10191,null,null,null,10191,null,null,null,null,{"$f":"'Debt Schedule'!DG55","v":8193},null,null,null,{"$f":"'Debt Schedule'!DK55","v":5693},null,null,null,{"$f":"'Debt Schedule'!DO55","v":8693},null,null,null,{"$f":"'Debt Schedule'!DS55","v":7193},null,null,null,{"$f":"DR87","v":7193},null,null,null,{"$f":"'Debt Schedule'!EA55","v":9193},null,null,null,{"$f":"'Debt Schedule'!EE55","v":9193},null,null,null,{"$f":"'Debt Schedule'!EI55","v":6193},null,null,null,{"$f":"'Debt Schedule'!EM55","v":6693},null,null,null,{"$f":"EL87","v":6693},null,null,null,{"$f":"'Debt Schedule'!EU55","v":4693},null,null,null,{"$f":"'Debt Schedule'!EY55","v":4693},null,null,null,{"$f":"'Debt Schedule'!FC55","v":5193},null,null,null,{"$f":"'Debt Schedule'!FG55","v":4693},null,null,null,{"$f":"FF87","v":4693},null,null,null,{"$f":"'Debt Schedule'!FO55","v":5443},null,null,null,{"$f":"'Debt Schedule'!FS55","v":5443},null,null,null,{"$f":"'Debt Schedule'!FW55","v":5943},null,null,null,{"$f":"'Debt Schedule'!GA55","v":5943},null,null,null,{"$f":"FZ87","v":5943},null,null,null,{"$f":"'Debt Schedule'!GI55","v":5193},null,null,null,{"$f":"'Debt Schedule'!GM55","v":5193},null,null,null,{"$f":"'Debt Schedule'!GQ55","v":4193},null,null,null,{"$f":"'Debt Schedule'!GU55","v":4693},null,null,null,{"$f":"GT87","v":4693},null,null,null,{"$f":"'Debt Schedule'!HC55","v":4693},null,null,null,{"$f":"'Debt Schedule'!HG55","v":4693},null,null,null,{"$f":"'Debt Schedule'!HK55","v":5443},null,null,null,{"$f":"'Debt Schedule'!HO55","v":4943},null,null,null,{"$f":"HN87","v":4943},null,null,null,{"$f":"'Debt Schedule'!HW55","v":6443},null,null,null,{"$f":"'Debt Schedule'!IA55","v":6443},null,null,null,{"$f":"'Debt Schedule'!IE55","v":5693},null,null,null,{"$f":"'Debt Schedule'!II55","v":5693},null,null,null,{"$f":"IH87","v":5693},null,null,null,{"$f":"'Debt Schedule'!IQ55","v":4193},null,null,null,{"$f":"'Debt Schedule'!IU55","v":4193},null,null,null,{"$f":"'Debt Schedule'!IY55","v":4193},null,null,null,{"$f":"'Debt Schedule'!JC55","v":4193},null,null,null,{"$f":"JB87","v":4193},null,null,null,{"$f":"'Debt Schedule'!JK55","v":4193},null,null,null,{"$f":"'Debt Schedule'!JO55","v":4193},null,null,null,{"$f":"'Debt Schedule'!JS55","v":4193},null,null,null,{"$f":"'Debt Schedule'!JW55","v":4193},null,null,null,{"$f":"JV87","v":4193},null,null,null,{"$f":"'Debt Schedule'!KE55","v":4193},null,null,null,{"$f":"'Debt Schedule'!KI55","v":4193},null,null,null,{"$f":"'Debt Schedule'!KM55","v":4193},null,null,null,{"$f":"'Debt Schedule'!KQ55","v":4193},null,null,null,{"$f":"KP87","v":4193}]
["Accounts payable",null,null,null,null,null,null,null,1022,null,null,null,988,null,null,null,1118,null,null,null,1104,null,null,null,1104,null,null,null,1119,null,null,null,962,null,null,null,1007,null,null,null,1056,null,null,null,1056,null,null,null,996,null,null,null,957,null,null,null,1219,null,null,null,1385,null,null,null,1385,null,null,null,1155,null,null,null,1060,null,null,null,1552,null,null,null,1904,null,null,null,1904,null,null,null,1805,null,null,null,1655,null,null,null,2022,null,null,null,2059,null,null,null,2059,null,null,null,null,{"$f":"(Ratios!DF17*'Integrated Financial Statements'!DF19)/Ratios!DF11","v":1254.665533778536},null,null,null,{"$f":"(Ratios!DJ17*'Integrated Financial Statements'!DJ19)/Ratios!DJ11","v":1191.0583956833275},null,null,null,{"$f":"(Ratios!DN17*'Integrated Financial Statements'!DN19)/Ratios!DN11","v":1466.7483898929449},null,null,null,{"$f":"(Ratios!DR17*'Integrated Financial Statements'!DR19)/Ratios!DR11","v":1616.2703019330779},null,null,null,1616.2703019330779,null,null,null,{"$f":"(Ratios!DZ17*'Integrated Financial Statements'!DZ19)/Ratios!DZ11","v":1289.3813261085879},null,null,null,{"$f":"(Ratios!ED17*'Integrated Financial Statements'!ED19)/Ratios!ED11","v":1220.1989396282322},null,null,null,{"$f":"(Ratios!EH17*'Integrated Financial Statements'!EH19)/Ratios!EH11","v":1500.4208333517756},null,null,null,{"$f":"(Ratios!EL17*'Integrated Financial Statements'!EL19)/Ratios!EL11","v":1656.4904440237826},null,null,null,1656.4904440237826,null,null,null,{"$f":"(Ratios!ET17*'Integrated Financial Statements'!ET19)/Ratios!ET11","v":1319.7510122526885},null,null,null,{"$f":"(Ratios!EX17*'Integrated Financial Statements'!EX19)/Ratios!EX11","v":1250.9790949483986},null,null,null,{"$f":"(Ratios!FB17*'Integrated Financial Statements'!FB19)/Ratios!FB11","v":1547.2364888560269},null,null,null,{"$f":"(Ratios!FF17*'Integrated Financial Statements'!FF19)/Ratios!FF11","v":1720.0763828873414},null,null,null,1720.0763828873414,null,null,null,{"$f":"(Ratios!FN17*'Integrated Financial Statements'!FN19)/Ratios!FN11","v":1441.614271628727},null,null,null,{"$f":"(Ratios!FR17*'Integrated Financial Statements'!FR19)/Ratios!FR11","v":1331.5481218804382},null,null,null,{"$f":"(Ratios!FV17*'Integrated Financial Statements'!FV19)/Ratios!FV11","v":1621.8605563790957},null,null,null,{"$f":"(Ratios!FZ17*'Integrated Financial Statements'!FZ19)/Ratios!FZ11","v":1797.7041010145645},null,null,null,1797.7041010145645,null,null,null,{"$f":"(Ratios!GH17*'Integrated Financial Statements'!GH19)/Ratios!GH11","v":1501.1319920641104},null,null,null,{"$f":"(Ratios!GL17*'Integrated Financial Statements'!GL19)/Ratios!GL11","v":1387.8206665136042},null,null,null,{"$f":"(Ratios!GP17*'Integrated Financial Statements'!GP19)/Ratios!GP11","v":1689.8145572865801},null,null,null,{"$f":"(Ratios!GT17*'Integrated Financial Statements'!GT19)/Ratios!GT11","v":1871.7268001680632},null,null,null,1871.7268001680632,null,null,null,{"$f":"(Ratios!HB17*'Integrated Financial Statements'!HB19)/Ratios!HB11","v":1558.5599002972035},null,null,null,{"$f":"(Ratios!HF17*'Integrated Financial Statements'!HF19)/Ratios!HF11","v":1442.0323519419512},null,null,null,{"$f":"(Ratios!HJ17*'Integrated Financial Statements'!HJ19)/Ratios!HJ11","v":1755.3505179630374},null,null,null,{"$f":"(Ratios!HN17*'Integrated Financial Statements'!HN19)/Ratios!HN11","v":1942.7100318253933},null,null,null,1942.7100318253933,null,null,null,{"$f":"(Ratios!HV17*'Integrated Financial Statements'!HV19)/Ratios!HV11","v":1612.9778992942458},null,null,null,{"$f":"(Ratios!HZ17*'Integrated Financial Statements'!HZ19)/Ratios!HZ11","v":1493.3239778689692},null,null,null,{"$f":"(Ratios!ID17*'Integrated Financial Statements'!ID19)/Ratios!ID11","v":1817.4486708567404},null,null,null,{"$f":"(Ratios!IH17*'Integrated Financial Statements'!IH19)/Ratios!IH11","v":2009.4416465034146},null,null,null,2009.4416465034146,null,null,null,{"$f":"(Ratios!IP17*'Integrated Financial Statements'!IP19)/Ratios!IP11","v":1630.4809806504149},null,null,null,{"$f":"(Ratios!IT17*'Integrated Financial Statements'!IT19)/Ratios!IT11","v":1509.0812373783122},null,null,null,{"$f":"(Ratios!IX17*'Integrated Financial Statements'!IX19)/Ratios!IX11","v":1837.5868390322416},null,null,null,{"$f":"(Ratios!JB17*'Integrated Financial Statements'!JB19)/Ratios!JB11","v":2031.1043006965704},null,null,null,2031.1043006965704,null,null,null,{"$f":"(Ratios!JJ17*'Integrated Financial Statements'!JJ19)/Ratios!JJ11","v":1652.460592431489},null,null,null,{"$f":"(Ratios!JN17*'Integrated Financial Statements'!JN19)/Ratios!JN11","v":1528.7654505830878},null,null,null,{"$f":"(Ratios!JR17*'Integrated Financial Statements'!JR19)/Ratios!JR11","v":1862.2589658015347},null,null,null,{"$f":"(Ratios!JV17*'Integrated Financial Statements'!JV19)/Ratios!JV11","v":2058.5097127016202},null,null,null,2058.5097127016202,null,null,null,{"$f":"(Ratios!KD17*'Integrated Financial Statements'!KD19)/Ratios!KD11","v":1675.2032248159237},null,null,null,{"$f":"(Ratios!KH17*'Integrated Financial Statements'!KH19)/Ratios!KH11","v":1549.155802576325},null,null,null,{"$f":"(Ratios!KL17*'Integrated Financial Statements'!KL19)/Ratios!KL11","v":1887.7994563506572},null,null,null,{"$f":"(Ratios!KP17*'Integrated Financial Statements'!KP19)/Ratios!KP11","v":2086.8573881940601},null,null,null,2086.8573881940601]
["Income taxes payable",null,null,null,null,null,null,null,94,null,null,null,0,null,null,null,80,null,null,null,62,null,null,null,62,null,null,null,122,null,null,null,370,null,null,null,152,null,null,null,517,null,null,null,517,null,null,null,32,null,null,null,57,null,null,null,20,null,null,null,98,null,null,null,98,null,null,null,86,null,null,null,2204,null,null,null,962,null,null,null,1004,null,null,null,1004,null,null,null,1084,null,null,null,1110,null,null,null,953,null,null,null,1149,null,null,null,1149,null,null,null,null,{"$f":"DF43*Ratios!DF29","v":269.14627203577044},null,null,null,{"$f":"DJ43*Ratios!DJ29","v":781.88863077256644},null,null,null,{"$f":"DN43*Ratios!DN29","v":460.19756230560779},null,null,null,{"$f":"DR43*Ratios!DR29","v":603.08394056853922},null,null,null,603.08394056853922,null,null,null,{"$f":"DZ43*Ratios!DZ29","v":269.48124611149564},null,null,null,{"$f":"ED43*Ratios!ED29","v":801.07551829156364},null,null,null,{"$f":"EH43*Ratios!EH29","v":470.96416000230062},null,null,null,{"$f":"EL43*Ratios!EL29","v":617.8237119858876},null,null,null,617.8237119858876,null,null,null,{"$f":"ET43*Ratios!ET29","v":276.08896790709935},null,null,null,{"$f":"EX43*Ratios!EX29","v":821.28862188835569},null,null,null,{"$f":"FB43*Ratios!FB29","v":485.65527582550533},null,null,null,{"$f":"FF43*Ratios!FF29","v":640.34352009494012},null,null,null,640.34352009494012,null,null,null,{"$f":"FN43*Ratios!FN29","v":301.26765498349596},null,null,null,{"$f":"FR43*Ratios!FR29","v":871.31221103100336},null,null,null,{"$f":"FV43*Ratios!FV29","v":508.82189426647102},null,null,null,{"$f":"FZ43*Ratios!FZ29","v":666.55671730288975},null,null,null,666.55671730288975,null,null,null,{"$f":"GH43*Ratios!GH29","v":313.95434989157405},null,null,null,{"$f":"GL43*Ratios!GL29","v":907.41801120875721},null,null,null,{"$f":"GP43*Ratios!GP29","v":530.12488192125738},null,null,null,{"$f":"GT43*Ratios!GT29","v":693.09936564226939},null,null,null,693.09936564226939,null,null,null,{"$f":"HB43*Ratios!HB29","v":326.24824104244686},null,null,null,{"$f":"HF43*Ratios!HF29","v":942.42958924456286},null,null,null,{"$f":"HJ43*Ratios!HJ29","v":550.75538099473545},null,null,null,{"$f":"HN43*Ratios!HN29","v":718.71674244036114},null,null,null,718.71674244036114,null,null,null,{"$f":"HV43*Ratios!HV29","v":337.96516136892859},null,null,null,{"$f":"HZ43*Ratios!HZ29","v":975.84587245086652},null,null,null,{"$f":"ID43*Ratios!ID29","v":570.41249886787637},null,null,null,{"$f":"IH43*Ratios!IH29","v":743.01070283735658},null,null,null,743.01070283735658,null,null,null,{"$f":"IP43*Ratios!IP29","v":342.27850174965505},null,null,null,{"$f":"IT43*Ratios!IT29","v":988.47086025763224},null,null,null,{"$f":"IX43*Ratios!IX29","v":577.66335786907962},null,null,null,{"$f":"JB43*Ratios!JB29","v":752.4682812257189},null,null,null,752.4682812257189,null,null,null,{"$f":"JJ43*Ratios!JJ29","v":347.31983679033567},null,null,null,{"$f":"JN43*Ratios!JN29","v":1002.6711406431155},null,null,null,{"$f":"JR43*Ratios!JR29","v":585.97996950523225},null,null,null,{"$f":"JV43*Ratios!JV29","v":763.32501389831816},null,null,null,763.32501389831816,null,null,null,{"$f":"KD43*Ratios!KD29","v":352.53328129907334},null,null,null,{"$f":"KH43*Ratios!KH29","v":1017.3654936852905},null,null,null,{"$f":"KL43*Ratios!KL29","v":594.58413383243328},null,null,null,{"$f":"KP43*Ratios!KP29","v":774.54721910146031},null,null,null,774.54721910146031]
["Accrued compensation",null,null,null,null,null,null,null,2638,null,null,null,2694,null,null,null,2726,null,null,null,3049,null,null,null,3049,null,null,null,2611,null,null,null,2667,null,null,null,2745,null,null,null,2951,null,null,null,2951,null,null,null,2619,null,null,null,2522,null,null,null,2825,null,null,null,2895,null,null,null,2895,null,null,null,2684,null,null,null,2736,null,null,null,2966,null,null,null,2986,null,null,null,2986,null,null,null,2622,null,null,null,2599,null,null,null,2872,null,null,null,3221,null,null,null,3221,null,null,null,null,{"$f":"DA90","v":3221},null,null,null,{"$f":"DF90","v":3221},null,null,null,{"$f":"DJ90","v":3221},null,null,null,{"$f":"DN90","v":3221},null,null,null,3221,null,null,null,{"$f":"DV90","v":3221},null,null,null,{"$f":"DZ90","v":3221},null,null,null,{"$f":"ED90","v":3221},null,null,null,{"$f":"EH90","v":3221},null,null,null,3221,null,null,null,{"$f":"EP90","v":3221},null,null,null,{"$f":"ET90","v":3221},null,null,null,{"$f":"EX90","v":3221},null,null,null,{"$f":"FB90","v":3221},null,null,null,3221,null,null,null,{"$f":"FJ90","v":3221},null,null,null,{"$f":"FN90","v":3221},null,null,null,{"$f":"FR90","v":3221},null,null,null,{"$f":"FV90","v":3221},null,null,null,3221,null,null,null,{"$f":"GD90","v":3221},null,null,null,{"$f":"GH90","v":3221},null,null,null,{"$f":"GL90","v":3221},null,null,null,{"$f":"GP90","v":3221},null,null,null,3221,null,null,null,{"$f":"GX90","v":3221},null,null,null,{"$f":"HB90","v":3221},null,null,null,{"$f":"HF90","v":3221},null,null,null,{"$f":"HJ90","v":3221},null,null,null,3221,null,null,null,{"$f":"HR90","v":3221},null,null,null,{"$f":"HV90","v":3221},null,null,null,{"$f":"HZ90","v":3221},null,null,null,{"$f":"ID90","v":3221},null,null,null,3221,null,null,null,{"$f":"IL90","v":3221},null,null,null,{"$f":"IP90","v":3221},null,null,null,{"$f":"IT90","v":3221},null,null,null,{"$f":"IX90","v":3221},null,null,null,3221,null,null,null,{"$f":"JF90","v":3221},null,null,null,{"$f":"JJ90","v":3221},null,null,null,{"$f":"JN90","v":3221},null,null,null,{"$f":"JR90","v":3221},null,null,null,3221,null,null,null,{"$f":"JZ90","v":3221},null,null,null,{"$f":"KD90","v":3221},null,null,null,{"$f":"KH90","v":3221},null,null,null,{"$f":"KL90","v":3221},null,null,null,3221]
["Deferred revenue",null,null,null,null,null,null,null,9449,null,null,null,9369,null,null,null,9371,null,null,null,9824,null,null,null,9824,null,null,null,9821,null,null,null,9796,null,null,null,9662,null,null,null,10155,null,null,null,10155,null,null,null,10215,null,null,null,10243,null,null,null,10344,null,null,null,10821,null,null,null,10821,null,null,null,10920,null,null,null,11102,null,null,null,11301,null,null,null,11490,null,null,null,11490,null,null,null,9637,null,null,null,9976,null,null,null,10117,null,null,null,10668,null,null,null,10668,null,null,null,null,{"$f":"Ratios!DF26*'Integrated Financial Statements'!DF14","v":10599.385919625758},null,null,null,{"$f":"Ratios!DJ26*'Integrated Financial Statements'!DJ14","v":11077.289409591887},null,null,null,{"$f":"Ratios!DN26*'Integrated Financial Statements'!DN14","v":11179.413893116913},null,null,null,{"$f":"Ratios!DR26*'Integrated Financial Statements'!DR14","v":11830.436683193524},null,null,null,11830.436683193524,null,null,null,{"$f":"Ratios!DZ26*'Integrated Financial Statements'!DZ14","v":10893.261183635219},null,null,null,{"$f":"Ratios!ED26*'Integrated Financial Statements'!ED14","v":11350.523785865445},null,null,null,{"$f":"Ratios!EH26*'Integrated Financial Statements'!EH14","v":11437.926735473118},null,null,null,{"$f":"Ratios!EL26*'Integrated Financial Statements'!EL14","v":12126.868360030034},null,null,null,12126.868360030034,null,null,null,{"$f":"Ratios!ET26*'Integrated Financial Statements'!ET14","v":11151.538554452476},null,null,null,{"$f":"Ratios!EX26*'Integrated Financial Statements'!EX14","v":11638.816278113811},null,null,null,{"$f":"Ratios!FB26*'Integrated Financial Statements'!FB14","v":11794.481582744254},null,null,null,{"$f":"Ratios!FF26*'Integrated Financial Statements'!FF14","v":12588.930566102503},null,null,null,12588.930566102503,null,null,null,{"$f":"Ratios!FN26*'Integrated Financial Statements'!FN14","v":12166.42094136802},null,null,null,{"$f":"Ratios!FR26*'Integrated Financial Statements'!FR14","v":12376.370032821163},null,null,null,{"$f":"Ratios!FV26*'Integrated Financial Statements'!FV14","v":12360.244876068055},null,null,null,{"$f":"Ratios!FZ26*'Integrated Financial Statements'!FZ14","v":13142.275411031842},null,null,null,13142.275411031842,null,null,null,{"$f":"Ratios!GH26*'Integrated Financial Statements'!GH14","v":12668.354780147709},null,null,null,{"$f":"Ratios!GL26*'Integrated Financial Statements'!GL14","v":12898.412357677349},null,null,null,{"$f":"Ratios!GP26*'Integrated Financial Statements'!GP14","v":12877.571003314677},null,null,null,{"$f":"Ratios!GT26*'Integrated Financial Statements'!GT14","v":13682.923069688812},null,null,null,13682.923069688812,null,null,null,{"$f":"Ratios!HB26*'Integrated Financial Statements'!HB14","v":13153.511875138458},null,null,null,{"$f":"Ratios!HF26*'Integrated Financial Statements'!HF14","v":13402.685280208427},null,null,null,{"$f":"Ratios!HJ26*'Integrated Financial Statements'!HJ14","v":13377.369728999116},null,null,null,{"$f":"Ratios!HN26*'Integrated Financial Statements'!HN14","v":14202.754459860627},null,null,null,14202.754459860627,null,null,null,{"$f":"Ratios!HV26*'Integrated Financial Statements'!HV14","v":13614.32517739172},null,null,null,{"$f":"Ratios!HZ26*'Integrated Financial Statements'!HZ14","v":13881.515009904586},null,null,null,{"$f":"Ratios!ID26*'Integrated Financial Statements'!ID14","v":13852.071216284377},null,null,null,{"$f":"Ratios!IH26*'Integrated Financial Statements'!IH14","v":14693.223047544856},null,null,null,14693.223047544856,null,null,null,{"$f":"Ratios!IP26*'Integrated Financial Statements'!IP14","v":13771.307228392436},null,null,null,{"$f":"Ratios!IT26*'Integrated Financial Statements'!IT14","v":14042.572647504663},null,null,null,{"$f":"Ratios!IX26*'Integrated Financial Statements'!IX14","v":14015.036485457722},null,null,null,{"$f":"Ratios!JB26*'Integrated Financial Statements'!JB14","v":14865.645826347261},null,null,null,14865.645826347261,null,null,null,{"$f":"Ratios!JJ26*'Integrated Financial Statements'!JJ14","v":13962.401098245473},null,null,null,{"$f":"Ratios!JN26*'Integrated Financial Statements'!JN14","v":14234.474199683131},null,null,null,{"$f":"Ratios!JR26*'Integrated Financial Statements'!JR14","v":14208.856621933866},null,null,null,{"$f":"Ratios!JV26*'Integrated Financial Statements'!JV14","v":15074.465170073139},null,null,null,15074.465170073139,null,null,null,{"$f":"Ratios!KD26*'Integrated Financial Statements'!KD14","v":14160.082108110622},null,null,null,{"$f":"Ratios!KH26*'Integrated Financial Statements'!KH14","v":14433.169160508662},null,null,null,{"$f":"Ratios!KL26*'Integrated Financial Statements'!KL14","v":14409.44534796381},null,null,null,{"$f":"Ratios!KP26*'Integrated Financial Statements'!KP14","v":15290.398599791186},null,null,null,15290.398599791186]
["Other current liabilities ",null,null,null,null,null,null,null,5496,null,null,null,6128,null,null,null,5532,null,null,null,5476,null,null,null,5476,null,null,null,5223,null,null,null,5898,null,null,null,6155,null,null,null,6072,null,null,null,6072,null,null,null,5200,null,null,null,4478,null,null,null,4062,null,null,null,4392,null,null,null,4392,null,null,null,4200,null,null,null,4521,null,null,null,4125,null,null,null,4413,null,null,null,4413,null,null,null,{"$f":"3961+64","v":4025},null,null,null,{"$f":"4344+58","v":4402},null,null,null,{"$f":"4138+34","v":4172},null,null,null,{"$f":"4391+33","v":4424},null,null,null,{"$f":"4391+33","v":4424},null,null,null,null,{"$f":"DA92","v":4424},null,null,null,{"$f":"DF92","v":4424},null,null,null,{"$f":"DJ92","v":4424},null,null,null,{"$f":"DN92","v":4424},null,null,null,4424,null,null,null,{"$f":"DV92","v":4424},null,null,null,{"$f":"DZ92","v":4424},null,null,null,{"$f":"ED92","v":4424},null,null,null,{"$f":"EH92","v":4424},null,null,null,4424,null,null,null,{"$f":"EP92","v":4424},null,null,null,{"$f":"ET92","v":4424},null,null,null,{"$f":"EX92","v":4424},null,null,null,{"$f":"FB92","v":4424},null,null,null,4424,null,null,null,{"$f":"FJ92","v":4424},null,null,null,{"$f":"FN92","v":4424},null,null,null,{"$f":"FR92","v":4424},null,null,null,{"$f":"FV92","v":4424},null,null,null,4424,null,null,null,{"$f":"GD92","v":4424},null,null,null,{"$f":"GH92","v":4424},null,null,null,{"$f":"GL92","v":4424},null,null,null,{"$f":"GP92","v":4424},null,null,null,4424,null,null,null,{"$f":"GX92","v":4424},null,null,null,{"$f":"HB92","v":4424},null,null,null,{"$f":"HF92","v":4424},null,null,null,{"$f":"HJ92","v":4424},null,null,null,4424,null,null,null,{"$f":"HR92","v":4424},null,null,null,{"$f":"HV92","v":4424},null,null,null,{"$f":"HZ92","v":4424},null,null,null,{"$f":"ID92","v":4424},null,null,null,4424,null,null,null,{"$f":"IL92","v":4424},null,null,null,{"$f":"IP92","v":4424},null,null,null,{"$f":"IT92","v":4424},null,null,null,{"$f":"IX92","v":4424},null,null,null,4424,null,null,null,{"$f":"JF92","v":4424},null,null,null,{"$f":"JJ92","v":4424},null,null,null,{"$f":"JN92","v":4424},null,null,null,{"$f":"JR92","v":4424},null,null,null,4424,null,null,null,{"$f":"JZ92","v":4424},null,null,null,{"$f":"KD92","v":4424},null,null,null,{"$f":"KH92","v":4424},null,null,null,{"$f":"KL92","v":4424},null,null,null,4424]
["Total current liabilities",null,null,null,null,null,null,null,{"$f":"SUM(I87:I92)","v":20055},null,null,null,{"$f":"SUM(M87:M92)","v":20033},null,null,null,{"$f":"SUM(Q87:Q92)","v":23243},null,null,null,{"$f":"SUM(U87:U92)","v":23412},null,null,null,{"$f":"SUM(Y87:Y92)","v":23412},null,null,null,{"$f":"SUM(AC87:AC92)","v":21923},null,null,null,{"$f":"SUM(AG87:AG92)","v":22701},null,null,null,{"$f":"SUM(AK87:AK92)","v":23885},null,null,null,{"$f":"SUM(AO87:AO92)","v":24911},null,null,null,{"$f":"SUM(AS87:AS92)","v":24911},null,null,null,{"$f":"SUM(AW87:AW92)","v":23217},null,null,null,{"$f":"SUM(BA87:BA92)","v":22708},null,null,null,{"$f":"SUM(BE87:BE92)","v":22718},null,null,null,{"$f":"SUM(BI87:BI92)","v":27583},null,null,null,{"$f":"SUM(BM87:BM92)","v":27583},null,null,null,{"$f":"SUM(BQ87:BQ92)","v":29284},null,null,null,{"$f":"SUM(BU87:BU92)","v":35364},null,null,null,{"$f":"SUM(BY87:BY92)","v":28642},null,null,null,{"$f":"SUM(CC87:CC92)","v":27035},null,null,null,{"$f":"SUM(CG87:CG92)","v":27035},null,null,null,{"$f":"SUM(CK87:CK92)","v":26414},null,null,null,{"$f":"SUM(CO87:CO92)","v":29479},null,null,null,{"$f":"SUM(CS87:CS92)","v":27913},null,null,null,{"$f":"SUM(CW87:CW92)","v":31712},null,null,null,{"$f":"SUM(DA87:DA92)","v":31712},null,null,null,null,{"$f":"SUM(DF87:DF92)","v":27961.197725440063},null,null,null,{"$f":"SUM(DJ87:DJ92)","v":26388.23643604778},null,null,null,{"$f":"SUM(DN87:DN92)","v":29444.359845315466},null,null,null,{"$f":"SUM(DR87:DR92)","v":28887.790925695139},null,null,null,{"$f":"SUM(DV87:DV92)","v":28887.790925695139},null,null,null,{"$f":"SUM(DZ87:DZ92)","v":29290.123755855304},null,null,null,{"$f":"SUM(ED87:ED92)","v":30209.798243785241},null,null,null,{"$f":"SUM(EH87:EH92)","v":27247.311728827197},null,null,null,{"$f":"SUM(EL87:EL92)","v":28739.182516039706},null,null,null,{"$f":"SUM(EP87:EP92)","v":28739.182516039706},null,null,null,{"$f":"SUM(ET87:ET92)","v":25085.378534612264},null,null,null,{"$f":"SUM(EX87:EX92)","v":26049.083994950568},null,null,null,{"$f":"SUM(FB87:FB92)","v":26665.373347425786},null,null,null,{"$f":"SUM(FF87:FF92)","v":27287.350469084784},null,null,null,{"$f":"SUM(FJ87:FJ92)","v":27287.350469084784},null,null,null,{"$f":"SUM(FN87:FN92)","v":26997.302867980245},null,null,null,{"$f":"SUM(FR87:FR92)","v":27667.230365732605},null,null,null,{"$f":"SUM(FV87:FV92)","v":28078.927326713623},null,null,null,{"$f":"SUM(FZ87:FZ92)","v":29194.536229349294},null,null,null,{"$f":"SUM(GD87:GD92)","v":29194.536229349294},null,null,null,{"$f":"SUM(GH87:GH92)","v":27321.441122103395},null,null,null,{"$f":"SUM(GL87:GL92)","v":28031.651035399711},null,null,null,{"$f":"SUM(GP87:GP92)","v":26935.510442522514},null,null,null,{"$f":"SUM(GT87:GT92)","v":28585.749235499145},null,null,null,{"$f":"SUM(GX87:GX92)","v":28585.749235499145},null,null,null,{"$f":"SUM(HB87:HB92)","v":27376.320016478108},null,null,null,{"$f":"SUM(HF87:HF92)","v":28125.147221394938},null,null,null,{"$f":"SUM(HJ87:HJ92)","v":28771.47562795689},null,null,null,{"$f":"SUM(HN87:HN92)","v":29452.181234126379},null,null,null,{"$f":"SUM(HR87:HR92)","v":29452.181234126379},null,null,null,{"$f":"SUM(HV87:HV92)","v":29653.268238054894},null,null,null,{"$f":"SUM(HZ87:HZ92)","v":30438.684860224421},null,null,null,{"$f":"SUM(ID87:ID92)","v":29577.932386008993},null,null,null,{"$f":"SUM(IH87:IH92)","v":30783.675396885628},null,null,null,{"$f":"SUM(IL87:IL92)","v":30783.675396885628},null,null,null,{"$f":"SUM(IP87:IP92)","v":27582.066710792504},null,null,null,{"$f":"SUM(IT87:IT92)","v":28378.124745140609},null,null,null,{"$f":"SUM(IX87:IX92)","v":28268.286682359045},null,null,null,{"$f":"SUM(JB87:JB92)","v":29487.218408269553},null,null,null,{"$f":"SUM(JF87:JF92)","v":29487.218408269553},null,null,null,{"$f":"SUM(JJ87:JJ92)","v":27800.181527467299},null,null,null,{"$f":"SUM(JN87:JN92)","v":28603.910790909336},null,null,null,{"$f":"SUM(JR87:JR92)","v":28495.095557240631},null,null,null,{"$f":"SUM(JV87:JV92)","v":29734.299896673077},null,null,null,{"$f":"SUM(JZ87:JZ92)","v":29734.299896673077},null,null,null,{"$f":"SUM(KD87:KD92)","v":28025.81861422562},null,null,null,{"$f":"SUM(KH87:KH92)","v":28837.69045677028},null,null,null,{"$f":"SUM(KL87:KL92)","v":28729.8289381469},null,null,null,{"$f":"SUM(KP87:KP92)","v":29989.803207086705},null,null,null,{"$f":"SUM(KT87:KT92)","v":29989.803207086705}]
[]
["Long-term debt",null,null,null,null,null,null,null,19554,null,null,null,19608,null,null,null,16531,null,null,null,21457,null,null,null,21457,null,null,null,21594,null,null,null,21591,null,null,null,24431,null,null,null,24483,null,null,null,24483,null,null,null,30634,null,null,null,30471,null,null,null,28222,null,null,null,25725,null,null,null,25725,null,null,null,25684,null,null,null,25625,null,null,null,20336,null,null,null,20331,null,null,null,20331,null,null,null,18323,null,null,null,15893,null,null,null,15921,null,null,null,14475,null,null,null,14475,null,null,null,null,{"$f":"'Debt Schedule'!DG56","v":19250},null,null,null,{"$f":"'Debt Schedule'!DK56","v":21750},null,null,null,{"$f":"'Debt Schedule'!DO56","v":18750},null,null,null,{"$f":"'Debt Schedule'!DS56","v":20250},null,null,null,{"$f":"DR95","v":20250},null,null,null,{"$f":"'Debt Schedule'!EA56","v":18250},null,null,null,{"$f":"'Debt Schedule'!EE56","v":18250},null,null,null,{"$f":"'Debt Schedule'!EI56","v":21250},null,null,null,{"$f":"'Debt Schedule'!EM56","v":20750},null,null,null,{"$f":"EL95","v":20750},null,null,null,{"$f":"'Debt Schedule'!EU56","v":22750},null,null,null,{"$f":"'Debt Schedule'!EY56","v":22750},null,null,null,{"$f":"'Debt Schedule'!FC56","v":22250},null,null,null,{"$f":"'Debt Schedule'!FG56","v":22750},null,null,null,{"$f":"FF95","v":22750},null,null,null,{"$f":"'Debt Schedule'!FO56","v":22000},null,null,null,{"$f":"'Debt Schedule'!FS56","v":22000},null,null,null,{"$f":"'Debt Schedule'!FW56","v":21500},null,null,null,{"$f":"'Debt Schedule'!GA56","v":21500},null,null,null,{"$f":"FZ95","v":21500},null,null,null,{"$f":"'Debt Schedule'!GI56","v":22250},null,null,null,{"$f":"'Debt Schedule'!GM56","v":22250},null,null,null,{"$f":"'Debt Schedule'!GQ56","v":23250},null,null,null,{"$f":"'Debt Schedule'!GU56","v":22750},null,null,null,{"$f":"GT95","v":22750},null,null,null,{"$f":"'Debt Schedule'!HC56","v":22750},null,null,null,{"$f":"'Debt Schedule'!HG56","v":22750},null,null,null,{"$f":"'Debt Schedule'!HK56","v":22000},null,null,null,{"$f":"'Debt Schedule'!HO56","v":22500},null,null,null,{"$f":"HN95","v":22500},null,null,null,{"$f":"'Debt Schedule'!HW56","v":21000},null,null,null,{"$f":"'Debt Schedule'!IA56","v":21000},null,null,null,{"$f":"'Debt Schedule'!IE56","v":21750},null,null,null,{"$f":"'Debt Schedule'!II56","v":21750},null,null,null,{"$f":"IH95","v":21750},null,null,null,{"$f":"'Debt Schedule'!IQ56","v":23250},null,null,null,{"$f":"'Debt Schedule'!IU56","v":23250},null,null,null,{"$f":"'Debt Schedule'!IY56","v":23250},null,null,null,{"$f":"'Debt Schedule'!JC56","v":23250},null,null,null,{"$f":"JB95","v":23250},null,null,null,{"$f":"'Debt Schedule'!JK56","v":23250},null,null,null,{"$f":"'Debt Schedule'!JO56","v":23250},null,null,null,{"$f":"'Debt Schedule'!JS56","v":23250},null,null,null,{"$f":"'Debt Schedule'!JW56","v":23250},null,null,null,{"$f":"JV95","v":23250},null,null,null,{"$f":"'Debt Schedule'!KE56","v":23250},null,null,null,{"$f":"'Debt Schedule'!KI56","v":23250},null,null,null,{"$f":"'Debt Schedule'!KM56","v":23250},null,null,null,{"$f":"'Debt Schedule'!KQ56","v":23250},null,null,null,{"$f":"KP95","v":23250}]
["Income taxes payable",null,null,null,null,null,null,null,1504,null,null,null,1433,null,null,null,1294,null,null,null,1876,null,null,null,1876,null,null,null,1490,null,null,null,706,null,null,null,891,null,null,null,925,null,null,null,925,null,null,null,883,null,null,null,1025,null,null,null,1168,null,null,null,1250,null,null,null,1250,null,null,null,883,null,null,null,9185,null,null,null,9076,null,null,null,8585,null,null,null,8585,null,null,null,8216,null,null,null,7760,null,null,null,8038,null,null,null,8927,null,null,null,8927,null,null,null,null,{"$f":"DF43*Ratios!DF30","v":2590.9832721110793},null,null,null,{"$f":"DJ43*Ratios!DJ30","v":4247.9844966774399},null,null,null,{"$f":"DN43*Ratios!DN30","v":4373.8746562197803},null,null,null,{"$f":"DR43*Ratios!DR30","v":4637.3480950153971},null,null,null,{"$f":"DR96","v":4637.3480950153971},null,null,null,{"$f":"DZ43*Ratios!DZ30","v":2594.2079581534686},null,null,null,{"$f":"ED43*Ratios!ED30","v":4352.2264532840472},null,null,null,{"$f":"EH43*Ratios!EH30","v":4476.2040744012838},null,null,null,{"$f":"EL43*Ratios!EL30","v":4750.687957520714},null,null,null,{"$f":"EL96","v":4750.687957520714},null,null,null,{"$f":"ET43*Ratios!ET30","v":2657.8183381512181},null,null,null,{"$f":"EX43*Ratios!EX30","v":4462.0438202715504},null,null,null,{"$f":"FB43*Ratios!FB30","v":4615.8334519424725},null,null,null,{"$f":"FF43*Ratios!FF30","v":4923.8515624679412},null,null,null,{"$f":"FF96","v":4923.8515624679412},null,null,null,{"$f":"FN43*Ratios!FN30","v":2900.2053366231594},null,null,null,{"$f":"FR43*Ratios!FR30","v":4733.8209286509928},null,null,null,{"$f":"FV43*Ratios!FV30","v":4836.0168982901605},null,null,null,{"$f":"FZ43*Ratios!FZ30","v":5125.4150795165815},null,null,null,{"$f":"FZ96","v":5125.4150795165815},null,null,null,{"$f":"GH43*Ratios!GH30","v":3022.3360057072127},null,null,null,{"$f":"GL43*Ratios!GL30","v":4929.982982118484},null,null,null,{"$f":"GP43*Ratios!GP30","v":5038.4877617563088},null,null,null,{"$f":"GT43*Ratios!GT30","v":5329.5118750592519},null,null,null,{"$f":"GT96","v":5329.5118750592519},null,null,null,{"$f":"HB43*Ratios!HB30","v":3140.685281289348},null,null,null,{"$f":"HF43*Ratios!HF30","v":5120.2001496879366},null,null,null,{"$f":"HJ43*Ratios!HJ30","v":5234.5670642857904},null,null,null,{"$f":"HN43*Ratios!HN30","v":5526.4938961389889},null,null,null,{"$f":"HN96","v":5526.4938961389889},null,null,null,{"$f":"HV43*Ratios!HV30","v":3253.4802471528833},null,null,null,{"$f":"HZ43*Ratios!HZ30","v":5301.7501139797832},null,null,null,{"$f":"ID43*Ratios!ID30","v":5421.3950197597487},null,null,null,{"$f":"IH43*Ratios!IH30","v":5713.2996513397984},null,null,null,{"$f":"IH96","v":5713.2996513397984},null,null,null,{"$f":"IP43*Ratios!IP30","v":3295.0033664918656},null,null,null,{"$f":"IT43*Ratios!IT30","v":5370.3414073726681},null,null,null,{"$f":"IX43*Ratios!IX30","v":5490.3096577736824},null,null,null,{"$f":"JB43*Ratios!JB30","v":5786.0226674449614},null,null,null,{"$f":"JB96","v":5786.0226674449614},null,null,null,{"$f":"JJ43*Ratios!JJ30","v":3343.534652698107},null,null,null,{"$f":"JN43*Ratios!JN30","v":5447.4912322350692},null,null,null,{"$f":"JR43*Ratios!JR30","v":5569.3535724757648},null,null,null,{"$f":"JV43*Ratios!JV30","v":5869.5043276097258},null,null,null,{"$f":"JV96","v":5869.5043276097258},null,null,null,{"$f":"KD43*Ratios!KD30","v":3393.7227805515868},null,null,null,{"$f":"KH43*Ratios!KH30","v":5527.325343456494},null,null,null,{"$f":"KL43*Ratios!KL30","v":5651.1304860694599},null,null,null,{"$f":"KP43*Ratios!KP30","v":5955.7962488829107},null,null,null,{"$f":"KP96","v":5955.7962488829107}]
["Deferred revenue",null,null,null,null,null,null,null,4295,null,null,null,4652,null,null,null,4810,null,null,null,5359,null,null,null,5359,null,null,null,5341,null,null,null,5389,null,null,null,5610,null,null,null,6317,null,null,null,6317,null,null,null,6736,null,null,null,6843,null,null,null,6978,null,null,null,7673,null,null,null,7673,null,null,null,7645,null,null,null,7686,null,null,null,7652,null,null,null,8195,null,null,null,8195,null,null,null,7177,null,null,null,7285,null,null,null,7339,null,null,null,7799,null,null,null,7799,null,null,null,null,{"$f":"DF14*Ratios!DF27","v":7417.436375067774},null,null,null,{"$f":"DJ14*Ratios!DJ27","v":7706.8239389064584},null,null,null,{"$f":"DN14*Ratios!DN27","v":7725.2296489572782},null,null,null,{"$f":"DR14*Ratios!DR27","v":8485.8177426682942},null,null,null,{"$f":"DR97","v":8485.8177426682942},null,null,null,{"$f":"DZ14*Ratios!DZ27","v":7623.0898996705828},null,null,null,{"$f":"ED14*Ratios!ED27","v":7896.9218188240702},null,null,null,{"$f":"EH14*Ratios!EH27","v":7903.8679115263003},null,null,null,{"$f":"EL14*Ratios!EL27","v":8698.4443134492085},null,null,null,{"$f":"EL97","v":8698.4443134492085},null,null,null,{"$f":"ET14*Ratios!ET27","v":7803.8320652718548},null,null,null,{"$f":"EX14*Ratios!EX27","v":8097.496110829371},null,null,null,{"$f":"FB14*Ratios!FB27","v":8150.2554327284915},null,null,null,{"$f":"FF14*Ratios!FF27","v":9029.8754999308021},null,null,null,{"$f":"FF97","v":9029.8754999308021},null,null,null,{"$f":"FN14*Ratios!FN27","v":8514.0454295370873},null,null,null,{"$f":"FR14*Ratios!FR27","v":8610.6358079909332},null,null,null,{"$f":"FV14*Ratios!FV27","v":8541.2107555802304},null,null,null,{"$f":"FZ14*Ratios!FZ27","v":9426.7825312313489},null,null,null,{"$f":"FZ97","v":9426.7825312313489},null,null,null,{"$f":"GH14*Ratios!GH27","v":8865.2980720838859},null,null,null,{"$f":"GL14*Ratios!GL27","v":8973.8373221483798},null,null,null,{"$f":"GP14*Ratios!GP27","v":8898.694893353002},null,null,null,{"$f":"GT14*Ratios!GT27","v":9814.5820366275384},null,null,null,{"$f":"GT97","v":9814.5820366275384},null,null,null,{"$f":"HB14*Ratios!HB27","v":9204.8103713146756},null,null,null,{"$f":"HF14*Ratios!HF27","v":9324.6760957331553},null,null,null,{"$f":"HJ14*Ratios!HJ27","v":9244.0671974006873},null,null,null,{"$f":"HN14*Ratios!HN27","v":10187.450304472843},null,null,null,{"$f":"HN97","v":10187.450304472843},null,null,null,{"$f":"HV14*Ratios!HV27","v":9527.286916292589},null,null,null,{"$f":"HZ14*Ratios!HZ27","v":9657.8132276642809},null,null,null,{"$f":"ID14*Ratios!ID27","v":9572.0967380403872},null,null,null,{"$f":"IH14*Ratios!IH27","v":10539.257017533986},null,null,null,{"$f":"IH97","v":10539.257017533986},null,null,null,{"$f":"IP14*Ratios!IP27","v":9637.1427498432331},null,null,null,{"$f":"IT14*Ratios!IT27","v":9769.8661686956129},null,null,null,{"$f":"IX14*Ratios!IX27","v":9684.709451122184},null,null,null,{"$f":"JB14*Ratios!JB27","v":10662.933625150694},null,null,null,{"$f":"JB97","v":10662.933625150694},null,null,null,{"$f":"JJ14*Ratios!JJ27","v":9770.8699895200043},null,null,null,{"$f":"JN14*Ratios!JN27","v":9903.3782059419882},null,null,null,{"$f":"JR14*Ratios!JR27","v":9818.6435803337645},null,null,null,{"$f":"JV14*Ratios!JV27","v":10812.71701349499},null,null,null,{"$f":"JV97","v":10812.71701349499},null,null,null,{"$f":"KD14*Ratios!KD27","v":9909.2069011441872},null,null,null,{"$f":"KH14*Ratios!KH27","v":10041.616634496932},null,null,null,{"$f":"KL14*Ratios!KL27","v":9957.2549591044499},null,null,null,{"$f":"KP14*Ratios!KP27","v":10967.603242820718},null,null,null,{"$f":"KP97","v":10967.603242820718}]
["Other long-term liabilities ",null,null,null,null,null,null,null,1793,null,null,null,1403,null,null,null,1444,null,null,null,1562,null,null,null,1562,null,null,null,{"$f":"267+1042","v":1309},null,null,null,{"$f":"250+1070","v":1320},null,null,null,{"$f":"307+1109+1","v":1417},null,null,null,1431,null,null,null,1431,null,null,null,1404,null,null,null,1383,null,null,null,1482,null,null,null,1450,null,null,null,1450,null,null,null,{"$f":"258+1218","v":1476},null,null,null,1668,null,null,null,{"$f":"1497+144","v":1641},null,null,null,1434,null,null,null,1434,null,null,null,{"$f":"150+1301","v":1451},null,null,null,{"$f":"1153+103","v":1256},null,null,null,{"$f":"1174+98","v":1272},null,null,null,{"$f":"1214+95","v":1309},null,null,null,{"$f":"1214+95","v":1309},null,null,null,null,{"$f":"DA98","v":1309},null,null,null,{"$f":"DF98","v":1309},null,null,null,{"$f":"DJ98","v":1309},null,null,null,{"$f":"DN98","v":1309},null,null,null,{"$f":"DR98","v":1309},null,null,null,{"$f":"DV98","v":1309},null,null,null,{"$f":"DZ98","v":1309},null,null,null,{"$f":"ED98","v":1309},null,null,null,{"$f":"EH98","v":1309},null,null,null,{"$f":"EL98","v":1309},null,null,null,{"$f":"EP98","v":1309},null,null,null,{"$f":"ET98","v":1309},null,null,null,{"$f":"EX98","v":1309},null,null,null,{"$f":"FB98","v":1309},null,null,null,{"$f":"FF98","v":1309},null,null,null,{"$f":"FJ98","v":1309},null,null,null,{"$f":"FN98","v":1309},null,null,null,{"$f":"FR98","v":1309},null,null,null,{"$f":"FV98","v":1309},null,null,null,{"$f":"FZ98","v":1309},null,null,null,{"$f":"GD98","v":1309},null,null,null,{"$f":"GH98","v":1309},null,null,null,{"$f":"GL98","v":1309},null,null,null,{"$f":"GP98","v":1309},null,null,null,{"$f":"GT98","v":1309},null,null,null,{"$f":"GX98","v":1309},null,null,null,{"$f":"HB98","v":1309},null,null,null,{"$f":"HF98","v":1309},null,null,null,{"$f":"HJ98","v":1309},null,null,null,{"$f":"HN98","v":1309},null,null,null,{"$f":"HR98","v":1309},null,null,null,{"$f":"HV98","v":1309},null,null,null,{"$f":"HZ98","v":1309},null,null,null,{"$f":"ID98","v":1309},null,null,null,{"$f":"IH98","v":1309},null,null,null,{"$f":"IL98","v":1309},null,null,null,{"$f":"IP98","v":1309},null,null,null,{"$f":"IT98","v":1309},null,null,null,{"$f":"IX98","v":1309},null,null,null,{"$f":"JB98","v":1309},null,null,null,{"$f":"JF98","v":1309},null,null,null,{"$f":"JJ98","v":1309},null,null,null,{"$f":"JN98","v":1309},null,null,null,{"$f":"JR98","v":1309},null,null,null,{"$f":"JV98","v":1309},null,null,null,{"$f":"JZ98","v":1309},null,null,null,{"$f":"KD98","v":1309},null,null,null,{"$f":"KH98","v":1309},null,null,null,{"$f":"KL98","v":1309},null,null,null,{"$f":"KP98","v":1309}]
["Total liabilities",null,null,null,null,null,null,null,{"$f":"SUM(I93:I98)","v":47201},null,null,null,{"$f":"SUM(M93:M98)","v":47129},null,null,null,{"$f":"SUM(Q93:Q98)","v":47322},null,null,null,{"$f":"SUM(U93:U98)","v":53666},null,null,null,{"$f":"SUM(Y93:Y98)","v":53666},null,null,null,{"$f":"SUM(AC93:AC98)","v":51657},null,null,null,{"$f":"SUM(AG93:AG98)","v":51707},null,null,null,{"$f":"SUM(AK93:AK98)","v":56234},null,null,null,{"$f":"SUM(AO93:AO98)","v":58067},null,null,null,{"$f":"SUM(AS93:AS98)","v":58067},null,null,null,{"$f":"SUM(AW93:AW98)","v":62874},null,null,null,{"$f":"SUM(BA93:BA98)","v":62430},null,null,null,{"$f":"SUM(BE93:BE98)","v":60568},null,null,null,{"$f":"SUM(BI93:BI98)","v":63681},null,null,null,{"$f":"SUM(BM93:BM98)","v":63681},null,null,null,{"$f":"SUM(BQ93:BQ98)","v":64972},null,null,null,{"$f":"SUM(BU93:BU98)","v":79528},null,null,null,{"$f":"SUM(BY93:BY98)","v":67347},null,null,null,{"$f":"SUM(CC93:CC98)","v":65580},null,null,null,{"$f":"SUM(CG93:CG98)","v":65580},null,null,null,{"$f":"SUM(CK93:CK98)","v":61581},null,null,null,{"$f":"SUM(CO93:CO98)","v":61673},null,null,null,{"$f":"SUM(CS93:CS98)","v":60483},null,null,null,{"$f":"SUM(CW93:CW98)","v":64222},null,null,null,{"$f":"SUM(DA93:DA98)","v":64222},null,null,null,null,{"$f":"SUM(DF93:DF98)","v":58528.617372618915},null,null,null,{"$f":"SUM(DJ93:DJ98)","v":61402.044871631675},null,null,null,{"$f":"SUM(DN93:DN98)","v":61602.464150492524},null,null,null,{"$f":"SUM(DR93:DR98)","v":63569.956763378832},null,null,null,{"$f":"SUM(DV93:DV98)","v":63569.956763378832},null,null,null,{"$f":"SUM(DZ93:DZ98)","v":59066.421613679355},null,null,null,{"$f":"SUM(ED93:ED98)","v":62017.94651589336},null,null,null,{"$f":"SUM(EH93:EH98)","v":62186.383714754782},null,null,null,{"$f":"SUM(EL93:EL98)","v":64247.314787009629},null,null,null,{"$f":"SUM(EP93:EP98)","v":64247.314787009629},null,null,null,{"$f":"SUM(ET93:ET98)","v":59606.028938035335},null,null,null,{"$f":"SUM(EX93:EX98)","v":62667.623926051492},null,null,null,{"$f":"SUM(FB93:FB98)","v":62990.462232096754},null,null,null,{"$f":"SUM(FF93:FF98)","v":65300.077531483526},null,null,null,{"$f":"SUM(FJ93:FJ98)","v":65300.077531483526},null,null,null,{"$f":"SUM(FN93:FN98)","v":61720.553634140495},null,null,null,{"$f":"SUM(FR93:FR98)","v":64320.687102374533},null,null,null,{"$f":"SUM(FV93:FV98)","v":64265.154980584011},null,null,null,{"$f":"SUM(FZ93:FZ98)","v":66555.733840097237},null,null,null,{"$f":"SUM(GD93:GD98)","v":66555.733840097237},null,null,null,{"$f":"SUM(GH93:GH98)","v":62768.075199894491},null,null,null,{"$f":"SUM(GL93:GL98)","v":65494.471339666576},null,null,null,{"$f":"SUM(GP93:GP98)","v":65431.693097631825},null,null,null,{"$f":"SUM(GT93:GT98)","v":67788.843147185937},null,null,null,{"$f":"SUM(GX93:GX98)","v":67788.843147185937},null,null,null,{"$f":"SUM(HB93:HB98)","v":63780.815669082134},null,null,null,{"$f":"SUM(HF93:HF98)","v":66629.023466816026},null,null,null,{"$f":"SUM(HJ93:HJ98)","v":66559.109889643369},null,null,null,{"$f":"SUM(HN93:HN98)","v":68975.12543473822},null,null,null,{"$f":"SUM(HR93:HR98)","v":68975.12543473822},null,null,null,{"$f":"SUM(HV93:HV98)","v":64743.035401500369},null,null,null,{"$f":"SUM(HZ93:HZ98)","v":67707.248201868482},null,null,null,{"$f":"SUM(ID93:ID98)","v":67630.424143809127},null,null,null,{"$f":"SUM(IH93:IH98)","v":70095.23206575941},null,null,null,{"$f":"SUM(IL93:IL98)","v":70095.23206575941},null,null,null,{"$f":"SUM(IP93:IP98)","v":65073.212827127601},null,null,null,{"$f":"SUM(IT93:IT98)","v":68077.332321208887},null,null,null,{"$f":"SUM(IX93:IX98)","v":68002.305791254912},null,null,null,{"$f":"SUM(JB93:JB98)","v":70495.174700865202},null,null,null,{"$f":"SUM(JF93:JF98)","v":70495.174700865202},null,null,null,{"$f":"SUM(JJ93:JJ98)","v":65473.586169685412},null,null,null,{"$f":"SUM(JN93:JN98)","v":68513.780229086391},null,null,null,{"$f":"SUM(JR93:JR98)","v":68442.092710050158},null,null,null,{"$f":"SUM(JV93:JV98)","v":70975.521237777793},null,null,null,{"$f":"SUM(JZ93:JZ98)","v":70975.521237777793},null,null,null,{"$f":"SUM(KD93:KD98)","v":65887.748295921396},null,null,null,{"$f":"SUM(KH93:KH98)","v":68965.632434723695},null,null,null,{"$f":"SUM(KL93:KL98)","v":68897.21438332081},null,null,null,{"$f":"SUM(KP93:KP98)","v":71472.202698790323},null,null,null,{"$f":"SUM(KT93:KT98)","v":71472.202698790323}]
[]
["Equity:"]
[null,"Cisco shareholders' equity:"]
[null,"Preferred stock, no par value: 5 shares authorized; none"]
[null,"issued and outstanding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Common stock and additional paid-in capital, $0.001 par"]
[null,"value: 20,000 shares authorized; 4,614 and 4,983 shares"]
[null,"issued and outstanding at July 28, 2018 and July 29, 2017,"]
[null,"respectively",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42820,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40266,null,null,null,null,{"$f":"DA108+DF130","v":40660.96912990987},null,null,null,{"$f":"DF108+DJ130","v":41036.878799161772},null,null,null,{"$f":"DJ108+DN130","v":41450.636654487003},null,null,null,{"$f":"DN108+DR130","v":41870.940941521738},null,null,null,{"$f":"DR108","v":41870.940941521738},null,null,null,{"$f":"DV108+DZ130","v":42276.86086218572},null,null,null,{"$f":"DZ108+ED130","v":42662.042785706275},null,null,null,{"$f":"ED108+EH130","v":43085.368380472057},null,null,null,{"$f":"EH108+EL130","v":43516.204105011908},null,null,null,{"$f":"EL108","v":43516.204105011908},null,null,null,{"$f":"EP108+ET130","v":43931.748317988728},null,null,null,{"$f":"ET108+EX130","v":44326.713495462645},null,null,null,{"$f":"EX108+FB130","v":44763.235432212285},null,null,null,{"$f":"FB108+FF130","v":45210.487011152916},null,null,null,{"$f":"FF108","v":45210.487011152916},null,null,null,{"$f":"FJ108+FN130","v":45663.849189845911},null,null,null,{"$f":"FN108+FR130","v":46083.843377372366},null,null,null,{"$f":"FR108+FV130","v":46541.304605672121},null,null,null,{"$f":"FV108+FZ130","v":47008.21507098867},null,null,null,{"$f":"FZ108","v":47008.21507098867},null,null,null,{"$f":"GD108+GH130","v":47480.28100979366},null,null,null,{"$f":"GH108+GL130","v":47917.990790947399},null,null,null,{"$f":"GL108+GP130","v":48394.598617714633},null,null,null,{"$f":"GP108+GT130","v":48880.716871787758},null,null,null,{"$f":"GT108","v":48880.716871787758},null,null,null,{"$f":"GX108+HB130","v":49370.861412233557},null,null,null,{"$f":"HB108+HF130","v":49825.683779374012},null,null,null,{"$f":"HF108+HJ130","v":50320.789503330729},null,null,null,{"$f":"HJ108+HN130","v":50825.375998913041},null,null,null,{"$f":"HN108","v":50825.375998913041},null,null,null,{"$f":"HR108+HV130","v":51332.69200857621},null,null,null,{"$f":"HV108+HZ130","v":51803.763542698092},null,null,null,{"$f":"HZ108+ID130","v":52316.438297659173},null,null,null,{"$f":"ID108+IH130","v":52838.449851637888},null,null,null,{"$f":"IH108","v":52838.449851637888},null,null,null,{"$f":"IL108+IP130","v":53351.615545854991},null,null,null,{"$f":"IP108+IT130","v":53828.152597852422},null,null,null,{"$f":"IT108+IX130","v":54346.858810357728},null,null,null,{"$f":"IX108+JB130","v":54874.996091987392},null,null,null,{"$f":"JB108","v":54874.996091987392},null,null,null,{"$f":"JF108+JJ130","v":55395.282593020973},null,null,null,{"$f":"JJ108+JN130","v":55878.331856295095},null,null,null,{"$f":"JN108+JR130","v":56404.211486365399},null,null,null,{"$f":"JR108+JV130","v":56939.767569830881},null,null,null,{"$f":"JV108","v":56939.767569830881},null,null,null,{"$f":"JZ108+KD130","v":57467.420336897056},null,null,null,{"$f":"KD108+KH130","v":57957.212346906788},null,null,null,{"$f":"KH108+KL130","v":58490.515904731983},null,null,null,{"$f":"KL108+KP130","v":59033.743534789952},null,null,null,{"$f":"KP108","v":59033.743534789952}]
[null,"Retained earnings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5903,null,null,null,null,{"$f":"DA109+DF127+DF167+DF161","v":-8043.3247848565989},null,null,null,{"$f":"DF109+DJ127+DJ167+DJ161","v":-10156.9954300642},null,null,null,{"$f":"DJ109+DN127+DN167+DN161","v":-12335.651181409445},null,null,null,{"$f":"DN109+DR127+DR167+DR161","v":-14335.349318038563},null,null,null,{"$f":"DR109","v":-14335.349318038563},null,null,null,{"$f":"DV109+DZ127+DZ167+DZ161","v":-15767.338969239267},null,null,null,{"$f":"DZ109+ED127+ED167+ED161","v":-17118.048821060926},null,null,null,{"$f":"ED109+EH127+EH167+EH161","v":-18568.703643737797},null,null,null,{"$f":"EH109+EL127+EL167+EL161","v":-19840.314584084688},null,null,null,{"$f":"EL109","v":-19840.314584084688},null,null,null,{"$f":"EP109+ET127+ET167+ET161","v":-19557.932883459256},null,null,null,{"$f":"ET109+EX127+EX167+EX161","v":-19195.625918120739},null,null,null,{"$f":"EX109+FB127+FB167+FB161","v":-18951.912669468973},null,null,null,{"$f":"FB109+FF127+FF167+FF161","v":-18511.522162043508},null,null,null,{"$f":"FF109","v":-18511.522162043508},null,null,null,{"$f":"FJ109+FN127+FN167+FN161","v":-18252.076109553258},null,null,null,{"$f":"FN109+FR127+FR167+FR161","v":-17992.490111861116},null,null,null,{"$f":"FR109+FV127+FV167+FV161","v":-17923.301982110399},null,null,null,{"$f":"FV109+FZ127+FZ167+FZ161","v":-17670.139326936245},null,null,null,{"$f":"FZ109","v":-17670.139326936245},null,null,null,{"$f":"GD109+GH127+GH167+GH161","v":-17602.030432330241},null,null,null,{"$f":"GH109+GL127+GL167+GL161","v":-17536.039221260569},null,null,null,{"$f":"GL109+GP127+GP167+GP161","v":-17701.537127223004},null,null,null,{"$f":"GP109+GT127+GT167+GT161","v":-17682.38624252475},null,null,null,{"$f":"GT109","v":-17682.38624252475},null,null,null,{"$f":"GX109+HB127+HB167+HB161","v":-17857.898527354722},null,null,null,{"$f":"HB109+HF127+HF167+HF161","v":-18037.547837559199},null,null,null,{"$f":"HF109+HJ127+HJ167+HJ161","v":-18497.25597378708},null,null,null,{"$f":"HJ109+HN127+HN167+HN161","v":-18772.033142902808},null,null,null,{"$f":"HN109","v":-18772.033142902808},null,null,null,{"$f":"HR109+HV127+HV167+HV161","v":-19252.186673744589},null,null,null,{"$f":"HV109+HZ127+HZ167+HZ161","v":-19738.189928158419},null,null,null,{"$f":"HZ109+ID127+ID167+ID161","v":-20561.498853239285},null,null,null,{"$f":"ID109+IH127+IH167+IH161","v":-21200.14838731815},null,null,null,{"$f":"IH109","v":-21200.14838731815},null,null,null,{"$f":"IL109+IP127+IP167+IP161","v":-22122.780253030138},null,null,null,{"$f":"IP109+IT127+IT167+IT161","v":-23050.776795990889},null,null,null,{"$f":"IT109+IX127+IX167+IX161","v":-24387.476583239233},null,null,null,{"$f":"IX109+JB127+JB167+JB161","v":-25537.132995928583},null,null,null,{"$f":"JB109","v":-25537.132995928583},null,null,null,{"$f":"JF109+JJ127+JJ167+JJ161","v":-26967.513777407021},null,null,null,{"$f":"JJ109+JN127+JN167+JN161","v":-28404.606094721661},null,null,null,{"$f":"JN109+JR127+JR167+JR161","v":-30331.471152247774},null,null,null,{"$f":"JR109+JV127+JV167+JV161","v":-32068.497111675431},null,null,null,{"$f":"JV109","v":-32068.497111675431},null,null,null,{"$f":"JZ109+KD127+KD167+KD161","v":-34088.27294227371},null,null,null,{"$f":"KD109+KH127+KH167+KH161","v":-36116.111938841583},null,null,null,{"$f":"KH109+KL127+KL167+KL161","v":-37989.418985426542},null,null,null,{"$f":"KL109+KP127+KP167+KP161","v":-39670.038484812729},null,null,null,{"$f":"KP109","v":-39670.038484812729}]
[null,"Accumulated other comprehensive income (loss)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-792,null,null,null,null,{"$f":"DA110","v":-792},null,null,null,{"$f":"DF110","v":-792},null,null,null,{"$f":"DJ110","v":-792},null,null,null,{"$f":"DN110","v":-792},null,null,null,{"$f":"DR110","v":-792},null,null,null,{"$f":"DV110","v":-792},null,null,null,{"$f":"DZ110","v":-792},null,null,null,{"$f":"ED110","v":-792},null,null,null,{"$f":"EH110","v":-792},null,null,null,{"$f":"EL110","v":-792},null,null,null,{"$f":"EP110","v":-792},null,null,null,{"$f":"ET110","v":-792},null,null,null,{"$f":"EX110","v":-792},null,null,null,{"$f":"FB110","v":-792},null,null,null,{"$f":"FF110","v":-792},null,null,null,{"$f":"FJ110","v":-792},null,null,null,{"$f":"FN110","v":-792},null,null,null,{"$f":"FR110","v":-792},null,null,null,{"$f":"FV110","v":-792},null,null,null,{"$f":"FZ110","v":-792},null,null,null,{"$f":"GD110","v":-792},null,null,null,{"$f":"GH110","v":-792},null,null,null,{"$f":"GL110","v":-792},null,null,null,{"$f":"GP110","v":-792},null,null,null,{"$f":"GT110","v":-792},null,null,null,{"$f":"GX110","v":-792},null,null,null,{"$f":"HB110","v":-792},null,null,null,{"$f":"HF110","v":-792},null,null,null,{"$f":"HJ110","v":-792},null,null,null,{"$f":"HN110","v":-792},null,null,null,{"$f":"HR110","v":-792},null,null,null,{"$f":"HV110","v":-792},null,null,null,{"$f":"HZ110","v":-792},null,null,null,{"$f":"ID110","v":-792},null,null,null,{"$f":"IH110","v":-792},null,null,null,{"$f":"IL110","v":-792},null,null,null,{"$f":"IP110","v":-792},null,null,null,{"$f":"IT110","v":-792},null,null,null,{"$f":"IX110","v":-792},null,null,null,{"$f":"JB110","v":-792},null,null,null,{"$f":"JF110","v":-792},null,null,null,{"$f":"JJ110","v":-792},null,null,null,{"$f":"JN110","v":-792},null,null,null,{"$f":"JR110","v":-792},null,null,null,{"$f":"JV110","v":-792},null,null,null,{"$f":"JZ110","v":-792},null,null,null,{"$f":"KD110","v":-792},null,null,null,{"$f":"KH110","v":-792},null,null,null,{"$f":"KL110","v":-792},null,null,null,{"$f":"KP110","v":-792}]
[]
["Total equity",null,null,null,null,null,null,null,56715,null,null,null,57733,null,null,null,58833,null,null,null,59707,null,null,null,59707,null,null,null,59985,null,null,null,60878,null,null,null,62358,null,null,null,63585,null,null,null,63585,null,null,null,63413,null,null,null,63818,null,null,null,65382,null,null,null,66137,null,null,null,{"$f":"SUM(BM104:BM110)","v":66137},null,null,null,65550,null,null,null,51982,null,null,null,46661,null,null,null,43204,null,null,null,{"$f":"SUM(CG104:CG110)","v":43204},null,null,null,43848,null,null,null,40789,null,null,null,36804,null,null,null,33571,null,null,null,33571,null,null,null,null,{"$f":"SUM(DF108:DF110)","v":31825.644345053272},null,null,null,{"$f":"SUM(DJ108:DJ110)","v":30087.883369097573},null,null,null,{"$f":"SUM(DN108:DN110)","v":28322.985473077559},null,null,null,{"$f":"SUM(DR108:DR110)","v":26743.591623483175},null,null,null,{"$f":"SUM(DV108:DV110)","v":26743.591623483175},null,null,null,{"$f":"SUM(DZ108:DZ110)","v":25717.521892946454},null,null,null,{"$f":"SUM(ED108:ED110)","v":24751.993964645349},null,null,null,{"$f":"SUM(EH108:EH110)","v":23724.664736734259},null,null,null,{"$f":"SUM(EL108:EL110)","v":22883.88952092722},null,null,null,{"$f":"SUM(EP108:EP110)","v":22883.88952092722},null,null,null,{"$f":"SUM(ET108:ET110)","v":23581.815434529472},null,null,null,{"$f":"SUM(EX108:EX110)","v":24339.087577341907},null,null,null,{"$f":"SUM(FB108:FB110)","v":25019.322762743312},null,null,null,{"$f":"SUM(FF108:FF110)","v":25906.964849109409},null,null,null,{"$f":"SUM(FJ108:FJ110)","v":25906.964849109409},null,null,null,{"$f":"SUM(FN108:FN110)","v":26619.773080292653},null,null,null,{"$f":"SUM(FR108:FR110)","v":27299.35326551125},null,null,null,{"$f":"SUM(FV108:FV110)","v":27826.002623561722},null,null,null,{"$f":"SUM(FZ108:FZ110)","v":28546.075744052425},null,null,null,{"$f":"SUM(GD108:GD110)","v":28546.075744052425},null,null,null,{"$f":"SUM(GH108:GH110)","v":29086.250577463419},null,null,null,{"$f":"SUM(GL108:GL110)","v":29589.951569686829},null,null,null,{"$f":"SUM(GP108:GP110)","v":29901.061490491629},null,null,null,{"$f":"SUM(GT108:GT110)","v":30406.330629263008},null,null,null,{"$f":"SUM(GX108:GX110)","v":30406.330629263008},null,null,null,{"$f":"SUM(HB108:HB110)","v":30720.962884878834},null,null,null,{"$f":"SUM(HF108:HF110)","v":30996.135941814813},null,null,null,{"$f":"SUM(HJ108:HJ110)","v":31031.533529543649},null,null,null,{"$f":"SUM(HN108:HN110)","v":31261.342856010233},null,null,null,{"$f":"SUM(HR108:HR110)","v":31261.342856010233},null,null,null,{"$f":"SUM(HV108:HV110)","v":31288.505334831621},null,null,null,{"$f":"SUM(HZ108:HZ110)","v":31273.573614539673},null,null,null,{"$f":"SUM(ID108:ID110)","v":30962.939444419888},null,null,null,{"$f":"SUM(IH108:IH110)","v":30846.301464319738},null,null,null,{"$f":"SUM(IL108:IL110)","v":30846.301464319738},null,null,null,{"$f":"SUM(IP108:IP110)","v":30436.835292824853},null,null,null,{"$f":"SUM(IT108:IT110)","v":29985.375801861534},null,null,null,{"$f":"SUM(IX108:IX110)","v":29167.382227118494},null,null,null,{"$f":"SUM(JB108:JB110)","v":28545.863096058809},null,null,null,{"$f":"SUM(JF108:JF110)","v":28545.863096058809},null,null,null,{"$f":"SUM(JJ108:JJ110)","v":27635.768815613952},null,null,null,{"$f":"SUM(JN108:JN110)","v":26681.725761573434},null,null,null,{"$f":"SUM(JR108:JR110)","v":25280.740334117625},null,null,null,{"$f":"SUM(JV108:JV110)","v":24079.27045815545},null,null,null,{"$f":"SUM(JZ108:JZ110)","v":24079.27045815545},null,null,null,{"$f":"SUM(KD108:KD110)","v":22587.147394623345},null,null,null,{"$f":"SUM(KH108:KH110)","v":21049.100408065206},null,null,null,{"$f":"SUM(KL108:KL110)","v":19709.096919305441},null,null,null,{"$f":"SUM(KP108:KP110)","v":18571.705049977223},null,null,null,{"$f":"SUM(KT108:KT110)","v":18571.705049977223}]
[]
["Total Liabilities and Equity",null,null,null,null,null,null,null,{"$f":"I99+I112","v":103916},null,null,null,{"$f":"M99+M112","v":104862},null,null,null,{"$f":"Q99+Q112","v":106155},null,null,null,{"$f":"U99+U112","v":113373},null,null,null,{"$f":"Y99+Y112","v":113373},null,null,null,{"$f":"AC99+AC112","v":111642},null,null,null,{"$f":"AG99+AG112","v":112585},null,null,null,{"$f":"AK99+AK112","v":118592},null,null,null,{"$f":"AO99+AO112","v":121652},null,null,null,{"$f":"AS99+AS112","v":121652},null,null,null,{"$f":"AW99+AW112","v":126287},null,null,null,{"$f":"BA99+BA112","v":126248},null,null,null,{"$f":"BE99+BE112","v":125950},null,null,null,{"$f":"BI99+BI112","v":129818},null,null,null,{"$f":"BM99+BM112","v":129818},null,null,null,{"$f":"BQ99+BQ112","v":130522},null,null,null,{"$f":"BU99+BU112","v":131510},null,null,null,{"$f":"BY99+BY112","v":114008},null,null,null,{"$f":"CC99+CC112","v":108784},null,null,null,{"$f":"CG99+CG112","v":108784},null,null,null,{"$f":"CK99+CK112","v":105429},null,null,null,{"$f":"CO99+CO112","v":102462},null,null,null,{"$f":"CS99+CS112","v":97287},null,null,null,{"$f":"CW99+CW112","v":97793},null,null,null,{"$f":"DA99+DA112","v":97793},null,null,null,null,{"$f":"DF99+DF112","v":90354.261717672183},null,null,null,{"$f":"DJ99+DJ112","v":91489.928240729249},null,null,null,{"$f":"DN99+DN112","v":89925.449623570079},null,null,null,{"$f":"DR99+DR112","v":90313.548386862007},null,null,null,{"$f":"DV99+DV112","v":90313.548386862007},null,null,null,{"$f":"DZ99+DZ112","v":84783.943506625801},null,null,null,{"$f":"ED99+ED112","v":86769.940480538702},null,null,null,{"$f":"EH99+EH112","v":85911.048451489041},null,null,null,{"$f":"EL99+EL112","v":87131.204307936845},null,null,null,{"$f":"EP99+EP112","v":87131.204307936845},null,null,null,{"$f":"ET99+ET112","v":83187.84437256481},null,null,null,{"$f":"EX99+EX112","v":87006.711503393395},null,null,null,{"$f":"FB99+FB112","v":88009.784994840069},null,null,null,{"$f":"FF99+FF112","v":91207.042380592931},null,null,null,{"$f":"FJ99+FJ112","v":91207.042380592931},null,null,null,{"$f":"FN99+FN112","v":88340.326714433148},null,null,null,{"$f":"FR99+FR112","v":91620.040367885784},null,null,null,{"$f":"FV99+FV112","v":92091.15760414573},null,null,null,{"$f":"FZ99+FZ112","v":95101.809584149654},null,null,null,{"$f":"GD99+GD112","v":95101.809584149654},null,null,null,{"$f":"GH99+GH112","v":91854.32577735791},null,null,null,{"$f":"GL99+GL112","v":95084.422909353409},null,null,null,{"$f":"GP99+GP112","v":95332.754588123455},null,null,null,{"$f":"GT99+GT112","v":98195.173776448937},null,null,null,{"$f":"GX99+GX112","v":98195.173776448937},null,null,null,{"$f":"HB99+HB112","v":94501.778553960961},null,null,null,{"$f":"HF99+HF112","v":97625.159408630832},null,null,null,{"$f":"HJ99+HJ112","v":97590.643419187021},null,null,null,{"$f":"HN99+HN112","v":100236.46829074845},null,null,null,{"$f":"HR99+HR112","v":100236.46829074845},null,null,null,{"$f":"HV99+HV112","v":96031.540736331983},null,null,null,{"$f":"HZ99+HZ112","v":98980.821816408163},null,null,null,{"$f":"ID99+ID112","v":98593.363588229011},null,null,null,{"$f":"IH99+IH112","v":100941.53353007915},null,null,null,{"$f":"IL99+IL112","v":100941.53353007915},null,null,null,{"$f":"IP99+IP112","v":95510.048119952451},null,null,null,{"$f":"IT99+IT112","v":98062.708123070421},null,null,null,{"$f":"IX99+IX112","v":97169.688018373403},null,null,null,{"$f":"JB99+JB112","v":99041.037796924007},null,null,null,{"$f":"JF99+JF112","v":99041.037796924007},null,null,null,{"$f":"JJ99+JJ112","v":93109.35498529936},null,null,null,{"$f":"JN99+JN112","v":95195.505990659818},null,null,null,{"$f":"JR99+JR112","v":93722.833044167783},null,null,null,{"$f":"JV99+JV112","v":95054.791695933236},null,null,null,{"$f":"JZ99+JZ112","v":95054.791695933236},null,null,null,{"$f":"KD99+KD112","v":88474.895690544741},null,null,null,{"$f":"KH99+KH112","v":90014.732842788901},null,null,null,{"$f":"KL99+KL112","v":88606.311302626244},null,null,null,{"$f":"KP99+KP112","v":90043.907748767553},null,null,null,{"$f":"KT99+KT112","v":90043.907748767553}]
[]
[]
[null,null,null,null,null,"Additional D&A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF129","v":464.46629126986164},null,null,null,{"$f":"DJ129","v":425.56428708104437},null,null,null,{"$f":"DN129","v":392.48149366447456},null,null,null,{"$f":"DR129","v":366.24506541836786},null,null,null,{"$f":"DV129","v":1648.7571374337483},null,null,null,{"$f":"DZ129","v":346.22230438208197},null,null,null,{"$f":"ED129","v":328.07806501798075},null,null,null,{"$f":"EH129","v":312.16224558989239},null,null,null,{"$f":"EL129","v":300.20652677313205},null,null,null,{"$f":"EP129","v":1286.6691417630871},null,null,null,{"$f":"ET129","v":292.2080679482745},null,null,null,{"$f":"EX129","v":317.91230566450304},null,null,null,{"$f":"FB129","v":337.96323405411056},null,null,null,{"$f":"FF129","v":357.56863079584116},null,null,null,{"$f":"FJ129","v":1305.6522384627292},null,null,null,{"$f":"FN129","v":378.17153454453324},null,null,null,{"$f":"FR129","v":396.32786550646978},null,null,null,{"$f":"FV129","v":407.94552585590736},null,null,null,{"$f":"FZ129","v":419.53665483954188},null,null,null,{"$f":"GD129","v":1601.9815807464522},null,null,null,{"$f":"GH129","v":433.34272003926947},null,null,null,{"$f":"GL129","v":445.65839911043594},null,null,null,{"$f":"GP129","v":452.33485783962436},null,null,null,{"$f":"GT129","v":459.86218953679906},null,null,null,{"$f":"GX129","v":1791.1981665261287},null,null,null,{"$f":"HB129","v":470.39480966303802},null,null,null,{"$f":"HF129","v":439.7702650550105},null,null,null,{"$f":"HJ129","v":412.25443226490808},null,null,null,{"$f":"HN129","v":390.4174808610552},null,null,null,{"$f":"HR129","v":1712.8369878440117},null,null,null,{"$f":"HV129","v":374.58471849095116},null,null,null,{"$f":"HZ129","v":361.58745488409744},null,null,null,{"$f":"ID129","v":348.72526018598603},null,null,null,{"$f":"IH129","v":339.1294947905958},null,null,null,{"$f":"IL129","v":1424.0269283516304},null,null,null,{"$f":"IP129","v":333.53651799279129},null,null,null,{"$f":"IT129","v":327.9446513951134},null,null,null,{"$f":"IX129","v":321.23458810376763},null,null,null,{"$f":"JB129","v":316.78732629960217},null,null,null,{"$f":"JF129","v":1299.5030837912745},null,null,null,{"$f":"JJ129","v":315.51221979388447},null,null,null,{"$f":"JN129","v":313.61519944795657},null,null,null,{"$f":"JR129","v":309.9461369288581},null,null,null,{"$f":"JV129","v":308.05712611634505},null,null,null,{"$f":"JZ129","v":1247.1306822870442},null,null,null,{"$f":"KD129","v":308.95906453293583},null,null,null,{"$f":"KH129","v":308.87043693386698},null,null,null,{"$f":"KL129","v":306.66936306451896},null,null,null,{"$f":"KP129","v":306.02806663858041},null,null,null,{"$f":"KT129","v":1230.5269311699021}]
[null,null,null,null,null,"Additional Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF117-DF30","v":427.1714777680121},null,null,null,{"$f":"DJ117-DJ30","v":388.90903611951779},null,null,null,{"$f":"DN117-DN30","v":354.52941867988761},null,null,null,{"$f":"DR117-DR30","v":326.50392398873925},null,null,null,{"$f":"DV117-DV30","v":1497.1138565561566},null,null,null,{"$f":"DZ117-DZ30","v":307.89346652758138},null,null,null,{"$f":"ED117-ED30","v":290.51866916474887},null,null,null,{"$f":"EH117-EH30","v":273.33256656708107},null,null,null,{"$f":"EL117-EL30","v":259.46960357239459},null,null,null,{"$f":"EP117-EP30","v":1131.2143058318059},null,null,null,{"$f":"ET117-ET30","v":252.97045986411914},null,null,null,{"$f":"EX117-EX30","v":279.3989369337063},null,null,null,{"$f":"FB117-FB30","v":297.92311623467469},null,null,null,{"$f":"FF117-FF30","v":315.2795350107308},null,null,null,{"$f":"FJ117-FJ30","v":1145.5720480432308},null,null,null,{"$f":"FN117-FN30","v":335.36297908348837},null,null,null,{"$f":"FR117-FR30","v":355.37389808977025},null,null,null,{"$f":"FV117-FV30","v":365.98474465133893},null,null,null,{"$f":"FZ117-FZ30","v":375.38874721759271},null,null,null,{"$f":"GD117-GD30","v":1432.1103690421903},null,null,null,{"$f":"GH117-GH30","v":388.76806897141262},null,null,null,{"$f":"GL117-GL30","v":402.97697006277349},null,null,null,{"$f":"GP117-GP30","v":408.61784861089825},null,null,null,{"$f":"GT117-GT30","v":413.8981228294623},null,null,null,{"$f":"GX117-GX30","v":1614.2610104745465},null,null,null,{"$f":"HB117-HB30","v":424.11309334498804},null,null,null,{"$f":"HF117-HF30","v":395.42017413123301},null,null,null,{"$f":"HJ117-HJ30","v":366.84069734951106},null,null,null,{"$f":"HN117-HN30","v":342.70718167307581},null,null,null,{"$f":"HR117-HR30","v":1529.0811464988078},null,null,null,{"$f":"HV117-HV30","v":326.68159256511575},null,null,null,{"$f":"HZ117-HZ30","v":315.65289475843605},null,null,null,{"$f":"ID117-ID30","v":301.7000001393979},null,null,null,{"$f":"IH117-IH30","v":289.77159948829552},null,null,null,{"$f":"IL117-IL30","v":1233.8060869512453},null,null,null,{"$f":"IP117-IP30","v":285.08103777401811},null,null,null,{"$f":"IT117-IT30","v":281.47714427247371},null,null,null,{"$f":"IX117-IX30","v":273.65609063572953},null,null,null,{"$f":"JB117-JB30","v":266.85022346493662},null,null,null,{"$f":"JF117-JF30","v":1107.064496147158},null,null,null,{"$f":"JJ117-JJ30","v":266.38436003430036},null,null,null,{"$f":"JN117-JN30","v":266.51268142193493},null,null,null,{"$f":"JR117-JR30","v":261.70965538192348},null,null,null,{"$f":"JV117-JV30","v":257.41855136694949},null,null,null,{"$f":"JZ117-JZ30","v":1052.0252482051083},null,null,null,{"$f":"KD117-KD30","v":259.13564783715913},null,null,null,{"$f":"KH117-KH30","v":261.11042830842632},null,null,null,{"$f":"KL117-KL30","v":257.75191930935637},null,null,null,{"$f":"KP117-KP30","v":254.66412213322303},null,null,null,{"$f":"KT117-KT30","v":1032.6621175881648}]
[null,null,null,null,null,{"$f":"C130","v":"Share-based compensation expense "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF130","v":394.96912990987289},null,null,null,{"$f":"DJ130","v":375.90966925189974},null,null,null,{"$f":"DN130","v":413.7578553252348},null,null,null,{"$f":"DR130","v":420.304287034732},null,null,null,{"$f":"DV130","v":1604.9409415217394},null,null,null,{"$f":"DZ130","v":405.91992066398001},null,null,null,{"$f":"ED130","v":385.18192352055723},null,null,null,{"$f":"EH130","v":423.32559476577831},null,null,null,{"$f":"EL130","v":430.8357245398476},null,null,null,{"$f":"EP130","v":1645.2631634901632},null,null,null,{"$f":"ET130","v":415.54421297682217},null,null,null,{"$f":"EX130","v":394.96517747391596},null,null,null,{"$f":"FB130","v":436.5219367496415},null,null,null,{"$f":"FF130","v":447.25157894063034},null,null,null,{"$f":"FJ130","v":1694.2829061410098},null,null,null,{"$f":"FN130","v":453.36217869299452},null,null,null,{"$f":"FR130","v":419.99418752645306},null,null,null,{"$f":"FV130","v":457.46122829975792},null,null,null,{"$f":"FZ130","v":466.91046531654638},null,null,null,{"$f":"GD130","v":1797.728059835752},null,null,null,{"$f":"GH130","v":472.0659388049894},null,null,null,{"$f":"GL130","v":437.70978115374015},null,null,null,{"$f":"GP130","v":476.6078267672375},null,null,null,{"$f":"GT130","v":486.11825407312119},null,null,null,{"$f":"GX130","v":1872.5018007990882},null,null,null,{"$f":"HB130","v":490.14454044579685},null,null,null,{"$f":"HF130","v":454.8223671404532},null,null,null,{"$f":"HJ130","v":495.10572395671363},null,null,null,{"$f":"HN130","v":504.58649558231457},null,null,null,{"$f":"HR130","v":1944.6591271252782},null,null,null,{"$f":"HV130","v":507.31600966316574},null,null,null,{"$f":"HZ130","v":471.07153412188092},null,null,null,{"$f":"ID130","v":512.67475496108307},null,null,null,{"$f":"IH130","v":522.01155397871389},null,null,null,{"$f":"IL130","v":2013.0738527248436},null,null,null,{"$f":"IP130","v":513.16569421709971},null,null,null,{"$f":"IT130","v":476.53705199742842},null,null,null,{"$f":"IX130","v":518.70621250530883},null,null,null,{"$f":"JB130","v":528.13728162966731},null,null,null,{"$f":"JF130","v":2036.5462403495044},null,null,null,{"$f":"JJ130","v":520.28650103357893},null,null,null,{"$f":"JN130","v":483.04926327412119},null,null,null,{"$f":"JR130","v":525.87963007030203},null,null,null,{"$f":"JV130","v":535.55608346548206},null,null,null,{"$f":"JZ130","v":2064.7714778434843},null,null,null,{"$f":"KD130","v":527.65276706617749},null,null,null,{"$f":"KH130","v":489.79201000973222},null,null,null,{"$f":"KL130","v":533.30355782519723},null,null,null,{"$f":"KP130","v":543.22763005797083},null,null,null,{"$f":"KT130","v":2093.9759649590778}]
[null,null,null,null,null,"PPE Spend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF154","v":-193.57499999999999},null,null,null,{"$f":"DJ154","v":-190.25541459070752},null,null,null,{"$f":"DN154","v":-196.98644999999999},null,null,null,{"$f":"DR154","v":-206.27242047634425},null,null,null,{"$f":"DV154","v":-787.08928506705183},null,null,null,{"$f":"DZ154","v":-198.94199999999998},null,null,null,{"$f":"ED154","v":-194.94828823661459},null,null,null,{"$f":"EH154","v":-201.54156599999996},null,null,null,{"$f":"EL154","v":-211.4409261811077},null,null,null,{"$f":"EP154","v":-806.8727804177222},null,null,null,{"$f":"ET154","v":-407.31776200000002},null,null,null,{"$f":"EX154","v":-399.79957812065504},null,null,null,{"$f":"FB154","v":-415.64845505999995},null,null,null,{"$f":"FF154","v":-438.99464552607327},null,null,null,{"$f":"FJ154","v":-1661.7604407067283},null,null,null,{"$f":"FN154","v":-444.38705253001456},null,null,null,{"$f":"FR154","v":-425.13494495927415},null,null,null,{"$f":"FV154","v":-435.58647752838385},null,null,null,{"$f":"FZ154","v":-458.29059944193011},null,null,null,{"$f":"GD154","v":-1763.3990744596026},null,null,null,{"$f":"GH154","v":-462.72053780520844},null,null,null,{"$f":"GL154","v":-443.06737865797436},null,null,null,{"$f":"GP154","v":-453.81752940156002},null,null,null,{"$f":"GT154","v":-477.14378367552132},null,null,null,{"$f":"GX154","v":-1836.749229540264},null,null,null,{"$f":"HB154","v":-240.22062037720647},null,null,null,{"$f":"HF154","v":-230.19471193077482},null,null,null,{"$f":"HJ154","v":-235.71544970487656},null,null,null,{"$f":"HN154","v":-247.63553690528818},null,null,null,{"$f":"HR154","v":-953.76631891814611},null,null,null,{"$f":"HV154","v":-248.636384805456},null,null,null,{"$f":"HZ154","v":-238.41874087623282},null,null,null,{"$f":"ID154","v":-244.07990974581102},null,null,null,{"$f":"IH154","v":-256.1872197770594},null,null,null,{"$f":"IL154","v":-987.32225520455927},null,null,null,{"$f":"IP154","v":-251.50332452752022},null,null,null,{"$f":"IT154","v":-241.18494896934894},null,null,null,{"$f":"IX154","v":-246.95143325810503},null,null,null,{"$f":"JB154","v":-259.19353855304803},null,null,null,{"$f":"JF154","v":-998.83324530802224},null,null,null,{"$f":"JJ154","v":-254.99324329614527},null,null,null,{"$f":"JN154","v":-244.48090956226258},null,null,null,{"$f":"JR154","v":-250.36663382120952},null,null,null,{"$f":"JV154","v":-262.83445837926286},null,null,null,{"$f":"JZ154","v":-1012.6752450588803},null,null,null,{"$f":"KD154","v":-258.6034620177594},null,null,null,{"$f":"KH154","v":-247.89354876948707},null,null,null,{"$f":"KL154","v":-253.90110006679592},null,null,null,{"$f":"KP154","v":-266.59941756060698},null,null,null,{"$f":"KT154","v":-1026.9975284146494}]
[null,null,null,null,null,"PPE Proceeds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF155","v":0},null,null,null,{"$f":"DJ155","v":0},null,null,null,{"$f":"DN155","v":0},null,null,null,{"$f":"DR155","v":0},null,null,null,{"$f":"DV155","v":0},null,null,null,{"$f":"DZ155","v":0},null,null,null,{"$f":"ED155","v":0},null,null,null,{"$f":"EH155","v":0},null,null,null,{"$f":"EL155","v":0},null,null,null,{"$f":"EP155","v":0},null,null,null,{"$f":"ET155","v":0},null,null,null,{"$f":"EX155","v":0},null,null,null,{"$f":"FB155","v":0},null,null,null,{"$f":"FF155","v":0},null,null,null,{"$f":"FJ155","v":0},null,null,null,{"$f":"FN155","v":0},null,null,null,{"$f":"FR155","v":0},null,null,null,{"$f":"FV155","v":0},null,null,null,{"$f":"FZ155","v":0},null,null,null,{"$f":"GD155","v":0},null,null,null,{"$f":"GH155","v":0},null,null,null,{"$f":"GL155","v":0},null,null,null,{"$f":"GP155","v":0},null,null,null,{"$f":"GT155","v":0},null,null,null,{"$f":"GX155","v":0},null,null,null,{"$f":"HB155","v":0},null,null,null,{"$f":"HF155","v":0},null,null,null,{"$f":"HJ155","v":0},null,null,null,{"$f":"HN155","v":0},null,null,null,{"$f":"HR155","v":0},null,null,null,{"$f":"HV155","v":0},null,null,null,{"$f":"HZ155","v":0},null,null,null,{"$f":"ID155","v":0},null,null,null,{"$f":"IH155","v":0},null,null,null,{"$f":"IL155","v":0},null,null,null,{"$f":"IP155","v":0},null,null,null,{"$f":"IT155","v":0},null,null,null,{"$f":"IX155","v":0},null,null,null,{"$f":"JB155","v":0},null,null,null,{"$f":"JF155","v":0},null,null,null,{"$f":"JJ155","v":0},null,null,null,{"$f":"JN155","v":0},null,null,null,{"$f":"JR155","v":0},null,null,null,{"$f":"JV155","v":0},null,null,null,{"$f":"JZ155","v":0},null,null,null,{"$f":"KD155","v":0},null,null,null,{"$f":"KH155","v":0},null,null,null,{"$f":"KL155","v":0},null,null,null,{"$f":"KP155","v":0},null,null,null,{"$f":"KT155","v":0}]
[]
[null,null,null,null,null,"Balance Sheet Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF83-DF114","v":0},null,null,null,{"$f":"DJ83-DJ114","v":0},null,null,null,{"$f":"DN83-DN114","v":0},null,null,null,{"$f":"DR83-DR114","v":0},null,null,null,{"$f":"DV83-DV114","v":0},null,null,null,{"$f":"DZ83-DZ114","v":0},null,null,null,{"$f":"ED83-ED114","v":0},null,null,null,{"$f":"EH83-EH114","v":0},null,null,null,{"$f":"EL83-EL114","v":0},null,null,null,{"$f":"EP83-EP114","v":0},null,null,null,{"$f":"ET83-ET114","v":0},null,null,null,{"$f":"EX83-EX114","v":0},null,null,null,{"$f":"FB83-FB114","v":0},null,null,null,{"$f":"FF83-FF114","v":0},null,null,null,{"$f":"FJ83-FJ114","v":0},null,null,null,{"$f":"FN83-FN114","v":0},null,null,null,{"$f":"FR83-FR114","v":0},null,null,null,{"$f":"FV83-FV114","v":0},null,null,null,{"$f":"FZ83-FZ114","v":0},null,null,null,{"$f":"GD83-GD114","v":0},null,null,null,{"$f":"GH83-GH114","v":0},null,null,null,{"$f":"GL83-GL114","v":0},null,null,null,{"$f":"GP83-GP114","v":0},null,null,null,{"$f":"GT83-GT114","v":0},null,null,null,{"$f":"GX83-GX114","v":0},null,null,null,{"$f":"HB83-HB114","v":0},null,null,null,{"$f":"HF83-HF114","v":0},null,null,null,{"$f":"HJ83-HJ114","v":0},null,null,null,{"$f":"HN83-HN114","v":0},null,null,null,{"$f":"HR83-HR114","v":0},null,null,null,{"$f":"HV83-HV114","v":0},null,null,null,{"$f":"HZ83-HZ114","v":0},null,null,null,{"$f":"ID83-ID114","v":0},null,null,null,{"$f":"IH83-IH114","v":0},null,null,null,{"$f":"IL83-IL114","v":0},null,null,null,{"$f":"IP83-IP114","v":0},null,null,null,{"$f":"IT83-IT114","v":0},null,null,null,{"$f":"IX83-IX114","v":0},null,null,null,{"$f":"JB83-JB114","v":0},null,null,null,{"$f":"JF83-JF114","v":0},null,null,null,{"$f":"JJ83-JJ114","v":0},null,null,null,{"$f":"JN83-JN114","v":0},null,null,null,{"$f":"JR83-JR114","v":0},null,null,null,{"$f":"JV83-JV114","v":0},null,null,null,{"$f":"JZ83-JZ114","v":0},null,null,null,{"$f":"KD83-KD114","v":0},null,null,null,{"$f":"KH83-KH114","v":0},null,null,null,{"$f":"KL83-KL114","v":0},null,null,null,{"$f":"KP83-KP114","v":0},null,null,null,{"$f":"KT83-KT114","v":0}]
["Statement of Cash Flows",null,null,null,null,null,"x"]
[]
["Cash flows from operating activities:"]
[null,"Net income",null,null,null,null,null,null,1828,null,null,null,2397,null,null,null,2437,null,null,null,2319,null,null,null,{"$f":"+M127+I127+Q127+U127","v":8981},null,null,null,2430,null,null,null,3147,null,null,null,2349,null,null,null,2813,null,null,null,{"$f":"AC127+AG127+AK127+AO127","v":10739},null,null,null,2322,null,null,null,2348,null,null,null,2515,null,null,null,2424,null,null,null,{"$f":"SUM(AW127+BA127+BE127+BI127)","v":9609},null,null,null,2394,null,null,null,-8778,null,null,null,2691,null,null,null,3803,null,null,null,{"$f":"CG47","v":110},null,null,null,3549,null,null,null,2822,null,null,null,3044,null,null,null,2206,null,null,null,{"$f":"CS127+CW127+CO127+CK127","v":11621},null,null,null,null,{"$f":"DF47","v":2710.9787816644716},null,null,null,{"$f":"DJ47","v":2722.8078560522836},null,null,null,{"$f":"DN47","v":2861.6770719738497},null,null,null,{"$f":"DR47","v":3028.8783860451549},null,null,null,{"$f":"DN127+DR127+DJ127+DF127","v":11324.342095735759},null,null,null,{"$f":"DZ47","v":2714.3528117219194},null,null,null,{"$f":"ED47","v":2789.6232643007675},null,null,null,{"$f":"EH47","v":2928.6277216414192},null,null,null,{"$f":"EL47","v":3102.9061822739268},null,null,null,{"$f":"EH127+EL127+ED127+DZ127","v":11535.509979938033},null,null,null,{"$f":"ET47","v":2780.9091620942654},null,null,null,{"$f":"EX47","v":2860.0123134600626},null,null,null,{"$f":"FB47","v":3019.9824630754001},null,null,null,{"$f":"FF47","v":3216.0077846397453},null,null,null,{"$f":"FB127+FF127+EX127+ET127","v":11876.911723269473},null,null,null,{"$f":"FN47","v":3034.5217642603056},null,null,null,{"$f":"FR47","v":3034.2118300471657},null,null,null,{"$f":"FV47","v":3164.040985453345},null,null,null,{"$f":"FZ47","v":3347.6587557756193},null,null,null,{"$f":"FV127+FZ127+FR127+FN127","v":12580.433335536436},null,null,null,{"$f":"GH47","v":3162.3086380858495},null,null,null,{"$f":"GL47","v":3159.9447701410827},null,null,null,{"$f":"GP47","v":3296.5107687151703},null,null,null,{"$f":"GT47","v":3480.9643347432084},null,null,null,{"$f":"GP127+GT127+GL127+GH127","v":13099.728511685311},null,null,null,{"$f":"HB47","v":3286.138991751975},null,null,null,{"$f":"HF47","v":3281.8672485821439},null,null,null,{"$f":"HJ47","v":3424.7987715593576},null,null,null,{"$f":"HN47","v":3609.6229072426972},null,null,null,{"$f":"HJ127+HN127+HF127+HB127","v":13602.427919136175},null,null,null,{"$f":"HV47","v":3404.1578004513708},null,null,null,{"$f":"HZ47","v":3398.2343561896432},null,null,null,{"$f":"ID47","v":3547.0339334251189},null,null,null,{"$f":"IH47","v":3731.6348638013942},null,null,null,{"$f":"ID127+IH127+HZ127+HV127","v":14081.060953867527},null,null,null,{"$f":"IP47","v":3447.6039688184801},null,null,null,{"$f":"IT47","v":3442.1989499053243},null,null,null,{"$f":"IX47","v":3592.1224316168564},null,null,null,{"$f":"JB47","v":3779.1338151709724},null,null,null,{"$f":"IX127+JB127+IT127+IP127","v":14261.059165511633},null,null,null,{"$f":"JJ47","v":3498.3828713950329},null,null,null,{"$f":"JN47","v":3491.6492596681546},null,null,null,{"$f":"JR47","v":3643.8381702149768},null,null,null,{"$f":"JV47","v":3833.6597620965463},null,null,null,{"$f":"JR127+JV127+JN127+JJ127","v":14467.530063374712},null,null,null,{"$f":"KD47","v":3550.895348479221},null,null,null,{"$f":"KH47","v":3542.82010207228},null,null,null,{"$f":"KL47","v":3697.3420168135713},null,null,null,{"$f":"KP47","v":3890.0212277185901},null,null,null,{"$f":"KL127+KP127+KH127+KD127","v":14681.078695083663}]
[null,"Adjustments to reconcile net income to net cash provided by operating activities:"]
[null,null,"Depreciation, amortization, and other",null,null,null,null,null,599,null,null,null,630,null,null,null,570,null,null,null,643,null,null,null,{"$f":"+M129+I129+Q129+U129","v":2442},null,null,null,507,null,null,null,498,null,null,null,541,null,null,null,604,null,null,null,{"$f":"AC129+AG129+AK129+AO129","v":2150},null,null,null,599,null,null,null,549,null,null,null,560,null,null,null,578,null,null,null,{"$f":"AW129+BA129+BE129+BI129","v":2286},null,null,null,566,null,null,null,546,null,null,null,564,null,null,null,516,null,null,null,{"$f":"BQ129+BU129+BY129+CC129","v":2192},null,null,null,465,null,null,null,487,null,null,null,481,null,null,null,464,null,null,null,{"$f":"CS129+CW129+CO129+CK129","v":1897},null,null,null,null,{"$f":"DF180*DA$76","v":464.46629126986164},null,null,null,{"$f":"DJ180*DF$76","v":425.56428708104437},null,null,null,{"$f":"DN180*DJ$76","v":392.48149366447456},null,null,null,{"$f":"DR180*DN$76","v":366.24506541836786},null,null,null,{"$f":"DN129+DR129+DJ129+DF129","v":1648.7571374337483},null,null,null,{"$f":"DZ180*DV$76","v":346.22230438208197},null,null,null,{"$f":"ED180*DZ$76","v":328.07806501798075},null,null,null,{"$f":"EH180*ED$76","v":312.16224558989239},null,null,null,{"$f":"EL180*EH$76","v":300.20652677313205},null,null,null,{"$f":"EH129+EL129+ED129+DZ129","v":1286.6691417630871},null,null,null,{"$f":"ET180*EP$76","v":292.2080679482745},null,null,null,{"$f":"EX180*ET$76","v":317.91230566450304},null,null,null,{"$f":"FB180*EX$76","v":337.96323405411056},null,null,null,{"$f":"FF180*FB$76","v":357.56863079584116},null,null,null,{"$f":"FB129+FF129+EX129+ET129","v":1305.6522384627292},null,null,null,{"$f":"FN180*FJ$76","v":378.17153454453324},null,null,null,{"$f":"FR180*FN$76","v":396.32786550646978},null,null,null,{"$f":"FV180*FR$76","v":407.94552585590736},null,null,null,{"$f":"FZ180*FV$76","v":419.53665483954188},null,null,null,{"$f":"FV129+FZ129+FR129+FN129","v":1601.9815807464522},null,null,null,{"$f":"GH180*GD$76","v":433.34272003926947},null,null,null,{"$f":"GL180*GH$76","v":445.65839911043594},null,null,null,{"$f":"GP180*GL$76","v":452.33485783962436},null,null,null,{"$f":"GT180*GP$76","v":459.86218953679906},null,null,null,{"$f":"GP129+GT129+GL129+GH129","v":1791.1981665261287},null,null,null,{"$f":"HB180*GX$76","v":470.39480966303802},null,null,null,{"$f":"HF180*HB$76","v":439.7702650550105},null,null,null,{"$f":"HJ180*HF$76","v":412.25443226490808},null,null,null,{"$f":"HN180*HJ$76","v":390.4174808610552},null,null,null,{"$f":"HJ129+HN129+HF129+HB129","v":1712.8369878440117},null,null,null,{"$f":"HV180*HR$76","v":374.58471849095116},null,null,null,{"$f":"HZ180*HV$76","v":361.58745488409744},null,null,null,{"$f":"ID180*HZ$76","v":348.72526018598603},null,null,null,{"$f":"IH180*ID$76","v":339.1294947905958},null,null,null,{"$f":"ID129+IH129+HZ129+HV129","v":1424.0269283516304},null,null,null,{"$f":"IP180*IL$76","v":333.53651799279129},null,null,null,{"$f":"IT180*IP$76","v":327.9446513951134},null,null,null,{"$f":"IX180*IT$76","v":321.23458810376763},null,null,null,{"$f":"JB180*IX$76","v":316.78732629960217},null,null,null,{"$f":"IX129+JB129+IT129+IP129","v":1299.5030837912745},null,null,null,{"$f":"JJ180*JF$76","v":315.51221979388447},null,null,null,{"$f":"JN180*JJ$76","v":313.61519944795657},null,null,null,{"$f":"JR180*JN$76","v":309.9461369288581},null,null,null,{"$f":"JV180*JR$76","v":308.05712611634505},null,null,null,{"$f":"JR129+JV129+JN129+JJ129","v":1247.1306822870442},null,null,null,{"$f":"KD180*JZ$76","v":308.95906453293583},null,null,null,{"$f":"KH180*KD$76","v":308.87043693386698},null,null,null,{"$f":"KL180*KH$76","v":306.66936306451896},null,null,null,{"$f":"KP180*KL$76","v":306.02806663858041},null,null,null,{"$f":"KL129+KP129+KH129+KD129","v":1230.5269311699021}]
[null,null,"Share-based compensation expense ",null,null,null,null,null,369,null,null,null,308,null,null,null,367,null,null,null,396,null,null,null,{"$f":"+M130+I130+Q130+U130","v":1440},null,null,null,376,null,null,null,330,null,null,null,395,null,null,null,357,null,null,null,{"$f":"AC130+AG130+AK130+AO130","v":1458},null,null,null,372,null,null,null,352,null,null,null,400,null,null,null,402,null,null,null,1526,null,null,null,392,null,null,null,393,null,null,null,399,null,null,null,392,null,null,null,{"$f":"BQ130+BU130+BY130+CC130","v":1576},null,null,null,403,null,null,null,389,null,null,null,374,null,null,null,404,null,null,null,{"$f":"CS130+CW130+CO130+CK130","v":1570},null,null,null,null,{"$f":"DF181*DF$14","v":394.96912990987289},null,null,null,{"$f":"DJ181*DJ$14","v":375.90966925189974},null,null,null,{"$f":"DN181*DN$14","v":413.7578553252348},null,null,null,{"$f":"DR181*DR$14","v":420.304287034732},null,null,null,{"$f":"DN130+DR130+DJ130+DF130","v":1604.9409415217394},null,null,null,{"$f":"DZ181*DZ$14","v":405.91992066398001},null,null,null,{"$f":"ED181*ED$14","v":385.18192352055723},null,null,null,{"$f":"EH181*EH$14","v":423.32559476577831},null,null,null,{"$f":"EL181*EL$14","v":430.8357245398476},null,null,null,{"$f":"EH130+EL130+ED130+DZ130","v":1645.2631634901632},null,null,null,{"$f":"ET181*ET$14","v":415.54421297682217},null,null,null,{"$f":"EX181*EX$14","v":394.96517747391596},null,null,null,{"$f":"FB181*FB$14","v":436.5219367496415},null,null,null,{"$f":"FF181*FF$14","v":447.25157894063034},null,null,null,{"$f":"FB130+FF130+EX130+ET130","v":1694.2829061410098},null,null,null,{"$f":"FN181*FN$14","v":453.36217869299452},null,null,null,{"$f":"FR181*FR$14","v":419.99418752645306},null,null,null,{"$f":"FV181*FV$14","v":457.46122829975792},null,null,null,{"$f":"FZ181*FZ$14","v":466.91046531654638},null,null,null,{"$f":"FV130+FZ130+FR130+FN130","v":1797.728059835752},null,null,null,{"$f":"GH181*GH$14","v":472.0659388049894},null,null,null,{"$f":"GL181*GL$14","v":437.70978115374015},null,null,null,{"$f":"GP181*GP$14","v":476.6078267672375},null,null,null,{"$f":"GT181*GT$14","v":486.11825407312119},null,null,null,{"$f":"GP130+GT130+GL130+GH130","v":1872.5018007990882},null,null,null,{"$f":"HB181*HB$14","v":490.14454044579685},null,null,null,{"$f":"HF181*HF$14","v":454.8223671404532},null,null,null,{"$f":"HJ181*HJ$14","v":495.10572395671363},null,null,null,{"$f":"HN181*HN$14","v":504.58649558231457},null,null,null,{"$f":"HJ130+HN130+HF130+HB130","v":1944.6591271252782},null,null,null,{"$f":"HV181*HV$14","v":507.31600966316574},null,null,null,{"$f":"HZ181*HZ$14","v":471.07153412188092},null,null,null,{"$f":"ID181*ID$14","v":512.67475496108307},null,null,null,{"$f":"IH181*IH$14","v":522.01155397871389},null,null,null,{"$f":"ID130+IH130+HZ130+HV130","v":2013.0738527248436},null,null,null,{"$f":"IP181*IP$14","v":513.16569421709971},null,null,null,{"$f":"IT181*IT$14","v":476.53705199742842},null,null,null,{"$f":"IX181*IX$14","v":518.70621250530883},null,null,null,{"$f":"JB181*JB$14","v":528.13728162966731},null,null,null,{"$f":"IX130+JB130+IT130+IP130","v":2036.5462403495044},null,null,null,{"$f":"JJ181*JJ$14","v":520.28650103357893},null,null,null,{"$f":"JN181*JN$14","v":483.04926327412119},null,null,null,{"$f":"JR181*JR$14","v":525.87963007030203},null,null,null,{"$f":"JV181*JV$14","v":535.55608346548206},null,null,null,{"$f":"JR130+JV130+JN130+JJ130","v":2064.7714778434843},null,null,null,{"$f":"KD181*KD$14","v":527.65276706617749},null,null,null,{"$f":"KH181*KH$14","v":489.79201000973222},null,null,null,{"$f":"KL181*KL$14","v":533.30355782519723},null,null,null,{"$f":"KP181*KP$14","v":543.22763005797083},null,null,null,{"$f":"KL130+KP130+KH130+KD130","v":2093.9759649590778}]
[null,null,"Provision for receivables",null,null,null,null,null,43,null,null,null,19,null,null,null,20,null,null,null,52,null,null,null,{"$f":"+M131+I131+Q131+U131","v":134},null,null,null,7,null,null,null,24,null,null,null,-58,null,null,null,18,null,null,null,-9,null,null,null,15,null,null,null,-11,null,null,null,16,null,null,null,-28,null,null,null,-8,null,null,null,-17,null,null,null,-26,null,null,null,-61,null,null,null,-30,null,null,null,{"$f":"BQ131+BU131+BY131+CC131","v":-134},null,null,null,8,null,null,null,22,null,null,null,2,null,null,null,8,null,null,null,{"$f":"CS131+CW131+CO131+CK131","v":40},null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"DN131+DR131+DJ131+DF131","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"EH131+EL131+ED131+DZ131","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"FB131+FF131+EX131+ET131","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"FV131+FZ131+FR131+FN131","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"GP131+GT131+GL131+GH131","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"HJ131+HN131+HF131+HB131","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"ID131+IH131+HZ131+HV131","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IX131+JB131+IT131+IP131","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"JR131+JV131+JN131+JJ131","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"KL131+KP131+KH131+KD131","v":0}]
[null,null,"Deferred income taxes",null,null,null,null,null,236,null,null,null,149,null,null,null,53,null,null,null,-461,null,null,null,-23,null,null,null,193,null,null,null,81,null,null,null,-45,null,null,null,-423,null,null,null,-194,null,null,null,158,null,null,null,-184,null,null,null,-99,null,null,null,1,null,null,null,-124,null,null,null,178,null,null,null,843,null,null,null,-8,null,null,null,-113,null,null,null,{"$f":"BQ132+BU132+BY132+CC132","v":900},null,null,null,-72,null,null,null,-185,null,null,null,-24,null,null,null,-69,null,null,null,{"$f":"CS132+CW132+CO132+CK132","v":-350},null,null,null,null,{"$f":"DA80-DF80","v":-318.80365275784243},null,null,null,{"$f":"DF80-DJ80","v":296.25668882059335},null,null,null,{"$f":"DJ80-DN80","v":-138.82389402716444},null,null,null,{"$f":"DN80-DR80","v":-456.82031365418152},null,null,null,{"$f":"DN132+DR132+DJ132+DF132","v":-618.19117161859504},null,null,null,{"$f":"DV80-DZ80","v":293.93152437256595},null,null,null,{"$f":"DZ80-ED80","v":201.40772843535979},null,null,null,{"$f":"ED80-EH80","v":-137.397417598424},null,null,null,{"$f":"EH80-EL80","v":-472.40213290591691},null,null,null,{"$f":"EH132+EL132+ED132+DZ132","v":-114.46029769641518},null,null,null,{"$f":"EP80-ET80","v":300.76649727858057},null,null,null,{"$f":"ET80-EX80","v":203.36325961694547},null,null,null,{"$f":"EX80-FB80","v":-166.64816436600449},null,null,null,{"$f":"FB80-FF80","v":-512.35702765292444},null,null,null,{"$f":"FB132+FF132+EX132+ET132","v":-174.87543512340289},null,null,null,{"$f":"FJ80-FN80","v":65.536232099047993},null,null,null,{"$f":"FN80-FR80","v":351.95630725061437},null,null,null,{"$f":"FR80-FV80","v":-117.89352928801327},null,null,null,{"$f":"FV80-FZ80","v":-503.15510812063076},null,null,null,{"$f":"FV132+FZ132+FR132+FN132","v":-203.55609805898166},null,null,null,{"$f":"GD80-GH80","v":62.453839278000487},null,null,null,{"$f":"GH80-GL80","v":369.84137713348991},null,null,null,{"$f":"GL80-GP80","v":-124.78287910583185},null,null,null,{"$f":"GP80-GT80","v":-513.62675689570005},null,null,null,{"$f":"GP132+GT132+GL132+GH132","v":-206.11441959004151},null,null,null,{"$f":"GX80-HB80","v":68.327681407468845},null,null,null,{"$f":"HB80-HF80","v":387.04889352818736},null,null,null,{"$f":"HF80-HJ80","v":-131.21657582236003},null,null,null,{"$f":"HJ80-HN80","v":-523.08931025985294},null,null,null,{"$f":"HJ132+HN132+HF132+HB132","v":-198.92931114655676},null,null,null,{"$f":"HR80-HV80","v":76.414006924721434},null,null,null,{"$f":"HV80-HZ80","v":403.19867914122824},null,null,null,{"$f":"HZ80-ID80","v":-137.05077737334705},null,null,null,{"$f":"ID80-IH80","v":-531.21435522865886},null,null,null,{"$f":"ID132+IH132+HZ132+HV132","v":-188.65244653605623},null,null,null,{"$f":"IL80-IP80","v":194.81157987997813},null,null,null,{"$f":"IP80-IT80","v":407.45280971557168},null,null,null,{"$f":"IT80-IX80","v":-137.64060695567787},null,null,null,{"$f":"IX80-JB80","v":-538.06571109101787},null,null,null,{"$f":"IX132+JB132+IT132+IP132","v":-73.441928451145941},null,null,null,{"$f":"JF80-JJ80","v":186.14119520506847},null,null,null,{"$f":"JJ80-JN80","v":415.32908628564473},null,null,null,{"$f":"JN80-JR80","v":-139.78282168800069},null,null,null,{"$f":"JR80-JV80","v":-545.9943882163725},null,null,null,{"$f":"JR132+JV132+JN132+JJ132","v":-84.306928413659989},null,null,null,{"$f":"JZ80-KD80","v":185.53252397848155},null,null,null,{"$f":"KD80-KH80","v":423.42574291962592},null,null,null,{"$f":"KH80-KL80","v":-141.98296167607441},null,null,null,{"$f":"KL80-KP80","v":-554.12027592694358},null,null,null,{"$f":"KL132+KP132+KH132+KD132","v":-87.14497070491052}]
[null,null,"Excess tax benefits from share-based compensation",null,null,null,null,null,-71,null,null,null,-12,null,null,null,-19,null,null,null,-26,null,null,null,-128,null,null,null,-73,null,null,null,-9,null,null,null,-21,null,null,null,-26,null,null,null,-129,null,null,null,-91,null,null,null,-10,null,null,null,-24,null,null,null,-28,null,null,null,-153]
[null,null,"(Gains) losses on divestitures, investments and other, net",null,null,null,null,null,29,null,null,null,-211,null,null,null,-49,null,null,null,-27,null,null,null,-258,null,null,null,-4,null,null,null,-256,null,null,null,-19,null,null,null,-38,null,null,null,-317,null,null,null,32,null,null,null,47,null,null,null,77,null,null,null,-2,null,null,null,154,null,null,null,-56,null,null,null,-118,null,null,null,15,null,null,null,-163,null,null,null,{"$f":"BQ134+BU134+BY134+CC134","v":-322},null,null,null,7,null,null,null,-84,null,null,null,-2,null,null,null,55,null,null,null,{"$f":"CS134+CW134+CO134+CK134","v":-24},null,null,null,null,{"$f":"-(DA110-DF110)","v":0},null,null,null,{"$f":"-(DF110-DJ110)","v":0},null,null,null,{"$f":"-(DJ110-DN110)","v":0},null,null,null,{"$f":"-(DN110-DR110)","v":0},null,null,null,{"$f":"DN134+DR134+DJ134+DF134","v":0},null,null,null,{"$f":"-(DV110-DZ110)","v":0},null,null,null,{"$f":"-(DZ110-ED110)","v":0},null,null,null,{"$f":"-(ED110-EH110)","v":0},null,null,null,{"$f":"-(EH110-EL110)","v":0},null,null,null,{"$f":"EH134+EL134+ED134+DZ134","v":0},null,null,null,{"$f":"-(EP110-ET110)","v":0},null,null,null,{"$f":"-(ET110-EX110)","v":0},null,null,null,{"$f":"-(EX110-FB110)","v":0},null,null,null,{"$f":"-(FB110-FF110)","v":0},null,null,null,{"$f":"FB134+FF134+EX134+ET134","v":0},null,null,null,{"$f":"-(FJ110-FN110)","v":0},null,null,null,{"$f":"-(FN110-FR110)","v":0},null,null,null,{"$f":"-(FR110-FV110)","v":0},null,null,null,{"$f":"-(FV110-FZ110)","v":0},null,null,null,{"$f":"FV134+FZ134+FR134+FN134","v":0},null,null,null,{"$f":"-(GD110-GH110)","v":0},null,null,null,{"$f":"-(GH110-GL110)","v":0},null,null,null,{"$f":"-(GL110-GP110)","v":0},null,null,null,{"$f":"-(GP110-GT110)","v":0},null,null,null,{"$f":"GP134+GT134+GL134+GH134","v":0},null,null,null,{"$f":"-(GX110-HB110)","v":0},null,null,null,{"$f":"-(HB110-HF110)","v":0},null,null,null,{"$f":"-(HF110-HJ110)","v":0},null,null,null,{"$f":"-(HJ110-HN110)","v":0},null,null,null,{"$f":"HJ134+HN134+HF134+HB134","v":0},null,null,null,{"$f":"-(HR110-HV110)","v":0},null,null,null,{"$f":"-(HV110-HZ110)","v":0},null,null,null,{"$f":"-(HZ110-ID110)","v":0},null,null,null,{"$f":"-(ID110-IH110)","v":0},null,null,null,{"$f":"ID134+IH134+HZ134+HV134","v":0},null,null,null,{"$f":"-(IL110-IP110)","v":0},null,null,null,{"$f":"-(IP110-IT110)","v":0},null,null,null,{"$f":"-(IT110-IX110)","v":0},null,null,null,{"$f":"-(IX110-JB110)","v":0},null,null,null,{"$f":"IX134+JB134+IT134+IP134","v":0},null,null,null,{"$f":"-(JF110-JJ110)","v":0},null,null,null,{"$f":"-(JJ110-JN110)","v":0},null,null,null,{"$f":"-(JN110-JR110)","v":0},null,null,null,{"$f":"-(JR110-JV110)","v":0},null,null,null,{"$f":"JR134+JV134+JN134+JJ134","v":0},null,null,null,{"$f":"-(JZ110-KD110)","v":0},null,null,null,{"$f":"-(KD110-KH110)","v":0},null,null,null,{"$f":"-(KH110-KL110)","v":0},null,null,null,{"$f":"-(KL110-KP110)","v":0},null,null,null,{"$f":"KL134+KP134+KH134+KD134","v":0}]
[null,null,"Change in operating assets and liabilities, net of effects of acquisitions and divestitures:"]
[null,null,null,"Accounts receivable",null,null,null,null,723,null,null,null,-222,null,null,null,-404,null,null,null,-510,null,null,null,{"$f":"+M136+I136+Q136+U136","v":-413},null,null,null,631,null,null,null,357,null,null,null,424,null,null,null,-1816,null,null,null,-404,null,null,null,1049,null,null,null,347,null,null,null,-143,null,null,null,-497,null,null,null,{"$f":"AW136+BA136+BE136+BI136","v":756},null,null,null,957,null,null,null,279,null,null,null,-172,null,null,null,-1333,null,null,null,{"$f":"BQ136+BU136+BY136+CC136","v":-269},null,null,null,892,null,null,null,721,null,null,null,-53,null,null,null,-1644,null,null,null,{"$f":"CS136+CW136+CO136+CK136","v":-84},null,null,null,null,{"$f":"DA70-DF70","v":815.7297474289353},null,null,null,{"$f":"DF70-DJ70","v":209.58671031650829},null,null,null,{"$f":"DJ70-DN70","v":-167.60360426924763},null,null,null,{"$f":"DN70-DR70","v":-1263.9821395551498},null,null,null,{"$f":"DN136+DR136+DJ136+DF136","v":-406.26928607895388},null,null,null,{"$f":"DV70-DZ70","v":1092.3739504881351},null,null,null,{"$f":"DZ70-ED70","v":229.06045466613068},null,null,null,{"$f":"ED70-EH70","v":-164.5924288627557},null,null,null,{"$f":"EH70-EL70","v":-1304.6080706498242},null,null,null,{"$f":"EH136+EL136+ED136+DZ136","v":-147.76609435831415},null,null,null,{"$f":"EP70-ET70","v":1126.216793268416},null,null,null,{"$f":"ET70-EX70","v":226.76185896857623},null,null,null,{"$f":"EX70-FB70","v":-196.14407013375967},null,null,null,{"$f":"FB70-FF70","v":-1387.1646476028509},null,null,null,{"$f":"FB136+FF136+EX136+ET136","v":-230.33006549961829},null,null,null,{"$f":"FJ70-FN70","v":908.89362023286321},null,null,null,{"$f":"FN70-FR70","v":377.07866959813873},null,null,null,{"$f":"FR70-FV70","v":-133.28717934825727},null,null,null,{"$f":"FV70-FZ70","v":-1428.5180020316839},null,null,null,{"$f":"FV136+FZ136+FR136+FN136","v":-275.83289154893919},null,null,null,{"$f":"GD70-GH70","v":963.32912489541832},null,null,null,{"$f":"GH70-GL70","v":388.02061632495679},null,null,null,{"$f":"GL70-GP70","v":-137.23658356147916},null,null,null,{"$f":"GP70-GT70","v":-1483.6167201535636},null,null,null,{"$f":"GP136+GT136+GL136+GH136","v":-269.50356249466768},null,null,null,{"$f":"GX70-HB70","v":1018.8353340307576},null,null,null,{"$f":"HB70-HF70","v":398.7260624599694},null,null,null,{"$f":"HF70-HJ70","v":-141.08532196514625},null,null,null,{"$f":"HJ70-HN70","v":-1535.6030850741417},null,null,null,{"$f":"HJ136+HN136+HF136+HB136","v":-259.12701054856097},null,null,null,{"$f":"HR70-HV70","v":1074.7027651706103},null,null,null,{"$f":"HV70-HZ70","v":408.9508691566125},null,null,null,{"$f":"HZ70-ID70","v":-144.78969143912309},null,null,null,{"$f":"ID70-IH70","v":-1583.3541012307542},null,null,null,{"$f":"ID136+IH136+HZ136+HV136","v":-244.49015834265447},null,null,null,{"$f":"IL70-IP70","v":1249.9499014366465},null,null,null,{"$f":"IP70-IT70","v":413.26533199903042},null,null,null,{"$f":"IT70-IX70","v":-147.40178274435038},null,null,null,{"$f":"IX70-JB70","v":-1601.763241462475},null,null,null,{"$f":"IX136+JB136+IT136+IP136","v":-85.9497907711484},null,null,null,{"$f":"JF70-JJ70","v":1251.6103294138284},null,null,null,{"$f":"JJ70-JN70","v":420.19176135240104},null,null,null,{"$f":"JN70-JR70","v":-150.36724179894009},null,null,null,{"$f":"JR70-JV70","v":-1625.5277015872789},null,null,null,{"$f":"JR136+JV136+JN136+JJ136","v":-104.09285261998957},null,null,null,{"$f":"JZ70-KD70","v":1268.5083056580588},null,null,null,{"$f":"KD70-KH70","v":427.285018669696},null,null,null,{"$f":"KH70-KL70","v":-153.39924449718819},null,null,null,{"$f":"KL70-KP70","v":-1650.0331820052943},null,null,null,{"$f":"KL136+KP136+KH136+KD136","v":-107.63910217472767}]
[null,null,null,"Inventories",null,null,null,null,-107,null,null,null,-233,null,null,null,105,null,null,null,119,null,null,null,{"$f":"+M137+I137+Q137+U137","v":-116},null,null,null,130,null,null,null,23,null,null,null,36,null,null,null,126,null,null,null,315,null,null,null,44,null,null,null,-95,null,null,null,-98,null,null,null,-245,null,null,null,-394,null,null,null,-80,null,null,null,-196,null,null,null,-13,null,null,null,45,null,null,null,-244,null,null,null,-34,null,null,null,-169,null,null,null,202,null,null,null,132,null,null,null,131,null,null,null,null,{"$f":"DA71-DF71","v":-186.6015625236023},null,null,null,{"$f":"DF71-DJ71","v":-95.540812124874492},null,null,null,{"$f":"DJ71-DN71","v":-40.801824681827839},null,null,null,{"$f":"DN71-DR71","v":29.106805270013865},null,null,null,-293.83739406029076,null,null,null,{"$f":"DV71-DZ71","v":63.717548772570353},null,null,null,{"$f":"DZ71-ED71","v":-93.095225154890159},null,null,null,{"$f":"ED71-EH71","v":-39.177394072820107},null,null,null,{"$f":"EH71-EL71","v":26.539062609073198},null,null,null,-42.016007846066714,null,null,null,{"$f":"EP71-ET71","v":67.486759316103416},null,null,null,{"$f":"ET71-EX71","v":-98.184665390765076},null,null,null,{"$f":"EX71-FB71","v":-50.250330330168708},null,null,null,{"$f":"FB71-FF71","v":15.455879167924195},null,null,null,-65.492357236906173,null,null,null,{"$f":"FJ71-FN71","v":-17.308927712913373},null,null,null,{"$f":"FN71-FR71","v":-58.765983216334917},null,null,null,{"$f":"FR71-FV71","v":-25.714707884364088},null,null,null,{"$f":"FV71-FZ71","v":23.358927484512833},null,null,null,-78.430691329099545,null,null,null,{"$f":"GD71-GH71","v":-13.206706316521831},null,null,null,{"$f":"GH71-GL71","v":-62.911114932540386},null,null,null,{"$f":"GL71-GP71","v":-26.183483212990723},null,null,null,{"$f":"GP71-GT71","v":25.670302976279572},null,null,null,-76.631001485773368,null,null,null,{"$f":"GX71-HB71","v":-8.4198041154904786},null,null,null,{"$f":"HB71-HF71","v":-66.869513952775151},null,null,null,{"$f":"HF71-HJ71","v":-26.64873427893599},null,null,null,{"$f":"HJ71-HN71","v":28.257533445920672},null,null,null,-73.680518901280948,null,null,null,{"$f":"HR71-HV71","v":-2.978453476697041},null,null,null,{"$f":"HV71-HZ71","v":-70.608213531146475},null,null,null,{"$f":"HZ71-ID71","v":-27.108854367512322},null,null,null,{"$f":"ID71-IH71","v":31.176864502003355},null,null,null,-69.518656873352484,null,null,null,{"$f":"IL71-IP71","v":43.293642283841109},null,null,null,{"$f":"IP71-IT71","v":-71.571898012930887},null,null,null,{"$f":"IT71-IX71","v":-27.766607962901162},null,null,null,{"$f":"IX71-JB71","v":31.605785843377362},null,null,null,-24.439077848613579,null,null,null,{"$f":"JF71-JJ71","v":39.434737684750871},null,null,null,{"$f":"JJ71-JN71","v":-72.120630179046657},null,null,null,{"$f":"JN71-JR71","v":-28.496250454749315},null,null,null,{"$f":"JR71-JV71","v":31.584242758250639},null,null,null,-29.597900190794462,null,null,null,{"$f":"JZ71-KD71","v":39.759204082454744},null,null,null,{"$f":"KD71-KH71","v":-72.715098782116002},null,null,null,{"$f":"KH71-KL71","v":-29.237571126403509},null,null,null,{"$f":"KL71-KP71","v":31.587220319227526},null,null,null,-30.60624550683724]
[null,null,null,"Financing receivables",null,null,null,null,-2,null,null,null,76,null,null,null,-38,null,null,null,-670,null,null,null,-634,null,null,null,-206,null,null,null,35,null,null,null,-125,null,null,null,146,null,null,null,-150,null,null,null,-900,null,null,null,136,null,null,null,-9,null,null,null,-265,null,null,null,-1038,null,null,null,-333,null,null,null,177,null,null,null,-9,null,null,null,-54,null,null,null,-219,null,null,null,273,null,null,null,-112,null,null,null,-273,null,null,null,-137,null,null,null,-249,null,null,null,null,{"$f":"(DA72-DF72)+(DA77-DF77)","v":705.71482899646162},null,null,null,{"$f":"(DF72-DJ72)+(DF77-DJ77)","v":-159.15794476103383},null,null,null,{"$f":"(DJ72-DN72)+(DJ77-DN77)","v":-149.18688178624143},null,null,null,{"$f":"(DN72-DR72)+(DN77-DR77)","v":-305.75739448113291},null,null,null,91.612607968053453,null,null,null,{"$f":"(DV72-DZ72)+(DV77-DZ77)","v":354.94231136664439},null,null,null,{"$f":"(DZ72-ED72)+(DZ77-ED77)","v":-134.48563935621223},null,null,null,{"$f":"(ED72-EH72)+(ED77-EH77)","v":-137.97613079470648},null,null,null,{"$f":"(EH72-EL72)+(EH77-EL77)","v":-332.08001478655387},null,null,null,-249.5994735708282,null,null,null,{"$f":"(EP72-ET72)+(EP77-ET77)","v":376.77460516380052},null,null,null,{"$f":"(ET72-EX72)+(ET77-EX77)","v":-154.12882117225854},null,null,null,{"$f":"(EX72-FB72)+(EX77-FB77)","v":-198.52124093173188},null,null,null,{"$f":"(FB72-FF72)+(FB77-FF77)","v":-413.1871581738842},null,null,null,-389.06261511407411,null,null,null,{"$f":"(FJ72-FN72)+(FJ77-FN77)","v":-129.15756125596545},null,null,null,{"$f":"(FN72-FR72)+(FN77-FR77)","v":107.90309781573887},null,null,null,{"$f":"(FR72-FV72)+(FR77-FV77)","v":-54.206627637473503},null,null,null,{"$f":"(FV72-FZ72)+(FV77-FZ77)","v":-390.46273822232251},null,null,null,-465.92382930002259,null,null,null,{"$f":"(GD72-GH72)+(GD77-GH77)","v":-105.87434940559342},null,null,null,{"$f":"(GH72-GL72)+(GH77-GL77)","v":102.5310759125241},null,null,null,{"$f":"(GL72-GP72)+(GL77-GP77)","v":-53.007186231840024},null,null,null,{"$f":"(GP72-GT72)+(GP77-GT77)","v":-398.88216732832461},null,null,null,-455.23262705323395,null,null,null,{"$f":"(GX72-HB72)+(GX77-HB77)","v":-78.4874253017515},null,null,null,{"$f":"(HB72-HF72)+(HB77-HF77)","v":97.61370157777128},null,null,null,{"$f":"(HF72-HJ72)+(HF77-HJ77)","v":-51.918936858627603},null,null,null,{"$f":"(HJ72-HN72)+(HJ77-HN77)","v":-404.91238739725759},null,null,null,-437.70504797986541,null,null,null,{"$f":"(HR72-HV72)+(HR77-HV77)","v":-47.160008952190765},null,null,null,{"$f":"(HV72-HZ72)+(HV77-HZ77)","v":93.063404977558093},null,null,null,{"$f":"(HZ72-ID72)+(HZ77-ID77)","v":-50.989418592662332},null,null,null,{"$f":"(ID72-IH72)+(ID77-IH77)","v":-407.89514933535793},null,null,null,-412.98117190265293,null,null,null,{"$f":"(IL72-IP72)+(IL77-IP77)","v":227.38333187613898},null,null,null,{"$f":"(IP72-IT72)+(IP77-IT77)","v":93.282831387035003},null,null,null,{"$f":"(IT72-IX72)+(IT77-IX77)","v":-53.523682773710789},null,null,null,{"$f":"(IX72-JB72)+(IX77-JB77)","v":-412.32478785952026},null,null,null,-145.18230737005706,null,null,null,{"$f":"(JF72-JJ72)+(JF77-JJ77)","v":204.04560332226174},null,null,null,{"$f":"(JJ72-JN72)+(JJ77-JN77)","v":97.114456441081529},null,null,null,{"$f":"(JN72-JR72)+(JN77-JR77)","v":-56.237207441847204},null,null,null,{"$f":"(JR72-JV72)+(JR77-JV77)","v":-420.75155869193622},null,null,null,-175.82870637044016,null,null,null,{"$f":"(JZ72-KD72)+(JZ77-KD77)","v":205.54526967915172},null,null,null,{"$f":"(KD72-KH72)+(KD77-KH77)","v":100.92503542739087},null,null,null,{"$f":"(KH72-KL72)+(KH77-KL77)","v":-58.966694718741564},null,null,null,{"$f":"(KL72-KP72)+(KL77-KP77)","v":-429.32247320013539},null,null,null,-181.81886281233437]
[null,null,null,"Other assets ",null,null,null,null,2,null,null,null,-225,null,null,null,-126,null,null,null,-21,null,null,null,-370,null,null,null,129,null,null,null,-310,null,null,null,87,null,null,null,57,null,null,null,-37,null,null,null,191,null,null,null,-36,null,null,null,-15,null,null,null,-125,null,null,null,15,null,null,null,8,null,null,null,-23,null,null,null,-120,null,null,null,201,null,null,null,66,null,null,null,-295,null,null,null,-357,null,null,null,-84,null,null,null,-219,null,null,null,-955,null,null,null,null,{"$f":"(DA74-DF74)+(DA81-DF81)","v":0},null,null,null,{"$f":"(DF74-DJ74)+(DF81-DJ81)","v":0},null,null,null,{"$f":"(DJ74-DN74)+(DJ81-DN81)","v":0},null,null,null,{"$f":"(DN74-DR74)+(DN81-DR81)","v":0},null,null,null,0,null,null,null,{"$f":"(DV74-DZ74)+(DV81-DZ81)","v":0},null,null,null,{"$f":"(DZ74-ED74)+(DZ81-ED81)","v":0},null,null,null,{"$f":"(ED74-EH74)+(ED81-EH81)","v":0},null,null,null,{"$f":"(EH74-EL74)+(EH81-EL81)","v":0},null,null,null,0,null,null,null,{"$f":"(EP74-ET74)+(EP81-ET81)","v":0},null,null,null,{"$f":"(ET74-EX74)+(ET81-EX81)","v":0},null,null,null,{"$f":"(EX74-FB74)+(EX81-FB81)","v":0},null,null,null,{"$f":"(FB74-FF74)+(FB81-FF81)","v":0},null,null,null,0,null,null,null,{"$f":"(FJ74-FN74)+(FJ81-FN81)","v":0},null,null,null,{"$f":"(FN74-FR74)+(FN81-FR81)","v":0},null,null,null,{"$f":"(FR74-FV74)+(FR81-FV81)","v":0},null,null,null,{"$f":"(FV74-FZ74)+(FV81-FZ81)","v":0},null,null,null,0,null,null,null,{"$f":"(GD74-GH74)+(GD81-GH81)","v":0},null,null,null,{"$f":"(GH74-GL74)+(GH81-GL81)","v":0},null,null,null,{"$f":"(GL74-GP74)+(GL81-GP81)","v":0},null,null,null,{"$f":"(GP74-GT74)+(GP81-GT81)","v":0},null,null,null,0,null,null,null,{"$f":"(GX74-HB74)+(GX81-HB81)","v":0},null,null,null,{"$f":"(HB74-HF74)+(HB81-HF81)","v":0},null,null,null,{"$f":"(HF74-HJ74)+(HF81-HJ81)","v":0},null,null,null,{"$f":"(HJ74-HN74)+(HJ81-HN81)","v":0},null,null,null,0,null,null,null,{"$f":"(HR74-HV74)+(HR81-HV81)","v":0},null,null,null,{"$f":"(HV74-HZ74)+(HV81-HZ81)","v":0},null,null,null,{"$f":"(HZ74-ID74)+(HZ81-ID81)","v":0},null,null,null,{"$f":"(ID74-IH74)+(ID81-IH81)","v":0},null,null,null,0,null,null,null,{"$f":"(IL74-IP74)+(IL81-IP81)","v":0},null,null,null,{"$f":"(IP74-IT74)+(IP81-IT81)","v":0},null,null,null,{"$f":"(IT74-IX74)+(IT81-IX81)","v":0},null,null,null,{"$f":"(IX74-JB74)+(IX81-JB81)","v":0},null,null,null,0,null,null,null,{"$f":"(JF74-JJ74)+(JF81-JJ81)","v":0},null,null,null,{"$f":"(JJ74-JN74)+(JJ81-JN81)","v":0},null,null,null,{"$f":"(JN74-JR74)+(JN81-JR81)","v":0},null,null,null,{"$f":"(JR74-JV74)+(JR81-JV81)","v":0},null,null,null,0,null,null,null,{"$f":"(JZ74-KD74)+(JZ81-KD81)","v":0},null,null,null,{"$f":"(KD74-KH74)+(KD81-KH81)","v":0},null,null,null,{"$f":"(KH74-KL74)+(KH81-KL81)","v":0},null,null,null,{"$f":"(KL74-KP74)+(KL81-KP81)","v":0},null,null,null,0]
[null,null,null,"Accounts payable ",null,null,null,null,-5,null,null,null,-27,null,null,null,133,null,null,null,-14,null,null,null,87,null,null,null,4,null,null,null,-151,null,null,null,33,null,null,null,49,null,null,null,-65,null,null,null,-63,null,null,null,-35,null,null,null,247,null,null,null,162,null,null,null,311,null,null,null,-235,null,null,null,-103,null,null,null,486,null,null,null,356,null,null,null,504,null,null,null,-153,null,null,null,-143,null,null,null,348,null,null,null,35,null,null,null,87,null,null,null,null,{"$f":"-(DA88-DF88)","v":-804.33446622146403},null,null,null,{"$f":"-(DF88-DJ88)","v":-63.607138095208484},null,null,null,{"$f":"-(DJ88-DN88)","v":275.68999420961745},null,null,null,{"$f":"-(DN88-DR88)","v":149.52191204013297},null,null,null,-442.72969806692208,null,null,null,{"$f":"-(DV88-DZ88)","v":-326.88897582448999},null,null,null,{"$f":"-(DZ88-ED88)","v":-69.182386480355717},null,null,null,{"$f":"-(ED88-EH88)","v":280.22189372354342},null,null,null,{"$f":"-(EH88-EL88)","v":156.069610672007},null,null,null,40.220142090704712,null,null,null,{"$f":"-(EP88-ET88)","v":-336.73943177109413},null,null,null,{"$f":"-(ET88-EX88)","v":-68.7719173042899},null,null,null,{"$f":"-(EX88-FB88)","v":296.25739390762828},null,null,null,{"$f":"-(FB88-FF88)","v":172.83989403131454},null,null,null,63.585938863558795,null,null,null,{"$f":"-(FJ88-FN88)","v":-278.46211125861441},null,null,null,{"$f":"-(FN88-FR88)","v":-110.06614974828881},null,null,null,{"$f":"-(FR88-FV88)","v":290.31243449865747},null,null,null,{"$f":"-(FV88-FZ88)","v":175.84354463546879},null,null,null,77.627718127223034,null,null,null,{"$f":"-(GD88-GH88)","v":-296.57210895045409},null,null,null,{"$f":"-(GH88-GL88)","v":-113.31132555050613},null,null,null,{"$f":"-(GL88-GP88)","v":301.99389077297587},null,null,null,{"$f":"-(GP88-GT88)","v":181.91224288148305},null,null,null,74.022699153498706,null,null,null,{"$f":"-(GX88-HB88)","v":-313.16689987085965},null,null,null,{"$f":"-(HB88-HF88)","v":-116.52754835525229},null,null,null,{"$f":"-(HF88-HJ88)","v":313.3181660210862},null,null,null,{"$f":"-(HJ88-HN88)","v":187.35951386235593},null,null,null,70.98323165733018,null,null,null,{"$f":"-(HR88-HV88)","v":-329.7321325311475},null,null,null,{"$f":"-(HV88-HZ88)","v":-119.65392142527662},null,null,null,{"$f":"-(HZ88-ID88)","v":324.12469298777114},null,null,null,{"$f":"-(ID88-IH88)","v":191.99297564667427},null,null,null,66.731614678021288,null,null,null,{"$f":"-(IL88-IP88)","v":-378.96066585299968},null,null,null,{"$f":"-(IP88-IT88)","v":-121.3997432721028},null,null,null,{"$f":"-(IT88-IX88)","v":328.50560165392949},null,null,null,{"$f":"-(IX88-JB88)","v":193.51746166432872},null,null,null,21.662654193155731,null,null,null,{"$f":"-(JF88-JJ88)","v":-378.64370826508139},null,null,null,{"$f":"-(JJ88-JN88)","v":-123.69514184840114},null,null,null,{"$f":"-(JN88-JR88)","v":333.49351521844687},null,null,null,{"$f":"-(JR88-JV88)","v":196.25074690008546},null,null,null,27.405412005049811,null,null,null,{"$f":"-(JZ88-KD88)","v":-383.30648788569647},null,null,null,{"$f":"-(KD88-KH88)","v":-126.04742223959875},null,null,null,{"$f":"-(KH88-KL88)","v":338.64365377433228},null,null,null,{"$f":"-(KL88-KP88)","v":199.05793184340291},null,null,null,28.347675492439976]
[null,null,null,"Income taxes, net",null,null,null,null,-398,null,null,null,-130,null,null,null,17,null,null,null,564,null,null,null,53,null,null,null,-315,null,null,null,-449,null,null,null,41,null,null,null,423,null,null,null,-300,null,null,null,-440,null,null,null,183,null,null,null,145,null,null,null,172,null,null,null,60,null,null,null,-419,null,null,null,10665,null,null,null,-1451,null,null,null,-677,null,null,null,8118,null,null,null,-437,null,null,null,-393,null,null,null,71,null,null,null,1071,null,null,null,312,null,null,null,null,{"$f":"-(DA89-DF89)-(DA96-DF96)","v":-7215.8704558531499},null,null,null,{"$f":"-(DF89-DJ89)-(DF96-DJ96)","v":2169.7435833031568},null,null,null,{"$f":"-(DJ89-DN89)-(DJ96-DN96)","v":-195.80090892461828},null,null,null,{"$f":"-(DN89-DR89)-(DN96-DR96)","v":406.35981705854829},null,null,null,-4835.5679644160628,null,null,null,{"$f":"-(DV89-DZ89)-(DV96-DZ96)","v":-2376.7428313189721},null,null,null,{"$f":"-(DZ89-ED89)-(DZ96-ED96)","v":2289.6127673106466},null,null,null,{"$f":"-(ED89-EH89)-(ED96-EH96)","v":-206.13373717202643},null,null,null,{"$f":"-(EH89-EL89)-(EH96-EL96)","v":421.34343510301716},null,null,null,128.07963392266538,null,null,null,{"$f":"-(EP89-ET89)-(EP96-ET96)","v":-2434.6043634482839},null,null,null,{"$f":"-(ET89-EX89)-(ET96-EX96)","v":2349.4251361015886},null,null,null,{"$f":"-(EX89-FB89)-(EX96-FB96)","v":-181.8437143919283},null,null,null,{"$f":"-(FB89-FF89)-(FB96-FF96)","v":462.70635479490352},null,null,null,195.68341305627973,null,null,null,{"$f":"-(FJ89-FN89)-(FJ96-FN96)","v":-2362.7220909562261},null,null,null,{"$f":"-(FN89-FR89)-(FN96-FR96)","v":2403.6601480753407},null,null,null,{"$f":"-(FR89-FV89)-(FR96-FV96)","v":-260.2943471253646},null,null,null,{"$f":"-(FV89-FZ89)-(FV96-FZ96)","v":447.13300426283973},null,null,null,227.77671425658946,null,null,null,{"$f":"-(GD89-GH89)-(GD96-GH96)","v":-2455.6814412206845},null,null,null,{"$f":"-(GH89-GL89)-(GH96-GL96)","v":2501.1106377284541},null,null,null,{"$f":"-(GL89-GP89)-(GL96-GP96)","v":-268.78834964967496},null,null,null,{"$f":"-(GP89-GT89)-(GP96-GT96)","v":453.99859702395509},null,null,null,230.63944388204982,null,null,null,{"$f":"-(GX89-HB89)-(GX96-HB96)","v":-2555.6777183697263},null,null,null,{"$f":"-(HB89-HF89)-(HB96-HF96)","v":2595.6962166007042},null,null,null,{"$f":"-(HF89-HJ89)-(HF96-HJ96)","v":-277.30729365197362},null,null,null,{"$f":"-(HJ89-HN89)-(HJ96-HN96)","v":459.88819329882426},null,null,null,222.59939787782832,null,null,null,{"$f":"-(HR89-HV89)-(HR96-HV96)","v":-2653.7652300575382},null,null,null,{"$f":"-(HV89-HZ89)-(HV96-HZ96)","v":2686.1505779088379},null,null,null,{"$f":"-(HZ89-ID89)-(HZ96-ID96)","v":-285.78846780302467},null,null,null,{"$f":"-(ID89-IH89)-(ID96-IH96)","v":464.50283554952989},null,null,null,211.09971559780479,null,null,null,{"$f":"-(IL89-IP89)-(IL96-IP96)","v":-2819.0284859356343},null,null,null,{"$f":"-(IP89-IT89)-(IP96-IT96)","v":2721.5303993887796},null,null,null,{"$f":"-(IT89-IX89)-(IT96-IX96)","v":-290.83925198753832},null,null,null,{"$f":"-(IX89-JB89)-(IX96-JB96)","v":470.51793302791828},null,null,null,82.180594493525405,null,null,null,{"$f":"-(JF89-JJ89)-(JF96-JJ96)","v":-2847.6364591822376},null,null,null,{"$f":"-(JJ89-JN89)-(JJ96-JN96)","v":2759.3078833897421},null,null,null,{"$f":"-(JN89-JR89)-(JN96-JR96)","v":-294.82883089718757},null,null,null,{"$f":"-(JR89-JV89)-(JR96-JV96)","v":477.49579952704687},null,null,null,94.338392837363699,null,null,null,{"$f":"-(JZ89-KD89)-(JZ96-KD96)","v":-2886.5732796573839},null,null,null,{"$f":"-(KD89-KH89)-(KD96-KH96)","v":2798.4347752911244},null,null,null,{"$f":"-(KH89-KL89)-(KH96-KL96)","v":-298.9762172398913},null,null,null,{"$f":"-(KL89-KP89)-(KL96-KP96)","v":484.62884808247782},null,null,null,97.514126476326965]
[null,null,null,"Accrued compensation",null,null,null,null,-495,null,null,null,105,null,null,null,66,null,null,null,331,null,null,null,{"$f":"+M142+I142+Q142+U142","v":7},null,null,null,-434,null,null,null,86,null,null,null,30,null,null,null,217,null,null,null,-101,null,null,null,-333,null,null,null,-84,null,null,null,263,null,null,null,44,null,null,null,-110,null,null,null,-215,null,null,null,26,null,null,null,242,null,null,null,47,null,null,null,100,null,null,null,-348,null,null,null,9,null,null,null,271,null,null,null,345,null,null,null,277,null,null,null,null,{"$f":"-(DA90-DF90)","v":0},null,null,null,{"$f":"-(DF90-DJ90)","v":0},null,null,null,{"$f":"-(DJ90-DN90)","v":0},null,null,null,{"$f":"-(DN90-DR90)","v":0},null,null,null,0,null,null,null,{"$f":"-(DV90-DZ90)","v":0},null,null,null,{"$f":"-(DZ90-ED90)","v":0},null,null,null,{"$f":"-(ED90-EH90)","v":0},null,null,null,{"$f":"-(EH90-EL90)","v":0},null,null,null,0,null,null,null,{"$f":"-(EP90-ET90)","v":0},null,null,null,{"$f":"-(ET90-EX90)","v":0},null,null,null,{"$f":"-(EX90-FB90)","v":0},null,null,null,{"$f":"-(FB90-FF90)","v":0},null,null,null,0,null,null,null,{"$f":"-(FJ90-FN90)","v":0},null,null,null,{"$f":"-(FN90-FR90)","v":0},null,null,null,{"$f":"-(FR90-FV90)","v":0},null,null,null,{"$f":"-(FV90-FZ90)","v":0},null,null,null,0,null,null,null,{"$f":"-(GD90-GH90)","v":0},null,null,null,{"$f":"-(GH90-GL90)","v":0},null,null,null,{"$f":"-(GL90-GP90)","v":0},null,null,null,{"$f":"-(GP90-GT90)","v":0},null,null,null,0,null,null,null,{"$f":"-(GX90-HB90)","v":0},null,null,null,{"$f":"-(HB90-HF90)","v":0},null,null,null,{"$f":"-(HF90-HJ90)","v":0},null,null,null,{"$f":"-(HJ90-HN90)","v":0},null,null,null,0,null,null,null,{"$f":"-(HR90-HV90)","v":0},null,null,null,{"$f":"-(HV90-HZ90)","v":0},null,null,null,{"$f":"-(HZ90-ID90)","v":0},null,null,null,{"$f":"-(ID90-IH90)","v":0},null,null,null,0,null,null,null,{"$f":"-(IL90-IP90)","v":0},null,null,null,{"$f":"-(IP90-IT90)","v":0},null,null,null,{"$f":"-(IT90-IX90)","v":0},null,null,null,{"$f":"-(IX90-JB90)","v":0},null,null,null,0,null,null,null,{"$f":"-(JF90-JJ90)","v":0},null,null,null,{"$f":"-(JJ90-JN90)","v":0},null,null,null,{"$f":"-(JN90-JR90)","v":0},null,null,null,{"$f":"-(JR90-JV90)","v":0},null,null,null,0,null,null,null,{"$f":"-(JZ90-KD90)","v":0},null,null,null,{"$f":"-(KD90-KH90)","v":0},null,null,null,{"$f":"-(KH90-KL90)","v":0},null,null,null,{"$f":"-(KL90-KP90)","v":0},null,null,null,0]
[null,null,null,"Deferred revenue",null,null,null,null,-328,null,null,null,354,null,null,null,191,null,null,null,1058,null,null,null,1275,null,null,null,-19,null,null,null,88,null,null,null,-62,null,null,null,1212,null,null,null,1219,null,null,null,462,null,null,null,149,null,null,null,-19,null,null,null,1091,null,null,null,1683,null,null,null,77,null,null,null,160,null,null,null,178,null,null,null,790,null,null,null,1205,null,null,null,-309,null,null,null,516,null,null,null,214,null,null,null,986,null,null,null,1407,null,null,null,null,{"$f":"-(DA91-DF91)-(DA97-DF97)","v":-450.17770530646794},null,null,null,{"$f":"-(DF91-DJ91)-(DF97-DJ97)","v":767.2910538048136},null,null,null,{"$f":"-(DJ91-DN91)-(DJ97-DN97)","v":120.53019357584526},null,null,null,{"$f":"-(DN91-DR91)-(DN97-DR97)","v":1411.6108837876272},null,null,null,1849.2544258618182,null,null,null,{"$f":"-(DV91-DZ91)-(DV97-DZ97)","v":-1799.9033425560165},null,null,null,{"$f":"-(DZ91-ED91)-(DZ97-ED97)","v":731.09452138371398},null,null,null,{"$f":"-(ED91-EH91)-(ED97-EH97)","v":94.34904230990287},null,null,null,{"$f":"-(EH91-EL91)-(EH97-EL97)","v":1483.5180264798237},null,null,null,509.05824761742406,null,null,null,{"$f":"-(EP91-ET91)-(EP97-ET97)","v":-1869.9420537549113},null,null,null,{"$f":"-(ET91-EX91)-(ET97-EX97)","v":780.94176921885082},null,null,null,{"$f":"-(EX91-FB91)-(EX97-FB97)","v":208.42462652956419},null,null,null,{"$f":"-(FB91-FF91)-(FB97-FF97)","v":1674.0690505605589},null,null,null,793.49339255406267,null,null,null,{"$f":"-(FJ91-FN91)-(FJ97-FN97)","v":-938.33969512819749},null,null,null,{"$f":"-(FN91-FR91)-(FN97-FR97)","v":306.53946990698932},null,null,null,{"$f":"-(FR91-FV91)-(FR97-FV97)","v":-85.550209163811815},null,null,null,{"$f":"-(FV91-FZ91)-(FV97-FZ97)","v":1667.6023106149059},null,null,null,950.25187622988597,null,null,null,{"$f":"-(GD91-GH91)-(GD97-GH97)","v":-1035.405090031596},null,null,null,{"$f":"-(GH91-GL91)-(GH97-GL97)","v":338.59682759413408},null,null,null,{"$f":"-(GL91-GP91)-(GL97-GP97)","v":-95.983783158049846},null,null,null,{"$f":"-(GP91-GT91)-(GP97-GT97)","v":1721.239209648671},null,null,null,928.44716405315921,null,null,null,{"$f":"-(GX91-HB91)-(GX97-HB97)","v":-1139.1828598632164},null,null,null,{"$f":"-(HB91-HF91)-(HB97-HF97)","v":369.03912948844845},null,null,null,{"$f":"-(HF91-HJ91)-(HF97-HJ97)","v":-105.92444954177881},null,null,null,{"$f":"-(HJ91-HN91)-(HJ97-HN97)","v":1768.7678379336667},null,null,null,892.69965801711987,null,null,null,{"$f":"-(HR91-HV91)-(HR97-HV97)","v":-1248.5926706491609},null,null,null,{"$f":"-(HV91-HZ91)-(HV97-HZ97)","v":397.71614388455782},null,null,null,{"$f":"-(HZ91-ID91)-(HZ97-ID97)","v":-115.16028324410217},null,null,null,{"$f":"-(ID91-IH91)-(ID97-IH97)","v":1808.3121107540774},null,null,null,842.27530074537208,null,null,null,{"$f":"-(IL91-IP91)-(IL97-IP97)","v":-1824.0300868431732},null,null,null,{"$f":"-(IP91-IT91)-(IP97-IT97)","v":403.98883796460723},null,null,null,{"$f":"-(IT91-IX91)-(IT97-IX97)","v":-112.69287962037015},null,null,null,{"$f":"-(IX91-JB91)-(IX97-JB97)","v":1828.8335149180493},null,null,null,296.09938641911322,null,null,null,{"$f":"-(JF91-JJ91)-(JF97-JJ97)","v":-1795.308363732478},null,null,null,{"$f":"-(JJ91-JN91)-(JJ97-JN97)","v":404.58131785964179},null,null,null,{"$f":"-(JN91-JR91)-(JN97-JR97)","v":-110.35220335748818},null,null,null,{"$f":"-(JR91-JV91)-(JR97-JV97)","v":1859.6819813004986},null,null,null,358.60273207017417,null,null,null,{"$f":"-(JZ91-KD91)-(JZ97-KD97)","v":-1817.8931743133198},null,null,null,{"$f":"-(KD91-KH91)-(KD97-KH97)","v":405.4967857507836},null,null,null,{"$f":"-(KH91-KL91)-(KH97-KL97)","v":-108.0854879373328},null,null,null,{"$f":"-(KL91-KP91)-(KL97-KP97)","v":1891.3015355436437},null,null,null,370.81965904377466]
[null,null,null,"Other liabilities ",null,null,null,null,68,null,null,null,-95,null,null,null,-283,null,null,null,385,null,null,null,75,null,null,null,-590,null,null,null,428,null,null,null,-542,null,null,null,99,null,null,null,-605,null,null,null,-687,null,null,null,116,null,null,null,-443,null,null,null,317,null,null,null,-697,null,null,null,-137,null,null,null,225,null,null,null,-325,null,null,null,320,null,null,null,83,null,null,null,-186,null,null,null,274,null,null,null,-242,null,null,null,305,null,null,null,151,null,null,null,null,{"$f":"-(DA92-DF92)-(DA98-DF98)","v":0},null,null,null,{"$f":"-(DF92-DJ92)-(DF98-DJ98)","v":0},null,null,null,{"$f":"-(DJ92-DN92)-(DJ98-DN98)","v":0},null,null,null,{"$f":"-(DN92-DR92)-(DN98-DR98)","v":0},null,null,null,0,null,null,null,{"$f":"-(DV92-DZ92)-(DV98-DZ98)","v":0},null,null,null,{"$f":"-(DZ92-ED92)-(DZ98-ED98)","v":0},null,null,null,{"$f":"-(ED92-EH92)-(ED98-EH98)","v":0},null,null,null,{"$f":"-(EH92-EL92)-(EH98-EL98)","v":0},null,null,null,0,null,null,null,{"$f":"-(EP92-ET92)-(EP98-ET98)","v":0},null,null,null,{"$f":"-(ET92-EX92)-(ET98-EX98)","v":0},null,null,null,{"$f":"-(EX92-FB92)-(EX98-FB98)","v":0},null,null,null,{"$f":"-(FB92-FF92)-(FB98-FF98)","v":0},null,null,null,0,null,null,null,{"$f":"-(FJ92-FN92)-(FJ98-FN98)","v":0},null,null,null,{"$f":"-(FN92-FR92)-(FN98-FR98)","v":0},null,null,null,{"$f":"-(FR92-FV92)-(FR98-FV98)","v":0},null,null,null,{"$f":"-(FV92-FZ92)-(FV98-FZ98)","v":0},null,null,null,0,null,null,null,{"$f":"-(GD92-GH92)-(GD98-GH98)","v":0},null,null,null,{"$f":"-(GH92-GL92)-(GH98-GL98)","v":0},null,null,null,{"$f":"-(GL92-GP92)-(GL98-GP98)","v":0},null,null,null,{"$f":"-(GP92-GT92)-(GP98-GT98)","v":0},null,null,null,0,null,null,null,{"$f":"-(GX92-HB92)-(GX98-HB98)","v":0},null,null,null,{"$f":"-(HB92-HF92)-(HB98-HF98)","v":0},null,null,null,{"$f":"-(HF92-HJ92)-(HF98-HJ98)","v":0},null,null,null,{"$f":"-(HJ92-HN92)-(HJ98-HN98)","v":0},null,null,null,0,null,null,null,{"$f":"-(HR92-HV92)-(HR98-HV98)","v":0},null,null,null,{"$f":"-(HV92-HZ92)-(HV98-HZ98)","v":0},null,null,null,{"$f":"-(HZ92-ID92)-(HZ98-ID98)","v":0},null,null,null,{"$f":"-(ID92-IH92)-(ID98-IH98)","v":0},null,null,null,0,null,null,null,{"$f":"-(IL92-IP92)-(IL98-IP98)","v":0},null,null,null,{"$f":"-(IP92-IT92)-(IP98-IT98)","v":0},null,null,null,{"$f":"-(IT92-IX92)-(IT98-IX98)","v":0},null,null,null,{"$f":"-(IX92-JB92)-(IX98-JB98)","v":0},null,null,null,0,null,null,null,{"$f":"-(JF92-JJ92)-(JF98-JJ98)","v":0},null,null,null,{"$f":"-(JJ92-JN92)-(JJ98-JN98)","v":0},null,null,null,{"$f":"-(JN92-JR92)-(JN98-JR98)","v":0},null,null,null,{"$f":"-(JR92-JV92)-(JR98-JV98)","v":0},null,null,null,0,null,null,null,{"$f":"-(JZ92-KD92)-(JZ98-KD98)","v":0},null,null,null,{"$f":"-(KD92-KH92)-(KD98-KH98)","v":0},null,null,null,{"$f":"-(KH92-KL92)-(KH98-KL98)","v":0},null,null,null,{"$f":"-(KL92-KP92)-(KL98-KP98)","v":0},null,null,null,0]
[null,null,null,null,"Net cash provided by operating activities",null,null,null,{"$f":"SUM(I126:I144)","v":2491},null,null,null,{"$f":"SUM(M126:M144)","v":2883},null,null,null,{"$f":"SUM(Q126:Q144)","v":3040},null,null,null,{"$f":"SUM(U126:U144)","v":4138},null,null,null,{"$f":"SUM(Y126:Y144)","v":12552},null,null,null,{"$f":"SUM(AC126:AC144)","v":2766},null,null,null,{"$f":"SUM(AG126:AG144)","v":3922},null,null,null,{"$f":"SUM(AK126:AK144)","v":3064},null,null,null,{"$f":"SUM(AO126:AO144)","v":3818},null,null,null,{"$f":"SUM(AS126:AS144)","v":13570},null,null,null,{"$f":"SUM(AW126:AW144)","v":2730},null,null,null,{"$f":"SUM(BA126:BA144)","v":3772},null,null,null,{"$f":"SUM(BE126:BE144)","v":3373},null,null,null,{"$f":"SUM(BI126:BI144)","v":4001},null,null,null,{"$f":"SUM(BM126:BM144)","v":13876},null,null,null,{"$f":"SUM(BQ126:BQ144)","v":3080},null,null,null,{"$f":"SUM(BU126:BU144)","v":4070},null,null,null,{"$f":"SUM(BY126:BY144)","v":2416},null,null,null,{"$f":"SUM(CC126:CC144)","v":4100},null,null,null,{"$f":"SUM(CG126:CG144)","v":13666},null,null,null,{"$f":"SUM(CK126:CK144)","v":3763},null,null,null,{"$f":"SUM(CO126:CO144)","v":3797},null,null,null,{"$f":"SUM(CS126:CS144)","v":4329},null,null,null,{"$f":"SUM(CW126:CW144)","v":3942},null,null,null,{"$f":"SUM(DA126:DA144)","v":15831},null,null,null,null,{"$f":"SUM(DF126:DF144)","v":-3883.9290633929231},null,null,null,{"$f":"SUM(DJ126:DJ144)","v":6648.8539536491835},null,null,null,{"$f":"SUM(DN126:DN144)","v":3371.9194950599217},null,null,null,{"$f":"SUM(DR126:DR144)","v":3785.4673089641128},null,null,null,{"$f":"SUM(DV126:DV144)","v":9922.3116942802935},null,null,null,{"$f":"SUM(DZ126:DZ144)","v":767.92522206841841},null,null,null,{"$f":"SUM(ED126:ED144)","v":6657.2954736436986},null,null,null,{"$f":"SUM(EH126:EH144)","v":3353.4093895298033},null,null,null,{"$f":"SUM(EL126:EL144)","v":3812.3283501085325},null,null,null,{"$f":"SUM(EP126:EP144)","v":14590.958435350451},null,null,null,{"$f":"SUM(ET126:ET144)","v":718.62024907197338},null,null,null,{"$f":"SUM(EX126:EX144)","v":6812.2964166371294},null,null,null,{"$f":"SUM(FB126:FB144)","v":3505.7421341627519},null,null,null,{"$f":"SUM(FF126:FF144)","v":4033.1903395012587},null,null,null,{"$f":"SUM(FJ126:FJ144)","v":15069.849139373113},null,null,null,{"$f":"SUM(FN126:FN144)","v":1114.4949435178273},null,null,null,{"$f":"SUM(FR126:FR144)","v":7228.839442762287},null,null,null,{"$f":"SUM(FV126:FV144)","v":3642.8135736603826},null,null,null,{"$f":"SUM(FZ126:FZ144)","v":4225.9078145547974},null,null,null,{"$f":"SUM(GD126:GD144)","v":16212.055774495297},null,null,null,{"$f":"SUM(GH126:GH144)","v":1186.7605651786776},null,null,null,{"$f":"SUM(GL126:GL144)","v":7567.1910446157717},null,null,null,{"$f":"SUM(GP126:GP144)","v":3821.465079175141},null,null,null,{"$f":"SUM(GT126:GT144)","v":4413.6394865059283},null,null,null,{"$f":"SUM(GX126:GX144)","v":16989.056175475518},null,null,null,{"$f":"SUM(HB126:HB144)","v":1238.9066497779918},null,null,null,{"$f":"SUM(HF126:HF144)","v":7841.1868221246605},null,null,null,{"$f":"SUM(HJ126:HJ144)","v":3911.3757816832431},null,null,null,{"$f":"SUM(HN126:HN144)","v":4485.2951794955825},null,null,null,{"$f":"SUM(HR126:HR144)","v":17476.76443308148},null,null,null,{"$f":"SUM(HV126:HV144)","v":1154.9468050340847},null,null,null,{"$f":"SUM(HZ126:HZ144)","v":8029.7108853079935},null,null,null,{"$f":"SUM(ID126:ID144)","v":3971.6711487401876},null,null,null,{"$f":"SUM(IH126:IH144)","v":4566.2970932282169},null,null,null,{"$f":"SUM(IL126:IL144)","v":17722.625932310482},null,null,null,{"$f":"SUM(IP126:IP144)","v":987.72539787316782},null,null,null,{"$f":"SUM(IT126:IT144)","v":8093.2292224678567},null,null,null,{"$f":"SUM(IX126:IX144)","v":3990.7040218353122},null,null,null,{"$f":"SUM(JB126:JB144)","v":4596.3793781409022},null,null,null,{"$f":"SUM(JF126:JF144)","v":17668.038020317239},null,null,null,{"$f":"SUM(JJ126:JJ144)","v":993.82492666860799},null,null,null,{"$f":"SUM(JN126:JN144)","v":8189.0224556912945},null,null,null,{"$f":"SUM(JR126:JR144)","v":4033.0928967943701},null,null,null,{"$f":"SUM(JV126:JV144)","v":4650.0120936686681},null,null,null,{"$f":"SUM(JZ126:JZ144)","v":17865.95237282294},null,null,null,{"$f":"SUM(KD126:KD144)","v":999.07954162008082},null,null,null,{"$f":"SUM(KH126:KH144)","v":8298.2873860527852},null,null,null,{"$f":"SUM(KL126:KL144)","v":4085.3104142819884},null,null,null,{"$f":"SUM(KP126:KP144)","v":4712.3765290715201},null,null,null,{"$f":"SUM(KT126:KT144)","v":18095.053871026372}]
[]
["Cash flows from investing activities:"]
[null,"Purchases of investments",null,null,null,null,null,null,-9761,null,null,null,-10300,null,null,null,-10556,null,null,null,-13358,null,null,null,{"$f":"+M148+I148+Q148+U148","v":-43975},null,null,null,-10823,null,null,null,-8266,null,null,null,-17277,null,null,null,-10394,null,null,null,{"$f":"AC148+AG148+AK148+AO148","v":-46760},null,null,null,-18667,null,null,null,-9180,null,null,null,-7715,null,null,null,-7140,null,null,null,{"$f":"AW148+BA148+BE148+BI148","v":-42702},null,null,null,-8275,null,null,null,-5679,null,null,null,-178,null,null,null,-153,null,null,null,{"$f":"BQ148+BU148+BY148+CC148","v":-14285},null,null,null,-484,null,null,null,-193,null,null,null,-499,null,null,null,-1240,null,null,null,{"$f":"CS148+CW148+CO148+CK148","v":-2416},null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"DN148+DR148+DJ148+DF148","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"EH148+EL148+ED148+DZ148","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"FB148+FF148+EX148+ET148","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"FV148+FZ148+FR148+FN148","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"GP148+GT148+GL148+GH148","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"HJ148+HN148+HF148+HB148","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"ID148+IH148+HZ148+HV148","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IX148+JB148+IT148+IP148","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"JR148+JV148+JN148+JJ148","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"KL148+KP148+KH148+KD148","v":0}]
[null,"Proceeds from sales of investments",null,null,null,null,null,null,3450,null,null,null,6498,null,null,null,3942,null,null,null,6347,null,null,null,20237,null,null,null,6675,null,null,null,3572,null,null,null,13559,null,null,null,4972,null,null,null,{"$f":"AC149+AG149+AK149+AO149","v":28778},null,null,null,11337,null,null,null,7083,null,null,null,5994,null,null,null,4413,null,null,null,28827,null,null,null,2682,null,null,null,6429,null,null,null,3311,null,null,null,5284,null,null,null,{"$f":"BQ149+BU149+BY149+CC149","v":17706},null,null,null,2805,null,null,null,250,null,null,null,2336,null,null,null,1997,null,null,null,7388,null,null,null,null,{"$f":"(DA79-DF79)+(DA69-DF69)-DF30","v":0},null,null,null,{"$f":"(DF79-DJ79)+(DF69-DJ69)-DJ30","v":1.2079226507921703E-13},null,null,null,{"$f":"(DJ79-DN79)+(DJ69-DN69)-DN30","v":0},null,null,null,{"$f":"(DN79-DR79)+(DN69-DR69)-DR30","v":-1.4921397450962104E-13},null,null,null,-2.8421709430404007E-14,null,null,null,{"$f":"(DV79-DZ79)+(DV69-DZ69)-DZ30","v":-7.815970093361102E-14},null,null,null,{"$f":"(DZ79-ED79)+(DZ69-ED69)-ED30","v":-8.5265128291212022E-14},null,null,null,{"$f":"(ED79-EH79)+(ED69-EH69)-EH30","v":9.2370555648813024E-14},null,null,null,{"$f":"(EH79-EL79)+(EH69-EL69)-EL30","v":0},null,null,null,-7.1054273576010019E-14,null,null,null,{"$f":"(EP79-ET79)+(EP69-ET69)-ET30","v":8.5265128291212022E-14},null,null,null,{"$f":"(ET79-EX79)+(ET69-EX69)-EX30","v":8.5265128291212022E-14},null,null,null,{"$f":"(EX79-FB79)+(EX69-FB69)-FB30","v":0},null,null,null,{"$f":"(FB79-FF79)+(FB69-FF69)-FF30","v":-8.5265128291212022E-14},null,null,null,8.5265128291212022E-14,null,null,null,{"$f":"(FJ79-FN79)+(FJ69-FN69)-FN30","v":-1.0658141036401503E-13},null,null,null,{"$f":"(FN79-FR79)+(FN69-FR69)-FR30","v":0},null,null,null,{"$f":"(FR79-FV79)+(FR69-FV69)-FV30","v":-9.9475983006414026E-14},null,null,null,{"$f":"(FV79-FZ79)+(FV69-FZ69)-FZ30","v":-7.1054273576010019E-14},null,null,null,-2.7711166694643907E-13,null,null,null,{"$f":"(GD79-GH79)+(GD69-GH69)-GH30","v":0},null,null,null,{"$f":"(GH79-GL79)+(GH69-GL69)-GL30","v":0},null,null,null,{"$f":"(GL79-GP79)+(GL69-GP69)-GP30","v":-6.3948846218409017E-14},null,null,null,{"$f":"(GP79-GT79)+(GP69-GT69)-GT30","v":0},null,null,null,-6.3948846218409017E-14,null,null,null,{"$f":"(GX79-HB79)+(GX69-HB69)-HB30","v":7.815970093361102E-14},null,null,null,{"$f":"(HB79-HF79)+(HB69-HF69)-HF30","v":0},null,null,null,{"$f":"(HF79-HJ79)+(HF69-HJ69)-HJ30","v":7.815970093361102E-14},null,null,null,{"$f":"(HJ79-HN79)+(HJ69-HN69)-HN30","v":6.3948846218409017E-14},null,null,null,2.2026824808563106E-13,null,null,null,{"$f":"(HR79-HV79)+(HR69-HV69)-HV30","v":0},null,null,null,{"$f":"(HV79-HZ79)+(HV69-HZ69)-HZ30","v":0},null,null,null,{"$f":"(HZ79-ID79)+(HZ69-ID69)-ID30","v":-5.6843418860808015E-14},null,null,null,{"$f":"(ID79-IH79)+(ID69-IH69)-IH30","v":0},null,null,null,-5.6843418860808015E-14,null,null,null,{"$f":"(IL79-IP79)+(IL69-IP69)-IP30","v":0},null,null,null,{"$f":"(IP79-IT79)+(IP69-IT69)-IT30","v":0},null,null,null,{"$f":"(IT79-IX79)+(IT69-IX69)-IX30","v":0},null,null,null,{"$f":"(IX79-JB79)+(IX69-JB69)-JB30","v":0},null,null,null,0,null,null,null,{"$f":"(JF79-JJ79)+(JF69-JJ69)-JJ30","v":0},null,null,null,{"$f":"(JJ79-JN79)+(JJ69-JN69)-JN30","v":0},null,null,null,{"$f":"(JN79-JR79)+(JN69-JR69)-JR30","v":0},null,null,null,{"$f":"(JR79-JV79)+(JR69-JV69)-JV30","v":0},null,null,null,0,null,null,null,{"$f":"(JZ79-KD79)+(JZ69-KD69)-KD30","v":0},null,null,null,{"$f":"(KD79-KH79)+(KD69-KH69)-KH30","v":0},null,null,null,{"$f":"(KH79-KL79)+(KH69-KL69)-KL30","v":0},null,null,null,{"$f":"(KL79-KP79)+(KL69-KP69)-KP30","v":0},null,null,null,0]
[null,"Proceeds from maturities of investments",null,null,null,null,null,null,3906,null,null,null,3306,null,null,null,4420,null,null,null,3661,null,null,null,15293,null,null,null,4133,null,null,null,3822,null,null,null,3835,null,null,null,2325,null,null,null,14115,null,null,null,2449,null,null,null,2796,null,null,null,3145,null,null,null,3753,null,null,null,12143,null,null,null,3929,null,null,null,3436,null,null,null,4894,null,null,null,3510,null,null,null,{"$f":"BQ150+BU150+BY150+CC150","v":15769},null,null,null,2541,null,null,null,3722,null,null,null,4534,null,null,null,2131,null,null,null,12928,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Acquisitions and divestitures",null,null,null,null,null,null,-184,null,null,null,-33,null,null,null,-21,null,null,null,-88,null,null,null,{"$f":"+M151+I151+Q151+U151","v":-326},null,null,null,-614,null,null,null,-103,null,null,null,-2072,null,null,null,0,null,null,null,-2789,null,null,null,-251,null,null,null,0,null,null,null,-2960,null,null,null,-113,null,null,null,-3324,null,null,null,-725,null,null,null,-2,null,null,null,-2035,null,null,null,-217,null,null,null,-1642,null,null,null,-1964,null,null,null,365,null,null,null,-576,null,null,null,0,null,null,null,-2175,null,null,null,null,{"$f":"DA78-DF78","v":0},null,null,null,{"$f":"DF78-DJ78","v":0},null,null,null,{"$f":"DJ78-DN78","v":-2.5999999999985448},null,null,null,{"$f":"DN78-DR78","v":0},null,null,null,-2.5999999999985448,null,null,null,{"$f":"DV78-DZ78","v":0},null,null,null,{"$f":"DZ78-ED78","v":0},null,null,null,{"$f":"ED78-EH78","v":0},null,null,null,{"$f":"EH78-EL78","v":0},null,null,null,0,null,null,null,{"$f":"EP78-ET78","v":0},null,null,null,{"$f":"ET78-EX78","v":0},null,null,null,{"$f":"EX78-FB78","v":0},null,null,null,{"$f":"FB78-FF78","v":0},null,null,null,0,null,null,null,{"$f":"FJ78-FN78","v":0},null,null,null,{"$f":"FN78-FR78","v":0},null,null,null,{"$f":"FR78-FV78","v":0},null,null,null,{"$f":"FV78-FZ78","v":0},null,null,null,0,null,null,null,{"$f":"GD78-GH78","v":0},null,null,null,{"$f":"GH78-GL78","v":0},null,null,null,{"$f":"GL78-GP78","v":0},null,null,null,{"$f":"GP78-GT78","v":0},null,null,null,0,null,null,null,{"$f":"GX78-HB78","v":0},null,null,null,{"$f":"HB78-HF78","v":0},null,null,null,{"$f":"HF78-HJ78","v":0},null,null,null,{"$f":"HJ78-HN78","v":0},null,null,null,0,null,null,null,{"$f":"HR78-HV78","v":0},null,null,null,{"$f":"HV78-HZ78","v":0},null,null,null,{"$f":"HZ78-ID78","v":0},null,null,null,{"$f":"ID78-IH78","v":0},null,null,null,0,null,null,null,{"$f":"IL78-IP78","v":0},null,null,null,{"$f":"IP78-IT78","v":0},null,null,null,{"$f":"IT78-IX78","v":0},null,null,null,{"$f":"IX78-JB78","v":0},null,null,null,0,null,null,null,{"$f":"JF78-JJ78","v":0},null,null,null,{"$f":"JJ78-JN78","v":0},null,null,null,{"$f":"JN78-JR78","v":0},null,null,null,{"$f":"JR78-JV78","v":0},null,null,null,0,null,null,null,{"$f":"JZ78-KD78","v":0},null,null,null,{"$f":"KD78-KH78","v":0},null,null,null,{"$f":"KH78-KL78","v":0},null,null,null,{"$f":"KL78-KP78","v":0},null,null,null,0]
[null,"Purchases of investments in privately held companies",null,null,null,null,null,null,-50,null,null,null,-41,null,null,null,-64,null,null,null,-67,null,null,null,-222,null,null,null,-78,null,null,null,-88,null,null,null,-36,null,null,null,-54,null,null,null,-256,null,null,null,-38,null,null,null,-104,null,null,null,-30,null,null,null,-50,null,null,null,-222,null,null,null,-20,null,null,null,-69,null,null,null,0,null,null,null,-141,null,null,null,{"$f":"BQ152+BU152+BY152+CC152","v":-230},null,null,null,-29,null,null,null,-39,null,null,null,-50,null,null,null,-30,null,null,null,-148,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Return of investments in privately held companies",null,null,null,null,null,null,42,null,null,null,185,null,null,null,47,null,null,null,14,null,null,null,288,null,null,null,24,null,null,null,11,null,null,null,39,null,null,null,17,null,null,null,91,null,null,null,24,null,null,null,84,null,null,null,60,null,null,null,35,null,null,null,203,null,null,null,81,null,null,null,43,null,null,null,-37,null,null,null,5,null,null,null,{"$f":"BQ153+BU153+BY153+CC153","v":92},null,null,null,16,null,null,null,27,null,null,null,84,null,null,null,32,null,null,null,159,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Acquisition of property and equipment (cap ex)",null,null,null,null,null,null,-285,null,null,null,-265,null,null,null,-357,null,null,null,-320,null,null,null,{"$f":"+M154+I154+Q154+U154","v":-1227},null,null,null,-262,null,null,null,-314,null,null,null,-304,null,null,null,-266,null,null,null,-1146,null,null,null,-275,null,null,null,-251,null,null,null,-230,null,null,null,-208,null,null,null,-964,null,null,null,-168,null,null,null,-211,null,null,null,39,null,null,null,-214,null,null,null,{"$f":"BQ154+BU154+BY154+CC154","v":-554},null,null,null,-212,null,null,null,-261,null,null,null,-228,null,null,null,-208,null,null,null,-909,null,null,null,null,{"$f":"DF$14*Ratios!DF25","v":-193.57499999999999},null,null,null,{"$f":"DJ$14*Ratios!DJ25","v":-190.25541459070752},null,null,null,{"$f":"DN$14*Ratios!DN25","v":-196.98644999999999},null,null,null,{"$f":"DR$14*Ratios!DR25","v":-206.27242047634425},null,null,null,-787.08928506705183,null,null,null,{"$f":"DZ$14*Ratios!DZ25","v":-198.94199999999998},null,null,null,{"$f":"ED$14*Ratios!ED25","v":-194.94828823661459},null,null,null,{"$f":"EH$14*Ratios!EH25","v":-201.54156599999996},null,null,null,{"$f":"EL$14*Ratios!EL25","v":-211.4409261811077},null,null,null,-806.8727804177222,null,null,null,{"$f":"ET$14*Ratios!ET25","v":-407.31776200000002},null,null,null,{"$f":"EX$14*Ratios!EX25","v":-399.79957812065504},null,null,null,{"$f":"FB$14*Ratios!FB25","v":-415.64845505999995},null,null,null,{"$f":"FF$14*Ratios!FF25","v":-438.99464552607327},null,null,null,-1661.7604407067283,null,null,null,{"$f":"FN$14*Ratios!FN25","v":-444.38705253001456},null,null,null,{"$f":"FR$14*Ratios!FR25","v":-425.13494495927415},null,null,null,{"$f":"FV$14*Ratios!FV25","v":-435.58647752838385},null,null,null,{"$f":"FZ$14*Ratios!FZ25","v":-458.29059944193011},null,null,null,-1763.3990744596026,null,null,null,{"$f":"GH$14*Ratios!GH25","v":-462.72053780520844},null,null,null,{"$f":"GL$14*Ratios!GL25","v":-443.06737865797436},null,null,null,{"$f":"GP$14*Ratios!GP25","v":-453.81752940156002},null,null,null,{"$f":"GT$14*Ratios!GT25","v":-477.14378367552132},null,null,null,-1836.749229540264,null,null,null,{"$f":"HB$14*Ratios!HB25","v":-240.22062037720647},null,null,null,{"$f":"HF$14*Ratios!HF25","v":-230.19471193077482},null,null,null,{"$f":"HJ$14*Ratios!HJ25","v":-235.71544970487656},null,null,null,{"$f":"HN$14*Ratios!HN25","v":-247.63553690528818},null,null,null,-953.76631891814611,null,null,null,{"$f":"HV$14*Ratios!HV25","v":-248.636384805456},null,null,null,{"$f":"HZ$14*Ratios!HZ25","v":-238.41874087623282},null,null,null,{"$f":"ID$14*Ratios!ID25","v":-244.07990974581102},null,null,null,{"$f":"IH$14*Ratios!IH25","v":-256.1872197770594},null,null,null,-987.32225520455927,null,null,null,{"$f":"IP$14*Ratios!IP25","v":-251.50332452752022},null,null,null,{"$f":"IT$14*Ratios!IT25","v":-241.18494896934894},null,null,null,{"$f":"IX$14*Ratios!IX25","v":-246.95143325810503},null,null,null,{"$f":"JB$14*Ratios!JB25","v":-259.19353855304803},null,null,null,-998.83324530802224,null,null,null,{"$f":"JJ$14*Ratios!JJ25","v":-254.99324329614527},null,null,null,{"$f":"JN$14*Ratios!JN25","v":-244.48090956226258},null,null,null,{"$f":"JR$14*Ratios!JR25","v":-250.36663382120952},null,null,null,{"$f":"JV$14*Ratios!JV25","v":-262.83445837926286},null,null,null,-1012.6752450588803,null,null,null,{"$f":"KD$14*Ratios!KD25","v":-258.6034620177594},null,null,null,{"$f":"KH$14*Ratios!KH25","v":-247.89354876948707},null,null,null,{"$f":"KL$14*Ratios!KL25","v":-253.90110006679592},null,null,null,{"$f":"KP$14*Ratios!KP25","v":-266.59941756060698},null,null,null,-1026.9975284146494]
[null,"Proceeds from sales of property and equipment",null,null,null,null,null,null,3,null,null,null,2,null,null,null,3,null,null,null,14,null,null,null,22,null,null,null,6,null,null,null,5,null,null,null,0,null,null,null,30,null,null,null,41,null,null,null,2,null,null,null,3,null,null,null,1,null,null,null,1,null,null,null,7,null,null,null,1,null,null,null,50,null,null,null,-241,null,null,null,5,null,null,null,{"$f":"BQ155+BU155+BY155+CC155","v":-185},null,null,null,2,null,null,null,8,null,null,null,5,null,null,null,7,null,null,null,22,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"DN155+DR155+DJ155+DF155","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"EH155+EL155+ED155+DZ155","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"FB155+FF155+EX155+ET155","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"FV155+FZ155+FR155+FN155","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"GP155+GT155+GL155+GH155","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"HJ155+HN155+HF155+HB155","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"ID155+IH155+HZ155+HV155","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IX155+JB155+IT155+IP155","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"JR155+JV155+JN155+JJ155","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"KL155+KP155+KH155+KD155","v":0}]
[null,"Other",null,null,null,null,null,null,2,null,null,null,-111,null,null,null,-6,null,null,null,-63,null,null,null,-178,null,null,null,-11,null,null,null,-76,null,null,null,-108,null,null,null,4,null,null,null,-191,null,null,null,23,null,null,null,-13,null,null,null,25,null,null,null,4,null,null,null,39,null,null,null,-10,null,null,null,-7,null,null,null,4,null,null,null,-3,null,null,null,{"$f":"BQ156+BU156+BY156+CC156","v":-16},null,null,null,0,null,null,null,-12,null,null,null,0,null,null,null,0,null,null,null,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Net cash provided by / (used in) investing activities",null,null,null,{"$f":"SUM(I148:I156)","v":-2877},null,null,null,{"$f":"SUM(M148:M156)","v":-759},null,null,null,{"$f":"SUM(Q148:Q156)","v":-2592},null,null,null,{"$f":"SUM(U148:U156)","v":-3860},null,null,null,{"$f":"SUM(Y148:Y156)","v":-10088},null,null,null,{"$f":"SUM(AC148:AC156)","v":-950},null,null,null,{"$f":"SUM(AG148:AG156)","v":-1437},null,null,null,{"$f":"SUM(AK148:AK156)","v":-2364},null,null,null,{"$f":"SUM(AO148:AO156)","v":-3366},null,null,null,{"$f":"SUM(AS148:AS156)","v":-8117},null,null,null,{"$f":"SUM(AW148:AW156)","v":-5396},null,null,null,{"$f":"SUM(BA148:BA156)","v":418},null,null,null,{"$f":"SUM(BE148:BE156)","v":-1710},null,null,null,{"$f":"SUM(BI148:BI156)","v":695},null,null,null,{"$f":"SUM(BM148:BM156)","v":-5993},null,null,null,{"$f":"SUM(BQ148:BQ156)","v":-2505},null,null,null,{"$f":"SUM(BU148:BU156)","v":3990},null,null,null,{"$f":"SUM(BY148:BY156)","v":5757},null,null,null,{"$f":"SUM(CC148:CC156)","v":8076},null,null,null,{"$f":"SUM(CG148:CG156)","v":16655},null,null,null,{"$f":"SUM(CK148:CK156)","v":2675},null,null,null,{"$f":"SUM(CO148:CO156)","v":3867},null,null,null,{"$f":"SUM(CS148:CS156)","v":5606},null,null,null,{"$f":"SUM(CW148:CW156)","v":2689},null,null,null,{"$f":"SUM(DA148:DA156)","v":14837},null,null,null,null,{"$f":"SUM(DF148:DF156)","v":-193.57499999999999},null,null,null,{"$f":"SUM(DJ148:DJ156)","v":-190.2554145907074},null,null,null,{"$f":"SUM(DN148:DN156)","v":-199.58644999999854},null,null,null,{"$f":"SUM(DR148:DR156)","v":-206.27242047634439},null,null,null,{"$f":"SUM(DV148:DV156)","v":-789.68928506705038},null,null,null,{"$f":"SUM(DZ148:DZ156)","v":-198.94200000000006},null,null,null,{"$f":"SUM(ED148:ED156)","v":-194.94828823661467},null,null,null,{"$f":"SUM(EH148:EH156)","v":-201.54156599999988},null,null,null,{"$f":"SUM(EL148:EL156)","v":-211.4409261811077},null,null,null,{"$f":"SUM(EP148:EP156)","v":-806.87278041772231},null,null,null,{"$f":"SUM(ET148:ET156)","v":-407.3177619999999},null,null,null,{"$f":"SUM(EX148:EX156)","v":-399.79957812065493},null,null,null,{"$f":"SUM(FB148:FB156)","v":-415.64845505999995},null,null,null,{"$f":"SUM(FF148:FF156)","v":-438.99464552607333},null,null,null,{"$f":"SUM(FJ148:FJ156)","v":-1661.7604407067283},null,null,null,{"$f":"SUM(FN148:FN156)","v":-444.38705253001467},null,null,null,{"$f":"SUM(FR148:FR156)","v":-425.13494495927415},null,null,null,{"$f":"SUM(FV148:FV156)","v":-435.58647752838397},null,null,null,{"$f":"SUM(FZ148:FZ156)","v":-458.29059944193017},null,null,null,{"$f":"SUM(GD148:GD156)","v":-1763.3990744596028},null,null,null,{"$f":"SUM(GH148:GH156)","v":-462.72053780520844},null,null,null,{"$f":"SUM(GL148:GL156)","v":-443.06737865797436},null,null,null,{"$f":"SUM(GP148:GP156)","v":-453.81752940156008},null,null,null,{"$f":"SUM(GT148:GT156)","v":-477.14378367552132},null,null,null,{"$f":"SUM(GX148:GX156)","v":-1836.749229540264},null,null,null,{"$f":"SUM(HB148:HB156)","v":-240.22062037720639},null,null,null,{"$f":"SUM(HF148:HF156)","v":-230.19471193077482},null,null,null,{"$f":"SUM(HJ148:HJ156)","v":-235.71544970487648},null,null,null,{"$f":"SUM(HN148:HN156)","v":-247.63553690528812},null,null,null,{"$f":"SUM(HR148:HR156)","v":-953.76631891814588},null,null,null,{"$f":"SUM(HV148:HV156)","v":-248.636384805456},null,null,null,{"$f":"SUM(HZ148:HZ156)","v":-238.41874087623282},null,null,null,{"$f":"SUM(ID148:ID156)","v":-244.07990974581108},null,null,null,{"$f":"SUM(IH148:IH156)","v":-256.1872197770594},null,null,null,{"$f":"SUM(IL148:IL156)","v":-987.32225520455927},null,null,null,{"$f":"SUM(IP148:IP156)","v":-251.50332452752022},null,null,null,{"$f":"SUM(IT148:IT156)","v":-241.18494896934894},null,null,null,{"$f":"SUM(IX148:IX156)","v":-246.95143325810503},null,null,null,{"$f":"SUM(JB148:JB156)","v":-259.19353855304803},null,null,null,{"$f":"SUM(JF148:JF156)","v":-998.83324530802224},null,null,null,{"$f":"SUM(JJ148:JJ156)","v":-254.99324329614527},null,null,null,{"$f":"SUM(JN148:JN156)","v":-244.48090956226258},null,null,null,{"$f":"SUM(JR148:JR156)","v":-250.36663382120952},null,null,null,{"$f":"SUM(JV148:JV156)","v":-262.83445837926286},null,null,null,{"$f":"SUM(JZ148:JZ156)","v":-1012.6752450588803},null,null,null,{"$f":"SUM(KD148:KD156)","v":-258.6034620177594},null,null,null,{"$f":"SUM(KH148:KH156)","v":-247.89354876948707},null,null,null,{"$f":"SUM(KL148:KL156)","v":-253.90110006679592},null,null,null,{"$f":"SUM(KP148:KP156)","v":-266.59941756060698},null,null,null,{"$f":"SUM(KT148:KT156)","v":-1026.9975284146494}]
[]
["Cash flows from financing activities:"]
[null,"Issuances of common stock",null,null,null,null,null,null,353,null,null,null,809,null,null,null,422,null,null,null,432,null,null,null,{"$f":"+M160+I160+Q160+U160","v":2016},null,null,null,385,null,null,null,316,null,null,null,70,null,null,null,356,null,null,null,{"$f":"AC160+AG160+AK160+AO160","v":1127},null,null,null,88,null,null,null,298,null,null,null,32,null,null,null,290,null,null,null,{"$f":"AW160+BA160+BE160+BI160","v":708},null,null,null,9,null,null,null,293,null,null,null,16,null,null,null,305,null,null,null,{"$f":"BQ160+BU160+BY160+CC160","v":623},null,null,null,8,null,null,null,304,null,null,null,9,null,null,null,319,null,null,null,{"$f":"CS160+CW160+CO160+CK160","v":640},null,null,null,null,{"$f":"-(DA108-DF108)-DF130","v":-2.5011104298755527E-12},null,null,null,{"$f":"-(DF108-DJ108)-DJ130","v":1.7621459846850485E-12},null,null,null,{"$f":"-(DJ108-DN108)-DN130","v":-3.2969182939268649E-12},null,null,null,{"$f":"-(DN108-DR108)-DR130","v":2.4442670110147446E-12},null,null,null,{"$f":"DN160+DR160+DJ160+DF160","v":-1.5916157281026244E-12},null,null,null,{"$f":"-(DV108-DZ108)-DZ130","v":2.3305801732931286E-12},null,null,null,{"$f":"-(DZ108-ED108)-ED130","v":-2.3874235921539366E-12},null,null,null,{"$f":"-(ED108-EH108)-EH130","v":3.4106051316484809E-12},null,null,null,{"$f":"-(EH108-EL108)-EL130","v":3.4674485505092889E-12},null,null,null,{"$f":"EH160+EL160+ED160+DZ160","v":6.8212102632969618E-12},null,null,null,{"$f":"-(EP108-ET108)-ET130","v":-2.3305801732931286E-12},null,null,null,{"$f":"-(ET108-EX108)-EX130","v":1.7621459846850485E-12},null,null,null,{"$f":"-(EX108-FB108)-FB130","v":-2.2168933355715126E-12},null,null,null,{"$f":"-(FB108-FF108)-FF130","v":1.2505552149377763E-12},null,null,null,{"$f":"FB160+FF160+EX160+ET160","v":-1.5347723092418164E-12},null,null,null,{"$f":"-(FJ108-FN108)-FN130","v":0},null,null,null,{"$f":"-(FN108-FR108)-FR130","v":2.7284841053187847E-12},null,null,null,{"$f":"-(FR108-FV108)-FV130","v":-2.8990143619012088E-12},null,null,null,{"$f":"-(FV108-FZ108)-FZ130","v":2.2737367544323206E-12},null,null,null,{"$f":"FV160+FZ160+FR160+FN160","v":2.1032064978498966E-12},null,null,null,{"$f":"-(GD108-GH108)-GH130","v":4.5474735088646412E-13},null,null,null,{"$f":"-(GH108-GL108)-GL130","v":-1.4210854715202004E-12},null,null,null,{"$f":"-(GL108-GP108)-GP130","v":-2.8421709430404007E-12},null,null,null,{"$f":"-(GP108-GT108)-GT130","v":3.0695446184836328E-12},null,null,null,{"$f":"GP160+GT160+GL160+GH160","v":-7.3896444519050419E-13},null,null,null,{"$f":"-(GX108-HB108)-HB130","v":2.2168933355715126E-12},null,null,null,{"$f":"-(HB108-HF108)-HF130","v":2.5579538487363607E-12},null,null,null,{"$f":"-(HF108-HJ108)-HJ130","v":2.6147972675971687E-12},null,null,null,{"$f":"-(HJ108-HN108)-HN130","v":-1.9326762412674725E-12},null,null,null,{"$f":"HJ160+HN160+HF160+HB160","v":5.4569682106375694E-12},null,null,null,{"$f":"-(HR108-HV108)-HV130","v":3.3537617127876729E-12},null,null,null,{"$f":"-(HV108-HZ108)-HZ130","v":1.0800249583553523E-12},null,null,null,{"$f":"-(HZ108-ID108)-ID130","v":-2.1600499167107046E-12},null,null,null,{"$f":"-(ID108-IH108)-IH130","v":9.0949470177292824E-13},null,null,null,{"$f":"ID160+IH160+HZ160+HV160","v":3.1832314562052488E-12},null,null,null,{"$f":"-(IL108-IP108)-IP130","v":3.2969182939268649E-12},null,null,null,{"$f":"-(IP108-IT108)-IT130","v":2.8421709430404007E-12},null,null,null,{"$f":"-(IT108-IX108)-IX130","v":-3.5242919693700969E-12},null,null,null,{"$f":"-(IX108-JB108)-JB130","v":-2.9558577807620168E-12},null,null,null,{"$f":"IX160+JB160+IT160+IP160","v":-3.4106051316484809E-13},null,null,null,{"$f":"-(JF108-JJ108)-JJ130","v":1.9326762412674725E-12},null,null,null,{"$f":"-(JJ108-JN108)-JN130","v":1.3073986337985843E-12},null,null,null,{"$f":"-(JN108-JR108)-JR130","v":1.3642420526593924E-12},null,null,null,{"$f":"-(JR108-JV108)-JV130","v":0},null,null,null,{"$f":"JR160+JV160+JN160+JJ160","v":4.6043169277254492E-12},null,null,null,{"$f":"-(JZ108-KD108)-KD130","v":-3.0695446184836328E-12},null,null,null,{"$f":"-(KD108-KH108)-KH130","v":0},null,null,null,{"$f":"-(KH108-KL108)-KL130","v":-2.5011104298755527E-12},null,null,null,{"$f":"-(KL108-KP108)-KP130","v":-2.0463630789890885E-12},null,null,null,{"$f":"KL160+KP160+KH160+KD160","v":-7.617018127348274E-12}]
[null,"Repurchases of common stock - repurchase program",null,null,null,null,null,null,-1088,null,null,null,-1108,null,null,null,-1129,null,null,null,-999,null,null,null,{"$f":"+M161+I161+Q161+U161","v":-4324},null,null,null,-1210,null,null,null,-1134,null,null,null,-810,null,null,null,-755,null,null,null,{"$f":"AC161+AG161+AK161+AO161","v":-3909},null,null,null,-1023,null,null,null,-968,null,null,null,-525,null,null,null,-1169,null,null,null,-3685,null,null,null,-1686,null,null,null,-3771,null,null,null,-6105,null,null,null,-5985,null,null,null,-17547,null,null,null,-5076,null,null,null,-4986,null,null,null,-5980,null,null,null,-4675,null,null,null,-20717,null,null,null,null,{"$f":"-Ratios!DF53","v":-3375},null,null,null,{"$f":"-Ratios!DJ53","v":-3375},null,null,null,{"$f":"-Ratios!DN53","v":-3375},null,null,null,{"$f":"-Ratios!DR53","v":-3375},null,null,null,{"$f":"SUM(DF161:DR161)","v":-13500},null,null,null,{"$f":"-Ratios!DZ53","v":-2500},null,null,null,{"$f":"-Ratios!ED53","v":-2500},null,null,null,{"$f":"-Ratios!EH53","v":-2500},null,null,null,{"$f":"-Ratios!EL53","v":-2500},null,null,null,{"$f":"SUM(DZ161:EL161)","v":-10000},null,null,null,{"$f":"-Ratios!ET53","v":-625},null,null,null,{"$f":"-Ratios!EX53","v":-625},null,null,null,{"$f":"-Ratios!FB53","v":-625},null,null,null,{"$f":"-Ratios!FF53","v":-625},null,null,null,{"$f":"SUM(ET161:FF161)","v":-2500},null,null,null,{"$f":"-Ratios!FN53","v":-625},null,null,null,{"$f":"-Ratios!FR53","v":-625},null,null,null,{"$f":"-Ratios!FV53","v":-625},null,null,null,{"$f":"-Ratios!FZ53","v":-625},null,null,null,{"$f":"SUM(FN161:FZ161)","v":-2500},null,null,null,{"$f":"-Ratios!GH53","v":-625},null,null,null,{"$f":"-Ratios!GL53","v":-625},null,null,null,{"$f":"-Ratios!GP53","v":-625},null,null,null,{"$f":"-Ratios!GT53","v":-625},null,null,null,{"$f":"SUM(GH161:GT161)","v":-2500},null,null,null,{"$f":"-Ratios!HB53","v":-625},null,null,null,{"$f":"-Ratios!HF53","v":-625},null,null,null,{"$f":"-Ratios!HJ53","v":-625},null,null,null,{"$f":"-Ratios!HN53","v":-625},null,null,null,{"$f":"SUM(HB161:HN161)","v":-2500},null,null,null,{"$f":"-Ratios!HV53","v":-625},null,null,null,{"$f":"-Ratios!HZ53","v":-625},null,null,null,{"$f":"-Ratios!ID53","v":-625},null,null,null,{"$f":"-Ratios!IH53","v":-625},null,null,null,{"$f":"SUM(HV161:IH161)","v":-2500},null,null,null,{"$f":"-Ratios!IP53","v":-625},null,null,null,{"$f":"-Ratios!IT53","v":-625},null,null,null,{"$f":"-Ratios!IX53","v":-625},null,null,null,{"$f":"-Ratios!JB53","v":-625},null,null,null,{"$f":"SUM(IP161:JB161)","v":-2500},null,null,null,{"$f":"-Ratios!JJ53","v":-625},null,null,null,{"$f":"-Ratios!JN53","v":-625},null,null,null,{"$f":"-Ratios!JR53","v":-625},null,null,null,{"$f":"-Ratios!JV53","v":-625},null,null,null,{"$f":"SUM(JJ161:JV161)","v":-2500},null,null,null,{"$f":"-Ratios!KD53","v":-625},null,null,null,{"$f":"-Ratios!KH53","v":-625},null,null,null,{"$f":"-Ratios!KL53","v":-625},null,null,null,{"$f":"-Ratios!KP53","v":-625},null,null,null,{"$f":"SUM(KD161:KP161)","v":-2500}]
[null,"Shares repurchased for tax withholdings on vesting of restricted stock units",null,null,null,null,null,null,-342,null,null,null,-27,null,null,null,-46,null,null,null,-87,null,null,null,-502,null,null,null,-382,null,null,null,-30,null,null,null,-57,null,null,null,-88,null,null,null,-557,null,null,null,-401,null,null,null,-31,null,null,null,-65,null,null,null,-122,null,null,null,-619,null,null,null,-342,null,null,null,-91,null,null,null,-108,null,null,null,-162,null,null,null,-703,null,null,null,-318,null,null,null,-196,null,null,null,-87,null,null,null,-261,null,null,null,-862,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"DN162+DR162+DJ162+DF162","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"EH162+EL162+ED162+DZ162","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"FB162+FF162+EX162+ET162","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"FV162+FZ162+FR162+FN162","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"GP162+GT162+GL162+GH162","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"HJ162+HN162+HF162+HB162","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"ID162+IH162+HZ162+HV162","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"IX162+JB162+IT162+IP162","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"JR162+JV162+JN162+JJ162","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"KL162+KP162+KH162+KD162","v":0}]
[null,"Short-term borrowings, original maturities of 90 days or less, net",null,null,null,null,null,null,-4,null,null,null,0,null,null,null,500,null,null,null,-500,null,null,null,-4,null,null,null,-4,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,-4,null,null,null,0,null,null,null,300,null,null,null,1700,null,null,null,497,null,null,null,2497,null,null,null,-2498,null,null,null,7593,null,null,null,-7597,null,null,null,0,null,null,null,-2502,null,null,null,0,null,null,null,0,null,null,null,1723,null,null,null,1723,null,null,null,3446,null,null,null,null,{"$f":"-(DA87-DF87)","v":-1998},null,null,null,{"$f":"-(DF87-DJ87)","v":-2500},null,null,null,{"$f":"-(DJ87-DN87)","v":3000},null,null,null,{"$f":"-(DN87-DR87)","v":-1500},null,null,null,-2998,null,null,null,{"$f":"-(DV87-DZ87)","v":2000},null,null,null,{"$f":"-(DZ87-ED87)","v":0},null,null,null,{"$f":"-(ED87-EH87)","v":-3000},null,null,null,{"$f":"-(EH87-EL87)","v":500},null,null,null,-500,null,null,null,{"$f":"-(EP87-ET87)","v":-2000},null,null,null,{"$f":"-(ET87-EX87)","v":0},null,null,null,{"$f":"-(EX87-FB87)","v":500},null,null,null,{"$f":"-(FB87-FF87)","v":-500},null,null,null,-2000,null,null,null,{"$f":"-(FJ87-FN87)","v":750},null,null,null,{"$f":"-(FN87-FR87)","v":0},null,null,null,{"$f":"-(FR87-FV87)","v":500},null,null,null,{"$f":"-(FV87-FZ87)","v":0},null,null,null,1250,null,null,null,{"$f":"-(GD87-GH87)","v":-750},null,null,null,{"$f":"-(GH87-GL87)","v":0},null,null,null,{"$f":"-(GL87-GP87)","v":-1000},null,null,null,{"$f":"-(GP87-GT87)","v":500},null,null,null,-1250,null,null,null,{"$f":"-(GX87-HB87)","v":0},null,null,null,{"$f":"-(HB87-HF87)","v":0},null,null,null,{"$f":"-(HF87-HJ87)","v":750},null,null,null,{"$f":"-(HJ87-HN87)","v":-500},null,null,null,250,null,null,null,{"$f":"-(HR87-HV87)","v":1500},null,null,null,{"$f":"-(HV87-HZ87)","v":0},null,null,null,{"$f":"-(HZ87-ID87)","v":-750},null,null,null,{"$f":"-(ID87-IH87)","v":0},null,null,null,750,null,null,null,{"$f":"-(IL87-IP87)","v":-1500},null,null,null,{"$f":"-(IP87-IT87)","v":0},null,null,null,{"$f":"-(IT87-IX87)","v":0},null,null,null,{"$f":"-(IX87-JB87)","v":0},null,null,null,-1500,null,null,null,{"$f":"-(JF87-JJ87)","v":0},null,null,null,{"$f":"-(JJ87-JN87)","v":0},null,null,null,{"$f":"-(JN87-JR87)","v":0},null,null,null,{"$f":"-(JR87-JV87)","v":0},null,null,null,0,null,null,null,{"$f":"-(JZ87-KD87)","v":0},null,null,null,{"$f":"-(KD87-KH87)","v":0},null,null,null,{"$f":"-(KH87-KL87)","v":0},null,null,null,{"$f":"-(KL87-KP87)","v":0},null,null,null,0]
[null,"Issuances of debt",null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,4981,null,null,null,{"$f":"+M164+I164+Q164+U164","v":4981},null,null,null,0,null,null,null,0,null,null,null,6978,null,null,null,0,null,null,null,6978,null,null,null,6232,null,null,null,0,null,null,null,0,null,null,null,748,null,null,null,6980,null,null,null,5482,null,null,null,1395,null,null,null,0,null,null,null,0,null,null,null,6877,null,null,null,0,null,null,null,0,null,null,null,1530,null,null,null,720,null,null,null,2250,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Repayments of debt",null,null,null,null,null,null,-3,null,null,null,-503,null,null,null,-1,null,null,null,-1,null,null,null,-508,null,null,null,-852,null,null,null,-10,null,null,null,-3001,null,null,null,0,null,null,null,-3863,null,null,null,-1,null,null,null,0,null,null,null,-4150,null,null,null,0,null,null,null,-4151,null,null,null,-748,null,null,null,-5482,null,null,null,-3645,null,null,null,-2500,null,null,null,-12375,null,null,null,0,null,null,null,0,null,null,null,-5250,null,null,null,-1530,null,null,null,-6780,null,null,null,null,{"$f":"-(DA95-DF95)","v":4775},null,null,null,{"$f":"-(DF95-DJ95)","v":2500},null,null,null,{"$f":"-(DJ95-DN95)","v":-3000},null,null,null,{"$f":"-(DN95-DR95)","v":1500},null,null,null,5775,null,null,null,{"$f":"-(DV95-DZ95)","v":-2000},null,null,null,{"$f":"-(DZ95-ED95)","v":0},null,null,null,{"$f":"-(ED95-EH95)","v":3000},null,null,null,{"$f":"-(EH95-EL95)","v":-500},null,null,null,500,null,null,null,{"$f":"-(EP95-ET95)","v":2000},null,null,null,{"$f":"-(ET95-EX95)","v":0},null,null,null,{"$f":"-(EX95-FB95)","v":-500},null,null,null,{"$f":"-(FB95-FF95)","v":500},null,null,null,2000,null,null,null,{"$f":"-(FJ95-FN95)","v":-750},null,null,null,{"$f":"-(FN95-FR95)","v":0},null,null,null,{"$f":"-(FR95-FV95)","v":-500},null,null,null,{"$f":"-(FV95-FZ95)","v":0},null,null,null,-1250,null,null,null,{"$f":"-(GD95-GH95)","v":750},null,null,null,{"$f":"-(GH95-GL95)","v":0},null,null,null,{"$f":"-(GL95-GP95)","v":1000},null,null,null,{"$f":"-(GP95-GT95)","v":-500},null,null,null,1250,null,null,null,{"$f":"-(GX95-HB95)","v":0},null,null,null,{"$f":"-(HB95-HF95)","v":0},null,null,null,{"$f":"-(HF95-HJ95)","v":-750},null,null,null,{"$f":"-(HJ95-HN95)","v":500},null,null,null,-250,null,null,null,{"$f":"-(HR95-HV95)","v":-1500},null,null,null,{"$f":"-(HV95-HZ95)","v":0},null,null,null,{"$f":"-(HZ95-ID95)","v":750},null,null,null,{"$f":"-(ID95-IH95)","v":0},null,null,null,-750,null,null,null,{"$f":"-(IL95-IP95)","v":1500},null,null,null,{"$f":"-(IP95-IT95)","v":0},null,null,null,{"$f":"-(IT95-IX95)","v":0},null,null,null,{"$f":"-(IX95-JB95)","v":0},null,null,null,1500,null,null,null,{"$f":"-(JF95-JJ95)","v":0},null,null,null,{"$f":"-(JJ95-JN95)","v":0},null,null,null,{"$f":"-(JN95-JR95)","v":0},null,null,null,{"$f":"-(JR95-JV95)","v":0},null,null,null,0,null,null,null,{"$f":"-(JZ95-KD95)","v":0},null,null,null,{"$f":"-(KD95-KH95)","v":0},null,null,null,{"$f":"-(KH95-KL95)","v":0},null,null,null,{"$f":"-(KL95-KP95)","v":0},null,null,null,0]
[null,"Excess tax benefits from share-based compensation",null,null,null,null,null,null,71,null,null,null,12,null,null,null,19,null,null,null,26,null,null,null,128,null,null,null,73,null,null,null,9,null,null,null,21,null,null,null,26,null,null,null,129,null,null,null,91,null,null,null,10,null,null,null,24,null,null,null,28,null,null,null,153]
[null,"Dividends paid",null,null,null,null,null,null,-973,null,null,null,-974,null,null,null,-1070,null,null,null,-1069,null,null,null,{"$f":"+M167+I167+Q167+U167","v":-4086},null,null,null,-1068,null,null,null,-1065,null,null,null,-1308,null,null,null,-1309,null,null,null,-4750,null,null,null,-1308,null,null,null,-1304,null,null,null,-1451,null,null,null,-1448,null,null,null,-5511,null,null,null,-1436,null,null,null,-1425,null,null,null,-1572,null,null,null,-1535,null,null,null,-5968,null,null,null,-1500,null,null,null,-1470,null,null,null,-1519,null,null,null,-1490,null,null,null,-5979,null,null,null,null,{"$f":"-DF55*DF58","v":-1476.30356652107},null,null,null,{"$f":"-DJ55*DJ58","v":-1461.4785012598854},null,null,null,{"$f":"-DN55*DN58","v":-1665.332823319095},null,null,null,{"$f":"-DR55*DR58","v":-1653.5765226742737},null,null,null,-6256.6914137743242,null,null,null,{"$f":"-DZ55*DZ58","v":-1646.3424629226233},null,null,null,{"$f":"-ED55*ED58","v":-1640.3331161224269},null,null,null,{"$f":"-EH55*EH58","v":-1879.2825443182917},null,null,null,{"$f":"-EL55*EL58","v":-1874.5171226208183},null,null,null,{"$f":"EH167+EL167+ED167+DZ167","v":-7040.4752459841602},null,null,null,{"$f":"-ET55*ET58","v":-1873.5274614688365},null,null,null,{"$f":"-EX55*EX58","v":-1872.7053481215441},null,null,null,{"$f":"-FB55*FB58","v":-2151.2692144236366},null,null,null,{"$f":"-FF55*FF58","v":-2150.6172772142813},null,null,null,{"$f":"FB167+FF167+EX167+ET167","v":-8048.1193012282984},null,null,null,{"$f":"-FN55*FN58","v":-2150.0757117700541},null,null,null,{"$f":"-FR55*FR58","v":-2149.6258323550246},null,null,null,{"$f":"-FV55*FV58","v":-2469.8528557026279},null,null,null,{"$f":"-FZ55*FZ58","v":-2469.4961006014646},null,null,null,{"$f":"FV167+FZ167+FR167+FN167","v":-9239.0505004291717},null,null,null,{"$f":"-GH55*GH58","v":-2469.1997434798441},null,null,null,{"$f":"-GL55*GL58","v":-2468.9535590714113},null,null,null,{"$f":"-GP55*GP58","v":-2837.0086746776042},null,null,null,{"$f":"-GT55*GT58","v":-2836.813450044956},null,null,null,{"$f":"GP167+GT167+GL167+GH167","v":-10611.975427273816},null,null,null,{"$f":"-HB55*HB58","v":-2836.6512765819489},null,null,null,{"$f":"-HF55*HF58","v":-2836.5165587866231},null,null,null,{"$f":"-HJ55*HJ58","v":-3259.5069077872377},null,null,null,{"$f":"-HN55*HN58","v":-3259.4000763584272},null,null,null,{"$f":"HJ167+HN167+HF167+HB167","v":-12192.074819514237},null,null,null,{"$f":"-HV55*HV58","v":-3259.31133129315},null,null,null,{"$f":"-HZ55*HZ58","v":-3259.2376106034726},null,null,null,{"$f":"-ID55*ID58","v":-3745.3428585059851},null,null,null,{"$f":"-IH55*IH58","v":-3745.2843978802598},null,null,null,{"$f":"ID167+IH167+HZ167+HV167","v":-14009.176198282868},null,null,null,{"$f":"-IP55*IP58","v":-3745.2358345304669},null,null,null,{"$f":"-IT55*IT58","v":-3745.1954928660762},null,null,null,{"$f":"-IX55*IX58","v":-4303.8222188652007},null,null,null,{"$f":"-JB55*JB58","v":-4303.7902278603224},null,null,null,{"$f":"IX167+JB167+IT167+IP167","v":-16098.043774122067},null,null,null,{"$f":"-JJ55*JJ58","v":-4303.7636528734683},null,null,null,{"$f":"-JN55*JN58","v":-4303.741576982793},null,null,null,{"$f":"-JR55*JR58","v":-4945.7032277410908},null,null,null,{"$f":"-JV55*JV58","v":-4945.6857215242071},null,null,null,{"$f":"JR167+JV167+JN167+JJ167","v":-18498.894179121558},null,null,null,{"$f":"-KD55*KD58","v":-4945.6711790774998},null,null,null,{"$f":"-KH55*KH58","v":-4945.6590986401543},null,null,null,{"$f":"-KL55*KL58","v":-4945.6490633985331},null,null,null,{"$f":"-KP55*KP58","v":-4945.6407271047783},null,null,null,-19782.620068220967]
[null,"Other",null,null,null,null,null,null,33,null,null,null,77,null,null,null,-70,null,null,null,-54,null,null,null,-14,null,null,null,123,null,null,null,-15,null,null,null,-12,null,null,null,54,null,null,null,150,null,null,null,-60,null,null,null,-180,null,null,null,-10,null,null,null,72,null,null,null,-178,null,null,null,-31,null,null,null,9,null,null,null,-70,null,null,null,-77,null,null,null,-169,null,null,null,-59,null,null,null,77,null,null,null,33,null,null,null,62,null,null,null,113,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,null,"Net cash provided by / (used in) financing activities",null,null,null,{"$f":"SUM(I160:I168)","v":-1953},null,null,null,{"$f":"SUM(M160:M168)","v":-1714},null,null,null,{"$f":"SUM(Q160:Q168)","v":-1375},null,null,null,{"$f":"SUM(U160:U168)","v":2729},null,null,null,{"$f":"SUM(Y160:Y168)","v":-2313},null,null,null,{"$f":"SUM(AC160:AC168)","v":-2935},null,null,null,{"$f":"SUM(AG160:AG168)","v":-1929},null,null,null,{"$f":"SUM(AK160:AK168)","v":1881},null,null,null,{"$f":"SUM(AO160:AO168)","v":-1716},null,null,null,{"$f":"SUM(AS160:AS168)","v":-4699},null,null,null,{"$f":"SUM(AW160:AW168)","v":3618},null,null,null,{"$f":"SUM(BA160:BA168)","v":-1875},null,null,null,{"$f":"SUM(BE160:BE168)","v":-4445},null,null,null,{"$f":"SUM(BI160:BI168)","v":-1104},null,null,null,{"$f":"SUM(BM160:BM168)","v":-3806},null,null,null,{"$f":"SUM(BQ160:BQ168)","v":-1250},null,null,null,{"$f":"SUM(BU160:BU168)","v":-1479},null,null,null,{"$f":"SUM(BY160:BY168)","v":-19081},null,null,null,{"$f":"SUM(CC160:CC168)","v":-9954},null,null,null,{"$f":"SUM(CG160:CG168)","v":-31764},null,null,null,{"$f":"SUM(CK160:CK168)","v":-6945},null,null,null,{"$f":"SUM(CO160:CO168)","v":-6271},null,null,null,{"$f":"SUM(CS160:CS168)","v":-9541},null,null,null,{"$f":"SUM(CW160:CW168)","v":-5132},null,null,null,{"$f":"SUM(DA160:DA168)","v":-27889},null,null,null,null,{"$f":"SUM(DF160:DF168)","v":-2074.3035665210728},null,null,null,{"$f":"SUM(DJ160:DJ168)","v":-4836.4785012598841},null,null,null,{"$f":"SUM(DN160:DN168)","v":-5040.3328233190987},null,null,null,{"$f":"SUM(DR160:DR168)","v":-5028.5765226742715},null,null,null,{"$f":"SUM(DV160:DV168)","v":-16979.691413774322},null,null,null,{"$f":"SUM(DZ160:DZ168)","v":-4146.3424629226211},null,null,null,{"$f":"SUM(ED160:ED168)","v":-4140.3331161224287},null,null,null,{"$f":"SUM(EH160:EH168)","v":-4379.2825443182883},null,null,null,{"$f":"SUM(EL160:EL168)","v":-4374.5171226208149},null,null,null,{"$f":"SUM(EP160:EP168)","v":-17040.475245984155},null,null,null,{"$f":"SUM(ET160:ET168)","v":-2498.5274614688387},null,null,null,{"$f":"SUM(EX160:EX168)","v":-2497.7053481215426},null,null,null,{"$f":"SUM(FB160:FB168)","v":-2776.2692144236389},null,null,null,{"$f":"SUM(FF160:FF168)","v":-2775.61727721428},null,null,null,{"$f":"SUM(FJ160:FJ168)","v":-10548.1193012283},null,null,null,{"$f":"SUM(FN160:FN168)","v":-2775.0757117700541},null,null,null,{"$f":"SUM(FR160:FR168)","v":-2774.6258323550219},null,null,null,{"$f":"SUM(FV160:FV168)","v":-3094.8528557026311},null,null,null,{"$f":"SUM(FZ160:FZ168)","v":-3094.4961006014623},null,null,null,{"$f":"SUM(GD160:GD168)","v":-11739.05050042917},null,null,null,{"$f":"SUM(GH160:GH168)","v":-3094.1997434798436},null,null,null,{"$f":"SUM(GL160:GL168)","v":-3093.9535590714127},null,null,null,{"$f":"SUM(GP160:GP168)","v":-3462.0086746776069},null,null,null,{"$f":"SUM(GT160:GT168)","v":-3461.8134500449528},null,null,null,{"$f":"SUM(GX160:GX168)","v":-13111.975427273817},null,null,null,{"$f":"SUM(HB160:HB168)","v":-3461.6512765819466},null,null,null,{"$f":"SUM(HF160:HF168)","v":-3461.5165587866204},null,null,null,{"$f":"SUM(HJ160:HJ168)","v":-3884.5069077872349},null,null,null,{"$f":"SUM(HN160:HN168)","v":-3884.400076358429},null,null,null,{"$f":"SUM(HR160:HR168)","v":-14692.074819514231},null,null,null,{"$f":"SUM(HV160:HV168)","v":-3884.3113312931464},null,null,null,{"$f":"SUM(HZ160:HZ168)","v":-3884.2376106034717},null,null,null,{"$f":"SUM(ID160:ID168)","v":-4370.3428585059874},null,null,null,{"$f":"SUM(IH160:IH168)","v":-4370.2843978802593},null,null,null,{"$f":"SUM(IL160:IL168)","v":-16509.176198282865},null,null,null,{"$f":"SUM(IP160:IP168)","v":-4370.2358345304638},null,null,null,{"$f":"SUM(IT160:IT168)","v":-4370.1954928660734},null,null,null,{"$f":"SUM(IX160:IX168)","v":-4928.8222188652044},null,null,null,{"$f":"SUM(JB160:JB168)","v":-4928.7902278603251},null,null,null,{"$f":"SUM(JF160:JF168)","v":-18598.043774122067},null,null,null,{"$f":"SUM(JJ160:JJ168)","v":-4928.7636528734665},null,null,null,{"$f":"SUM(JN160:JN168)","v":-4928.7415769827912},null,null,null,{"$f":"SUM(JR160:JR168)","v":-5570.703227741089},null,null,null,{"$f":"SUM(JV160:JV168)","v":-5570.6857215242071},null,null,null,{"$f":"SUM(JZ160:JZ168)","v":-20998.894179121555},null,null,null,{"$f":"SUM(KD160:KD168)","v":-5570.6711790775025},null,null,null,{"$f":"SUM(KH160:KH168)","v":-5570.6590986401543},null,null,null,{"$f":"SUM(KL160:KL168)","v":-5570.6490633985359},null,null,null,{"$f":"SUM(KP160:KP168)","v":-5570.6407271047801},null,null,null,{"$f":"SUM(KT160:KT168)","v":-22282.620068220975}]
[]
["Net increase (decrease) in cash, cash equivalents, and restricted cash",null,null,null,null,null,null,null,{"$f":"+I157+I145+I169","v":-2339},null,null,null,{"$f":"+M157+M145+M169","v":410},null,null,null,{"$f":"+Q157+Q145+Q169","v":-927},null,null,null,{"$f":"+U157+U145+U169","v":3007},null,null,null,{"$f":"+Y157+Y145+Y169","v":151},null,null,null,{"$f":"AC157+AC145+AC169","v":-1119},null,null,null,{"$f":"AG157+AG145+AG169","v":556},null,null,null,{"$f":"AK157+AK145+AK169","v":2581},null,null,null,{"$f":"AO157+AO145+AO169","v":-1264},null,null,null,{"$f":"AS157+AS145+AS169","v":754},null,null,null,{"$f":"AW157+AW145+AW169","v":952},null,null,null,{"$f":"BA157+BA145+BA169","v":2315},null,null,null,{"$f":"BE157+BE145+BE169","v":-2782},null,null,null,{"$f":"BI157+BI145+BI169","v":3592},null,null,null,{"$f":"AW171+BA171+BE171+BI171","v":4077},null,null,null,{"$f":"BQ157+BQ145+BQ169","v":-675},null,null,null,{"$f":"BU157+BU145+BU169","v":6581},null,null,null,{"$f":"BY157+BY145+BY169","v":-10908},null,null,null,{"$f":"CC157+CC145+CC169","v":2222},null,null,null,{"$f":"BQ171+BU171+BY171+CC171","v":-2780},null,null,null,{"$f":"CK157+CK145+CK169","v":-507},null,null,null,{"$f":"CO157+CO145+CO169","v":1393},null,null,null,{"$f":"CS157+CS145+CS169","v":394},null,null,null,{"$f":"CW157+CW145+CW169","v":1499},null,null,null,{"$f":"CS171+CW171+CO171+CK171","v":2779},null,null,null,null,{"$f":"DF157+DF145+DF169","v":-6151.8076299139957},null,null,null,{"$f":"DJ157+DJ145+DJ169","v":1622.1200377985924},null,null,null,{"$f":"DN157+DN145+DN169","v":-1867.9997782591754},null,null,null,{"$f":"DR157+DR145+DR169","v":-1449.3816341865031},null,null,null,{"$f":"DN171+DR171+DJ171+DF171","v":-7847.0690045610818},null,null,null,{"$f":"DZ157+DZ145+DZ169","v":-3577.3592408542027},null,null,null,{"$f":"ED157+ED145+ED169","v":2322.0140692846553},null,null,null,{"$f":"EH157+EH145+EH169","v":-1227.4147207884848},null,null,null,{"$f":"EL157+EL145+EL169","v":-773.62969869339031},null,null,null,{"$f":"EH171+EL171+ED171+DZ171","v":-3256.3895910514225},null,null,null,{"$f":"ET157+ET145+ET169","v":-2187.224974396865},null,null,null,{"$f":"EX157+EX145+EX169","v":3914.7914903949322},null,null,null,{"$f":"FB157+FB145+FB169","v":313.82446467911313},null,null,null,{"$f":"FF157+FF145+FF169","v":818.57841676090538},null,null,null,{"$f":"FB171+FF171+EX171+ET171","v":2859.9693974380853},null,null,null,{"$f":"FN157+FN145+FN169","v":-2104.9678207822417},null,null,null,{"$f":"FR157+FR145+FR169","v":4029.0786654479907},null,null,null,{"$f":"FV157+FV145+FV169","v":112.37424042936755},null,null,null,{"$f":"FZ157+FZ145+FZ169","v":673.12111451140481},null,null,null,{"$f":"FV171+FZ171+FR171+FN171","v":2709.6061996065218},null,null,null,{"$f":"GH157+GH145+GH169","v":-2370.1597161063746},null,null,null,{"$f":"GL157+GL145+GL169","v":4030.1701068863845},null,null,null,{"$f":"GP157+GP145+GP169","v":-94.361124904025928},null,null,null,{"$f":"GT157+GT145+GT169","v":474.68225278545424},null,null,null,{"$f":"GP171+GT171+GL171+GH171","v":2040.3315186614382},null,null,null,{"$f":"HB157+HB145+HB169","v":-2462.9652471811614},null,null,null,{"$f":"HF157+HF145+HF169","v":4149.4755514072649},null,null,null,{"$f":"HJ157+HJ145+HJ169","v":-208.84657580886824},null,null,null,{"$f":"HN157+HN145+HN169","v":353.25956623186539},null,null,null,{"$f":"HJ171+HN171+HF171+HB171","v":1830.9232946491002},null,null,null,{"$f":"HV157+HV145+HV169","v":-2978.0009110645178},null,null,null,{"$f":"HZ157+HZ145+HZ169","v":3907.0545338282891},null,null,null,{"$f":"ID157+ID145+ID169","v":-642.7516195116109},null,null,null,{"$f":"IH157+IH145+IH169","v":-60.174524429101439},null,null,null,{"$f":"ID171+IH171+HZ171+HV171","v":226.12747882305894},null,null,null,{"$f":"IP157+IP145+IP169","v":-3634.0137611848163},null,null,null,{"$f":"IT157+IT145+IT169","v":3481.8487806324347},null,null,null,{"$f":"IX157+IX145+IX169","v":-1185.0696302879974},null,null,null,{"$f":"JB157+JB145+JB169","v":-591.60438827247071},null,null,null,{"$f":"IX171+JB171+IT171+IP171","v":-1928.8389991128497},null,null,null,{"$f":"JJ157+JJ145+JJ169","v":-4189.9319695010036},null,null,null,{"$f":"JN157+JN145+JN169","v":3015.799969146241},null,null,null,{"$f":"JR157+JR145+JR169","v":-1787.9769647679286},null,null,null,{"$f":"JV157+JV145+JV169","v":-1183.5080862348022},null,null,null,{"$f":"JR171+JV171+JN171+JJ171","v":-4145.6170513574934},null,null,null,{"$f":"KD157+KD145+KD169","v":-4830.1950994751815},null,null,null,{"$f":"KH157+KH145+KH169","v":2479.7347386431438},null,null,null,{"$f":"KL157+KL145+KL169","v":-1739.2397491833435},null,null,null,{"$f":"KP157+KP145+KP169","v":-1124.8636155938666},null,null,null,{"$f":"KL171+KP171+KH171+KD171","v":-5214.5637256092477}]
["Cash, cash equivalents, and restricted cash, beginning of period",null,null,null,null,null,null,null,6726,null,null,null,4387,null,null,null,4797,null,null,null,{"$f":"+Q173","v":3870},null,null,null,{"$f":"I172","v":6726},null,null,null,6877,null,null,null,5758,null,null,null,6314,null,null,null,8895,null,null,null,6877,null,null,null,7631,null,null,null,8583,null,null,null,10898,null,null,null,8116,null,null,null,{"$f":"AW172","v":7631},null,null,null,11773,null,null,null,11098,null,null,null,17679,null,null,null,6771,null,null,null,11773,null,null,null,8993,null,null,null,8486,null,null,null,9879,null,null,null,10273,null,null,null,8993,null,null,null,null,{"$f":"DA68","v":11750},null,null,null,{"$f":"DF173","v":5598.1923700860043},null,null,null,{"$f":"DJ173","v":7220.3124078845967},null,null,null,{"$f":"DN173","v":5352.3126296254213},null,null,null,{"$f":"DA68","v":11750},null,null,null,{"$f":"DV68","v":3902.9309954389182},null,null,null,{"$f":"DZ173","v":325.57175458471556},null,null,null,{"$f":"ED173","v":2647.5858238693709},null,null,null,{"$f":"EH173","v":1420.171103080886},null,null,null,{"$f":"DV173","v":3902.9309954389182},null,null,null,{"$f":"EP68","v":646.54140438749573},null,null,null,{"$f":"ET173","v":-1540.6835700093693},null,null,null,{"$f":"EX173","v":2374.1079203855629},null,null,null,{"$f":"FB173","v":2687.9323850646761},null,null,null,{"$f":"EP173","v":646.54140438749573},null,null,null,{"$f":"FJ68","v":3506.5108018255814},null,null,null,{"$f":"FN173","v":1401.5429810433398},null,null,null,{"$f":"FR173","v":5430.6216464913305},null,null,null,{"$f":"FV173","v":5542.9958869206985},null,null,null,{"$f":"FJ173","v":3506.510801825581},null,null,null,{"$f":"GD68","v":6216.1170014321033},null,null,null,{"$f":"GH173","v":3845.9572853257287},null,null,null,{"$f":"GL173","v":7876.1273922121127},null,null,null,{"$f":"GP173","v":7781.7662673080868},null,null,null,{"$f":"GD173","v":6216.1170014321033},null,null,null,{"$f":"GX68","v":8256.4485200935414},null,null,null,{"$f":"HB173","v":5793.48327291238},null,null,null,{"$f":"HF173","v":9942.9588243196449},null,null,null,{"$f":"HJ173","v":9734.1122485107771},null,null,null,{"$f":"GX173","v":8256.4485200935414},null,null,null,{"$f":"HR68","v":10087.371814742643},null,null,null,{"$f":"HV173","v":7109.3709036781247},null,null,null,{"$f":"HZ173","v":11016.425437506414},null,null,null,{"$f":"ID173","v":10373.673817994802},null,null,null,{"$f":"HR173","v":10087.371814742641},null,null,null,{"$f":"IL68","v":10313.499293565701},null,null,null,{"$f":"IP173","v":6679.4855323808843},null,null,null,{"$f":"IT173","v":10161.334313013318},null,null,null,{"$f":"IX173","v":8976.2646827253211},null,null,null,{"$f":"IL173","v":10313.499293565699},null,null,null,{"$f":"JF68","v":8384.6602944528495},null,null,null,{"$f":"JJ173","v":4194.7283249518459},null,null,null,{"$f":"JN173","v":7210.5282940980869},null,null,null,{"$f":"JR173","v":5422.5513293301583},null,null,null,{"$f":"JF173","v":8384.6602944528495},null,null,null,{"$f":"JZ68","v":4239.043243095356},null,null,null,{"$f":"KD173","v":-591.1518563798254},null,null,null,{"$f":"KH173","v":1888.5828822633184},null,null,null,{"$f":"KL173","v":149.3431330799749},null,null,null,{"$f":"JZ173","v":4239.043243095356}]
["Cash, cash equivalents, and restricted cash, end of period",null,null,null,null,null,null,null,{"$f":"SUM(I171:I172)","v":4387},null,null,null,{"$f":"M171+M172","v":4797},null,null,null,{"$f":"Q171+Q172","v":3870},null,null,null,{"$f":"U171+U172","v":6877},null,null,null,{"$f":"Y171+Y172","v":6877},null,null,null,{"$f":"SUM(AC171:AC172)","v":5758},null,null,null,{"$f":"SUM(AG171:AG172)","v":6314},null,null,null,{"$f":"SUM(AK171:AK172)","v":8895},null,null,null,{"$f":"SUM(AO171:AO172)","v":7631},null,null,null,{"$f":"SUM(AS171:AS172)","v":7631},null,null,null,{"$f":"SUM(AW171:AW172)","v":8583},null,null,null,{"$f":"SUM(BA171:BA172)","v":10898},null,null,null,{"$f":"SUM(BE171:BE172)","v":8116},null,null,null,{"$f":"SUM(BI171:BI172)","v":11708},null,null,null,{"$f":"SUM(BM171:BM172)","v":11708},null,null,null,{"$f":"SUM(BQ171:BQ172)","v":11098},null,null,null,{"$f":"SUM(BU171:BU172)","v":17679},null,null,null,{"$f":"SUM(BY171:BY172)","v":6771},null,null,null,{"$f":"SUM(CC171:CC172)","v":8993},null,null,null,{"$f":"SUM(CG171:CG172)","v":8993},null,null,null,{"$f":"SUM(CK171:CK172)","v":8486},null,null,null,{"$f":"SUM(CO171:CO172)","v":9879},null,null,null,{"$f":"SUM(CS171:CS172)","v":10273},null,null,null,{"$f":"SUM(CW171:CW172)","v":11772},null,null,null,{"$f":"SUM(DA171:DA172)","v":11772},null,null,null,null,{"$f":"SUM(DF171:DF172)","v":5598.1923700860043},null,null,null,{"$f":"SUM(DJ171:DJ172)","v":7220.3124078845967},null,null,null,{"$f":"SUM(DN171:DN172)","v":5352.3126296254213},null,null,null,{"$f":"SUM(DR171:DR172)","v":3902.9309954389182},null,null,null,{"$f":"SUM(DV171:DV172)","v":3902.9309954389182},null,null,null,{"$f":"SUM(DZ171:DZ172)","v":325.57175458471556},null,null,null,{"$f":"SUM(ED171:ED172)","v":2647.5858238693709},null,null,null,{"$f":"SUM(EH171:EH172)","v":1420.171103080886},null,null,null,{"$f":"SUM(EL171:EL172)","v":646.54140438749573},null,null,null,{"$f":"SUM(EP171:EP172)","v":646.54140438749573},null,null,null,{"$f":"SUM(ET171:ET172)","v":-1540.6835700093693},null,null,null,{"$f":"SUM(EX171:EX172)","v":2374.1079203855629},null,null,null,{"$f":"SUM(FB171:FB172)","v":2687.9323850646761},null,null,null,{"$f":"SUM(FF171:FF172)","v":3506.5108018255814},null,null,null,{"$f":"SUM(FJ171:FJ172)","v":3506.510801825581},null,null,null,{"$f":"SUM(FN171:FN172)","v":1401.5429810433398},null,null,null,{"$f":"SUM(FR171:FR172)","v":5430.6216464913305},null,null,null,{"$f":"SUM(FV171:FV172)","v":5542.9958869206985},null,null,null,{"$f":"SUM(FZ171:FZ172)","v":6216.1170014321033},null,null,null,{"$f":"SUM(GD171:GD172)","v":6216.1170014321033},null,null,null,{"$f":"SUM(GH171:GH172)","v":3845.9572853257287},null,null,null,{"$f":"SUM(GL171:GL172)","v":7876.1273922121127},null,null,null,{"$f":"SUM(GP171:GP172)","v":7781.7662673080868},null,null,null,{"$f":"SUM(GT171:GT172)","v":8256.4485200935414},null,null,null,{"$f":"SUM(GX171:GX172)","v":8256.4485200935414},null,null,null,{"$f":"SUM(HB171:HB172)","v":5793.48327291238},null,null,null,{"$f":"SUM(HF171:HF172)","v":9942.9588243196449},null,null,null,{"$f":"SUM(HJ171:HJ172)","v":9734.1122485107771},null,null,null,{"$f":"SUM(HN171:HN172)","v":10087.371814742643},null,null,null,{"$f":"SUM(HR171:HR172)","v":10087.371814742641},null,null,null,{"$f":"SUM(HV171:HV172)","v":7109.3709036781247},null,null,null,{"$f":"SUM(HZ171:HZ172)","v":11016.425437506414},null,null,null,{"$f":"SUM(ID171:ID172)","v":10373.673817994802},null,null,null,{"$f":"SUM(IH171:IH172)","v":10313.499293565701},null,null,null,{"$f":"SUM(IL171:IL172)","v":10313.499293565699},null,null,null,{"$f":"SUM(IP171:IP172)","v":6679.4855323808843},null,null,null,{"$f":"SUM(IT171:IT172)","v":10161.334313013318},null,null,null,{"$f":"SUM(IX171:IX172)","v":8976.2646827253211},null,null,null,{"$f":"SUM(JB171:JB172)","v":8384.6602944528495},null,null,null,{"$f":"SUM(JF171:JF172)","v":8384.6602944528495},null,null,null,{"$f":"SUM(JJ171:JJ172)","v":4194.7283249518459},null,null,null,{"$f":"SUM(JN171:JN172)","v":7210.5282940980869},null,null,null,{"$f":"SUM(JR171:JR172)","v":5422.5513293301583},null,null,null,{"$f":"SUM(JV171:JV172)","v":4239.043243095356},null,null,null,{"$f":"SUM(JZ171:JZ172)","v":4239.043243095356},null,null,null,{"$f":"SUM(KD171:KD172)","v":-591.1518563798254},null,null,null,{"$f":"SUM(KH171:KH172)","v":1888.5828822633184},null,null,null,{"$f":"SUM(KL171:KL172)","v":149.3431330799749},null,null,null,{"$f":"SUM(KP171:KP172)","v":-975.52048251389169},null,null,null,{"$f":"SUM(KT171:KT172)","v":-975.52048251389169}]
[]
[]
[]
[]
["Cash Flow Assumptions",null,null,null,null,null,"x"]
[]
["D&A as a percent of last period's PP&E",null,null,null,null,null,null,null,"N/A",{"$f":"IF(ISNUMBER(J129),J129/J$14,\"\")","v":""},"","",{"$f":"IF(ISNUMBER(M129),M129/I$76,\"\")","v":0.19486545004639655},"","","",{"$f":"IF(ISNUMBER(Q129),Q129/M$76,\"\")","v":0.17745952677459526},"","","",{"$f":"IF(ISNUMBER(U129),U129/Q$76,\"\")","v":0.19627594627594627},"","","","N/A","","","",{"$f":"IF(ISNUMBER(AC129),AC129/Y$76,\"\")","v":0.15216086434573831},"","","",{"$f":"IF(ISNUMBER(AG129),AG129/AC$76,\"\")","v":0.14883442916915721},"","","",{"$f":"IF(ISNUMBER(AK129),AK129/AG$76,\"\")","v":0.15977554636739516},"","","",{"$f":"IF(ISNUMBER(AO129),AO129/AK$76,\"\")","v":0.1711533012184755},"","","",{"$f":"IF(ISNUMBER(AS129),AS129/Y$76,\"\")","v":0.64525810324129651},"","","",{"$f":"IF(ISNUMBER(AW129),AW129/AS$76,\"\")","v":0.17084997147746719},"","","",{"$f":"IF(ISNUMBER(BA129),BA129/AW$76,\"\")","v":0.15690197199199771},"","","",{"$f":"IF(ISNUMBER(BE129),BE129/BA$76,\"\")","v":0.1636469900642899},"","","",{"$f":"IF(ISNUMBER(BI129),BI129/BE$76,\"\")","v":0.17025036818851252},"","","",{"$f":"IF(ISNUMBER(BM129),BM129/AS$76,\"\")","v":0.65202509982886481},"","","",{"$f":"IF(ISNUMBER(BQ129),BQ129/BM$76,\"\")","v":0.17037928958458759},"","","",{"$f":"IF(ISNUMBER(BU129),BU129/BQ$76,\"\")","v":0.17051842598376016},{"$f":"IF(ISNUMBER(BV129),BV129/BV$14,\"\")","v":""},"","",{"$f":"IF(ISNUMBER(BY129),BY129/BU$76,\"\")","v":0.18117571474461933},"","","",{"$f":"IF(ISNUMBER(CC129),CC129/BY$76,\"\")","v":0.16742375081116159},{"$f":"IF(ISNUMBER(CD129),CD129/CD$14,\"\")","v":""},{"$f":"IF(ISNUMBER(CE129),CE129/CE$14,\"\")","v":""},{"$f":"IF(ISNUMBER(CF129),CF129/CF$14,\"\")","v":""},{"$f":"IF(ISNUMBER(CG129),CG129/BM$76,\"\")","v":0.65984346779048764},{"$f":"IF(ISNUMBER(CH129),CH129/CH$14,\"\")","v":""},"","",{"$f":"IF(ISNUMBER(CK129),CK129/CG$76,\"\")","v":0.15469061876247506},"","","",{"$f":"IF(ISNUMBER(CO129),CO129/CK$76,\"\")","v":0.16474966170500677},"","","",{"$f":"IF(ISNUMBER(CS129),CS129/CO$76,\"\")","v":0.16410781303309452},"","","",{"$f":"IF(ISNUMBER(CW129),CW129/CS$76,\"\")","v":0.16372618207480594},{"$f":"IF(ISNUMBER(CX129),CX129/CX14,\"\")","v":""},{"$f":"IF(ISNUMBER(CY129),CY129/CY14,\"\")","v":""},{"$f":"IF(ISNUMBER(CZ129),CZ129/CZ14,\"\")","v":""},{"$f":"IF(ISNUMBER(DA129),DA129/CG$76,\"\")","v":0.63107119095143049},{"$f":"IF(ISNUMBER(DB129),DB129/DB14,\"\")","v":""},null,{"$f":"IF(ISNUMBER(DD129),DD129/DD14,\"\")","v":""},{"$f":"IF(ISNUMBER(DE129),DE129/DE14,\"\")","v":""},{"$f":"AVERAGE(CK180:CW180,BQ180:CC180,AW180:BI180)","v":0.16653506320181485},null,null,null,{"$f":"DF180","v":0.16653506320181485},null,null,null,{"$f":"DJ180","v":0.16653506320181485},null,null,null,{"$f":"DN180","v":0.16653506320181485},null,null,null,null,null,null,null,{"$f":"DR180","v":0.16653506320181485},null,null,null,{"$f":"DZ180","v":0.16653506320181485},null,null,null,{"$f":"ED180","v":0.16653506320181485},null,null,null,{"$f":"EH180","v":0.16653506320181485},null,null,null,null,null,null,null,{"$f":"EL180","v":0.16653506320181485},null,null,null,{"$f":"ET180","v":0.16653506320181485},null,null,null,{"$f":"EX180","v":0.16653506320181485},null,null,null,{"$f":"FB180","v":0.16653506320181485},null,null,null,null,null,null,null,{"$f":"FF180","v":0.16653506320181485},null,null,null,{"$f":"FN180","v":0.16653506320181485},null,null,null,{"$f":"FR180","v":0.16653506320181485},null,null,null,{"$f":"FV180","v":0.16653506320181485},null,null,null,null,null,null,null,{"$f":"FZ180","v":0.16653506320181485},null,null,null,{"$f":"GH180","v":0.16653506320181485},null,null,null,{"$f":"GL180","v":0.16653506320181485},null,null,null,{"$f":"GP180","v":0.16653506320181485},null,null,null,null,null,null,null,{"$f":"GT180","v":0.16653506320181485},null,null,null,{"$f":"HB180","v":0.16653506320181485},null,null,null,{"$f":"HF180","v":0.16653506320181485},null,null,null,{"$f":"HJ180","v":0.16653506320181485},null,null,null,null,null,null,null,{"$f":"HN180","v":0.16653506320181485},null,null,null,{"$f":"HV180","v":0.16653506320181485},null,null,null,{"$f":"HZ180","v":0.16653506320181485},null,null,null,{"$f":"ID180","v":0.16653506320181485},null,null,null,null,null,null,null,{"$f":"IH180","v":0.16653506320181485},null,null,null,{"$f":"IP180","v":0.16653506320181485},null,null,null,{"$f":"IT180","v":0.16653506320181485},null,null,null,{"$f":"IX180","v":0.16653506320181485},null,null,null,null,null,null,null,{"$f":"JB180","v":0.16653506320181485},null,null,null,{"$f":"JJ180","v":0.16653506320181485},null,null,null,{"$f":"JN180","v":0.16653506320181485},null,null,null,{"$f":"JR180","v":0.16653506320181485},null,null,null,null,null,null,null,{"$f":"JV180","v":0.16653506320181485},null,null,null,{"$f":"KD180","v":0.16653506320181485},null,null,null,{"$f":"KH180","v":0.16653506320181485},null,null,null,{"$f":"KL180","v":0.16653506320181485}]
["Share-based compensation as a percent of sales",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(I130),I130/I$14,\"\")","v":3.013474887709269E-2},"","","",2.5804289544235925E-2,"","","",3.023811485540084E-2,"","","",3.0833917309039945E-2,"","","",2.9291511564044668E-2,"","","",2.9648320454187038E-2,"","","",2.7668315586484447E-2,"","","",3.2916666666666664E-2,"","","",2.8248140528564645E-2,"","","",2.9605864316608117E-2,"","","",3.0116580310880828E-2,"","","",3.0397236614853194E-2,"","","",3.350083752093802E-2,"","","",3.3132778373032225E-2,"","","",{"$f":"IF(ISNUMBER(BM130),BM130/BM$14,\"\")","v":3.1788355379647956E-2},"","","",3.2300593276203035E-2,"","","",3.3061327500630941E-2,"","","",3.2014763700553638E-2,"","","",3.0520087200249145E-2,"","","",{"$f":"IF(ISNUMBER(CG130),CG130/CG$14,\"\")","v":3.1948104601662274E-2},{"$f":"IF(ISNUMBER(CH130),CH130/CH$14,\"\")","v":""},"","",3.0829253365973072E-2,"","","",3.1255021693716856E-2,"","","",2.8862478777589132E-2,"","","",3.0086386654751267E-2,"","","",3.0248150431565968E-2,"",null,{"$f":"IF(ISNUMBER(DD130),DD130/DD$14,\"\")","v":""},{"$f":"IF(ISNUMBER(DE130),DE130/DE$14,\"\")","v":""},{"$f":"AVERAGE(CK181,BQ181,AW181,AC181,I181)","v":3.0605899256867332E-2},null,null,null,{"$f":"AVERAGE(CO181,BU181,BA181,AG181,M181)","v":2.963723818798427E-2},null,null,null,{"$f":"AVERAGE(CS181,BY181,BE181,AK181,Q181)","v":3.1506572304229666E-2},null,null,null,{"$f":"AVERAGE(CW181,CC181,BI181,AO181,U181)","v":3.0564262013127445E-2},null,null,null,{"$f":"IF(ISNUMBER(DV130),DV130/DV$14,\"\")","v":3.0586255688610006E-2},null,null,null,{"$f":"DF181","v":3.0605899256867332E-2},null,null,null,{"$f":"DJ181","v":2.963723818798427E-2},null,null,null,{"$f":"DN181","v":3.1506572304229666E-2},null,null,null,{"$f":"DR181","v":3.0564262013127445E-2},null,null,null,{"$f":"IF(ISNUMBER(EP130),EP130/EP$14,\"\")","v":3.0585921413256782E-2},null,null,null,{"$f":"DZ181","v":3.0605899256867332E-2},null,null,null,{"$f":"ED181","v":2.963723818798427E-2},null,null,null,{"$f":"EH181","v":3.1506572304229666E-2},null,null,null,{"$f":"EL181","v":3.0564262013127445E-2},null,null,null,{"$f":"IF(ISNUMBER(FJ130),FJ130/FJ$14,\"\")","v":3.0587132741355608E-2},null,null,null,{"$f":"ET181","v":3.0605899256867332E-2},null,null,null,{"$f":"EX181","v":2.963723818798427E-2},null,null,null,{"$f":"FB181","v":3.1506572304229666E-2},null,null,null,{"$f":"FF181","v":3.0564262013127445E-2},null,null,null,{"$f":"IF(ISNUMBER(GD130),GD130/GD$14,\"\")","v":3.0584025236374858E-2},null,null,null,{"$f":"FN181","v":3.0605899256867332E-2},null,null,null,{"$f":"FR181","v":2.963723818798427E-2},null,null,null,{"$f":"FV181","v":3.1506572304229666E-2},null,null,null,{"$f":"FZ181","v":3.0564262013127445E-2},null,null,null,{"$f":"IF(ISNUMBER(GX130),GX130/GX$14,\"\")","v":3.0583954042563113E-2},null,null,null,{"$f":"GH181","v":3.0605899256867332E-2},null,null,null,{"$f":"GL181","v":2.963723818798427E-2},null,null,null,{"$f":"GP181","v":3.1506572304229666E-2},null,null,null,{"$f":"GT181","v":3.0564262013127445E-2},null,null,null,{"$f":"IF(ISNUMBER(HR130),HR130/HR$14,\"\")","v":3.0583892855397202E-2},null,null,null,{"$f":"HB181","v":3.0605899256867332E-2},null,null,null,{"$f":"HF181","v":2.963723818798427E-2},null,null,null,{"$f":"HJ181","v":3.1506572304229666E-2},null,null,null,{"$f":"HN181","v":3.0564262013127445E-2},null,null,null,{"$f":"IF(ISNUMBER(IL130),IL130/IL$14,\"\")","v":3.0583841933773129E-2},null,null,null,{"$f":"HV181","v":3.0605899256867332E-2},null,null,null,{"$f":"HZ181","v":2.963723818798427E-2},null,null,null,{"$f":"ID181","v":3.1506572304229666E-2},null,null,null,{"$f":"IH181","v":3.0564262013127445E-2},null,null,null,{"$f":"IF(ISNUMBER(JF130),JF130/JF$14,\"\")","v":3.0583877487800327E-2},null,null,null,{"$f":"IP181","v":3.0605899256867332E-2},null,null,null,{"$f":"IT181","v":2.963723818798427E-2},null,null,null,{"$f":"IX181","v":3.1506572304229666E-2},null,null,null,{"$f":"JB181","v":3.0564262013127445E-2},null,null,null,{"$f":"IF(ISNUMBER(JZ130),JZ130/JZ$14,\"\")","v":3.0583913568314264E-2},null,null,null,{"$f":"JJ181","v":3.0605899256867332E-2},null,null,null,{"$f":"JN181","v":2.963723818798427E-2},null,null,null,{"$f":"JR181","v":3.1506572304229666E-2},null,null,null,{"$f":"JV181","v":3.0564262013127445E-2},null,null,null,{"$f":"IF(ISNUMBER(KT130),KT130/KT$14,\"\")","v":3.058394845688913E-2}]
[{"$f":"B155&\" as a percent of sales\"","v":"Proceeds from sales of property and equipment as a percent of sales"},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(I155),I155/I$14,\"\")","v":2.449979583503471E-4},"","","",1.675603217158177E-4,"","","",2.4717805058910769E-4,"","","",1.0900879856731293E-3,"","","",4.4750920445068247E-4,"","","",4.7311149660936763E-4,"","","",4.1921690282552195E-4,"","","",0,"","","",2.3737933217281215E-3,"","","",8.3253802262066724E-4,"","","",1.6191709844559586E-4,"","","",2.5906735751295336E-4,"","","",8.3752093802345063E-5,"","","",8.2419846699085137E-5,"","","",{"$f":"IF(ISNUMBER(BM155),BM155/BM$14,\"\")","v":1.4581814394333924E-4},"","","",8.2399472643375076E-5,"","","",4.2062757634390513E-3,"","","",-1.9337238225146432E-2,"","","",3.8928682653379011E-4,"","","",{"$f":"IF(ISNUMBER(CG155),CG155/CG$14,\"\")","v":-3.7502533954996958E-3},{"$f":"IF(ISNUMBER(CH155),CH155/CH$14,\"\")","v":""},{"$f":"IF(ISNUMBER(CI155),CI155/CI$14,\"\")","v":""},{"$f":"IF(ISNUMBER(CJ155),CJ155/CJ$14,\"\")","v":""},{"$f":"IF(ISNUMBER(CK155),CK155/CK$14,\"\")","v":1.5299877600979191E-4},"","","",6.4277679575767315E-4,"","","",3.8586201574317022E-4,"","","",5.2129877867143279E-4,"","","",4.2385943279901354E-4,null,null,null,null,{"$f":"AVERAGE(DA182,BM182,AS182,Y182)","v":4.6243120095342563E-4},null,null,null,{"$f":"DF182","v":4.6243120095342563E-4},null,null,null,{"$f":"DJ182","v":4.6243120095342563E-4},null,null,null,{"$f":"DN182","v":4.6243120095342563E-4},null,null,null,{"$f":"IF(ISNUMBER(DV155),DV155/DV$14,\"\")","v":0},null,null,null,{"$f":"AVERAGE(DV182,DA182)","v":2.1192971639950677E-4},null,null,null,{"$f":"DZ182","v":2.1192971639950677E-4},null,null,null,{"$f":"ED182","v":2.1192971639950677E-4},null,null,null,{"$f":"EH182","v":2.1192971639950677E-4},null,null,null,{"$f":"IF(ISNUMBER(EP155),EP155/EP$14,\"\")","v":0},null,null,null,{"$f":"AVERAGE(EP182,DV182)","v":0},null,null,null,{"$f":"ET182","v":0},null,null,null,{"$f":"EX182","v":0},null,null,null,{"$f":"FB182","v":0},null,null,null,{"$f":"IF(ISNUMBER(FJ155),FJ155/FJ$14,\"\")","v":0},null,null,null,{"$f":"AVERAGE(FJ182,EP182)","v":0},null,null,null,{"$f":"FN182","v":0},null,null,null,{"$f":"FR182","v":0},null,null,null,{"$f":"FV182","v":0},null,null,null,{"$f":"IF(ISNUMBER(GD155),GD155/GD$14,\"\")","v":0},null,null,null,{"$f":"AVERAGE(GD182,FJ182)","v":0},null,null,null,{"$f":"GH182","v":0},null,null,null,{"$f":"GL182","v":0},null,null,null,{"$f":"GP182","v":0},null,null,null,{"$f":"IF(ISNUMBER(GX155),GX155/GX$14,\"\")","v":0},null,null,null,{"$f":"AVERAGE(GX182,GD182)","v":0},null,null,null,{"$f":"HB182","v":0},null,null,null,{"$f":"HF182","v":0},null,null,null,{"$f":"HJ182","v":0},null,null,null,{"$f":"IF(ISNUMBER(HR155),HR155/HR$14,\"\")","v":0},null,null,null,{"$f":"AVERAGE(HR182,GX182)","v":0},null,null,null,{"$f":"HV182","v":0},null,null,null,{"$f":"HZ182","v":0},null,null,null,{"$f":"ID182","v":0},null,null,null,{"$f":"IF(ISNUMBER(IL155),IL155/IL$14,\"\")","v":0},null,null,null,{"$f":"AVERAGE(IL182,HR182)","v":0},null,null,null,{"$f":"IP182","v":0},null,null,null,{"$f":"IT182","v":0},null,null,null,{"$f":"IX182","v":0},null,null,null,{"$f":"IF(ISNUMBER(JF155),JF155/JF$14,\"\")","v":0},null,null,null,{"$f":"AVERAGE(JF182,IL182)","v":0},null,null,null,{"$f":"JJ182","v":0},null,null,null,{"$f":"JN182","v":0},null,null,null,{"$f":"JR182","v":0},null,null,null,{"$f":"IF(ISNUMBER(JZ155),JZ155/JZ$14,\"\")","v":0},null,null,null,{"$f":"AVERAGE(JZ182,JF182)","v":0},null,null,null,{"$f":"KD182","v":0},null,null,null,{"$f":"KH182","v":0},null,null,null,{"$f":"KL182","v":0},null,null,null,{"$f":"IF(ISNUMBER(KT155),KT155/KT$14,\"\")","v":0}]

{"sheet":"Ratios","index":1,"n_rows":117,"n_cols":306,"rows_kept":117,"cut":false,"hidden":false,"merged":[[99,0,99,5],[0,107,1,145],[8,0,8,5],[9,0,9,5],[59,0,59,5],[79,0,79,5],[49,0,49,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF($A$8=1,\"Bear\",IF($A$8=2,\"Base\",IF($A$8=3,\"Bull\",\"Check Case\")))","v":"Base"}]
[]
[null,null,null,null,null,null,"Historical Financials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Proforma Financials\"","v":"Proforma Financials"}]
[]
[]
[null,null,null,null,null,null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,null,{"$f":"DV6","v":"FY 2020"},null,null,null,{"$f":"DV6","v":"FY 2020"},null,null,null,{"$f":"DV6","v":"FY 2020"},null,null,null,{"$f":"DV6","v":"FY 2020"},null,null,null,"FY 2020",null,null,null,{"$f":"EP6","v":"FY 2021"},null,null,null,{"$f":"EP6","v":"FY 2021"},null,null,null,{"$f":"EP6","v":"FY 2021"},null,null,null,{"$f":"EP6","v":"FY 2021"},null,null,null,{"$f":"\"FY \"&RIGHT(DV6,4)+1","v":"FY 2021"},null,null,null,{"$f":"FJ6","v":"FY 2022"},null,null,null,{"$f":"FJ6","v":"FY 2022"},null,null,null,{"$f":"FJ6","v":"FY 2022"},null,null,null,{"$f":"FJ6","v":"FY 2022"},null,null,null,{"$f":"\"FY \"&RIGHT(EP6,4)+1","v":"FY 2022"},null,null,null,{"$f":"GD6","v":"FY 2023"},null,null,null,{"$f":"GD6","v":"FY 2023"},null,null,null,{"$f":"GD6","v":"FY 2023"},null,null,null,{"$f":"GD6","v":"FY 2023"},null,null,null,{"$f":"\"FY \"&RIGHT(FJ6,4)+1","v":"FY 2023"},null,null,null,{"$f":"GX6","v":"FY 2024"},null,null,null,{"$f":"GX6","v":"FY 2024"},null,null,null,{"$f":"GX6","v":"FY 2024"},null,null,null,{"$f":"GX6","v":"FY 2024"},null,null,null,{"$f":"\"FY \"&RIGHT(GD6,4)+1","v":"FY 2024"},null,null,null,{"$f":"HR6","v":"FY 2025"},null,null,null,{"$f":"HR6","v":"FY 2025"},null,null,null,{"$f":"HR6","v":"FY 2025"},null,null,null,{"$f":"HR6","v":"FY 2025"},null,null,null,{"$f":"\"FY \"&RIGHT(GX6,4)+1","v":"FY 2025"},null,null,null,{"$f":"IL6","v":"FY 2026"},null,null,null,{"$f":"IL6","v":"FY 2026"},null,null,null,{"$f":"IL6","v":"FY 2026"},null,null,null,{"$f":"IL6","v":"FY 2026"},null,null,null,{"$f":"\"FY \"&RIGHT(HR6,4)+1","v":"FY 2026"},null,null,null,{"$f":"JF6","v":"FY 2027"},null,null,null,{"$f":"JF6","v":"FY 2027"},null,null,null,{"$f":"JF6","v":"FY 2027"},null,null,null,{"$f":"JF6","v":"FY 2027"},null,null,null,{"$f":"\"FY \"&RIGHT(IL6,4)+1","v":"FY 2027"},null,null,null,{"$f":"JZ6","v":"FY 2028"},null,null,null,{"$f":"JZ6","v":"FY 2028"},null,null,null,{"$f":"JZ6","v":"FY 2028"},null,null,null,{"$f":"JZ6","v":"FY 2028"},null,null,null,{"$f":"\"FY \"&RIGHT(JF6,4)+1","v":"FY 2028"},null,null,null,{"$f":"KT6","v":"FY 2029"},null,null,null,{"$f":"KT6","v":"FY 2029"},null,null,null,{"$f":"KT6","v":"FY 2029"},null,null,null,{"$f":"KT6","v":"FY 2029"},null,null,null,{"$f":"\"FY \"&RIGHT(JZ6,4)+1","v":"FY 2029"}]
[null,null,null,null,null,null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended"]
[{"$f":"'Integrated Financial Statements'!A8","v":2},null,null,null,null,null,null,null,"October 25, \n2014",null,null,null,"January 24, \n2015",null,null,null,"April 25, \n2015",null,null,null,"July 25, \n 2015",null,null,null,{"$f":"U8","v":"July 25, \n 2015"},null,null,null,"October 24, \n2015",null,null,null,"January 23, \n2016",null,null,null,"April 30, \n2016",null,null,null,"July 30, \n2016",null,null,null,{"$f":"AO8","v":"July 30, \n2016"},null,null,null,"October 29, \n2016",null,null,null,"January 28, \n2017",null,null,null,"April 29, \n2017",null,null,null,"July 29, \n2017",null,null,null,{"$f":"BI8","v":"July 29, \n2017"},null,null,null,"October 28, \n2017",null,null,null,"January 27, \n2018",null,null,null,"April 28, \n2018",null,null,null,"July 28, \n2018",null,null,null,{"$f":"CC8","v":"July 28, \n2018"},null,null,null,"October 27, \n2018",null,null,null,"January 26, \n2019",null,null,null,"April 27, \n2019",null,null,null,"July 27, \n2019",null,null,null,{"$f":"CW8","v":"July 27, \n2019"},null,null,null,null,{"$f":"\"October 27, \n\"&RIGHT(DF6,4)-1","v":"October 27, \n2019"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(DF6,4)","v":"January 26, \n2020"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(DF6,4)","v":"April 27, \n2020"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DF6,4)","v":"July 27, \n2020"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DF6,4)","v":"July 27, \n2020"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(DZ6,4)-1","v":"October 27, \n2020"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(DZ6,4)","v":"January 26, \n2021"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(DZ6,4)","v":"April 27, \n2021"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DZ6,4)","v":"July 27, \n2021"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DZ6,4)","v":"July 27, \n2021"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(ET6,4)-1","v":"October 27, \n2021"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(ET6,4)","v":"January 26, \n2022"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(ET6,4)","v":"April 27, \n2022"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(ET6,4)","v":"July 27, \n2022"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(ET6,4)","v":"July 27, \n2022"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(FN6,4)-1","v":"October 27, \n2022"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(FN6,4)","v":"January 26, \n2023"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(FN6,4)","v":"April 27, \n2023"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(FN6,4)","v":"July 27, \n2023"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(FN6,4)","v":"July 27, \n2023"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(GH6,4)-1","v":"October 27, \n2023"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(GH6,4)","v":"January 26, \n2024"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(GH6,4)","v":"April 27, \n2024"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(GH6,4)","v":"July 27, \n2024"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(GH6,4)","v":"July 27, \n2024"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(HB6,4)-1","v":"October 27, \n2024"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(HB6,4)","v":"January 26, \n2025"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(HB6,4)","v":"April 27, \n2025"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HB6,4)","v":"July 27, \n2025"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HB6,4)","v":"July 27, \n2025"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(HV6,4)-1","v":"October 27, \n2025"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(HV6,4)","v":"January 26, \n2026"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(HV6,4)","v":"April 27, \n2026"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HV6,4)","v":"July 27, \n2026"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HV6,4)","v":"July 27, \n2026"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(IP6,4)-1","v":"October 27, \n2026"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(IP6,4)","v":"January 26, \n2027"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(IP6,4)","v":"April 27, \n2027"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(IP6,4)","v":"July 27, \n2027"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(IP6,4)","v":"July 27, \n2027"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(JJ6,4)-1","v":"October 27, \n2027"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(JJ6,4)","v":"January 26, \n2028"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(JJ6,4)","v":"April 27, \n2028"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(JJ6,4)","v":"July 27, \n2028"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(JJ6,4)","v":"July 27, \n2028"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(KD6,4)-1","v":"October 27, \n2028"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(KD6,4)","v":"January 26, \n2029"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(KD6,4)","v":"April 27, \n2029"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(KD6,4)","v":"July 27, \n2029"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(KD6,4)","v":"July 27, \n2029"}]
["Ratios"]
[{"$f":"IF('Integrated Financial Statements'!$A$8=1,\"Bear Case\",IF('Integrated Financial Statements'!$A$8=2,\"Base Case\",IF('Integrated Financial Statements'!$A$8=3,\"Bull Case\",\"Check Case\")))","v":"Base Case"}]
["Days per period",null,null,null,null,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,366,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365,null,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,366,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,91,null,null,null,365]
["Inventory turnover",null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"'Integrated Financial Statements'!M14/AVERAGE('Integrated Financial Statements'!M71,'Integrated Financial Statements'!I71)","v":6.6943353897924842},null,null,null,{"$f":"'Integrated Financial Statements'!Q14/AVERAGE('Integrated Financial Statements'!Q71,'Integrated Financial Statements'!M71)","v":6.6504109589041098},null,null,null,{"$f":"'Integrated Financial Statements'!U14/AVERAGE('Integrated Financial Statements'!U71,'Integrated Financial Statements'!Q71)","v":7.5837023914968995},null,null,null,"N/A",null,null,null,{"$f":"'Integrated Financial Statements'!AC14/AVERAGE('Integrated Financial Statements'!AC71,'Integrated Financial Statements'!U71)","v":8.1582502412351232},null,null,null,{"$f":"'Integrated Financial Statements'!AG14/AVERAGE('Integrated Financial Statements'!AG71,'Integrated Financial Statements'!AC71)","v":8.3874824191279895},null,null,null,{"$f":"'Integrated Financial Statements'!AK14/AVERAGE('Integrated Financial Statements'!AK71,'Integrated Financial Statements'!AG71)","v":8.8724584103512019},null,null,null,{"$f":"'Integrated Financial Statements'!AO14/AVERAGE('Integrated Financial Statements'!AO71,'Integrated Financial Statements'!AK71)","v":9.8734374999999996},null,null,null,{"$f":"'Integrated Financial Statements'!AS14/AVERAGE('Integrated Financial Statements'!AS71,'Integrated Financial Statements'!AK71)","v":38.474218749999999},null,null,null,{"$f":"'Integrated Financial Statements'!AW14/AVERAGE('Integrated Financial Statements'!AW71,'Integrated Financial Statements'!AO71)","v":10.323443376514835},null,null,null,{"$f":"'Integrated Financial Statements'!BA14/AVERAGE('Integrated Financial Statements'!BA71,'Integrated Financial Statements'!AW71)","v":9.4918032786885238},null,null,null,{"$f":"'Integrated Financial Statements'!BE14/AVERAGE('Integrated Financial Statements'!BE71,'Integrated Financial Statements'!BA71)","v":9.0798479087452471},null,null,null,{"$f":"'Integrated Financial Statements'!BI14/AVERAGE('Integrated Financial Statements'!BI71,'Integrated Financial Statements'!BE71)","v":8.137491616364855},null,null,null,{"$f":"'Integrated Financial Statements'!BM14/AVERAGE('Integrated Financial Statements'!BM71,'Integrated Financial Statements'!BE71)","v":32.196512407780013},null,null,null,{"$f":"'Integrated Financial Statements'!BQ14/AVERAGE('Integrated Financial Statements'!BQ71,'Integrated Financial Statements'!BI71)","v":7.3351465699607132},null,null,null,{"$f":"'Integrated Financial Statements'!BU14/AVERAGE('Integrated Financial Statements'!BU71,'Integrated Financial Statements'!BQ71)","v":6.6241292839230983},null,null,null,{"$f":"'Integrated Financial Statements'!BY14/AVERAGE('Integrated Financial Statements'!BY71,'Integrated Financial Statements'!BU71)","v":6.5663856691253955},null,null,null,{"$f":"'Integrated Financial Statements'!CC14/AVERAGE('Integrated Financial Statements'!CC71,'Integrated Financial Statements'!BY71)","v":6.8574479444741057},null,null,null,{"$f":"'Integrated Financial Statements'!CG14/AVERAGE('Integrated Financial Statements'!CG71,'Integrated Financial Statements'!BY71)","v":26.33742658836092},null,null,null,{"$f":"'Integrated Financial Statements'!CK14/AVERAGE('Integrated Financial Statements'!CK71,'Integrated Financial Statements'!CC71)","v":7.6489174956114683},null,null,null,{"$f":"'Integrated Financial Statements'!CO14/AVERAGE('Integrated Financial Statements'!CO71,'Integrated Financial Statements'!CK71)","v":7.6052551176290866},null,null,null,{"$f":"'Integrated Financial Statements'!CS14/AVERAGE('Integrated Financial Statements'!CS71,'Integrated Financial Statements'!CO71)","v":8.0634723086496578},null,null,null,{"$f":"'Integrated Financial Statements'!CW14/AVERAGE('Integrated Financial Statements'!CW71,'Integrated Financial Statements'!CS71)","v":9.2734806629834257},null,null,null,{"$f":"'Integrated Financial Statements'!DA14/AVERAGE('Integrated Financial Statements'!DA71,'Integrated Financial Statements'!CS71)","v":35.845303867403317},null,null,null,null,{"$f":"'Integrated Financial Statements'!DF14/AVERAGE('Integrated Financial Statements'!DF71,'Integrated Financial Statements'!DA71)","v":8.7414435891377344},null,null,null,{"$f":"'Integrated Financial Statements'!DJ14/AVERAGE('Integrated Financial Statements'!DJ71,'Integrated Financial Statements'!DF71)","v":7.8421628125134841},null,null,null,{"$f":"'Integrated Financial Statements'!DN14/AVERAGE('Integrated Financial Statements'!DN71,'Integrated Financial Statements'!DJ71)","v":7.7912149165010796},null,null,null,{"$f":"'Integrated Financial Statements'!DR14/AVERAGE('Integrated Financial Statements'!DR71,'Integrated Financial Statements'!DN71)","v":8.1302882369297098},null,null,null,{"$f":"'Integrated Financial Statements'!DV14/AVERAGE('Integrated Financial Statements'!DV71,'Integrated Financial Statements'!DN71)","v":31.023356108471837},null,null,null,{"$f":"'Integrated Financial Statements'!DZ14/AVERAGE('Integrated Financial Statements'!DZ71,'Integrated Financial Statements'!DV71)","v":8.0625971920707151},null,null,null,{"$f":"'Integrated Financial Statements'!ED14/AVERAGE('Integrated Financial Statements'!ED71,'Integrated Financial Statements'!DZ71)","v":7.8308172444527759},null,null,null,{"$f":"'Integrated Financial Statements'!EH14/AVERAGE('Integrated Financial Statements'!EH71,'Integrated Financial Statements'!ED71)","v":7.7854183964535419},null,null,null,{"$f":"'Integrated Financial Statements'!EL14/AVERAGE('Integrated Financial Statements'!EL71,'Integrated Financial Statements'!EH71)","v":8.1380261615016192},null,null,null,{"$f":"'Integrated Financial Statements'!EP14/AVERAGE('Integrated Financial Statements'!EP71,'Integrated Financial Statements'!EH71)","v":31.055254602974212},null,null,null,{"$f":"'Integrated Financial Statements'!ET14/AVERAGE('Integrated Financial Statements'!ET71,'Integrated Financial Statements'!EP71)","v":8.0571942211929279},null,null,null,{"$f":"'Integrated Financial Statements'!EX14/AVERAGE('Integrated Financial Statements'!EX71,'Integrated Financial Statements'!ET71)","v":7.8370915133564312},null,null,null,{"$f":"'Integrated Financial Statements'!FB14/AVERAGE('Integrated Financial Statements'!FB71,'Integrated Financial Statements'!EX71)","v":7.8070277662712693},null,null,null,{"$f":"'Integrated Financial Statements'!FF14/AVERAGE('Integrated Financial Statements'!FF71,'Integrated Financial Statements'!FB71)","v":8.1654872013700839},null,null,null,{"$f":"'Integrated Financial Statements'!FJ14/AVERAGE('Integrated Financial Statements'!FJ71,'Integrated Financial Statements'!FB71)","v":30.909451285159218},null,null,null,{"$f":"'Integrated Financial Statements'!FN14/AVERAGE('Integrated Financial Statements'!FN71,'Integrated Financial Statements'!FJ71)","v":8.2615169596678832},null,null,null,{"$f":"'Integrated Financial Statements'!FR14/AVERAGE('Integrated Financial Statements'!FR71,'Integrated Financial Statements'!FN71)","v":7.7394173799093444},null,null,null,{"$f":"'Integrated Financial Statements'!FV14/AVERAGE('Integrated Financial Statements'!FV71,'Integrated Financial Statements'!FR71)","v":7.7508779075028738},null,null,null,{"$f":"'Integrated Financial Statements'!FZ14/AVERAGE('Integrated Financial Statements'!FZ71,'Integrated Financial Statements'!FV71)","v":8.1497533224896692},null,null,null,{"$f":"'Integrated Financial Statements'!GD14/AVERAGE('Integrated Financial Statements'!GD71,'Integrated Financial Statements'!FV71)","v":31.358416435887058},null,null,null,{"$f":"'Integrated Financial Statements'!GH14/AVERAGE('Integrated Financial Statements'!GH71,'Integrated Financial Statements'!GD71)","v":8.2508743792376809},null,null,null,{"$f":"'Integrated Financial Statements'!GL14/AVERAGE('Integrated Financial Statements'!GL71,'Integrated Financial Statements'!GH71)","v":7.7427979790688379},null,null,null,{"$f":"'Integrated Financial Statements'!GP14/AVERAGE('Integrated Financial Statements'!GP71,'Integrated Financial Statements'!GL71)","v":7.7496718095134849},null,null,null,{"$f":"'Integrated Financial Statements'!GT14/AVERAGE('Integrated Financial Statements'!GT71,'Integrated Financial Statements'!GP71)","v":8.1469345874879764},null,null,null,{"$f":"'Integrated Financial Statements'!GX14/AVERAGE('Integrated Financial Statements'!GX71,'Integrated Financial Statements'!GP71)","v":31.361355504653421},null,null,null,{"$f":"'Integrated Financial Statements'!HB14/AVERAGE('Integrated Financial Statements'!HB71,'Integrated Financial Statements'!GX71)","v":8.2396403757445746},null,null,null,{"$f":"'Integrated Financial Statements'!HF14/AVERAGE('Integrated Financial Statements'!HF71,'Integrated Financial Statements'!HB71)","v":7.7457267275284511},null,null,null,{"$f":"'Integrated Financial Statements'!HJ14/AVERAGE('Integrated Financial Statements'!HJ71,'Integrated Financial Statements'!HF71)","v":7.748619097540093},null,null,null,{"$f":"'Integrated Financial Statements'!HN14/AVERAGE('Integrated Financial Statements'!HN71,'Integrated Financial Statements'!HJ71)","v":8.1436954853550869},null,null,null,{"$f":"'Integrated Financial Statements'!HR14/AVERAGE('Integrated Financial Statements'!HR71,'Integrated Financial Statements'!HJ71)","v":31.365378986086789},null,null,null,{"$f":"'Integrated Financial Statements'!HV14/AVERAGE('Integrated Financial Statements'!HV71,'Integrated Financial Statements'!HR71)","v":8.2279095617659941},null,null,null,{"$f":"'Integrated Financial Statements'!HZ14/AVERAGE('Integrated Financial Statements'!HZ71,'Integrated Financial Statements'!HV71)","v":7.7482748650708206},null,null,null,{"$f":"'Integrated Financial Statements'!ID14/AVERAGE('Integrated Financial Statements'!ID71,'Integrated Financial Statements'!HZ71)","v":7.747723452564828},null,null,null,{"$f":"'Integrated Financial Statements'!IH14/AVERAGE('Integrated Financial Statements'!IH71,'Integrated Financial Statements'!ID71)","v":8.1399238378100982},null,null,null,{"$f":"'Integrated Financial Statements'!IL14/AVERAGE('Integrated Financial Statements'!IL71,'Integrated Financial Statements'!ID71)","v":31.37052647565238},null,null,null,{"$f":"'Integrated Financial Statements'!IP14/AVERAGE('Integrated Financial Statements'!IP71,'Integrated Financial Statements'!IL71)","v":8.1354756401434845},null,null,null,{"$f":"'Integrated Financial Statements'!IT14/AVERAGE('Integrated Financial Statements'!IT71,'Integrated Financial Statements'!IP71)","v":7.7485445782740454},null,null,null,{"$f":"'Integrated Financial Statements'!IX14/AVERAGE('Integrated Financial Statements'!IX71,'Integrated Financial Statements'!IT71)","v":7.7483411984268145},null,null,null,{"$f":"'Integrated Financial Statements'!JB14/AVERAGE('Integrated Financial Statements'!JB71,'Integrated Financial Statements'!IX71)","v":8.1398029275637303},null,null,null,{"$f":"'Integrated Financial Statements'!JF14/AVERAGE('Integrated Financial Statements'!JF71,'Integrated Financial Statements'!IX71)","v":31.367702372882366},null,null,null,{"$f":"'Integrated Financial Statements'!JJ14/AVERAGE('Integrated Financial Statements'!JJ71,'Integrated Financial Statements'!JF71)","v":8.1441665184474097},null,null,null,{"$f":"'Integrated Financial Statements'!JN14/AVERAGE('Integrated Financial Statements'!JN71,'Integrated Financial Statements'!JJ71)","v":7.7477538605816951},null,null,null,{"$f":"'Integrated Financial Statements'!JR14/AVERAGE('Integrated Financial Statements'!JR71,'Integrated Financial Statements'!JN71)","v":7.748962880587718},null,null,null,{"$f":"'Integrated Financial Statements'!JV14/AVERAGE('Integrated Financial Statements'!JV71,'Integrated Financial Statements'!JR71)","v":8.1406831359719742},null,null,null,{"$f":"'Integrated Financial Statements'!JZ14/AVERAGE('Integrated Financial Statements'!JZ71,'Integrated Financial Statements'!JR71)","v":31.365249216187017},null,null,null,{"$f":"'Integrated Financial Statements'!KD14/AVERAGE('Integrated Financial Statements'!KD71,'Integrated Financial Statements'!JZ71)","v":8.1446163912447478},null,null,null,{"$f":"'Integrated Financial Statements'!KH14/AVERAGE('Integrated Financial Statements'!KH71,'Integrated Financial Statements'!KD71)","v":7.7470052453542149},null,null,null,{"$f":"'Integrated Financial Statements'!KL14/AVERAGE('Integrated Financial Statements'!KL71,'Integrated Financial Statements'!KH71)","v":7.7495642778358773},null,null,null,{"$f":"'Integrated Financial Statements'!KP14/AVERAGE('Integrated Financial Statements'!KP71,'Integrated Financial Statements'!KL71)","v":8.1415211460461894},null,null,null,{"$f":"'Integrated Financial Statements'!KT14/AVERAGE('Integrated Financial Statements'!KT71,'Integrated Financial Statements'!KL71)","v":31.362867072371717}]
["Days of short term financing outstanding",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I72/('Integrated Financial Statements'!I14/I11)","v":31.695794201714985},null,null,null,{"$f":"'Integrated Financial Statements'!M72/('Integrated Financial Statements'!M14/M11)","v":32.09701742627346},null,null,null,{"$f":"'Integrated Financial Statements'!Q72/('Integrated Financial Statements'!Q14/Q11)","v":31.85037488671006},null,null,null,{"$f":"'Integrated Financial Statements'!U72/('Integrated Financial Statements'!U14/U11)","v":31.821303433777153},null,null,null,{"$f":"'Integrated Financial Statements'!Y72/('Integrated Financial Statements'!Y14/Y11)","v":33.343809116982975},null,null,null,{"$f":"'Integrated Financial Statements'!AC72/('Integrated Financial Statements'!AC14/AC11)","v":32.332912789780792},null,null,null,{"$f":"'Integrated Financial Statements'!AG72/('Integrated Financial Statements'!AG14/AG11)","v":34.440680808250185},null,null,null,{"$f":"'Integrated Financial Statements'!AK72/('Integrated Financial Statements'!AK14/AK11)","v":35.763000000000005},null,null,null,{"$f":"'Integrated Financial Statements'!AO72/('Integrated Financial Statements'!AO14/AO11)","v":30.760563380281692},null,null,null,{"$f":"'Integrated Financial Statements'!AS72/('Integrated Financial Statements'!AS14/AS11)","v":31.749182691331448},null,null,null,{"$f":"'Integrated Financial Statements'!AW72/('Integrated Financial Statements'!AW14/AW11)","v":33.454582253886009},null,null,null,{"$f":"'Integrated Financial Statements'!BA72/('Integrated Financial Statements'!BA14/BA11)","v":35.331260794473231},null,null,null,{"$f":"'Integrated Financial Statements'!BE72/('Integrated Financial Statements'!BE14/BE11)","v":35.355862646566166},null,null,null,{"$f":"'Integrated Financial Statements'!BI72/('Integrated Financial Statements'!BI14/BI11)","v":36.421000576938923},null,null,null,{"$f":"'Integrated Financial Statements'!BM72/('Integrated Financial Statements'!BM14/BM11)","v":36.921987292990309},null,null,null,{"$f":"'Integrated Financial Statements'!BQ72/('Integrated Financial Statements'!BQ14/BQ11)","v":37.776697429136448},null,null,null,{"$f":"'Integrated Financial Statements'!BU72/('Integrated Financial Statements'!BU14/BU11)","v":37.70295280558593},null,null,null,{"$f":"'Integrated Financial Statements'!BY72/('Integrated Financial Statements'!BY14/BY11)","v":35.544250982909418},null,null,null,{"$f":"'Integrated Financial Statements'!CC72/('Integrated Financial Statements'!CC14/CC11)","v":35.063765182186238},null,null,null,{"$f":"'Integrated Financial Statements'!CG72/('Integrated Financial Statements'!CG14/CG11)","v":36.618386377457938},null,null,null,{"$f":"'Integrated Financial Statements'!CK72/('Integrated Financial Statements'!CK14/CK11)","v":33.769966340269278},null,null,null,{"$f":"'Integrated Financial Statements'!CO72/('Integrated Financial Statements'!CO14/CO11)","v":36.97469066366704},null,null,null,{"$f":"'Integrated Financial Statements'!CS72/('Integrated Financial Statements'!CS14/CS11)","v":35.317101404537738},null,null,null,{"$f":"'Integrated Financial Statements'!CW72/('Integrated Financial Statements'!CW14/CW11)","v":34.528224605302356},null,null,null,{"$f":"'Integrated Financial Statements'!DA72/('Integrated Financial Statements'!DA14/DA11)","v":35.829126849568432},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF62,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF82,IF('Integrated Financial Statements'!$A$8=3,Ratios!DF102,\"Check Case\")))","v":33.8059906029575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ62,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ82,IF('Integrated Financial Statements'!$A$8=3,Ratios!DJ102,\"Check Case\")))","v":35.309320499649971},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN62,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN82,IF('Integrated Financial Statements'!$A$8=3,Ratios!DN102,\"Check Case\")))","v":34.766117984144678},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR62,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR82,IF('Integrated Financial Statements'!$A$8=3,Ratios!DR102,\"Check Case\")))","v":33.71897143569727},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DV62,IF('Integrated Financial Statements'!$A$8=2,Ratios!DV82,IF('Integrated Financial Statements'!$A$8=3,Ratios!DV102,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ62,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ82,IF('Integrated Financial Statements'!$A$8=3,Ratios!DZ102,\"Check Case\")))","v":33.8059906029575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED62,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED82,IF('Integrated Financial Statements'!$A$8=3,Ratios!ED102,\"Check Case\")))","v":35.309320499649971},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH62,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH82,IF('Integrated Financial Statements'!$A$8=3,Ratios!EH102,\"Check Case\")))","v":34.766117984144678},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL62,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL82,IF('Integrated Financial Statements'!$A$8=3,Ratios!EL102,\"Check Case\")))","v":33.71897143569727},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EP62,IF('Integrated Financial Statements'!$A$8=2,Ratios!EP82,IF('Integrated Financial Statements'!$A$8=3,Ratios!EP102,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET62,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET82,IF('Integrated Financial Statements'!$A$8=3,Ratios!ET102,\"Check Case\")))","v":33.8059906029575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX62,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX82,IF('Integrated Financial Statements'!$A$8=3,Ratios!EX102,\"Check Case\")))","v":35.309320499649971},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB62,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB82,IF('Integrated Financial Statements'!$A$8=3,Ratios!FB102,\"Check Case\")))","v":34.766117984144678},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF62,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF82,IF('Integrated Financial Statements'!$A$8=3,Ratios!FF102,\"Check Case\")))","v":33.71897143569727},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FJ62,IF('Integrated Financial Statements'!$A$8=2,Ratios!FJ82,IF('Integrated Financial Statements'!$A$8=3,Ratios!FJ102,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN62,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN82,IF('Integrated Financial Statements'!$A$8=3,Ratios!FN102,\"Check Case\")))","v":33.8059906029575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR62,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR82,IF('Integrated Financial Statements'!$A$8=3,Ratios!FR102,\"Check Case\")))","v":35.309320499649971},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV62,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV82,IF('Integrated Financial Statements'!$A$8=3,Ratios!FV102,\"Check Case\")))","v":34.766117984144678},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ62,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ82,IF('Integrated Financial Statements'!$A$8=3,Ratios!FZ102,\"Check Case\")))","v":33.71897143569727},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GD62,IF('Integrated Financial Statements'!$A$8=2,Ratios!GD82,IF('Integrated Financial Statements'!$A$8=3,Ratios!GD102,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH62,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH82,IF('Integrated Financial Statements'!$A$8=3,Ratios!GH102,\"Check Case\")))","v":33.8059906029575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL62,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL82,IF('Integrated Financial Statements'!$A$8=3,Ratios!GL102,\"Check Case\")))","v":35.309320499649971},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP62,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP82,IF('Integrated Financial Statements'!$A$8=3,Ratios!GP102,\"Check Case\")))","v":34.766117984144678},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT62,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT82,IF('Integrated Financial Statements'!$A$8=3,Ratios!GT102,\"Check Case\")))","v":33.71897143569727},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GX62,IF('Integrated Financial Statements'!$A$8=2,Ratios!GX82,IF('Integrated Financial Statements'!$A$8=3,Ratios!GX102,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB62,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB82,IF('Integrated Financial Statements'!$A$8=3,Ratios!HB102,\"Check Case\")))","v":33.8059906029575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF62,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF82,IF('Integrated Financial Statements'!$A$8=3,Ratios!HF102,\"Check Case\")))","v":35.309320499649971},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ62,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ82,IF('Integrated Financial Statements'!$A$8=3,Ratios!HJ102,\"Check Case\")))","v":34.766117984144678},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN62,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN82,IF('Integrated Financial Statements'!$A$8=3,Ratios!HN102,\"Check Case\")))","v":33.71897143569727},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HR62,IF('Integrated Financial Statements'!$A$8=2,Ratios!HR82,IF('Integrated Financial Statements'!$A$8=3,Ratios!HR102,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV62,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV82,IF('Integrated Financial Statements'!$A$8=3,Ratios!HV102,\"Check Case\")))","v":33.8059906029575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ62,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ82,IF('Integrated Financial Statements'!$A$8=3,Ratios!HZ102,\"Check Case\")))","v":35.309320499649971},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID62,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID82,IF('Integrated Financial Statements'!$A$8=3,Ratios!ID102,\"Check Case\")))","v":34.766117984144678},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH62,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH82,IF('Integrated Financial Statements'!$A$8=3,Ratios!IH102,\"Check Case\")))","v":33.71897143569727},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IL62,IF('Integrated Financial Statements'!$A$8=2,Ratios!IL82,IF('Integrated Financial Statements'!$A$8=3,Ratios!IL102,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP62,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP82,IF('Integrated Financial Statements'!$A$8=3,Ratios!IP102,\"Check Case\")))","v":33.8059906029575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT62,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT82,IF('Integrated Financial Statements'!$A$8=3,Ratios!IT102,\"Check Case\")))","v":35.309320499649971},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX62,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX82,IF('Integrated Financial Statements'!$A$8=3,Ratios!IX102,\"Check Case\")))","v":34.766117984144678},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB62,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB82,IF('Integrated Financial Statements'!$A$8=3,Ratios!JB102,\"Check Case\")))","v":33.71897143569727},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JF62,IF('Integrated Financial Statements'!$A$8=2,Ratios!JF82,IF('Integrated Financial Statements'!$A$8=3,Ratios!JF102,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ62,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ82,IF('Integrated Financial Statements'!$A$8=3,Ratios!JJ102,\"Check Case\")))","v":33.8059906029575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN62,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN82,IF('Integrated Financial Statements'!$A$8=3,Ratios!JN102,\"Check Case\")))","v":35.309320499649971},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR62,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR82,IF('Integrated Financial Statements'!$A$8=3,Ratios!JR102,\"Check Case\")))","v":34.766117984144678},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV62,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV82,IF('Integrated Financial Statements'!$A$8=3,Ratios!JV102,\"Check Case\")))","v":33.71897143569727},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JZ62,IF('Integrated Financial Statements'!$A$8=2,Ratios!JZ82,IF('Integrated Financial Statements'!$A$8=3,Ratios!JZ102,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD62,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD82,IF('Integrated Financial Statements'!$A$8=3,Ratios!KD102,\"Check Case\")))","v":33.8059906029575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH62,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH82,IF('Integrated Financial Statements'!$A$8=3,Ratios!KH102,\"Check Case\")))","v":35.309320499649971},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL62,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL82,IF('Integrated Financial Statements'!$A$8=3,Ratios!KL102,\"Check Case\")))","v":34.766117984144678},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP62,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP82,IF('Integrated Financial Statements'!$A$8=3,Ratios!KP102,\"Check Case\")))","v":33.71897143569727},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KT62,IF('Integrated Financial Statements'!$A$8=2,Ratios!KT82,IF('Integrated Financial Statements'!$A$8=3,Ratios!KT102,\"Check Case\")))","v":0}]
["Days of long term financing outstanding",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I77/('Integrated Financial Statements'!I14/I11)","v":27.430053082890975},null,null,null,{"$f":"'Integrated Financial Statements'!M77/('Integrated Financial Statements'!M14/M11)","v":27.057556970509385},null,null,null,{"$f":"'Integrated Financial Statements'!Q77/('Integrated Financial Statements'!Q14/Q11)","v":26.287056109417485},null,null,null,{"$f":"'Integrated Financial Statements'!U77/('Integrated Financial Statements'!U14/U11)","v":27.336136416725061},null,null,null,{"$f":"'Integrated Financial Statements'!Y77/('Integrated Financial Statements'!Y14/Y11)","v":28.644047110514432},null,null,null,{"$f":"'Integrated Financial Statements'!AC77/('Integrated Financial Statements'!AC14/AC11)","v":28.967591862482255},null,null,null,{"$f":"'Integrated Financial Statements'!AG77/('Integrated Financial Statements'!AG14/AG11)","v":29.778905005449818},null,null,null,{"$f":"'Integrated Financial Statements'!AK77/('Integrated Financial Statements'!AK14/AK11)","v":29.575000000000003},null,null,null,{"$f":"'Integrated Financial Statements'!AO77/('Integrated Financial Statements'!AO14/AO11)","v":29.939705649628106},null,null,null,{"$f":"'Integrated Financial Statements'!AS77/('Integrated Financial Statements'!AS14/AS11)","v":30.901943265579629},null,null,null,{"$f":"'Integrated Financial Statements'!AW77/('Integrated Financial Statements'!AW14/AW11)","v":35.244818652849737},null,null,null,{"$f":"'Integrated Financial Statements'!BA77/('Integrated Financial Statements'!BA14/BA11)","v":36.651468048359241},null,null,null,{"$f":"'Integrated Financial Statements'!BE77/('Integrated Financial Statements'!BE14/BE11)","v":34.814740368509213},null,null,null,{"$f":"'Integrated Financial Statements'!BI77/('Integrated Financial Statements'!BI14/BI11)","v":35.535976263084152},null,null,null,{"$f":"'Integrated Financial Statements'!BM77/('Integrated Financial Statements'!BM14/BM11)","v":36.024789084470363},null,null,null,{"$f":"'Integrated Financial Statements'!BQ77/('Integrated Financial Statements'!BQ14/BQ11)","v":36.561964403427815},null,null,null,{"$f":"'Integrated Financial Statements'!BU77/('Integrated Financial Statements'!BU14/BU11)","v":37.611087742912424},null,null,null,{"$f":"'Integrated Financial Statements'!BY77/('Integrated Financial Statements'!BY14/BY11)","v":35.887426783278507},null,null,null,{"$f":"'Integrated Financial Statements'!CC77/('Integrated Financial Statements'!CC14/CC11)","v":34.589068825910935},null,null,null,{"$f":"'Integrated Financial Statements'!CG77/('Integrated Financial Statements'!CG14/CG11)","v":36.122643421852828},null,null,null,{"$f":"'Integrated Financial Statements'!CK77/('Integrated Financial Statements'!CK14/CK11)","v":32.328947368421055},null,null,null,{"$f":"'Integrated Financial Statements'!CO77/('Integrated Financial Statements'!CO14/CO11)","v":33.377390326209223},null,null,null,{"$f":"'Integrated Financial Statements'!CS77/('Integrated Financial Statements'!CS14/CS11)","v":34.144312393887944},null,null,null,{"$f":"'Integrated Financial Statements'!CW77/('Integrated Financial Statements'!CW14/CW11)","v":33.599791480488534},null,null,null,{"$f":"'Integrated Financial Statements'!DA77/('Integrated Financial Statements'!DA14/DA11)","v":34.865713625154129},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF63,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF83,IF('Integrated Financial Statements'!$A$8=3,Ratios!DF103,\"Check Case\")))","v":32.106675074014369},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ63,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ83,IF('Integrated Financial Statements'!$A$8=3,Ratios!DJ103,\"Check Case\")))","v":32.895281618688017},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN63,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN83,IF('Integrated Financial Statements'!$A$8=3,Ratios!DN103,\"Check Case\")))","v":32.141707131018627},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR63,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR83,IF('Integrated Financial Statements'!$A$8=3,Ratios!DR103,\"Check Case\")))","v":32.200135727167357},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DV63,IF('Integrated Financial Statements'!$A$8=2,Ratios!DV83,IF('Integrated Financial Statements'!$A$8=3,Ratios!DV103,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ63,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ83,IF('Integrated Financial Statements'!$A$8=3,Ratios!DZ103,\"Check Case\")))","v":32.106675074014369},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED63,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED83,IF('Integrated Financial Statements'!$A$8=3,Ratios!ED103,\"Check Case\")))","v":32.895281618688017},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH63,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH83,IF('Integrated Financial Statements'!$A$8=3,Ratios!EH103,\"Check Case\")))","v":32.141707131018627},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL63,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL83,IF('Integrated Financial Statements'!$A$8=3,Ratios!EL103,\"Check Case\")))","v":32.200135727167357},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EP63,IF('Integrated Financial Statements'!$A$8=2,Ratios!EP83,IF('Integrated Financial Statements'!$A$8=3,Ratios!EP103,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET63,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET83,IF('Integrated Financial Statements'!$A$8=3,Ratios!ET103,\"Check Case\")))","v":32.106675074014369},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX63,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX83,IF('Integrated Financial Statements'!$A$8=3,Ratios!EX103,\"Check Case\")))","v":32.895281618688017},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB63,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB83,IF('Integrated Financial Statements'!$A$8=3,Ratios!FB103,\"Check Case\")))","v":32.141707131018627},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF63,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF83,IF('Integrated Financial Statements'!$A$8=3,Ratios!FF103,\"Check Case\")))","v":32.200135727167357},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FJ63,IF('Integrated Financial Statements'!$A$8=2,Ratios!FJ83,IF('Integrated Financial Statements'!$A$8=3,Ratios!FJ103,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN63,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN83,IF('Integrated Financial Statements'!$A$8=3,Ratios!FN103,\"Check Case\")))","v":32.106675074014369},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR63,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR83,IF('Integrated Financial Statements'!$A$8=3,Ratios!FR103,\"Check Case\")))","v":32.895281618688017},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV63,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV83,IF('Integrated Financial Statements'!$A$8=3,Ratios!FV103,\"Check Case\")))","v":32.141707131018627},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ63,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ83,IF('Integrated Financial Statements'!$A$8=3,Ratios!FZ103,\"Check Case\")))","v":32.200135727167357},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GD63,IF('Integrated Financial Statements'!$A$8=2,Ratios!GD83,IF('Integrated Financial Statements'!$A$8=3,Ratios!GD103,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH63,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH83,IF('Integrated Financial Statements'!$A$8=3,Ratios!GH103,\"Check Case\")))","v":32.106675074014369},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL63,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL83,IF('Integrated Financial Statements'!$A$8=3,Ratios!GL103,\"Check Case\")))","v":32.895281618688017},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP63,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP83,IF('Integrated Financial Statements'!$A$8=3,Ratios!GP103,\"Check Case\")))","v":32.141707131018627},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT63,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT83,IF('Integrated Financial Statements'!$A$8=3,Ratios!GT103,\"Check Case\")))","v":32.200135727167357},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GX63,IF('Integrated Financial Statements'!$A$8=2,Ratios!GX83,IF('Integrated Financial Statements'!$A$8=3,Ratios!GX103,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB63,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB83,IF('Integrated Financial Statements'!$A$8=3,Ratios!HB103,\"Check Case\")))","v":32.106675074014369},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF63,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF83,IF('Integrated Financial Statements'!$A$8=3,Ratios!HF103,\"Check Case\")))","v":32.895281618688017},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ63,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ83,IF('Integrated Financial Statements'!$A$8=3,Ratios!HJ103,\"Check Case\")))","v":32.141707131018627},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN63,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN83,IF('Integrated Financial Statements'!$A$8=3,Ratios!HN103,\"Check Case\")))","v":32.200135727167357},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HR63,IF('Integrated Financial Statements'!$A$8=2,Ratios!HR83,IF('Integrated Financial Statements'!$A$8=3,Ratios!HR103,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV63,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV83,IF('Integrated Financial Statements'!$A$8=3,Ratios!HV103,\"Check Case\")))","v":32.106675074014369},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ63,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ83,IF('Integrated Financial Statements'!$A$8=3,Ratios!HZ103,\"Check Case\")))","v":32.895281618688017},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID63,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID83,IF('Integrated Financial Statements'!$A$8=3,Ratios!ID103,\"Check Case\")))","v":32.141707131018627},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH63,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH83,IF('Integrated Financial Statements'!$A$8=3,Ratios!IH103,\"Check Case\")))","v":32.200135727167357},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IL63,IF('Integrated Financial Statements'!$A$8=2,Ratios!IL83,IF('Integrated Financial Statements'!$A$8=3,Ratios!IL103,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP63,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP83,IF('Integrated Financial Statements'!$A$8=3,Ratios!IP103,\"Check Case\")))","v":32.106675074014369},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT63,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT83,IF('Integrated Financial Statements'!$A$8=3,Ratios!IT103,\"Check Case\")))","v":32.895281618688017},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX63,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX83,IF('Integrated Financial Statements'!$A$8=3,Ratios!IX103,\"Check Case\")))","v":32.141707131018627},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB63,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB83,IF('Integrated Financial Statements'!$A$8=3,Ratios!JB103,\"Check Case\")))","v":32.200135727167357},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JF63,IF('Integrated Financial Statements'!$A$8=2,Ratios!JF83,IF('Integrated Financial Statements'!$A$8=3,Ratios!JF103,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ63,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ83,IF('Integrated Financial Statements'!$A$8=3,Ratios!JJ103,\"Check Case\")))","v":32.106675074014369},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN63,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN83,IF('Integrated Financial Statements'!$A$8=3,Ratios!JN103,\"Check Case\")))","v":32.895281618688017},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR63,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR83,IF('Integrated Financial Statements'!$A$8=3,Ratios!JR103,\"Check Case\")))","v":32.141707131018627},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV63,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV83,IF('Integrated Financial Statements'!$A$8=3,Ratios!JV103,\"Check Case\")))","v":32.200135727167357},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JZ63,IF('Integrated Financial Statements'!$A$8=2,Ratios!JZ83,IF('Integrated Financial Statements'!$A$8=3,Ratios!JZ103,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD63,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD83,IF('Integrated Financial Statements'!$A$8=3,Ratios!KD103,\"Check Case\")))","v":32.106675074014369},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH63,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH83,IF('Integrated Financial Statements'!$A$8=3,Ratios!KH103,\"Check Case\")))","v":32.895281618688017},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL63,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL83,IF('Integrated Financial Statements'!$A$8=3,Ratios!KL103,\"Check Case\")))","v":32.141707131018627},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP63,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP83,IF('Integrated Financial Statements'!$A$8=3,Ratios!KP103,\"Check Case\")))","v":32.200135727167357},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KT63,IF('Integrated Financial Statements'!$A$8=2,Ratios!KT83,IF('Integrated Financial Statements'!$A$8=3,Ratios!KT103,\"Check Case\")))","v":0}]
["Days of sales outstanding",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I70/('Integrated Financial Statements'!I14/I11)","v":32.513270722743975},null,null,null,{"$f":"'Integrated Financial Statements'!M70/('Integrated Financial Statements'!M14/M11)","v":34.620559651474537},null,null,null,{"$f":"'Integrated Financial Statements'!Q70/('Integrated Financial Statements'!Q14/Q11)","v":36.656422509681143},null,null,null,{"$f":"'Integrated Financial Statements'!U70/('Integrated Financial Statements'!U14/U11)","v":37.865296270341815},null,null,null,{"$f":"'Integrated Financial Statements'!Y70/('Integrated Financial Statements'!Y14/Y11)","v":39.676979719696511},null,null,null,{"$f":"'Integrated Financial Statements'!AC70/('Integrated Financial Statements'!AC14/AC11)","v":33.811070809020656},null,null,null,{"$f":"'Integrated Financial Statements'!AG70/('Integrated Financial Statements'!AG14/AG11)","v":32.82317431038819},null,null,null,{"$f":"'Integrated Financial Statements'!AK70/('Integrated Financial Statements'!AK14/AK11)","v":30.689750000000004},null,null,null,{"$f":"'Integrated Financial Statements'!AO70/('Integrated Financial Statements'!AO14/AO11)","v":42.101360974837789},null,null,null,{"$f":"'Integrated Financial Statements'!AS70/('Integrated Financial Statements'!AS14/AS11)","v":43.454464231323733},null,null,null,{"$f":"'Integrated Financial Statements'!AW70/('Integrated Financial Statements'!AW14/AW11)","v":35.399530440414509},null,null,null,{"$f":"'Integrated Financial Statements'!BA70/('Integrated Financial Statements'!BA14/BA11)","v":35.03264248704663},null,null,null,{"$f":"'Integrated Financial Statements'!BE70/('Integrated Financial Statements'!BE14/BE11)","v":35.325376884422113},null,null,null,{"$f":"'Integrated Financial Statements'!BI70/('Integrated Financial Statements'!BI14/BI11)","v":38.596060331327784},null,null,null,{"$f":"'Integrated Financial Statements'!BM70/('Integrated Financial Statements'!BM14/BM11)","v":39.126965941047807},null,null,null,{"$f":"'Integrated Financial Statements'!BQ70/('Integrated Financial Statements'!BQ14/BQ11)","v":31.538068556361239},null,null,null,{"$f":"'Integrated Financial Statements'!BU70/('Integrated Financial Statements'!BU14/BU11)","v":30.338436947926304},null,null,null,{"$f":"'Integrated Financial Statements'!BY70/('Integrated Financial Statements'!BY14/BY11)","v":31.207092995265992},null,null,null,{"$f":"'Integrated Financial Statements'!CC70/('Integrated Financial Statements'!CC14/CC11)","v":39.350202429149796},null,null,null,{"$f":"'Integrated Financial Statements'!CG70/('Integrated Financial Statements'!CG14/CG11)","v":41.094871275086156},null,null,null,{"$f":"'Integrated Financial Statements'!CK70/('Integrated Financial Statements'!CK14/CK11)","v":31.577111383108935},null,null,null,{"$f":"'Integrated Financial Statements'!CO70/('Integrated Financial Statements'!CO14/CO11)","v":27.381889763779526},null,null,null,{"$f":"'Integrated Financial Statements'!CS70/('Integrated Financial Statements'!CS14/CS11)","v":26.651103565365023},null,null,null,{"$f":"'Integrated Financial Statements'!CW70/('Integrated Financial Statements'!CW14/CW11)","v":37.21187071790289},null,null,null,{"$f":"'Integrated Financial Statements'!DA70/('Integrated Financial Statements'!DA14/DA11)","v":38.613883323057955},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF64,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF84,IF('Integrated Financial Statements'!$A$8=3,Ratios!DF104,\"Check Case\")))","v":32.967810382329866},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ64,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ84,IF('Integrated Financial Statements'!$A$8=3,Ratios!DJ104,\"Check Case\")))","v":32.039340632123036},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN64,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN84,IF('Integrated Financial Statements'!$A$8=3,Ratios!DN104,\"Check Case\")))","v":32.105949190946852},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR64,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR84,IF('Integrated Financial Statements'!$A$8=3,Ratios!DR104,\"Check Case\")))","v":39.024958144712016},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DV64,IF('Integrated Financial Statements'!$A$8=2,Ratios!DV84,IF('Integrated Financial Statements'!$A$8=3,Ratios!DV104,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ64,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ84,IF('Integrated Financial Statements'!$A$8=3,Ratios!DZ104,\"Check Case\")))","v":32.967810382329866},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED64,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED84,IF('Integrated Financial Statements'!$A$8=3,Ratios!ED104,\"Check Case\")))","v":32.039340632123036},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH64,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH84,IF('Integrated Financial Statements'!$A$8=3,Ratios!EH104,\"Check Case\")))","v":32.105949190946852},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL64,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL84,IF('Integrated Financial Statements'!$A$8=3,Ratios!EL104,\"Check Case\")))","v":39.024958144712016},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EP64,IF('Integrated Financial Statements'!$A$8=2,Ratios!EP84,IF('Integrated Financial Statements'!$A$8=3,Ratios!EP104,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET64,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET84,IF('Integrated Financial Statements'!$A$8=3,Ratios!ET104,\"Check Case\")))","v":32.967810382329866},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX64,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX84,IF('Integrated Financial Statements'!$A$8=3,Ratios!EX104,\"Check Case\")))","v":32.039340632123036},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB64,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB84,IF('Integrated Financial Statements'!$A$8=3,Ratios!FB104,\"Check Case\")))","v":32.105949190946852},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF64,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF84,IF('Integrated Financial Statements'!$A$8=3,Ratios!FF104,\"Check Case\")))","v":39.024958144712016},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FJ64,IF('Integrated Financial Statements'!$A$8=2,Ratios!FJ84,IF('Integrated Financial Statements'!$A$8=3,Ratios!FJ104,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN64,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN84,IF('Integrated Financial Statements'!$A$8=3,Ratios!FN104,\"Check Case\")))","v":32.967810382329866},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR64,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR84,IF('Integrated Financial Statements'!$A$8=3,Ratios!FR104,\"Check Case\")))","v":32.039340632123036},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV64,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV84,IF('Integrated Financial Statements'!$A$8=3,Ratios!FV104,\"Check Case\")))","v":32.105949190946852},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ64,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ84,IF('Integrated Financial Statements'!$A$8=3,Ratios!FZ104,\"Check Case\")))","v":39.024958144712016},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GD64,IF('Integrated Financial Statements'!$A$8=2,Ratios!GD84,IF('Integrated Financial Statements'!$A$8=3,Ratios!GD104,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH64,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH84,IF('Integrated Financial Statements'!$A$8=3,Ratios!GH104,\"Check Case\")))","v":32.967810382329866},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL64,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL84,IF('Integrated Financial Statements'!$A$8=3,Ratios!GL104,\"Check Case\")))","v":32.039340632123036},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP64,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP84,IF('Integrated Financial Statements'!$A$8=3,Ratios!GP104,\"Check Case\")))","v":32.105949190946852},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT64,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT84,IF('Integrated Financial Statements'!$A$8=3,Ratios!GT104,\"Check Case\")))","v":39.024958144712016},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GX64,IF('Integrated Financial Statements'!$A$8=2,Ratios!GX84,IF('Integrated Financial Statements'!$A$8=3,Ratios!GX104,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB64,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB84,IF('Integrated Financial Statements'!$A$8=3,Ratios!HB104,\"Check Case\")))","v":32.967810382329866},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF64,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF84,IF('Integrated Financial Statements'!$A$8=3,Ratios!HF104,\"Check Case\")))","v":32.039340632123036},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ64,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ84,IF('Integrated Financial Statements'!$A$8=3,Ratios!HJ104,\"Check Case\")))","v":32.105949190946852},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN64,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN84,IF('Integrated Financial Statements'!$A$8=3,Ratios!HN104,\"Check Case\")))","v":39.024958144712016},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HR64,IF('Integrated Financial Statements'!$A$8=2,Ratios!HR84,IF('Integrated Financial Statements'!$A$8=3,Ratios!HR104,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV64,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV84,IF('Integrated Financial Statements'!$A$8=3,Ratios!HV104,\"Check Case\")))","v":32.967810382329866},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ64,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ84,IF('Integrated Financial Statements'!$A$8=3,Ratios!HZ104,\"Check Case\")))","v":32.039340632123036},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID64,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID84,IF('Integrated Financial Statements'!$A$8=3,Ratios!ID104,\"Check Case\")))","v":32.105949190946852},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH64,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH84,IF('Integrated Financial Statements'!$A$8=3,Ratios!IH104,\"Check Case\")))","v":39.024958144712016},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IL64,IF('Integrated Financial Statements'!$A$8=2,Ratios!IL84,IF('Integrated Financial Statements'!$A$8=3,Ratios!IL104,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP64,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP84,IF('Integrated Financial Statements'!$A$8=3,Ratios!IP104,\"Check Case\")))","v":32.967810382329866},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT64,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT84,IF('Integrated Financial Statements'!$A$8=3,Ratios!IT104,\"Check Case\")))","v":32.039340632123036},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX64,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX84,IF('Integrated Financial Statements'!$A$8=3,Ratios!IX104,\"Check Case\")))","v":32.105949190946852},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB64,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB84,IF('Integrated Financial Statements'!$A$8=3,Ratios!JB104,\"Check Case\")))","v":39.024958144712016},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JF64,IF('Integrated Financial Statements'!$A$8=2,Ratios!JF84,IF('Integrated Financial Statements'!$A$8=3,Ratios!JF104,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ64,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ84,IF('Integrated Financial Statements'!$A$8=3,Ratios!JJ104,\"Check Case\")))","v":32.967810382329866},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN64,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN84,IF('Integrated Financial Statements'!$A$8=3,Ratios!JN104,\"Check Case\")))","v":32.039340632123036},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR64,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR84,IF('Integrated Financial Statements'!$A$8=3,Ratios!JR104,\"Check Case\")))","v":32.105949190946852},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV64,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV84,IF('Integrated Financial Statements'!$A$8=3,Ratios!JV104,\"Check Case\")))","v":39.024958144712016},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JZ64,IF('Integrated Financial Statements'!$A$8=2,Ratios!JZ84,IF('Integrated Financial Statements'!$A$8=3,Ratios!JZ104,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD64,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD84,IF('Integrated Financial Statements'!$A$8=3,Ratios!KD104,\"Check Case\")))","v":32.967810382329866},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH64,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH84,IF('Integrated Financial Statements'!$A$8=3,Ratios!KH104,\"Check Case\")))","v":32.039340632123036},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL64,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL84,IF('Integrated Financial Statements'!$A$8=3,Ratios!KL104,\"Check Case\")))","v":32.105949190946852},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP64,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP84,IF('Integrated Financial Statements'!$A$8=3,Ratios!KP104,\"Check Case\")))","v":39.024958144712016},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KT64,IF('Integrated Financial Statements'!$A$8=2,Ratios!KT84,IF('Integrated Financial Statements'!$A$8=3,Ratios!KT104,\"Check Case\")))","v":0}]
["Days of inventory on hand",null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"M11/M12","v":13.593582439678285},null,null,null,{"$f":"Q11/Q12","v":13.683364917195352},null,null,null,{"$f":"U11/U12","v":11.99941602429339},null,null,null,"N/A",null,null,null,{"$f":"AC11/AC12","v":11.154352625768807},null,null,null,{"$f":"AG11/AG12","v":10.849501131885637},null,null,null,{"$f":"AK11/AK12","v":10.256458333333333},null,null,null,{"$f":"AO11/AO12","v":9.2166482038297204},null,null,null,{"$f":"AS11/AS12","v":9.5128637277397612},null,null,null,{"$f":"AW11/AW12","v":8.8148882772020727},null,null,null,{"$f":"BA11/BA12","v":9.5872193436960291},null,null,null,{"$f":"BE11/BE12","v":10.022194304857621},null,null,null,{"$f":"BI11/BI12","v":11.182807219978573},null,null,null,{"$f":"BM11/BM12","v":11.33663160087491},null,null,null,{"$f":"BQ11/BQ12","v":12.406023401450231},null,null,null,{"$f":"BU11/BU12","v":13.737654580634306},null,null,null,{"$f":"BY11/BY12","v":13.858461044692289},null,null,null,{"$f":"CC11/CC12","v":13.270242914979757},null,null,null,{"$f":"CG11/CG12","v":13.858605311169672},null,null,null,{"$f":"CK11/CK12","v":11.897108323133416},null,null,null,{"$f":"CO11/CO12","v":11.965410573678289},null,null,null,{"$f":"CS11/CS12","v":11.285460719246798},null,null,null,{"$f":"CW11/CW12","v":9.8129282097110515},null,null,null,{"$f":"DA11/DA12","v":10.182644882860666},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF65,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF85,IF('Integrated Financial Statements'!$A$8=3,Ratios!DF105,\"Check Case\")))","v":11.068093156888633},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ65,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ85,IF('Integrated Financial Statements'!$A$8=3,Ratios!DJ105,\"Check Case\")))","v":11.946673613914509},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN65,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN85,IF('Integrated Financial Statements'!$A$8=3,Ratios!DN105,\"Check Case\")))","v":11.821187863865081},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR65,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR85,IF('Integrated Financial Statements'!$A$8=3,Ratios!DR105,\"Check Case\")))","v":11.096408514558497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DV65,IF('Integrated Financial Statements'!$A$8=2,Ratios!DV85,IF('Integrated Financial Statements'!$A$8=3,Ratios!DV105,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ65,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ85,IF('Integrated Financial Statements'!$A$8=3,Ratios!DZ105,\"Check Case\")))","v":11.068093156888633},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED65,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED85,IF('Integrated Financial Statements'!$A$8=3,Ratios!ED105,\"Check Case\")))","v":11.946673613914509},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH65,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH85,IF('Integrated Financial Statements'!$A$8=3,Ratios!EH105,\"Check Case\")))","v":11.821187863865081},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL65,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL85,IF('Integrated Financial Statements'!$A$8=3,Ratios!EL105,\"Check Case\")))","v":11.096408514558497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EP65,IF('Integrated Financial Statements'!$A$8=2,Ratios!EP85,IF('Integrated Financial Statements'!$A$8=3,Ratios!EP105,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET65,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET85,IF('Integrated Financial Statements'!$A$8=3,Ratios!ET105,\"Check Case\")))","v":11.068093156888633},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX65,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX85,IF('Integrated Financial Statements'!$A$8=3,Ratios!EX105,\"Check Case\")))","v":11.946673613914509},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB65,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB85,IF('Integrated Financial Statements'!$A$8=3,Ratios!FB105,\"Check Case\")))","v":11.821187863865081},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF65,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF85,IF('Integrated Financial Statements'!$A$8=3,Ratios!FF105,\"Check Case\")))","v":11.096408514558497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FJ65,IF('Integrated Financial Statements'!$A$8=2,Ratios!FJ85,IF('Integrated Financial Statements'!$A$8=3,Ratios!FJ105,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN65,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN85,IF('Integrated Financial Statements'!$A$8=3,Ratios!FN105,\"Check Case\")))","v":11.068093156888633},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR65,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR85,IF('Integrated Financial Statements'!$A$8=3,Ratios!FR105,\"Check Case\")))","v":11.946673613914509},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV65,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV85,IF('Integrated Financial Statements'!$A$8=3,Ratios!FV105,\"Check Case\")))","v":11.821187863865081},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ65,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ85,IF('Integrated Financial Statements'!$A$8=3,Ratios!FZ105,\"Check Case\")))","v":11.096408514558497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GD65,IF('Integrated Financial Statements'!$A$8=2,Ratios!GD85,IF('Integrated Financial Statements'!$A$8=3,Ratios!GD105,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH65,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH85,IF('Integrated Financial Statements'!$A$8=3,Ratios!GH105,\"Check Case\")))","v":11.068093156888633},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL65,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL85,IF('Integrated Financial Statements'!$A$8=3,Ratios!GL105,\"Check Case\")))","v":11.946673613914509},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP65,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP85,IF('Integrated Financial Statements'!$A$8=3,Ratios!GP105,\"Check Case\")))","v":11.821187863865081},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT65,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT85,IF('Integrated Financial Statements'!$A$8=3,Ratios!GT105,\"Check Case\")))","v":11.096408514558497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GX65,IF('Integrated Financial Statements'!$A$8=2,Ratios!GX85,IF('Integrated Financial Statements'!$A$8=3,Ratios!GX105,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB65,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB85,IF('Integrated Financial Statements'!$A$8=3,Ratios!HB105,\"Check Case\")))","v":11.068093156888633},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF65,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF85,IF('Integrated Financial Statements'!$A$8=3,Ratios!HF105,\"Check Case\")))","v":11.946673613914509},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ65,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ85,IF('Integrated Financial Statements'!$A$8=3,Ratios!HJ105,\"Check Case\")))","v":11.821187863865081},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN65,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN85,IF('Integrated Financial Statements'!$A$8=3,Ratios!HN105,\"Check Case\")))","v":11.096408514558497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HR65,IF('Integrated Financial Statements'!$A$8=2,Ratios!HR85,IF('Integrated Financial Statements'!$A$8=3,Ratios!HR105,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV65,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV85,IF('Integrated Financial Statements'!$A$8=3,Ratios!HV105,\"Check Case\")))","v":11.068093156888633},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ65,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ85,IF('Integrated Financial Statements'!$A$8=3,Ratios!HZ105,\"Check Case\")))","v":11.946673613914509},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID65,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID85,IF('Integrated Financial Statements'!$A$8=3,Ratios!ID105,\"Check Case\")))","v":11.821187863865081},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH65,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH85,IF('Integrated Financial Statements'!$A$8=3,Ratios!IH105,\"Check Case\")))","v":11.096408514558497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IL65,IF('Integrated Financial Statements'!$A$8=2,Ratios!IL85,IF('Integrated Financial Statements'!$A$8=3,Ratios!IL105,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP65,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP85,IF('Integrated Financial Statements'!$A$8=3,Ratios!IP105,\"Check Case\")))","v":11.068093156888633},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT65,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT85,IF('Integrated Financial Statements'!$A$8=3,Ratios!IT105,\"Check Case\")))","v":11.946673613914509},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX65,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX85,IF('Integrated Financial Statements'!$A$8=3,Ratios!IX105,\"Check Case\")))","v":11.821187863865081},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB65,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB85,IF('Integrated Financial Statements'!$A$8=3,Ratios!JB105,\"Check Case\")))","v":11.096408514558497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JF65,IF('Integrated Financial Statements'!$A$8=2,Ratios!JF85,IF('Integrated Financial Statements'!$A$8=3,Ratios!JF105,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ65,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ85,IF('Integrated Financial Statements'!$A$8=3,Ratios!JJ105,\"Check Case\")))","v":11.068093156888633},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN65,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN85,IF('Integrated Financial Statements'!$A$8=3,Ratios!JN105,\"Check Case\")))","v":11.946673613914509},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR65,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR85,IF('Integrated Financial Statements'!$A$8=3,Ratios!JR105,\"Check Case\")))","v":11.821187863865081},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV65,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV85,IF('Integrated Financial Statements'!$A$8=3,Ratios!JV105,\"Check Case\")))","v":11.096408514558497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JZ65,IF('Integrated Financial Statements'!$A$8=2,Ratios!JZ85,IF('Integrated Financial Statements'!$A$8=3,Ratios!JZ105,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD65,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD85,IF('Integrated Financial Statements'!$A$8=3,Ratios!KD105,\"Check Case\")))","v":11.068093156888633},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH65,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH85,IF('Integrated Financial Statements'!$A$8=3,Ratios!KH105,\"Check Case\")))","v":11.946673613914509},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL65,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL85,IF('Integrated Financial Statements'!$A$8=3,Ratios!KL105,\"Check Case\")))","v":11.821187863865081},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP65,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP85,IF('Integrated Financial Statements'!$A$8=3,Ratios!KP105,\"Check Case\")))","v":11.096408514558497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KT65,IF('Integrated Financial Statements'!$A$8=2,Ratios!KT85,IF('Integrated Financial Statements'!$A$8=3,Ratios!KT105,\"Check Case\")))","v":0}]
["Days of payable liabilities",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I88/('Integrated Financial Statements'!I19/Ratios!I11)","v":18.933631921824105},null,null,null,{"$f":"'Integrated Financial Statements'!M88/('Integrated Financial Statements'!M19/Ratios!M11)","v":18.553033429632684},null,null,null,{"$f":"'Integrated Financial Statements'!Q88/('Integrated Financial Statements'!Q19/Ratios!Q11)","v":22.059410234171725},null,null,null,{"$f":"'Integrated Financial Statements'!U88/('Integrated Financial Statements'!U19/Ratios!U11)","v":19.660273972602742},null,null,null,{"$f":"'Integrated Financial Statements'!Y88/('Integrated Financial Statements'!Y19/Ratios!Y11)","v":20.685831622176593},null,null,null,{"$f":"'Integrated Financial Statements'!AC88/('Integrated Financial Statements'!AC19/Ratios!AC11)","v":20.995670103092781},null,null,null,{"$f":"'Integrated Financial Statements'!AG88/('Integrated Financial Statements'!AG19/Ratios!AG11)","v":19.475417130144606},null,null,null,{"$f":"'Integrated Financial Statements'!AK88/('Integrated Financial Statements'!AK19/Ratios!AK11)","v":21.415517644309418},null,null,null,{"$f":"'Integrated Financial Statements'!AO88/('Integrated Financial Statements'!AO19/Ratios!AO11)","v":20.608192150975768},null,null,null,{"$f":"'Integrated Financial Statements'!AS88/('Integrated Financial Statements'!AS19/Ratios!AS11)","v":21.135013944332037},null,null,null,{"$f":"'Integrated Financial Statements'!AW88/('Integrated Financial Statements'!AW19/Ratios!AW11)","v":20.285586392121754},null,null,null,{"$f":"'Integrated Financial Statements'!BA88/('Integrated Financial Statements'!BA19/Ratios!BA11)","v":20.233968401486987},null,null,null,{"$f":"'Integrated Financial Statements'!BE88/('Integrated Financial Statements'!BE19/Ratios!BE11)","v":25.085707824513797},null,null,null,{"$f":"'Integrated Financial Statements'!BI88/('Integrated Financial Statements'!BI19/Ratios!BI11)","v":27.476564203182907},null,null,null,{"$f":"'Integrated Financial Statements'!BM88/('Integrated Financial Statements'!BM19/Ratios!BM11)","v":28.430628198638999},null,null,null,{"$f":"'Integrated Financial Statements'!BQ88/('Integrated Financial Statements'!BQ19/Ratios!BQ11)","v":22.320025483117437},null,null,null,{"$f":"'Integrated Financial Statements'!BU88/('Integrated Financial Statements'!BU19/Ratios!BU11)","v":21.977671451355661},null,null,null,{"$f":"'Integrated Financial Statements'!BY88/('Integrated Financial Statements'!BY19/Ratios!BY11)","v":30.023809523809522},null,null,null,{"$f":"'Integrated Financial Statements'!CC88/('Integrated Financial Statements'!CC19/Ratios!CC11)","v":35.201950426655834},null,null,null,{"$f":"'Integrated Financial Statements'!CG88/('Integrated Financial Statements'!CG19/Ratios!CG11)","v":37.116000854518262},null,null,null,{"$f":"'Integrated Financial Statements'!CK88/('Integrated Financial Statements'!CK19/Ratios!CK11)","v":33.344498578968739},null,null,null,{"$f":"'Integrated Financial Statements'!CO88/('Integrated Financial Statements'!CO19/Ratios!CO11)","v":32.228760967258722},null,null,null,{"$f":"'Integrated Financial Statements'!CS88/('Integrated Financial Statements'!CS19/Ratios!CS11)","v":38.453918495297806},null,null,null,{"$f":"'Integrated Financial Statements'!CW88/('Integrated Financial Statements'!CW19/Ratios!CW11)","v":38.600947672023075},null,null,null,{"$f":"'Integrated Financial Statements'!DA88/('Integrated Financial Statements'!DA19/Ratios!DA11)","v":39.065131510552028},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF66,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF86,IF('Integrated Financial Statements'!$A$8=3,Ratios!DF106,\"Check Case\")))","v":23.175882495824961},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ66,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ86,IF('Integrated Financial Statements'!$A$8=3,Ratios!DJ106,\"Check Case\")))","v":22.493770275975731},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN66,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN86,IF('Integrated Financial Statements'!$A$8=3,Ratios!DN106,\"Check Case\")))","v":27.407672744420456},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR66,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR86,IF('Integrated Financial Statements'!$A$8=3,Ratios!DR106,\"Check Case\")))","v":28.309585685088063},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DV66,IF('Integrated Financial Statements'!$A$8=2,Ratios!DV86,IF('Integrated Financial Statements'!$A$8=3,Ratios!DV106,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ66,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ86,IF('Integrated Financial Statements'!$A$8=3,Ratios!DZ106,\"Check Case\")))","v":23.175882495824961},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED66,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED86,IF('Integrated Financial Statements'!$A$8=3,Ratios!ED106,\"Check Case\")))","v":22.493770275975731},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH66,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH86,IF('Integrated Financial Statements'!$A$8=3,Ratios!EH106,\"Check Case\")))","v":27.407672744420456},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL66,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL86,IF('Integrated Financial Statements'!$A$8=3,Ratios!EL106,\"Check Case\")))","v":28.309585685088063},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EP66,IF('Integrated Financial Statements'!$A$8=2,Ratios!EP86,IF('Integrated Financial Statements'!$A$8=3,Ratios!EP106,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET66,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET86,IF('Integrated Financial Statements'!$A$8=3,Ratios!ET106,\"Check Case\")))","v":23.175882495824961},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX66,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX86,IF('Integrated Financial Statements'!$A$8=3,Ratios!EX106,\"Check Case\")))","v":22.493770275975731},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB66,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB86,IF('Integrated Financial Statements'!$A$8=3,Ratios!FB106,\"Check Case\")))","v":27.407672744420456},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF66,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF86,IF('Integrated Financial Statements'!$A$8=3,Ratios!FF106,\"Check Case\")))","v":28.309585685088063},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FJ66,IF('Integrated Financial Statements'!$A$8=2,Ratios!FJ86,IF('Integrated Financial Statements'!$A$8=3,Ratios!FJ106,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN66,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN86,IF('Integrated Financial Statements'!$A$8=3,Ratios!FN106,\"Check Case\")))","v":23.175882495824961},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR66,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR86,IF('Integrated Financial Statements'!$A$8=3,Ratios!FR106,\"Check Case\")))","v":22.493770275975731},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV66,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV86,IF('Integrated Financial Statements'!$A$8=3,Ratios!FV106,\"Check Case\")))","v":27.407672744420456},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ66,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ86,IF('Integrated Financial Statements'!$A$8=3,Ratios!FZ106,\"Check Case\")))","v":28.309585685088063},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GD66,IF('Integrated Financial Statements'!$A$8=2,Ratios!GD86,IF('Integrated Financial Statements'!$A$8=3,Ratios!GD106,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH66,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH86,IF('Integrated Financial Statements'!$A$8=3,Ratios!GH106,\"Check Case\")))","v":23.175882495824961},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL66,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL86,IF('Integrated Financial Statements'!$A$8=3,Ratios!GL106,\"Check Case\")))","v":22.493770275975731},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP66,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP86,IF('Integrated Financial Statements'!$A$8=3,Ratios!GP106,\"Check Case\")))","v":27.407672744420456},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT66,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT86,IF('Integrated Financial Statements'!$A$8=3,Ratios!GT106,\"Check Case\")))","v":28.309585685088063},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GX66,IF('Integrated Financial Statements'!$A$8=2,Ratios!GX86,IF('Integrated Financial Statements'!$A$8=3,Ratios!GX106,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB66,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB86,IF('Integrated Financial Statements'!$A$8=3,Ratios!HB106,\"Check Case\")))","v":23.175882495824961},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF66,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF86,IF('Integrated Financial Statements'!$A$8=3,Ratios!HF106,\"Check Case\")))","v":22.493770275975731},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ66,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ86,IF('Integrated Financial Statements'!$A$8=3,Ratios!HJ106,\"Check Case\")))","v":27.407672744420456},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN66,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN86,IF('Integrated Financial Statements'!$A$8=3,Ratios!HN106,\"Check Case\")))","v":28.309585685088063},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HR66,IF('Integrated Financial Statements'!$A$8=2,Ratios!HR86,IF('Integrated Financial Statements'!$A$8=3,Ratios!HR106,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV66,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV86,IF('Integrated Financial Statements'!$A$8=3,Ratios!HV106,\"Check Case\")))","v":23.175882495824961},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ66,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ86,IF('Integrated Financial Statements'!$A$8=3,Ratios!HZ106,\"Check Case\")))","v":22.493770275975731},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID66,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID86,IF('Integrated Financial Statements'!$A$8=3,Ratios!ID106,\"Check Case\")))","v":27.407672744420456},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH66,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH86,IF('Integrated Financial Statements'!$A$8=3,Ratios!IH106,\"Check Case\")))","v":28.309585685088063},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IL66,IF('Integrated Financial Statements'!$A$8=2,Ratios!IL86,IF('Integrated Financial Statements'!$A$8=3,Ratios!IL106,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP66,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP86,IF('Integrated Financial Statements'!$A$8=3,Ratios!IP106,\"Check Case\")))","v":23.175882495824961},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT66,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT86,IF('Integrated Financial Statements'!$A$8=3,Ratios!IT106,\"Check Case\")))","v":22.493770275975731},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX66,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX86,IF('Integrated Financial Statements'!$A$8=3,Ratios!IX106,\"Check Case\")))","v":27.407672744420456},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB66,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB86,IF('Integrated Financial Statements'!$A$8=3,Ratios!JB106,\"Check Case\")))","v":28.309585685088063},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JF66,IF('Integrated Financial Statements'!$A$8=2,Ratios!JF86,IF('Integrated Financial Statements'!$A$8=3,Ratios!JF106,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ66,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ86,IF('Integrated Financial Statements'!$A$8=3,Ratios!JJ106,\"Check Case\")))","v":23.175882495824961},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN66,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN86,IF('Integrated Financial Statements'!$A$8=3,Ratios!JN106,\"Check Case\")))","v":22.493770275975731},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR66,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR86,IF('Integrated Financial Statements'!$A$8=3,Ratios!JR106,\"Check Case\")))","v":27.407672744420456},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV66,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV86,IF('Integrated Financial Statements'!$A$8=3,Ratios!JV106,\"Check Case\")))","v":28.309585685088063},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JZ66,IF('Integrated Financial Statements'!$A$8=2,Ratios!JZ86,IF('Integrated Financial Statements'!$A$8=3,Ratios!JZ106,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD66,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD86,IF('Integrated Financial Statements'!$A$8=3,Ratios!KD106,\"Check Case\")))","v":23.175882495824961},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH66,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH86,IF('Integrated Financial Statements'!$A$8=3,Ratios!KH106,\"Check Case\")))","v":22.493770275975731},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL66,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL86,IF('Integrated Financial Statements'!$A$8=3,Ratios!KL106,\"Check Case\")))","v":27.407672744420456},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP66,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP86,IF('Integrated Financial Statements'!$A$8=3,Ratios!KP106,\"Check Case\")))","v":28.309585685088063},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KT66,IF('Integrated Financial Statements'!$A$8=2,Ratios!KT86,IF('Integrated Financial Statements'!$A$8=3,Ratios!KT106,\"Check Case\")))","v":0}]
["Days of payable income tax",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I89/('Integrated Financial Statements'!I14/Ratios!I11)","v":0.69857084524295632}]
["Product gross margin as a percent",null,null,null,null,null,null,null,{"$f":"('Integrated Financial Statements'!I12-'Integrated Financial Statements'!I17)/'Integrated Financial Statements'!I12","v":0.5846316905140434},null,null,null,{"$f":"('Integrated Financial Statements'!M12-'Integrated Financial Statements'!M17)/'Integrated Financial Statements'!M12","v":0.58074465741352721},null,null,null,{"$f":"('Integrated Financial Statements'!Q12-'Integrated Financial Statements'!Q17)/'Integrated Financial Statements'!Q12","v":0.61569804846665233},null,null,null,{"$f":"('Integrated Financial Statements'!U12-'Integrated Financial Statements'!U17)/'Integrated Financial Statements'!U12","v":0.58954696801533646},null,null,null,{"$f":"('Integrated Financial Statements'!Y12-'Integrated Financial Statements'!Y17)/'Integrated Financial Statements'!Y12","v":0.59266225165562914},null,null,null,{"$f":"('Integrated Financial Statements'!AC12-'Integrated Financial Statements'!AC17)/'Integrated Financial Statements'!AC12","v":0.60859406745225519},null,null,null,{"$f":"('Integrated Financial Statements'!AG12-'Integrated Financial Statements'!AG17)/'Integrated Financial Statements'!AG12","v":0.61260158076366467},null,null,null,{"$f":"('Integrated Financial Statements'!AK12-'Integrated Financial Statements'!AK17)/'Integrated Financial Statements'!AK12","v":0.63785915492957745},null,null,null,{"$f":"('Integrated Financial Statements'!AO12-'Integrated Financial Statements'!AO17)/'Integrated Financial Statements'!AO12","v":0.62164991624790622},null,null,null,{"$f":"('Integrated Financial Statements'!AS12-'Integrated Financial Statements'!AS17)/'Integrated Financial Statements'!AS12","v":0.61987974445697103},null,null,null,{"$f":"('Integrated Financial Statements'!AW12-'Integrated Financial Statements'!AW17)/'Integrated Financial Statements'!AW12","v":0.63416469576435175},null,null,null,{"$f":"('Integrated Financial Statements'!BA12-'Integrated Financial Statements'!BA17)/'Integrated Financial Statements'!BA12","v":0.61076433871157698},null,null,null,{"$f":"('Integrated Financial Statements'!BE12-'Integrated Financial Statements'!BE17)/'Integrated Financial Statements'!BE12","v":0.61676983680360153},null,null,null,{"$f":"('Integrated Financial Statements'!BI12-'Integrated Financial Statements'!BI17)/'Integrated Financial Statements'!BI12","v":0.60274731361471146},null,null,null,{"$f":"('Integrated Financial Statements'!BM12-'Integrated Financial Statements'!BM17)/'Integrated Financial Statements'!BM12","v":0.61632824534378938},null,null,null,{"$f":"('Integrated Financial Statements'!BQ12-'Integrated Financial Statements'!BQ17)/'Integrated Financial Statements'!BQ12","v":0.60072895957587802},null,null,null,{"$f":"('Integrated Financial Statements'!BU12-'Integrated Financial Statements'!BU17)/'Integrated Financial Statements'!BU12","v":0.61488115742335514},null,null,null,{"$f":"('Integrated Financial Statements'!BY12-'Integrated Financial Statements'!BY17)/'Integrated Financial Statements'!BY12","v":0.61038263112639723},null,null,null,{"$f":"('Integrated Financial Statements'!CC12-'Integrated Financial Statements'!CC17)/'Integrated Financial Statements'!CC12","v":0.60246836755859778},null,null,null,{"$f":"('Integrated Financial Statements'!CG12-'Integrated Financial Statements'!CG17)/'Integrated Financial Statements'!CG12","v":0.6069901114168188},null,null,null,{"$f":"('Integrated Financial Statements'!CK12-'Integrated Financial Statements'!CK17)/'Integrated Financial Statements'!CK12","v":0.61587462082912037},null,null,null,{"$f":"('Integrated Financial Statements'!CO12-'Integrated Financial Statements'!CO17)/'Integrated Financial Statements'!CO12","v":0.61026636471476325},null,null,null,{"$f":"('Integrated Financial Statements'!CS12-'Integrated Financial Statements'!CS17)/'Integrated Financial Statements'!CS12","v":0.62013988891174654},null,null,null,{"$f":"('Integrated Financial Statements'!CW12-'Integrated Financial Statements'!CW17)/'Integrated Financial Statements'!CW12","v":0.62875494071146243},null,null,null,{"$f":"('Integrated Financial Statements'!DA12-'Integrated Financial Statements'!DA17)/'Integrated Financial Statements'!DA12","v":0.61894628893731574},null,null,null,null,{"$f":"('Integrated Financial Statements'!DF12-'Integrated Financial Statements'!DF17)/'Integrated Financial Statements'!DF12","v":0.60879880682712972},null,null,null,{"$f":"('Integrated Financial Statements'!DJ12-'Integrated Financial Statements'!DJ17)/'Integrated Financial Statements'!DJ12","v":0.60585161980537749},null,null,null,{"$f":"('Integrated Financial Statements'!DN12-'Integrated Financial Statements'!DN17)/'Integrated Financial Statements'!DN12","v":0.62016991204759508},null,null,null,{"$f":"('Integrated Financial Statements'!DR12-'Integrated Financial Statements'!DR17)/'Integrated Financial Statements'!DR12","v":0.60903350122960276},null,null,null,{"$f":"('Integrated Financial Statements'!DV12-'Integrated Financial Statements'!DV17)/'Integrated Financial Statements'!DV12","v":0.61100061700981312},null,null,null,{"$f":"('Integrated Financial Statements'!DZ12-'Integrated Financial Statements'!DZ17)/'Integrated Financial Statements'!DZ12","v":0.60879880682712972},null,null,null,{"$f":"('Integrated Financial Statements'!ED12-'Integrated Financial Statements'!ED17)/'Integrated Financial Statements'!ED12","v":0.60585161980537738},null,null,null,{"$f":"('Integrated Financial Statements'!EH12-'Integrated Financial Statements'!EH17)/'Integrated Financial Statements'!EH12","v":0.62016991204759497},null,null,null,{"$f":"('Integrated Financial Statements'!EL12-'Integrated Financial Statements'!EL17)/'Integrated Financial Statements'!EL12","v":0.60903350122960287},null,null,null,{"$f":"('Integrated Financial Statements'!EP12-'Integrated Financial Statements'!EP17)/'Integrated Financial Statements'!EP12","v":0.61099364172266801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Integrated Financial Statements'!FJ12-'Integrated Financial Statements'!FJ17)/'Integrated Financial Statements'!FJ12","v":0.61100354800252776},null,null,null,{"$f":"('Integrated Financial Statements'!FN12-'Integrated Financial Statements'!FN17)/'Integrated Financial Statements'!FN12","v":0.60879880682712972},null,null,null,{"$f":"('Integrated Financial Statements'!FR12-'Integrated Financial Statements'!FR17)/'Integrated Financial Statements'!FR12","v":0.60585161980537749},null,null,null,{"$f":"('Integrated Financial Statements'!FV12-'Integrated Financial Statements'!FV17)/'Integrated Financial Statements'!FV12","v":0.62016991204759497},null,null,null,{"$f":"('Integrated Financial Statements'!FZ12-'Integrated Financial Statements'!FZ17)/'Integrated Financial Statements'!FZ12","v":0.60903350122960276},null,null,null,{"$f":"('Integrated Financial Statements'!GD12-'Integrated Financial Statements'!GD17)/'Integrated Financial Statements'!GD12","v":0.61094861252799415},null,null,null,{"$f":"('Integrated Financial Statements'!GH12-'Integrated Financial Statements'!GH17)/'Integrated Financial Statements'!GH12","v":0.60879880682712972},null,null,null,{"$f":"('Integrated Financial Statements'!GL12-'Integrated Financial Statements'!GL17)/'Integrated Financial Statements'!GL12","v":0.60585161980537749},null,null,null,{"$f":"('Integrated Financial Statements'!GP12-'Integrated Financial Statements'!GP17)/'Integrated Financial Statements'!GP12","v":0.62016991204759497},null,null,null,{"$f":"('Integrated Financial Statements'!GT12-'Integrated Financial Statements'!GT17)/'Integrated Financial Statements'!GT12","v":0.60903350122960276},null,null,null,{"$f":"('Integrated Financial Statements'!GX12-'Integrated Financial Statements'!GX17)/'Integrated Financial Statements'!GX12","v":0.61094898887384286},null,null,null,{"$f":"('Integrated Financial Statements'!HB12-'Integrated Financial Statements'!HB17)/'Integrated Financial Statements'!HB12","v":0.60879880682712972},null,null,null,{"$f":"('Integrated Financial Statements'!HF12-'Integrated Financial Statements'!HF17)/'Integrated Financial Statements'!HF12","v":0.60585161980537749},null,null,null,{"$f":"('Integrated Financial Statements'!HJ12-'Integrated Financial Statements'!HJ17)/'Integrated Financial Statements'!HJ12","v":0.62016991204759497},null,null,null,{"$f":"('Integrated Financial Statements'!HN12-'Integrated Financial Statements'!HN17)/'Integrated Financial Statements'!HN12","v":0.60903350122960276},null,null,null,{"$f":"('Integrated Financial Statements'!HR12-'Integrated Financial Statements'!HR17)/'Integrated Financial Statements'!HR12","v":0.61094940414172594},null,null,null,{"$f":"('Integrated Financial Statements'!HV12-'Integrated Financial Statements'!HV17)/'Integrated Financial Statements'!HV12","v":0.60879880682712972},null,null,null,{"$f":"('Integrated Financial Statements'!HZ12-'Integrated Financial Statements'!HZ17)/'Integrated Financial Statements'!HZ12","v":0.60585161980537738},null,null,null,{"$f":"('Integrated Financial Statements'!ID12-'Integrated Financial Statements'!ID17)/'Integrated Financial Statements'!ID12","v":0.62016991204759508},null,null,null,{"$f":"('Integrated Financial Statements'!IH12-'Integrated Financial Statements'!IH17)/'Integrated Financial Statements'!IH12","v":0.60903350122960276},null,null,null,{"$f":"('Integrated Financial Statements'!IL12-'Integrated Financial Statements'!IL17)/'Integrated Financial Statements'!IL12","v":0.61094988966708874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Integrated Financial Statements'!JF12-'Integrated Financial Statements'!JF17)/'Integrated Financial Statements'!JF12","v":0.61094999664707339},null,null,null,{"$f":"('Integrated Financial Statements'!JJ12-'Integrated Financial Statements'!JJ17)/'Integrated Financial Statements'!JJ12","v":0.60879880682712972},null,null,null,{"$f":"('Integrated Financial Statements'!JN12-'Integrated Financial Statements'!JN17)/'Integrated Financial Statements'!JN12","v":0.60585161980537749},null,null,null,{"$f":"('Integrated Financial Statements'!JR12-'Integrated Financial Statements'!JR17)/'Integrated Financial Statements'!JR12","v":0.62016991204759508},null,null,null,{"$f":"('Integrated Financial Statements'!JV12-'Integrated Financial Statements'!JV17)/'Integrated Financial Statements'!JV12","v":0.60903350122960276},null,null,null,{"$f":"('Integrated Financial Statements'!JZ12-'Integrated Financial Statements'!JZ17)/'Integrated Financial Statements'!JZ12","v":0.61094988422359042},null,null,null,{"$f":"('Integrated Financial Statements'!KD12-'Integrated Financial Statements'!KD17)/'Integrated Financial Statements'!KD12","v":0.60879880682712972},null,null,null,{"$f":"('Integrated Financial Statements'!KH12-'Integrated Financial Statements'!KH17)/'Integrated Financial Statements'!KH12","v":0.60585161980537749},null,null,null,{"$f":"('Integrated Financial Statements'!KL12-'Integrated Financial Statements'!KL17)/'Integrated Financial Statements'!KL12","v":0.62016991204759497},null,null,null,{"$f":"('Integrated Financial Statements'!KP12-'Integrated Financial Statements'!KP17)/'Integrated Financial Statements'!KP12","v":0.60903350122960276},null,null,null,{"$f":"('Integrated Financial Statements'!KT12-'Integrated Financial Statements'!KT17)/'Integrated Financial Statements'!KT12","v":0.61094977339959433}]
["Services gross margin as a percent",null,null,null,null,null,null,null,{"$f":"('Integrated Financial Statements'!I13-'Integrated Financial Statements'!I18)/'Integrated Financial Statements'!I13","v":0.64661921708185055},null,null,null,{"$f":"('Integrated Financial Statements'!M13-'Integrated Financial Statements'!M18)/'Integrated Financial Statements'!M13","v":0.63610916724982502},null,null,null,{"$f":"('Integrated Financial Statements'!Q13-'Integrated Financial Statements'!Q18)/'Integrated Financial Statements'!Q13","v":0.63429384560654567},null,null,null,{"$f":"('Integrated Financial Statements'!U13-'Integrated Financial Statements'!U18)/'Integrated Financial Statements'!U13","v":0.64461118690313779},null,null,null,{"$f":"('Integrated Financial Statements'!Y13-'Integrated Financial Statements'!Y18)/'Integrated Financial Statements'!Y13","v":0.64043466830251516},null,null,null,{"$f":"('Integrated Financial Statements'!AC13-'Integrated Financial Statements'!AC18)/'Integrated Financial Statements'!AC13","v":0.64869626497533472},null,null,null,{"$f":"('Integrated Financial Statements'!AG13-'Integrated Financial Statements'!AG18)/'Integrated Financial Statements'!AG13","v":0.65523097826086951},null,null,null,{"$f":"('Integrated Financial Statements'!AK13-'Integrated Financial Statements'!AK18)/'Integrated Financial Statements'!AK13","v":0.65920000000000001},null,null,null,{"$f":"('Integrated Financial Statements'!AO13-'Integrated Financial Statements'!AO18)/'Integrated Financial Statements'!AO13","v":0.66007777057679839},null,null,null,{"$f":"('Integrated Financial Statements'!AS13-'Integrated Financial Statements'!AS18)/'Integrated Financial Statements'!AS13","v":0.65596598015509044},null,null,null,{"$f":"('Integrated Financial Statements'!AW13-'Integrated Financial Statements'!AW18)/'Integrated Financial Statements'!AW13","v":0.65081967213114755},null,null,null,{"$f":"('Integrated Financial Statements'!BA13-'Integrated Financial Statements'!BA18)/'Integrated Financial Statements'!BA13","v":0.67659436710909682},null,null,null,{"$f":"('Integrated Financial Statements'!BE13-'Integrated Financial Statements'!BE18)/'Integrated Financial Statements'!BE13","v":0.66710310965630115},null,null,null,{"$f":"('Integrated Financial Statements'!BI13-'Integrated Financial Statements'!BI18)/'Integrated Financial Statements'!BI13","v":0.67772054088860267},null,null,null,{"$f":"('Integrated Financial Statements'!BM13-'Integrated Financial Statements'!BM18)/'Integrated Financial Statements'!BM13","v":0.66813008130081297},null,null,null,{"$f":"('Integrated Financial Statements'!BQ13-'Integrated Financial Statements'!BQ18)/'Integrated Financial Statements'!BQ13","v":0.64503569110966907},null,null,null,{"$f":"('Integrated Financial Statements'!BU13-'Integrated Financial Statements'!BU18)/'Integrated Financial Statements'!BU13","v":0.67432347388294522},null,null,null,{"$f":"('Integrated Financial Statements'!BY13-'Integrated Financial Statements'!BY18)/'Integrated Financial Statements'!BY13","v":0.65843621399176955},null,null,null,{"$f":"('Integrated Financial Statements'!CC13-'Integrated Financial Statements'!CC18)/'Integrated Financial Statements'!CC13","v":0.65990006246096189},null,null,null,{"$f":"('Integrated Financial Statements'!CG13-'Integrated Financial Statements'!CG18)/'Integrated Financial Statements'!CG13","v":0.65953569447745819},null,null,null,{"$f":"('Integrated Financial Statements'!CK13-'Integrated Financial Statements'!CK18)/'Integrated Financial Statements'!CK13","v":0.64582023884349471},null,null,null,{"$f":"('Integrated Financial Statements'!CO13-'Integrated Financial Statements'!CO18)/'Integrated Financial Statements'!CO13","v":0.66624645445950204},null,null,null,{"$f":"('Integrated Financial Statements'!CS13-'Integrated Financial Statements'!CS18)/'Integrated Financial Statements'!CS13","v":0.66254635352286773},null,null,null,{"$f":"('Integrated Financial Statements'!CW13-'Integrated Financial Statements'!CW18)/'Integrated Financial Statements'!CW13","v":0.66837968561064087},null,null,null,{"$f":"('Integrated Financial Statements'!DA13-'Integrated Financial Statements'!DA18)/'Integrated Financial Statements'!DA13","v":0.66082642065276376},null,null,null,null,{"$f":"('Integrated Financial Statements'!DF13-'Integrated Financial Statements'!DF18)/'Integrated Financial Statements'!DF13","v":0.64739821682829934},null,null,null,{"$f":"('Integrated Financial Statements'!DJ13-'Integrated Financial Statements'!DJ18)/'Integrated Financial Statements'!DJ13","v":0.66170088819244766},null,null,null,{"$f":"('Integrated Financial Statements'!DN13-'Integrated Financial Statements'!DN18)/'Integrated Financial Statements'!DN13","v":0.65631590455549682},null,null,null,{"$f":"('Integrated Financial Statements'!DR13-'Integrated Financial Statements'!DR18)/'Integrated Financial Statements'!DR13","v":0.66213784928802843},null,null,null,{"$f":"('Integrated Financial Statements'!DV13-'Integrated Financial Statements'!DV18)/'Integrated Financial Statements'!DV13","v":0.65701017477275636},null,null,null,{"$f":"('Integrated Financial Statements'!DZ13-'Integrated Financial Statements'!DZ18)/'Integrated Financial Statements'!DZ13","v":0.64739821682829946},null,null,null,{"$f":"('Integrated Financial Statements'!ED13-'Integrated Financial Statements'!ED18)/'Integrated Financial Statements'!ED13","v":0.66170088819244766},null,null,null,{"$f":"('Integrated Financial Statements'!EH13-'Integrated Financial Statements'!EH18)/'Integrated Financial Statements'!EH13","v":0.65631590455549682},null,null,null,{"$f":"('Integrated Financial Statements'!EL13-'Integrated Financial Statements'!EL18)/'Integrated Financial Statements'!EL13","v":0.66213784928802832},null,null,null,{"$f":"('Integrated Financial Statements'!EP13-'Integrated Financial Statements'!EP18)/'Integrated Financial Statements'!EP13","v":0.65701017477275636},null,null,null,{"$f":"('Integrated Financial Statements'!ET13-'Integrated Financial Statements'!ET18)/'Integrated Financial Statements'!ET13","v":0.64739821682829934},null,null,null,{"$f":"('Integrated Financial Statements'!EX13-'Integrated Financial Statements'!EX18)/'Integrated Financial Statements'!EX13","v":0.66170088819244766},null,null,null,{"$f":"('Integrated Financial Statements'!FB13-'Integrated Financial Statements'!FB18)/'Integrated Financial Statements'!FB13","v":0.65631590455549682},null,null,null,{"$f":"('Integrated Financial Statements'!FF13-'Integrated Financial Statements'!FF18)/'Integrated Financial Statements'!FF13","v":0.66213784928802832},null,null,null,{"$f":"('Integrated Financial Statements'!FJ13-'Integrated Financial Statements'!FJ18)/'Integrated Financial Statements'!FJ13","v":0.65701017477275614},null,null,null,{"$f":"('Integrated Financial Statements'!FN13-'Integrated Financial Statements'!FN18)/'Integrated Financial Statements'!FN13","v":0.64739821682829946},null,null,null,{"$f":"('Integrated Financial Statements'!FR13-'Integrated Financial Statements'!FR18)/'Integrated Financial Statements'!FR13","v":0.66170088819244766},null,null,null,{"$f":"('Integrated Financial Statements'!FV13-'Integrated Financial Statements'!FV18)/'Integrated Financial Statements'!FV13","v":0.65631590455549682},null,null,null,{"$f":"('Integrated Financial Statements'!FZ13-'Integrated Financial Statements'!FZ18)/'Integrated Financial Statements'!FZ13","v":0.66213784928802832},null,null,null,{"$f":"('Integrated Financial Statements'!GD13-'Integrated Financial Statements'!GD18)/'Integrated Financial Statements'!GD13","v":0.65697242970338965},null,null,null,{"$f":"('Integrated Financial Statements'!GH13-'Integrated Financial Statements'!GH18)/'Integrated Financial Statements'!GH13","v":0.64739821682829934},null,null,null,{"$f":"('Integrated Financial Statements'!GL13-'Integrated Financial Statements'!GL18)/'Integrated Financial Statements'!GL13","v":0.66170088819244754},null,null,null,{"$f":"('Integrated Financial Statements'!GP13-'Integrated Financial Statements'!GP18)/'Integrated Financial Statements'!GP13","v":0.65631590455549682},null,null,null,{"$f":"('Integrated Financial Statements'!GT13-'Integrated Financial Statements'!GT18)/'Integrated Financial Statements'!GT13","v":0.66213784928802832},null,null,null,{"$f":"('Integrated Financial Statements'!GX13-'Integrated Financial Statements'!GX18)/'Integrated Financial Statements'!GX13","v":0.65697242970338965},null,null,null,{"$f":"('Integrated Financial Statements'!HB13-'Integrated Financial Statements'!HB18)/'Integrated Financial Statements'!HB13","v":0.64739821682829934},null,null,null,{"$f":"('Integrated Financial Statements'!HF13-'Integrated Financial Statements'!HF18)/'Integrated Financial Statements'!HF13","v":0.66170088819244754},null,null,null,{"$f":"('Integrated Financial Statements'!HJ13-'Integrated Financial Statements'!HJ18)/'Integrated Financial Statements'!HJ13","v":0.65631590455549682},null,null,null,{"$f":"('Integrated Financial Statements'!HN13-'Integrated Financial Statements'!HN18)/'Integrated Financial Statements'!HN13","v":0.66213784928802821},null,null,null,{"$f":"('Integrated Financial Statements'!HR13-'Integrated Financial Statements'!HR18)/'Integrated Financial Statements'!HR13","v":0.65697242970338965},null,null,null,{"$f":"('Integrated Financial Statements'!HV13-'Integrated Financial Statements'!HV18)/'Integrated Financial Statements'!HV13","v":0.64739821682829934},null,null,null,{"$f":"('Integrated Financial Statements'!HZ13-'Integrated Financial Statements'!HZ18)/'Integrated Financial Statements'!HZ13","v":0.66170088819244766},null,null,null,{"$f":"('Integrated Financial Statements'!ID13-'Integrated Financial Statements'!ID18)/'Integrated Financial Statements'!ID13","v":0.65631590455549682},null,null,null,{"$f":"('Integrated Financial Statements'!IH13-'Integrated Financial Statements'!IH18)/'Integrated Financial Statements'!IH13","v":0.66213784928802832},null,null,null,{"$f":"('Integrated Financial Statements'!IL13-'Integrated Financial Statements'!IL18)/'Integrated Financial Statements'!IL13","v":0.65697242970338954},null,null,null,{"$f":"('Integrated Financial Statements'!IP13-'Integrated Financial Statements'!IP18)/'Integrated Financial Statements'!IP13","v":0.64739821682829923},null,null,null,{"$f":"('Integrated Financial Statements'!IT13-'Integrated Financial Statements'!IT18)/'Integrated Financial Statements'!IT13","v":0.66170088819244766},null,null,null,{"$f":"('Integrated Financial Statements'!IX13-'Integrated Financial Statements'!IX18)/'Integrated Financial Statements'!IX13","v":0.65631590455549682},null,null,null,{"$f":"('Integrated Financial Statements'!JB13-'Integrated Financial Statements'!JB18)/'Integrated Financial Statements'!JB13","v":0.66213784928802832},null,null,null,{"$f":"('Integrated Financial Statements'!JF13-'Integrated Financial Statements'!JF18)/'Integrated Financial Statements'!JF13","v":0.65697242970338965},null,null,null,{"$f":"('Integrated Financial Statements'!JJ13-'Integrated Financial Statements'!JJ18)/'Integrated Financial Statements'!JJ13","v":0.64739821682829934},null,null,null,{"$f":"('Integrated Financial Statements'!JN13-'Integrated Financial Statements'!JN18)/'Integrated Financial Statements'!JN13","v":0.66170088819244754},null,null,null,{"$f":"('Integrated Financial Statements'!JR13-'Integrated Financial Statements'!JR18)/'Integrated Financial Statements'!JR13","v":0.65631590455549671},null,null,null,{"$f":"('Integrated Financial Statements'!JV13-'Integrated Financial Statements'!JV18)/'Integrated Financial Statements'!JV13","v":0.66213784928802832},null,null,null,{"$f":"('Integrated Financial Statements'!JZ13-'Integrated Financial Statements'!JZ18)/'Integrated Financial Statements'!JZ13","v":0.65697242970338965},null,null,null,{"$f":"('Integrated Financial Statements'!KD13-'Integrated Financial Statements'!KD18)/'Integrated Financial Statements'!KD13","v":0.64739821682829934},null,null,null,{"$f":"('Integrated Financial Statements'!KH13-'Integrated Financial Statements'!KH18)/'Integrated Financial Statements'!KH13","v":0.66170088819244766},null,null,null,{"$f":"('Integrated Financial Statements'!KL13-'Integrated Financial Statements'!KL18)/'Integrated Financial Statements'!KL13","v":0.65631590455549682},null,null,null,{"$f":"('Integrated Financial Statements'!KP13-'Integrated Financial Statements'!KP18)/'Integrated Financial Statements'!KP13","v":0.66213784928802821},null,null,null,{"$f":"('Integrated Financial Statements'!KT13-'Integrated Financial Statements'!KT18)/'Integrated Financial Statements'!KT13","v":0.65697242970338965}]
["Product COGS as a percent",null,null,null,null,null,null,null,{"$f":"1-I19","v":0.4153683094859566},null,null,null,{"$f":"1-M19","v":0.41925534258647279},null,null,null,{"$f":"1-Q19","v":0.38430195153334767},null,null,null,{"$f":"1-U19","v":0.41045303198466354},null,null,null,{"$f":"1-Y19","v":0.40733774834437086},null,null,null,{"$f":"1-AC19","v":0.39140593254774481},null,null,null,{"$f":"1-AG19","v":0.38739841923633533},null,null,null,{"$f":"1-AK19","v":0.36214084507042255},null,null,null,{"$f":"1-AO19","v":0.37835008375209378},null,null,null,{"$f":"1-AS19","v":0.38012025554302897},null,null,null,{"$f":"1-AW19","v":0.36583530423564825},null,null,null,{"$f":"1-BA19","v":0.38923566128842302},null,null,null,{"$f":"1-BE19","v":0.38323016319639847},null,null,null,{"$f":"1-BI19","v":0.39725268638528854},null,null,null,{"$f":"1-BM19","v":0.38367175465621062},null,null,null,{"$f":"1-BQ19","v":0.39927104042412198},null,null,null,{"$f":"1-BU19","v":0.38511884257664486},null,null,null,{"$f":"1-BY19","v":0.38961736887360277},null,null,null,{"$f":"1-CC19","v":0.39753163244140222},null,null,null,{"$f":"1-CG19","v":0.3930098885831812},null,null,null,{"$f":"1-CK19","v":0.38412537917087963},null,null,null,{"$f":"1-CO19","v":0.38973363528523675},null,null,null,{"$f":"1-CS19","v":0.37986011108825346},null,null,null,{"$f":"1-CW19","v":0.37124505928853757},null,null,null,{"$f":"1-DA19","v":0.38105371106268426},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF67,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF87,IF('Integrated Financial Statements'!$A$8=3,Ratios!DF107,\"Check Case\")))","v":0.39120119317287028},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ67,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ87,IF('Integrated Financial Statements'!$A$8=3,Ratios!DJ107,\"Check Case\")))","v":0.39414838019462256},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN67,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN87,IF('Integrated Financial Statements'!$A$8=3,Ratios!DN107,\"Check Case\")))","v":0.37983008795240497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR67,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR87,IF('Integrated Financial Statements'!$A$8=3,Ratios!DR107,\"Check Case\")))","v":0.39096649877039719},null,null,null,{"$f":"'Integrated Financial Statements'!DV17/'Integrated Financial Statements'!DV12","v":0.38899938299018688},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ67,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ87,IF('Integrated Financial Statements'!$A$8=3,Ratios!DZ107,\"Check Case\")))","v":0.39120119317287028},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED67,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED87,IF('Integrated Financial Statements'!$A$8=3,Ratios!ED107,\"Check Case\")))","v":0.39414838019462256},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH67,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH87,IF('Integrated Financial Statements'!$A$8=3,Ratios!EH107,\"Check Case\")))","v":0.37983008795240497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL67,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL87,IF('Integrated Financial Statements'!$A$8=3,Ratios!EL107,\"Check Case\")))","v":0.39096649877039719},null,null,null,{"$f":"'Integrated Financial Statements'!EP17/'Integrated Financial Statements'!EP12","v":0.38900635827733199},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET67,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET87,IF('Integrated Financial Statements'!$A$8=3,Ratios!ET107,\"Check Case\")))","v":0.39120119317287028},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX67,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX87,IF('Integrated Financial Statements'!$A$8=3,Ratios!EX107,\"Check Case\")))","v":0.39414838019462256},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB67,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB87,IF('Integrated Financial Statements'!$A$8=3,Ratios!FB107,\"Check Case\")))","v":0.37983008795240497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF67,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF87,IF('Integrated Financial Statements'!$A$8=3,Ratios!FF107,\"Check Case\")))","v":0.39096649877039719},null,null,null,{"$f":"'Integrated Financial Statements'!FJ17/'Integrated Financial Statements'!FJ12","v":0.38899645199747224},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN67,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN87,IF('Integrated Financial Statements'!$A$8=3,Ratios!FN107,\"Check Case\")))","v":0.39120119317287028},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR67,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR87,IF('Integrated Financial Statements'!$A$8=3,Ratios!FR107,\"Check Case\")))","v":0.39414838019462256},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV67,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV87,IF('Integrated Financial Statements'!$A$8=3,Ratios!FV107,\"Check Case\")))","v":0.37983008795240497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ67,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ87,IF('Integrated Financial Statements'!$A$8=3,Ratios!FZ107,\"Check Case\")))","v":0.39096649877039719},null,null,null,{"$f":"'Integrated Financial Statements'!GD17/'Integrated Financial Statements'!GD12","v":0.38905138747200579},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH67,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH87,IF('Integrated Financial Statements'!$A$8=3,Ratios!GH107,\"Check Case\")))","v":0.39120119317287028},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL67,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL87,IF('Integrated Financial Statements'!$A$8=3,Ratios!GL107,\"Check Case\")))","v":0.39414838019462256},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP67,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP87,IF('Integrated Financial Statements'!$A$8=3,Ratios!GP107,\"Check Case\")))","v":0.37983008795240497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT67,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT87,IF('Integrated Financial Statements'!$A$8=3,Ratios!GT107,\"Check Case\")))","v":0.39096649877039719},null,null,null,{"$f":"'Integrated Financial Statements'!GX17/'Integrated Financial Statements'!GX12","v":0.38905101112615709},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB67,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB87,IF('Integrated Financial Statements'!$A$8=3,Ratios!HB107,\"Check Case\")))","v":0.39120119317287028},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF67,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF87,IF('Integrated Financial Statements'!$A$8=3,Ratios!HF107,\"Check Case\")))","v":0.39414838019462256},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ67,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ87,IF('Integrated Financial Statements'!$A$8=3,Ratios!HJ107,\"Check Case\")))","v":0.37983008795240497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN67,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN87,IF('Integrated Financial Statements'!$A$8=3,Ratios!HN107,\"Check Case\")))","v":0.39096649877039719},null,null,null,{"$f":"'Integrated Financial Statements'!HR17/'Integrated Financial Statements'!HR12","v":0.38905059585827406},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV67,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV87,IF('Integrated Financial Statements'!$A$8=3,Ratios!HV107,\"Check Case\")))","v":0.39120119317287028},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ67,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ87,IF('Integrated Financial Statements'!$A$8=3,Ratios!HZ107,\"Check Case\")))","v":0.39414838019462256},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID67,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID87,IF('Integrated Financial Statements'!$A$8=3,Ratios!ID107,\"Check Case\")))","v":0.37983008795240497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH67,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH87,IF('Integrated Financial Statements'!$A$8=3,Ratios!IH107,\"Check Case\")))","v":0.39096649877039719},null,null,null,{"$f":"'Integrated Financial Statements'!IL17/'Integrated Financial Statements'!IL12","v":0.3890501103329112},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP67,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP87,IF('Integrated Financial Statements'!$A$8=3,Ratios!IP107,\"Check Case\")))","v":0.39120119317287028},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT67,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT87,IF('Integrated Financial Statements'!$A$8=3,Ratios!IT107,\"Check Case\")))","v":0.39414838019462256},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX67,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX87,IF('Integrated Financial Statements'!$A$8=3,Ratios!IX107,\"Check Case\")))","v":0.37983008795240497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB67,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB87,IF('Integrated Financial Statements'!$A$8=3,Ratios!JB107,\"Check Case\")))","v":0.39096649877039719},null,null,null,{"$f":"'Integrated Financial Statements'!JF17/'Integrated Financial Statements'!JF12","v":0.38905000335292667},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ67,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ87,IF('Integrated Financial Statements'!$A$8=3,Ratios!JJ107,\"Check Case\")))","v":0.39120119317287028},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN67,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN87,IF('Integrated Financial Statements'!$A$8=3,Ratios!JN107,\"Check Case\")))","v":0.39414838019462256},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR67,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR87,IF('Integrated Financial Statements'!$A$8=3,Ratios!JR107,\"Check Case\")))","v":0.37983008795240497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV67,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV87,IF('Integrated Financial Statements'!$A$8=3,Ratios!JV107,\"Check Case\")))","v":0.39096649877039719},null,null,null,{"$f":"'Integrated Financial Statements'!JZ17/'Integrated Financial Statements'!JZ12","v":0.38905011577640963},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD67,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD87,IF('Integrated Financial Statements'!$A$8=3,Ratios!KD107,\"Check Case\")))","v":0.39120119317287028},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH67,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH87,IF('Integrated Financial Statements'!$A$8=3,Ratios!KH107,\"Check Case\")))","v":0.39414838019462256},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL67,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL87,IF('Integrated Financial Statements'!$A$8=3,Ratios!KL107,\"Check Case\")))","v":0.37983008795240497},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP67,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP87,IF('Integrated Financial Statements'!$A$8=3,Ratios!KP107,\"Check Case\")))","v":0.39096649877039719},null,null,null,{"$f":"'Integrated Financial Statements'!KT17/'Integrated Financial Statements'!KT12","v":0.38905022660040572}]
[null,"% change in product COGS",null,null,null,null,null,null,"N/A",null,null,null,"N/A",null,null,null,"N/A",null,null,null,"N/A",null,null,null,"N/A",null,null,null,{"$f":"AC21/I21-1","v":-5.7689468336827865E-2},null,null,null,{"$f":"AG21/M21-1","v":-7.5984537617590053E-2},null,null,null,{"$f":"AK21/Q21-1","v":-5.7665870221328075E-2},null,null,null,{"$f":"AO21/U21-1","v":-7.8213451310963356E-2},null,null,null,{"$f":"AS21/Y21-1","v":-6.6817997870238455E-2},null,null,null,{"$f":"AW21/AC21-1","v":-6.5330201169031543E-2},null,null,null,{"$f":"BA21/AG21-1","v":4.7425130327309883E-3},null,null,null,{"$f":"BE21/AK21-1","v":5.82351270591277E-2},null,null,null,{"$f":"BI21/AO21-1","v":4.9960614375283985E-2},null,null,null,{"$f":"BM21/AS21-1","v":9.3430935641882762E-3},null,null,null,{"$f":"BQ21/AW21-1","v":9.139559742144665E-2},null,null,null,{"$f":"BU21/BA21-1","v":-1.0576674033799804E-2},null,null,null,{"$f":"BY21/BE21-1","v":1.6666761363277605E-2},null,null,null,{"$f":"CC21/BI21-1","v":7.0218796668664041E-4},null,null,null,{"$f":"CG21/BM21-1","v":2.4338862096684677E-2},null,null,null,{"$f":"CK21/BQ21-1","v":-3.7933282707290794E-2},null,null,null,{"$f":"CO21/BU21-1","v":1.1982775700395631E-2},null,null,null,{"$f":"CS21/BY21-1","v":-2.5043179706176533E-2},null,null,null,{"$f":"CW21/CC21-1","v":-6.6124481695779003E-2},null,null,null,{"$f":"DA21/CG21-1","v":-3.0422078089687554E-2},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF68,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7389338697925888E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ68,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7458980729565809E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN68,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.9517903762748257E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR68,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ68,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7389338697925888E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED68,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7458980729565809E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH68,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.9517903762748257E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL68,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET68,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7389338697925888E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX68,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7458980729565809E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB68,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.9517903762748257E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF68,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN68,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7389338697925888E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR68,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7458980729565809E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV68,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.9517903762748257E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ68,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH68,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7389338697925888E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL68,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7458980729565809E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP68,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.9517903762748257E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT68,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB68,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7389338697925888E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF68,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7458980729565809E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ68,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.9517903762748257E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN68,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV68,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7389338697925888E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ68,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7458980729565809E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID68,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.9517903762748257E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH68,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP68,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7389338697925888E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT68,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7458980729565809E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX68,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.9517903762748257E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB68,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ68,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7389338697925888E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN68,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7458980729565809E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR68,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.9517903762748257E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV68,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD68,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7389338697925888E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH68,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.7458980729565809E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL68,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.9517903762748257E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP68,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP108,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.3418782666192933E-2}]
["Services COGS as a percent",null,null,null,null,null,null,null,{"$f":"1-I20","v":0.35338078291814945},null,null,null,{"$f":"1-M20","v":0.36389083275017498},null,null,null,{"$f":"1-Q20","v":0.36570615439345433},null,null,null,{"$f":"1-U20","v":0.35538881309686221},null,null,null,{"$f":"1-Y20","v":0.35956533169748484},null,null,null,{"$f":"1-AC20","v":0.35130373502466528},null,null,null,{"$f":"1-AG20","v":0.34476902173913049},null,null,null,{"$f":"1-AK20","v":0.34079999999999999},null,null,null,{"$f":"1-AO20","v":0.33992222942320161},null,null,null,{"$f":"1-AS20","v":0.34403401984490956},null,null,null,{"$f":"1-AW20","v":0.34918032786885245},null,null,null,{"$f":"1-BA20","v":0.32340563289090318},null,null,null,{"$f":"1-BE20","v":0.33289689034369885},null,null,null,{"$f":"1-BI20","v":0.32227945911139733},null,null,null,{"$f":"1-BM20","v":0.33186991869918703},null,null,null,{"$f":"1-BQ20","v":0.35496430889033093},null,null,null,{"$f":"1-BU20","v":0.32567652611705478},null,null,null,{"$f":"1-BY20","v":0.34156378600823045},null,null,null,{"$f":"1-CC20","v":0.34009993753903811},null,null,null,{"$f":"1-CG20","v":0.34046430552254181},null,null,null,{"$f":"1-CK20","v":0.35417976115650529},null,null,null,{"$f":"1-CO20","v":0.33375354554049796},null,null,null,{"$f":"1-CS20","v":0.33745364647713227},null,null,null,{"$f":"1-CW20","v":0.33162031438935913},null,null,null,{"$f":"1-DA20","v":0.33917357934723624},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF69,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF89,IF('Integrated Financial Statements'!$A$8=3,Ratios!DF109,\"Check Case\")))","v":0.35260178317170066},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ69,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ89,IF('Integrated Financial Statements'!$A$8=3,Ratios!DJ109,\"Check Case\")))","v":0.33829911180755234},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN69,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN89,IF('Integrated Financial Statements'!$A$8=3,Ratios!DN109,\"Check Case\")))","v":0.34368409544450318},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR69,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR89,IF('Integrated Financial Statements'!$A$8=3,Ratios!DR109,\"Check Case\")))","v":0.33786215071197168},null,null,null,{"$f":"'Integrated Financial Statements'!DV18/'Integrated Financial Statements'!DV13","v":0.34298982522724375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ69,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ89,IF('Integrated Financial Statements'!$A$8=3,Ratios!DZ109,\"Check Case\")))","v":0.35260178317170066},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED69,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED89,IF('Integrated Financial Statements'!$A$8=3,Ratios!ED109,\"Check Case\")))","v":0.33829911180755234},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH69,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH89,IF('Integrated Financial Statements'!$A$8=3,Ratios!EH109,\"Check Case\")))","v":0.34368409544450318},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL69,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL89,IF('Integrated Financial Statements'!$A$8=3,Ratios!EL109,\"Check Case\")))","v":0.33786215071197168},null,null,null,{"$f":"'Integrated Financial Statements'!EP18/'Integrated Financial Statements'!EP13","v":0.34298982522724375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET69,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET89,IF('Integrated Financial Statements'!$A$8=3,Ratios!ET109,\"Check Case\")))","v":0.35260178317170066},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX69,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX89,IF('Integrated Financial Statements'!$A$8=3,Ratios!EX109,\"Check Case\")))","v":0.33829911180755234},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB69,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB89,IF('Integrated Financial Statements'!$A$8=3,Ratios!FB109,\"Check Case\")))","v":0.34368409544450318},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF69,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF89,IF('Integrated Financial Statements'!$A$8=3,Ratios!FF109,\"Check Case\")))","v":0.33786215071197168},null,null,null,{"$f":"'Integrated Financial Statements'!FJ18/'Integrated Financial Statements'!FJ13","v":0.34298982522724381},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN69,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN89,IF('Integrated Financial Statements'!$A$8=3,Ratios!FN109,\"Check Case\")))","v":0.35260178317170066},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR69,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR89,IF('Integrated Financial Statements'!$A$8=3,Ratios!FR109,\"Check Case\")))","v":0.33829911180755234},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV69,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV89,IF('Integrated Financial Statements'!$A$8=3,Ratios!FV109,\"Check Case\")))","v":0.34368409544450318},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ69,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ89,IF('Integrated Financial Statements'!$A$8=3,Ratios!FZ109,\"Check Case\")))","v":0.33786215071197168},null,null,null,{"$f":"'Integrated Financial Statements'!GD18/'Integrated Financial Statements'!GD13","v":0.34302757029661035},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH69,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH89,IF('Integrated Financial Statements'!$A$8=3,Ratios!GH109,\"Check Case\")))","v":0.35260178317170066},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL69,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL89,IF('Integrated Financial Statements'!$A$8=3,Ratios!GL109,\"Check Case\")))","v":0.33829911180755234},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP69,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP89,IF('Integrated Financial Statements'!$A$8=3,Ratios!GP109,\"Check Case\")))","v":0.34368409544450318},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT69,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT89,IF('Integrated Financial Statements'!$A$8=3,Ratios!GT109,\"Check Case\")))","v":0.33786215071197168},null,null,null,{"$f":"'Integrated Financial Statements'!GX18/'Integrated Financial Statements'!GX13","v":0.34302757029661041},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB69,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB89,IF('Integrated Financial Statements'!$A$8=3,Ratios!HB109,\"Check Case\")))","v":0.35260178317170066},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF69,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF89,IF('Integrated Financial Statements'!$A$8=3,Ratios!HF109,\"Check Case\")))","v":0.33829911180755234},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ69,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ89,IF('Integrated Financial Statements'!$A$8=3,Ratios!HJ109,\"Check Case\")))","v":0.34368409544450318},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN69,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN89,IF('Integrated Financial Statements'!$A$8=3,Ratios!HN109,\"Check Case\")))","v":0.33786215071197168},null,null,null,{"$f":"'Integrated Financial Statements'!HR18/'Integrated Financial Statements'!HR13","v":0.34302757029661035},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV69,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV89,IF('Integrated Financial Statements'!$A$8=3,Ratios!HV109,\"Check Case\")))","v":0.35260178317170066},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ69,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ89,IF('Integrated Financial Statements'!$A$8=3,Ratios!HZ109,\"Check Case\")))","v":0.33829911180755234},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID69,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID89,IF('Integrated Financial Statements'!$A$8=3,Ratios!ID109,\"Check Case\")))","v":0.34368409544450318},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH69,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH89,IF('Integrated Financial Statements'!$A$8=3,Ratios!IH109,\"Check Case\")))","v":0.33786215071197168},null,null,null,{"$f":"'Integrated Financial Statements'!IL18/'Integrated Financial Statements'!IL13","v":0.34302757029661035},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP69,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP89,IF('Integrated Financial Statements'!$A$8=3,Ratios!IP109,\"Check Case\")))","v":0.35260178317170066},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT69,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT89,IF('Integrated Financial Statements'!$A$8=3,Ratios!IT109,\"Check Case\")))","v":0.33829911180755234},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX69,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX89,IF('Integrated Financial Statements'!$A$8=3,Ratios!IX109,\"Check Case\")))","v":0.34368409544450318},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB69,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB89,IF('Integrated Financial Statements'!$A$8=3,Ratios!JB109,\"Check Case\")))","v":0.33786215071197168},null,null,null,{"$f":"'Integrated Financial Statements'!JF18/'Integrated Financial Statements'!JF13","v":0.34302757029661035},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ69,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ89,IF('Integrated Financial Statements'!$A$8=3,Ratios!JJ109,\"Check Case\")))","v":0.35260178317170066},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN69,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN89,IF('Integrated Financial Statements'!$A$8=3,Ratios!JN109,\"Check Case\")))","v":0.33829911180755234},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR69,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR89,IF('Integrated Financial Statements'!$A$8=3,Ratios!JR109,\"Check Case\")))","v":0.34368409544450318},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV69,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV89,IF('Integrated Financial Statements'!$A$8=3,Ratios!JV109,\"Check Case\")))","v":0.33786215071197168},null,null,null,{"$f":"'Integrated Financial Statements'!JZ18/'Integrated Financial Statements'!JZ13","v":0.34302757029661035},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD69,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD89,IF('Integrated Financial Statements'!$A$8=3,Ratios!KD109,\"Check Case\")))","v":0.35260178317170066},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH69,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH89,IF('Integrated Financial Statements'!$A$8=3,Ratios!KH109,\"Check Case\")))","v":0.33829911180755234},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL69,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL89,IF('Integrated Financial Statements'!$A$8=3,Ratios!KL109,\"Check Case\")))","v":0.34368409544450318},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP69,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP89,IF('Integrated Financial Statements'!$A$8=3,Ratios!KP109,\"Check Case\")))","v":0.33786215071197168},null,null,null,{"$f":"'Integrated Financial Statements'!KT18/'Integrated Financial Statements'!KT13","v":0.34302757029661035}]
[null,"% change in services COGS",null,null,null,null,null,null,"N/A",null,null,null,"N/A",null,null,null,"N/A",null,null,null,"N/A",null,null,null,"N/A",null,null,null,{"$f":"AC23/I23-1","v":-5.8776481175131234E-3},null,null,null,{"$f":"AG23/M23-1","v":-5.2548207566889604E-2},null,null,null,{"$f":"AK23/Q23-1","v":-6.8104280155642183E-2},null,null,null,{"$f":"AO23/U23-1","v":-4.3520175941624606E-2},null,null,null,{"$f":"AS23/Y23-1","v":-4.3194686704785878E-2},null,null,null,{"$f":"AW23/AC23-1","v":-6.0443625959847314E-3},null,null,null,{"$f":"BA23/AG23-1","v":-6.1964351496730186E-2},null,null,null,{"$f":"BE23/AK23-1","v":-2.3189875752057332E-2},null,null,null,{"$f":"BI23/AO23-1","v":-5.1902372909654937E-2},null,null,null,{"$f":"BM23/AS23-1","v":-3.5357262491674812E-2},null,null,null,{"$f":"BQ23/AW23-1","v":1.6564452690619014E-2},null,null,null,{"$f":"BU23/BA23-1","v":7.0218109865687328E-3},null,null,null,{"$f":"BY23/BE23-1","v":2.6034775078804362E-2},null,null,null,{"$f":"CC23/BI23-1","v":5.5295110885366983E-2},null,null,null,{"$f":"CG23/BM23-1","v":2.5896853975321932E-2},null,null,null,{"$f":"CK23/BQ23-1","v":-2.2102158278342054E-3},null,null,null,{"$f":"CO23/BU23-1","v":2.4800741765896195E-2},null,null,null,{"$f":"CS23/BY23-1","v":-1.2033300072974207E-2},null,null,null,{"$f":"CW23/CC23-1","v":-2.4932739508973456E-2},null,null,null,{"$f":"DA23/CG23-1","v":-3.7910763459463315E-3},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF70,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":6.0805653732173837E-4},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ70,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.0672501577788716E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN70,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.932317022546734E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR70,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ70,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":6.0805653732173837E-4},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED70,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.0672501577788716E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH70,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.932317022546734E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL70,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET70,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":6.0805653732173837E-4},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX70,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.0672501577788716E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB70,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.932317022546734E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF70,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN70,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":6.0805653732173837E-4},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR70,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.0672501577788716E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV70,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.932317022546734E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ70,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH70,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":6.0805653732173837E-4},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL70,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.0672501577788716E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP70,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.932317022546734E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT70,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB70,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":6.0805653732173837E-4},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF70,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.0672501577788716E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ70,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.932317022546734E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN70,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV70,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":6.0805653732173837E-4},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ70,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.0672501577788716E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID70,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.932317022546734E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH70,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP70,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":6.0805653732173837E-4},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT70,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.0672501577788716E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX70,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.932317022546734E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB70,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ70,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":6.0805653732173837E-4},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN70,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.0672501577788716E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR70,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.932317022546734E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV70,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD70,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":6.0805653732173837E-4},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH70,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-2.0672501577788716E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL70,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.932317022546734E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP70,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP110,IF('Integrated Financial Statements'!$A$8=3,Ratios!#REF!,\"Check Case\")))","v":-1.6265044368721504E-2}]
["Capital Expenditure as a percent of sales",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I154/'Integrated Financial Statements'!I14","v":-2.3274806043282973E-2},null,null,null,{"$f":"'Integrated Financial Statements'!M154/'Integrated Financial Statements'!M14","v":-2.2201742627345845E-2},null,null,null,{"$f":"'Integrated Financial Statements'!Q154/'Integrated Financial Statements'!Q14","v":-2.9414188020103815E-2},null,null,null,{"$f":"'Integrated Financial Statements'!U154/'Integrated Financial Statements'!U14","v":-2.4916296815385812E-2},null,null,null,{"$f":"'Integrated Financial Statements'!Y154/'Integrated Financial Statements'!Y14","v":-2.4958808811863062E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AC154/'Integrated Financial Statements'!AC14","v":-2.0659202018609053E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AG154/'Integrated Financial Statements'!AG14","v":-2.6326821497442778E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AK154/'Integrated Financial Statements'!AK14","v":-2.5333333333333333E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AO154/'Integrated Financial Statements'!AO14","v":-2.1047634119322679E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AS154/'Integrated Financial Statements'!AS14","v":-2.3270453022519139E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AW154/'Integrated Financial Statements'!AW14","v":-2.2263601036269429E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BA154/'Integrated Financial Statements'!BA14","v":-2.1675302245250432E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BE154/'Integrated Financial Statements'!BE14","v":-1.9262981574539362E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BI154/'Integrated Financial Statements'!BI14","v":-1.7143328113409708E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BM154/'Integrated Financial Statements'!BM14","v":-2.008124153733986E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BQ154/'Integrated Financial Statements'!BQ14","v":-1.3843111404087014E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BU154/'Integrated Financial Statements'!BU14","v":-1.7750483721712795E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BY154/'Integrated Financial Statements'!BY14","v":3.129262617347348E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CC154/'Integrated Financial Statements'!CC14","v":-1.6661476175646218E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CG154/'Integrated Financial Statements'!CG14","v":-1.1230488546523414E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CK154/'Integrated Financial Statements'!CK14","v":-1.6217870257037945E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CO154/'Integrated Financial Statements'!CO14","v":-2.0970592961594085E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CS154/'Integrated Financial Statements'!CS14","v":-1.7595307917888565E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CW154/'Integrated Financial Statements'!CW14","v":-1.5490020851951147E-2},null,null,null,{"$f":"'Integrated Financial Statements'!DA154/'Integrated Financial Statements'!DA14","v":-1.751310110974106E-2},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!DF71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!DF91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!DF111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!DJ71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!DJ91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!DJ111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!DN71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!DN91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!DN111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!DR71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!DR91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!DR111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!DZ71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!DZ91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!DZ111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!ED71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!ED91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!ED111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!EH71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!EH91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!EH111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!EL71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!EL91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!EL111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!ET71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!ET91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!ET111,\"Check Case\")))","v":-0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!EX71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!EX91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!EX111,\"Check Case\")))","v":-0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!FB71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!FB91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!FB111,\"Check Case\")))","v":-0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!FF71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!FF91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!FF111,\"Check Case\")))","v":-0.03},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!FN71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!FN91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!FN111,\"Check Case\")))","v":-0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!FR71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!FR91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!FR111,\"Check Case\")))","v":-0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!FV71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!FV91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!FV111,\"Check Case\")))","v":-0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!FZ71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!FZ91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!FZ111,\"Check Case\")))","v":-0.03},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!GH71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!GH91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!GH111,\"Check Case\")))","v":-0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!GL71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!GL91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!GL111,\"Check Case\")))","v":-0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!GP71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!GP91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!GP111,\"Check Case\")))","v":-0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!GT71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!GT91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!GT111,\"Check Case\")))","v":-0.03},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!HB71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!HB91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!HB111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!HF71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!HF91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!HF111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!HJ71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!HJ91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!HJ111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!HN71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!HN91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!HN111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!HV71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!HV91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!HV111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!HZ71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!HZ91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!HZ111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!ID71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!ID91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!ID111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!IH71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!IH91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!IH111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!IP71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!IP91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!IP111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!IT71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!IT91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!IT111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!IX71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!IX91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!IX111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!JB71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!JB91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!JB111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!JJ71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!JJ91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!JJ111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!JN71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!JN91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!JN111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!JR71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!JR91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!JR111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!JV71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!JV91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!JV111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!KD71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!KD91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!KD111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!KH71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!KH91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!KH111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!KL71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!KL91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!KL111,\"Check Case\")))","v":-1.4999999999999999E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,-Ratios!KP71,IF('Integrated Financial Statements'!$A$8=2,-Ratios!KP91,IF('Integrated Financial Statements'!$A$8=3,-Ratios!KP111,\"Check Case\")))","v":-1.4999999999999999E-2}]
["Short term deferred revenue/sales",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I91/'Integrated Financial Statements'!I14","v":0.77166190281747649},null,null,null,{"$f":"'Integrated Financial Statements'!M91/'Integrated Financial Statements'!M14","v":0.78493632707774796},null,null,null,{"$f":"'Integrated Financial Statements'!Q91/'Integrated Financial Statements'!Q14","v":0.77210183735684268},null,null,null,{"$f":"'Integrated Financial Statements'!U91/'Integrated Financial Statements'!U14","v":0.76493031223234442},null,null,null,{"$f":"'Integrated Financial Statements'!Y91/'Integrated Financial Statements'!Y14","v":0.19983320111470473},null,null,null,{"$f":"'Integrated Financial Statements'!AC91/'Integrated Financial Statements'!AC14","v":0.77440466803343322},null,null,null,{"$f":"'Integrated Financial Statements'!AG91/'Integrated Financial Statements'!AG14","v":0.82132975601576252},null,null,null,{"$f":"'Integrated Financial Statements'!AK91/'Integrated Financial Statements'!AK14","v":0.8051666666666667},null,null,null,{"$f":"'Integrated Financial Statements'!AO91/'Integrated Financial Statements'!AO14","v":0.80352903940496911},null,null,null,{"$f":"'Integrated Financial Statements'!AS91/'Integrated Financial Statements'!AS14","v":0.20620545413933844},null,null,null,{"$f":"'Integrated Financial Statements'!AW91/'Integrated Financial Statements'!AW14","v":0.82699158031088082},null,null,null,{"$f":"'Integrated Financial Statements'!BA91/'Integrated Financial Statements'!BA14","v":0.88454231433506048},null,null,null,{"$f":"'Integrated Financial Statements'!BE91/'Integrated Financial Statements'!BE14","v":0.86633165829145731},null,null,null,{"$f":"'Integrated Financial Statements'!BI91/'Integrated Financial Statements'!BI14","v":0.89186516113080028},null,null,null,{"$f":"'Integrated Financial Statements'!BM91/'Integrated Financial Statements'!BM14","v":0.22541401937298197},null,null,null,{"$f":"'Integrated Financial Statements'!BQ91/'Integrated Financial Statements'!BQ14","v":0.89980224126565589},null,null,null,{"$f":"'Integrated Financial Statements'!BU91/'Integrated Financial Statements'!BU14","v":0.93396147051400691},null,null,null,{"$f":"'Integrated Financial Statements'!BY91/'Integrated Financial Statements'!BY14","v":0.90676402150365076},null,null,null,{"$f":"'Integrated Financial Statements'!CC91/'Integrated Financial Statements'!CC14","v":0.89458112737464968},null,null,null,{"$f":"'Integrated Financial Statements'!CG91/'Integrated Financial Statements'!CG14","v":0.23292114332049463},null,null,null,{"$f":"'Integrated Financial Statements'!CK91/'Integrated Financial Statements'!CK14","v":0.73722460220318242},null,null,null,{"$f":"'Integrated Financial Statements'!CO91/'Integrated Financial Statements'!CO14","v":0.80154266430981846},null,null,null,{"$f":"'Integrated Financial Statements'!CS91/'Integrated Financial Statements'!CS14","v":0.78075320265473069},null,null,null,{"$f":"'Integrated Financial Statements'!CW91/'Integrated Financial Statements'!CW14","v":0.79445933869526364},null,null,null,{"$f":"'Integrated Financial Statements'!DA91/'Integrated Financial Statements'!DA14","v":0.20553329223181258},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF72,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF92,IF('Integrated Financial Statements'!$A$8=3,Ratios!DF112,\"Check Case\")))","v":0.82133947459323975},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ72,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ92,IF('Integrated Financial Statements'!$A$8=3,Ratios!DJ112,\"Check Case\")))","v":0.87334881638629536},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN72,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN92,IF('Integrated Financial Statements'!$A$8=3,Ratios!DN112,\"Check Case\")))","v":0.85128296081661292},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR72,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR92,IF('Integrated Financial Statements'!$A$8=3,Ratios!DR112,\"Check Case\")))","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ72,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ92,IF('Integrated Financial Statements'!$A$8=3,Ratios!DZ112,\"Check Case\")))","v":0.82133947459323975},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED72,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED92,IF('Integrated Financial Statements'!$A$8=3,Ratios!ED112,\"Check Case\")))","v":0.87334881638629536},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH72,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH92,IF('Integrated Financial Statements'!$A$8=3,Ratios!EH112,\"Check Case\")))","v":0.85128296081661292},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL72,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL92,IF('Integrated Financial Statements'!$A$8=3,Ratios!EL112,\"Check Case\")))","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET72,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET92,IF('Integrated Financial Statements'!$A$8=3,Ratios!ET112,\"Check Case\")))","v":0.82133947459323975},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX72,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX92,IF('Integrated Financial Statements'!$A$8=3,Ratios!EX112,\"Check Case\")))","v":0.87334881638629536},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB72,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB92,IF('Integrated Financial Statements'!$A$8=3,Ratios!FB112,\"Check Case\")))","v":0.85128296081661292},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF72,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF92,IF('Integrated Financial Statements'!$A$8=3,Ratios!FF112,\"Check Case\")))","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN72,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN92,IF('Integrated Financial Statements'!$A$8=3,Ratios!FN112,\"Check Case\")))","v":0.82133947459323975},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR72,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR92,IF('Integrated Financial Statements'!$A$8=3,Ratios!FR112,\"Check Case\")))","v":0.87334881638629536},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV72,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV92,IF('Integrated Financial Statements'!$A$8=3,Ratios!FV112,\"Check Case\")))","v":0.85128296081661292},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ72,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ92,IF('Integrated Financial Statements'!$A$8=3,Ratios!FZ112,\"Check Case\")))","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH72,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH92,IF('Integrated Financial Statements'!$A$8=3,Ratios!GH112,\"Check Case\")))","v":0.82133947459323975},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL72,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL92,IF('Integrated Financial Statements'!$A$8=3,Ratios!GL112,\"Check Case\")))","v":0.87334881638629536},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP72,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP92,IF('Integrated Financial Statements'!$A$8=3,Ratios!GP112,\"Check Case\")))","v":0.85128296081661292},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT72,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT92,IF('Integrated Financial Statements'!$A$8=3,Ratios!GT112,\"Check Case\")))","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB72,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB92,IF('Integrated Financial Statements'!$A$8=3,Ratios!HB112,\"Check Case\")))","v":0.82133947459323975},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF72,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF92,IF('Integrated Financial Statements'!$A$8=3,Ratios!HF112,\"Check Case\")))","v":0.87334881638629536},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ72,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ92,IF('Integrated Financial Statements'!$A$8=3,Ratios!HJ112,\"Check Case\")))","v":0.85128296081661292},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN72,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN92,IF('Integrated Financial Statements'!$A$8=3,Ratios!HN112,\"Check Case\")))","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV72,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV92,IF('Integrated Financial Statements'!$A$8=3,Ratios!HV112,\"Check Case\")))","v":0.82133947459323975},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ72,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ92,IF('Integrated Financial Statements'!$A$8=3,Ratios!HZ112,\"Check Case\")))","v":0.87334881638629536},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID72,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID92,IF('Integrated Financial Statements'!$A$8=3,Ratios!ID112,\"Check Case\")))","v":0.85128296081661292},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH72,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH92,IF('Integrated Financial Statements'!$A$8=3,Ratios!IH112,\"Check Case\")))","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP72,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP92,IF('Integrated Financial Statements'!$A$8=3,Ratios!IP112,\"Check Case\")))","v":0.82133947459323975},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT72,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT92,IF('Integrated Financial Statements'!$A$8=3,Ratios!IT112,\"Check Case\")))","v":0.87334881638629536},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX72,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX92,IF('Integrated Financial Statements'!$A$8=3,Ratios!IX112,\"Check Case\")))","v":0.85128296081661292},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB72,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB92,IF('Integrated Financial Statements'!$A$8=3,Ratios!JB112,\"Check Case\")))","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ72,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ92,IF('Integrated Financial Statements'!$A$8=3,Ratios!JJ112,\"Check Case\")))","v":0.82133947459323975},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN72,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN92,IF('Integrated Financial Statements'!$A$8=3,Ratios!JN112,\"Check Case\")))","v":0.87334881638629536},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR72,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR92,IF('Integrated Financial Statements'!$A$8=3,Ratios!JR112,\"Check Case\")))","v":0.85128296081661292},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV72,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV92,IF('Integrated Financial Statements'!$A$8=3,Ratios!JV112,\"Check Case\")))","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD72,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD92,IF('Integrated Financial Statements'!$A$8=3,Ratios!KD112,\"Check Case\")))","v":0.82133947459323975},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH72,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH92,IF('Integrated Financial Statements'!$A$8=3,Ratios!KH112,\"Check Case\")))","v":0.87334881638629536},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL72,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL92,IF('Integrated Financial Statements'!$A$8=3,Ratios!KL112,\"Check Case\")))","v":0.85128296081661292},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP72,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP92,IF('Integrated Financial Statements'!$A$8=3,Ratios!KP112,\"Check Case\")))","v":0.8603018757335712}]
["Long term deferred revenue/sales",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I97/'Integrated Financial Statements'!I14","v":0.35075541037158026},null,null,null,{"$f":"'Integrated Financial Statements'!M97/'Integrated Financial Statements'!M14","v":0.38974530831099197},null,null,null,{"$f":"'Integrated Financial Statements'!Q97/'Integrated Financial Statements'!Q14","v":0.39630880777786931},null,null,null,{"$f":"'Integrated Financial Statements'!U97/'Integrated Financial Statements'!U14","v":0.4172701082301643},null,null,null,{"$f":"'Integrated Financial Statements'!Y97/'Integrated Financial Statements'!Y14","v":0.10900917393869124},null,null,null,{"$f":"'Integrated Financial Statements'!AC97/'Integrated Financial Statements'!AC14","v":0.42114808389843872},null,null,null,{"$f":"'Integrated Financial Statements'!AG97/'Integrated Financial Statements'!AG14","v":0.45183197786534751},null,null,null,{"$f":"'Integrated Financial Statements'!AK97/'Integrated Financial Statements'!AK14","v":0.46750000000000003},null,null,null,{"$f":"'Integrated Financial Statements'!AO97/'Integrated Financial Statements'!AO14","v":0.49984174711188478},null,null,null,{"$f":"'Integrated Financial Statements'!AS97/'Integrated Financial Statements'!AS14","v":0.12827177289987207},null,null,null,{"$f":"'Integrated Financial Statements'!AW97/'Integrated Financial Statements'!AW14","v":0.54533678756476689},null,null,null,{"$f":"'Integrated Financial Statements'!BA97/'Integrated Financial Statements'!BA14","v":0.59093264248704658},null,null,null,{"$f":"'Integrated Financial Statements'!BE97/'Integrated Financial Statements'!BE14","v":0.58442211055276383},null,null,null,{"$f":"'Integrated Financial Statements'!BI97/'Integrated Financial Statements'!BI14","v":0.63240748372208033},null,null,null,{"$f":"'Integrated Financial Statements'!BM97/'Integrated Financial Statements'!BM14","v":0.15983751692532028},null,null,null,{"$f":"'Integrated Financial Statements'!BQ97/'Integrated Financial Statements'!BQ14","v":0.62994396835860256},null,null,null,{"$f":"'Integrated Financial Statements'!BU97/'Integrated Financial Statements'!BU14","v":0.64658871035585097},null,null,null,{"$f":"'Integrated Financial Statements'!BY97/'Integrated Financial Statements'!BY14","v":0.61397737302415145},null,null,null,{"$f":"'Integrated Financial Statements'!CC97/'Integrated Financial Statements'!CC14","v":0.63804110868888197},null,null,null,{"$f":"'Integrated Financial Statements'!CG97/'Integrated Financial Statements'!CG14","v":0.1661260896006487},null,null,null,{"$f":"'Integrated Financial Statements'!CK97/'Integrated Financial Statements'!CK14","v":0.54903610771113831},null,null,null,{"$f":"'Integrated Financial Statements'!CO97/'Integrated Financial Statements'!CO14","v":0.58532861963683114},null,null,null,{"$f":"'Integrated Financial Statements'!CS97/'Integrated Financial Statements'!CS14","v":0.56636826670782525},null,null,null,{"$f":"'Integrated Financial Statements'!CW97/'Integrated Financial Statements'!CW14","v":0.58080131069407204},null,null,null,{"$f":"'Integrated Financial Statements'!DA97/'Integrated Financial Statements'!DA14","v":0.1502581689272503},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF73,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF93,IF('Integrated Financial Statements'!$A$8=3,Ratios!DF113,\"Check Case\")))","v":0.57477228787816925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ73,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ93,IF('Integrated Financial Statements'!$A$8=3,Ratios!DJ113,\"Check Case\")))","v":0.60761665749324301},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN73,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN93,IF('Integrated Financial Statements'!$A$8=3,Ratios!DN113,\"Check Case\")))","v":0.58825591676158018},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR73,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR93,IF('Integrated Financial Statements'!$A$8=3,Ratios!DR113,\"Check Case\")))","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ73,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ93,IF('Integrated Financial Statements'!$A$8=3,Ratios!DZ113,\"Check Case\")))","v":0.57477228787816925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED73,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED93,IF('Integrated Financial Statements'!$A$8=3,Ratios!ED113,\"Check Case\")))","v":0.60761665749324301},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH73,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH93,IF('Integrated Financial Statements'!$A$8=3,Ratios!EH113,\"Check Case\")))","v":0.58825591676158018},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL73,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL93,IF('Integrated Financial Statements'!$A$8=3,Ratios!EL113,\"Check Case\")))","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET73,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET93,IF('Integrated Financial Statements'!$A$8=3,Ratios!ET113,\"Check Case\")))","v":0.57477228787816925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX73,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX93,IF('Integrated Financial Statements'!$A$8=3,Ratios!EX113,\"Check Case\")))","v":0.60761665749324301},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB73,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB93,IF('Integrated Financial Statements'!$A$8=3,Ratios!FB113,\"Check Case\")))","v":0.58825591676158018},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF73,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF93,IF('Integrated Financial Statements'!$A$8=3,Ratios!FF113,\"Check Case\")))","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN73,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN93,IF('Integrated Financial Statements'!$A$8=3,Ratios!FN113,\"Check Case\")))","v":0.57477228787816925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR73,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR93,IF('Integrated Financial Statements'!$A$8=3,Ratios!FR113,\"Check Case\")))","v":0.60761665749324301},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV73,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV93,IF('Integrated Financial Statements'!$A$8=3,Ratios!FV113,\"Check Case\")))","v":0.58825591676158018},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ73,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ93,IF('Integrated Financial Statements'!$A$8=3,Ratios!FZ113,\"Check Case\")))","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH73,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH93,IF('Integrated Financial Statements'!$A$8=3,Ratios!GH113,\"Check Case\")))","v":0.57477228787816925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL73,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL93,IF('Integrated Financial Statements'!$A$8=3,Ratios!GL113,\"Check Case\")))","v":0.60761665749324301},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP73,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP93,IF('Integrated Financial Statements'!$A$8=3,Ratios!GP113,\"Check Case\")))","v":0.58825591676158018},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT73,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT93,IF('Integrated Financial Statements'!$A$8=3,Ratios!GT113,\"Check Case\")))","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB73,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB93,IF('Integrated Financial Statements'!$A$8=3,Ratios!HB113,\"Check Case\")))","v":0.57477228787816925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF73,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF93,IF('Integrated Financial Statements'!$A$8=3,Ratios!HF113,\"Check Case\")))","v":0.60761665749324301},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ73,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ93,IF('Integrated Financial Statements'!$A$8=3,Ratios!HJ113,\"Check Case\")))","v":0.58825591676158018},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN73,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN93,IF('Integrated Financial Statements'!$A$8=3,Ratios!HN113,\"Check Case\")))","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV73,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV93,IF('Integrated Financial Statements'!$A$8=3,Ratios!HV113,\"Check Case\")))","v":0.57477228787816925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ73,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ93,IF('Integrated Financial Statements'!$A$8=3,Ratios!HZ113,\"Check Case\")))","v":0.60761665749324301},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID73,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID93,IF('Integrated Financial Statements'!$A$8=3,Ratios!ID113,\"Check Case\")))","v":0.58825591676158018},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH73,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH93,IF('Integrated Financial Statements'!$A$8=3,Ratios!IH113,\"Check Case\")))","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP73,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP93,IF('Integrated Financial Statements'!$A$8=3,Ratios!IP113,\"Check Case\")))","v":0.57477228787816925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT73,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT93,IF('Integrated Financial Statements'!$A$8=3,Ratios!IT113,\"Check Case\")))","v":0.60761665749324301},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX73,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX93,IF('Integrated Financial Statements'!$A$8=3,Ratios!IX113,\"Check Case\")))","v":0.58825591676158018},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB73,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB93,IF('Integrated Financial Statements'!$A$8=3,Ratios!JB113,\"Check Case\")))","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ73,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ93,IF('Integrated Financial Statements'!$A$8=3,Ratios!JJ113,\"Check Case\")))","v":0.57477228787816925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN73,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN93,IF('Integrated Financial Statements'!$A$8=3,Ratios!JN113,\"Check Case\")))","v":0.60761665749324301},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR73,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR93,IF('Integrated Financial Statements'!$A$8=3,Ratios!JR113,\"Check Case\")))","v":0.58825591676158018},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV73,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV93,IF('Integrated Financial Statements'!$A$8=3,Ratios!JV113,\"Check Case\")))","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD73,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD93,IF('Integrated Financial Statements'!$A$8=3,Ratios!KD113,\"Check Case\")))","v":0.57477228787816925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH73,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH93,IF('Integrated Financial Statements'!$A$8=3,Ratios!KH113,\"Check Case\")))","v":0.60761665749324301},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL73,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL93,IF('Integrated Financial Statements'!$A$8=3,Ratios!KL113,\"Check Case\")))","v":0.58825591676158018},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP73,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP93,IF('Integrated Financial Statements'!$A$8=3,Ratios!KP113,\"Check Case\")))","v":0.61708330103501152}]
["Deferred tax assets as a percent of income pre-provision for taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!U80/'Integrated Financial Statements'!I43","v":1.8872881355932203},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!AC80/'Integrated Financial Statements'!Q43","v":1.37001647446458},null,null,null,{"$f":"'Integrated Financial Statements'!AG80/'Integrated Financial Statements'!U43","v":1.4142516195022161},null,null,null,{"$f":"'Integrated Financial Statements'!AK80/'Integrated Financial Statements'!AK43","v":1.2993837171586118},null,null,null,{"$f":"'Integrated Financial Statements'!AO80/'Integrated Financial Statements'!AC43","v":1.3704175964297098},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!AW80/'Integrated Financial Statements'!AK43","v":1.3159260460590334},null,null,null,{"$f":"'Integrated Financial Statements'!BA80/'Integrated Financial Statements'!AO43","v":1.2648791985857395},null,null,null,{"$f":"'Integrated Financial Statements'!BE80/'Integrated Financial Statements'!BE43","v":1.3635224067690379},null,null,null,{"$f":"'Integrated Financial Statements'!BI80/'Integrated Financial Statements'!AW43","v":1.435489332881815},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!BQ80/'Integrated Financial Statements'!BE43","v":1.2554058288937637},null,null,null,{"$f":"'Integrated Financial Statements'!BU80/'Integrated Financial Statements'!BI43","v":0.97389937106918234},null,null,null,{"$f":"'Integrated Financial Statements'!BY80/'Integrated Financial Statements'!BY43","v":0.93575161389486627},null,null,null,{"$f":"'Integrated Financial Statements'!CC80/'Integrated Financial Statements'!BQ43","v":1.086765698852127},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!CK80/'Integrated Financial Statements'!BY43","v":1.2173378419920073},null,null,null,{"$f":"'Integrated Financial Statements'!CO80/'Integrated Financial Statements'!CC43","v":1.1361358574610245},null,null,null,{"$f":"'Integrated Financial Statements'!CS80/'Integrated Financial Statements'!CS43","v":1.1128630705394191},null,null,null,{"$f":"'Integrated Financial Statements'!CW80/'Integrated Financial Statements'!CK43","v":1.0399079048349962},null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK28,BQ28,AW28,AC28)","v":1.2896715478523462},null,null,null,{"$f":"AVERAGE(CO28,BU28,BA28,AG28)","v":1.1972915116545406},null,null,null,{"$f":"AVERAGE(CS28,BY28,BE28,AK28)","v":1.1778802020904839},null,null,null,{"$f":"AVERAGE(CW28,CC28,BI28,AO28)","v":1.2331451332496619},null,null,null,null,null,null,null,{"$f":"DF28","v":1.2896715478523462},null,null,null,{"$f":"DJ28","v":1.1972915116545406},null,null,null,{"$f":"DN28","v":1.1778802020904839},null,null,null,{"$f":"DR28","v":1.2331451332496619},null,null,null,null,null,null,null,{"$f":"DZ28","v":1.2896715478523462},null,null,null,{"$f":"ED28","v":1.1972915116545406},null,null,null,{"$f":"EH28","v":1.1778802020904839},null,null,null,{"$f":"EL28","v":1.2331451332496619},null,null,null,null,null,null,null,{"$f":"ET28","v":1.2896715478523462},null,null,null,{"$f":"EX28","v":1.1972915116545406},null,null,null,{"$f":"FB28","v":1.1778802020904839},null,null,null,{"$f":"FF28","v":1.2331451332496619},null,null,null,null,null,null,null,{"$f":"FN28","v":1.2896715478523462},null,null,null,{"$f":"FR28","v":1.1972915116545406},null,null,null,{"$f":"FV28","v":1.1778802020904839},null,null,null,{"$f":"FZ28","v":1.2331451332496619},null,null,null,null,null,null,null,{"$f":"GH28","v":1.2896715478523462},null,null,null,{"$f":"GL28","v":1.1972915116545406},null,null,null,{"$f":"GP28","v":1.1778802020904839},null,null,null,{"$f":"GT28","v":1.2331451332496619},null,null,null,null,null,null,null,{"$f":"HB28","v":1.2896715478523462},null,null,null,{"$f":"HF28","v":1.1972915116545406},null,null,null,{"$f":"HJ28","v":1.1778802020904839},null,null,null,{"$f":"HN28","v":1.2331451332496619},null,null,null,null,null,null,null,{"$f":"HV28","v":1.2896715478523462},null,null,null,{"$f":"HZ28","v":1.1972915116545406},null,null,null,{"$f":"ID28","v":1.1778802020904839},null,null,null,{"$f":"IH28","v":1.2331451332496619},null,null,null,null,null,null,null,{"$f":"IP28","v":1.2896715478523462},null,null,null,{"$f":"IT28","v":1.1972915116545406},null,null,null,{"$f":"IX28","v":1.1778802020904839},null,null,null,{"$f":"JB28","v":1.2331451332496619},null,null,null,null,null,null,null,{"$f":"JJ28","v":1.2896715478523462},null,null,null,{"$f":"JN28","v":1.1972915116545406},null,null,null,{"$f":"JR28","v":1.1778802020904839},null,null,null,{"$f":"JV28","v":1.2331451332496619}]
["Short term deffered tax liabilities as a percent of income pre-provision for taxes",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I89/'Integrated Financial Statements'!I43","v":3.9830508474576268E-2},null,null,null,{"$f":"'Integrated Financial Statements'!M89/'Integrated Financial Statements'!M43","v":0},null,null,null,{"$f":"'Integrated Financial Statements'!Q89/'Integrated Financial Statements'!Q43","v":2.6359143327841845E-2},null,null,null,{"$f":"'Integrated Financial Statements'!U89/'Integrated Financial Statements'!U43","v":2.1138765768837369E-2},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!AC89/'Integrated Financial Statements'!AC43","v":3.8890659866114119E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AG89/'Integrated Financial Statements'!AG43","v":0.1119177253478524},null,null,null,{"$f":"'Integrated Financial Statements'!AK89/'Integrated Financial Statements'!AK43","v":4.9302627311060658E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AO89/'Integrated Financial Statements'!AO43","v":0.15232763700648203},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!AW89/'Integrated Financial Statements'!AW43","v":1.0836437521164918E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BA89/'Integrated Financial Statements'!BA43","v":1.9237259534255823E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BE89/'Integrated Financial Statements'!BE43","v":6.2676277029144467E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BI89/'Integrated Financial Statements'!BI43","v":3.0817610062893082E-2},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!BQ89/'Integrated Financial Statements'!BQ43","v":2.9034436191762322E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BU89/'Integrated Financial Statements'!BU43","v":0.68193069306930698},null,null,null,{"$f":"'Integrated Financial Statements'!BY89/'Integrated Financial Statements'!BY43","v":0.29572702121118966},null,null,null,{"$f":"'Integrated Financial Statements'!CC89/'Integrated Financial Statements'!CC43","v":0.2795100222717149},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!CK89/'Integrated Financial Statements'!CK43","v":0.27730877462266562},null,null,null,{"$f":"'Integrated Financial Statements'!CO89/'Integrated Financial Statements'!CO43","v":0.33203709243194734},null,null,null,{"$f":"'Integrated Financial Statements'!CS89/'Integrated Financial Statements'!CS43","v":0.26362378976486861},null,null,null,{"$f":"'Integrated Financial Statements'!CW89/'Integrated Financial Statements'!CW43","v":0.31020518358531318},null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK29,BQ29,AW29,AC29,I29)","v":7.9180163335256654E-2},null,null,null,{"$f":"AVERAGE(CO29,BU29,BA29,AG29,M29)","v":0.22902455407667252},null,null,null,{"$f":"AVERAGE(CS29,BY29,BE29,AK29,Q29)","v":0.12825604186357503},null,null,null,{"$f":"AVERAGE(CW29,CC29,BI29,AO29,U29)","v":0.1587998437390481},null,null,null,null,null,null,null,{"$f":"DF29","v":7.9180163335256654E-2},null,null,null,{"$f":"DJ29","v":0.22902455407667252},null,null,null,{"$f":"DN29","v":0.12825604186357503},null,null,null,{"$f":"DR29","v":0.1587998437390481},null,null,null,null,null,null,null,{"$f":"DZ29","v":7.9180163335256654E-2},null,null,null,{"$f":"ED29","v":0.22902455407667252},null,null,null,{"$f":"EH29","v":0.12825604186357503},null,null,null,{"$f":"EL29","v":0.1587998437390481},null,null,null,null,null,null,null,{"$f":"ET29","v":7.9180163335256654E-2},null,null,null,{"$f":"EX29","v":0.22902455407667252},null,null,null,{"$f":"FB29","v":0.12825604186357503},null,null,null,{"$f":"FF29","v":0.1587998437390481},null,null,null,null,null,null,null,{"$f":"FN29","v":7.9180163335256654E-2},null,null,null,{"$f":"FR29","v":0.22902455407667252},null,null,null,{"$f":"FV29","v":0.12825604186357503},null,null,null,{"$f":"FZ29","v":0.1587998437390481},null,null,null,null,null,null,null,{"$f":"GH29","v":7.9180163335256654E-2},null,null,null,{"$f":"GL29","v":0.22902455407667252},null,null,null,{"$f":"GP29","v":0.12825604186357503},null,null,null,{"$f":"GT29","v":0.1587998437390481},null,null,null,null,null,null,null,{"$f":"HB29","v":7.9180163335256654E-2},null,null,null,{"$f":"HF29","v":0.22902455407667252},null,null,null,{"$f":"HJ29","v":0.12825604186357503},null,null,null,{"$f":"HN29","v":0.1587998437390481},null,null,null,null,null,null,null,{"$f":"HV29","v":7.9180163335256654E-2},null,null,null,{"$f":"HZ29","v":0.22902455407667252},null,null,null,{"$f":"ID29","v":0.12825604186357503},null,null,null,{"$f":"IH29","v":0.1587998437390481},null,null,null,null,null,null,null,{"$f":"IP29","v":7.9180163335256654E-2},null,null,null,{"$f":"IT29","v":0.22902455407667252},null,null,null,{"$f":"IX29","v":0.12825604186357503},null,null,null,{"$f":"JB29","v":0.1587998437390481},null,null,null,null,null,null,null,{"$f":"JJ29","v":7.9180163335256654E-2},null,null,null,{"$f":"JN29","v":0.22902455407667252},null,null,null,{"$f":"JR29","v":0.12825604186357503},null,null,null,{"$f":"JV29","v":0.1587998437390481}]
["Long term deferred tax liabilities as a percent of income pre-provision for taxes",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I96/'Integrated Financial Statements'!I43","v":0.63728813559322028},null,null,null,{"$f":"'Integrated Financial Statements'!M96/'Integrated Financial Statements'!M43","v":0.49878176122520013},null,null,null,{"$f":"'Integrated Financial Statements'!Q96/'Integrated Financial Statements'!Q43","v":0.42635914332784186},null,null,null,{"$f":"'Integrated Financial Statements'!U96/'Integrated Financial Statements'!U43","v":0.63961813842482096},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!AC96/'Integrated Financial Statements'!AC43","v":0.47497609180745937},null,null,null,{"$f":"'Integrated Financial Statements'!AG96/'Integrated Financial Statements'!AG43","v":0.21355111917725347},null,null,null,{"$f":"'Integrated Financial Statements'!AK96/'Integrated Financial Statements'!AK43","v":0.28900421667207266},null,null,null,{"$f":"'Integrated Financial Statements'!AO96/'Integrated Financial Statements'!AO43","v":0.27253977607542723},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!AW96/'Integrated Financial Statements'!AW43","v":0.29901794784964442},null,null,null,{"$f":"'Integrated Financial Statements'!BA96/'Integrated Financial Statements'!BA43","v":0.34593317583530203},null,null,null,{"$f":"'Integrated Financial Statements'!BE96/'Integrated Financial Statements'!BE43","v":0.36602945785020369},null,null,null,{"$f":"'Integrated Financial Statements'!BI96/'Integrated Financial Statements'!BI43","v":0.39308176100628933},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!BQ96/'Integrated Financial Statements'!BQ43","v":0.29810938555030386},null,null,null,{"$f":"'Integrated Financial Statements'!BU96/'Integrated Financial Statements'!BU43","v":2.8418935643564356},null,null,null,{"$f":"'Integrated Financial Statements'!BY96/'Integrated Financial Statements'!BY43","v":2.7900399631109747},null,null,null,{"$f":"'Integrated Financial Statements'!CC96/'Integrated Financial Statements'!CC43","v":2.3900334075723833},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!CK96/'Integrated Financial Statements'!CK43","v":2.1018163213097978},null,null,null,{"$f":"'Integrated Financial Statements'!CO96/'Integrated Financial Statements'!CO43","v":2.321268321866587},null,null,null,{"$f":"'Integrated Financial Statements'!CS96/'Integrated Financial Statements'!CS43","v":2.2235131396957124},null,null,null,{"$f":"'Integrated Financial Statements'!CW96/'Integrated Financial Statements'!CW43","v":2.4100971922246219},null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK30,BQ30,AW30,AC30,I30)","v":0.76224157642208501},null,null,null,{"$f":"AVERAGE(CO30,BU30,BA30,AG30,M30)","v":1.2442855884921558},null,null,null,{"$f":"AVERAGE(CS30,BY30,BE30,AK30,Q30)","v":1.2189891841313609},null,null,null,{"$f":"AVERAGE(CW30,CC30,BI30,AO30,U30)","v":1.2210740550607084},null,null,null,null,null,null,null,{"$f":"DF30","v":0.76224157642208501},null,null,null,{"$f":"DJ30","v":1.2442855884921558},null,null,null,{"$f":"DN30","v":1.2189891841313609},null,null,null,{"$f":"DR30","v":1.2210740550607084},null,null,null,null,null,null,null,{"$f":"DZ30","v":0.76224157642208501},null,null,null,{"$f":"ED30","v":1.2442855884921558},null,null,null,{"$f":"EH30","v":1.2189891841313609},null,null,null,{"$f":"EL30","v":1.2210740550607084},null,null,null,null,null,null,null,{"$f":"ET30","v":0.76224157642208501},null,null,null,{"$f":"EX30","v":1.2442855884921558},null,null,null,{"$f":"FB30","v":1.2189891841313609},null,null,null,{"$f":"FF30","v":1.2210740550607084},null,null,null,null,null,null,null,{"$f":"FN30","v":0.76224157642208501},null,null,null,{"$f":"FR30","v":1.2442855884921558},null,null,null,{"$f":"FV30","v":1.2189891841313609},null,null,null,{"$f":"FZ30","v":1.2210740550607084},null,null,null,null,null,null,null,{"$f":"GH30","v":0.76224157642208501},null,null,null,{"$f":"GL30","v":1.2442855884921558},null,null,null,{"$f":"GP30","v":1.2189891841313609},null,null,null,{"$f":"GT30","v":1.2210740550607084},null,null,null,null,null,null,null,{"$f":"HB30","v":0.76224157642208501},null,null,null,{"$f":"HF30","v":1.2442855884921558},null,null,null,{"$f":"HJ30","v":1.2189891841313609},null,null,null,{"$f":"HN30","v":1.2210740550607084},null,null,null,null,null,null,null,{"$f":"HV30","v":0.76224157642208501},null,null,null,{"$f":"HZ30","v":1.2442855884921558},null,null,null,{"$f":"ID30","v":1.2189891841313609},null,null,null,{"$f":"IH30","v":1.2210740550607084},null,null,null,null,null,null,null,{"$f":"IP30","v":0.76224157642208501},null,null,null,{"$f":"IT30","v":1.2442855884921558},null,null,null,{"$f":"IX30","v":1.2189891841313609},null,null,null,{"$f":"JB30","v":1.2210740550607084},null,null,null,null,null,null,null,{"$f":"JJ30","v":0.76224157642208501},null,null,null,{"$f":"JN30","v":1.2442855884921558},null,null,null,{"$f":"JR30","v":1.2189891841313609},null,null,null,{"$f":"JV30","v":1.2210740550607084}]
[]
["Leverage Ratios"]
["short term debt/equity",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I87/'Integrated Financial Statements'!I112","v":2.3909018778101032E-2},null,null,null,{"$f":"'Integrated Financial Statements'!M87/'Integrated Financial Statements'!M112","v":1.479223321150815E-2},null,null,null,{"$f":"'Integrated Financial Statements'!Q87/'Integrated Financial Statements'!Q112","v":7.5059915353628062E-2},null,null,null,{"$f":"'Integrated Financial Statements'!U87/'Integrated Financial Statements'!U112","v":6.5268728959753469E-2},null,null,null,{"$f":"'Integrated Financial Statements'!Y87/'Integrated Financial Statements'!Y112","v":6.5268728959753469E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AC87/'Integrated Financial Statements'!AC112","v":5.0462615653913481E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AG87/'Integrated Financial Statements'!AG112","v":4.9410296001839743E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AK87/'Integrated Financial Statements'!AK112","v":6.6775714423169444E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AO87/'Integrated Financial Statements'!AO112","v":6.5424235275615319E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AS87/'Integrated Financial Statements'!AS112","v":6.5424235275615319E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AW87/'Integrated Financial Statements'!AW112","v":6.5522842319398228E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BA87/'Integrated Financial Statements'!BA112","v":6.9745212949324648E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BE87/'Integrated Financial Statements'!BE112","v":6.4972010645131681E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BI87/'Integrated Financial Statements'!BI112","v":0.12084007439103679},null,null,null,{"$f":"'Integrated Financial Statements'!BM87/'Integrated Financial Statements'!BM112","v":0.12084007439103679},null,null,null,{"$f":"'Integrated Financial Statements'!BQ87/'Integrated Financial Statements'!BQ112","v":0.15620137299771167},null,null,null,{"$f":"'Integrated Financial Statements'!BU87/'Integrated Financial Statements'!BU112","v":0.26434150282790198},null,null,null,{"$f":"'Integrated Financial Statements'!BY87/'Integrated Financial Statements'!BY112","v":0.16579156040376331},null,null,null,{"$f":"'Integrated Financial Statements'!CC87/'Integrated Financial Statements'!CC112","v":0.12123877418757523},null,null,null,{"$f":"'Integrated Financial Statements'!CG87/'Integrated Financial Statements'!CG112","v":0.12123877418757523},null,null,null,{"$f":"'Integrated Financial Statements'!CK87/'Integrated Financial Statements'!CK112","v":0.16513866082831599},null,null,null,{"$f":"'Integrated Financial Statements'!CO87/'Integrated Financial Statements'!CO112","v":0.23871632057662606},null,null,null,{"$f":"'Integrated Financial Statements'!CS87/'Integrated Financial Statements'!CS112","v":0.21130855341810673},null,null,null,{"$f":"'Integrated Financial Statements'!CW87/'Integrated Financial Statements'!CW112","v":0.30356557743290341},null,null,null,{"$f":"'Integrated Financial Statements'!DA87/'Integrated Financial Statements'!DA112","v":0.30356557743290341},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF75,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF95,IF('Integrated Financial Statements'!$A$8=3,Ratios!DF115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ75,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ95,IF('Integrated Financial Statements'!$A$8=3,Ratios!DJ115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN75,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN95,IF('Integrated Financial Statements'!$A$8=3,Ratios!DN115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR75,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR95,IF('Integrated Financial Statements'!$A$8=3,Ratios!DR115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DV75,IF('Integrated Financial Statements'!$A$8=2,Ratios!DV95,IF('Integrated Financial Statements'!$A$8=3,Ratios!DV115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ75,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ95,IF('Integrated Financial Statements'!$A$8=3,Ratios!DZ115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED75,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED95,IF('Integrated Financial Statements'!$A$8=3,Ratios!ED115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH75,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH95,IF('Integrated Financial Statements'!$A$8=3,Ratios!EH115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL75,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL95,IF('Integrated Financial Statements'!$A$8=3,Ratios!EL115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EP75,IF('Integrated Financial Statements'!$A$8=2,Ratios!EP95,IF('Integrated Financial Statements'!$A$8=3,Ratios!EP115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET75,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET95,IF('Integrated Financial Statements'!$A$8=3,Ratios!ET115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX75,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX95,IF('Integrated Financial Statements'!$A$8=3,Ratios!EX115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB75,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB95,IF('Integrated Financial Statements'!$A$8=3,Ratios!FB115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF75,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF95,IF('Integrated Financial Statements'!$A$8=3,Ratios!FF115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FJ75,IF('Integrated Financial Statements'!$A$8=2,Ratios!FJ95,IF('Integrated Financial Statements'!$A$8=3,Ratios!FJ115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN75,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN95,IF('Integrated Financial Statements'!$A$8=3,Ratios!FN115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR75,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR95,IF('Integrated Financial Statements'!$A$8=3,Ratios!FR115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV75,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV95,IF('Integrated Financial Statements'!$A$8=3,Ratios!FV115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ75,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ95,IF('Integrated Financial Statements'!$A$8=3,Ratios!FZ115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GD75,IF('Integrated Financial Statements'!$A$8=2,Ratios!GD95,IF('Integrated Financial Statements'!$A$8=3,Ratios!GD115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH75,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH95,IF('Integrated Financial Statements'!$A$8=3,Ratios!GH115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL75,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL95,IF('Integrated Financial Statements'!$A$8=3,Ratios!GL115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP75,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP95,IF('Integrated Financial Statements'!$A$8=3,Ratios!GP115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT75,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT95,IF('Integrated Financial Statements'!$A$8=3,Ratios!GT115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GX75,IF('Integrated Financial Statements'!$A$8=2,Ratios!GX95,IF('Integrated Financial Statements'!$A$8=3,Ratios!GX115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB75,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB95,IF('Integrated Financial Statements'!$A$8=3,Ratios!HB115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF75,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF95,IF('Integrated Financial Statements'!$A$8=3,Ratios!HF115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ75,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ95,IF('Integrated Financial Statements'!$A$8=3,Ratios!HJ115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN75,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN95,IF('Integrated Financial Statements'!$A$8=3,Ratios!HN115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HR75,IF('Integrated Financial Statements'!$A$8=2,Ratios!HR95,IF('Integrated Financial Statements'!$A$8=3,Ratios!HR115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV75,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV95,IF('Integrated Financial Statements'!$A$8=3,Ratios!HV115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ75,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ95,IF('Integrated Financial Statements'!$A$8=3,Ratios!HZ115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID75,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID95,IF('Integrated Financial Statements'!$A$8=3,Ratios!ID115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH75,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH95,IF('Integrated Financial Statements'!$A$8=3,Ratios!IH115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IL75,IF('Integrated Financial Statements'!$A$8=2,Ratios!IL95,IF('Integrated Financial Statements'!$A$8=3,Ratios!IL115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP75,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP95,IF('Integrated Financial Statements'!$A$8=3,Ratios!IP115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT75,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT95,IF('Integrated Financial Statements'!$A$8=3,Ratios!IT115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX75,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX95,IF('Integrated Financial Statements'!$A$8=3,Ratios!IX115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB75,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB95,IF('Integrated Financial Statements'!$A$8=3,Ratios!JB115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JF75,IF('Integrated Financial Statements'!$A$8=2,Ratios!JF95,IF('Integrated Financial Statements'!$A$8=3,Ratios!JF115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ75,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ95,IF('Integrated Financial Statements'!$A$8=3,Ratios!JJ115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN75,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN95,IF('Integrated Financial Statements'!$A$8=3,Ratios!JN115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR75,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR95,IF('Integrated Financial Statements'!$A$8=3,Ratios!JR115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV75,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV95,IF('Integrated Financial Statements'!$A$8=3,Ratios!JV115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JZ75,IF('Integrated Financial Statements'!$A$8=2,Ratios!JZ95,IF('Integrated Financial Statements'!$A$8=3,Ratios!JZ115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD75,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD95,IF('Integrated Financial Statements'!$A$8=3,Ratios!KD115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH75,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH95,IF('Integrated Financial Statements'!$A$8=3,Ratios!KH115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL75,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL95,IF('Integrated Financial Statements'!$A$8=3,Ratios!KL115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP75,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP95,IF('Integrated Financial Statements'!$A$8=3,Ratios!KP115,\"Check Case\")))","v":0.30356557743290341},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KT75,IF('Integrated Financial Statements'!$A$8=2,Ratios!KT95,IF('Integrated Financial Statements'!$A$8=3,Ratios!KT115,\"Check Case\")))","v":0.30356557743290341}]
["long term debt/equity",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I95/'Integrated Financial Statements'!I112","v":0.34477651414969585},null,null,null,{"$f":"'Integrated Financial Statements'!M95/'Integrated Financial Statements'!M112","v":0.33963244591481473},null,null,null,{"$f":"'Integrated Financial Statements'!Q95/'Integrated Financial Statements'!Q112","v":0.28098176193632823},null,null,null,{"$f":"'Integrated Financial Statements'!U95/'Integrated Financial Statements'!U112","v":0.35937159797008728},null,null,null,{"$f":"'Integrated Financial Statements'!Y95/'Integrated Financial Statements'!Y112","v":0.35937159797008728},null,null,null,{"$f":"'Integrated Financial Statements'!AC95/'Integrated Financial Statements'!AC112","v":0.35998999749937483},null,null,null,{"$f":"'Integrated Financial Statements'!AG95/'Integrated Financial Statements'!AG112","v":0.35466013995203521},null,null,null,{"$f":"'Integrated Financial Statements'!AK95/'Integrated Financial Statements'!AK112","v":0.39178613810577634},null,null,null,{"$f":"'Integrated Financial Statements'!AO95/'Integrated Financial Statements'!AO112","v":0.38504364236848315},null,null,null,{"$f":"'Integrated Financial Statements'!AS95/'Integrated Financial Statements'!AS112","v":0.38504364236848315},null,null,null,{"$f":"'Integrated Financial Statements'!AW95/'Integrated Financial Statements'!AW112","v":0.48308706416665353},null,null,null,{"$f":"'Integrated Financial Statements'!BA95/'Integrated Financial Statements'!BA112","v":0.47746717227114605},null,null,null,{"$f":"'Integrated Financial Statements'!BE95/'Integrated Financial Statements'!BE112","v":0.43164785414946011},null,null,null,{"$f":"'Integrated Financial Statements'!BI95/'Integrated Financial Statements'!BI112","v":0.38896532954322088},null,null,null,{"$f":"'Integrated Financial Statements'!BM95/'Integrated Financial Statements'!BM112","v":0.38896532954322088},null,null,null,{"$f":"'Integrated Financial Statements'!BQ95/'Integrated Financial Statements'!BQ112","v":0.39182303585049583},null,null,null,{"$f":"'Integrated Financial Statements'!BU95/'Integrated Financial Statements'!BU112","v":0.49295910122734793},null,null,null,{"$f":"'Integrated Financial Statements'!BY95/'Integrated Financial Statements'!BY112","v":0.43582435009965498},null,null,null,{"$f":"'Integrated Financial Statements'!CC95/'Integrated Financial Statements'!CC112","v":0.47058142764558836},null,null,null,{"$f":"'Integrated Financial Statements'!CG95/'Integrated Financial Statements'!CG112","v":0.47058142764558836},null,null,null,{"$f":"'Integrated Financial Statements'!CK95/'Integrated Financial Statements'!CK112","v":0.41787538770297389},null,null,null,{"$f":"'Integrated Financial Statements'!CO95/'Integrated Financial Statements'!CO112","v":0.38963936355389933},null,null,null,{"$f":"'Integrated Financial Statements'!CS95/'Integrated Financial Statements'!CS112","v":0.43258884903814804},null,null,null,{"$f":"'Integrated Financial Statements'!CW95/'Integrated Financial Statements'!CW112","v":0.43117571713681452},null,null,null,{"$f":"'Integrated Financial Statements'!DA95/'Integrated Financial Statements'!DA112","v":0.43117571713681452},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF76,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF96,IF('Integrated Financial Statements'!$A$8=3,Ratios!DF116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ76,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ96,IF('Integrated Financial Statements'!$A$8=3,Ratios!DJ116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN76,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN96,IF('Integrated Financial Statements'!$A$8=3,Ratios!DN116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR76,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR96,IF('Integrated Financial Statements'!$A$8=3,Ratios!DR116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DV76,IF('Integrated Financial Statements'!$A$8=2,Ratios!DV96,IF('Integrated Financial Statements'!$A$8=3,Ratios!DV116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ76,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ96,IF('Integrated Financial Statements'!$A$8=3,Ratios!DZ116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED76,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED96,IF('Integrated Financial Statements'!$A$8=3,Ratios!ED116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH76,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH96,IF('Integrated Financial Statements'!$A$8=3,Ratios!EH116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL76,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL96,IF('Integrated Financial Statements'!$A$8=3,Ratios!EL116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EP76,IF('Integrated Financial Statements'!$A$8=2,Ratios!EP96,IF('Integrated Financial Statements'!$A$8=3,Ratios!EP116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET76,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET96,IF('Integrated Financial Statements'!$A$8=3,Ratios!ET116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX76,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX96,IF('Integrated Financial Statements'!$A$8=3,Ratios!EX116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB76,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB96,IF('Integrated Financial Statements'!$A$8=3,Ratios!FB116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF76,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF96,IF('Integrated Financial Statements'!$A$8=3,Ratios!FF116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FJ76,IF('Integrated Financial Statements'!$A$8=2,Ratios!FJ96,IF('Integrated Financial Statements'!$A$8=3,Ratios!FJ116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN76,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN96,IF('Integrated Financial Statements'!$A$8=3,Ratios!FN116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR76,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR96,IF('Integrated Financial Statements'!$A$8=3,Ratios!FR116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV76,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV96,IF('Integrated Financial Statements'!$A$8=3,Ratios!FV116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ76,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ96,IF('Integrated Financial Statements'!$A$8=3,Ratios!FZ116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GD76,IF('Integrated Financial Statements'!$A$8=2,Ratios!GD96,IF('Integrated Financial Statements'!$A$8=3,Ratios!GD116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH76,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH96,IF('Integrated Financial Statements'!$A$8=3,Ratios!GH116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL76,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL96,IF('Integrated Financial Statements'!$A$8=3,Ratios!GL116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP76,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP96,IF('Integrated Financial Statements'!$A$8=3,Ratios!GP116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT76,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT96,IF('Integrated Financial Statements'!$A$8=3,Ratios!GT116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GX76,IF('Integrated Financial Statements'!$A$8=2,Ratios!GX96,IF('Integrated Financial Statements'!$A$8=3,Ratios!GX116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB76,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB96,IF('Integrated Financial Statements'!$A$8=3,Ratios!HB116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF76,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF96,IF('Integrated Financial Statements'!$A$8=3,Ratios!HF116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ76,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ96,IF('Integrated Financial Statements'!$A$8=3,Ratios!HJ116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN76,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN96,IF('Integrated Financial Statements'!$A$8=3,Ratios!HN116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HR76,IF('Integrated Financial Statements'!$A$8=2,Ratios!HR96,IF('Integrated Financial Statements'!$A$8=3,Ratios!HR116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV76,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV96,IF('Integrated Financial Statements'!$A$8=3,Ratios!HV116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ76,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ96,IF('Integrated Financial Statements'!$A$8=3,Ratios!HZ116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID76,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID96,IF('Integrated Financial Statements'!$A$8=3,Ratios!ID116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH76,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH96,IF('Integrated Financial Statements'!$A$8=3,Ratios!IH116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IL76,IF('Integrated Financial Statements'!$A$8=2,Ratios!IL96,IF('Integrated Financial Statements'!$A$8=3,Ratios!IL116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP76,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP96,IF('Integrated Financial Statements'!$A$8=3,Ratios!IP116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT76,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT96,IF('Integrated Financial Statements'!$A$8=3,Ratios!IT116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX76,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX96,IF('Integrated Financial Statements'!$A$8=3,Ratios!IX116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB76,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB96,IF('Integrated Financial Statements'!$A$8=3,Ratios!JB116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JF76,IF('Integrated Financial Statements'!$A$8=2,Ratios!JF96,IF('Integrated Financial Statements'!$A$8=3,Ratios!JF116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ76,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ96,IF('Integrated Financial Statements'!$A$8=3,Ratios!JJ116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN76,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN96,IF('Integrated Financial Statements'!$A$8=3,Ratios!JN116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR76,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR96,IF('Integrated Financial Statements'!$A$8=3,Ratios!JR116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV76,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV96,IF('Integrated Financial Statements'!$A$8=3,Ratios!JV116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JZ76,IF('Integrated Financial Statements'!$A$8=2,Ratios!JZ96,IF('Integrated Financial Statements'!$A$8=3,Ratios!JZ116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD76,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD96,IF('Integrated Financial Statements'!$A$8=3,Ratios!KD116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH76,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH96,IF('Integrated Financial Statements'!$A$8=3,Ratios!KH116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL76,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL96,IF('Integrated Financial Statements'!$A$8=3,Ratios!KL116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP76,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP96,IF('Integrated Financial Statements'!$A$8=3,Ratios!KP116,\"Check Case\")))","v":0.43117571713681452},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KT76,IF('Integrated Financial Statements'!$A$8=2,Ratios!KT96,IF('Integrated Financial Statements'!$A$8=3,Ratios!KT116,\"Check Case\")))","v":0.43117571713681452}]
["interest/total debt",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I39/('Integrated Financial Statements'!I95+'Integrated Financial Statements'!I87)","v":-6.6475370636059298E-3},null,null,null,{"$f":"'Integrated Financial Statements'!M39/('Integrated Financial Statements'!M95+'Integrated Financial Statements'!M87)","v":-6.7930798553416088E-3},null,null,null,{"$f":"'Integrated Financial Statements'!Q39/('Integrated Financial Statements'!Q95+'Integrated Financial Statements'!Q87)","v":-6.6357951019239032E-3},null,null,null,{"$f":"'Integrated Financial Statements'!U39/('Integrated Financial Statements'!U95+'Integrated Financial Statements'!U87)","v":-5.8767847282480083E-3},null,null,null,{"$f":"'Integrated Financial Statements'!Y39/('Integrated Financial Statements'!Y95+'Integrated Financial Statements'!Y87)","v":-2.2323893665693775E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AC39/('Integrated Financial Statements'!AC95+'Integrated Financial Statements'!AC87)","v":-6.4579017911538927E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AG39/('Integrated Financial Statements'!AG95+'Integrated Financial Statements'!AG87)","v":-6.5856335623399329E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AK39/('Integrated Financial Statements'!AK95+'Integrated Financial Statements'!AK87)","v":-6.1199510403916772E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AO39/('Integrated Financial Statements'!AO95+'Integrated Financial Statements'!AO87)","v":-6.2842579338756414E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AS39/('Integrated Financial Statements'!AS95+'Integrated Financial Statements'!AS87)","v":-2.3600879796110742E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AW39/('Integrated Financial Statements'!AW95+'Integrated Financial Statements'!AW87)","v":-5.6914541952916148E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BA39/('Integrated Financial Statements'!BA95+'Integrated Financial Statements'!BA87)","v":-6.357024225416643E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BE39/('Integrated Financial Statements'!BE95+'Integrated Financial Statements'!BE87)","v":-6.7446874037573141E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BI39/('Integrated Financial Statements'!BI95+'Integrated Financial Statements'!BI87)","v":-6.584215677551384E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BM39/('Integrated Financial Statements'!BM95+'Integrated Financial Statements'!BM87)","v":-2.553607972239523E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BQ39/('Integrated Financial Statements'!BQ95+'Integrated Financial Statements'!BQ87)","v":-6.5417698967235472E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BU39/('Integrated Financial Statements'!BU95+'Integrated Financial Statements'!BU87)","v":-6.2744500330234208E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BY39/('Integrated Financial Statements'!BY95+'Integrated Financial Statements'!BY87)","v":-8.4425762325448846E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CC39/('Integrated Financial Statements'!CC95+'Integrated Financial Statements'!CC87)","v":-8.760608549415308E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CG39/('Integrated Financial Statements'!CG95+'Integrated Financial Statements'!CG87)","v":-3.688059759865462E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CK39/('Integrated Financial Statements'!CK95+'Integrated Financial Statements'!CK87)","v":-8.644969488342983E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CO39/('Integrated Financial Statements'!CO95+'Integrated Financial Statements'!CO87)","v":-8.7007413187670697E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CS39/('Integrated Financial Statements'!CS95+'Integrated Financial Statements'!CS87)","v":-8.9037049540045578E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CW39/('Integrated Financial Statements'!CW95+'Integrated Financial Statements'!CW87)","v":-8.2704937971296525E-3},null,null,null,{"$f":"'Integrated Financial Statements'!DA39/('Integrated Financial Statements'!DA95+'Integrated Financial Statements'!DA87)","v":-3.4825265547717504E-2},null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DF77,IF('Integrated Financial Statements'!$A$8=2,Ratios!DF97,IF('Integrated Financial Statements'!$A$8=3,Ratios!DF117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DJ77,IF('Integrated Financial Statements'!$A$8=2,Ratios!DJ97,IF('Integrated Financial Statements'!$A$8=3,Ratios!DJ117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DN77,IF('Integrated Financial Statements'!$A$8=2,Ratios!DN97,IF('Integrated Financial Statements'!$A$8=3,Ratios!DN117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DR77,IF('Integrated Financial Statements'!$A$8=2,Ratios!DR97,IF('Integrated Financial Statements'!$A$8=3,Ratios!DR117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DV77,IF('Integrated Financial Statements'!$A$8=2,Ratios!DV97,IF('Integrated Financial Statements'!$A$8=3,Ratios!DV117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!DZ77,IF('Integrated Financial Statements'!$A$8=2,Ratios!DZ97,IF('Integrated Financial Statements'!$A$8=3,Ratios!DZ117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ED77,IF('Integrated Financial Statements'!$A$8=2,Ratios!ED97,IF('Integrated Financial Statements'!$A$8=3,Ratios!ED117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EH77,IF('Integrated Financial Statements'!$A$8=2,Ratios!EH97,IF('Integrated Financial Statements'!$A$8=3,Ratios!EH117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EL77,IF('Integrated Financial Statements'!$A$8=2,Ratios!EL97,IF('Integrated Financial Statements'!$A$8=3,Ratios!EL117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EP77,IF('Integrated Financial Statements'!$A$8=2,Ratios!EP97,IF('Integrated Financial Statements'!$A$8=3,Ratios!EP117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ET77,IF('Integrated Financial Statements'!$A$8=2,Ratios!ET97,IF('Integrated Financial Statements'!$A$8=3,Ratios!ET117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!EX77,IF('Integrated Financial Statements'!$A$8=2,Ratios!EX97,IF('Integrated Financial Statements'!$A$8=3,Ratios!EX117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FB77,IF('Integrated Financial Statements'!$A$8=2,Ratios!FB97,IF('Integrated Financial Statements'!$A$8=3,Ratios!FB117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FF77,IF('Integrated Financial Statements'!$A$8=2,Ratios!FF97,IF('Integrated Financial Statements'!$A$8=3,Ratios!FF117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FJ77,IF('Integrated Financial Statements'!$A$8=2,Ratios!FJ97,IF('Integrated Financial Statements'!$A$8=3,Ratios!FJ117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FN77,IF('Integrated Financial Statements'!$A$8=2,Ratios!FN97,IF('Integrated Financial Statements'!$A$8=3,Ratios!FN117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FR77,IF('Integrated Financial Statements'!$A$8=2,Ratios!FR97,IF('Integrated Financial Statements'!$A$8=3,Ratios!FR117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FV77,IF('Integrated Financial Statements'!$A$8=2,Ratios!FV97,IF('Integrated Financial Statements'!$A$8=3,Ratios!FV117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!FZ77,IF('Integrated Financial Statements'!$A$8=2,Ratios!FZ97,IF('Integrated Financial Statements'!$A$8=3,Ratios!FZ117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GD77,IF('Integrated Financial Statements'!$A$8=2,Ratios!GD97,IF('Integrated Financial Statements'!$A$8=3,Ratios!GD117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GH77,IF('Integrated Financial Statements'!$A$8=2,Ratios!GH97,IF('Integrated Financial Statements'!$A$8=3,Ratios!GH117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GL77,IF('Integrated Financial Statements'!$A$8=2,Ratios!GL97,IF('Integrated Financial Statements'!$A$8=3,Ratios!GL117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GP77,IF('Integrated Financial Statements'!$A$8=2,Ratios!GP97,IF('Integrated Financial Statements'!$A$8=3,Ratios!GP117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GT77,IF('Integrated Financial Statements'!$A$8=2,Ratios!GT97,IF('Integrated Financial Statements'!$A$8=3,Ratios!GT117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!GX77,IF('Integrated Financial Statements'!$A$8=2,Ratios!GX97,IF('Integrated Financial Statements'!$A$8=3,Ratios!GX117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HB77,IF('Integrated Financial Statements'!$A$8=2,Ratios!HB97,IF('Integrated Financial Statements'!$A$8=3,Ratios!HB117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HF77,IF('Integrated Financial Statements'!$A$8=2,Ratios!HF97,IF('Integrated Financial Statements'!$A$8=3,Ratios!HF117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HJ77,IF('Integrated Financial Statements'!$A$8=2,Ratios!HJ97,IF('Integrated Financial Statements'!$A$8=3,Ratios!HJ117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HN77,IF('Integrated Financial Statements'!$A$8=2,Ratios!HN97,IF('Integrated Financial Statements'!$A$8=3,Ratios!HN117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HR77,IF('Integrated Financial Statements'!$A$8=2,Ratios!HR97,IF('Integrated Financial Statements'!$A$8=3,Ratios!HR117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HV77,IF('Integrated Financial Statements'!$A$8=2,Ratios!HV97,IF('Integrated Financial Statements'!$A$8=3,Ratios!HV117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!HZ77,IF('Integrated Financial Statements'!$A$8=2,Ratios!HZ97,IF('Integrated Financial Statements'!$A$8=3,Ratios!HZ117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!ID77,IF('Integrated Financial Statements'!$A$8=2,Ratios!ID97,IF('Integrated Financial Statements'!$A$8=3,Ratios!ID117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IH77,IF('Integrated Financial Statements'!$A$8=2,Ratios!IH97,IF('Integrated Financial Statements'!$A$8=3,Ratios!IH117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IL77,IF('Integrated Financial Statements'!$A$8=2,Ratios!IL97,IF('Integrated Financial Statements'!$A$8=3,Ratios!IL117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IP77,IF('Integrated Financial Statements'!$A$8=2,Ratios!IP97,IF('Integrated Financial Statements'!$A$8=3,Ratios!IP117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IT77,IF('Integrated Financial Statements'!$A$8=2,Ratios!IT97,IF('Integrated Financial Statements'!$A$8=3,Ratios!IT117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!IX77,IF('Integrated Financial Statements'!$A$8=2,Ratios!IX97,IF('Integrated Financial Statements'!$A$8=3,Ratios!IX117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JB77,IF('Integrated Financial Statements'!$A$8=2,Ratios!JB97,IF('Integrated Financial Statements'!$A$8=3,Ratios!JB117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JF77,IF('Integrated Financial Statements'!$A$8=2,Ratios!JF97,IF('Integrated Financial Statements'!$A$8=3,Ratios!JF117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JJ77,IF('Integrated Financial Statements'!$A$8=2,Ratios!JJ97,IF('Integrated Financial Statements'!$A$8=3,Ratios!JJ117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JN77,IF('Integrated Financial Statements'!$A$8=2,Ratios!JN97,IF('Integrated Financial Statements'!$A$8=3,Ratios!JN117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JR77,IF('Integrated Financial Statements'!$A$8=2,Ratios!JR97,IF('Integrated Financial Statements'!$A$8=3,Ratios!JR117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JV77,IF('Integrated Financial Statements'!$A$8=2,Ratios!JV97,IF('Integrated Financial Statements'!$A$8=3,Ratios!JV117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!JZ77,IF('Integrated Financial Statements'!$A$8=2,Ratios!JZ97,IF('Integrated Financial Statements'!$A$8=3,Ratios!JZ117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KD77,IF('Integrated Financial Statements'!$A$8=2,Ratios!KD97,IF('Integrated Financial Statements'!$A$8=3,Ratios!KD117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KH77,IF('Integrated Financial Statements'!$A$8=2,Ratios!KH97,IF('Integrated Financial Statements'!$A$8=3,Ratios!KH117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KL77,IF('Integrated Financial Statements'!$A$8=2,Ratios!KL97,IF('Integrated Financial Statements'!$A$8=3,Ratios!KL117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KP77,IF('Integrated Financial Statements'!$A$8=2,Ratios!KP97,IF('Integrated Financial Statements'!$A$8=3,Ratios!KP117,\"Check Case\")))","v":-7.0658818424424496E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,Ratios!KT77,IF('Integrated Financial Statements'!$A$8=2,Ratios!KT97,IF('Integrated Financial Statements'!$A$8=3,Ratios!KT117,\"Check Case\")))","v":-7.0658818424424496E-3}]
["interest income/investments",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I38/'Integrated Financial Statements'!I69","v":3.7510477787091366E-3},null,null,null,{"$f":"'Integrated Financial Statements'!M38/'Integrated Financial Statements'!M69","v":3.9191290824261279E-3},null,null,null,{"$f":"'Integrated Financial Statements'!Q38/'Integrated Financial Statements'!Q69","v":3.7587291538902848E-3},null,null,null,{"$f":"'Integrated Financial Statements'!U38/'Integrated Financial Statements'!U69","v":3.9410523170025592E-3},null,null,null,{"$f":"'Integrated Financial Statements'!Y38/'Integrated Financial Statements'!Y69","v":1.4363361288033023E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AC38/'Integrated Financial Statements'!AC69","v":4.2175111061125798E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AG38/'Integrated Financial Statements'!AG69","v":4.3839366641386579E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AK38/'Integrated Financial Statements'!AK69","v":4.9435157551678049E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AO38/'Integrated Financial Statements'!AO69","v":4.6967741935483873E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AS38/'Integrated Financial Statements'!AS69","v":1.7290322580645161E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AW38/'Integrated Financial Statements'!AW69","v":4.7287008094894604E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BA38/'Integrated Financial Statements'!BA69","v":5.3981328039115952E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BE38/'Integrated Financial Statements'!BE69","v":5.9139964582846068E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BI38/'Integrated Financial Statements'!BI69","v":6.1241154055525311E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BM38/'Integrated Financial Statements'!BM69","v":2.2761295590636908E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BQ38/'Integrated Financial Statements'!BQ69","v":6.2598067553059711E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BU38/'Integrated Financial Statements'!BU69","v":7.063986157441267E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BY38/'Integrated Financial Statements'!BY69","v":7.964453386988599E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CC38/'Integrated Financial Statements'!CC69","v":9.3848035306003091E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CG38/'Integrated Financial Statements'!CG69","v":4.0091455309193384E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CK38/'Integrated Financial Statements'!CK69","v":1.0063481847702074E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CO38/'Integrated Financial Statements'!CO69","v":1.0737200471389289E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CS38/'Integrated Financial Statements'!CS69","v":1.3570022958346998E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CW38/'Integrated Financial Statements'!CW69","v":1.4079305728661774E-2},null,null,null,{"$f":"'Integrated Financial Statements'!DA38/'Integrated Financial Statements'!DA69","v":6.0379448829801965E-2},null,null,null,null,{"$f":"CK36","v":1.0063481847702074E-2},null,null,null,{"$f":"CO36","v":1.0737200471389289E-2},null,null,null,{"$f":"CS36","v":1.3570022958346998E-2},null,null,null,{"$f":"CW36","v":1.4079305728661774E-2},null,null,null,null,null,null,null,{"$f":"DF36","v":1.0063481847702074E-2},null,null,null,{"$f":"DJ36","v":1.0737200471389289E-2},null,null,null,{"$f":"DN36","v":1.3570022958346998E-2},null,null,null,{"$f":"DR36","v":1.4079305728661774E-2},null,null,null,null,null,null,null,{"$f":"DZ36","v":1.0063481847702074E-2},null,null,null,{"$f":"ED36","v":1.0737200471389289E-2},null,null,null,{"$f":"EH36","v":1.3570022958346998E-2},null,null,null,{"$f":"EL36","v":1.4079305728661774E-2},null,null,null,null,null,null,null,{"$f":"ET36","v":1.0063481847702074E-2},null,null,null,{"$f":"EX36","v":1.0737200471389289E-2},null,null,null,{"$f":"FB36","v":1.3570022958346998E-2},null,null,null,{"$f":"FF36","v":1.4079305728661774E-2},null,null,null,null,null,null,null,{"$f":"FN36","v":1.0063481847702074E-2},null,null,null,{"$f":"FR36","v":1.0737200471389289E-2},null,null,null,{"$f":"FV36","v":1.3570022958346998E-2},null,null,null,{"$f":"FZ36","v":1.4079305728661774E-2},null,null,null,null,null,null,null,{"$f":"GH36","v":1.0063481847702074E-2},null,null,null,{"$f":"GL36","v":1.0737200471389289E-2},null,null,null,{"$f":"GP36","v":1.3570022958346998E-2},null,null,null,{"$f":"GT36","v":1.4079305728661774E-2},null,null,null,null,null,null,null,{"$f":"HB36","v":1.0063481847702074E-2},null,null,null,{"$f":"HF36","v":1.0737200471389289E-2},null,null,null,{"$f":"HJ36","v":1.3570022958346998E-2},null,null,null,{"$f":"HN36","v":1.4079305728661774E-2},null,null,null,null,null,null,null,{"$f":"HV36","v":1.0063481847702074E-2},null,null,null,{"$f":"HZ36","v":1.0737200471389289E-2},null,null,null,{"$f":"ID36","v":1.3570022958346998E-2},null,null,null,{"$f":"IH36","v":1.4079305728661774E-2},null,null,null,null,null,null,null,{"$f":"IP36","v":1.0063481847702074E-2},null,null,null,{"$f":"IT36","v":1.0737200471389289E-2},null,null,null,{"$f":"IX36","v":1.3570022958346998E-2},null,null,null,{"$f":"JB36","v":1.4079305728661774E-2},null,null,null,null,null,null,null,{"$f":"JJ36","v":1.0063481847702074E-2},null,null,null,{"$f":"JN36","v":1.0737200471389289E-2},null,null,null,{"$f":"JR36","v":1.3570022958346998E-2},null,null,null,{"$f":"JV36","v":1.4079305728661774E-2}]
[]
["Operating Expenses as % of Sales"]
[null,{"$f":"'Integrated Financial Statements'!B27","v":"Research and development (a) & (d)"},null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I27/'Integrated Financial Statements'!I$14","v":0.12927725602286647},null,null,null,{"$f":"'Integrated Financial Statements'!M27/'Integrated Financial Statements'!M$14","v":0.12809986595174264},null,null,null,{"$f":"'Integrated Financial Statements'!Q27/'Integrated Financial Statements'!Q$14","v":0.12746148142044986},null,null,null,{"$f":"'Integrated Financial Statements'!U27/'Integrated Financial Statements'!U$14","v":0.12053258584442887},null,null,null,{"$f":"'Integrated Financial Statements'!Y27/'Integrated Financial Statements'!Y$14","v":0.12625861963751756},null,null,null,{"$f":"'Integrated Financial Statements'!AC27/'Integrated Financial Statements'!AC$14","v":0.12300898911843558},null,null,null,{"$f":"'Integrated Financial Statements'!AG27/'Integrated Financial Statements'!AG$14","v":0.12651966127274253},null,null,null,{"$f":"'Integrated Financial Statements'!AK27/'Integrated Financial Statements'!AK$14","v":0.13550000000000001},null,null,null,{"$f":"'Integrated Financial Statements'!AO27/'Integrated Financial Statements'!AO$14","v":0.12668143693622408},null,null,null,{"$f":"'Integrated Financial Statements'!AS27/'Integrated Financial Statements'!AS$14","v":0.12784535098584685},null,null,null,{"$f":"'Integrated Financial Statements'!AW27/'Integrated Financial Statements'!AW$14","v":0.1250809585492228},null,null,null,{"$f":"'Integrated Financial Statements'!BA27/'Integrated Financial Statements'!BA$14","v":0.13022452504317789},null,null,null,{"$f":"'Integrated Financial Statements'!BE27/'Integrated Financial Statements'!BE$14","v":0.12621440536013401},null,null,null,{"$f":"'Integrated Financial Statements'!BI27/'Integrated Financial Statements'!BI$14","v":0.12354735020192863},null,null,null,{"$f":"'Integrated Financial Statements'!BM27/'Integrated Financial Statements'!BM$14","v":0.12621601916467035},null,null,null,{"$f":"'Integrated Financial Statements'!BQ27/'Integrated Financial Statements'!BQ$14","v":0.12911997363216876},null,null,null,{"$f":"'Integrated Financial Statements'!BU27/'Integrated Financial Statements'!BU$14","v":0.13031042315134181},null,null,null,{"$f":"'Integrated Financial Statements'!BY27/'Integrated Financial Statements'!BY$14","v":0.12757762978416112},null,null,null,{"$f":"'Integrated Financial Statements'!CC27/'Integrated Financial Statements'!CC$14","v":0.12659607598878853},null,null,null,{"$f":"'Integrated Financial Statements'!CG27/'Integrated Financial Statements'!CG$14","v":0.12836002432596796},null,null,null,{"$f":"'Integrated Financial Statements'!CK27/'Integrated Financial Statements'!CK$14","v":0.1230110159118727},null,null,null,{"$f":"'Integrated Financial Statements'!CO27/'Integrated Financial Statements'!CO$14","v":0.12510043387433714},null,null,null,{"$f":"'Integrated Financial Statements'!CS27/'Integrated Financial Statements'!CS$14","v":0.12802901682358389},null,null,null,{"$f":"'Integrated Financial Statements'!CW27/'Integrated Financial Statements'!CW$14","v":0.13054810843014597},null,null,null,{"$f":"'Integrated Financial Statements'!DA27/'Integrated Financial Statements'!DA$14","v":0.12671470406905055},null,null,null,null,{"$f":"DA39","v":0.12671470406905055},null,null,null,{"$f":"DF39","v":0.12671470406905055},null,null,null,{"$f":"DJ39","v":0.12671470406905055},null,null,null,{"$f":"DN39","v":0.12671470406905055},null,null,null,null,null,null,null,{"$f":"DR39","v":0.12671470406905055},null,null,null,{"$f":"DZ39","v":0.12671470406905055},null,null,null,{"$f":"ED39","v":0.12671470406905055},null,null,null,{"$f":"EH39","v":0.12671470406905055},null,null,null,null,null,null,null,{"$f":"EL39","v":0.12671470406905055},null,null,null,{"$f":"ET39","v":0.12671470406905055},null,null,null,{"$f":"EX39","v":0.12671470406905055},null,null,null,{"$f":"FB39","v":0.12671470406905055},null,null,null,null,null,null,null,{"$f":"FF39","v":0.12671470406905055},null,null,null,{"$f":"FN39","v":0.12671470406905055},null,null,null,{"$f":"FR39","v":0.12671470406905055},null,null,null,{"$f":"FV39","v":0.12671470406905055},null,null,null,null,null,null,null,{"$f":"FZ39","v":0.12671470406905055},null,null,null,{"$f":"GH39","v":0.12671470406905055},null,null,null,{"$f":"GL39","v":0.12671470406905055},null,null,null,{"$f":"GP39","v":0.12671470406905055},null,null,null,null,null,null,null,{"$f":"GT39","v":0.12671470406905055},null,null,null,{"$f":"HB39","v":0.12671470406905055},null,null,null,{"$f":"HF39","v":0.12671470406905055},null,null,null,{"$f":"HJ39","v":0.12671470406905055},null,null,null,null,null,null,null,{"$f":"HN39","v":0.12671470406905055},null,null,null,{"$f":"HV39","v":0.12671470406905055},null,null,null,{"$f":"HZ39","v":0.12671470406905055},null,null,null,{"$f":"ID39","v":0.12671470406905055},null,null,null,null,null,null,null,{"$f":"IH39","v":0.12671470406905055},null,null,null,{"$f":"IP39","v":0.12671470406905055},null,null,null,{"$f":"IT39","v":0.12671470406905055},null,null,null,{"$f":"IX39","v":0.12671470406905055},null,null,null,null,null,null,null,{"$f":"JB39","v":0.12671470406905055},null,null,null,{"$f":"JJ39","v":0.12671470406905055},null,null,null,{"$f":"JN39","v":0.12671470406905055},null,null,null,{"$f":"JR39","v":0.12671470406905055},null,null,null,null,null,null,null,{"$f":"JV39","v":0.12671470406905055},null,null,null,{"$f":"KD39","v":0.12671470406905055},null,null,null,{"$f":"KH39","v":0.12671470406905055},null,null,null,{"$f":"KL39","v":0.12671470406905055}]
[null,{"$f":"'Integrated Financial Statements'!B28","v":"Sales and marketing (a) & (d)"},null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I28/'Integrated Financial Statements'!I$14","v":0.20538995508370764},null,null,null,{"$f":"'Integrated Financial Statements'!M28/'Integrated Financial Statements'!M$14","v":0.19336461126005361},null,null,null,{"$f":"'Integrated Financial Statements'!Q28/'Integrated Financial Statements'!Q$14","v":0.20177968196424156},null,null,null,{"$f":"'Integrated Financial Statements'!U28/'Integrated Financial Statements'!U$14","v":0.19847387682005763},null,null,null,{"$f":"'Integrated Financial Statements'!Y28/'Integrated Financial Statements'!Y$14","v":0.19977217713227965},null,null,null,{"$f":"'Integrated Financial Statements'!AC28/'Integrated Financial Statements'!AC$14","v":0.19263523103611419},null,null,null,{"$f":"'Integrated Financial Statements'!AG28/'Integrated Financial Statements'!AG$14","v":0.19166596797182864},null,null,null,{"$f":"'Integrated Financial Statements'!AK28/'Integrated Financial Statements'!AK$14","v":0.20391666666666666},null,null,null,{"$f":"'Integrated Financial Statements'!AO28/'Integrated Financial Statements'!AO$14","v":0.19330590283272669},null,null,null,{"$f":"'Integrated Financial Statements'!AS28/'Integrated Financial Statements'!AS$14","v":0.19532154242898045},null,null,null,{"$f":"'Integrated Financial Statements'!AW28/'Integrated Financial Statements'!AW$14","v":0.19575777202072539},null,null,null,{"$f":"'Integrated Financial Statements'!BA28/'Integrated Financial Statements'!BA$14","v":0.19188255613126079},null,null,null,{"$f":"'Integrated Financial Statements'!BE28/'Integrated Financial Statements'!BE$14","v":0.18643216080402011},null,null,null,{"$f":"'Integrated Financial Statements'!BI28/'Integrated Financial Statements'!BI$14","v":0.19104920464847935},null,null,null,{"$f":"'Integrated Financial Statements'!BM28/'Integrated Financial Statements'!BM$14","v":0.19131340485366108},null,null,null,{"$f":"'Integrated Financial Statements'!BQ28/'Integrated Financial Statements'!BQ$14","v":0.19232036914963743},null,null,null,{"$f":"'Integrated Financial Statements'!BU28/'Integrated Financial Statements'!BU$14","v":0.18802052662572558},null,null,null,{"$f":"'Integrated Financial Statements'!BY28/'Integrated Financial Statements'!BY$14","v":0.18655219449570729},null,null,null,{"$f":"'Integrated Financial Statements'!CC28/'Integrated Financial Statements'!CC$14","v":0.18280909374026783},null,null,null,{"$f":"'Integrated Financial Statements'!CG28/'Integrated Financial Statements'!CG$14","v":0.18735049665517942},null,null,null,{"$f":"'Integrated Financial Statements'!CK28/'Integrated Financial Statements'!CK$14","v":0.18436352509179926},null,null,null,{"$f":"'Integrated Financial Statements'!CO28/'Integrated Financial Statements'!CO$14","v":0.18246826289570947},null,null,null,{"$f":"'Integrated Financial Statements'!CS28/'Integrated Financial Statements'!CS$14","v":0.18544528476616762},null,null,null,{"$f":"'Integrated Financial Statements'!CW28/'Integrated Financial Statements'!CW$14","v":0.18521000893655049},null,null,null,{"$f":"'Integrated Financial Statements'!DA28/'Integrated Financial Statements'!DA$14","v":0.1843981196054254},null,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,null,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,null,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,null,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,null,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,null,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,null,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,null,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,null,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,null,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254,null,null,null,0.1843981196054254]
[null,{"$f":"'Integrated Financial Statements'!B29","v":"General and administrative (a), (d) & (f)"},null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I29/'Integrated Financial Statements'!I$14","v":4.1159657002858306E-2},null,null,null,{"$f":"'Integrated Financial Statements'!M29/'Integrated Financial Statements'!M$14","v":4.1052278820375335E-2},null,null,null,{"$f":"'Integrated Financial Statements'!Q29/'Integrated Financial Statements'!Q$14","v":4.2020268600148306E-2},null,null,null,{"$f":"'Integrated Financial Statements'!U29/'Integrated Financial Statements'!U$14","v":4.1734797165771234E-2},null,null,null,{"$f":"'Integrated Financial Statements'!Y29/'Integrated Financial Statements'!Y$14","v":4.1496308049063284E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AC29/'Integrated Financial Statements'!AC$14","v":4.2501182778741521E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AG29/'Integrated Financial Statements'!AG$14","v":1.4756434979458373E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AK29/'Integrated Financial Statements'!AK$14","v":4.7166666666666669E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AO29/'Integrated Financial Statements'!AO$14","v":4.2174394682702961E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AS29/'Integrated Financial Statements'!AS$14","v":3.6834731049607085E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AW29/'Integrated Financial Statements'!AW$14","v":4.493199481865285E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BA29/'Integrated Financial Statements'!BA$14","v":3.9378238341968914E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BE29/'Integrated Financial Statements'!BE$14","v":4.0787269681742046E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BI29/'Integrated Financial Statements'!BI$14","v":4.0797824116047147E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BM29/'Integrated Financial Statements'!BM$14","v":4.1516508697010727E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BQ29/'Integrated Financial Statements'!BQ$14","v":4.5896506262359922E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BU29/'Integrated Financial Statements'!BU$14","v":4.0632623874821236E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BY29/'Integrated Financial Statements'!BY$14","v":4.5013239187996469E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CC29/'Integrated Financial Statements'!CC$14","v":4.2276549361569604E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CG29/'Integrated Financial Statements'!CG$14","v":4.3462396107845122E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CK29/'Integrated Financial Statements'!CK$14","v":1.6141370869033049E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CO29/'Integrated Financial Statements'!CO$14","v":4.0896673630081953E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CS29/'Integrated Financial Statements'!CS$14","v":4.1750270103411022E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CW29/'Integrated Financial Statements'!CW$14","v":4.2150729818290142E-2},null,null,null,{"$f":"'Integrated Financial Statements'!DA29/'Integrated Financial Statements'!DA$14","v":3.5199599260172625E-2},null,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,null,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,null,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,null,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,null,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,null,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,null,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,null,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,null,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,null,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2,null,null,null,3.5199599260172625E-2]
[null,{"$f":"'Integrated Financial Statements'!B30","v":"Amortization of purchased intangible assets (b)"},null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I30/'Integrated Financial Statements'!I$14","v":5.7982850142915474E-3},null,null,null,{"$f":"'Integrated Financial Statements'!M30/'Integrated Financial Statements'!M$14","v":6.0321715817694367E-3},null,null,null,{"$f":"'Integrated Financial Statements'!Q30/'Integrated Financial Statements'!Q$14","v":5.7674878470791793E-3},null,null,null,{"$f":"'Integrated Financial Statements'!U30/'Integrated Financial Statements'!U$14","v":1.1368060422019778E-2},null,null,null,{"$f":"'Integrated Financial Statements'!Y30/'Integrated Financial Statements'!Y$14","v":7.3025365635361363E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AC30/'Integrated Financial Statements'!AC$14","v":5.4407822110077277E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AG30/'Integrated Financial Statements'!AG$14","v":5.9528800201224114E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AK30/'Integrated Financial Statements'!AK$14","v":6.7499999999999999E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AO30/'Integrated Financial Statements'!AO$14","v":6.488368412723532E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AS30/'Integrated Financial Statements'!AS$14","v":6.1526590452210287E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AW30/'Integrated Financial Statements'!AW$14","v":6.3147668393782382E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BA30/'Integrated Financial Statements'!BA$14","v":5.5267702936096716E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BE30/'Integrated Financial Statements'!BE$14","v":4.9413735343383581E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BI30/'Integrated Financial Statements'!BI$14","v":4.7803511085469383E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BM30/'Integrated Financial Statements'!BM$14","v":5.3952713259035516E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BQ30/'Integrated Financial Statements'!BQ$14","v":5.0263678312458798E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BU30/'Integrated Financial Statements'!BU$14","v":5.0475309161268616E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BY30/'Integrated Financial Statements'!BY$14","v":5.3759127015967261E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CC30/'Integrated Financial Statements'!CC$14","v":2.5692930551230145E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CG30/'Integrated Financial Statements'!CG$14","v":4.4800324346239611E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CK30/'Integrated Financial Statements'!CK$14","v":2.6009791921664627E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CO30/'Integrated Financial Statements'!CO$14","v":3.1335368793186567E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CS30/'Integrated Financial Statements'!CS$14","v":3.009723722796728E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CW30/'Integrated Financial Statements'!CW$14","v":2.8299076556449212E-3},null,null,null,{"$f":"'Integrated Financial Statements'!DA30/'Integrated Financial Statements'!DA$14","v":2.8899506781750925E-3},null,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,null,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,null,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,null,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,null,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,null,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,null,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,null,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,null,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,null,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3,null,null,null,2.8899506781750925E-3]
[null,{"$f":"'Integrated Financial Statements'!B31","v":"Restructuring and other charges (e)"},null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I31/'Integrated Financial Statements'!I$14","v":2.5969783585136789E-2},null,null,null,{"$f":"'Integrated Financial Statements'!M31/'Integrated Financial Statements'!M$14","v":5.7808310991957108E-3},null,null,null,{"$f":"'Integrated Financial Statements'!Q31/'Integrated Financial Statements'!Q$14","v":1.9774244047128615E-3},null,null,null,{"$f":"'Integrated Financial Statements'!U31/'Integrated Financial Statements'!U$14","v":5.6840302110098889E-3},null,null,null,{"$f":"'Integrated Financial Statements'!Y31/'Integrated Financial Statements'!Y$14","v":9.8452024979150139E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AC31/'Integrated Financial Statements'!AC$14","v":1.1196972086421701E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AG31/'Integrated Financial Statements'!AG$14","v":8.0489645342500214E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AK31/'Integrated Financial Statements'!AK$14","v":1.4166666666666668E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AO31/'Integrated Financial Statements'!AO$14","v":1.0286437727488526E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AS31/'Integrated Financial Statements'!AS$14","v":5.4419558551789954E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AW31/'Integrated Financial Statements'!AW$14","v":3.3273963730569948E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BA31/'Integrated Financial Statements'!BA$14","v":1.14853195164076E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BE31/'Integrated Financial Statements'!BE$14","v":5.8626465661641538E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BI31/'Integrated Financial Statements'!BI$14","v":1.1703618231270091E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BM31/'Integrated Financial Statements'!BM$14","v":1.5748359545880636E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BQ31/'Integrated Financial Statements'!BQ$14","v":1.2524719841793012E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BU31/'Integrated Financial Statements'!BU$14","v":8.2443004963405394E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BY31/'Integrated Financial Statements'!BY$14","v":6.5794752467303215E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CC31/'Integrated Financial Statements'!CC$14","v":2.0242914979757085E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CG31/'Integrated Financial Statements'!CG$14","v":7.2572471112913031E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CK31/'Integrated Financial Statements'!CK$14","v":5.9669522643818846E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CO31/'Integrated Financial Statements'!CO$14","v":1.4944560501365901E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CS31/'Integrated Financial Statements'!CS$14","v":1.389103256675413E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CW31/'Integrated Financial Statements'!CW$14","v":2.9788501638367592E-3},null,null,null,{"$f":"'Integrated Financial Statements'!DA31/'Integrated Financial Statements'!DA$14","v":6.2037607891491982E-3},null,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,null,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,null,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,null,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,null,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,null,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,null,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,null,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,null,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,null,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3,null,null,null,6.2037607891491982E-3]
[null,{"$f":"'Integrated Financial Statements'!B32","v":"   Total operating expenses (a), (b), & (d) - (f)"},null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I32/'Integrated Financial Statements'!I$14","v":0.40759493670886077},null,null,null,{"$f":"'Integrated Financial Statements'!M32/'Integrated Financial Statements'!M$14","v":0.37432975871313673},null,null,null,{"$f":"'Integrated Financial Statements'!Q32/'Integrated Financial Statements'!Q$14","v":0.37900634423663176},null,null,null,{"$f":"'Integrated Financial Statements'!U32/'Integrated Financial Statements'!U$14","v":0.37779335046328738},null,null,null,{"$f":"'Integrated Financial Statements'!Y32/'Integrated Financial Statements'!Y$14","v":0.38467484388031165},null,null,null,{"$f":"'Integrated Financial Statements'!AC32/'Integrated Financial Statements'!AC$14","v":0.3747831572307207},null,null,null,{"$f":"'Integrated Financial Statements'!AG32/'Integrated Financial Statements'!AG$14","v":0.34694390877840192},null,null,null,{"$f":"'Integrated Financial Statements'!AK32/'Integrated Financial Statements'!AK$14","v":0.39474999999999999},null,null,null,{"$f":"'Integrated Financial Statements'!AO32/'Integrated Financial Statements'!AO$14","v":0.36967874663712613},null,null,null,{"$f":"'Integrated Financial Statements'!AS32/'Integrated Financial Statements'!AS$14","v":0.37159623936483438},null,null,null,{"$f":"'Integrated Financial Statements'!AW32/'Integrated Financial Statements'!AW$14","v":0.40535945595854922},null,null,null,{"$f":"'Integrated Financial Statements'!BA32/'Integrated Financial Statements'!BA$14","v":0.37849740932642489},null,null,null,{"$f":"'Integrated Financial Statements'!BE32/'Integrated Financial Statements'!BE$14","v":0.36423785594639868},null,null,null,{"$f":"'Integrated Financial Statements'!BI32/'Integrated Financial Statements'!BI$14","v":0.37187834830627214},null,null,null,{"$f":"'Integrated Financial Statements'!BM32/'Integrated Financial Statements'!BM$14","v":0.38018956358712636},null,null,null,{"$f":"'Integrated Financial Statements'!BQ32/'Integrated Financial Statements'!BQ$14","v":0.384887936717205},null,null,null,{"$f":"'Integrated Financial Statements'!BU32/'Integrated Financial Statements'!BU$14","v":0.372255405064356},null,null,null,{"$f":"'Integrated Financial Statements'!BY32/'Integrated Financial Statements'!BY$14","v":0.37109845141619191},null,null,null,{"$f":"'Integrated Financial Statements'!CC32/'Integrated Financial Statements'!CC$14","v":0.35627530364372467},null,null,null,{"$f":"'Integrated Financial Statements'!CG32/'Integrated Financial Statements'!CG$14","v":0.37091019663490776},null,null,null,{"$f":"'Integrated Financial Statements'!CK32/'Integrated Financial Statements'!CK$14","v":0.33208384332925339},null,null,null,{"$f":"'Integrated Financial Statements'!CO32/'Integrated Financial Statements'!CO$14","v":0.36654346778081309},null,null,null,{"$f":"'Integrated Financial Statements'!CS32/'Integrated Financial Statements'!CS$14","v":0.35962339867263465},null,null,null,{"$f":"'Integrated Financial Statements'!CW32/'Integrated Financial Statements'!CW$14","v":0.36371760500446826},null,null,null,{"$f":"'Integrated Financial Statements'!DA32/'Integrated Financial Statements'!DA$14","v":0.35540613440197288},null,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,null,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,null,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,null,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,null,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,null,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,null,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,null,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,null,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,null,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288,null,null,null,0.35540613440197288]
[]
["Divident Growth (Annual, Mid-Year Incrementation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!AC58/'Integrated Financial Statements'!I58-1","v":0.10526315789473673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!AW58/'Integrated Financial Statements'!AC58-1","v":0.23809523809523814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!BQ58/'Integrated Financial Statements'!AW58-1","v":0.1153846153846152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!CK58/'Integrated Financial Statements'!BQ58-1","v":0.13793103448275867},null,null,null,null,{"$f":"AVERAGE(AS46:DA46)","v":0.14916851146433718},null,null,null,{"$f":"DF46","v":0.14916851146433718},null,null,null,{"$f":"DJ46","v":0.14916851146433718},null,null,null,{"$f":"DN46","v":0.14916851146433718},null,null,null,null,null,null,null,{"$f":"DR46","v":0.14916851146433718},null,null,null,{"$f":"DZ46","v":0.14916851146433718},null,null,null,{"$f":"ED46","v":0.14916851146433718},null,null,null,{"$f":"EH46","v":0.14916851146433718},null,null,null,null,null,null,null,{"$f":"EL46","v":0.14916851146433718},null,null,null,{"$f":"ET46","v":0.14916851146433718},null,null,null,{"$f":"EX46","v":0.14916851146433718},null,null,null,{"$f":"FB46","v":0.14916851146433718},null,null,null,null,null,null,null,{"$f":"FF46","v":0.14916851146433718},null,null,null,{"$f":"FN46","v":0.14916851146433718},null,null,null,{"$f":"FR46","v":0.14916851146433718},null,null,null,{"$f":"FV46","v":0.14916851146433718},null,null,null,null,null,null,null,{"$f":"FZ46","v":0.14916851146433718},null,null,null,{"$f":"GH46","v":0.14916851146433718},null,null,null,{"$f":"GL46","v":0.14916851146433718},null,null,null,{"$f":"GP46","v":0.14916851146433718},null,null,null,null,null,null,null,{"$f":"GT46","v":0.14916851146433718},null,null,null,{"$f":"HB46","v":0.14916851146433718},null,null,null,{"$f":"HF46","v":0.14916851146433718},null,null,null,{"$f":"HJ46","v":0.14916851146433718},null,null,null,null,null,null,null,{"$f":"HN46","v":0.14916851146433718},null,null,null,{"$f":"HV46","v":0.14916851146433718},null,null,null,{"$f":"HZ46","v":0.14916851146433718},null,null,null,{"$f":"ID46","v":0.14916851146433718},null,null,null,null,null,null,null,{"$f":"IH46","v":0.14916851146433718},null,null,null,{"$f":"IP46","v":0.14916851146433718},null,null,null,{"$f":"IT46","v":0.14916851146433718},null,null,null,{"$f":"IX46","v":0.14916851146433718},null,null,null,null,null,null,null,{"$f":"JB46","v":0.14916851146433718},null,null,null,{"$f":"JJ46","v":0.14916851146433718},null,null,null,{"$f":"JN46","v":0.14916851146433718},null,null,null,{"$f":"JR46","v":0.14916851146433718},null,null,null,null,null,null,null,{"$f":"JV46","v":0.14916851146433718},null,null,null,{"$f":"KD46","v":0.14916851146433718},null,null,null,{"$f":"KH46","v":0.14916851146433718},null,null,null,{"$f":"KL46","v":0.14916851146433718}]
["Goodwill Growth",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!M78/'Integrated Financial Statements'!I78-1","v":7.3879494335904461E-4},null,null,null,{"$f":"'Integrated Financial Statements'!Q78/'Integrated Financial Statements'!M78-1","v":6.5622180296931454E-4},null,null,null,{"$f":"'Integrated Financial Statements'!U78/'Integrated Financial Statements'!Q78-1","v":2.9100745962784558E-3},null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!AC78/'Integrated Financial Statements'!U78-1","v":1.6878499325677421E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AG78/'Integrated Financial Statements'!AC78-1","v":3.0544168475203914E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AK78/'Integrated Financial Statements'!AG78-1","v":7.2281432807115964E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AO78/'Integrated Financial Statements'!AK78-1","v":-5.1191988640609809E-3},null,null,null,{"$f":"'Integrated Financial Statements'!AS78/'Integrated Financial Statements'!Y78-1","v":8.8111488005231164E-2},null,null,null,{"$f":"'Integrated Financial Statements'!AW78/'Integrated Financial Statements'!AO78-1","v":7.4366197183097782E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BA78/'Integrated Financial Statements'!AW78-1","v":-3.7281437572200815E-5},null,null,null,{"$f":"'Integrated Financial Statements'!BE78/'Integrated Financial Statements'!BA78-1","v":0.10043993736484969},null,null,null,{"$f":"'Integrated Financial Statements'!BI78/'Integrated Financial Statements'!BE78-1","v":8.4699823824365694E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BM78/'Integrated Financial Statements'!AS78-1","v":0.11797183098591546},null,null,null,{"$f":"'Integrated Financial Statements'!BQ78/'Integrated Financial Statements'!BI78-1","v":1.5689041187932462E-2},null,null,null,{"$f":"'Integrated Financial Statements'!BU78/'Integrated Financial Statements'!BQ78-1","v":5.2260774650216835E-3},null,null,null,{"$f":"'Integrated Financial Statements'!BY78/'Integrated Financial Statements'!BU78-1","v":4.1558356092264104E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CC78/'Integrated Financial Statements'!BY78-1","v":1.6427623681052328E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CG78/'Integrated Financial Statements'!BM78-1","v":6.5175031915608361E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CK78/'Integrated Financial Statements'!CC78-1","v":5.2986816375449441E-2},null,null,null,{"$f":"'Integrated Financial Statements'!CO78/'Integrated Financial Statements'!CK78-1","v":-2.7855987539687765E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CS78/'Integrated Financial Statements'!CO78-1","v":7.5391223380290029E-3},null,null,null,{"$f":"'Integrated Financial Statements'!CW78/'Integrated Financial Statements'!CS78-1","v":-4.4717386119719205E-4},null,null,null,{"$f":"'Integrated Financial Statements'!DA78/'Integrated Financial Statements'!CG78-1","v":5.7497003721693085E-2},null,null,null,null,{"$f":"AVERAGE(CK47:CW47,BQ47:CC47,AW47:BI47,AC47:AO47,M47:U47)","v":1.7322047510448389E-2},null,null,null,{"$f":"DF47","v":1.7322047510448389E-2},null,null,null,{"$f":"DJ47","v":1.7322047510448389E-2},null,null,null,{"$f":"DN47","v":1.7322047510448389E-2},null,null,null,null,null,null,null,{"$f":"DR47","v":1.7322047510448389E-2},null,null,null,{"$f":"DZ47","v":1.7322047510448389E-2},null,null,null,{"$f":"ED47","v":1.7322047510448389E-2},null,null,null,{"$f":"EH47","v":1.7322047510448389E-2},null,null,null,null,null,null,null,{"$f":"EL47","v":1.7322047510448389E-2},null,null,null,{"$f":"ET47","v":1.7322047510448389E-2},null,null,null,{"$f":"EX47","v":1.7322047510448389E-2},null,null,null,{"$f":"FB47","v":1.7322047510448389E-2},null,null,null,null,null,null,null,{"$f":"FF47","v":1.7322047510448389E-2},null,null,null,{"$f":"FN47","v":1.7322047510448389E-2},null,null,null,{"$f":"FR47","v":1.7322047510448389E-2},null,null,null,{"$f":"FV47","v":1.7322047510448389E-2},null,null,null,null,null,null,null,{"$f":"FZ47","v":1.7322047510448389E-2},null,null,null,{"$f":"GH47","v":1.7322047510448389E-2},null,null,null,{"$f":"GL47","v":1.7322047510448389E-2},null,null,null,{"$f":"GP47","v":1.7322047510448389E-2},null,null,null,null,null,null,null,{"$f":"GT47","v":1.7322047510448389E-2},null,null,null,{"$f":"HB47","v":1.7322047510448389E-2},null,null,null,{"$f":"HF47","v":1.7322047510448389E-2},null,null,null,{"$f":"HJ47","v":1.7322047510448389E-2},null,null,null,null,null,null,null,{"$f":"HN47","v":1.7322047510448389E-2},null,null,null,{"$f":"HV47","v":1.7322047510448389E-2},null,null,null,{"$f":"HZ47","v":1.7322047510448389E-2},null,null,null,{"$f":"ID47","v":1.7322047510448389E-2},null,null,null,null,null,null,null,{"$f":"IH47","v":1.7322047510448389E-2},null,null,null,{"$f":"IP47","v":1.7322047510448389E-2},null,null,null,{"$f":"IT47","v":1.7322047510448389E-2},null,null,null,{"$f":"IX47","v":1.7322047510448389E-2},null,null,null,null,null,null,null,{"$f":"JB47","v":1.7322047510448389E-2},null,null,null,{"$f":"JJ47","v":1.7322047510448389E-2},null,null,null,{"$f":"JN47","v":1.7322047510448389E-2},null,null,null,{"$f":"JR47","v":1.7322047510448389E-2},null,null,null,null,null,null,null,{"$f":"JV47","v":1.7322047510448389E-2},null,null,null,{"$f":"KD47","v":1.7322047510448389E-2},null,null,null,{"$f":"KH47","v":1.7322047510448389E-2},null,null,null,{"$f":"KL47","v":1.7322047510448389E-2}]
[]
[]
["Share Repurchase Schedule"]
["Shares",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,null,null,null,51,null,null,null,103,null,null,null,140,null,null,null,138,null,null,null,{"$f":"SUM(BQ51:CF51)","v":432},null,null,null,109,null,null,null,111,null,null,null,116,null,null,null,{"$f":"418-SUM(CK51:CV51)","v":82},null,null,null,{"$f":"SUM(CK51:CZ51)","v":418},null,null,null,null,{"$f":"DF53/DF52","v":50.989809939799258},null,null,null,{"$f":"DJ53/DJ52","v":42.357329317670938},null,null,null,{"$f":"DN53/DN52","v":35.186311716867905},null,null,null,{"$f":"DR53/DR52","v":29.229334147846895},null,null,null,{"$f":"SUM(DF51:DR51)","v":157.76278512218499},null,null,null,{"$f":"DZ53/DZ52","v":17.985823611922136},null,null,null,{"$f":"ED53/ED52","v":14.9408569021767},null,null,null,{"$f":"EH53/EH52","v":12.41139743099397},null,null,null,{"$f":"EL53/EL52","v":10.310170775254637},null,null,null,{"$f":"SUM(DZ51:EL51)","v":55.648248720347439},null,null,null,{"$f":"ET53/ET52","v":2.141169477609778},null,null,null,{"$f":"EX53/EX52","v":1.7786734407353211},null,null,null,{"$f":"FB53/FB52","v":1.4775473132135679},null,null,null,{"$f":"FF53/FF52","v":1.2274012827684091},null,null,null,{"$f":"SUM(ET51:FF51)","v":6.6247915143270761},null,null,null,{"$f":"FN53/FN52","v":1.0196045131475133},null,null,null,{"$f":"FR53/FR52","v":0.84698735273110515},null,null,null,{"$f":"FV53/FV52","v":0.70359395867312746},null,null,null,{"$f":"FZ53/FZ52","v":0.58447680131828994},null,null,null,{"$f":"SUM(FN51:FZ51)","v":3.1546626258700359},null,null,null,{"$f":"GH53/GH52","v":0.48552595864167292},null,null,null,{"$f":"GL53/GL52","v":0.40332731082433582},null,null,null,{"$f":"GP53/GP52","v":0.33504474222529873},null,null,null,{"$f":"GT53/GT52","v":0.27832228634204281},null,null,null,{"$f":"SUM(GH51:GT51)","v":1.5022202980333503},null,null,null,{"$f":"HB53/HB52","v":0.23120283744841566},null,null,null,{"$f":"HF53/HF52","v":0.19206062420206463},null,null,null,{"$f":"HJ53/HJ52","v":0.15954511534538035},null,null,null,{"$f":"HN53/HN52","v":0.13253442206763943},null,null,null,{"$f":"SUM(HB51:HN51)","v":0.71534299906350007},null,null,null,{"$f":"HV53/HV52","v":0.1100965892611503},null,null,null,{"$f":"HZ53/HZ52","v":9.145744009622124E-2},null,null,null,{"$f":"ID53/ID52","v":7.5973864450181103E-2},null,null,null,{"$f":"IH53/IH52","v":6.3111629556018761E-2},null,null,null,{"$f":"SUM(HV51:IH51)","v":0.34063952336357139},null,null,null,{"$f":"IP53/IP52","v":5.2426947267214426E-2},null,null,null,{"$f":"IT53/IT52","v":4.3551161950581542E-2},null,null,null,{"$f":"IX53/IX52","v":3.6178030690562434E-2},null,null,null,{"$f":"JB53/JB52","v":3.0053156931437508E-2},null,null,null,{"$f":"SUM(IP51:JB51)","v":0.1622092968397959},null,null,null,{"$f":"JJ53/JJ52","v":2.4965212984387822E-2},null,null,null,{"$f":"JN53/JN52","v":2.0738648547895974E-2},null,null,null,{"$f":"JR53/JR52","v":1.7227633662172587E-2},null,null,null,{"$f":"JV53/JV52","v":1.4311027110208338E-2},null,null,null,{"$f":"SUM(JJ51:JV51)","v":7.7242522304664718E-2},null,null,null,{"$f":"KD53/KD52","v":1.1888196659232296E-2},null,null,null,{"$f":"KH53/KH52","v":9.8755469275695115E-3},null,null,null,{"$f":"KL53/KL52","v":8.2036350772250397E-3},null,null,null,{"$f":"KP53/KP52","v":6.8147748143849215E-3},null,null,null,{"$f":"SUM(KD51:KP51)","v":3.6782153478411767E-2}]
["Bought at",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.38,null,null,null,31.8,null,null,null,39.07,null,null,null,42.83,null,null,null,43.58,null,null,null,{"$f":"CC51/CG51*CC52+BY51/CG51*BY52+BU51/CG51*BU52+BQ51/CG51*BQ52","v":40.870949074074076},null,null,null,46.01,null,null,null,45.09,null,null,null,52.14,null,null,null,{"$f":"CW53/CW51","v":54.983902439024369},null,null,null,{"$f":"CW51/DA51*CW52+CS51/DA51*CS52+CO51/DA51*CO52+CK51/DA51*CK52","v":49.22727272727272},null,null,null,null,{"$f":"CW52*(1+DCF!$D$29)^(1/4)","v":66.189695627119789},null,null,null,{"$f":"DF52*(1+DCF!$D$29)^(1/4)","v":79.679244521962644},null,null,null,{"$f":"DJ52*(1+DCF!$D$29)^(1/4)","v":95.917981604820056},null,null,null,{"$f":"DN52*(1+DCF!$D$29)^(1/4)","v":115.46619512195117},null,null,null,{"$f":"DR51/DV51*DR52+DN51/DV51*DN52+DJ51/DV51*DJ52+DF51/DV51*DF52","v":85.571511618183251},null,null,null,{"$f":"DR52*(1+DCF!$D$29)^(1/4)","v":138.99836081695156},null,null,null,{"$f":"DZ52*(1+DCF!$D$29)^(1/4)","v":167.32641349612155},null,null,null,{"$f":"ED52*(1+DCF!$D$29)^(1/4)","v":201.42776137012211},null,null,null,{"$f":"EH52*(1+DCF!$D$29)^(1/4)","v":242.47900975609747},null,null,null,{"$f":"EL51/EP51*EL52+EH51/EP51*EH52+ED51/EP51*ED52+DZ51/EP51*DZ52","v":179.7001743981848},null,null,null,{"$f":"EL52*(1+DCF!$D$29)^(1/4)","v":291.89655771559831},null,null,null,{"$f":"ET52*(1+DCF!$D$29)^(1/4)","v":351.3854683418553},null,null,null,{"$f":"EX52*(1+DCF!$D$29)^(1/4)","v":422.99829887725645},null,null,null,{"$f":"FB52*(1+DCF!$D$29)^(1/4)","v":509.20592048780469},null,null,null,{"$f":"FF51/FJ51*FF52+FB51/FJ51*FB52+EX51/FJ51*EX52+ET51/FJ51*ET52","v":377.37036623618815},null,null,null,{"$f":"FF52*(1+DCF!$D$29)^(1/4)","v":612.98277120275645},null,null,null,{"$f":"FN52*(1+DCF!$D$29)^(1/4)","v":737.90948351789621},null,null,null,{"$f":"FR52*(1+DCF!$D$29)^(1/4)","v":888.29642764223865},null,null,null,{"$f":"FV52*(1+DCF!$D$29)^(1/4)","v":1069.33243302439},null,null,null,{"$f":"FZ51/GD51*FZ52+FV51/GD51*FV52+FR51/GD51*FR52+FN51/GD51*FN52","v":792.4777690959952},null,null,null,{"$f":"FZ52*(1+DCF!$D$29)^(1/4)","v":1287.2638195257887},null,null,null,{"$f":"GH52*(1+DCF!$D$29)^(1/4)","v":1549.6099153875821},null,null,null,{"$f":"GL52*(1+DCF!$D$29)^(1/4)","v":1865.4224980487013},null,null,null,{"$f":"GP52*(1+DCF!$D$29)^(1/4)","v":2245.5981093512191},null,null,null,{"$f":"GT51/GX51*GT52+GP51/GX51*GP52+GL51/GX51*GL52+GH51/GX51*GH52","v":1664.2033151015899},null,null,null,{"$f":"GT52*(1+DCF!$D$29)^(1/4)","v":2703.2540210041566},null,null,null,{"$f":"HB52*(1+DCF!$D$29)^(1/4)","v":3254.1808223139228},null,null,null,{"$f":"HF52*(1+DCF!$D$29)^(1/4)","v":3917.3872459022732},null,null,null,{"$f":"HJ52*(1+DCF!$D$29)^(1/4)","v":4715.7560296375605},null,null,null,{"$f":"HN51/HR51*HN52+HJ51/HR51*HJ52+HF51/HR51*HF52+HB51/HR51*HB52","v":3494.8269617133396},null,null,null,{"$f":"HN52*(1+DCF!$D$29)^(1/4)","v":5676.8334441087291},null,null,null,{"$f":"HV52*(1+DCF!$D$29)^(1/4)","v":6833.7797268592385},null,null,null,{"$f":"HZ52*(1+DCF!$D$29)^(1/4)","v":8226.5132163947746},null,null,null,{"$f":"ID52*(1+DCF!$D$29)^(1/4)","v":9903.0876622388787},null,null,null,{"$f":"IH51/IL51*IH52+ID51/IL51*ID52+HZ51/IL51*HZ52+HV51/IL51*HV52","v":7339.1366195980136},null,null,null,{"$f":"IH52*(1+DCF!$D$29)^(1/4)","v":11921.350232628332},null,null,null,{"$f":"IP52*(1+DCF!$D$29)^(1/4)","v":14350.937426404402},null,null,null,{"$f":"IT52*(1+DCF!$D$29)^(1/4)","v":17275.677754429027},null,null,null,{"$f":"IX52*(1+DCF!$D$29)^(1/4)","v":20796.484090701644},null,null,null,{"$f":"JB51/JF51*JB52+IX51/JF51*IX52+IT51/JF51*IT52+IP51/JF51*IP52","v":15412.18690115583},null,null,null,{"$f":"JB52*(1+DCF!$D$29)^(1/4)","v":25034.835488519497},null,null,null,{"$f":"JJ52*(1+DCF!$D$29)^(1/4)","v":30136.968595449242},null,null,null,{"$f":"JN52*(1+DCF!$D$29)^(1/4)","v":36278.923284300952},null,null,null,{"$f":"JR52*(1+DCF!$D$29)^(1/4)","v":43672.616590473452},null,null,null,{"$f":"JV51/JZ51*JV52+JR51/JZ51*JR52+JN51/JZ51*JN52+JJ51/JZ51*JJ52","v":32365.59249242724},null,null,null,{"$f":"JV52*(1+DCF!$D$29)^(1/4)","v":52573.154525890946},null,null,null,{"$f":"KD52*(1+DCF!$D$29)^(1/4)","v":63287.634050443412},null,null,null,{"$f":"KH52*(1+DCF!$D$29)^(1/4)","v":76185.738897032017},null,null,null,{"$f":"KL52*(1+DCF!$D$29)^(1/4)","v":91712.494839994266},null,null,null,{"$f":"KP51/KT51*KP52+KL51/KT51*KL52+KH51/KT51*KH52+KD51/KT51*KD52","v":67967.744234097219}]
["Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3706,null,null,null,{"$f":"BQ52*BQ51","v":1621.8},null,null,null,{"$f":"BU52*BU51","v":4024.21},null,null,null,{"$f":"BY52*BY51","v":5996.2},null,null,null,{"$f":"CC52*CC51","v":6014.04},null,null,null,{"$f":"SUM(BQ53:CF53)","v":17656.25},null,null,null,{"$f":"CK52*CK51","v":5015.09},null,null,null,{"$f":"CO52*CO51","v":5004.9900000000007},null,null,null,{"$f":"CS52*CS51","v":6048.24},null,null,null,{"$f":"20577-SUM(CK53:CV53)","v":4508.6799999999985},null,null,null,{"$f":"SUM(CK53:CZ53)","v":20577},null,null,null,null,{"$f":"DV53/4","v":3375},null,null,null,{"$f":"DV53/4","v":3375},null,null,null,{"$f":"DV53/4","v":3375},null,null,null,{"$f":"DV53/4","v":3375},null,null,null,13500,null,null,null,{"$f":"EP53/4","v":2500},null,null,null,{"$f":"EP53/4","v":2500},null,null,null,{"$f":"EP53/4","v":2500},null,null,null,{"$f":"EP53/4","v":2500},null,null,null,10000,null,null,null,{"$f":"FJ53/4","v":625},null,null,null,{"$f":"FJ53/4","v":625},null,null,null,{"$f":"FJ53/4","v":625},null,null,null,{"$f":"FJ53/4","v":625},null,null,null,2500,null,null,null,{"$f":"GD53/4","v":625},null,null,null,{"$f":"GD53/4","v":625},null,null,null,{"$f":"GD53/4","v":625},null,null,null,{"$f":"GD53/4","v":625},null,null,null,2500,null,null,null,{"$f":"GX53/4","v":625},null,null,null,{"$f":"GX53/4","v":625},null,null,null,{"$f":"GX53/4","v":625},null,null,null,{"$f":"GX53/4","v":625},null,null,null,2500,null,null,null,{"$f":"HR53/4","v":625},null,null,null,{"$f":"HR53/4","v":625},null,null,null,{"$f":"HR53/4","v":625},null,null,null,{"$f":"HR53/4","v":625},null,null,null,2500,null,null,null,{"$f":"IL53/4","v":625},null,null,null,{"$f":"IL53/4","v":625},null,null,null,{"$f":"IL53/4","v":625},null,null,null,{"$f":"IL53/4","v":625},null,null,null,2500,null,null,null,{"$f":"JF53/4","v":625},null,null,null,{"$f":"JF53/4","v":625},null,null,null,{"$f":"JF53/4","v":625},null,null,null,{"$f":"JF53/4","v":625},null,null,null,2500,null,null,null,{"$f":"JZ53/4","v":625},null,null,null,{"$f":"JZ53/4","v":625},null,null,null,{"$f":"JZ53/4","v":625},null,null,null,{"$f":"JZ53/4","v":625},null,null,null,2500,null,null,null,{"$f":"KT53/4","v":625},null,null,null,{"$f":"KT53/4","v":625},null,null,null,{"$f":"KT53/4","v":625},null,null,null,{"$f":"KT53/4","v":625},null,null,null,2500]
[]
["Common shares at end of quarter",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I55","v":5112},null,null,null,{"$f":"'Integrated Financial Statements'!M55","v":5117},null,null,null,{"$f":"'Integrated Financial Statements'!Q55","v":5102},null,null,null,{"$f":"'Integrated Financial Statements'!U55","v":5086},null,null,null,{"$f":"'Integrated Financial Statements'!Y55","v":5104},null,null,null,{"$f":"'Integrated Financial Statements'!AC55","v":5080},null,null,null,{"$f":"'Integrated Financial Statements'!AG55","v":5070},null,null,null,{"$f":"'Integrated Financial Statements'!AK55","v":5032},null,null,null,{"$f":"'Integrated Financial Statements'!AO55","v":5031},null,null,null,{"$f":"'Integrated Financial Statements'!AS55","v":5053},null,null,null,{"$f":"'Integrated Financial Statements'!AW55","v":5027},null,null,null,{"$f":"'Integrated Financial Statements'!BA55","v":5015},null,null,null,{"$f":"'Integrated Financial Statements'!BE55","v":5005},null,null,null,{"$f":"'Integrated Financial Statements'!BI55","v":4993},null,null,null,{"$f":"'Integrated Financial Statements'!BM55","v":5010},null,null,null,{"$f":"'Integrated Financial Statements'!BQ55","v":4959},null,null,null,{"$f":"'Integrated Financial Statements'!BU55","v":4924},null,null,null,{"$f":"'Integrated Financial Statements'!BY55","v":4791},null,null,null,{"$f":"'Integrated Financial Statements'!CC55","v":4672},null,null,null,{"$f":"'Integrated Financial Statements'!CG55","v":4837},null,null,null,{"$f":"'Integrated Financial Statements'!CK55","v":4565},null,null,null,{"$f":"'Integrated Financial Statements'!CO55","v":4470},null,null,null,{"$f":"'Integrated Financial Statements'!CS55","v":4370},null,null,null,{"$f":"'Integrated Financial Statements'!CW55","v":4269},null,null,null,{"$f":"'Integrated Financial Statements'!DA55","v":4419},null,null,null,null,{"$f":"'Integrated Financial Statements'!CW55-DF51","v":4218.0101900602003},null,null,null,{"$f":"DF55-DJ51","v":4175.6528607425298},null,null,null,{"$f":"DJ55-DN51","v":4140.4665490256621},null,null,null,{"$f":"DN55-DR51","v":4111.2372148778149},null,null,null,{"$f":"DR55","v":4111.2372148778149},null,null,null,{"$f":"DV55-DZ51","v":4093.2513912658928},null,null,null,{"$f":"DZ55-ED51","v":4078.3105343637162},null,null,null,{"$f":"ED55-EH51","v":4065.8991369327223},null,null,null,{"$f":"EH55-EL51","v":4055.5889661574674},null,null,null,{"$f":"EL55","v":4055.5889661574674},null,null,null,{"$f":"EP55-ET51","v":4053.4477966798577},null,null,null,{"$f":"ET55-EX51","v":4051.6691232391222},null,null,null,{"$f":"EX55-FB51","v":4050.1915759259086},null,null,null,{"$f":"FB55-FF51","v":4048.9641746431403},null,null,null,{"$f":"FF55","v":4048.9641746431403},null,null,null,{"$f":"FJ55-FN51","v":4047.9445701299928},null,null,null,{"$f":"FN55-FR51","v":4047.0975827772618},null,null,null,{"$f":"FR55-FV51","v":4046.3939888185887},null,null,null,{"$f":"FV55-FZ51","v":4045.8095120172702},null,null,null,{"$f":"FZ55","v":4045.8095120172702},null,null,null,{"$f":"GD55-GH51","v":4045.3239860586286},null,null,null,{"$f":"GH55-GL51","v":4044.9206587478043},null,null,null,{"$f":"GL55-GP51","v":4044.5856140055789},null,null,null,{"$f":"GP55-GT51","v":4044.3072917192367},null,null,null,{"$f":"GT55","v":4044.3072917192367},null,null,null,{"$f":"GX55-HB51","v":4044.0760888817881},null,null,null,{"$f":"HB55-HF51","v":4043.8840282575861},null,null,null,{"$f":"HF55-HJ51","v":4043.7244831422408},null,null,null,{"$f":"HJ55-HN51","v":4043.5919487201731},null,null,null,{"$f":"HN55","v":4043.5919487201731},null,null,null,{"$f":"HR55-HV51","v":4043.4818521309121},null,null,null,{"$f":"HV55-HZ51","v":4043.3903946908158},null,null,null,{"$f":"HZ55-ID51","v":4043.3144208263657},null,null,null,{"$f":"ID55-IH51","v":4043.2513091968099},null,null,null,{"$f":"IH55","v":4043.2513091968099},null,null,null,{"$f":"IL55-IP51","v":4043.1988822495427},null,null,null,{"$f":"IP55-IT51","v":4043.155331087592},null,null,null,{"$f":"IT55-IX51","v":4043.1191530569013},null,null,null,{"$f":"IX55-JB51","v":4043.0890998999698},null,null,null,{"$f":"JB55","v":4043.0890998999698},null,null,null,{"$f":"JF55-JJ51","v":4043.0641346869857},null,null,null,{"$f":"JJ55-JN51","v":4043.0433960384375},null,null,null,{"$f":"JN55-JR51","v":4043.0261684047755},null,null,null,{"$f":"JR55-JV51","v":4043.0118573776654},null,null,null,{"$f":"JV55","v":4043.0118573776654},null,null,null,{"$f":"JZ55-KD51","v":4042.9999691810062},null,null,null,{"$f":"KD55-KH51","v":4042.9900936340787},null,null,null,{"$f":"KH55-KL51","v":4042.9818899990014},null,null,null,{"$f":"KL55-KP51","v":4042.9750752241871},null,null,null,{"$f":"KP55","v":4042.9750752241871}]
["Diluted Shares",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I57-'Integrated Financial Statements'!I55","v":44},null,null,null,{"$f":"'Integrated Financial Statements'!M57-'Integrated Financial Statements'!M55","v":43},null,null,null,{"$f":"'Integrated Financial Statements'!Q57-'Integrated Financial Statements'!Q55","v":46},null,null,null,{"$f":"'Integrated Financial Statements'!U57-'Integrated Financial Statements'!U55","v":45},null,null,null,{"$f":"'Integrated Financial Statements'!Y57-'Integrated Financial Statements'!Y55","v":42},null,null,null,{"$f":"'Integrated Financial Statements'!AC57-'Integrated Financial Statements'!AC55","v":33},null,null,null,{"$f":"'Integrated Financial Statements'!AG57-'Integrated Financial Statements'!AG55","v":27},null,null,null,{"$f":"'Integrated Financial Statements'!AK57-'Integrated Financial Statements'!AK55","v":33},null,null,null,{"$f":"'Integrated Financial Statements'!AO57-'Integrated Financial Statements'!AO55","v":36},null,null,null,{"$f":"'Integrated Financial Statements'!AS57-'Integrated Financial Statements'!AS55","v":35},null,null,null,{"$f":"'Integrated Financial Statements'!AW57-'Integrated Financial Statements'!AW55","v":39},null,null,null,{"$f":"'Integrated Financial Statements'!BA57-'Integrated Financial Statements'!BA55","v":25},null,null,null,{"$f":"'Integrated Financial Statements'!BE57-'Integrated Financial Statements'!BE55","v":40},null,null,null,{"$f":"'Integrated Financial Statements'!BI57-'Integrated Financial Statements'!BI55","v":34},null,null,null,{"$f":"'Integrated Financial Statements'!BM57-'Integrated Financial Statements'!BM55","v":39},null,null,null,{"$f":"'Integrated Financial Statements'!BQ57-'Integrated Financial Statements'!BQ55","v":35},null,null,null,{"$f":"'Integrated Financial Statements'!BU57-'Integrated Financial Statements'!BU55","v":0},null,null,null,{"$f":"'Integrated Financial Statements'!BY57-'Integrated Financial Statements'!BY55","v":53},null,null,null,{"$f":"'Integrated Financial Statements'!CC57-'Integrated Financial Statements'!CC55","v":50},null,null,null,{"$f":"'Integrated Financial Statements'!CG57-'Integrated Financial Statements'!CG55","v":44},null,null,null,{"$f":"'Integrated Financial Statements'!CK57-'Integrated Financial Statements'!CK55","v":49},null,null,null,{"$f":"'Integrated Financial Statements'!CO57-'Integrated Financial Statements'!CO55","v":35},null,null,null,{"$f":"'Integrated Financial Statements'!CS57-'Integrated Financial Statements'!CS55","v":45},null,null,null,{"$f":"'Integrated Financial Statements'!CW57-'Integrated Financial Statements'!CW55","v":38},null,null,null,{"$f":"'Integrated Financial Statements'!DA57-'Integrated Financial Statements'!DA55","v":34},null,null,null,null,{"$f":"DF55*DF57","v":33.516684716860503},null,null,null,{"$f":"DJ55*DJ57","v":33.180109604848191},null,null,null,{"$f":"DN55*DN57","v":32.900516037496807},null,null,null,{"$f":"DR55*DR57","v":32.66825714456531},null,null,null,{"$f":"DV55*DV57","v":32.66825714456531},null,null,null,{"$f":"DZ55*DZ57","v":32.525340187940969},null,null,null,{"$f":"ED55*ED57","v":32.406618808042445},null,null,null,{"$f":"EH55*EH57","v":32.307996738429964},null,null,null,{"$f":"EL55*EL57","v":32.226071203004388},null,null,null,{"$f":"EP55*EP57","v":32.226071203004388},null,null,null,{"$f":"ET55*ET57","v":32.209057279596728},null,null,null,{"$f":"EX55*EX57","v":32.194923781989758},null,null,null,{"$f":"FB55*FB57","v":32.183183059416848},null,null,null,{"$f":"FF55*FF57","v":32.173430019485231},null,null,null,{"$f":"FJ55*FJ57","v":32.173430019485231},null,null,null,{"$f":"FN55*FN57","v":32.165328151195865},null,null,null,{"$f":"FR55*FR57","v":32.158597914240168},null,null,null,{"$f":"FV55*FV57","v":32.153007093967354},null,null,null,{"$f":"FZ55*FZ57","v":32.148362789238014},null,null,null,{"$f":"GD55*GD57","v":32.148362789238014},null,null,null,{"$f":"GH55*GH57","v":32.144504756719272},null,null,null,{"$f":"GL55*GL57","v":32.141299881978462},null,null,null,{"$f":"GP55*GP57","v":32.13863758661045},null,null,null,{"$f":"GT55*GT57","v":32.13642601292981},null,null,null,{"$f":"GX55*GX57","v":32.13642601292981},null,null,null,{"$f":"HB55*HB57","v":32.134588854587548},null,null,null,{"$f":"HF55*HF57","v":32.133062723758599},null,null,null,{"$f":"HJ55*HJ57","v":32.131794964059544},null,null,null,{"$f":"HN55*HN57","v":32.130741833735428},null,null,null,{"$f":"HR55*HR57","v":32.130741833735428},null,null,null,{"$f":"HV55*HV57","v":32.129866996429591},null,null,null,{"$f":"HZ55*HZ57","v":32.129140267463427},null,null,null,{"$f":"ID55*ID57","v":32.128536572368638},null,null,null,{"$f":"IH55*IH57","v":32.128035081738112},null,null,null,{"$f":"IL55*IL57","v":32.128035081738112},null,null,null,{"$f":"IP55*IP57","v":32.127618492544855},null,null,null,{"$f":"IT55*IT57","v":32.12727243113239},null,null,null,{"$f":"IX55*IX57","v":32.126984957277728},null,null,null,{"$f":"JB55*JB57","v":32.126746152215574},null,null,null,{"$f":"JF55*JF57","v":32.126746152215574},null,null,null,{"$f":"JJ55*JJ57","v":32.126547776409261},null,null,null,{"$f":"JN55*JN57","v":32.12638298526047},null,null,null,{"$f":"JR55*JR57","v":32.126246092948726},null,null,null,{"$f":"JV55*JV57","v":32.126132376252464},null,null,null,{"$f":"JZ55*JZ57","v":32.126132376252464},null,null,null,{"$f":"KD55*KD57","v":32.126037911582792},null,null,null,{"$f":"KH55*KH57","v":32.125959439607172},null,null,null,{"$f":"KL55*KL57","v":32.125894252792058},null,null,null,{"$f":"KP55*KP57","v":32.125840101984316},null,null,null,{"$f":"KT55*KT57","v":32.125840101984316}]
["Diluted Shares as a percent of shares outstanding",null,null,null,null,null,null,null,{"$f":"('Integrated Financial Statements'!I57-'Integrated Financial Statements'!I55)/'Integrated Financial Statements'!I55","v":8.6071987480438178E-3},null,null,null,{"$f":"('Integrated Financial Statements'!M57-'Integrated Financial Statements'!M55)/'Integrated Financial Statements'!M55","v":8.4033613445378148E-3},null,null,null,{"$f":"('Integrated Financial Statements'!Q57-'Integrated Financial Statements'!Q55)/'Integrated Financial Statements'!Q55","v":9.0160721285770292E-3},null,null,null,{"$f":"('Integrated Financial Statements'!U57-'Integrated Financial Statements'!U55)/'Integrated Financial Statements'!U55","v":8.8478175383405432E-3},null,null,null,{"$f":"('Integrated Financial Statements'!Y57-'Integrated Financial Statements'!Y55)/'Integrated Financial Statements'!Y55","v":8.2288401253918491E-3},null,null,null,{"$f":"('Integrated Financial Statements'!AC57-'Integrated Financial Statements'!AC55)/'Integrated Financial Statements'!AC55","v":6.4960629921259842E-3},null,null,null,{"$f":"('Integrated Financial Statements'!AG57-'Integrated Financial Statements'!AG55)/'Integrated Financial Statements'!AG55","v":5.3254437869822485E-3},null,null,null,{"$f":"('Integrated Financial Statements'!AK57-'Integrated Financial Statements'!AK55)/'Integrated Financial Statements'!AK55","v":6.5580286168521462E-3},null,null,null,{"$f":"('Integrated Financial Statements'!AO57-'Integrated Financial Statements'!AO55)/'Integrated Financial Statements'!AO55","v":7.1556350626118068E-3},null,null,null,{"$f":"('Integrated Financial Statements'!AS57-'Integrated Financial Statements'!AS55)/'Integrated Financial Statements'!AS55","v":6.9265782703344545E-3},null,null,null,{"$f":"('Integrated Financial Statements'!AW57-'Integrated Financial Statements'!AW55)/'Integrated Financial Statements'!AW55","v":7.7581062263775615E-3},null,null,null,{"$f":"('Integrated Financial Statements'!BA57-'Integrated Financial Statements'!BA55)/'Integrated Financial Statements'!BA55","v":4.9850448654037887E-3},null,null,null,{"$f":"('Integrated Financial Statements'!BE57-'Integrated Financial Statements'!BE55)/'Integrated Financial Statements'!BE55","v":7.992007992007992E-3},null,null,null,{"$f":"('Integrated Financial Statements'!BI57-'Integrated Financial Statements'!BI55)/'Integrated Financial Statements'!BI55","v":6.8095333466853597E-3},null,null,null,{"$f":"('Integrated Financial Statements'!BM57-'Integrated Financial Statements'!BM55)/'Integrated Financial Statements'!BM55","v":7.784431137724551E-3},null,null,null,{"$f":"('Integrated Financial Statements'!BQ57-'Integrated Financial Statements'!BQ55)/'Integrated Financial Statements'!BQ55","v":7.0578745714861869E-3},null,null,null,{"$f":"('Integrated Financial Statements'!BU57-'Integrated Financial Statements'!BU55)/'Integrated Financial Statements'!BU55","v":0},null,null,null,{"$f":"('Integrated Financial Statements'!BY57-'Integrated Financial Statements'!BY55)/'Integrated Financial Statements'!BY55","v":1.1062408682947193E-2},null,null,null,{"$f":"('Integrated Financial Statements'!CC57-'Integrated Financial Statements'!CC55)/'Integrated Financial Statements'!CC55","v":1.0702054794520547E-2},null,null,null,{"$f":"('Integrated Financial Statements'!CG57-'Integrated Financial Statements'!CG55)/'Integrated Financial Statements'!CG55","v":9.0965474467645229E-3},null,null,null,{"$f":"('Integrated Financial Statements'!CK57-'Integrated Financial Statements'!CK55)/'Integrated Financial Statements'!CK55","v":1.0733844468784228E-2},null,null,null,{"$f":"('Integrated Financial Statements'!CO57-'Integrated Financial Statements'!CO55)/'Integrated Financial Statements'!CO55","v":7.829977628635347E-3},null,null,null,{"$f":"('Integrated Financial Statements'!CS57-'Integrated Financial Statements'!CS55)/'Integrated Financial Statements'!CS55","v":1.0297482837528604E-2},null,null,null,{"$f":"('Integrated Financial Statements'!CW57-'Integrated Financial Statements'!CW55)/'Integrated Financial Statements'!CW55","v":8.9013820566877493E-3},null,null,null,{"$f":"('Integrated Financial Statements'!DA57-'Integrated Financial Statements'!DA55)/'Integrated Financial Statements'!DA55","v":7.6940484272459836E-3},null,null,null,null,{"$f":"AVERAGE(DA57,CG57,BM57,AS57,Y57)","v":7.9460890814922729E-3},null,null,null,{"$f":"DF57","v":7.9460890814922729E-3},null,null,null,{"$f":"DJ57","v":7.9460890814922729E-3},null,null,null,{"$f":"DN57","v":7.9460890814922729E-3},null,null,null,{"$f":"DR57","v":7.9460890814922729E-3},null,null,null,{"$f":"DV57","v":7.9460890814922729E-3},null,null,null,{"$f":"DZ57","v":7.9460890814922729E-3},null,null,null,{"$f":"ED57","v":7.9460890814922729E-3},null,null,null,{"$f":"EH57","v":7.9460890814922729E-3},null,null,null,{"$f":"EL57","v":7.9460890814922729E-3},null,null,null,{"$f":"EP57","v":7.9460890814922729E-3},null,null,null,{"$f":"ET57","v":7.9460890814922729E-3},null,null,null,{"$f":"EX57","v":7.9460890814922729E-3},null,null,null,{"$f":"FB57","v":7.9460890814922729E-3},null,null,null,{"$f":"FF57","v":7.9460890814922729E-3},null,null,null,{"$f":"FJ57","v":7.9460890814922729E-3},null,null,null,{"$f":"FN57","v":7.9460890814922729E-3},null,null,null,{"$f":"FR57","v":7.9460890814922729E-3},null,null,null,{"$f":"FV57","v":7.9460890814922729E-3},null,null,null,{"$f":"FZ57","v":7.9460890814922729E-3},null,null,null,{"$f":"GD57","v":7.9460890814922729E-3},null,null,null,{"$f":"GH57","v":7.9460890814922729E-3},null,null,null,{"$f":"GL57","v":7.9460890814922729E-3},null,null,null,{"$f":"GP57","v":7.9460890814922729E-3},null,null,null,{"$f":"GT57","v":7.9460890814922729E-3},null,null,null,{"$f":"GX57","v":7.9460890814922729E-3},null,null,null,{"$f":"HB57","v":7.9460890814922729E-3},null,null,null,{"$f":"HF57","v":7.9460890814922729E-3},null,null,null,{"$f":"HJ57","v":7.9460890814922729E-3},null,null,null,{"$f":"HN57","v":7.9460890814922729E-3},null,null,null,{"$f":"HR57","v":7.9460890814922729E-3},null,null,null,{"$f":"HV57","v":7.9460890814922729E-3},null,null,null,{"$f":"HZ57","v":7.9460890814922729E-3},null,null,null,{"$f":"ID57","v":7.9460890814922729E-3},null,null,null,{"$f":"IH57","v":7.9460890814922729E-3},null,null,null,{"$f":"IL57","v":7.9460890814922729E-3},null,null,null,{"$f":"IP57","v":7.9460890814922729E-3},null,null,null,{"$f":"IT57","v":7.9460890814922729E-3},null,null,null,{"$f":"IX57","v":7.9460890814922729E-3},null,null,null,{"$f":"JB57","v":7.9460890814922729E-3},null,null,null,{"$f":"JF57","v":7.9460890814922729E-3},null,null,null,{"$f":"JJ57","v":7.9460890814922729E-3},null,null,null,{"$f":"JN57","v":7.9460890814922729E-3},null,null,null,{"$f":"JR57","v":7.9460890814922729E-3},null,null,null,{"$f":"JV57","v":7.9460890814922729E-3},null,null,null,{"$f":"JZ57","v":7.9460890814922729E-3},null,null,null,{"$f":"KD57","v":7.9460890814922729E-3},null,null,null,{"$f":"KH57","v":7.9460890814922729E-3},null,null,null,{"$f":"KL57","v":7.9460890814922729E-3},null,null,null,{"$f":"KP57","v":7.9460890814922729E-3}]
["Total Shares Outstanding",null,null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!I57","v":5156},null,null,null,{"$f":"'Integrated Financial Statements'!M57","v":5160},null,null,null,{"$f":"'Integrated Financial Statements'!Q57","v":5148},null,null,null,{"$f":"'Integrated Financial Statements'!U57","v":5131},null,null,null,{"$f":"'Integrated Financial Statements'!Y57","v":5146},null,null,null,{"$f":"'Integrated Financial Statements'!AC57","v":5113},null,null,null,{"$f":"'Integrated Financial Statements'!AG57","v":5097},null,null,null,{"$f":"'Integrated Financial Statements'!AK57","v":5065},null,null,null,{"$f":"'Integrated Financial Statements'!AO57","v":5067},null,null,null,{"$f":"'Integrated Financial Statements'!AS57","v":5088},null,null,null,{"$f":"'Integrated Financial Statements'!AW57","v":5066},null,null,null,{"$f":"'Integrated Financial Statements'!BA57","v":5040},null,null,null,{"$f":"'Integrated Financial Statements'!BE57","v":5045},null,null,null,{"$f":"'Integrated Financial Statements'!BI57","v":5027},null,null,null,{"$f":"'Integrated Financial Statements'!BM57","v":5049},null,null,null,{"$f":"'Integrated Financial Statements'!BQ57","v":4994},null,null,null,{"$f":"'Integrated Financial Statements'!BU57","v":4924},null,null,null,{"$f":"'Integrated Financial Statements'!BY57","v":4844},null,null,null,{"$f":"'Integrated Financial Statements'!CC57","v":4722},null,null,null,{"$f":"'Integrated Financial Statements'!CG57","v":4881},null,null,null,{"$f":"'Integrated Financial Statements'!CK57","v":4614},null,null,null,{"$f":"'Integrated Financial Statements'!CO57","v":4505},null,null,null,{"$f":"'Integrated Financial Statements'!CS57","v":4415},null,null,null,{"$f":"'Integrated Financial Statements'!CW57","v":4307},null,null,null,{"$f":"'Integrated Financial Statements'!DA57","v":4453},null,null,null,null,{"$f":"DF56+DF55","v":4251.5268747770606},null,null,null,{"$f":"DJ56+DJ55","v":4208.8329703473783},null,null,null,{"$f":"DN56+DN55","v":4173.3670650631593},null,null,null,{"$f":"DR56+DR55","v":4143.9054720223803},null,null,null,{"$f":"DV56+DV55","v":4143.9054720223803},null,null,null,{"$f":"DZ56+DZ55","v":4125.7767314538341},null,null,null,{"$f":"ED56+ED55","v":4110.7171531717586},null,null,null,{"$f":"EH56+EH55","v":4098.2071336711524},null,null,null,{"$f":"EL56+EL55","v":4087.8150373604717},null,null,null,{"$f":"EP56+EP55","v":4087.8150373604717},null,null,null,{"$f":"ET56+ET55","v":4085.6568539594546},null,null,null,{"$f":"EX56+EX55","v":4083.8640470211121},null,null,null,{"$f":"FB56+FB55","v":4082.3747589853256},null,null,null,{"$f":"FF56+FF55","v":4081.1376046626256},null,null,null,{"$f":"FJ56+FJ55","v":4081.1376046626256},null,null,null,{"$f":"FN56+FN55","v":4080.1098982811886},null,null,null,{"$f":"FR56+FR55","v":4079.2561806915019},null,null,null,{"$f":"FV56+FV55","v":4078.5469959125562},null,null,null,{"$f":"FZ56+FZ55","v":4077.9578748065082},null,null,null,{"$f":"GD56+GD55","v":4077.9578748065082},null,null,null,{"$f":"GH56+GH55","v":4077.4684908153481},null,null,null,{"$f":"GL56+GL55","v":4077.0619586297826},null,null,null,{"$f":"GP56+GP55","v":4076.7242515921894},null,null,null,{"$f":"GT56+GT55","v":4076.4437177321665},null,null,null,{"$f":"GX56+GX55","v":4076.4437177321665},null,null,null,{"$f":"HB56+HB55","v":4076.2106777363756},null,null,null,{"$f":"HF56+HF55","v":4076.0170909813446},null,null,null,{"$f":"HJ56+HJ55","v":4075.8562781063006},null,null,null,{"$f":"HN56+HN55","v":4075.7226905539087},null,null,null,{"$f":"HR56+HR55","v":4075.7226905539087},null,null,null,{"$f":"HV56+HV55","v":4075.6117191273415},null,null,null,{"$f":"HZ56+HZ55","v":4075.5195349582791},null,null,null,{"$f":"ID56+ID55","v":4075.4429573987345},null,null,null,{"$f":"IH56+IH55","v":4075.3793442785482},null,null,null,{"$f":"IL56+IL55","v":4075.3793442785482},null,null,null,{"$f":"IP56+IP55","v":4075.3265007420878},null,null,null,{"$f":"IT56+IT55","v":4075.2826035187245},null,null,null,{"$f":"IX56+IX55","v":4075.246138014179},null,null,null,{"$f":"JB56+JB55","v":4075.2158460521855},null,null,null,{"$f":"JF56+JF55","v":4075.2158460521855},null,null,null,{"$f":"JJ56+JJ55","v":4075.1906824633948},null,null,null,{"$f":"JN56+JN55","v":4075.1697790236981},null,null,null,{"$f":"JR56+JR55","v":4075.1524144977243},null,null,null,{"$f":"JV56+JV55","v":4075.1379897539177},null,null,null,{"$f":"JZ56+JZ55","v":4075.1379897539177},null,null,null,{"$f":"KD56+KD55","v":4075.1260070925891},null,null,null,{"$f":"KH56+KH55","v":4075.1160530736856},null,null,null,{"$f":"KL56+KL55","v":4075.1077842517934},null,null,null,{"$f":"KP56+KP55","v":4075.1009153261716},null,null,null,{"$f":"KT56+KT55","v":4075.1009153261716}]
[null,null,null,null,null,"Multipliers"]
["Bear"]
[]
["Days of short term financing outstanding",null,null,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF82*(1+$F62)","v":37.186589663253251},null,null,null,{"$f":"DJ82*(1+$F62)","v":38.840252549614974},null,null,null,{"$f":"DN82*(1+$F62)","v":38.242729782559152},null,null,null,{"$f":"DR82*(1+$F62)","v":37.090868579267003},null,null,null,null,null,null,null,{"$f":"DF62","v":37.186589663253251},null,null,null,{"$f":"DJ62","v":38.840252549614974},null,null,null,{"$f":"DN62","v":38.242729782559152},null,null,null,{"$f":"DR62","v":37.090868579267003},null,null,null,null,null,null,null,{"$f":"DZ62","v":37.186589663253251},null,null,null,{"$f":"ED62","v":38.840252549614974},null,null,null,{"$f":"EH62","v":38.242729782559152},null,null,null,{"$f":"EL62","v":37.090868579267003},null,null,null,null,null,null,null,{"$f":"ET62","v":37.186589663253251},null,null,null,{"$f":"EX62","v":38.840252549614974},null,null,null,{"$f":"FB62","v":38.242729782559152},null,null,null,{"$f":"FF62","v":37.090868579267003},null,null,null,null,null,null,null,{"$f":"FN62","v":37.186589663253251},null,null,null,{"$f":"FR62","v":38.840252549614974},null,null,null,{"$f":"FV62","v":38.242729782559152},null,null,null,{"$f":"FZ62","v":37.090868579267003},null,null,null,null,null,null,null,{"$f":"GH62","v":37.186589663253251},null,null,null,{"$f":"GL62","v":38.840252549614974},null,null,null,{"$f":"GP62","v":38.242729782559152},null,null,null,{"$f":"GT62","v":37.090868579267003},null,null,null,null,null,null,null,{"$f":"HB62","v":37.186589663253251},null,null,null,{"$f":"HF62","v":38.840252549614974},null,null,null,{"$f":"HJ62","v":38.242729782559152},null,null,null,{"$f":"HN62","v":37.090868579267003},null,null,null,null,null,null,null,{"$f":"HV62","v":37.186589663253251},null,null,null,{"$f":"HZ62","v":38.840252549614974},null,null,null,{"$f":"ID62","v":38.242729782559152},null,null,null,{"$f":"IH62","v":37.090868579267003},null,null,null,null,null,null,null,{"$f":"IP62","v":37.186589663253251},null,null,null,{"$f":"IT62","v":38.840252549614974},null,null,null,{"$f":"IX62","v":38.242729782559152},null,null,null,{"$f":"JB62","v":37.090868579267003},null,null,null,null,null,null,null,{"$f":"JJ62","v":37.186589663253251},null,null,null,{"$f":"JN62","v":38.840252549614974},null,null,null,{"$f":"JR62","v":38.242729782559152},null,null,null,{"$f":"JV62","v":37.090868579267003}]
["Days of long term financing outstanding",null,null,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF83*(1+$F63)","v":35.317342581415808},null,null,null,{"$f":"DJ83*(1+$F63)","v":36.184809780556819},null,null,null,{"$f":"DN83*(1+$F63)","v":35.355877844120492},null,null,null,{"$f":"DR83*(1+$F63)","v":35.420149299884095},null,null,null,null,null,null,null,{"$f":"DF63","v":35.317342581415808},null,null,null,{"$f":"DJ63","v":36.184809780556819},null,null,null,{"$f":"DN63","v":35.355877844120492},null,null,null,{"$f":"DR63","v":35.420149299884095},null,null,null,null,null,null,null,{"$f":"DZ63","v":35.317342581415808},null,null,null,{"$f":"ED63","v":36.184809780556819},null,null,null,{"$f":"EH63","v":35.355877844120492},null,null,null,{"$f":"EL63","v":35.420149299884095},null,null,null,null,null,null,null,{"$f":"ET63","v":35.317342581415808},null,null,null,{"$f":"EX63","v":36.184809780556819},null,null,null,{"$f":"FB63","v":35.355877844120492},null,null,null,{"$f":"FF63","v":35.420149299884095},null,null,null,null,null,null,null,{"$f":"FN63","v":35.317342581415808},null,null,null,{"$f":"FR63","v":36.184809780556819},null,null,null,{"$f":"FV63","v":35.355877844120492},null,null,null,{"$f":"FZ63","v":35.420149299884095},null,null,null,null,null,null,null,{"$f":"GH63","v":35.317342581415808},null,null,null,{"$f":"GL63","v":36.184809780556819},null,null,null,{"$f":"GP63","v":35.355877844120492},null,null,null,{"$f":"GT63","v":35.420149299884095},null,null,null,null,null,null,null,{"$f":"HB63","v":35.317342581415808},null,null,null,{"$f":"HF63","v":36.184809780556819},null,null,null,{"$f":"HJ63","v":35.355877844120492},null,null,null,{"$f":"HN63","v":35.420149299884095},null,null,null,null,null,null,null,{"$f":"HV63","v":35.317342581415808},null,null,null,{"$f":"HZ63","v":36.184809780556819},null,null,null,{"$f":"ID63","v":35.355877844120492},null,null,null,{"$f":"IH63","v":35.420149299884095},null,null,null,null,null,null,null,{"$f":"IP63","v":35.317342581415808},null,null,null,{"$f":"IT63","v":36.184809780556819},null,null,null,{"$f":"IX63","v":35.355877844120492},null,null,null,{"$f":"JB63","v":35.420149299884095},null,null,null,null,null,null,null,{"$f":"JJ63","v":35.317342581415808},null,null,null,{"$f":"JN63","v":36.184809780556819},null,null,null,{"$f":"JR63","v":35.355877844120492},null,null,null,{"$f":"JV63","v":35.420149299884095}]
["Days of sales outstanding",null,null,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF84*(1+$F64)","v":36.264591420562859},null,null,null,{"$f":"DJ84*(1+$F64)","v":35.243274695335344},null,null,null,{"$f":"DN84*(1+$F64)","v":35.316544110041541},null,null,null,{"$f":"DR84*(1+$F64)","v":42.927453959183218},null,null,null,null,null,null,null,{"$f":"DF64","v":36.264591420562859},null,null,null,{"$f":"DJ64","v":35.243274695335344},null,null,null,{"$f":"DN64","v":35.316544110041541},null,null,null,{"$f":"DR64","v":42.927453959183218},null,null,null,null,null,null,null,{"$f":"DZ64","v":36.264591420562859},null,null,null,{"$f":"ED64","v":35.243274695335344},null,null,null,{"$f":"EH64","v":35.316544110041541},null,null,null,{"$f":"EL64","v":42.927453959183218},null,null,null,null,null,null,null,{"$f":"ET64","v":36.264591420562859},null,null,null,{"$f":"EX64","v":35.243274695335344},null,null,null,{"$f":"FB64","v":35.316544110041541},null,null,null,{"$f":"FF64","v":42.927453959183218},null,null,null,null,null,null,null,{"$f":"FN64","v":36.264591420562859},null,null,null,{"$f":"FR64","v":35.243274695335344},null,null,null,{"$f":"FV64","v":35.316544110041541},null,null,null,{"$f":"FZ64","v":42.927453959183218},null,null,null,null,null,null,null,{"$f":"GH64","v":36.264591420562859},null,null,null,{"$f":"GL64","v":35.243274695335344},null,null,null,{"$f":"GP64","v":35.316544110041541},null,null,null,{"$f":"GT64","v":42.927453959183218},null,null,null,null,null,null,null,{"$f":"HB64","v":36.264591420562859},null,null,null,{"$f":"HF64","v":35.243274695335344},null,null,null,{"$f":"HJ64","v":35.316544110041541},null,null,null,{"$f":"HN64","v":42.927453959183218},null,null,null,null,null,null,null,{"$f":"HV64","v":36.264591420562859},null,null,null,{"$f":"HZ64","v":35.243274695335344},null,null,null,{"$f":"ID64","v":35.316544110041541},null,null,null,{"$f":"IH64","v":42.927453959183218},null,null,null,null,null,null,null,{"$f":"IP64","v":36.264591420562859},null,null,null,{"$f":"IT64","v":35.243274695335344},null,null,null,{"$f":"IX64","v":35.316544110041541},null,null,null,{"$f":"JB64","v":42.927453959183218},null,null,null,null,null,null,null,{"$f":"JJ64","v":36.264591420562859},null,null,null,{"$f":"JN64","v":35.243274695335344},null,null,null,{"$f":"JR64","v":35.316544110041541},null,null,null,{"$f":"JV64","v":42.927453959183218}]
["Days of inventory on hand",null,null,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF85*(1+$F65)","v":12.174902472577497},null,null,null,{"$f":"DJ85*(1+$F65)","v":13.141340975305962},null,null,null,{"$f":"DN85*(1+$F65)","v":13.00330665025159},null,null,null,{"$f":"DR85*(1+$F65)","v":12.206049366014348},null,null,null,null,null,null,null,{"$f":"DF65","v":12.174902472577497},null,null,null,{"$f":"DJ65","v":13.141340975305962},null,null,null,{"$f":"DN65","v":13.00330665025159},null,null,null,{"$f":"DR65","v":12.206049366014348},null,null,null,null,null,null,null,{"$f":"DZ65","v":12.174902472577497},null,null,null,{"$f":"ED65","v":13.141340975305962},null,null,null,{"$f":"EH65","v":13.00330665025159},null,null,null,{"$f":"EL65","v":12.206049366014348},null,null,null,null,null,null,null,{"$f":"ET65","v":12.174902472577497},null,null,null,{"$f":"EX65","v":13.141340975305962},null,null,null,{"$f":"FB65","v":13.00330665025159},null,null,null,{"$f":"FF65","v":12.206049366014348},null,null,null,null,null,null,null,{"$f":"FN65","v":12.174902472577497},null,null,null,{"$f":"FR65","v":13.141340975305962},null,null,null,{"$f":"FV65","v":13.00330665025159},null,null,null,{"$f":"FZ65","v":12.206049366014348},null,null,null,null,null,null,null,{"$f":"GH65","v":12.174902472577497},null,null,null,{"$f":"GL65","v":13.141340975305962},null,null,null,{"$f":"GP65","v":13.00330665025159},null,null,null,{"$f":"GT65","v":12.206049366014348},null,null,null,null,null,null,null,{"$f":"HB65","v":12.174902472577497},null,null,null,{"$f":"HF65","v":13.141340975305962},null,null,null,{"$f":"HJ65","v":13.00330665025159},null,null,null,{"$f":"HN65","v":12.206049366014348},null,null,null,null,null,null,null,{"$f":"HV65","v":12.174902472577497},null,null,null,{"$f":"HZ65","v":13.141340975305962},null,null,null,{"$f":"ID65","v":13.00330665025159},null,null,null,{"$f":"IH65","v":12.206049366014348},null,null,null,null,null,null,null,{"$f":"IP65","v":12.174902472577497},null,null,null,{"$f":"IT65","v":13.141340975305962},null,null,null,{"$f":"IX65","v":13.00330665025159},null,null,null,{"$f":"JB65","v":12.206049366014348},null,null,null,null,null,null,null,{"$f":"JJ65","v":12.174902472577497},null,null,null,{"$f":"JN65","v":13.141340975305962},null,null,null,{"$f":"JR65","v":13.00330665025159},null,null,null,{"$f":"JV65","v":12.206049366014348}]
["Days of payable liabilities",null,null,null,null,-0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF86*(1+$F66)","v":20.858294246242465},null,null,null,{"$f":"DJ86*(1+$F66)","v":20.244393248378159},null,null,null,{"$f":"DN86*(1+$F66)","v":24.66690546997841},null,null,null,{"$f":"DR86*(1+$F66)","v":25.478627116579258},null,null,null,null,null,null,null,{"$f":"DF66","v":20.858294246242465},null,null,null,{"$f":"DJ66","v":20.244393248378159},null,null,null,{"$f":"DN66","v":24.66690546997841},null,null,null,{"$f":"DR66","v":25.478627116579258},null,null,null,null,null,null,null,{"$f":"DZ66","v":20.858294246242465},null,null,null,{"$f":"ED66","v":20.244393248378159},null,null,null,{"$f":"EH66","v":24.66690546997841},null,null,null,{"$f":"EL66","v":25.478627116579258},null,null,null,null,null,null,null,{"$f":"ET66","v":20.858294246242465},null,null,null,{"$f":"EX66","v":20.244393248378159},null,null,null,{"$f":"FB66","v":24.66690546997841},null,null,null,{"$f":"FF66","v":25.478627116579258},null,null,null,null,null,null,null,{"$f":"FN66","v":20.858294246242465},null,null,null,{"$f":"FR66","v":20.244393248378159},null,null,null,{"$f":"FV66","v":24.66690546997841},null,null,null,{"$f":"FZ66","v":25.478627116579258},null,null,null,null,null,null,null,{"$f":"GH66","v":20.858294246242465},null,null,null,{"$f":"GL66","v":20.244393248378159},null,null,null,{"$f":"GP66","v":24.66690546997841},null,null,null,{"$f":"GT66","v":25.478627116579258},null,null,null,null,null,null,null,{"$f":"HB66","v":20.858294246242465},null,null,null,{"$f":"HF66","v":20.244393248378159},null,null,null,{"$f":"HJ66","v":24.66690546997841},null,null,null,{"$f":"HN66","v":25.478627116579258},null,null,null,null,null,null,null,{"$f":"HV66","v":20.858294246242465},null,null,null,{"$f":"HZ66","v":20.244393248378159},null,null,null,{"$f":"ID66","v":24.66690546997841},null,null,null,{"$f":"IH66","v":25.478627116579258},null,null,null,null,null,null,null,{"$f":"IP66","v":20.858294246242465},null,null,null,{"$f":"IT66","v":20.244393248378159},null,null,null,{"$f":"IX66","v":24.66690546997841},null,null,null,{"$f":"JB66","v":25.478627116579258},null,null,null,null,null,null,null,{"$f":"JJ66","v":20.858294246242465},null,null,null,{"$f":"JN66","v":20.244393248378159},null,null,null,{"$f":"JR66","v":24.66690546997841},null,null,null,{"$f":"JV66","v":25.478627116579258}]
["Product COGS as a percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF87","v":0.39120119317287028},null,null,null,{"$f":"DJ87","v":0.39414838019462256},null,null,null,{"$f":"DN87","v":0.37983008795240497},null,null,null,{"$f":"DR87","v":0.39096649877039719},null,null,null,null,null,null,null,{"$f":"(DZ68+1)*DF67","v":0.39417849295507623},null,null,null,{"$f":"(ED68+1)*DJ67","v":0.39712066072508062},null,null,null,{"$f":"(EH68+1)*DN67","v":0.38858449144092999},null,null,null,{"$f":"(EL68+1)*DR67","v":0.39158470177519078},null,null,null,null,null,null,null,{"$f":"(ET68+1)*DZ67","v":0.39717845195751933},null,null,null,{"$f":"(EX68+1)*ED67","v":0.40011535528029601},null,null,null,{"$f":"(FB68+1)*EH67","v":0.39754066825618922},null,null,null,{"$f":"(FF68+1)*EL67","v":0.39220388229329134},null,null,null,null,null,null,null,{"$f":"(FN68+1)*ET67","v":0.40020124263185014},null,null,null,{"$f":"(FR68+1)*EX67","v":0.40313263288486134},null,null,null,{"$f":"(FV68+1)*FB67","v":0.40670326891211367},null,null,null,{"$f":"(FZ68+1)*FF67","v":0.39282404187035991},null,null,null,null,null,null,null,{"$f":"(GH68+1)*FN67","v":0.40324703874219031},null,null,null,{"$f":"(GL68+1)*FR67","v":0.40617266383798695},null,null,null,{"$f":"(GP68+1)*FV67","v":0.41607705110865434},null,null,null,{"$f":"(GT68+1)*FZ67","v":0.39344518205450146},null,null,null,null,null,null,null,{"$f":"(HB68+1)*GH67","v":0.40631601537512146},null,null,null,{"$f":"(HF68+1)*GL67","v":0.40923561972311279},null,null,null,{"$f":"(HJ68+1)*GP67","v":0.42566688220222804},null,null,null,{"$f":"(HN68+1)*GT67","v":0.39406730439626891},null,null,null,null,null,null,null,{"$f":"(HV68+1)*HB67","v":0.40940834894974987},null,null,null,{"$f":"(HZ68+1)*HF67","v":0.41232167341759285},null,null,null,{"$f":"(ID68+1)*HJ67","v":0.43547774173310255},null,null,null,{"$f":"(IH68+1)*HN67","v":0.39469041044866687},null,null,null,null,null,null,null,{"$f":"(IP68+1)*HV67","v":0.41252421722784777},null,null,null,{"$f":"(IT68+1)*HZ67","v":0.41543099910245257},null,null,null,{"$f":"(IX68+1)*ID67","v":0.44551472401103359},null,null,null,{"$f":"(JB68+1)*IH67","v":0.39531450176715571},null,null,null,null,null,null,null,{"$f":"(JJ68+1)*IP67","v":0.41566379932407216},null,null,null,{"$f":"(JN68+1)*IT67","v":0.41856377227221986},null,null,null,{"$f":"(JR68+1)*IX67","v":0.45578304076049597},null,null,null,{"$f":"(JV68+1)*JB67","v":0.39593957990965523},null,null,null,null,null,null,null,{"$f":"(KD68+1)*JJ67","v":0.41882727571626099},null,null,null,{"$f":"(KH68+1)*JN67","v":0.42172016974483029},null,null,null,{"$f":"(KL68+1)*JR67","v":0.46628802382688278},null,null,null,{"$f":"(KP68+1)*JV67","v":0.39656564643654862}]
[null,"% change in product COGS",null,null,null,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF108+$F$68","v":7.6106613020741135E-3},null,null,null,{"$f":"DJ108+$F$68","v":7.5410192704341919E-3},null,null,null,{"$f":"DN108+$F$68","v":2.3048209623725176E-2},null,null,null,{"$f":"DR108+$F$68","v":1.5812173338070681E-3},null,null,null,null,null,null,null,{"$f":"DZ108+$F$68","v":7.6106613020741135E-3},null,null,null,{"$f":"ED108+$F$68","v":7.5410192704341919E-3},null,null,null,{"$f":"EH108+$F$68","v":2.3048209623725176E-2},null,null,null,{"$f":"EL108+$F$68","v":1.5812173338070681E-3},null,null,null,null,null,null,null,{"$f":"ET108+$F$68","v":7.6106613020741135E-3},null,null,null,{"$f":"EX108+$F$68","v":7.5410192704341919E-3},null,null,null,{"$f":"FB108+$F$68","v":2.3048209623725176E-2},null,null,null,{"$f":"FF108+$F$68","v":1.5812173338070681E-3},null,null,null,null,null,null,null,{"$f":"FN108+$F$68","v":7.6106613020741135E-3},null,null,null,{"$f":"FR108+$F$68","v":7.5410192704341919E-3},null,null,null,{"$f":"FV108+$F$68","v":2.3048209623725176E-2},null,null,null,{"$f":"FZ108+$F$68","v":1.5812173338070681E-3},null,null,null,null,null,null,null,{"$f":"GH108+$F$68","v":7.6106613020741135E-3},null,null,null,{"$f":"GL108+$F$68","v":7.5410192704341919E-3},null,null,null,{"$f":"GP108+$F$68","v":2.3048209623725176E-2},null,null,null,{"$f":"GT108+$F$68","v":1.5812173338070681E-3},null,null,null,null,null,null,null,{"$f":"HB108+$F$68","v":7.6106613020741135E-3},null,null,null,{"$f":"HF108+$F$68","v":7.5410192704341919E-3},null,null,null,{"$f":"HJ108+$F$68","v":2.3048209623725176E-2},null,null,null,{"$f":"HN108+$F$68","v":1.5812173338070681E-3},null,null,null,null,null,null,null,{"$f":"HV108+$F$68","v":7.6106613020741135E-3},null,null,null,{"$f":"HZ108+$F$68","v":7.5410192704341919E-3},null,null,null,{"$f":"ID108+$F$68","v":2.3048209623725176E-2},null,null,null,{"$f":"IH108+$F$68","v":1.5812173338070681E-3},null,null,null,null,null,null,null,{"$f":"IP108+$F$68","v":7.6106613020741135E-3},null,null,null,{"$f":"IT108+$F$68","v":7.5410192704341919E-3},null,null,null,{"$f":"IX108+$F$68","v":2.3048209623725176E-2},null,null,null,{"$f":"JB108+$F$68","v":1.5812173338070681E-3},null,null,null,null,null,null,null,{"$f":"JJ108+$F$68","v":7.6106613020741135E-3},null,null,null,{"$f":"JN108+$F$68","v":7.5410192704341919E-3},null,null,null,{"$f":"JR108+$F$68","v":2.3048209623725176E-2},null,null,null,{"$f":"JV108+$F$68","v":1.5812173338070681E-3},null,null,null,null,null,null,null,{"$f":"KD108+$F$68","v":7.6106613020741135E-3},null,null,null,{"$f":"KH108+$F$68","v":7.5410192704341919E-3},null,null,null,{"$f":"KL108+$F$68","v":2.3048209623725176E-2},null,null,null,{"$f":"KP108+$F$68","v":1.5812173338070681E-3}]
["Services COGS as a percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF89","v":0.35260178317170066},null,null,null,{"$f":"DJ89","v":0.33829911180755234},null,null,null,{"$f":"DN89","v":0.34368409544450318},null,null,null,{"$f":"DR89","v":0.33786215071197168},null,null,null,null,null,null,null,{"$f":"(DZ70+1)*DF69","v":0.36163122957032207},null,null,null,{"$f":"(ED70+1)*DJ69","v":0.33976310068013499},null,null,null,{"$f":"(EH70+1)*DN69","v":0.34563513155055586},null,null,null,{"$f":"(EL70+1)*DR69","v":0.34081336160792908},null,null,null,null,null,null,null,{"$f":"(ET70+1)*DZ69","v":0.37089190254282006},null,null,null,{"$f":"(EX70+1)*ED69","v":0.3412334249622539},null,null,null,{"$f":"(FB70+1)*EH69","v":0.34759724335646658},null,null,null,{"$f":"(FF70+1)*EL69","v":0.34379035120012125},null,null,null,null,null,null,null,{"$f":"(FN70+1)*ET69","v":0.38038972335237142},null,null,null,{"$f":"(FR70+1)*EX69","v":0.34271011207038377},null,null,null,{"$f":"(FV70+1)*FB69","v":0.34957049373709803},null,null,null,{"$f":"(FZ70+1)*FF69","v":0.34679334466431599},null,null,null,null,null,null,null,{"$f":"(GH70+1)*FN69","v":0.39013076489419513},null,null,null,{"$f":"(GL70+1)*FR69","v":0.34419318953964417},null,null,null,{"$f":"(GP70+1)*FV69","v":0.35155494592424286},null,null,null,{"$f":"(GT70+1)*FZ69","v":0.34982256914318149},null,null,null,null,null,null,null,{"$f":"(HB70+1)*GH69","v":0.40012125557855427},null,null,null,{"$f":"(HF70+1)*GL69","v":0.34568268502431282},null,null,null,{"$f":"(HJ70+1)*GP69","v":0.35355066350864983},null,null,null,{"$f":"(HN70+1)*GT69","v":0.35287825376346704},null,null,null,null,null,null,null,{"$f":"(HV70+1)*HB69","v":0.41036758331319406},null,null,null,{"$f":"(HZ70+1)*HF69","v":0.34717862629834129},null,null,null,{"$f":"(ID70+1)*HJ69","v":0.35555771044206153},null,null,null,{"$f":"(IH70+1)*HN69","v":0.35596062965333397},null,null,null,null,null,null,null,{"$f":"(IP70+1)*HV69","v":0.42087629958776246},null,null,null,{"$f":"(IT70+1)*HZ69","v":0.34868104125587285},null,null,null,{"$f":"(IX70+1)*ID69","v":0.35757615103926366},null,null,null,{"$f":"(JB70+1)*IH69","v":0.35906992995983783},null,null,null,null,null,null,null,{"$f":"(JJ70+1)*IP69","v":0.43165412366282468},null,null,null,{"$f":"(JN70+1)*IT69","v":0.35018995791176261},null,null,null,{"$f":"(JR70+1)*IX69","v":0.35960604998014611},null,null,null,{"$f":"(JV70+1)*JB69","v":0.36220638986656334},null,null,null,null,null,null,null,{"$f":"(KD70+1)*JJ69","v":0.44270794686615039},null,null,null,{"$f":"(KH70+1)*JN69","v":0.35170540440209996},null,null,null,{"$f":"(KL70+1)*JR69","v":0.36164747231177546},null,null,null,{"$f":"(KP70+1)*JV69","v":0.36537024661141337}]
[null,"% change in services COGS",null,null,null,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF110+$F70","v":2.560805653732174E-2},null,null,null,{"$f":"DJ110+$F$70","v":4.3274984222112858E-3},null,null,null,{"$f":"DN110+$F$70","v":5.6768297745326615E-3},null,null,null,{"$f":"DR110+$F$70","v":8.7349556312784973E-3},null,null,null,null,null,null,null,{"$f":"DZ110+$F$68","v":2.560805653732174E-2},null,null,null,{"$f":"ED110+$F$68","v":4.3274984222112858E-3},null,null,null,{"$f":"EH110+$F$68","v":5.6768297745326615E-3},null,null,null,{"$f":"EL110+$F$68","v":8.7349556312784973E-3},null,null,null,null,null,null,null,{"$f":"ET110+$F$68","v":2.560805653732174E-2},null,null,null,{"$f":"EX110+$F$68","v":4.3274984222112858E-3},null,null,null,{"$f":"FB110+$F$68","v":5.6768297745326615E-3},null,null,null,{"$f":"FF110+$F$68","v":8.7349556312784973E-3},null,null,null,null,null,null,null,{"$f":"FN110+$F$68","v":2.560805653732174E-2},null,null,null,{"$f":"FR110+$F$68","v":4.3274984222112858E-3},null,null,null,{"$f":"FV110+$F$68","v":5.6768297745326615E-3},null,null,null,{"$f":"FZ110+$F$68","v":8.7349556312784973E-3},null,null,null,null,null,null,null,{"$f":"GH110+$F$68","v":2.560805653732174E-2},null,null,null,{"$f":"GL110+$F$68","v":4.3274984222112858E-3},null,null,null,{"$f":"GP110+$F$68","v":5.6768297745326615E-3},null,null,null,{"$f":"GT110+$F$68","v":8.7349556312784973E-3},null,null,null,null,null,null,null,{"$f":"HB110+$F$68","v":2.560805653732174E-2},null,null,null,{"$f":"HF110+$F$68","v":4.3274984222112858E-3},null,null,null,{"$f":"HJ110+$F$68","v":5.6768297745326615E-3},null,null,null,{"$f":"HN110+$F$68","v":8.7349556312784973E-3},null,null,null,null,null,null,null,{"$f":"HV110+$F$68","v":2.560805653732174E-2},null,null,null,{"$f":"HZ110+$F$68","v":4.3274984222112858E-3},null,null,null,{"$f":"ID110+$F$68","v":5.6768297745326615E-3},null,null,null,{"$f":"IH110+$F$68","v":8.7349556312784973E-3},null,null,null,null,null,null,null,{"$f":"IP110+$F$68","v":2.560805653732174E-2},null,null,null,{"$f":"IT110+$F$68","v":4.3274984222112858E-3},null,null,null,{"$f":"IX110+$F$68","v":5.6768297745326615E-3},null,null,null,{"$f":"JB110+$F$68","v":8.7349556312784973E-3},null,null,null,null,null,null,null,{"$f":"JJ110+$F$68","v":2.560805653732174E-2},null,null,null,{"$f":"JN110+$F$68","v":4.3274984222112858E-3},null,null,null,{"$f":"JR110+$F$68","v":5.6768297745326615E-3},null,null,null,{"$f":"JV110+$F$68","v":8.7349556312784973E-3},null,null,null,null,null,null,null,{"$f":"KD110+$F$68","v":2.560805653732174E-2},null,null,null,{"$f":"KH110+$F$68","v":4.3274984222112858E-3},null,null,null,{"$f":"KL110+$F$68","v":5.6768297745326615E-3},null,null,null,{"$f":"KP110+$F$68","v":8.7349556312784973E-3}]
["Capital Expenditure as a percent of sales",null,null,null,null,-0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"DJ91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"DN91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"DR91+$F71","v":4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"DZ91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"ED91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"EH91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"EL91+$F71","v":4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"ET91+$F71","v":1.9999999999999997E-2},null,null,null,{"$f":"EX91+$F71","v":1.9999999999999997E-2},null,null,null,{"$f":"FB91+$F71","v":1.9999999999999997E-2},null,null,null,{"$f":"FF91+$F71","v":1.9999999999999997E-2},null,null,null,null,null,null,null,{"$f":"FN91+$F71","v":1.9999999999999997E-2},null,null,null,{"$f":"FR91+$F71","v":1.9999999999999997E-2},null,null,null,{"$f":"FV91+$F71","v":1.9999999999999997E-2},null,null,null,{"$f":"FZ91+$F71","v":1.9999999999999997E-2},null,null,null,null,null,null,null,{"$f":"GH91+$F71","v":1.9999999999999997E-2},null,null,null,{"$f":"GL91+$F71","v":1.9999999999999997E-2},null,null,null,{"$f":"GP91+$F71","v":1.9999999999999997E-2},null,null,null,{"$f":"GT91+$F71","v":1.9999999999999997E-2},null,null,null,null,null,null,null,{"$f":"HB91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"HF91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"HJ91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"HN91+$F71","v":4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"HV91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"HZ91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"ID91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"IH91+$F71","v":4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"IP91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"IT91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"IX91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"JB91+$F71","v":4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"JJ91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"JN91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"JR91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"JV91+$F71","v":4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"KD91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"KH91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"KL91+$F71","v":4.9999999999999992E-3},null,null,null,{"$f":"KP91+$F71","v":4.9999999999999992E-3}]
["Short term deferred revenue/sales",null,null,null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF92+$F72","v":0.97133947459323977},null,null,null,{"$f":"DJ92+$F72","v":1.0233488163862954},null,null,null,{"$f":"DN92+$F72","v":1.0012829608166129},null,null,null,{"$f":"DR92+$F72","v":1.0103018757335711},null,null,null,null,null,null,null,{"$f":"DZ92+$F72","v":0.97133947459323977},null,null,null,{"$f":"ED92+$F72","v":1.0233488163862954},null,null,null,{"$f":"EH92+$F72","v":1.0012829608166129},null,null,null,{"$f":"EL92+$F72","v":1.0103018757335711},null,null,null,null,null,null,null,{"$f":"ET92+$F72","v":0.97133947459323977},null,null,null,{"$f":"EX92+$F72","v":1.0233488163862954},null,null,null,{"$f":"FB92+$F72","v":1.0012829608166129},null,null,null,{"$f":"FF92+$F72","v":1.0103018757335711},null,null,null,null,null,null,null,{"$f":"FN92+$F72","v":0.97133947459323977},null,null,null,{"$f":"FR92+$F72","v":1.0233488163862954},null,null,null,{"$f":"FV92+$F72","v":1.0012829608166129},null,null,null,{"$f":"FZ92+$F72","v":1.0103018757335711},null,null,null,null,null,null,null,{"$f":"GH92+$F72","v":0.97133947459323977},null,null,null,{"$f":"GL92+$F72","v":1.0233488163862954},null,null,null,{"$f":"GP92+$F72","v":1.0012829608166129},null,null,null,{"$f":"GT92+$F72","v":1.0103018757335711},null,null,null,null,null,null,null,{"$f":"HB92+$F72","v":0.97133947459323977},null,null,null,{"$f":"HF92+$F72","v":1.0233488163862954},null,null,null,{"$f":"HJ92+$F72","v":1.0012829608166129},null,null,null,{"$f":"HN92+$F72","v":1.0103018757335711},null,null,null,null,null,null,null,{"$f":"HV92+$F72","v":0.97133947459323977},null,null,null,{"$f":"HZ92+$F72","v":1.0233488163862954},null,null,null,{"$f":"ID92+$F72","v":1.0012829608166129},null,null,null,{"$f":"IH92+$F72","v":1.0103018757335711},null,null,null,null,null,null,null,{"$f":"IP92+$F72","v":0.97133947459323977},null,null,null,{"$f":"IT92+$F72","v":1.0233488163862954},null,null,null,{"$f":"IX92+$F72","v":1.0012829608166129},null,null,null,{"$f":"JB92+$F72","v":1.0103018757335711},null,null,null,null,null,null,null,{"$f":"JJ92+$F72","v":0.97133947459323977},null,null,null,{"$f":"JN92+$F72","v":1.0233488163862954},null,null,null,{"$f":"JR92+$F72","v":1.0012829608166129},null,null,null,{"$f":"JV92+$F72","v":1.0103018757335711},null,null,null,null,null,null,null,{"$f":"KD92+$F72","v":0.97133947459323977},null,null,null,{"$f":"KH92+$F72","v":1.0233488163862954},null,null,null,{"$f":"KL92+$F72","v":1.0012829608166129},null,null,null,{"$f":"KP92+$F72","v":1.0103018757335711}]
["Long term deferred revenue/sales",null,null,null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF93+$F73","v":0.72477228787816927},null,null,null,{"$f":"DJ93+$F73","v":0.75761665749324303},null,null,null,{"$f":"DN93+$F73","v":0.7382559167615802},null,null,null,{"$f":"DR93+$F73","v":0.76708330103501154},null,null,null,null,null,null,null,{"$f":"DZ93+$F73","v":0.72477228787816927},null,null,null,{"$f":"ED93+$F73","v":0.75761665749324303},null,null,null,{"$f":"EH93+$F73","v":0.7382559167615802},null,null,null,{"$f":"EL93+$F73","v":0.76708330103501154},null,null,null,null,null,null,null,{"$f":"ET93+$F73","v":0.72477228787816927},null,null,null,{"$f":"EX93+$F73","v":0.75761665749324303},null,null,null,{"$f":"FB93+$F73","v":0.7382559167615802},null,null,null,{"$f":"FF93+$F73","v":0.76708330103501154},null,null,null,null,null,null,null,{"$f":"FN93+$F73","v":0.72477228787816927},null,null,null,{"$f":"FR93+$F73","v":0.75761665749324303},null,null,null,{"$f":"FV93+$F73","v":0.7382559167615802},null,null,null,{"$f":"FZ93+$F73","v":0.76708330103501154},null,null,null,null,null,null,null,{"$f":"GH93+$F73","v":0.72477228787816927},null,null,null,{"$f":"GL93+$F73","v":0.75761665749324303},null,null,null,{"$f":"GP93+$F73","v":0.7382559167615802},null,null,null,{"$f":"GT93+$F73","v":0.76708330103501154},null,null,null,null,null,null,null,{"$f":"HB93+$F73","v":0.72477228787816927},null,null,null,{"$f":"HF93+$F73","v":0.75761665749324303},null,null,null,{"$f":"HJ93+$F73","v":0.7382559167615802},null,null,null,{"$f":"HN93+$F73","v":0.76708330103501154},null,null,null,null,null,null,null,{"$f":"HV93+$F73","v":0.72477228787816927},null,null,null,{"$f":"HZ93+$F73","v":0.75761665749324303},null,null,null,{"$f":"ID93+$F73","v":0.7382559167615802},null,null,null,{"$f":"IH93+$F73","v":0.76708330103501154},null,null,null,null,null,null,null,{"$f":"IP93+$F73","v":0.72477228787816927},null,null,null,{"$f":"IT93+$F73","v":0.75761665749324303},null,null,null,{"$f":"IX93+$F73","v":0.7382559167615802},null,null,null,{"$f":"JB93+$F73","v":0.76708330103501154},null,null,null,null,null,null,null,{"$f":"JJ93+$F73","v":0.72477228787816927},null,null,null,{"$f":"JN93+$F73","v":0.75761665749324303},null,null,null,{"$f":"JR93+$F73","v":0.7382559167615802},null,null,null,{"$f":"JV93+$F73","v":0.76708330103501154},null,null,null,null,null,null,null,{"$f":"KD93+$F73","v":0.72477228787816927},null,null,null,{"$f":"KH93+$F73","v":0.75761665749324303},null,null,null,{"$f":"KL93+$F73","v":0.7382559167615802},null,null,null,{"$f":"KP93+$F73","v":0.76708330103501154}]
["Leverage Ratios"]
["short term debt/equity",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF95+$F75","v":0.30356557743290341},null,null,null,{"$f":"DJ95+$F75","v":0.30356557743290341},null,null,null,{"$f":"DN95+$F75","v":0.30356557743290341},null,null,null,{"$f":"DR95+$F75","v":0.30356557743290341},null,null,null,{"$f":"DV95+$F75","v":0.30356557743290341},null,null,null,{"$f":"DZ95+$F75","v":0.30356557743290341},null,null,null,{"$f":"ED95+$F75","v":0.30356557743290341},null,null,null,{"$f":"EH95+$F75","v":0.30356557743290341},null,null,null,{"$f":"EL95+$F75","v":0.30356557743290341},null,null,null,{"$f":"EP95+$F75","v":0.30356557743290341},null,null,null,{"$f":"ET95+$F75","v":0.30356557743290341},null,null,null,{"$f":"EX95+$F75","v":0.30356557743290341},null,null,null,{"$f":"FB95+$F75","v":0.30356557743290341},null,null,null,{"$f":"FF95+$F75","v":0.30356557743290341},null,null,null,{"$f":"FJ95+$F75","v":0.30356557743290341},null,null,null,{"$f":"FN95+$F75","v":0.30356557743290341},null,null,null,{"$f":"FR95+$F75","v":0.30356557743290341},null,null,null,{"$f":"FV95+$F75","v":0.30356557743290341},null,null,null,{"$f":"FZ95+$F75","v":0.30356557743290341},null,null,null,{"$f":"GD95+$F75","v":0.30356557743290341},null,null,null,{"$f":"GH95+$F75","v":0.30356557743290341},null,null,null,{"$f":"GL95+$F75","v":0.30356557743290341},null,null,null,{"$f":"GP95+$F75","v":0.30356557743290341},null,null,null,{"$f":"GT95+$F75","v":0.30356557743290341},null,null,null,{"$f":"GX95+$F75","v":0.30356557743290341},null,null,null,{"$f":"HB95+$F75","v":0.30356557743290341},null,null,null,{"$f":"HF95+$F75","v":0.30356557743290341},null,null,null,{"$f":"HJ95+$F75","v":0.30356557743290341},null,null,null,{"$f":"HN95+$F75","v":0.30356557743290341},null,null,null,{"$f":"HR95+$F75","v":0.30356557743290341},null,null,null,{"$f":"HV95+$F75","v":0.30356557743290341},null,null,null,{"$f":"HZ95+$F75","v":0.30356557743290341},null,null,null,{"$f":"ID95+$F75","v":0.30356557743290341},null,null,null,{"$f":"IH95+$F75","v":0.30356557743290341},null,null,null,{"$f":"IL95+$F75","v":0.30356557743290341},null,null,null,{"$f":"IP95+$F75","v":0.30356557743290341},null,null,null,{"$f":"IT95+$F75","v":0.30356557743290341},null,null,null,{"$f":"IX95+$F75","v":0.30356557743290341},null,null,null,{"$f":"JB95+$F75","v":0.30356557743290341},null,null,null,{"$f":"JF95+$F75","v":0.30356557743290341},null,null,null,{"$f":"JJ95+$F75","v":0.30356557743290341},null,null,null,{"$f":"JN95+$F75","v":0.30356557743290341},null,null,null,{"$f":"JR95+$F75","v":0.30356557743290341},null,null,null,{"$f":"JV95+$F75","v":0.30356557743290341},null,null,null,{"$f":"JZ95+$F75","v":0.30356557743290341},null,null,null,{"$f":"KD95+$F75","v":0.30356557743290341},null,null,null,{"$f":"KH95+$F75","v":0.30356557743290341},null,null,null,{"$f":"KL95+$F75","v":0.30356557743290341},null,null,null,{"$f":"KP95+$F75","v":0.30356557743290341},null,null,null,{"$f":"KT95+$F75","v":0.30356557743290341}]
["long term debt/equity",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF96+$F76","v":0.43117571713681452},null,null,null,{"$f":"DJ96+$F76","v":0.43117571713681452},null,null,null,{"$f":"DN96+$F76","v":0.43117571713681452},null,null,null,{"$f":"DR96+$F76","v":0.43117571713681452},null,null,null,{"$f":"DV96+$F76","v":0.43117571713681452},null,null,null,{"$f":"DZ96+$F76","v":0.43117571713681452},null,null,null,{"$f":"ED96+$F76","v":0.43117571713681452},null,null,null,{"$f":"EH96+$F76","v":0.43117571713681452},null,null,null,{"$f":"EL96+$F76","v":0.43117571713681452},null,null,null,{"$f":"EP96+$F76","v":0.43117571713681452},null,null,null,{"$f":"ET96+$F76","v":0.43117571713681452},null,null,null,{"$f":"EX96+$F76","v":0.43117571713681452},null,null,null,{"$f":"FB96+$F76","v":0.43117571713681452},null,null,null,{"$f":"FF96+$F76","v":0.43117571713681452},null,null,null,{"$f":"FJ96+$F76","v":0.43117571713681452},null,null,null,{"$f":"FN96+$F76","v":0.43117571713681452},null,null,null,{"$f":"FR96+$F76","v":0.43117571713681452},null,null,null,{"$f":"FV96+$F76","v":0.43117571713681452},null,null,null,{"$f":"FZ96+$F76","v":0.43117571713681452},null,null,null,{"$f":"GD96+$F76","v":0.43117571713681452},null,null,null,{"$f":"GH96+$F76","v":0.43117571713681452},null,null,null,{"$f":"GL96+$F76","v":0.43117571713681452},null,null,null,{"$f":"GP96+$F76","v":0.43117571713681452},null,null,null,{"$f":"GT96+$F76","v":0.43117571713681452},null,null,null,{"$f":"GX96+$F76","v":0.43117571713681452},null,null,null,{"$f":"HB96+$F76","v":0.43117571713681452},null,null,null,{"$f":"HF96+$F76","v":0.43117571713681452},null,null,null,{"$f":"HJ96+$F76","v":0.43117571713681452},null,null,null,{"$f":"HN96+$F76","v":0.43117571713681452},null,null,null,{"$f":"HR96+$F76","v":0.43117571713681452},null,null,null,{"$f":"HV96+$F76","v":0.43117571713681452},null,null,null,{"$f":"HZ96+$F76","v":0.43117571713681452},null,null,null,{"$f":"ID96+$F76","v":0.43117571713681452},null,null,null,{"$f":"IH96+$F76","v":0.43117571713681452},null,null,null,{"$f":"IL96+$F76","v":0.43117571713681452},null,null,null,{"$f":"IP96+$F76","v":0.43117571713681452},null,null,null,{"$f":"IT96+$F76","v":0.43117571713681452},null,null,null,{"$f":"IX96+$F76","v":0.43117571713681452},null,null,null,{"$f":"JB96+$F76","v":0.43117571713681452},null,null,null,{"$f":"JF96+$F76","v":0.43117571713681452},null,null,null,{"$f":"JJ96+$F76","v":0.43117571713681452},null,null,null,{"$f":"JN96+$F76","v":0.43117571713681452},null,null,null,{"$f":"JR96+$F76","v":0.43117571713681452},null,null,null,{"$f":"JV96+$F76","v":0.43117571713681452},null,null,null,{"$f":"JZ96+$F76","v":0.43117571713681452},null,null,null,{"$f":"KD96+$F76","v":0.43117571713681452},null,null,null,{"$f":"KH96+$F76","v":0.43117571713681452},null,null,null,{"$f":"KL96+$F76","v":0.43117571713681452},null,null,null,{"$f":"KP96+$F76","v":0.43117571713681452},null,null,null,{"$f":"KT96+$F76","v":0.43117571713681452}]
["interest/total debt",null,null,null,null,{"$f":"-2%/4","v":-5.0000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"DJ97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"DN97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"DR97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"DV97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"DZ97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"ED97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"EH97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"EL97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"EP97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"ET97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"EX97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"FB97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"FF97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"FJ97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"FN97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"FR97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"FV97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"FZ97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"GD97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"GH97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"GL97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"GP97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"GT97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"GX97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"HB97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"HF97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"HJ97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"HN97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"HR97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"HV97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"HZ97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"ID97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"IH97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"IL97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"IP97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"IT97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"IX97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"JB97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"JF97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"JJ97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"JN97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"JR97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"JV97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"JZ97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"KD97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"KH97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"KL97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"KP97+$F77","v":-1.206588184244245E-2},null,null,null,{"$f":"KT97+$F77","v":-1.206588184244245E-2}]
[]
[]
["Base"]
[]
["Days of short term financing outstanding",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK13,BQ13,AW13,AC13,I13)*(1+$F$82)","v":33.8059906029575},null,null,null,{"$f":"AVERAGE(CO13,BU13,BA13,AG13,M13)*(1+$F$82)","v":35.309320499649971},null,null,null,{"$f":"AVERAGE(CS13,BY13,BE13,AK13,Q13)*(1+$F$82)","v":34.766117984144678},null,null,null,{"$f":"AVERAGE(CW13,CC13,BI13,AO13,U13)*(1+$F$82)","v":33.71897143569727},null,null,null,null,null,null,null,{"$f":"DF82","v":33.8059906029575},null,null,null,{"$f":"DJ82","v":35.309320499649971},null,null,null,{"$f":"DN82","v":34.766117984144678},null,null,null,{"$f":"DR82","v":33.71897143569727},null,null,null,null,null,null,null,{"$f":"DZ82","v":33.8059906029575},null,null,null,{"$f":"ED82","v":35.309320499649971},null,null,null,{"$f":"EH82","v":34.766117984144678},null,null,null,{"$f":"EL82","v":33.71897143569727},null,null,null,null,null,null,null,{"$f":"ET82","v":33.8059906029575},null,null,null,{"$f":"EX82","v":35.309320499649971},null,null,null,{"$f":"FB82","v":34.766117984144678},null,null,null,{"$f":"FF82","v":33.71897143569727},null,null,null,null,null,null,null,{"$f":"FN82","v":33.8059906029575},null,null,null,{"$f":"FR82","v":35.309320499649971},null,null,null,{"$f":"FV82","v":34.766117984144678},null,null,null,{"$f":"FZ82","v":33.71897143569727},null,null,null,null,null,null,null,{"$f":"GH82","v":33.8059906029575},null,null,null,{"$f":"GL82","v":35.309320499649971},null,null,null,{"$f":"GP82","v":34.766117984144678},null,null,null,{"$f":"GT82","v":33.71897143569727},null,null,null,null,null,null,null,{"$f":"HB82","v":33.8059906029575},null,null,null,{"$f":"HF82","v":35.309320499649971},null,null,null,{"$f":"HJ82","v":34.766117984144678},null,null,null,{"$f":"HN82","v":33.71897143569727},null,null,null,null,null,null,null,{"$f":"HV82","v":33.8059906029575},null,null,null,{"$f":"HZ82","v":35.309320499649971},null,null,null,{"$f":"ID82","v":34.766117984144678},null,null,null,{"$f":"IH82","v":33.71897143569727},null,null,null,null,null,null,null,{"$f":"IP82","v":33.8059906029575},null,null,null,{"$f":"IT82","v":35.309320499649971},null,null,null,{"$f":"IX82","v":34.766117984144678},null,null,null,{"$f":"JB82","v":33.71897143569727},null,null,null,null,null,null,null,{"$f":"JJ82","v":33.8059906029575},null,null,null,{"$f":"JN82","v":35.309320499649971},null,null,null,{"$f":"JR82","v":34.766117984144678},null,null,null,{"$f":"JV82","v":33.71897143569727}]
["Days of long term financing outstanding",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK14,BQ14,AW14,AC14,I14)*(1+$F$82)","v":32.106675074014369},null,null,null,{"$f":"AVERAGE(CO14,BU14,BA14,AG14,M14)*(1+$F$82)","v":32.895281618688017},null,null,null,{"$f":"AVERAGE(CS14,BY14,BE14,AK14,Q14)*(1+$F$82)","v":32.141707131018627},null,null,null,{"$f":"AVERAGE(CW14,CC14,BI14,AO14,U14)*(1+$F$82)","v":32.200135727167357},null,null,null,null,null,null,null,{"$f":"DF83","v":32.106675074014369},null,null,null,{"$f":"DJ83","v":32.895281618688017},null,null,null,{"$f":"DN83","v":32.141707131018627},null,null,null,{"$f":"DR83","v":32.200135727167357},null,null,null,null,null,null,null,{"$f":"DZ83","v":32.106675074014369},null,null,null,{"$f":"ED83","v":32.895281618688017},null,null,null,{"$f":"EH83","v":32.141707131018627},null,null,null,{"$f":"EL83","v":32.200135727167357},null,null,null,null,null,null,null,{"$f":"ET83","v":32.106675074014369},null,null,null,{"$f":"EX83","v":32.895281618688017},null,null,null,{"$f":"FB83","v":32.141707131018627},null,null,null,{"$f":"FF83","v":32.200135727167357},null,null,null,null,null,null,null,{"$f":"FN83","v":32.106675074014369},null,null,null,{"$f":"FR83","v":32.895281618688017},null,null,null,{"$f":"FV83","v":32.141707131018627},null,null,null,{"$f":"FZ83","v":32.200135727167357},null,null,null,null,null,null,null,{"$f":"GH83","v":32.106675074014369},null,null,null,{"$f":"GL83","v":32.895281618688017},null,null,null,{"$f":"GP83","v":32.141707131018627},null,null,null,{"$f":"GT83","v":32.200135727167357},null,null,null,null,null,null,null,{"$f":"HB83","v":32.106675074014369},null,null,null,{"$f":"HF83","v":32.895281618688017},null,null,null,{"$f":"HJ83","v":32.141707131018627},null,null,null,{"$f":"HN83","v":32.200135727167357},null,null,null,null,null,null,null,{"$f":"HV83","v":32.106675074014369},null,null,null,{"$f":"HZ83","v":32.895281618688017},null,null,null,{"$f":"ID83","v":32.141707131018627},null,null,null,{"$f":"IH83","v":32.200135727167357},null,null,null,null,null,null,null,{"$f":"IP83","v":32.106675074014369},null,null,null,{"$f":"IT83","v":32.895281618688017},null,null,null,{"$f":"IX83","v":32.141707131018627},null,null,null,{"$f":"JB83","v":32.200135727167357},null,null,null,null,null,null,null,{"$f":"JJ83","v":32.106675074014369},null,null,null,{"$f":"JN83","v":32.895281618688017},null,null,null,{"$f":"JR83","v":32.141707131018627},null,null,null,{"$f":"JV83","v":32.200135727167357}]
["Days of sales outstanding",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK15,BQ15,AW15,AC15,I15)*(1+$F$82)","v":32.967810382329866},null,null,null,{"$f":"AVERAGE(CO15,BU15,BA15,AG15,M15)*(1+$F$82)","v":32.039340632123036},null,null,null,{"$f":"AVERAGE(CS15,BY15,BE15,AK15,Q15)*(1+$F$82)","v":32.105949190946852},null,null,null,{"$f":"AVERAGE(CW15,CC15,BI15,AO15,U15)*(1+$F$82)","v":39.024958144712016},null,null,null,null,null,null,null,{"$f":"DF84","v":32.967810382329866},null,null,null,{"$f":"DJ84","v":32.039340632123036},null,null,null,{"$f":"DN84","v":32.105949190946852},null,null,null,{"$f":"DR84","v":39.024958144712016},null,null,null,null,null,null,null,{"$f":"DZ84","v":32.967810382329866},null,null,null,{"$f":"ED84","v":32.039340632123036},null,null,null,{"$f":"EH84","v":32.105949190946852},null,null,null,{"$f":"EL84","v":39.024958144712016},null,null,null,null,null,null,null,{"$f":"ET84","v":32.967810382329866},null,null,null,{"$f":"EX84","v":32.039340632123036},null,null,null,{"$f":"FB84","v":32.105949190946852},null,null,null,{"$f":"FF84","v":39.024958144712016},null,null,null,null,null,null,null,{"$f":"FN84","v":32.967810382329866},null,null,null,{"$f":"FR84","v":32.039340632123036},null,null,null,{"$f":"FV84","v":32.105949190946852},null,null,null,{"$f":"FZ84","v":39.024958144712016},null,null,null,null,null,null,null,{"$f":"GH84","v":32.967810382329866},null,null,null,{"$f":"GL84","v":32.039340632123036},null,null,null,{"$f":"GP84","v":32.105949190946852},null,null,null,{"$f":"GT84","v":39.024958144712016},null,null,null,null,null,null,null,{"$f":"HB84","v":32.967810382329866},null,null,null,{"$f":"HF84","v":32.039340632123036},null,null,null,{"$f":"HJ84","v":32.105949190946852},null,null,null,{"$f":"HN84","v":39.024958144712016},null,null,null,null,null,null,null,{"$f":"HV84","v":32.967810382329866},null,null,null,{"$f":"HZ84","v":32.039340632123036},null,null,null,{"$f":"ID84","v":32.105949190946852},null,null,null,{"$f":"IH84","v":39.024958144712016},null,null,null,null,null,null,null,{"$f":"IP84","v":32.967810382329866},null,null,null,{"$f":"IT84","v":32.039340632123036},null,null,null,{"$f":"IX84","v":32.105949190946852},null,null,null,{"$f":"JB84","v":39.024958144712016},null,null,null,null,null,null,null,{"$f":"JJ84","v":32.967810382329866},null,null,null,{"$f":"JN84","v":32.039340632123036},null,null,null,{"$f":"JR84","v":32.105949190946852},null,null,null,{"$f":"JV84","v":39.024958144712016}]
["Days of inventory on hand",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK16,BQ16,AW16,AC16,I16)*(1+$F$82)","v":11.068093156888633},null,null,null,{"$f":"AVERAGE(CO16,BU16,BA16,AG16,M16)*(1+$F$82)","v":11.946673613914509},null,null,null,{"$f":"AVERAGE(CS16,BY16,BE16,AK16,Q16)*(1+$F$82)","v":11.821187863865081},null,null,null,{"$f":"AVERAGE(CW16,CC16,BI16,AO16,U16)*(1+$F$82)","v":11.096408514558497},null,null,null,null,null,null,null,{"$f":"DF85","v":11.068093156888633},null,null,null,{"$f":"DJ85","v":11.946673613914509},null,null,null,{"$f":"DN85","v":11.821187863865081},null,null,null,{"$f":"DR85","v":11.096408514558497},null,null,null,null,null,null,null,{"$f":"DZ85","v":11.068093156888633},null,null,null,{"$f":"ED85","v":11.946673613914509},null,null,null,{"$f":"EH85","v":11.821187863865081},null,null,null,{"$f":"EL85","v":11.096408514558497},null,null,null,null,null,null,null,{"$f":"ET85","v":11.068093156888633},null,null,null,{"$f":"EX85","v":11.946673613914509},null,null,null,{"$f":"FB85","v":11.821187863865081},null,null,null,{"$f":"FF85","v":11.096408514558497},null,null,null,null,null,null,null,{"$f":"FN85","v":11.068093156888633},null,null,null,{"$f":"FR85","v":11.946673613914509},null,null,null,{"$f":"FV85","v":11.821187863865081},null,null,null,{"$f":"FZ85","v":11.096408514558497},null,null,null,null,null,null,null,{"$f":"GH85","v":11.068093156888633},null,null,null,{"$f":"GL85","v":11.946673613914509},null,null,null,{"$f":"GP85","v":11.821187863865081},null,null,null,{"$f":"GT85","v":11.096408514558497},null,null,null,null,null,null,null,{"$f":"HB85","v":11.068093156888633},null,null,null,{"$f":"HF85","v":11.946673613914509},null,null,null,{"$f":"HJ85","v":11.821187863865081},null,null,null,{"$f":"HN85","v":11.096408514558497},null,null,null,null,null,null,null,{"$f":"HV85","v":11.068093156888633},null,null,null,{"$f":"HZ85","v":11.946673613914509},null,null,null,{"$f":"ID85","v":11.821187863865081},null,null,null,{"$f":"IH85","v":11.096408514558497},null,null,null,null,null,null,null,{"$f":"IP85","v":11.068093156888633},null,null,null,{"$f":"IT85","v":11.946673613914509},null,null,null,{"$f":"IX85","v":11.821187863865081},null,null,null,{"$f":"JB85","v":11.096408514558497},null,null,null,null,null,null,null,{"$f":"JJ85","v":11.068093156888633},null,null,null,{"$f":"JN85","v":11.946673613914509},null,null,null,{"$f":"JR85","v":11.821187863865081},null,null,null,{"$f":"JV85","v":11.096408514558497}]
["Days of payable liabilities",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK17,BQ17,AW17,AC17,I17)*(1+$F$82)","v":23.175882495824961},null,null,null,{"$f":"AVERAGE(CO17,BU17,BA17,AG17,M17)*(1+$F$82)","v":22.493770275975731},null,null,null,{"$f":"AVERAGE(CS17,BY17,BE17,AK17,Q17)*(1+$F$82)","v":27.407672744420456},null,null,null,{"$f":"AVERAGE(CW17,CC17,BI17,AO17,U17)*(1+$F$82)","v":28.309585685088063},null,null,null,null,null,null,null,{"$f":"DF86","v":23.175882495824961},null,null,null,{"$f":"DJ86","v":22.493770275975731},null,null,null,{"$f":"DN86","v":27.407672744420456},null,null,null,{"$f":"DR86","v":28.309585685088063},null,null,null,null,null,null,null,{"$f":"DZ86","v":23.175882495824961},null,null,null,{"$f":"ED86","v":22.493770275975731},null,null,null,{"$f":"EH86","v":27.407672744420456},null,null,null,{"$f":"EL86","v":28.309585685088063},null,null,null,null,null,null,null,{"$f":"ET86","v":23.175882495824961},null,null,null,{"$f":"EX86","v":22.493770275975731},null,null,null,{"$f":"FB86","v":27.407672744420456},null,null,null,{"$f":"FF86","v":28.309585685088063},null,null,null,null,null,null,null,{"$f":"FN86","v":23.175882495824961},null,null,null,{"$f":"FR86","v":22.493770275975731},null,null,null,{"$f":"FV86","v":27.407672744420456},null,null,null,{"$f":"FZ86","v":28.309585685088063},null,null,null,null,null,null,null,{"$f":"GH86","v":23.175882495824961},null,null,null,{"$f":"GL86","v":22.493770275975731},null,null,null,{"$f":"GP86","v":27.407672744420456},null,null,null,{"$f":"GT86","v":28.309585685088063},null,null,null,null,null,null,null,{"$f":"HB86","v":23.175882495824961},null,null,null,{"$f":"HF86","v":22.493770275975731},null,null,null,{"$f":"HJ86","v":27.407672744420456},null,null,null,{"$f":"HN86","v":28.309585685088063},null,null,null,null,null,null,null,{"$f":"HV86","v":23.175882495824961},null,null,null,{"$f":"HZ86","v":22.493770275975731},null,null,null,{"$f":"ID86","v":27.407672744420456},null,null,null,{"$f":"IH86","v":28.309585685088063},null,null,null,null,null,null,null,{"$f":"IP86","v":23.175882495824961},null,null,null,{"$f":"IT86","v":22.493770275975731},null,null,null,{"$f":"IX86","v":27.407672744420456},null,null,null,{"$f":"JB86","v":28.309585685088063},null,null,null,null,null,null,null,{"$f":"JJ86","v":23.175882495824961},null,null,null,{"$f":"JN86","v":22.493770275975731},null,null,null,{"$f":"JR86","v":27.407672744420456},null,null,null,{"$f":"JV86","v":28.309585685088063}]
["Product COGS as a percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK21,BQ21,AW21,AC21,I21)","v":0.39120119317287028},null,null,null,{"$f":"AVERAGE(CO21,BU21,BA21,AG21,M21)","v":0.39414838019462256},null,null,null,{"$f":"AVERAGE(CS21,BY21,BE21,AK21,Q21)","v":0.37983008795240497},null,null,null,{"$f":"AVERAGE(CW21,CC21,BI21,AO21,U21)","v":0.39096649877039719},null,null,null,null,null,null,null,{"$f":"(DZ88+1)*DF87","v":0.39120119317287028},null,null,null,{"$f":"(ED88+1)*DJ87","v":0.39414838019462256},null,null,null,{"$f":"(EH88+1)*DN87","v":0.37983008795240497},null,null,null,{"$f":"(EL88+1)*DR87","v":0.39096649877039719},null,null,null,null,null,null,null,{"$f":"(ET88+1)*DZ87","v":0.39120119317287028},null,null,null,{"$f":"(EX88+1)*ED87","v":0.39414838019462256},null,null,null,{"$f":"(FB88+1)*EH87","v":0.37983008795240497},null,null,null,{"$f":"(FF88+1)*EL87","v":0.39096649877039719},null,null,null,null,null,null,null,{"$f":"(FN88+1)*ET87","v":0.39120119317287028},null,null,null,{"$f":"(FR88+1)*EX87","v":0.39414838019462256},null,null,null,{"$f":"(FV88+1)*FB87","v":0.37983008795240497},null,null,null,{"$f":"(FZ88+1)*FF87","v":0.39096649877039719},null,null,null,null,null,null,null,{"$f":"(GH88+1)*FN87","v":0.39120119317287028},null,null,null,{"$f":"(GL88+1)*FR87","v":0.39414838019462256},null,null,null,{"$f":"(GP88+1)*FV87","v":0.37983008795240497},null,null,null,{"$f":"(GT88+1)*FZ87","v":0.39096649877039719},null,null,null,null,null,null,null,{"$f":"(HB88+1)*GH87","v":0.39120119317287028},null,null,null,{"$f":"(HF88+1)*GL87","v":0.39414838019462256},null,null,null,{"$f":"(HJ88+1)*GP87","v":0.37983008795240497},null,null,null,{"$f":"(HN88+1)*GT87","v":0.39096649877039719},null,null,null,null,null,null,null,{"$f":"(HV88+1)*HB87","v":0.39120119317287028},null,null,null,{"$f":"(HZ88+1)*HF87","v":0.39414838019462256},null,null,null,{"$f":"(ID88+1)*HJ87","v":0.37983008795240497},null,null,null,{"$f":"(IH88+1)*HN87","v":0.39096649877039719},null,null,null,null,null,null,null,{"$f":"(IP88+1)*HV87","v":0.39120119317287028},null,null,null,{"$f":"(IT88+1)*HZ87","v":0.39414838019462256},null,null,null,{"$f":"(IX88+1)*ID87","v":0.37983008795240497},null,null,null,{"$f":"(JB88+1)*IH87","v":0.39096649877039719},null,null,null,null,null,null,null,{"$f":"(JJ88+1)*IP87","v":0.39120119317287028},null,null,null,{"$f":"(JN88+1)*IT87","v":0.39414838019462256},null,null,null,{"$f":"(JR88+1)*IX87","v":0.37983008795240497},null,null,null,{"$f":"(JV88+1)*JB87","v":0.39096649877039719},null,null,null,null,null,null,null,{"$f":"(KD88+1)*JJ87","v":0.39120119317287028},null,null,null,{"$f":"(KH88+1)*JN87","v":0.39414838019462256},null,null,null,{"$f":"(KL88+1)*JR87","v":0.37983008795240497},null,null,null,{"$f":"(KP88+1)*JV87","v":0.39096649877039719}]
[null,"% change in product COGS",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
["Services COGS as a percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK23,BQ23,AW23,AC23,I23)","v":0.35260178317170066},null,null,null,{"$f":"AVERAGE(CO23,BU23,BA23,AG23,M23)","v":0.33829911180755234},null,null,null,{"$f":"AVERAGE(CS23,BY23,BE23,AK23,Q23)","v":0.34368409544450318},null,null,null,{"$f":"AVERAGE(CW23,CC23,BI23,AO23,U23)","v":0.33786215071197168},null,null,null,null,null,null,null,{"$f":"(DZ90+1)*DF89","v":0.35260178317170066},null,null,null,{"$f":"(ED90+1)*DJ89","v":0.33829911180755234},null,null,null,{"$f":"(EH90+1)*DN89","v":0.34368409544450318},null,null,null,{"$f":"(EL90+1)*DR89","v":0.33786215071197168},null,null,null,null,null,null,null,{"$f":"(ET90+1)*DZ89","v":0.35260178317170066},null,null,null,{"$f":"(EX90+1)*ED89","v":0.33829911180755234},null,null,null,{"$f":"(FB90+1)*EH89","v":0.34368409544450318},null,null,null,{"$f":"(FF90+1)*EL89","v":0.33786215071197168},null,null,null,null,null,null,null,{"$f":"(FN90+1)*ET89","v":0.35260178317170066},null,null,null,{"$f":"(FR90+1)*EX89","v":0.33829911180755234},null,null,null,{"$f":"(FV90+1)*FB89","v":0.34368409544450318},null,null,null,{"$f":"(FZ90+1)*FF89","v":0.33786215071197168},null,null,null,null,null,null,null,{"$f":"(GH90+1)*FN89","v":0.35260178317170066},null,null,null,{"$f":"(GL90+1)*FR89","v":0.33829911180755234},null,null,null,{"$f":"(GP90+1)*FV89","v":0.34368409544450318},null,null,null,{"$f":"(GT90+1)*FZ89","v":0.33786215071197168},null,null,null,null,null,null,null,{"$f":"(HB90+1)*GH89","v":0.35260178317170066},null,null,null,{"$f":"(HF90+1)*GL89","v":0.33829911180755234},null,null,null,{"$f":"(HJ90+1)*GP89","v":0.34368409544450318},null,null,null,{"$f":"(HN90+1)*GT89","v":0.33786215071197168},null,null,null,null,null,null,null,{"$f":"(HV90+1)*HB89","v":0.35260178317170066},null,null,null,{"$f":"(HZ90+1)*HF89","v":0.33829911180755234},null,null,null,{"$f":"(ID90+1)*HJ89","v":0.34368409544450318},null,null,null,{"$f":"(IH90+1)*HN89","v":0.33786215071197168},null,null,null,null,null,null,null,{"$f":"(IP90+1)*HV89","v":0.35260178317170066},null,null,null,{"$f":"(IT90+1)*HZ89","v":0.33829911180755234},null,null,null,{"$f":"(IX90+1)*ID89","v":0.34368409544450318},null,null,null,{"$f":"(JB90+1)*IH89","v":0.33786215071197168},null,null,null,null,null,null,null,{"$f":"(JJ90+1)*IP89","v":0.35260178317170066},null,null,null,{"$f":"(JN90+1)*IT89","v":0.33829911180755234},null,null,null,{"$f":"(JR90+1)*IX89","v":0.34368409544450318},null,null,null,{"$f":"(JV90+1)*JB89","v":0.33786215071197168},null,null,null,null,null,null,null,{"$f":"(KD90+1)*JJ89","v":0.35260178317170066},null,null,null,{"$f":"(KH90+1)*JN89","v":0.33829911180755234},null,null,null,{"$f":"(KL90+1)*JR89","v":0.34368409544450318},null,null,null,{"$f":"(KP90+1)*JV89","v":0.33786215071197168}]
[null,"% change in services COGS",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
["Capital Expenditure as a percent of sales",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,null,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,null,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,null,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,null,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,null,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,null,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,null,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,null,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,null,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2,null,null,null,1.4999999999999999E-2]
["Short term deferred revenue/sales",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK26,BQ26,AW26)","v":0.82133947459323975},null,null,null,{"$f":"AVERAGE(CO26,BU26,BA26)","v":0.87334881638629536},null,null,null,{"$f":"AVERAGE(CS26,BY26,BE26)","v":0.85128296081661292},null,null,null,{"$f":"AVERAGE(CW26,CC26,BI26)","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"DF92","v":0.82133947459323975},null,null,null,{"$f":"DJ92","v":0.87334881638629536},null,null,null,{"$f":"DN92","v":0.85128296081661292},null,null,null,{"$f":"DR92","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"DZ92","v":0.82133947459323975},null,null,null,{"$f":"ED92","v":0.87334881638629536},null,null,null,{"$f":"EH92","v":0.85128296081661292},null,null,null,{"$f":"EL92","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"ET92","v":0.82133947459323975},null,null,null,{"$f":"EX92","v":0.87334881638629536},null,null,null,{"$f":"FB92","v":0.85128296081661292},null,null,null,{"$f":"FF92","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"FN92","v":0.82133947459323975},null,null,null,{"$f":"FR92","v":0.87334881638629536},null,null,null,{"$f":"FV92","v":0.85128296081661292},null,null,null,{"$f":"FZ92","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"GH92","v":0.82133947459323975},null,null,null,{"$f":"GL92","v":0.87334881638629536},null,null,null,{"$f":"GP92","v":0.85128296081661292},null,null,null,{"$f":"GT92","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"HB92","v":0.82133947459323975},null,null,null,{"$f":"HF92","v":0.87334881638629536},null,null,null,{"$f":"HJ92","v":0.85128296081661292},null,null,null,{"$f":"HN92","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"HV92","v":0.82133947459323975},null,null,null,{"$f":"HZ92","v":0.87334881638629536},null,null,null,{"$f":"ID92","v":0.85128296081661292},null,null,null,{"$f":"IH92","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"IP92","v":0.82133947459323975},null,null,null,{"$f":"IT92","v":0.87334881638629536},null,null,null,{"$f":"IX92","v":0.85128296081661292},null,null,null,{"$f":"JB92","v":0.8603018757335712},null,null,null,null,null,null,null,{"$f":"JJ92","v":0.82133947459323975},null,null,null,{"$f":"JN92","v":0.87334881638629536},null,null,null,{"$f":"JR92","v":0.85128296081661292},null,null,null,{"$f":"JV92","v":0.8603018757335712}]
["Long term deferred revenue/sales",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK27,BQ27,AW27)","v":0.57477228787816925},null,null,null,{"$f":"AVERAGE(CO27,BU27,BA27)","v":0.60761665749324301},null,null,null,{"$f":"AVERAGE(CS27,BY27,BE27)","v":0.58825591676158018},null,null,null,{"$f":"AVERAGE(CW27,CC27,BI27)","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"DF93","v":0.57477228787816925},null,null,null,{"$f":"DJ93","v":0.60761665749324301},null,null,null,{"$f":"DN93","v":0.58825591676158018},null,null,null,{"$f":"DR93","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"DZ93","v":0.57477228787816925},null,null,null,{"$f":"ED93","v":0.60761665749324301},null,null,null,{"$f":"EH93","v":0.58825591676158018},null,null,null,{"$f":"EL93","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"ET93","v":0.57477228787816925},null,null,null,{"$f":"EX93","v":0.60761665749324301},null,null,null,{"$f":"FB93","v":0.58825591676158018},null,null,null,{"$f":"FF93","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"FN93","v":0.57477228787816925},null,null,null,{"$f":"FR93","v":0.60761665749324301},null,null,null,{"$f":"FV93","v":0.58825591676158018},null,null,null,{"$f":"FZ93","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"GH93","v":0.57477228787816925},null,null,null,{"$f":"GL93","v":0.60761665749324301},null,null,null,{"$f":"GP93","v":0.58825591676158018},null,null,null,{"$f":"GT93","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"HB93","v":0.57477228787816925},null,null,null,{"$f":"HF93","v":0.60761665749324301},null,null,null,{"$f":"HJ93","v":0.58825591676158018},null,null,null,{"$f":"HN93","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"HV93","v":0.57477228787816925},null,null,null,{"$f":"HZ93","v":0.60761665749324301},null,null,null,{"$f":"ID93","v":0.58825591676158018},null,null,null,{"$f":"IH93","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"IP93","v":0.57477228787816925},null,null,null,{"$f":"IT93","v":0.60761665749324301},null,null,null,{"$f":"IX93","v":0.58825591676158018},null,null,null,{"$f":"JB93","v":0.61708330103501152},null,null,null,null,null,null,null,{"$f":"JJ93","v":0.57477228787816925},null,null,null,{"$f":"JN93","v":0.60761665749324301},null,null,null,{"$f":"JR93","v":0.58825591676158018},null,null,null,{"$f":"JV93","v":0.61708330103501152}]
["Leverage Ratios"]
["short term debt/equity",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DA33","v":0.30356557743290341},null,null,null,{"$f":"DF95","v":0.30356557743290341},null,null,null,{"$f":"DJ95","v":0.30356557743290341},null,null,null,{"$f":"DN95","v":0.30356557743290341},null,null,null,{"$f":"DR95","v":0.30356557743290341},null,null,null,{"$f":"DV95","v":0.30356557743290341},null,null,null,{"$f":"DZ95","v":0.30356557743290341},null,null,null,{"$f":"ED95","v":0.30356557743290341},null,null,null,{"$f":"EH95","v":0.30356557743290341},null,null,null,{"$f":"EL95","v":0.30356557743290341},null,null,null,{"$f":"EP95","v":0.30356557743290341},null,null,null,{"$f":"ET95","v":0.30356557743290341},null,null,null,{"$f":"EX95","v":0.30356557743290341},null,null,null,{"$f":"FB95","v":0.30356557743290341},null,null,null,{"$f":"FF95","v":0.30356557743290341},null,null,null,{"$f":"FJ95","v":0.30356557743290341},null,null,null,{"$f":"FN95","v":0.30356557743290341},null,null,null,{"$f":"FR95","v":0.30356557743290341},null,null,null,{"$f":"FV95","v":0.30356557743290341},null,null,null,{"$f":"FZ95","v":0.30356557743290341},null,null,null,{"$f":"GD95","v":0.30356557743290341},null,null,null,{"$f":"GH95","v":0.30356557743290341},null,null,null,{"$f":"GL95","v":0.30356557743290341},null,null,null,{"$f":"GP95","v":0.30356557743290341},null,null,null,{"$f":"GT95","v":0.30356557743290341},null,null,null,{"$f":"GX95","v":0.30356557743290341},null,null,null,{"$f":"HB95","v":0.30356557743290341},null,null,null,{"$f":"HF95","v":0.30356557743290341},null,null,null,{"$f":"HJ95","v":0.30356557743290341},null,null,null,{"$f":"HN95","v":0.30356557743290341},null,null,null,{"$f":"HR95","v":0.30356557743290341},null,null,null,{"$f":"HV95","v":0.30356557743290341},null,null,null,{"$f":"HZ95","v":0.30356557743290341},null,null,null,{"$f":"ID95","v":0.30356557743290341},null,null,null,{"$f":"IH95","v":0.30356557743290341},null,null,null,{"$f":"IL95","v":0.30356557743290341},null,null,null,{"$f":"IP95","v":0.30356557743290341},null,null,null,{"$f":"IT95","v":0.30356557743290341},null,null,null,{"$f":"IX95","v":0.30356557743290341},null,null,null,{"$f":"JB95","v":0.30356557743290341},null,null,null,{"$f":"JF95","v":0.30356557743290341},null,null,null,{"$f":"JJ95","v":0.30356557743290341},null,null,null,{"$f":"JN95","v":0.30356557743290341},null,null,null,{"$f":"JR95","v":0.30356557743290341},null,null,null,{"$f":"JV95","v":0.30356557743290341},null,null,null,{"$f":"JZ95","v":0.30356557743290341},null,null,null,{"$f":"KD95","v":0.30356557743290341},null,null,null,{"$f":"KH95","v":0.30356557743290341},null,null,null,{"$f":"KL95","v":0.30356557743290341},null,null,null,{"$f":"KP95","v":0.30356557743290341}]
["long term debt/equity",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DA34","v":0.43117571713681452},null,null,null,{"$f":"DF96","v":0.43117571713681452},null,null,null,{"$f":"DJ96","v":0.43117571713681452},null,null,null,{"$f":"DN96","v":0.43117571713681452},null,null,null,{"$f":"DR96","v":0.43117571713681452},null,null,null,{"$f":"DV96","v":0.43117571713681452},null,null,null,{"$f":"DZ96","v":0.43117571713681452},null,null,null,{"$f":"ED96","v":0.43117571713681452},null,null,null,{"$f":"EH96","v":0.43117571713681452},null,null,null,{"$f":"EL96","v":0.43117571713681452},null,null,null,{"$f":"EP96","v":0.43117571713681452},null,null,null,{"$f":"ET96","v":0.43117571713681452},null,null,null,{"$f":"EX96","v":0.43117571713681452},null,null,null,{"$f":"FB96","v":0.43117571713681452},null,null,null,{"$f":"FF96","v":0.43117571713681452},null,null,null,{"$f":"FJ96","v":0.43117571713681452},null,null,null,{"$f":"FN96","v":0.43117571713681452},null,null,null,{"$f":"FR96","v":0.43117571713681452},null,null,null,{"$f":"FV96","v":0.43117571713681452},null,null,null,{"$f":"FZ96","v":0.43117571713681452},null,null,null,{"$f":"GD96","v":0.43117571713681452},null,null,null,{"$f":"GH96","v":0.43117571713681452},null,null,null,{"$f":"GL96","v":0.43117571713681452},null,null,null,{"$f":"GP96","v":0.43117571713681452},null,null,null,{"$f":"GT96","v":0.43117571713681452},null,null,null,{"$f":"GX96","v":0.43117571713681452},null,null,null,{"$f":"HB96","v":0.43117571713681452},null,null,null,{"$f":"HF96","v":0.43117571713681452},null,null,null,{"$f":"HJ96","v":0.43117571713681452},null,null,null,{"$f":"HN96","v":0.43117571713681452},null,null,null,{"$f":"HR96","v":0.43117571713681452},null,null,null,{"$f":"HV96","v":0.43117571713681452},null,null,null,{"$f":"HZ96","v":0.43117571713681452},null,null,null,{"$f":"ID96","v":0.43117571713681452},null,null,null,{"$f":"IH96","v":0.43117571713681452},null,null,null,{"$f":"IL96","v":0.43117571713681452},null,null,null,{"$f":"IP96","v":0.43117571713681452},null,null,null,{"$f":"IT96","v":0.43117571713681452},null,null,null,{"$f":"IX96","v":0.43117571713681452},null,null,null,{"$f":"JB96","v":0.43117571713681452},null,null,null,{"$f":"JF96","v":0.43117571713681452},null,null,null,{"$f":"JJ96","v":0.43117571713681452},null,null,null,{"$f":"JN96","v":0.43117571713681452},null,null,null,{"$f":"JR96","v":0.43117571713681452},null,null,null,{"$f":"JV96","v":0.43117571713681452},null,null,null,{"$f":"JZ96","v":0.43117571713681452},null,null,null,{"$f":"KD96","v":0.43117571713681452},null,null,null,{"$f":"KH96","v":0.43117571713681452},null,null,null,{"$f":"KL96","v":0.43117571713681452},null,null,null,{"$f":"KP96","v":0.43117571713681452}]
["interest/total debt",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK35:CW35,BQ35:CC35,AW35:BI35,AC35:AO35,I35:U35)","v":-7.0658818424424496E-3},null,null,null,{"$f":"DF97","v":-7.0658818424424496E-3},null,null,null,{"$f":"DJ97","v":-7.0658818424424496E-3},null,null,null,{"$f":"DN97","v":-7.0658818424424496E-3},null,null,null,{"$f":"DR97","v":-7.0658818424424496E-3},null,null,null,{"$f":"DV97","v":-7.0658818424424496E-3},null,null,null,{"$f":"DZ97","v":-7.0658818424424496E-3},null,null,null,{"$f":"ED97","v":-7.0658818424424496E-3},null,null,null,{"$f":"EH97","v":-7.0658818424424496E-3},null,null,null,{"$f":"EL97","v":-7.0658818424424496E-3},null,null,null,{"$f":"EP97","v":-7.0658818424424496E-3},null,null,null,{"$f":"ET97","v":-7.0658818424424496E-3},null,null,null,{"$f":"EX97","v":-7.0658818424424496E-3},null,null,null,{"$f":"FB97","v":-7.0658818424424496E-3},null,null,null,{"$f":"FF97","v":-7.0658818424424496E-3},null,null,null,{"$f":"FJ97","v":-7.0658818424424496E-3},null,null,null,{"$f":"FN97","v":-7.0658818424424496E-3},null,null,null,{"$f":"FR97","v":-7.0658818424424496E-3},null,null,null,{"$f":"FV97","v":-7.0658818424424496E-3},null,null,null,{"$f":"FZ97","v":-7.0658818424424496E-3},null,null,null,{"$f":"GD97","v":-7.0658818424424496E-3},null,null,null,{"$f":"GH97","v":-7.0658818424424496E-3},null,null,null,{"$f":"GL97","v":-7.0658818424424496E-3},null,null,null,{"$f":"GP97","v":-7.0658818424424496E-3},null,null,null,{"$f":"GT97","v":-7.0658818424424496E-3},null,null,null,{"$f":"GX97","v":-7.0658818424424496E-3},null,null,null,{"$f":"HB97","v":-7.0658818424424496E-3},null,null,null,{"$f":"HF97","v":-7.0658818424424496E-3},null,null,null,{"$f":"HJ97","v":-7.0658818424424496E-3},null,null,null,{"$f":"HN97","v":-7.0658818424424496E-3},null,null,null,{"$f":"HR97","v":-7.0658818424424496E-3},null,null,null,{"$f":"HV97","v":-7.0658818424424496E-3},null,null,null,{"$f":"HZ97","v":-7.0658818424424496E-3},null,null,null,{"$f":"ID97","v":-7.0658818424424496E-3},null,null,null,{"$f":"IH97","v":-7.0658818424424496E-3},null,null,null,{"$f":"IL97","v":-7.0658818424424496E-3},null,null,null,{"$f":"IP97","v":-7.0658818424424496E-3},null,null,null,{"$f":"IT97","v":-7.0658818424424496E-3},null,null,null,{"$f":"IX97","v":-7.0658818424424496E-3},null,null,null,{"$f":"JB97","v":-7.0658818424424496E-3},null,null,null,{"$f":"JF97","v":-7.0658818424424496E-3},null,null,null,{"$f":"JJ97","v":-7.0658818424424496E-3},null,null,null,{"$f":"JN97","v":-7.0658818424424496E-3},null,null,null,{"$f":"JR97","v":-7.0658818424424496E-3},null,null,null,{"$f":"JV97","v":-7.0658818424424496E-3},null,null,null,{"$f":"JZ97","v":-7.0658818424424496E-3},null,null,null,{"$f":"KD97","v":-7.0658818424424496E-3},null,null,null,{"$f":"KH97","v":-7.0658818424424496E-3},null,null,null,{"$f":"KL97","v":-7.0658818424424496E-3},null,null,null,{"$f":"KP97","v":-7.0658818424424496E-3}]
[]
[]
["Bull"]
[]
["Days of short term financing outstanding",null,null,null,null,-0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF82*(1+$F102)","v":30.42539154266175},null,null,null,{"$f":"DJ82*(1+$F102)","v":31.778388449684975},null,null,null,{"$f":"DN82*(1+$F102)","v":31.289506185730211},null,null,null,{"$f":"DR82*(1+$F102)","v":30.347074292127544},null,null,null,null,null,null,null,{"$f":"DF102","v":30.42539154266175},null,null,null,{"$f":"DJ102","v":31.778388449684975},null,null,null,{"$f":"DN102","v":31.289506185730211},null,null,null,{"$f":"DR102","v":30.347074292127544},null,null,null,null,null,null,null,{"$f":"DZ102","v":30.42539154266175},null,null,null,{"$f":"ED102","v":31.778388449684975},null,null,null,{"$f":"EH102","v":31.289506185730211},null,null,null,{"$f":"EL102","v":30.347074292127544},null,null,null,null,null,null,null,{"$f":"ET102","v":30.42539154266175},null,null,null,{"$f":"EX102","v":31.778388449684975},null,null,null,{"$f":"FB102","v":31.289506185730211},null,null,null,{"$f":"FF102","v":30.347074292127544},null,null,null,null,null,null,null,{"$f":"FN102","v":30.42539154266175},null,null,null,{"$f":"FR102","v":31.778388449684975},null,null,null,{"$f":"FV102","v":31.289506185730211},null,null,null,{"$f":"FZ102","v":30.347074292127544},null,null,null,null,null,null,null,{"$f":"GH102","v":30.42539154266175},null,null,null,{"$f":"GL102","v":31.778388449684975},null,null,null,{"$f":"GP102","v":31.289506185730211},null,null,null,{"$f":"GT102","v":30.347074292127544},null,null,null,null,null,null,null,{"$f":"HB102","v":30.42539154266175},null,null,null,{"$f":"HF102","v":31.778388449684975},null,null,null,{"$f":"HJ102","v":31.289506185730211},null,null,null,{"$f":"HN102","v":30.347074292127544},null,null,null,null,null,null,null,{"$f":"HV102","v":30.42539154266175},null,null,null,{"$f":"HZ102","v":31.778388449684975},null,null,null,{"$f":"ID102","v":31.289506185730211},null,null,null,{"$f":"IH102","v":30.347074292127544},null,null,null,null,null,null,null,{"$f":"IP102","v":30.42539154266175},null,null,null,{"$f":"IT102","v":31.778388449684975},null,null,null,{"$f":"IX102","v":31.289506185730211},null,null,null,{"$f":"JB102","v":30.347074292127544},null,null,null,null,null,null,null,{"$f":"JJ102","v":30.42539154266175},null,null,null,{"$f":"JN102","v":31.778388449684975},null,null,null,{"$f":"JR102","v":31.289506185730211},null,null,null,{"$f":"JV102","v":30.347074292127544}]
["Days of long term financing outstanding",null,null,null,null,-0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF83*(1+$F103)","v":28.896007566612933},null,null,null,{"$f":"DJ83*(1+$F103)","v":29.605753456819215},null,null,null,{"$f":"DN83*(1+$F103)","v":28.927536417916766},null,null,null,{"$f":"DR83*(1+$F103)","v":28.980122154450623},null,null,null,null,null,null,null,{"$f":"DF103","v":28.896007566612933},null,null,null,{"$f":"DJ103","v":29.605753456819215},null,null,null,{"$f":"DN103","v":28.927536417916766},null,null,null,{"$f":"DR103","v":28.980122154450623},null,null,null,null,null,null,null,{"$f":"DZ103","v":28.896007566612933},null,null,null,{"$f":"ED103","v":29.605753456819215},null,null,null,{"$f":"EH103","v":28.927536417916766},null,null,null,{"$f":"EL103","v":28.980122154450623},null,null,null,null,null,null,null,{"$f":"ET103","v":28.896007566612933},null,null,null,{"$f":"EX103","v":29.605753456819215},null,null,null,{"$f":"FB103","v":28.927536417916766},null,null,null,{"$f":"FF103","v":28.980122154450623},null,null,null,null,null,null,null,{"$f":"FN103","v":28.896007566612933},null,null,null,{"$f":"FR103","v":29.605753456819215},null,null,null,{"$f":"FV103","v":28.927536417916766},null,null,null,{"$f":"FZ103","v":28.980122154450623},null,null,null,null,null,null,null,{"$f":"GH103","v":28.896007566612933},null,null,null,{"$f":"GL103","v":29.605753456819215},null,null,null,{"$f":"GP103","v":28.927536417916766},null,null,null,{"$f":"GT103","v":28.980122154450623},null,null,null,null,null,null,null,{"$f":"HB103","v":28.896007566612933},null,null,null,{"$f":"HF103","v":29.605753456819215},null,null,null,{"$f":"HJ103","v":28.927536417916766},null,null,null,{"$f":"HN103","v":28.980122154450623},null,null,null,null,null,null,null,{"$f":"HV103","v":28.896007566612933},null,null,null,{"$f":"HZ103","v":29.605753456819215},null,null,null,{"$f":"ID103","v":28.927536417916766},null,null,null,{"$f":"IH103","v":28.980122154450623},null,null,null,null,null,null,null,{"$f":"IP103","v":28.896007566612933},null,null,null,{"$f":"IT103","v":29.605753456819215},null,null,null,{"$f":"IX103","v":28.927536417916766},null,null,null,{"$f":"JB103","v":28.980122154450623},null,null,null,null,null,null,null,{"$f":"JJ103","v":28.896007566612933},null,null,null,{"$f":"JN103","v":29.605753456819215},null,null,null,{"$f":"JR103","v":28.927536417916766},null,null,null,{"$f":"JV103","v":28.980122154450623}]
["Days of sales outstanding",null,null,null,null,-0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF84*(1+$F104)","v":29.67102934409688},null,null,null,{"$f":"DJ84*(1+$F104)","v":28.835406568910734},null,null,null,{"$f":"DN84*(1+$F104)","v":28.895354271852167},null,null,null,{"$f":"DR84*(1+$F104)","v":35.122462330240815},null,null,null,null,null,null,null,{"$f":"DF104","v":29.67102934409688},null,null,null,{"$f":"DJ104","v":28.835406568910734},null,null,null,{"$f":"DN104","v":28.895354271852167},null,null,null,{"$f":"DR104","v":35.122462330240815},null,null,null,null,null,null,null,{"$f":"DZ104","v":29.67102934409688},null,null,null,{"$f":"ED104","v":28.835406568910734},null,null,null,{"$f":"EH104","v":28.895354271852167},null,null,null,{"$f":"EL104","v":35.122462330240815},null,null,null,null,null,null,null,{"$f":"ET104","v":29.67102934409688},null,null,null,{"$f":"EX104","v":28.835406568910734},null,null,null,{"$f":"FB104","v":28.895354271852167},null,null,null,{"$f":"FF104","v":35.122462330240815},null,null,null,null,null,null,null,{"$f":"FN104","v":29.67102934409688},null,null,null,{"$f":"FR104","v":28.835406568910734},null,null,null,{"$f":"FV104","v":28.895354271852167},null,null,null,{"$f":"FZ104","v":35.122462330240815},null,null,null,null,null,null,null,{"$f":"GH104","v":29.67102934409688},null,null,null,{"$f":"GL104","v":28.835406568910734},null,null,null,{"$f":"GP104","v":28.895354271852167},null,null,null,{"$f":"GT104","v":35.122462330240815},null,null,null,null,null,null,null,{"$f":"HB104","v":29.67102934409688},null,null,null,{"$f":"HF104","v":28.835406568910734},null,null,null,{"$f":"HJ104","v":28.895354271852167},null,null,null,{"$f":"HN104","v":35.122462330240815},null,null,null,null,null,null,null,{"$f":"HV104","v":29.67102934409688},null,null,null,{"$f":"HZ104","v":28.835406568910734},null,null,null,{"$f":"ID104","v":28.895354271852167},null,null,null,{"$f":"IH104","v":35.122462330240815},null,null,null,null,null,null,null,{"$f":"IP104","v":29.67102934409688},null,null,null,{"$f":"IT104","v":28.835406568910734},null,null,null,{"$f":"IX104","v":28.895354271852167},null,null,null,{"$f":"JB104","v":35.122462330240815},null,null,null,null,null,null,null,{"$f":"JJ104","v":29.67102934409688},null,null,null,{"$f":"JN104","v":28.835406568910734},null,null,null,{"$f":"JR104","v":28.895354271852167},null,null,null,{"$f":"JV104","v":35.122462330240815}]
["Days of inventory on hand",null,null,null,null,-0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF85*(1+$F105)","v":9.9612838411997693},null,null,null,{"$f":"DJ85*(1+$F105)","v":10.752006252523058},null,null,null,{"$f":"DN85*(1+$F105)","v":10.639069077478574},null,null,null,{"$f":"DR85*(1+$F105)","v":9.9867676631026487},null,null,null,null,null,null,null,{"$f":"DF105","v":9.9612838411997693},null,null,null,{"$f":"DJ105","v":10.752006252523058},null,null,null,{"$f":"DN105","v":10.639069077478574},null,null,null,{"$f":"DR105","v":9.9867676631026487},null,null,null,null,null,null,null,{"$f":"DZ105","v":9.9612838411997693},null,null,null,{"$f":"ED105","v":10.752006252523058},null,null,null,{"$f":"EH105","v":10.639069077478574},null,null,null,{"$f":"EL105","v":9.9867676631026487},null,null,null,null,null,null,null,{"$f":"ET105","v":9.9612838411997693},null,null,null,{"$f":"EX105","v":10.752006252523058},null,null,null,{"$f":"FB105","v":10.639069077478574},null,null,null,{"$f":"FF105","v":9.9867676631026487},null,null,null,null,null,null,null,{"$f":"FN105","v":9.9612838411997693},null,null,null,{"$f":"FR105","v":10.752006252523058},null,null,null,{"$f":"FV105","v":10.639069077478574},null,null,null,{"$f":"FZ105","v":9.9867676631026487},null,null,null,null,null,null,null,{"$f":"GH105","v":9.9612838411997693},null,null,null,{"$f":"GL105","v":10.752006252523058},null,null,null,{"$f":"GP105","v":10.639069077478574},null,null,null,{"$f":"GT105","v":9.9867676631026487},null,null,null,null,null,null,null,{"$f":"HB105","v":9.9612838411997693},null,null,null,{"$f":"HF105","v":10.752006252523058},null,null,null,{"$f":"HJ105","v":10.639069077478574},null,null,null,{"$f":"HN105","v":9.9867676631026487},null,null,null,null,null,null,null,{"$f":"HV105","v":9.9612838411997693},null,null,null,{"$f":"HZ105","v":10.752006252523058},null,null,null,{"$f":"ID105","v":10.639069077478574},null,null,null,{"$f":"IH105","v":9.9867676631026487},null,null,null,null,null,null,null,{"$f":"IP105","v":9.9612838411997693},null,null,null,{"$f":"IT105","v":10.752006252523058},null,null,null,{"$f":"IX105","v":10.639069077478574},null,null,null,{"$f":"JB105","v":9.9867676631026487},null,null,null,null,null,null,null,{"$f":"JJ105","v":9.9612838411997693},null,null,null,{"$f":"JN105","v":10.752006252523058},null,null,null,{"$f":"JR105","v":10.639069077478574},null,null,null,{"$f":"JV105","v":9.9867676631026487}]
["Days of payable liabilities",null,null,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF86*(1+$F106)","v":25.49347074540746},null,null,null,{"$f":"DJ86*(1+$F106)","v":24.743147303573306},null,null,null,{"$f":"DN86*(1+$F106)","v":30.148440018862505},null,null,null,{"$f":"DR86*(1+$F106)","v":31.140544253596872},null,null,null,null,null,null,null,{"$f":"DF106","v":25.49347074540746},null,null,null,{"$f":"DJ106","v":24.743147303573306},null,null,null,{"$f":"DN106","v":30.148440018862505},null,null,null,{"$f":"DR106","v":31.140544253596872},null,null,null,null,null,null,null,{"$f":"DZ106","v":25.49347074540746},null,null,null,{"$f":"ED106","v":24.743147303573306},null,null,null,{"$f":"EH106","v":30.148440018862505},null,null,null,{"$f":"EL106","v":31.140544253596872},null,null,null,null,null,null,null,{"$f":"ET106","v":25.49347074540746},null,null,null,{"$f":"EX106","v":24.743147303573306},null,null,null,{"$f":"FB106","v":30.148440018862505},null,null,null,{"$f":"FF106","v":31.140544253596872},null,null,null,null,null,null,null,{"$f":"FN106","v":25.49347074540746},null,null,null,{"$f":"FR106","v":24.743147303573306},null,null,null,{"$f":"FV106","v":30.148440018862505},null,null,null,{"$f":"FZ106","v":31.140544253596872},null,null,null,null,null,null,null,{"$f":"GH106","v":25.49347074540746},null,null,null,{"$f":"GL106","v":24.743147303573306},null,null,null,{"$f":"GP106","v":30.148440018862505},null,null,null,{"$f":"GT106","v":31.140544253596872},null,null,null,null,null,null,null,{"$f":"HB106","v":25.49347074540746},null,null,null,{"$f":"HF106","v":24.743147303573306},null,null,null,{"$f":"HJ106","v":30.148440018862505},null,null,null,{"$f":"HN106","v":31.140544253596872},null,null,null,null,null,null,null,{"$f":"HV106","v":25.49347074540746},null,null,null,{"$f":"HZ106","v":24.743147303573306},null,null,null,{"$f":"ID106","v":30.148440018862505},null,null,null,{"$f":"IH106","v":31.140544253596872},null,null,null,null,null,null,null,{"$f":"IP106","v":25.49347074540746},null,null,null,{"$f":"IT106","v":24.743147303573306},null,null,null,{"$f":"IX106","v":30.148440018862505},null,null,null,{"$f":"JB106","v":31.140544253596872},null,null,null,null,null,null,null,{"$f":"JJ106","v":25.49347074540746},null,null,null,{"$f":"JN106","v":24.743147303573306},null,null,null,{"$f":"JR106","v":30.148440018862505},null,null,null,{"$f":"JV106","v":31.140544253596872}]
["Product COGS as a percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF87","v":0.39120119317287028},null,null,null,{"$f":"DJ87","v":0.39414838019462256},null,null,null,{"$f":"DN87","v":0.37983008795240497},null,null,null,{"$f":"DR87","v":0.39096649877039719},null,null,null,null,null,null,null,{"$f":"(DZ108+1)*DF107","v":0.38439846312575449},null,null,null,{"$f":"(ED108+1)*DJ107","v":0.38726695122021509},null,null,null,{"$f":"(EH108+1)*DN107","v":0.37908873924211983},null,null,null,{"$f":"(EL108+1)*DR107","v":0.3818105393059309},null,null,null,null,null,null,null,{"$f":"(ET108+1)*DZ107","v":0.37771402805549853},null,null,null,{"$f":"(EX108+1)*ED107","v":0.38050566498166366},null,null,null,{"$f":"(FB108+1)*EH107","v":0.37834883748911291},null,null,null,{"$f":"(FF108+1)*EL107","v":0.37286900126626338},null,null,null,null,null,null,null,{"$f":"(FN108+1)*ET107","v":0.37114583089068359},null,null,null,{"$f":"(FR108+1)*EX107","v":0.37386242390925817},null,null,null,{"$f":"(FV108+1)*FB107","v":0.37761037986922691},null,null,null,{"$f":"(FZ108+1)*FF107","v":0.36413686316264837},null,null,null,null,null,null,null,{"$f":"(GH108+1)*FN107","v":0.36469185033100238},null,null,null,{"$f":"(GL108+1)*FR107","v":0.36733516705471769},null,null,null,{"$f":"(GP108+1)*FV107","v":0.37687336356381668},null,null,null,{"$f":"(GT108+1)*FZ107","v":0.35560922110349308},null,null,null,null,null,null,null,{"$f":"(HB108+1)*GH107","v":0.35835010022522329},null,null,null,{"$f":"(HF108+1)*GL107","v":0.36092186945181753},null,null,null,{"$f":"(HJ108+1)*GP107","v":0.3761377857597385},null,null,null,{"$f":"(HN108+1)*GT107","v":0.34728128604037622},null,null,null,null,null,null,null,{"$f":"(HV108+1)*HB107","v":0.3521186289599712},null,null,null,{"$f":"(HZ108+1)*HF107","v":0.3546205414881794},null,null,null,{"$f":"(ID108+1)*HJ107","v":0.37540364364933931},null,null,null,{"$f":"(IH108+1)*HN107","v":0.33914838107856066},null,null,null,null,null,null,null,{"$f":"(IP108+1)*HV107","v":0.34599551885913699},null,null,null,{"$f":"(IT108+1)*HZ107","v":0.34842922828802908},null,null,null,{"$f":"(IX108+1)*ID107","v":0.37467093443044602},null,null,null,{"$f":"(JB108+1)*IH107","v":0.33120593885049066},null,null,null,null,null,null,null,{"$f":"(JJ108+1)*IP107","v":0.33997888559373085},null,null,null,{"$f":"(JN108+1)*IT107","v":0.34234600910573093},null,null,null,{"$f":"(JR108+1)*IX107","v":0.37393965530635481},null,null,null,{"$f":"(JV108+1)*JB107","v":0.32344949895079866},null,null,null,null,null,null,null,{"$f":"(KD108+1)*JJ107","v":0.33406687760199805},null,null,null,{"$f":"(KH108+1)*JN107","v":0.33636899672991022},null,null,null,{"$f":"(KL108+1)*JR107","v":0.37320980348582034},null,null,null,{"$f":"(KP108+1)*JV107","v":0.31587470543138091}]
[null,"% change in product COGS",null,null,null,-0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK22,BQ22,AW22,AC22,I22)","v":-1.7389338697925888E-2},null,null,null,{"$f":"AVERAGE(CO22,BU22,BA22,AG22,M22)","v":-1.7458980729565809E-2},null,null,null,{"$f":"AVERAGE(CS22,BY22,BE22,AK22,Q22)","v":-1.9517903762748257E-3},null,null,null,{"$f":"AVERAGE(CW22,CC22,BI22,AO22,U22)","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"DF108","v":-1.7389338697925888E-2},null,null,null,{"$f":"DJ108","v":-1.7458980729565809E-2},null,null,null,{"$f":"DN108","v":-1.9517903762748257E-3},null,null,null,{"$f":"DR108","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"DZ108","v":-1.7389338697925888E-2},null,null,null,{"$f":"ED108","v":-1.7458980729565809E-2},null,null,null,{"$f":"EH108","v":-1.9517903762748257E-3},null,null,null,{"$f":"EL108","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"ET108","v":-1.7389338697925888E-2},null,null,null,{"$f":"EX108","v":-1.7458980729565809E-2},null,null,null,{"$f":"FB108","v":-1.9517903762748257E-3},null,null,null,{"$f":"FF108","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"FN108","v":-1.7389338697925888E-2},null,null,null,{"$f":"FR108","v":-1.7458980729565809E-2},null,null,null,{"$f":"FV108","v":-1.9517903762748257E-3},null,null,null,{"$f":"FZ108","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"GH108","v":-1.7389338697925888E-2},null,null,null,{"$f":"GL108","v":-1.7458980729565809E-2},null,null,null,{"$f":"GP108","v":-1.9517903762748257E-3},null,null,null,{"$f":"GT108","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"HB108","v":-1.7389338697925888E-2},null,null,null,{"$f":"HF108","v":-1.7458980729565809E-2},null,null,null,{"$f":"HJ108","v":-1.9517903762748257E-3},null,null,null,{"$f":"HN108","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"HV108","v":-1.7389338697925888E-2},null,null,null,{"$f":"HZ108","v":-1.7458980729565809E-2},null,null,null,{"$f":"ID108","v":-1.9517903762748257E-3},null,null,null,{"$f":"IH108","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"IP108","v":-1.7389338697925888E-2},null,null,null,{"$f":"IT108","v":-1.7458980729565809E-2},null,null,null,{"$f":"IX108","v":-1.9517903762748257E-3},null,null,null,{"$f":"JB108","v":-2.3418782666192933E-2},null,null,null,null,null,null,null,{"$f":"JJ108","v":-1.7389338697925888E-2},null,null,null,{"$f":"JN108","v":-1.7458980729565809E-2},null,null,null,{"$f":"JR108","v":-1.9517903762748257E-3},null,null,null,{"$f":"JV108","v":-2.3418782666192933E-2}]
["Services COGS as a percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF89","v":0.35260178317170066},null,null,null,{"$f":"DJ89","v":0.33829911180755234},null,null,null,{"$f":"DN89","v":0.34368409544450318},null,null,null,{"$f":"DR89","v":0.33786215071197168},null,null,null,null,null,null,null,{"$f":"(DZ110+1)*DF109","v":0.35281618499102946},null,null,null,{"$f":"(ED110+1)*DJ109","v":0.33130562288494619},null,null,null,{"$f":"(EH110+1)*DN109","v":0.33704302916444329},null,null,null,{"$f":"(EL110+1)*DR109","v":0.33236680784012979},null,null,null,null,null,null,null,{"$f":"(ET110+1)*DZ109","v":0.35303071717878615},null,null,null,{"$f":"(EX110+1)*ED109","v":0.32445670687312689},null,null,null,{"$f":"(FB110+1)*EH109","v":0.33053028933859158},null,null,null,{"$f":"(FF110+1)*EL109","v":0.32696084696391975},null,null,null,null,null,null,null,{"$f":"(FN110+1)*ET109","v":0.35324537981424203},null,null,null,{"$f":"(FR110+1)*EX109","v":0.31774937508836804},null,null,null,{"$f":"(FV110+1)*FB109","v":0.32414339629302896},null,null,null,{"$f":"(FZ110+1)*FF109","v":0.32164281428121683},null,null,null,null,null,null,null,{"$f":"(GH110+1)*FN109","v":0.35346017297671678},null,null,null,{"$f":"(GL110+1)*FR109","v":0.3111807006305124},null,null,null,{"$f":"(GP110+1)*FV109","v":0.31787991826899764},null,null,null,{"$f":"(GT110+1)*FZ109","v":0.31641127963605237},null,null,null,null,null,null,null,{"$f":"(HB110+1)*GH109","v":0.35367509674557812},null,null,null,{"$f":"(HF110+1)*GL109","v":0.30474781710575077},null,null,null,{"$f":"(HJ110+1)*GP109","v":0.31173747049702816},null,null,null,{"$f":"(HN110+1)*GT109","v":0.31126483613400802},null,null,null,null,null,null,null,{"$f":"(HV110+1)*HB109","v":0.35389015120024214},null,null,null,{"$f":"(HZ110+1)*HF109","v":0.29844791737580451},null,null,null,{"$f":"(ID110+1)*HJ109","v":0.30571371428895749},null,null,null,{"$f":"(IH110+1)*HN109","v":0.30620209976386553},null,null,null,null,null,null,null,{"$f":"(IP110+1)*HV109","v":0.35410533642017322},null,null,null,{"$f":"(IT110+1)*HZ109","v":0.29227825233296545},null,null,null,{"$f":"(IX110+1)*ID109","v":0.29980635614749207},null,null,null,{"$f":"(JB110+1)*IH109","v":0.30122170902541057},null,null,null,null,null,null,null,{"$f":"(JJ110+1)*IP109","v":0.35432065248488398},null,null,null,{"$f":"(JN110+1)*IT109","v":0.28623612970045892},null,null,null,{"$f":"(JR110+1)*IX109","v":0.29401314689297697},null,null,null,{"$f":"(JV110+1)*JB109","v":0.29632232456329011},null,null,null,null,null,null,null,{"$f":"(KD110+1)*JJ109","v":0.3545360994739355},null,null,null,{"$f":"(KH110+1)*JN109","v":0.28031891285760607},null,null,null,{"$f":"(KL110+1)*JR109","v":0.28833188080703864},null,null,null,{"$f":"(KP110+1)*JV109","v":0.29150262880682548}]
[null,"% change in services COGS",null,null,null,-0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CK24,BQ24,AW24,AC24,I24)","v":6.0805653732173837E-4},null,null,null,{"$f":"AVERAGE(CO24,BU24,BA24,AG24,M24)","v":-2.0672501577788716E-2},null,null,null,{"$f":"AVERAGE(CS24,BY24,BE24,AK24,Q24)","v":-1.932317022546734E-2},null,null,null,{"$f":"AVERAGE(CW24,CC24,BI24,AO24,U24)","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"DF110","v":6.0805653732173837E-4},null,null,null,{"$f":"DJ110","v":-2.0672501577788716E-2},null,null,null,{"$f":"DN110","v":-1.932317022546734E-2},null,null,null,{"$f":"DR110","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"DZ110","v":6.0805653732173837E-4},null,null,null,{"$f":"ED110","v":-2.0672501577788716E-2},null,null,null,{"$f":"EH110","v":-1.932317022546734E-2},null,null,null,{"$f":"EL110","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"ET110","v":6.0805653732173837E-4},null,null,null,{"$f":"EX110","v":-2.0672501577788716E-2},null,null,null,{"$f":"FB110","v":-1.932317022546734E-2},null,null,null,{"$f":"FF110","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"FN110","v":6.0805653732173837E-4},null,null,null,{"$f":"FR110","v":-2.0672501577788716E-2},null,null,null,{"$f":"FV110","v":-1.932317022546734E-2},null,null,null,{"$f":"FZ110","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"GH110","v":6.0805653732173837E-4},null,null,null,{"$f":"GL110","v":-2.0672501577788716E-2},null,null,null,{"$f":"GP110","v":-1.932317022546734E-2},null,null,null,{"$f":"GT110","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"HB110","v":6.0805653732173837E-4},null,null,null,{"$f":"HF110","v":-2.0672501577788716E-2},null,null,null,{"$f":"HJ110","v":-1.932317022546734E-2},null,null,null,{"$f":"HN110","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"HV110","v":6.0805653732173837E-4},null,null,null,{"$f":"HZ110","v":-2.0672501577788716E-2},null,null,null,{"$f":"ID110","v":-1.932317022546734E-2},null,null,null,{"$f":"IH110","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"IP110","v":6.0805653732173837E-4},null,null,null,{"$f":"IT110","v":-2.0672501577788716E-2},null,null,null,{"$f":"IX110","v":-1.932317022546734E-2},null,null,null,{"$f":"JB110","v":-1.6265044368721504E-2},null,null,null,null,null,null,null,{"$f":"JJ110","v":6.0805653732173837E-4},null,null,null,{"$f":"JN110","v":-2.0672501577788716E-2},null,null,null,{"$f":"JR110","v":-1.932317022546734E-2},null,null,null,{"$f":"JV110","v":-1.6265044368721504E-2}]
["Capital Expenditure as a percent of sales",null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"DJ91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"DN91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"DR91+$F111","v":2.5000000000000001E-2},null,null,null,null,null,null,null,{"$f":"DZ91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"ED91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"EH91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"EL91+$F111","v":2.5000000000000001E-2},null,null,null,null,null,null,null,{"$f":"ET91+$F111","v":0.04},null,null,null,{"$f":"EX91+$F111","v":0.04},null,null,null,{"$f":"FB91+$F111","v":0.04},null,null,null,{"$f":"FF91+$F111","v":0.04},null,null,null,null,null,null,null,{"$f":"FN91+$F111","v":0.04},null,null,null,{"$f":"FR91+$F111","v":0.04},null,null,null,{"$f":"FV91+$F111","v":0.04},null,null,null,{"$f":"FZ91+$F111","v":0.04},null,null,null,null,null,null,null,{"$f":"GH91+$F111","v":0.04},null,null,null,{"$f":"GL91+$F111","v":0.04},null,null,null,{"$f":"GP91+$F111","v":0.04},null,null,null,{"$f":"GT91+$F111","v":0.04},null,null,null,null,null,null,null,{"$f":"HB91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"HF91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"HJ91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"HN91+$F111","v":2.5000000000000001E-2},null,null,null,null,null,null,null,{"$f":"HV91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"HZ91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"ID91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"IH91+$F111","v":2.5000000000000001E-2},null,null,null,null,null,null,null,{"$f":"IP91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"IT91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"IX91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"JB91+$F111","v":2.5000000000000001E-2},null,null,null,null,null,null,null,{"$f":"JJ91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"JN91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"JR91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"JV91+$F111","v":2.5000000000000001E-2},null,null,null,null,null,null,null,{"$f":"KD91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"KH91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"KL91+$F111","v":2.5000000000000001E-2},null,null,null,{"$f":"KP91+$F111","v":2.5000000000000001E-2}]
["Short term deferred revenue/sales",null,null,null,null,-0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF92+$F112","v":0.67133947459323973},null,null,null,{"$f":"DJ92+$F112","v":0.72334881638629533},null,null,null,{"$f":"DN92+$F112","v":0.7012829608166129},null,null,null,{"$f":"DR92+$F112","v":0.71030187573357118},null,null,null,null,null,null,null,{"$f":"DZ92+$F112","v":0.67133947459323973},null,null,null,{"$f":"ED92+$F112","v":0.72334881638629533},null,null,null,{"$f":"EH92+$F112","v":0.7012829608166129},null,null,null,{"$f":"EL92+$F112","v":0.71030187573357118},null,null,null,null,null,null,null,{"$f":"ET92+$F112","v":0.67133947459323973},null,null,null,{"$f":"EX92+$F112","v":0.72334881638629533},null,null,null,{"$f":"FB92+$F112","v":0.7012829608166129},null,null,null,{"$f":"FF92+$F112","v":0.71030187573357118},null,null,null,null,null,null,null,{"$f":"FN92+$F112","v":0.67133947459323973},null,null,null,{"$f":"FR92+$F112","v":0.72334881638629533},null,null,null,{"$f":"FV92+$F112","v":0.7012829608166129},null,null,null,{"$f":"FZ92+$F112","v":0.71030187573357118},null,null,null,null,null,null,null,{"$f":"GH92+$F112","v":0.67133947459323973},null,null,null,{"$f":"GL92+$F112","v":0.72334881638629533},null,null,null,{"$f":"GP92+$F112","v":0.7012829608166129},null,null,null,{"$f":"GT92+$F112","v":0.71030187573357118},null,null,null,null,null,null,null,{"$f":"HB92+$F112","v":0.67133947459323973},null,null,null,{"$f":"HF92+$F112","v":0.72334881638629533},null,null,null,{"$f":"HJ92+$F112","v":0.7012829608166129},null,null,null,{"$f":"HN92+$F112","v":0.71030187573357118},null,null,null,null,null,null,null,{"$f":"HV92+$F112","v":0.67133947459323973},null,null,null,{"$f":"HZ92+$F112","v":0.72334881638629533},null,null,null,{"$f":"ID92+$F112","v":0.7012829608166129},null,null,null,{"$f":"IH92+$F112","v":0.71030187573357118},null,null,null,null,null,null,null,{"$f":"IP92+$F112","v":0.67133947459323973},null,null,null,{"$f":"IT92+$F112","v":0.72334881638629533},null,null,null,{"$f":"IX92+$F112","v":0.7012829608166129},null,null,null,{"$f":"JB92+$F112","v":0.71030187573357118},null,null,null,null,null,null,null,{"$f":"JJ92+$F112","v":0.67133947459323973},null,null,null,{"$f":"JN92+$F112","v":0.72334881638629533},null,null,null,{"$f":"JR92+$F112","v":0.7012829608166129},null,null,null,{"$f":"JV92+$F112","v":0.71030187573357118},null,null,null,null,null,null,null,{"$f":"KD92+$F112","v":0.67133947459323973},null,null,null,{"$f":"KH92+$F112","v":0.72334881638629533},null,null,null,{"$f":"KL92+$F112","v":0.7012829608166129},null,null,null,{"$f":"KP92+$F112","v":0.71030187573357118}]
["Long term deferred revenue/sales",null,null,null,null,-0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF93+$F113","v":0.42477228787816923},null,null,null,{"$f":"DJ93+$F113","v":0.45761665749324298},null,null,null,{"$f":"DN93+$F113","v":0.43825591676158016},null,null,null,{"$f":"DR93+$F113","v":0.4670833010350115},null,null,null,null,null,null,null,{"$f":"DZ93+$F113","v":0.42477228787816923},null,null,null,{"$f":"ED93+$F113","v":0.45761665749324298},null,null,null,{"$f":"EH93+$F113","v":0.43825591676158016},null,null,null,{"$f":"EL93+$F113","v":0.4670833010350115},null,null,null,null,null,null,null,{"$f":"ET93+$F113","v":0.42477228787816923},null,null,null,{"$f":"EX93+$F113","v":0.45761665749324298},null,null,null,{"$f":"FB93+$F113","v":0.43825591676158016},null,null,null,{"$f":"FF93+$F113","v":0.4670833010350115},null,null,null,null,null,null,null,{"$f":"FN93+$F113","v":0.42477228787816923},null,null,null,{"$f":"FR93+$F113","v":0.45761665749324298},null,null,null,{"$f":"FV93+$F113","v":0.43825591676158016},null,null,null,{"$f":"FZ93+$F113","v":0.4670833010350115},null,null,null,null,null,null,null,{"$f":"GH93+$F113","v":0.42477228787816923},null,null,null,{"$f":"GL93+$F113","v":0.45761665749324298},null,null,null,{"$f":"GP93+$F113","v":0.43825591676158016},null,null,null,{"$f":"GT93+$F113","v":0.4670833010350115},null,null,null,null,null,null,null,{"$f":"HB93+$F113","v":0.42477228787816923},null,null,null,{"$f":"HF93+$F113","v":0.45761665749324298},null,null,null,{"$f":"HJ93+$F113","v":0.43825591676158016},null,null,null,{"$f":"HN93+$F113","v":0.4670833010350115},null,null,null,null,null,null,null,{"$f":"HV93+$F113","v":0.42477228787816923},null,null,null,{"$f":"HZ93+$F113","v":0.45761665749324298},null,null,null,{"$f":"ID93+$F113","v":0.43825591676158016},null,null,null,{"$f":"IH93+$F113","v":0.4670833010350115},null,null,null,null,null,null,null,{"$f":"IP93+$F113","v":0.42477228787816923},null,null,null,{"$f":"IT93+$F113","v":0.45761665749324298},null,null,null,{"$f":"IX93+$F113","v":0.43825591676158016},null,null,null,{"$f":"JB93+$F113","v":0.4670833010350115},null,null,null,null,null,null,null,{"$f":"JJ93+$F113","v":0.42477228787816923},null,null,null,{"$f":"JN93+$F113","v":0.45761665749324298},null,null,null,{"$f":"JR93+$F113","v":0.43825591676158016},null,null,null,{"$f":"JV93+$F113","v":0.4670833010350115},null,null,null,null,null,null,null,{"$f":"KD93+$F113","v":0.42477228787816923},null,null,null,{"$f":"KH93+$F113","v":0.45761665749324298},null,null,null,{"$f":"KL93+$F113","v":0.43825591676158016},null,null,null,{"$f":"KP93+$F113","v":0.4670833010350115}]
["Leverage Ratios"]
["short term debt/equity",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF95+$F115","v":0.30356557743290341},null,null,null,{"$f":"DJ95+$F115","v":0.30356557743290341},null,null,null,{"$f":"DN95+$F115","v":0.30356557743290341},null,null,null,{"$f":"DR95+$F115","v":0.30356557743290341},null,null,null,{"$f":"DV95+$F115","v":0.30356557743290341},null,null,null,{"$f":"DZ95+$F115","v":0.30356557743290341},null,null,null,{"$f":"ED95+$F115","v":0.30356557743290341},null,null,null,{"$f":"EH95+$F115","v":0.30356557743290341},null,null,null,{"$f":"EL95+$F115","v":0.30356557743290341},null,null,null,{"$f":"EP95+$F115","v":0.30356557743290341},null,null,null,{"$f":"ET95+$F115","v":0.30356557743290341},null,null,null,{"$f":"EX95+$F115","v":0.30356557743290341},null,null,null,{"$f":"FB95+$F115","v":0.30356557743290341},null,null,null,{"$f":"FF95+$F115","v":0.30356557743290341},null,null,null,{"$f":"FJ95+$F115","v":0.30356557743290341},null,null,null,{"$f":"FN95+$F115","v":0.30356557743290341},null,null,null,{"$f":"FR95+$F115","v":0.30356557743290341},null,null,null,{"$f":"FV95+$F115","v":0.30356557743290341},null,null,null,{"$f":"FZ95+$F115","v":0.30356557743290341},null,null,null,{"$f":"GD95+$F115","v":0.30356557743290341},null,null,null,{"$f":"GH95+$F115","v":0.30356557743290341},null,null,null,{"$f":"GL95+$F115","v":0.30356557743290341},null,null,null,{"$f":"GP95+$F115","v":0.30356557743290341},null,null,null,{"$f":"GT95+$F115","v":0.30356557743290341},null,null,null,{"$f":"GX95+$F115","v":0.30356557743290341},null,null,null,{"$f":"HB95+$F115","v":0.30356557743290341},null,null,null,{"$f":"HF95+$F115","v":0.30356557743290341},null,null,null,{"$f":"HJ95+$F115","v":0.30356557743290341},null,null,null,{"$f":"HN95+$F115","v":0.30356557743290341},null,null,null,{"$f":"HR95+$F115","v":0.30356557743290341},null,null,null,{"$f":"HV95+$F115","v":0.30356557743290341},null,null,null,{"$f":"HZ95+$F115","v":0.30356557743290341},null,null,null,{"$f":"ID95+$F115","v":0.30356557743290341},null,null,null,{"$f":"IH95+$F115","v":0.30356557743290341},null,null,null,{"$f":"IL95+$F115","v":0.30356557743290341},null,null,null,{"$f":"IP95+$F115","v":0.30356557743290341},null,null,null,{"$f":"IT95+$F115","v":0.30356557743290341},null,null,null,{"$f":"IX95+$F115","v":0.30356557743290341},null,null,null,{"$f":"JB95+$F115","v":0.30356557743290341},null,null,null,{"$f":"JF95+$F115","v":0.30356557743290341},null,null,null,{"$f":"JJ95+$F115","v":0.30356557743290341},null,null,null,{"$f":"JN95+$F115","v":0.30356557743290341},null,null,null,{"$f":"JR95+$F115","v":0.30356557743290341},null,null,null,{"$f":"JV95+$F115","v":0.30356557743290341},null,null,null,{"$f":"JZ95+$F115","v":0.30356557743290341},null,null,null,{"$f":"KD95+$F115","v":0.30356557743290341},null,null,null,{"$f":"KH95+$F115","v":0.30356557743290341},null,null,null,{"$f":"KL95+$F115","v":0.30356557743290341},null,null,null,{"$f":"KP95+$F115","v":0.30356557743290341},null,null,null,{"$f":"KT95+$F115","v":0.30356557743290341}]
["long term debt/equity",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF96+$F116","v":0.43117571713681452},null,null,null,{"$f":"DJ96+$F116","v":0.43117571713681452},null,null,null,{"$f":"DN96+$F116","v":0.43117571713681452},null,null,null,{"$f":"DR96+$F116","v":0.43117571713681452},null,null,null,{"$f":"DV96+$F116","v":0.43117571713681452},null,null,null,{"$f":"DZ96+$F116","v":0.43117571713681452},null,null,null,{"$f":"ED96+$F116","v":0.43117571713681452},null,null,null,{"$f":"EH96+$F116","v":0.43117571713681452},null,null,null,{"$f":"EL96+$F116","v":0.43117571713681452},null,null,null,{"$f":"EP96+$F116","v":0.43117571713681452},null,null,null,{"$f":"ET96+$F116","v":0.43117571713681452},null,null,null,{"$f":"EX96+$F116","v":0.43117571713681452},null,null,null,{"$f":"FB96+$F116","v":0.43117571713681452},null,null,null,{"$f":"FF96+$F116","v":0.43117571713681452},null,null,null,{"$f":"FJ96+$F116","v":0.43117571713681452},null,null,null,{"$f":"FN96+$F116","v":0.43117571713681452},null,null,null,{"$f":"FR96+$F116","v":0.43117571713681452},null,null,null,{"$f":"FV96+$F116","v":0.43117571713681452},null,null,null,{"$f":"FZ96+$F116","v":0.43117571713681452},null,null,null,{"$f":"GD96+$F116","v":0.43117571713681452},null,null,null,{"$f":"GH96+$F116","v":0.43117571713681452},null,null,null,{"$f":"GL96+$F116","v":0.43117571713681452},null,null,null,{"$f":"GP96+$F116","v":0.43117571713681452},null,null,null,{"$f":"GT96+$F116","v":0.43117571713681452},null,null,null,{"$f":"GX96+$F116","v":0.43117571713681452},null,null,null,{"$f":"HB96+$F116","v":0.43117571713681452},null,null,null,{"$f":"HF96+$F116","v":0.43117571713681452},null,null,null,{"$f":"HJ96+$F116","v":0.43117571713681452},null,null,null,{"$f":"HN96+$F116","v":0.43117571713681452},null,null,null,{"$f":"HR96+$F116","v":0.43117571713681452},null,null,null,{"$f":"HV96+$F116","v":0.43117571713681452},null,null,null,{"$f":"HZ96+$F116","v":0.43117571713681452},null,null,null,{"$f":"ID96+$F116","v":0.43117571713681452},null,null,null,{"$f":"IH96+$F116","v":0.43117571713681452},null,null,null,{"$f":"IL96+$F116","v":0.43117571713681452},null,null,null,{"$f":"IP96+$F116","v":0.43117571713681452},null,null,null,{"$f":"IT96+$F116","v":0.43117571713681452},null,null,null,{"$f":"IX96+$F116","v":0.43117571713681452},null,null,null,{"$f":"JB96+$F116","v":0.43117571713681452},null,null,null,{"$f":"JF96+$F116","v":0.43117571713681452},null,null,null,{"$f":"JJ96+$F116","v":0.43117571713681452},null,null,null,{"$f":"JN96+$F116","v":0.43117571713681452},null,null,null,{"$f":"JR96+$F116","v":0.43117571713681452},null,null,null,{"$f":"JV96+$F116","v":0.43117571713681452},null,null,null,{"$f":"JZ96+$F116","v":0.43117571713681452},null,null,null,{"$f":"KD96+$F116","v":0.43117571713681452},null,null,null,{"$f":"KH96+$F116","v":0.43117571713681452},null,null,null,{"$f":"KL96+$F116","v":0.43117571713681452},null,null,null,{"$f":"KP96+$F116","v":0.43117571713681452},null,null,null,{"$f":"KT96+$F116","v":0.43117571713681452}]
["interest/total debt",null,null,null,null,{"$f":"2%/4","v":5.0000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"DJ97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"DN97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"DR97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"DV97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"DZ97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"ED97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"EH97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"EL97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"EP97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"ET97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"EX97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"FB97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"FF97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"FJ97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"FN97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"FR97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"FV97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"FZ97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"GD97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"GH97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"GL97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"GP97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"GT97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"GX97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"HB97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"HF97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"HJ97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"HN97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"HR97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"HV97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"HZ97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"ID97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"IH97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"IL97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"IP97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"IT97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"IX97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"JB97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"JF97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"JJ97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"JN97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"JR97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"JV97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"JZ97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"KD97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"KH97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"KL97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"KP97+$F117","v":-2.0658818424424494E-3},null,null,null,{"$f":"KT97+$F117","v":-2.0658818424424494E-3}]

{"sheet":"Revenue Model","index":2,"n_rows":252,"n_cols":306,"rows_kept":252,"cut":false,"hidden":false,"merged":[[224,0,225,5],[229,0,229,5],[237,0,237,5],[245,0,245,5],[8,0,9,5],[31,0,32,5],[54,0,55,5],[0,107,1,145],[206,0,207,5],[77,0,78,5],[122,0,123,4],[122,5,123,5],[125,0,125,5],[126,0,126,4],[193,0,194,5],[196,0,197,5],[147,0,147,5],[169,0,169,5],[170,0,170,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF($A$8=1,\"Bear\",IF($A$8=2,\"Base\",IF($A$8=3,\"Bull\",\"Check Case\")))","v":"Base"}]
[]
[null,null,null,null,null,null,"Historical Financials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Proforma Financials\"","v":"Proforma Financials"}]
[]
[]
[null,null,null,null,null,null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,null,{"$f":"DV6","v":"FY 2020"},null,null,null,{"$f":"DV6","v":"FY 2020"},null,null,null,{"$f":"DV6","v":"FY 2020"},null,null,null,{"$f":"DV6","v":"FY 2020"},null,null,null,"FY 2020",null,null,null,{"$f":"EP6","v":"FY 2021"},null,null,null,{"$f":"EP6","v":"FY 2021"},null,null,null,{"$f":"EP6","v":"FY 2021"},null,null,null,{"$f":"EP6","v":"FY 2021"},null,null,null,{"$f":"\"FY \"&RIGHT(DV6,4)+1","v":"FY 2021"},null,null,null,{"$f":"FJ6","v":"FY 2022"},null,null,null,{"$f":"FJ6","v":"FY 2022"},null,null,null,{"$f":"FJ6","v":"FY 2022"},null,null,null,{"$f":"FJ6","v":"FY 2022"},null,null,null,{"$f":"\"FY \"&RIGHT(EP6,4)+1","v":"FY 2022"},null,null,null,{"$f":"GD6","v":"FY 2023"},null,null,null,{"$f":"GD6","v":"FY 2023"},null,null,null,{"$f":"GD6","v":"FY 2023"},null,null,null,{"$f":"GD6","v":"FY 2023"},null,null,null,{"$f":"\"FY \"&RIGHT(FJ6,4)+1","v":"FY 2023"},null,null,null,{"$f":"GX6","v":"FY 2024"},null,null,null,{"$f":"GX6","v":"FY 2024"},null,null,null,{"$f":"GX6","v":"FY 2024"},null,null,null,{"$f":"GX6","v":"FY 2024"},null,null,null,{"$f":"\"FY \"&RIGHT(GD6,4)+1","v":"FY 2024"},null,null,null,{"$f":"HR6","v":"FY 2025"},null,null,null,{"$f":"HR6","v":"FY 2025"},null,null,null,{"$f":"HR6","v":"FY 2025"},null,null,null,{"$f":"HR6","v":"FY 2025"},null,null,null,{"$f":"\"FY \"&RIGHT(GX6,4)+1","v":"FY 2025"},null,null,null,{"$f":"IL6","v":"FY 2026"},null,null,null,{"$f":"IL6","v":"FY 2026"},null,null,null,{"$f":"IL6","v":"FY 2026"},null,null,null,{"$f":"IL6","v":"FY 2026"},null,null,null,{"$f":"\"FY \"&RIGHT(HR6,4)+1","v":"FY 2026"},null,null,null,{"$f":"JF6","v":"FY 2027"},null,null,null,{"$f":"JF6","v":"FY 2027"},null,null,null,{"$f":"JF6","v":"FY 2027"},null,null,null,{"$f":"JF6","v":"FY 2027"},null,null,null,{"$f":"\"FY \"&RIGHT(IL6,4)+1","v":"FY 2027"},null,null,null,{"$f":"JZ6","v":"FY 2028"},null,null,null,{"$f":"JZ6","v":"FY 2028"},null,null,null,{"$f":"JZ6","v":"FY 2028"},null,null,null,{"$f":"JZ6","v":"FY 2028"},null,null,null,{"$f":"\"FY \"&RIGHT(JF6,4)+1","v":"FY 2028"},null,null,null,{"$f":"KT6","v":"FY 2029"},null,null,null,{"$f":"KT6","v":"FY 2029"},null,null,null,{"$f":"KT6","v":"FY 2029"},null,null,null,{"$f":"KT6","v":"FY 2029"},null,null,null,{"$f":"\"FY \"&RIGHT(JZ6,4)+1","v":"FY 2029"}]
[null,null,null,null,null,null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended"]
[{"$f":"'Integrated Financial Statements'!A8","v":2},null,null,null,null,null,null,null,"October 25, \n2014",null,null,null,"January 24, \n2015",null,null,null,"April 25, \n2015",null,null,null,"July 25, \n 2015",null,null,null,{"$f":"U8","v":"July 25, \n 2015"},null,null,null,"October 24, \n2015",null,null,null,"January 23, \n2016",null,null,null,"April 30, \n2016",null,null,null,"July 30, \n2016",null,null,null,{"$f":"AO8","v":"July 30, \n2016"},null,null,null,"October 29, \n2016",null,null,null,"January 28, \n2017",null,null,null,"April 29, \n2017",null,null,null,"July 29, \n2017",null,null,null,{"$f":"BI8","v":"July 29, \n2017"},null,null,null,"October 28, \n2017",null,null,null,"January 27, \n2018",null,null,null,"April 28, \n2018",null,null,null,"July 28, \n2018",null,null,null,{"$f":"CC8","v":"July 28, \n2018"},null,null,null,"October 27, \n2018",null,null,null,"January 26, \n2019",null,null,null,"April 27, \n2019",null,null,null,"July 27, \n2019",null,null,null,{"$f":"CW8","v":"July 27, \n2019"},null,null,null,null,{"$f":"\"October 27, \n\"&RIGHT(DF6,4)-1","v":"October 27, \n2019"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(DF6,4)","v":"January 26, \n2020"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(DF6,4)","v":"April 27, \n2020"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DF6,4)","v":"July 27, \n2020"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DF6,4)","v":"July 27, \n2020"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(DZ6,4)-1","v":"October 27, \n2020"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(DZ6,4)","v":"January 26, \n2021"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(DZ6,4)","v":"April 27, \n2021"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DZ6,4)","v":"July 27, \n2021"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DZ6,4)","v":"July 27, \n2021"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(ET6,4)-1","v":"October 27, \n2021"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(ET6,4)","v":"January 26, \n2022"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(ET6,4)","v":"April 27, \n2022"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(ET6,4)","v":"July 27, \n2022"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(ET6,4)","v":"July 27, \n2022"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(FN6,4)-1","v":"October 27, \n2022"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(FN6,4)","v":"January 26, \n2023"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(FN6,4)","v":"April 27, \n2023"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(FN6,4)","v":"July 27, \n2023"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(FN6,4)","v":"July 27, \n2023"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(GH6,4)-1","v":"October 27, \n2023"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(GH6,4)","v":"January 26, \n2024"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(GH6,4)","v":"April 27, \n2024"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(GH6,4)","v":"July 27, \n2024"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(GH6,4)","v":"July 27, \n2024"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(HB6,4)-1","v":"October 27, \n2024"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(HB6,4)","v":"January 26, \n2025"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(HB6,4)","v":"April 27, \n2025"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HB6,4)","v":"July 27, \n2025"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HB6,4)","v":"July 27, \n2025"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(HV6,4)-1","v":"October 27, \n2025"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(HV6,4)","v":"January 26, \n2026"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(HV6,4)","v":"April 27, \n2026"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HV6,4)","v":"July 27, \n2026"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HV6,4)","v":"July 27, \n2026"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(IP6,4)-1","v":"October 27, \n2026"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(IP6,4)","v":"January 26, \n2027"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(IP6,4)","v":"April 27, \n2027"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(IP6,4)","v":"July 27, \n2027"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(IP6,4)","v":"July 27, \n2027"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(JJ6,4)-1","v":"October 27, \n2027"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(JJ6,4)","v":"January 26, \n2028"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(JJ6,4)","v":"April 27, \n2028"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(JJ6,4)","v":"July 27, \n2028"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(JJ6,4)","v":"July 27, \n2028"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(KD6,4)-1","v":"October 27, \n2028"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(KD6,4)","v":"January 26, \n2029"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(KD6,4)","v":"April 27, \n2029"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(KD6,4)","v":"July 27, \n2029"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(KD6,4)","v":"July 27, \n2029"}]
["Revenue"]
[]
["Infrastructure Platforms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.statista.com/statistics/309386/ethernet-switch-vendor-revenue-cisco/"]
[null,"Switching",null,null,null,null,null,null,{"$f":"I209","v":3846},null,null,null,{"$f":"M209","v":3616},null,null,null,{"$f":"Q209","v":3560},null,null,null,{"$f":"U209","v":3719},null,null,null,{"$f":"SUM(U12,Q12,M12,I12)","v":14741},null,null,null,{"$f":"AC209","v":4022},null,null,null,{"$f":"AG209","v":3483},null,null,null,{"$f":"AK209","v":3447},null,null,null,{"$f":"AO209","v":3794},null,null,null,{"$f":"SUM(AO12,AK12,AG12,AC12)","v":14746},null,null,null,{"$f":"AW209","v":3716},null,null,null,{"$f":"BA209","v":3305},null,null,null,{"$f":"BE209","v":3489},null,null,null,{"$f":"BI209","v":3439},null,null,null,{"$f":"SUM(BI12,BE12,BA12,AW12)","v":13949},null,null,null,3359,null,null,null,3356.7,null,null,null,3971.2,null,null,null,4149.6000000000004,null,null,null,{"$f":"SUM(BQ12:CC12)","v":14836.5},null,null,null,{"$f":"CK58*DA12","v":3851.0691550606844},null,null,null,{"$f":"CO58*DA12","v":3458.1936737062542},null,null,null,{"$f":"CS58*DA12","v":3491.6505868488907},null,null,null,{"$f":"CW58*DA12","v":3639.5865843841711},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!H13","v":14440.5},null,null,null,null,{"$f":"CK12+DF103","v":3851.0691550606844},null,null,null,{"$f":"CO12*(1+DJ35)","v":3492.775610443317},null,null,null,{"$f":"CS12*(1+DN35)","v":3526.5670927173796},null,null,null,{"$f":"CW12*(1+DR35)","v":3675.982450228013},null,null,null,{"$f":"SUM(DF12:DR12)","v":14546.394308449395},null,null,null,{"$f":"DF12*(1+DZ35)","v":3889.579846611291},null,null,null,{"$f":"DJ12*(1+ED35)","v":3527.7033665477502},null,null,null,{"$f":"DN12*(1+EH35)","v":3561.8327636445533},null,null,null,{"$f":"DR12*(1+EL35)","v":3712.742274730293},null,null,null,{"$f":"SUM(DZ12:EL12)","v":14691.858251533888},null,null,null,{"$f":"DZ12*(1+ET35)","v":3928.4756450774039},null,null,null,{"$f":"ED12*(1+EX35)","v":3562.9804002132278},null,null,null,{"$f":"EH12*(1+FB35)","v":3597.4510912809988},null,null,null,{"$f":"EL12*(1+FF35)","v":3749.8696974775962},null,null,null,{"$f":"SUM(ET12:FF12)","v":14838.776834049226},null,null,null,{"$f":"GD12*FN58","v":4036.4294089349214},null,null,null,{"$f":"GD12*FR58","v":3624.6439843848148},null,null,null,{"$f":"GD12*FV58","v":3659.7112508252662},null,null,null,{"$f":"GD12*FZ58","v":3814.7677265852089},null,null,null,{"$f":"FJ12*(1+GD35)","v":15135.552370730211},null,null,null,{"$f":"GX12*GH58","v":4117.1579971136198},null,null,null,{"$f":"GX12*GL58","v":3697.1368640725109},null,null,null,{"$f":"GX12*GP58","v":3732.9054758417719},null,null,null,{"$f":"GX12*GT58","v":3891.0630811169135},null,null,null,{"$f":"GD12*(1+GX35)","v":15438.263418144816},null,null,null,{"$f":"HR12*HB58","v":4199.5011570558927},null,null,null,{"$f":"HR12*HF58","v":3771.0796013539612},null,null,null,{"$f":"HR12*HJ58","v":3807.5635853586073},null,null,null,{"$f":"HR12*HN58","v":3968.8843427392517},null,null,null,{"$f":"GX12*(1+HR35)","v":15747.028686507712},null,null,null,{"$f":"IL12*HV58","v":4283.4911801970102},null,null,null,{"$f":"IL12*HZ58","v":3846.5011933810406},null,null,null,{"$f":"IL12*ID58","v":3883.7148570657796},null,null,null,{"$f":"IL12*IH58","v":4048.2620295940369},null,null,null,{"$f":"HR12*(1+IL35)","v":16061.969260237867},null,null,null,{"$f":"JF12*IP58","v":4326.3260919989807},null,null,null,{"$f":"JF12*IT58","v":3884.9662053148509},null,null,null,{"$f":"JF12*IX58","v":3922.5520056364376},null,null,null,{"$f":"JF12*JB58","v":4088.7446498899772},null,null,null,{"$f":"IL12*(1+JF35)","v":16222.588952840246},null,null,null,{"$f":"JZ12*JJ58","v":4412.8526138389598},null,null,null,{"$f":"JZ12*JN58","v":3962.6655294211478},null,null,null,{"$f":"JZ12*JR58","v":4001.0030457491662},null,null,null,{"$f":"JZ12*JV58","v":4170.5195428877769},null,null,null,{"$f":"JF12*(1+JZ35)","v":16547.04073189705},null,null,null,{"$f":"KT12*KD58","v":4501.1096661157399},null,null,null,{"$f":"KT12*KH58","v":4041.9188400095713},null,null,null,{"$f":"KT12*KL58","v":4081.02310666415},null,null,null,{"$f":"KT12*KP58","v":4253.9299337455323},null,null,null,{"$f":"JZ12*(1+KT35)","v":16877.981546534993}]
[null,"NGN Routing",null,null,null,null,null,null,{"$f":"I210","v":1949},null,null,null,{"$f":"M210","v":1764},null,null,null,{"$f":"Q210","v":1999},null,null,null,{"$f":"U210","v":1992},null,null,null,{"$f":"SUM(U13,Q13,M13,I13)","v":7704},null,null,null,{"$f":"AC210","v":1793},null,null,null,{"$f":"AG210","v":1845},null,null,null,{"$f":"AK210","v":1894},null,null,null,{"$f":"AO210","v":1876},null,null,null,{"$f":"SUM(AO13,AK13,AG13,AC13)","v":7408},null,null,null,{"$f":"AW210","v":2089},null,null,null,{"$f":"BA210","v":1817},null,null,null,{"$f":"BE210","v":2032},null,null,null,{"$f":"BI210","v":1893},null,null,null,7831,null,null,null,{"$f":"BQ59*CG13","v":1974.19884735236},null,null,null,{"$f":"BU59*CG13","v":1840.1433500446283},null,null,null,{"$f":"BY59*CG13","v":2007.48810512256},null,null,null,{"$f":"CC59*CG13","v":1952.8363641471183},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!G14","v":7774.666666666667},null,null,null,{"$f":"CK59*DA13","v":1990.3232205482363},null,null,null,{"$f":"CO59*DA13","v":1855.1728178967765},null,null,null,{"$f":"CS59*DA13","v":2023.8843700867965},null,null,null,{"$f":"CW59*DA13","v":1968.7862581348575},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!H14","v":7838.166666666667},null,null,null,null,{"$f":"CK13+DF104","v":1990.3232205482363},null,null,null,{"$f":"CO13*(1+DJ36)","v":1873.7245460757442},null,null,null,{"$f":"CS13*(1+DN36)","v":2044.1232137876646},null,null,null,{"$f":"CW13*(1+DR36)","v":1988.474120716206},null,null,null,{"$f":"SUM(DF13:DR13)","v":7896.6451011278514},null,null,null,{"$f":"DF13*(1+DZ36)","v":2010.2264527537188},null,null,null,{"$f":"DJ13*(1+ED36)","v":1892.4617915365018},null,null,null,{"$f":"DN13*(1+EH36)","v":2064.5644459255413},null,null,null,{"$f":"DR13*(1+EL36)","v":2008.3588619233681},null,null,null,{"$f":"SUM(DZ13:EL13)","v":7975.6115521391303},null,null,null,{"$f":"DZ13*(1+ET36)","v":2030.3287172812561},null,null,null,{"$f":"ED13*(1+EX36)","v":1911.3864094518667},null,null,null,{"$f":"EH13*(1+FB36)","v":2085.2100903847968},null,null,null,{"$f":"EL13*(1+FF36)","v":2068.6096277810693},null,null,null,8095.5348448989889,null,null,null,{"$f":"GD13*FN59","v":2117.3462647425995},null,null,null,{"$f":"GD13*FR59","v":1973.5705215476303},null,null,null,{"$f":"GD13*FV59","v":2153.0492972361681},null,null,null,{"$f":"GD13*FZ59","v":2094.434806719561},null,null,null,{"$f":"FJ13*(1+GD36)","v":8338.4008902459591},null,null,null,{"$f":"GX13*GH59","v":2180.8666526848774},null,null,null,{"$f":"GX13*GL59","v":2032.7776371940595},null,null,null,{"$f":"GX13*GP59","v":2217.6407761532532},null,null,null,{"$f":"GX13*GT59","v":2157.2678509211478},null,null,null,{"$f":"GD13*(1+GX36)","v":8588.5529169533384},null,null,null,{"$f":"HR13*HB59","v":2246.2926522654238},null,null,null,{"$f":"HR13*HF59","v":2093.760966309881},null,null,null,{"$f":"HR13*HJ59","v":2284.1699994378509},null,null,null,{"$f":"HR13*HN59","v":2221.9858864487824},null,null,null,{"$f":"GX13*(1+HR36)","v":8846.2095044619382},null,null,null,{"$f":"IL13*HV59","v":2313.6814318333863},null,null,null,{"$f":"IL13*HZ59","v":2156.5737952991776},null,null,null,{"$f":"IL13*ID59","v":2352.6950994209865},null,null,null,{"$f":"IL13*IH59","v":2288.6454630422459},null,null,null,{"$f":"HR13*(1+IL36)","v":9111.5957895957963},null,null,null,{"$f":"JF13*IP59","v":2359.9550604700544},null,null,null,{"$f":"JF13*IT59","v":2199.7052712051609},null,null,null,{"$f":"JF13*IX59","v":2399.749001409406},null,null,null,{"$f":"JF13*JB59","v":2334.4183723030906},null,null,null,{"$f":"IL13*(1+JF36)","v":9293.8277053877118},null,null,null,{"$f":"JZ13*JJ59","v":2407.1541616794552},null,null,null,{"$f":"JZ13*JN59","v":2243.699376629264},null,null,null,{"$f":"JZ13*JR59","v":2447.7439814375939},null,null,null,{"$f":"JZ13*JV59","v":2381.106739749152},null,null,null,{"$f":"JF13*(1+JZ36)","v":9479.7042594954655},null,null,null,{"$f":"KT13*KD59","v":2455.2972449130439},null,null,null,{"$f":"KT13*KH59","v":2288.573364161849},null,null,null,{"$f":"KT13*KL59","v":2496.6988610663457},null,null,null,{"$f":"KT13*KP59","v":2428.7288745441351},null,null,null,{"$f":"JZ13*(1+KT36)","v":9669.2983446853741}]
[null,"Wireless",null,null,null,null,null,null,{"$f":"I214","v":605},null,null,null,{"$f":"M214","v":611},null,null,null,{"$f":"Q214","v":611},null,null,null,{"$f":"U214","v":715},null,null,null,2542,null,null,null,{"$f":"AC214","v":645},null,null,null,{"$f":"AG214","v":613},null,null,null,{"$f":"AK214","v":615},null,null,null,{"$f":"AO214","v":752},null,null,null,2625,null,null,null,{"$f":"AW214","v":632},null,null,null,{"$f":"BA214","v":632},null,null,null,{"$f":"BE214","v":703},null,null,null,{"$f":"BI214","v":799},null,null,null,2766,null,null,null,{"$f":"BQ60*$CG14","v":680.94678093134462},null,null,null,{"$f":"BU60*$CG14","v":671.54808440858824},null,null,null,{"$f":"BY60*$CG14","v":696.81880919597245},null,null,null,{"$f":"CC60*$CG14","v":819.01965879742841},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!G15","v":2868.3333333333335},null,null,null,{"$f":"CK60*DA14","v":707.53575459699618},null,null,null,{"$f":"CO60*DA14","v":697.77006655400203},null,null,null,{"$f":"CS60*DA14","v":724.02753899142238},null,null,null,{"$f":"CW60*DA14","v":850.99997319091312},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!H15","v":2980.3333333333335},null,null,null,null,{"$f":"CK14+DF105","v":707.53575459699618},null,null,null,{"$f":"CO14*(1+DJ37)","v":711.72546788508203},null,null,null,{"$f":"CS14*(1+DN37)","v":731.26781438133662},null,null,null,{"$f":"CW14*(1+DR37)","v":876.52997238664057},null,null,null,3027.0590092500556,null,null,null,{"$f":"DF14*(1+DZ37)","v":714.61111214296614},null,null,null,{"$f":"DJ14*(1+ED37)","v":718.84272256393285},null,null,null,{"$f":"DN14*(1+EH37)","v":738.58049252515002},null,null,null,{"$f":"DR14*(1+EL37)","v":885.29527211050697},null,null,null,3057.3295993425559,null,null,null,{"$f":"DZ14*(1+ET37)","v":721.75722326439575},null,null,null,{"$f":"ED14*(1+EX37)","v":733.21957701521148},null,null,null,{"$f":"EH14*(1+FB37)","v":745.9662974504015},null,null,null,{"$f":"EL14*(1+FF37)","v":911.85413027382219},null,null,null,3112.7972280038312,null,null,null,{"$f":"GD14*FN60","v":761.15237524610973},null,null,null,{"$f":"GD14*FR60","v":750.64664942018112},null,null,null,{"$f":"GD14*FV60","v":778.89389683326135},null,null,null,{"$f":"GD14*FZ60","v":915.4882233443941},null,null,null,{"$f":"FJ14*(1+GD37)","v":3206.1811448439462},null,null,null,{"$f":"GX14*GH60","v":783.98694650349296},null,null,null,{"$f":"GX14*GL60","v":773.16604890278654},null,null,null,{"$f":"GX14*GP60","v":802.26071373825914},null,null,null,{"$f":"GX14*GT60","v":942.95287004472596},null,null,null,{"$f":"GD14*(1+GX37)","v":3302.3665791892645},null,null,null,{"$f":"HR14*HB60","v":799.66668543356286},null,null,null,{"$f":"HR14*HF60","v":788.62936988084232},null,null,null,{"$f":"HR14*HJ60","v":818.30592801302441},null,null,null,{"$f":"HR14*HN60","v":961.81192744562043},null,null,null,{"$f":"GX14*(1+HR37)","v":3368.4139107730498},null,null,null,{"$f":"IL14*HV60","v":807.66335228789853},null,null,null,{"$f":"IL14*HZ60","v":796.51566357965078},null,null,null,{"$f":"IL14*ID60","v":826.48898729315465},null,null,null,{"$f":"IL14*IH60","v":971.43004672007669},null,null,null,{"$f":"HR14*(1+IL37)","v":3402.0980498807803},null,null,null,{"$f":"JF14*IP60","v":807.66335228789853},null,null,null,{"$f":"JF14*IT60","v":796.51566357965078},null,null,null,{"$f":"JF14*IX60","v":826.48898729315465},null,null,null,{"$f":"JF14*JB60","v":971.43004672007669},null,null,null,{"$f":"IL14*(1+JF37)","v":3402.0980498807803},null,null,null,{"$f":"JZ14*JJ60","v":815.73998581077751},null,null,null,{"$f":"JZ14*JN60","v":804.48082021544735},null,null,null,{"$f":"JZ14*JR60","v":834.75387716608623},null,null,null,{"$f":"JZ14*JV60","v":981.1443471872775},null,null,null,{"$f":"JF14*(1+JZ37)","v":3436.1190303795884},null,null,null,{"$f":"KT14*KD60","v":823.89738566888525},null,null,null,{"$f":"KT14*KH60","v":812.52562841760175},null,null,null,{"$f":"KT14*KL60","v":843.10141593774711},null,null,null,{"$f":"KT14*KP60","v":990.95579065915024},null,null,null,{"$f":"JZ14*(1+KT37)","v":3470.4802206833842}]
[null,"Data Center",null,null,null,null,null,null,{"$f":"I213","v":693},null,null,null,{"$f":"M213","v":846},null,null,null,{"$f":"Q213","v":801},null,null,null,{"$f":"U213","v":880},null,null,null,3220,null,null,null,{"$f":"AC213","v":859},null,null,null,{"$f":"AG213","v":822},null,null,null,{"$f":"AK213","v":811},null,null,null,{"$f":"AO213","v":873},null,null,null,3365,null,null,null,{"$f":"AW213","v":834},null,null,null,{"$f":"BA213","v":790},null,null,null,{"$f":"BE213","v":767},null,null,null,{"$f":"BI213","v":837},null,null,null,3228,null,null,null,{"$f":"BQ61*$CG15","v":796.6402551988532},null,null,null,{"$f":"BU61*$CG15","v":821.65821036709485},null,null,null,{"$f":"BY61*$CG15","v":795.02261443736086},null,null,null,{"$f":"CC61*$CG15","v":865.67891999669132},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!G16","v":3279},null,null,null,{"$f":"CK61*DA15","v":797.61206398836077},null,null,null,{"$f":"CO61*DA15","v":822.66053816260205},null,null,null,{"$f":"CS61*DA15","v":795.99244989260615},null,null,null,{"$f":"CW61*DA15","v":866.73494795643114},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!H16","v":3283},null,null,null,null,{"$f":"CK15+DF106","v":797.61206398836077},null,null,null,{"$f":"CO15*(1+DJ38)","v":839.11374892585411},null,null,null,{"$f":"CS15*(1+DN38)","v":803.9523743915322},null,null,null,{"$f":"CW15*(1+DR38)","v":892.73699639512415},null,null,null,3333.4151837008712,null,null,null,{"$f":"DF15*(1+DZ38)","v":805.58818462824433},null,null,null,{"$f":"DJ15*(1+ED38)","v":847.50488641511265},null,null,null,{"$f":"DN15*(1+EH38)","v":811.99189813544751},null,null,null,{"$f":"DR15*(1+EL38)","v":901.66436635907542},null,null,null,3366.7493355378797,null,null,null,{"$f":"DZ15*(1+ET38)","v":813.64406647452677},null,null,null,{"$f":"ED15*(1+EX38)","v":864.45498414341489},null,null,null,{"$f":"EH15*(1+FB38)","v":820.11181711680194},null,null,null,{"$f":"EL15*(1+FF38)","v":928.7142973498477},null,null,null,3426.9251650845913,null,null,null,{"$f":"GD15*FN61","v":857.55636907660005},null,null,null,{"$f":"GD15*FR61","v":884.48735411757468},null,null,null,{"$f":"GD15*FV61","v":855.81503334966089},null,null,null,{"$f":"GD15*FZ61","v":931.87416349329351},null,null,null,{"$f":"FJ15*(1+GD38)","v":3529.7329200371291},null,null,null,{"$f":"GX15*GH61","v":883.28306014889813},null,null,null,{"$f":"GX15*GL61","v":911.02197474110199},null,null,null,{"$f":"GX15*GP61","v":881.48948435015086},null,null,null,{"$f":"GX15*GT61","v":959.8303883980924},null,null,null,{"$f":"GD15*(1+GX38)","v":3635.6249076382433},null,null,null,{"$f":"HR15*HB61","v":900.9487213518762},null,null,null,{"$f":"HR15*HF61","v":929.242414235924},null,null,null,{"$f":"HR15*HJ61","v":899.1192740371539},null,null,null,{"$f":"HR15*HN61","v":979.02699616605435},null,null,null,{"$f":"GX15*(1+HR38)","v":3708.3374057910082},null,null,null,{"$f":"IL15*HV61","v":909.9582085653949},null,null,null,{"$f":"IL15*HZ61","v":938.53483837828321},null,null,null,{"$f":"IL15*ID61","v":908.1104667775254},null,null,null,{"$f":"IL15*IH61","v":988.81726612771479},null,null,null,{"$f":"HR15*(1+IL38)","v":3745.4207798489183},null,null,null,{"$f":"JF15*IP61","v":909.9582085653949},null,null,null,{"$f":"JF15*IT61","v":938.53483837828321},null,null,null,{"$f":"JF15*IX61","v":908.1104667775254},null,null,null,{"$f":"JF15*JB61","v":988.81726612771479},null,null,null,{"$f":"IL15*(1+JF38)","v":3745.4207798489183},null,null,null,{"$f":"JZ15*JJ61","v":919.05779065104889},null,null,null,{"$f":"JZ15*JN61","v":947.92018676206612},null,null,null,{"$f":"JZ15*JR61","v":917.19157144530072},null,null,null,{"$f":"JZ15*JV61","v":998.70543878899207},null,null,null,{"$f":"JF15*(1+JZ38)","v":3782.8749876474076},null,null,null,{"$f":"KT15*KD61","v":928.24836855755939},null,null,null,{"$f":"KT15*KH61","v":957.39938862968677},null,null,null,{"$f":"KT15*KL61","v":926.36348715975362},null,null,null,{"$f":"KT15*KP61","v":1008.692493176882},null,null,null,{"$f":"JZ15*(1+KT38)","v":3820.7037375238815}]
[null,"Other",null,null,null,null,null,null,{"$f":"I199-SUM(I12:I15)","v":148},null,null,null,{"$f":"M199-SUM(M12:M15)","v":150},null,null,null,{"$f":"Q199-SUM(Q12:Q15)","v":157},null,null,null,{"$f":"U199-SUM(U12:U15)","v":175},null,null,null,630,null,null,null,{"$f":"AC199-SUM(AC12:AC15)","v":165},null,null,null,{"$f":"AG199-SUM(AG12:AG15)","v":167},null,null,null,{"$f":"AK199-SUM(AK12:AK15)","v":176},null,null,null,{"$f":"AO199-SUM(AO12:AO15)","v":199},null,null,null,707,null,null,null,{"$f":"AW199-SUM(AW12:AW15)","v":13},null,null,null,{"$f":"BA199-SUM(BA12:BA15)","v":9},null,null,null,{"$f":"BE199-SUM(BE12:BE15)","v":10},null,null,null,{"$f":"BI199-SUM(BI12:BI15)","v":11},null,null,null,43,null,null,null,{"$f":"BQ17-SUM(BQ12:BQ15)","v":169.21411651744256},null,null,null,{"$f":"BU17-SUM(BU12:BU15)","v":19.950355179687904},null,null,null,{"$f":"BY17-SUM(BY12:BY15)","v":-290.52952875589381},null,null,null,{"$f":"CC17-SUM(CC12:CC15)","v":-335.13494294123939},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!G17","v":-436.5},null,null,null,{"$f":"CK17-SUM(CK12:CK15)","v":295.45980580572177},null,null,null,{"$f":"CO17-SUM(CO12:CO15)","v":294.20290368036513},null,null,null,{"$f":"CS17-SUM(CS12:CS15)","v":509.44505418028348},null,null,null,{"$f":"CW17-SUM(CW12:CW15)","v":549.89223633362781},null,null,null,{"$f":"SUM(CK16:CW16)","v":1648.9999999999982},null,null,null,null,{"$f":"CK16+DF107","v":295.45980580572177},null,null,null,{"$f":"CO16*(1+DJ39)","v":297.14493271716879},null,null,null,{"$f":"CS16*(1+DN39)","v":514.53950472208635},null,null,null,{"$f":"CW16*(1+DR39)","v":555.39115869696411},null,null,null,1662.535401941941,null,null,null,{"$f":"DF16*(1+DZ39)","v":298.414403863779},null,null,null,{"$f":"DJ16*(1+ED39)","v":300.11638204434047},null,null,null,{"$f":"DN16*(1+EH39)","v":519.68489976930721},null,null,null,{"$f":"DR16*(1+EL39)","v":560.94507028393377},null,null,null,1679.1607559613606,null,null,null,{"$f":"DZ16*(1+ET39)","v":301.39854790241679},null,null,null,{"$f":"ED16*(1+EX39)","v":303.11754586478389},null,null,null,{"$f":"EH16*(1+FB39)","v":524.88174876700032},null,null,null,{"$f":"EL16*(1+FF39)","v":566.55452098677313},null,null,null,1695.9523635209744,null,null,null,{"$f":"GD16*FN62","v":440.00521007671085},null,null,null,{"$f":"GD16*FR62","v":390.31946108690363},null,null,null,{"$f":"GD16*FV62","v":417.21033318185579},null,null,null,{"$f":"GD16*FZ62","v":465.37688281071394},null,null,null,{"$f":"FJ16*(1+GD39)","v":1712.9118871561841},null,null,null,{"$f":"GX16*GH62","v":444.40526217747794},null,null,null,{"$f":"GX16*GL62","v":394.22265569777261},null,null,null,{"$f":"GX16*GP62","v":421.38243651367429},null,null,null,{"$f":"GX16*GT62","v":470.03065163882104},null,null,null,{"$f":"GD16*(1+GX39)","v":1730.0410060277459},null,null,null,{"$f":"HR16*HB62","v":448.84931479925274},null,null,null,{"$f":"HR16*HF62","v":398.16488225475035},null,null,null,{"$f":"HR16*HJ62","v":425.59626087881105},null,null,null,{"$f":"HR16*HN62","v":474.73095815520929},null,null,null,{"$f":"GX16*(1+HR39)","v":1747.3414160880234},null,null,null,{"$f":"IL16*HV62","v":453.33780794724532},null,null,null,{"$f":"IL16*HZ62","v":402.14653107729788},null,null,null,{"$f":"IL16*ID62","v":429.85222348759919},null,null,null,{"$f":"IL16*IH62","v":479.47826773676138},null,null,null,{"$f":"HR16*(1+IL39)","v":1764.8148302489037},null,null,null,{"$f":"JF16*IP62","v":453.33780794724532},null,null,null,{"$f":"JF16*IT62","v":402.14653107729788},null,null,null,{"$f":"JF16*IX62","v":429.85222348759919},null,null,null,{"$f":"JF16*JB62","v":479.47826773676138},null,null,null,{"$f":"IL16*(1+JF39)","v":1764.8148302489037},null,null,null,{"$f":"JZ16*JJ62","v":457.87118602671779},null,null,null,{"$f":"JZ16*JN62","v":406.16799638807089},null,null,null,{"$f":"JZ16*JR62","v":434.15074572247522},null,null,null,{"$f":"JZ16*JV62","v":484.27305041412905},null,null,null,{"$f":"JF16*(1+JZ39)","v":1782.4629785513928},null,null,null,{"$f":"KT16*KD62","v":462.44989788698496},null,null,null,{"$f":"KT16*KH62","v":410.22967635195158},null,null,null,{"$f":"KT16*KL62","v":438.49225317969996},null,null,null,{"$f":"KT16*KP62","v":489.11578091827033},null,null,null,{"$f":"JZ16*(1+KT39)","v":1800.2876083369067}]
[null,"Total Infrastructure Platforms",null,null,null,null,null,null,{"$f":"SUM(I12:I16)","v":7241},null,null,null,{"$f":"SUM(M12:M16)","v":6987},null,null,null,{"$f":"SUM(Q12:Q16)","v":7128},null,null,null,{"$f":"SUM(U12:U16)","v":7481},null,null,null,28837,null,null,null,{"$f":"SUM(AC12:AC16)","v":7484},null,null,null,{"$f":"SUM(AG12:AG16)","v":6930},null,null,null,{"$f":"SUM(AK12:AK16)","v":6943},null,null,null,{"$f":"SUM(AO12:AO16)","v":7494},null,null,null,28851,null,null,null,{"$f":"SUM(AW12:AW16)","v":7284},null,null,null,{"$f":"SUM(BA12:BA16)","v":6553},null,null,null,{"$f":"SUM(BE12:BE16)","v":7001},null,null,null,{"$f":"SUM(BI12:BI16)","v":6979},null,null,null,27817,null,null,null,{"$f":"BQ199","v":6980},null,null,null,{"$f":"BU199","v":6710},null,null,null,{"$f":"BY199","v":7180},null,null,null,{"$f":"CC199","v":7452},null,null,null,{"$f":"SUM(BQ17:CC17)","v":28322},null,null,null,{"$f":"CK199","v":7642},null,null,null,{"$f":"CO199","v":7128},null,null,null,{"$f":"CS199","v":7545},null,null,null,{"$f":"CW199","v":7876},null,null,null,{"$f":"SUM(CK17:CW17)","v":30191},null,null,null,null,{"$f":"SUM(DF12:DF16)","v":7642},null,null,null,{"$f":"SUM(DJ12:DJ16)","v":7214.4843060471667},null,null,null,{"$f":"SUM(DN12:DN16)","v":7620.45},null,null,null,{"$f":"SUM(DR12:DR16)","v":7989.114698422949},null,null,null,30466.049004470115,null,null,null,{"$f":"SUM(DZ12:DZ16)","v":7718.4199999999992},null,null,null,{"$f":"SUM(ED12:ED16)","v":7286.6291491076381},null,null,null,{"$f":"SUM(EH12:EH16)","v":7696.6544999999987},null,null,null,{"$f":"SUM(EL12:EL16)","v":8069.0058454071777},null,null,null,30770.709494514813,null,null,null,{"$f":"SUM(ET12:ET16)","v":7795.6041999999998},null,null,null,{"$f":"SUM(EX12:EX16)","v":7375.1589166885042},null,null,null,{"$f":"SUM(FB12:FB16)","v":7773.621044999999},null,null,null,{"$f":"SUM(FF12:FF16)","v":8225.6022738691081},null,null,null,31169.986435557614,null,null,null,{"$f":"SUM(FN12:FN16)","v":8212.4896280769426},null,null,null,{"$f":"SUM(FR12:FR16)","v":7623.6679705571041},null,null,null,{"$f":"SUM(FV12:FV16)","v":7864.6798114262128},null,null,null,{"$f":"SUM(FZ12:FZ16)","v":8221.9418029531698},null,null,null,{"$f":"SUM(GD12:GD16)","v":31922.779213013429},null,null,null,{"$f":"SUM(GH12:GH16)","v":8409.6999186283647},null,null,null,{"$f":"SUM(GL12:GL16)","v":7808.3251806082317},null,null,null,{"$f":"SUM(GP12:GP16)","v":8055.6788865971093},null,null,null,{"$f":"SUM(GT12:GT16)","v":8421.1448421197019},null,null,null,{"$f":"SUM(GX12:GX16)","v":32694.84882795341},null,null,null,{"$f":"SUM(HB12:HB16)","v":8595.2585309060069},null,null,null,{"$f":"SUM(HF12:HF16)","v":7980.8772340353589},null,null,null,{"$f":"SUM(HJ12:HJ16)","v":8234.7550477254481},null,null,null,{"$f":"SUM(HN12:HN16)","v":8606.4401109549181},null,null,null,{"$f":"SUM(HR12:HR16)","v":33417.330923621732},null,null,null,{"$f":"SUM(HV12:HV16)","v":8768.1319808309363},null,null,null,{"$f":"SUM(HZ12:HZ16)","v":8140.272021715451},null,null,null,{"$f":"SUM(ID12:ID16)","v":8400.8616340450462},null,null,null,{"$f":"SUM(IH12:IH16)","v":8776.6330732208353},null,null,null,{"$f":"SUM(IL12:IL16)","v":34085.898709812267},null,null,null,{"$f":"SUM(IP12:IP16)","v":8857.2405212695739},null,null,null,{"$f":"SUM(IT12:IT16)","v":8221.8685095552446},null,null,null,{"$f":"SUM(IX12:IX16)","v":8486.7526846041237},null,null,null,{"$f":"SUM(JB12:JB16)","v":8862.8886027776207},null,null,null,{"$f":"SUM(JF12:JF16)","v":34428.750318206563},null,null,null,{"$f":"SUM(JJ12:JJ16)","v":9012.6757380069594},null,null,null,{"$f":"SUM(JN12:JN16)","v":8364.9339094159968},null,null,null,{"$f":"SUM(JR12:JR16)","v":8634.843221520623},null,null,null,{"$f":"SUM(JV12:JV16)","v":9015.7491190273286},null,null,null,{"$f":"SUM(JZ12:JZ16)","v":35028.201987970904},null,null,null,{"$f":"SUM(KD12:KD16)","v":9171.0025631422141},null,null,null,{"$f":"SUM(KH12:KH16)","v":8510.6468975706593},null,null,null,{"$f":"SUM(KL12:KL16)","v":8785.6791240076964},null,null,null,{"$f":"SUM(KP12:KP16)","v":9171.4228730439681},null,null,null,{"$f":"SUM(KT12:KT16)","v":35638.751457764534}]
["Applications"]
[null,"Collaboration",null,null,null,null,null,null,{"$f":"I211","v":949},null,null,null,{"$f":"M211","v":990},null,null,null,{"$f":"Q211","v":973},null,null,null,{"$f":"U211","v":1088},null,null,null,4000,null,null,null,{"$f":"AC211","v":1115},null,null,null,{"$f":"AG211","v":1019},null,null,null,{"$f":"AK211","v":1069},null,null,null,{"$f":"AO211","v":1149},null,null,null,4352,null,null,null,{"$f":"AW211","v":1081},null,null,null,{"$f":"BA211","v":1062},null,null,null,{"$f":"BE211","v":1022},null,null,null,{"$f":"BI211","v":1113},null,null,null,{"$f":"SUM(BI19,BE19,BA19,AW19)","v":4278},null,null,null,{"$f":"BQ65*$CG19","v":1116.228755376344},null,null,null,{"$f":"BU65*$CG19","v":1091.9185291023844},null,null,null,{"$f":"BY65*$CG19","v":1088.7601843151006},null,null,null,{"$f":"CC65*$CG19","v":1191.0925312061711},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!G20","v":4488},null,null,null,{"$f":"CK65*DA19","v":1150.8000113917878},null,null,null,{"$f":"CO65*DA19","v":1125.7368614431223},null,null,null,{"$f":"CS65*DA19","v":1122.4806980450023},null,null,null,{"$f":"CW65*DA19","v":1227.9824291200878},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!H20","v":4627},null,null,null,null,{"$f":"CK19+DF110","v":1150.8000113917878},null,null,null,{"$f":"CO19*(1+DJ42)","v":1148.2515986719848},null,null,null,{"$f":"CS19*(1+DN42)","v":1133.7055050254523},null,null,null,{"$f":"CW19*(1+DR42)","v":1264.8219019936905},null,null,null,4697.579017082915,null,null,null,{"$f":"DF19*(1+DZ42)","v":1173.8160116196236},null,null,null,{"$f":"DJ19*(1+ED42)","v":1171.2166306454244},null,null,null,{"$f":"DN19*(1+EH42)","v":1145.0425600757069},null,null,null,{"$f":"DR19*(1+EL42)","v":1302.7665590535012},null,null,null,4792.8417613942565,null,null,null,{"$f":"DZ19*(1+ET42)","v":1197.2923318520161},null,null,null,{"$f":"ED19*(1+EX42)","v":1194.6409632583329},null,null,null,{"$f":"EH19*(1+FB42)","v":1156.4929856764641},null,null,null,{"$f":"EL19*(1+FF42)","v":1341.8495558251063},null,null,null,{"$f":"SUM(ET19:FF19)","v":4890.2758366119187},null,null,null,{"$f":"GD19*FN65","v":1252.7688292925091},null,null,null,{"$f":"GD19*FR65","v":1225.4849114016856},null,null,null,{"$f":"GD19*FV65","v":1221.940229469232},null,null,null,{"$f":"GD19*FZ65","v":1336.7901415468493},null,null,null,{"$f":"FJ19*(1+GD42)","v":5036.984111710276},null,null,null,{"$f":"GX19*GH65","v":1290.3518941712846},null,null,null,{"$f":"GX19*GL65","v":1262.2494587437363},null,null,null,{"$f":"GX19*GP65","v":1258.5984363533091},null,null,null,{"$f":"GX19*GT65","v":1376.893845793255},null,null,null,{"$f":"GD19*(1+GX42)","v":5188.0936350615848},null,null,null,{"$f":"HR19*HB65","v":1316.1589320547102},null,null,null,{"$f":"HR19*HF65","v":1287.4944479186108},null,null,null,{"$f":"HR19*HJ65","v":1283.7704050803752},null,null,null,{"$f":"HR19*HN65","v":1404.4317227091201},null,null,null,{"$f":"GX19*(1+HR42)","v":5291.8555077628162},null,null,null,{"$f":"IL19*HV65","v":1329.3205213752574},null,null,null,{"$f":"IL19*HZ65","v":1300.3693923977971},null,null,null,{"$f":"IL19*ID65","v":1296.6081091311789},null,null,null,{"$f":"IL19*IH65","v":1418.4760399362112},null,null,null,{"$f":"HR19*(1+IL42)","v":5344.7740628404445},null,null,null,{"$f":"JF19*IP65","v":1342.6137265890097},null,null,null,{"$f":"JF19*IT65","v":1313.373086321775},null,null,null,{"$f":"JF19*IX65","v":1309.5741902224906},null,null,null,{"$f":"JF19*JB65","v":1432.6608003355732},null,null,null,{"$f":"IL19*(1+JF42)","v":5398.2218034688485},null,null,null,{"$f":"JZ19*JJ65","v":1369.46600112079},null,null,null,{"$f":"JZ19*JN65","v":1339.6405480482106},null,null,null,{"$f":"JZ19*JR65","v":1335.7656740269406},null,null,null,{"$f":"JZ19*JV65","v":1461.314016342285},null,null,null,{"$f":"JF19*(1+JZ42)","v":5506.1862395382259},null,null,null,{"$f":"KT19*KD65","v":1396.8553211432059},null,null,null,{"$f":"KT19*KH65","v":1366.4333590091749},null,null,null,{"$f":"KT19*KL65","v":1362.4809875074795},null,null,null,{"$f":"KT19*KP65","v":1490.5402966691306},null,null,null,{"$f":"JZ19*(1+KT42)","v":5616.3099643289906}]
[null,"Other",null,null,null,null,null,null,{"$f":"I200-I19","v":17},null,null,null,{"$f":"M200-M19","v":12},null,null,null,{"$f":"Q200-Q19","v":12},null,null,null,{"$f":"U200-U19","v":13},null,null,null,54,null,null,null,{"$f":"AC200-AC19","v":16},null,null,null,{"$f":"AG200-AG19","v":12},null,null,null,{"$f":"AK200-AK19","v":18},null,null,null,{"$f":"AO200-AO19","v":40},null,null,null,86,null,null,null,{"$f":"AW200-AW19","v":55},null,null,null,{"$f":"BA200-BA19","v":55},null,null,null,{"$f":"BE200-BE19","v":78},null,null,null,{"$f":"BI200-BI19","v":103},null,null,null,{"$f":"SUM(BI20,BE20,BA20,AW20)","v":291},null,null,null,{"$f":"BQ21-BQ19","v":86.771244623656003},null,null,null,{"$f":"BU21-BU19","v":92.081470897615645},null,null,null,{"$f":"BY21-BY19","v":221.23981568489944},null,null,null,{"$f":"CC21-CC19","v":147.90746879382891},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!G21","v":548},null,null,null,{"$f":"CK21-CK19","v":268.19998860821215},null,null,null,{"$f":"CO21-CO19","v":339.26313855687772},null,null,null,{"$f":"CS21-CS19","v":308.51930195499767},null,null,null,{"$f":"CW21-CW19","v":259.01757087991223},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!H21","v":1175},null,null,null,null,{"$f":"CK20+DF111","v":268.19998860821215},null,null,null,{"$f":"CO20*(1+DJ43)","v":346.0484013280153},null,null,null,{"$f":"CS20*(1+DN43)","v":311.60449497454766},null,null,null,{"$f":"CW20*(1+DR43)","v":266.78809800630961},null,null,null,1192.6409829170848,null,null,null,{"$f":"DF20*(1+DZ43)","v":273.56398838037637},null,null,null,{"$f":"DJ20*(1+ED43)","v":352.96936935457563},null,null,null,{"$f":"DN20*(1+EH43)","v":314.72053992429312},null,null,null,{"$f":"DR20*(1+EL43)","v":274.79174094649892},null,null,null,1216.045638605744,null,null,null,{"$f":"DZ20*(1+ET43)","v":279.03526814798391},null,null,null,{"$f":"ED20*(1+EX43)","v":360.02875674166717},null,null,null,{"$f":"EH20*(1+FB43)","v":317.86774532353604},null,null,null,{"$f":"EL20*(1+FF43)","v":283.03549317489387},null,null,null,{"$f":"SUM(ET20:FF20)","v":1239.9672633880809},null,null,null,{"$f":"GD20*FN66","v":293.69067126200383},null,null,null,{"$f":"GD20*FR66","v":234.4709312596236},null,null,null,{"$f":"GD20*FV66","v":297.82061067999882},null,null,null,{"$f":"GD20*FZ66","v":451.18406808809715},null,null,null,{"$f":"FJ20*(1+GD43)","v":1277.1662812897234},null,null,null,{"$f":"GX20*GH66","v":302.50139139986391},null,null,null,{"$f":"GX20*GL66","v":241.50505919741229},null,null,null,{"$f":"GX20*GP66","v":306.7552290003988},null,null,null,{"$f":"GX20*GT66","v":464.71959013074007},null,null,null,{"$f":"GD20*(1+GX43)","v":1315.4812697284151},null,null,null,{"$f":"HR20*HB66","v":308.55141922786117},null,null,null,{"$f":"HR20*HF66","v":246.33516038136054},null,null,null,{"$f":"HR20*HJ66","v":312.89033358040672},null,null,null,{"$f":"HR20*HN66","v":474.01398193335484},null,null,null,{"$f":"GX20*(1+HR43)","v":1341.7908951229833},null,null,null,{"$f":"IL20*HV66","v":311.63693342013983},null,null,null,{"$f":"IL20*HZ66","v":248.79851198517417},null,null,null,{"$f":"IL20*ID66","v":316.01923691621084},null,null,null,{"$f":"IL20*IH66","v":478.75412175268843},null,null,null,{"$f":"HR20*(1+IL43)","v":1355.2088040742133},null,null,null,{"$f":"JF20*IP66","v":314.75330275434123},null,null,null,{"$f":"JF20*IT66","v":251.28649710502589},null,null,null,{"$f":"JF20*IX66","v":319.17942928537292},null,null,null,{"$f":"JF20*JB66","v":483.54166297021527},null,null,null,{"$f":"IL20*(1+JF43)","v":1368.7608921149554},null,null,null,{"$f":"JZ20*JJ66","v":321.04836880942804},null,null,null,{"$f":"JZ20*JN66","v":256.31222704712644},null,null,null,{"$f":"JZ20*JR66","v":325.56301787108038},null,null,null,{"$f":"JZ20*JV66","v":493.21249622961966},null,null,null,{"$f":"JF20*(1+JZ43)","v":1396.1361099572546},null,null,null,{"$f":"KT20*KD66","v":327.46933618561661},null,null,null,{"$f":"KT20*KH66","v":261.43847158806892},null,null,null,{"$f":"KT20*KL66","v":332.07427822850201},null,null,null,{"$f":"KT20*KP66","v":503.076746154212},null,null,null,{"$f":"JZ20*(1+KT43)","v":1424.0588321563996}]
[null,"Total Applications",null,null,null,null,null,null,{"$f":"SUM(I19:I20)","v":966},null,null,null,{"$f":"SUM(M19:M20)","v":1002},null,null,null,{"$f":"SUM(Q19:Q20)","v":985},null,null,null,{"$f":"SUM(U19:U20)","v":1101},null,null,null,4054,null,null,null,{"$f":"SUM(AC19:AC20)","v":1131},null,null,null,{"$f":"SUM(AG19:AG20)","v":1031},null,null,null,{"$f":"SUM(AK19:AK20)","v":1087},null,null,null,{"$f":"SUM(AO19:AO20)","v":1189},null,null,null,4438,null,null,null,{"$f":"SUM(AW19:AW20)","v":1136},null,null,null,{"$f":"SUM(BA19:BA20)","v":1117},null,null,null,{"$f":"SUM(BE19:BE20)","v":1100},null,null,null,{"$f":"SUM(BI19:BI20)","v":1216},null,null,null,{"$f":"SUM(BI21,BE21,BA21,AW21)","v":4569},null,null,null,{"$f":"BQ200","v":1203},null,null,null,{"$f":"BU200","v":1184},null,null,null,{"$f":"BY200","v":1310},null,null,null,{"$f":"CC200","v":1339},null,null,null,{"$f":"SUM(BQ21:CC21)","v":5036},null,null,null,{"$f":"CK200","v":1419},null,null,null,{"$f":"CO200","v":1465},null,null,null,{"$f":"CS200","v":1431},null,null,null,{"$f":"CW200","v":1487},null,null,null,{"$f":"SUM(CK21:CW21)","v":5802},null,null,null,null,{"$f":"SUM(DF19:DF20)","v":1419},null,null,null,{"$f":"SUM(DJ19:DJ20)","v":1494.3000000000002},null,null,null,{"$f":"SUM(DN19:DN20)","v":1445.31},null,null,null,{"$f":"SUM(DR19:DR20)","v":1531.6100000000001},null,null,null,5890.2200000000012,null,null,null,{"$f":"SUM(DZ19:DZ20)","v":1447.38},null,null,null,{"$f":"SUM(ED19:ED20)","v":1524.1860000000001},null,null,null,{"$f":"SUM(EH19:EH20)","v":1459.7631000000001},null,null,null,{"$f":"SUM(EL19:EL20)","v":1577.5583000000001},null,null,null,6008.8874000000014,null,null,null,{"$f":"SUM(ET19:ET20)","v":1476.3276000000001},null,null,null,{"$f":"SUM(EX19:EX20)","v":1554.6697200000001},null,null,null,{"$f":"SUM(FB19:FB20)","v":1474.3607310000002},null,null,null,{"$f":"SUM(FF19:FF20)","v":1624.8850490000002},null,null,null,{"$f":"SUM(ET21:FF21)","v":6130.2431000000015},null,null,null,{"$f":"SUM(FN19:FN20)","v":1546.4595005545129},null,null,null,{"$f":"SUM(FR19:FR20)","v":1459.9558426613091},null,null,null,{"$f":"SUM(FV19:FV20)","v":1519.7608401492307},null,null,null,{"$f":"SUM(FZ19:FZ20)","v":1787.9742096349464},null,null,null,{"$f":"SUM(GD19:GD20)","v":6314.1503929999999},null,null,null,{"$f":"SUM(GH19:GH20)","v":1592.8532855711485},null,null,null,{"$f":"SUM(GL19:GL20)","v":1503.7545179411486},null,null,null,{"$f":"SUM(GP19:GP20)","v":1565.353665353708},null,null,null,{"$f":"SUM(GT19:GT20)","v":1841.613435923995},null,null,null,{"$f":"SUM(GX19:GX20)","v":6503.5749047899999},null,null,null,{"$f":"SUM(HB19:HB20)","v":1624.7103512825715},null,null,null,{"$f":"SUM(HF19:HF20)","v":1533.8296082999714},null,null,null,{"$f":"SUM(HJ19:HJ20)","v":1596.660738660782},null,null,null,{"$f":"SUM(HN19:HN20)","v":1878.445704642475},null,null,null,{"$f":"SUM(HR19:HR20)","v":6633.646402885799},null,null,null,{"$f":"SUM(HV19:HV20)","v":1640.9574547953971},null,null,null,{"$f":"SUM(HZ19:HZ20)","v":1549.1679043829713},null,null,null,{"$f":"SUM(ID19:ID20)","v":1612.6273460473899},null,null,null,{"$f":"SUM(IH19:IH20)","v":1897.2301616888997},null,null,null,{"$f":"SUM(IL19:IL20)","v":6699.9828669146573},null,null,null,{"$f":"SUM(IP19:IP20)","v":1657.3670293433511},null,null,null,{"$f":"SUM(IT19:IT20)","v":1564.659583426801},null,null,null,{"$f":"SUM(IX19:IX20)","v":1628.7536195078635},null,null,null,{"$f":"SUM(JB19:JB20)","v":1916.2024633057886},null,null,null,{"$f":"SUM(JF19:JF20)","v":6766.9826955838034},null,null,null,{"$f":"SUM(JJ19:JJ20)","v":1690.514369930218},null,null,null,{"$f":"SUM(JN19:JN20)","v":1595.9527750953371},null,null,null,{"$f":"SUM(JR19:JR20)","v":1661.3286918980209},null,null,null,{"$f":"SUM(JV19:JV20)","v":1954.5265125719047},null,null,null,{"$f":"SUM(JZ19:JZ20)","v":6902.32234949548},null,null,null,{"$f":"SUM(KD19:KD20)","v":1724.3246573288225},null,null,null,{"$f":"SUM(KH19:KH20)","v":1627.8718305972438},null,null,null,{"$f":"SUM(KL19:KL20)","v":1694.5552657359815},null,null,null,{"$f":"SUM(KP19:KP20)","v":1993.6170428233427},null,null,null,{"$f":"SUM(KT19:KT20)","v":7040.3687964853907}]
["Security",null,null,null,null,null,null,null,{"$f":"I201","v":455},null,null,null,{"$f":"M201","v":416},null,null,null,{"$f":"Q201","v":412},null,null,null,{"$f":"U201","v":464},null,null,null,1747,null,null,null,{"$f":"AC201","v":485},null,null,null,{"$f":"AG201","v":462},null,null,null,{"$f":"AK201","v":482},null,null,null,{"$f":"AO201","v":540},null,null,null,1969,null,null,null,{"$f":"AW201","v":539},null,null,null,{"$f":"BA201","v":528},null,null,null,{"$f":"BE201","v":527},null,null,null,{"$f":"BI201","v":558},null,null,null,{"$f":"SUM(BI22,BE22,BA22,AW22)","v":2152},null,null,null,{"$f":"BQ201","v":585},null,null,null,{"$f":"BU201","v":557},null,null,null,{"$f":"BY201","v":583},null,null,null,{"$f":"CC201","v":627},null,null,null,2352,null,null,null,{"$f":"CK201","v":651},null,null,null,{"$f":"CO201","v":658},null,null,null,{"$f":"CS201","v":707},null,null,null,{"$f":"CW201","v":714},null,null,null,2730,null,null,null,null,{"$f":"CK22+DF113","v":651},null,null,null,{"$f":"CO22*(1+DJ45)","v":671.16},null,null,null,{"$f":"CS22*(1+DN45)","v":714.07},null,null,null,{"$f":"CW22*(1+DR45)","v":735.42000000000007},null,null,null,2771.65,null,null,null,{"$f":"DF22*(1+DZ45)","v":670.53},null,null,null,{"$f":"DJ22*(1+ED45)","v":691.29480000000001},null,null,null,{"$f":"DN22*(1+EH45)","v":735.49210000000005},null,null,null,{"$f":"DR22*(1+EL45)","v":757.48260000000005},null,null,null,2854.7995000000001,null,null,null,{"$f":"DZ22*(1+ET45)","v":690.64589999999998},null,null,null,{"$f":"ED22*(1+EX45)","v":712.03364399999998},null,null,null,{"$f":"EH22*(1+FB45)","v":757.55686300000002},null,null,null,{"$f":"EL22*(1+FF45)","v":780.20707800000002},null,null,null,{"$f":"SUM(ET22:FF22)","v":2940.4434850000002},null,null,null,{"$f":"GD22*FN68","v":764.46234314930928},null,null,null,{"$f":"GD22*FR68","v":724.97212692039602},null,null,null,{"$f":"GD22*FV68","v":732.44596037004351},null,null,null,{"$f":"GD22*FZ68","v":806.77635911025141},null,null,null,{"$f":"FJ22*(1+GD45)","v":3028.6567895500002},null,null,null,{"$f":"GX22*GH68","v":787.3962134437885},null,null,null,{"$f":"GX22*GL68","v":746.72129072800783},null,null,null,{"$f":"GX22*GP68","v":754.41933918114478},null,null,null,{"$f":"GX22*GT68","v":830.97964988355886},null,null,null,{"$f":"GD22*(1+GX45)","v":3119.5164932365001},null,null,null,{"$f":"HR22*HB68","v":818.89206198154011},null,null,null,{"$f":"HR22*HF68","v":776.59014235712823},null,null,null,{"$f":"HR22*HJ68","v":784.59611274839062},null,null,null,{"$f":"HR22*HN68","v":864.21883587890125},null,null,null,{"$f":"GX22*(1+HR45)","v":3244.2971529659603},null,null,null,{"$f":"IL22*HV68","v":851.64774446080173},null,null,null,{"$f":"IL22*HZ68","v":807.65374805141334},null,null,null,{"$f":"IL22*ID68","v":815.97995725832629},null,null,null,{"$f":"IL22*IH68","v":898.78758931405741},null,null,null,{"$f":"HR22*(1+IL45)","v":3374.0690390845989},null,null,null,{"$f":"JF22*IP68","v":885.71365423923385},null,null,null,{"$f":"JF22*IT68","v":839.95989797346988},null,null,null,{"$f":"JF22*IX68","v":848.61915554865936},null,null,null,{"$f":"JF22*JB68","v":934.73909288661969},null,null,null,{"$f":"IL22*(1+JF45)","v":3509.0318006479829},null,null,null,{"$f":"JZ22*JJ68","v":912.28506386641095},null,null,null,{"$f":"JZ22*JN68","v":865.15869491267404},null,null,null,{"$f":"JZ22*JR68","v":874.07773021511923},null,null,null,{"$f":"JZ22*JV68","v":962.78126567321829},null,null,null,{"$f":"JF22*(1+JZ45)","v":3614.3027546674225},null,null,null,{"$f":"KT22*KD68","v":939.65361578240334},null,null,null,{"$f":"KT22*KH68","v":891.11345576005431},null,null,null,{"$f":"KT22*KL68","v":900.30006212157286},null,null,null,{"$f":"KT22*KP68","v":991.6647036434149},null,null,null,{"$f":"JZ22*(1+KT45)","v":3722.7318373074454}]
["Other Products",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Service Provider Video*",null,null,null,null,null,null,{"$f":"I212","v":871},null,null,null,{"$f":"M212","v":776},null,null,null,{"$f":"Q212","v":914},null,null,null,{"$f":"U212","v":994},null,null,null,3555,null,null,null,{"$f":"AC212","v":439},null,null,null,{"$f":"AG212","v":569},null,null,null,{"$f":"AK212","v":468},null,null,null,{"$f":"AO212","v":444},null,null,null,1920,null,null,null,{"$f":"AW212","v":271},null,null,null,{"$f":"BA212","v":241},null,null,null,{"$f":"BE212","v":207},null,null,null,{"$f":"BI212","v":227},null,null,null,{"$f":"SUM(BI24,BE24,BA24,AW24)","v":946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Revenue Regression FY18, FY19'!G25","v":0},null,null,null,{"$f":"CK70*DA24","v":0},null,null,null,{"$f":"CO70*DA24","v":0},null,null,null,{"$f":"CS70*DA24","v":0},null,null,null,{"$f":"CW70*DA24","v":0},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!H25","v":0},null,null,null,null,{"$f":"CK24+DF115","v":0},null,null,null,{"$f":"CO24*(1+DJ47)","v":0},null,null,null,{"$f":"CS24*(1+DN47)","v":0},null,null,null,{"$f":"CW24*(1+DR47)","v":0}]
[null,"Other",null,null,null,null,null,null,{"$f":"I216-I20-I16","v":-98},null,null,null,{"$f":"M216-M20-M16","v":-103},null,null,null,{"$f":"Q216-Q20-Q16","v":-113},null,null,null,{"$f":"U216-U20-U16","v":-129},null,null,null,-443,null,null,null,{"$f":"AC216-AC20-AC16","v":-106},null,null,null,{"$f":"AG216-AG20-AG16","v":-102},null,null,null,{"$f":"AK216-AK20-AK16","v":-105},null,null,null,{"$f":"AO216-AO20-AO16","v":-115},null,null,null,-428,null,null,null,{"$f":"AW216-AW20-AW16","v":71},null,null,null,{"$f":"BA216-BA20-BA16","v":52},null,null,null,{"$f":"BE216-BE20-BE16","v":50},null,null,null,{"$f":"BI216-BI20-BI16","v":47},null,null,null,220,null,null,null,{"$f":"BQ26-BQ24","v":286},null,null,null,{"$f":"BU26-BU24","v":258},null,null,null,{"$f":"BY26-BY24","v":231},null,null,null,{"$f":"CC26-CC24","v":224},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!G26","v":999},null,null,null,{"$f":"CK26-CK24","v":32},null,null,null,{"$f":"CO26-CO24","v":22},null,null,null,{"$f":"CS26-CS24","v":39},null,null,null,{"$f":"CW26-CW24","v":42},null,null,null,{"$f":"'Revenue Regression FY18, FY19'!H26","v":135},null,null,null,null,{"$f":"CK25+DF116","v":32},null,null,null,{"$f":"CO25*(1+DJ48)","v":22.44},null,null,null,{"$f":"CS25*(1+DN48)","v":39.39},null,null,null,{"$f":"CW25*(1+DR48)","v":43.26},null,null,null,137.09,null,null,null,{"$f":"DF25*(1+DZ48)","v":32.64},null,null,null,{"$f":"DJ25*(1+ED48)","v":22.888800000000003},null,null,null,{"$f":"DN25*(1+EH48)","v":39.783900000000003},null,null,null,{"$f":"DR25*(1+EL48)","v":44.5578},null,null,null,139.87049999999999,null,null,null,{"$f":"DZ25*(1+ET48)","v":33.2928},null,null,null,{"$f":"ED25*(1+EX48)","v":23.346576000000002},null,null,null,{"$f":"EH25*(1+FB48)","v":40.181739},null,null,null,{"$f":"EL25*(1+FF48)","v":45.894534},null,null,null,{"$f":"SUM(ET25:FF25)","v":142.71564899999998},null,null,null,{"$f":"GD25*FN71","v":38.788119152851458},null,null,null,{"$f":"GD25*FR71","v":34.65148553875752},null,null,null,{"$f":"GD25*FV71","v":35.655564062775667},null,null,null,{"$f":"GD25*FZ71","v":37.901949715615331},null,null,null,{"$f":"FJ25*(1+GD48)","v":146.99711846999998},null,null,null,{"$f":"GX25*GH71","v":39.951762727437},null,null,null,{"$f":"GX25*GL71","v":35.691030104920245},null,null,null,{"$f":"GX25*GP71","v":36.725230984658936},null,null,null,{"$f":"GX25*GT71","v":39.039008207083789},null,null,null,{"$f":"GD25*(1+GX48)","v":151.40703202409998},null,null,null,{"$f":"HR25*HB71","v":40.750797981985741},null,null,null,{"$f":"HR25*HF71","v":36.404850707018653},null,null,null,{"$f":"HR25*HJ71","v":37.459735604352119},null,null,null,{"$f":"HR25*HN71","v":39.819788371225471},null,null,null,{"$f":"GX25*(1+HR48)","v":154.43517266458198},null,null,null,{"$f":"IL25*HV71","v":41.158305961805603},null,null,null,{"$f":"IL25*HZ71","v":36.76889921408884},null,null,null,{"$f":"IL25*ID71","v":37.834332960395642},null,null,null,{"$f":"IL25*IH71","v":40.217986254937728},null,null,null,{"$f":"HR25*(1+IL48)","v":155.97952439122781},null,null,null,{"$f":"JF25*IP71","v":41.158305961805603},null,null,null,{"$f":"JF25*IT71","v":36.76889921408884},null,null,null,{"$f":"JF25*IX71","v":37.834332960395642},null,null,null,{"$f":"JF25*JB71","v":40.217986254937728},null,null,null,{"$f":"IL25*(1+JF48)","v":155.97952439122781},null,null,null,{"$f":"JZ25*JJ71","v":41.569889021423656},null,null,null,{"$f":"JZ25*JN71","v":37.136588206229725},null,null,null,{"$f":"JZ25*JR71","v":38.2126762899996},null,null,null,{"$f":"JZ25*JV71","v":40.620166117487102},null,null,null,{"$f":"JF25*(1+JZ48)","v":157.53931963514009},null,null,null,{"$f":"KT25*KD71","v":41.985587911637893},null,null,null,{"$f":"KT25*KH71","v":37.507954088292024},null,null,null,{"$f":"KT25*KL71","v":38.594803052899593},null,null,null,{"$f":"KT25*KP71","v":41.026367778661971},null,null,null,{"$f":"JZ25*(1+KT48)","v":159.11471283149149}]
[null,"Total Other Products",null,null,null,null,null,null,{"$f":"SUM(I24:I25)","v":773},null,null,null,{"$f":"SUM(M24:M25)","v":673},null,null,null,{"$f":"SUM(Q24:Q25)","v":801},null,null,null,{"$f":"SUM(U24:U25)","v":865},null,null,null,3112,null,null,null,{"$f":"SUM(AC24:AC25)","v":333},null,null,null,{"$f":"SUM(AG24:AG25)","v":467},null,null,null,{"$f":"SUM(AK24:AK25)","v":363},null,null,null,{"$f":"SUM(AO24:AO25)","v":329},null,null,null,1492,null,null,null,{"$f":"SUM(AW24:AW25)","v":342},null,null,null,{"$f":"SUM(BA24:BA25)","v":293},null,null,null,{"$f":"SUM(BE24:BE25)","v":257},null,null,null,{"$f":"SUM(BI24:BI25)","v":274},null,null,null,1166,null,null,null,{"$f":"BQ202","v":286},null,null,null,{"$f":"BU202","v":258},null,null,null,{"$f":"BY202","v":231},null,null,null,{"$f":"CC202","v":224},null,null,null,999,null,null,null,{"$f":"CK202","v":32},null,null,null,{"$f":"CO202","v":22},null,null,null,{"$f":"CS202","v":39},null,null,null,{"$f":"CW202","v":42},null,null,null,135,null,null,null,null,{"$f":"SUM(DF24:DF25)","v":32},null,null,null,{"$f":"SUM(DJ24:DJ25)","v":22.44},null,null,null,{"$f":"SUM(DN24:DN25)","v":39.39},null,null,null,{"$f":"SUM(DR24:DR25)","v":43.26},null,null,null,137.09,null,null,null,{"$f":"SUM(DZ24:DZ25)","v":32.64},null,null,null,{"$f":"SUM(ED24:ED25)","v":22.888800000000003},null,null,null,{"$f":"SUM(EH24:EH25)","v":39.783900000000003},null,null,null,{"$f":"SUM(EL24:EL25)","v":44.5578},null,null,null,139.87049999999999,null,null,null,{"$f":"SUM(ET24:ET25)","v":33.2928},null,null,null,{"$f":"SUM(EX24:EX25)","v":23.346576000000002},null,null,null,{"$f":"SUM(FB24:FB25)","v":40.181739},null,null,null,{"$f":"SUM(FF24:FF25)","v":45.894534},null,null,null,{"$f":"SUM(ET26:FF26)","v":142.71564899999998},null,null,null,{"$f":"SUM(FN24:FN25)","v":38.788119152851458},null,null,null,{"$f":"SUM(FR24:FR25)","v":34.65148553875752},null,null,null,{"$f":"SUM(FV24:FV25)","v":35.655564062775667},null,null,null,{"$f":"SUM(FZ24:FZ25)","v":37.901949715615331},null,null,null,{"$f":"SUM(GD24:GD25)","v":146.99711846999998},null,null,null,{"$f":"SUM(GH24:GH25)","v":39.951762727437},null,null,null,{"$f":"SUM(GL24:GL25)","v":35.691030104920245},null,null,null,{"$f":"SUM(GP24:GP25)","v":36.725230984658936},null,null,null,{"$f":"SUM(GT24:GT25)","v":39.039008207083789},null,null,null,{"$f":"SUM(GX24:GX25)","v":151.40703202409998},null,null,null,{"$f":"SUM(HB24:HB25)","v":40.750797981985741},null,null,null,{"$f":"SUM(HF24:HF25)","v":36.404850707018653},null,null,null,{"$f":"SUM(HJ24:HJ25)","v":37.459735604352119},null,null,null,{"$f":"SUM(HN24:HN25)","v":39.819788371225471},null,null,null,{"$f":"SUM(HR24:HR25)","v":154.43517266458198},null,null,null,{"$f":"SUM(HV24:HV25)","v":41.158305961805603},null,null,null,{"$f":"SUM(HZ24:HZ25)","v":36.76889921408884},null,null,null,{"$f":"SUM(ID24:ID25)","v":37.834332960395642},null,null,null,{"$f":"SUM(IH24:IH25)","v":40.217986254937728},null,null,null,{"$f":"SUM(IL24:IL25)","v":155.97952439122781},null,null,null,{"$f":"SUM(IP24:IP25)","v":41.158305961805603},null,null,null,{"$f":"SUM(IT24:IT25)","v":36.76889921408884},null,null,null,{"$f":"SUM(IX24:IX25)","v":37.834332960395642},null,null,null,{"$f":"SUM(JB24:JB25)","v":40.217986254937728},null,null,null,{"$f":"SUM(JF24:JF25)","v":155.97952439122781},null,null,null,{"$f":"SUM(JJ24:JJ25)","v":41.569889021423656},null,null,null,{"$f":"SUM(JN24:JN25)","v":37.136588206229725},null,null,null,{"$f":"SUM(JR24:JR25)","v":38.2126762899996},null,null,null,{"$f":"SUM(JV24:JV25)","v":40.620166117487102},null,null,null,{"$f":"SUM(JZ24:JZ25)","v":157.53931963514009},null,null,null,{"$f":"SUM(KD24:KD25)","v":41.985587911637893},null,null,null,{"$f":"SUM(KH24:KH25)","v":37.507954088292024},null,null,null,{"$f":"SUM(KL24:KL25)","v":38.594803052899593},null,null,null,{"$f":"SUM(KP24:KP25)","v":41.026367778661971},null,null,null,{"$f":"SUM(KT24:KT25)","v":159.11471283149149}]
[null,null,"Total Product",null,null,null,null,null,{"$f":"SUM(I26,I21:I22,I17)","v":9435},null,null,null,{"$f":"SUM(M26,M21:M22,M17)","v":9078},null,null,null,{"$f":"SUM(Q26,Q21:Q22,Q17)","v":9326},null,null,null,{"$f":"SUM(U26,U21:U22,U17)","v":9911},null,null,null,37750,null,null,null,{"$f":"SUM(AC26,AC21:AC22,AC17)","v":9433},null,null,null,{"$f":"SUM(AG26,AG21:AG22,AG17)","v":8890},null,null,null,{"$f":"SUM(AK26,AK21:AK22,AK17)","v":8875},null,null,null,{"$f":"SUM(AO26,AO21:AO22,AO17)","v":9552},null,null,null,36750,null,null,null,{"$f":"SUM(AW26,AW21:AW22,AW17)","v":9301},null,null,null,{"$f":"SUM(BA26,BA21:BA22,BA17)","v":8491},null,null,null,{"$f":"SUM(BE26,BE21:BE22,BE17)","v":8885},null,null,null,{"$f":"SUM(BI26,BI21:BI22,BI17)","v":9027},null,null,null,35704,null,null,null,{"$f":"SUM(BQ26,BQ21:BQ22,BQ17)","v":9054},null,null,null,{"$f":"SUM(BU26,BU21:BU22,BU17)","v":8709},null,null,null,{"$f":"SUM(BY26,BY21:BY22,BY17)","v":9304},null,null,null,{"$f":"SUM(CC26,CC21:CC22,CC17)","v":9642},null,null,null,36709,null,null,null,{"$f":"SUM(CK26,CK21:CK22,CK17)","v":9744},null,null,null,{"$f":"SUM(CO26,CO21:CO22,CO17)","v":9273},null,null,null,{"$f":"SUM(CS26,CS21:CS22,CS17)","v":9722},null,null,null,{"$f":"SUM(CW26,CW21:CW22,CW17)","v":10119},null,null,null,38858,null,null,null,null,{"$f":"SUM(DF26,DF22,DF21,DF17)","v":9744},null,null,null,{"$f":"SUM(DJ26,DJ22,DJ21,DJ17)","v":9402.3843060471663},null,null,null,{"$f":"SUM(DN26,DN22,DN21,DN17)","v":9819.2199999999993},null,null,null,{"$f":"SUM(DR26,DR22,DR21,DR17)","v":10299.40469842295},null,null,null,39265.009004470114,null,null,null,{"$f":"SUM(DZ26,DZ22,DZ21,DZ17)","v":9868.9699999999993},null,null,null,{"$f":"SUM(ED26,ED22,ED21,ED17)","v":9524.998749107639},null,null,null,{"$f":"SUM(EH26,EH22,EH21,EH17)","v":9931.6935999999987},null,null,null,{"$f":"SUM(EL26,EL22,EL21,EL17)","v":10448.604545407179},null,null,null,39774.266894514818,null,null,null,{"$f":"SUM(ET26,ET22,ET21,ET17)","v":9995.8705000000009},null,null,null,{"$f":"SUM(EX26,EX22,EX21,EX17)","v":9665.2088566885031},null,null,null,{"$f":"SUM(FB26,FB22,FB21,FB17)","v":10045.720377999998},null,null,null,{"$f":"SUM(FF26,FF22,FF21,FF17)","v":10676.588934869109},null,null,null,{"$f":"SUM(ET27:FF27)","v":40383.388669557607},null,null,null,{"$f":"SUM(FN26,FN22,FN21,FN17)","v":10562.199590933616},null,null,null,{"$f":"SUM(FR26,FR22,FR21,FR17)","v":9843.2474256775677},null,null,null,{"$f":"SUM(FV26,FV22,FV21,FV17)","v":10152.542176008263},null,null,null,{"$f":"SUM(FZ26,FZ22,FZ21,FZ17)","v":10854.594321413982},null,null,null,{"$f":"SUM(GD26,GD22,GD21,GD17)","v":41412.583514033431},null,null,null,{"$f":"SUM(GH26,GH22,GH21,GH17)","v":10829.901180370738},null,null,null,{"$f":"SUM(GL26,GL22,GL21,GL17)","v":10094.492019382309},null,null,null,{"$f":"SUM(GP26,GP22,GP21,GP17)","v":10412.17712211662},null,null,null,{"$f":"SUM(GT26,GT22,GT21,GT17)","v":11132.77693613434},null,null,null,{"$f":"SUM(GX26,GX22,GX21,GX17)","v":42469.347258004011},null,null,null,{"$f":"SUM(HB26,HB22,HB21,HB17)","v":11079.611742152105},null,null,null,{"$f":"SUM(HF26,HF22,HF21,HF17)","v":10327.701835399477},null,null,null,{"$f":"SUM(HJ26,HJ22,HJ21,HJ17)","v":10653.471634738973},null,null,null,{"$f":"SUM(HN26,HN22,HN21,HN17)","v":11388.92443984752},null,null,null,{"$f":"SUM(HR26,HR22,HR21,HR17)","v":43449.709652138074},null,null,null,{"$f":"SUM(HV26,HV22,HV21,HV17)","v":11301.895486048941},null,null,null,{"$f":"SUM(HZ26,HZ22,HZ21,HZ17)","v":10533.862573363924},null,null,null,{"$f":"SUM(ID26,ID22,ID21,ID17)","v":10867.303270311158},null,null,null,{"$f":"SUM(IH26,IH22,IH21,IH17)","v":11612.868810478731},null,null,null,{"$f":"SUM(IL26,IL22,IL21,IL17)","v":44315.930140202749},null,null,null,{"$f":"SUM(IP26,IP22,IP21,IP17)","v":11441.479510813964},null,null,null,{"$f":"SUM(IT26,IT22,IT21,IT17)","v":10663.256890169603},null,null,null,{"$f":"SUM(IX26,IX22,IX21,IX17)","v":11001.959792621043},null,null,null,{"$f":"SUM(JB26,JB22,JB21,JB17)","v":11754.048145224966},null,null,null,{"$f":"SUM(JF26,JF22,JF21,JF17)","v":44860.74433882958},null,null,null,{"$f":"SUM(JJ26,JJ22,JJ21,JJ17)","v":11657.045060825012},null,null,null,{"$f":"SUM(JN26,JN22,JN21,JN17)","v":10863.181967630237},null,null,null,{"$f":"SUM(JR26,JR22,JR21,JR17)","v":11208.462319923763},null,null,null,{"$f":"SUM(JV26,JV22,JV21,JV17)","v":11973.67706338994},null,null,null,{"$f":"SUM(JZ26,JZ22,JZ21,JZ17)","v":45702.366411768948},null,null,null,{"$f":"SUM(KD26,KD22,KD21,KD17)","v":11876.966424165079},null,null,null,{"$f":"SUM(KH26,KH22,KH21,KH17)","v":11067.14013801625},null,null,null,{"$f":"SUM(KL26,KL22,KL21,KL17)","v":11419.129254918151},null,null,null,{"$f":"SUM(KP26,KP22,KP21,KP17)","v":12197.730987289387},null,null,null,{"$f":"SUM(KT26,KT22,KT21,KT17)","v":46560.96680438886}]
[null,null,"Services",null,null,null,null,null,{"$f":"I218","v":2810},null,null,null,{"$f":"M218","v":2858},null,null,null,{"$f":"Q218","v":2811},null,null,null,{"$f":"U218","v":2932},null,null,null,11411,null,null,null,{"$f":"AC218","v":2838},null,null,null,{"$f":"AG218","v":2944},null,null,null,{"$f":"AK218","v":3125},null,null,null,{"$f":"AO218","v":3086},null,null,null,11993,null,null,null,{"$f":"AW218","v":3050},null,null,null,{"$f":"BA218","v":3089},null,null,null,{"$f":"BE218","v":3055},null,null,null,{"$f":"BI218","v":3106},null,null,null,12300,null,null,null,{"$f":"BQ204","v":3082},null,null,null,{"$f":"BU204","v":3178},null,null,null,{"$f":"BY204","v":3159},null,null,null,{"$f":"CC204","v":3202},null,null,null,12621,null,null,null,{"$f":"CK204","v":3161},null,null,null,{"$f":"CO204","v":3173},null,null,null,{"$f":"CS204","v":3236},null,null,null,{"$f":"CW204","v":3308},null,null,null,12878,null,null,null,null,{"$f":"CK28+DF119","v":3161},null,null,null,{"$f":"CO28*(1+DJ51)","v":3236.46},null,null,null,{"$f":"CS28*(1+DN51)","v":3268.36},null,null,null,{"$f":"CW28*(1+DR51)","v":3407.2400000000002},null,null,null,13073.06,null,null,null,{"$f":"DF28*(1+DZ51)","v":3255.83},null,null,null,{"$f":"DJ28*(1+ED51)","v":3333.5538000000001},null,null,null,{"$f":"DN28*(1+EH51)","v":3366.4108000000001},null,null,null,{"$f":"DR28*(1+EL51)","v":3509.4572000000003},null,null,null,13465.2518,null,null,null,{"$f":"DZ28*(1+ET51)","v":3353.5048999999999},null,null,null,{"$f":"ED28*(1+EX51)","v":3433.560414},null,null,null,{"$f":"EH28*(1+FB51)","v":3467.4031240000004},null,null,null,{"$f":"EL28*(1+FF51)","v":3614.7409160000002},null,null,null,{"$f":"SUM(ET28:FF28)","v":13869.209354000001},null,null,null,{"$f":"GD28*FN74","v":3480.177160066869},null,null,null,{"$f":"GD28*FR74","v":3557.3924062982396},null,null,null,{"$f":"GD28*FV74","v":3596.4820749378673},null,null,null,{"$f":"GD28*FZ74","v":3651.2339933170233},null,null,null,{"$f":"FJ28*(1+GD51)","v":14285.285634620001},null,null,null,{"$f":"GX28*GH74","v":3619.384246469544},null,null,null,{"$f":"GX28*GL74","v":3699.6881025501693},null,null,null,{"$f":"GX28*GP74","v":3740.3413579353819},null,null,null,{"$f":"GX28*GT74","v":3797.2833530497046},null,null,null,{"$f":"GD28*(1+GX51)","v":14856.697060004801},null,null,null,{"$f":"HR28*HB74","v":3764.1596163283257},null,null,null,{"$f":"HR28*HF74","v":3847.6756266521761},null,null,null,{"$f":"HR28*HJ74","v":3889.9550122527976},null,null,null,{"$f":"HR28*HN74","v":3949.1746871716928},null,null,null,{"$f":"GX28*(1+HR51)","v":15450.964942404993},null,null,null,{"$f":"IL28*HV74","v":3914.726000981459},null,null,null,{"$f":"IL28*HZ74","v":4001.5826517182632},null,null,null,{"$f":"IL28*ID74","v":4045.5532127429096},null,null,null,{"$f":"IL28*IH74","v":4107.141674658561},null,null,null,{"$f":"HR28*(1+IL51)","v":16069.003540101194},null,null,null,{"$f":"JF28*IP74","v":4071.3150410207172},null,null,null,{"$f":"JF28*IT74","v":4161.6459577869937},null,null,null,{"$f":"JF28*IX74","v":4207.3753412526257},null,null,null,{"$f":"JF28*JB74","v":4271.4273416449032},null,null,null,{"$f":"IL28*(1+JF51)","v":16711.763681705241},null,null,null,{"$f":"JZ28*JJ74","v":4193.4544922513387},null,null,null,{"$f":"JZ28*JN74","v":4286.4953365206038},null,null,null,{"$f":"JZ28*JR74","v":4333.5966014902051},null,null,null,{"$f":"JZ28*JV74","v":4399.5701618942503},null,null,null,{"$f":"JF28*(1+JZ51)","v":17213.116592156399},null,null,null,{"$f":"KT28*KD74","v":4319.2581270188793},null,null,null,{"$f":"KT28*KH74","v":4415.0901966162219},null,null,null,{"$f":"KT28*KL74","v":4463.6044995349112},null,null,null,{"$f":"KT28*KP74","v":4531.5572667510778},null,null,null,{"$f":"JZ28*(1+KT51)","v":17729.510089921092}]
[null,null,null,"Additional 5G revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ236,IF('Integrated Financial Statements'!$A$8=2,DJ244,IF('Integrated Financial Statements'!$A$8=3,DJ252,\"Check Case\")))","v":44.85},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN236,IF('Integrated Financial Statements'!$A$8=2,DN244,IF('Integrated Financial Statements'!$A$8=3,DN252,\"Check Case\")))","v":44.85},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR236,IF('Integrated Financial Statements'!$A$8=2,DR244,IF('Integrated Financial Statements'!$A$8=3,DR252,\"Check Case\")))","v":44.85},null,null,null,{"$f":"DF29+DJ29+DN29+DR29","v":134.55000000000001},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ236,IF('Integrated Financial Statements'!$A$8=2,DZ244,IF('Integrated Financial Statements'!$A$8=3,DZ252,\"Check Case\")))","v":138},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED236,IF('Integrated Financial Statements'!$A$8=2,ED244,IF('Integrated Financial Statements'!$A$8=3,ED252,\"Check Case\")))","v":138},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH236,IF('Integrated Financial Statements'!$A$8=2,EH244,IF('Integrated Financial Statements'!$A$8=3,EH252,\"Check Case\")))","v":138},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL236,IF('Integrated Financial Statements'!$A$8=2,EL244,IF('Integrated Financial Statements'!$A$8=3,EL252,\"Check Case\")))","v":138},null,null,null,{"$f":"DZ29+ED29+EH29+EL29","v":552},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET236,IF('Integrated Financial Statements'!$A$8=2,ET244,IF('Integrated Financial Statements'!$A$8=3,ET252,\"Check Case\")))","v":227.88333333333333},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX236,IF('Integrated Financial Statements'!$A$8=2,EX244,IF('Integrated Financial Statements'!$A$8=3,EX252,\"Check Case\")))","v":227.88333333333333},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB236,IF('Integrated Financial Statements'!$A$8=2,FB244,IF('Integrated Financial Statements'!$A$8=3,FB252,\"Check Case\")))","v":341.82499999999993},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF236,IF('Integrated Financial Statements'!$A$8=2,FF244,IF('Integrated Financial Statements'!$A$8=3,FF252,\"Check Case\")))","v":341.82499999999993},null,null,null,{"$f":"ET29+EX29+FB29+FF29","v":1139.4166666666665},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FN236,IF('Integrated Financial Statements'!$A$8=2,FN244,IF('Integrated Financial Statements'!$A$8=3,FN252,\"Check Case\")))","v":770.52499999999998},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FR236,IF('Integrated Financial Statements'!$A$8=2,FR244,IF('Integrated Financial Statements'!$A$8=3,FR252,\"Check Case\")))","v":770.52499999999998},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FV236,IF('Integrated Financial Statements'!$A$8=2,FV244,IF('Integrated Financial Statements'!$A$8=3,FV252,\"Check Case\")))","v":770.52499999999998},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FZ236,IF('Integrated Financial Statements'!$A$8=2,FZ244,IF('Integrated Financial Statements'!$A$8=3,FZ252,\"Check Case\")))","v":770.52499999999998},null,null,null,{"$f":"FN29+FR29+FV29+FZ29","v":3082.1},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GH236,IF('Integrated Financial Statements'!$A$8=2,GH244,IF('Integrated Financial Statements'!$A$8=3,GH252,\"Check Case\")))","v":974.73249999999996},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GL236,IF('Integrated Financial Statements'!$A$8=2,GL244,IF('Integrated Financial Statements'!$A$8=3,GL252,\"Check Case\")))","v":974.73249999999996},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GP236,IF('Integrated Financial Statements'!$A$8=2,GP244,IF('Integrated Financial Statements'!$A$8=3,GP252,\"Check Case\")))","v":974.73249999999996},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GT236,IF('Integrated Financial Statements'!$A$8=2,GT244,IF('Integrated Financial Statements'!$A$8=3,GT252,\"Check Case\")))","v":974.73249999999996},null,null,null,{"$f":"GH29+GL29+GP29+GT29","v":3898.93},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HB236,IF('Integrated Financial Statements'!$A$8=2,HB244,IF('Integrated Financial Statements'!$A$8=3,HB252,\"Check Case\")))","v":1170.9366666666667},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HF236,IF('Integrated Financial Statements'!$A$8=2,HF244,IF('Integrated Financial Statements'!$A$8=3,HF252,\"Check Case\")))","v":1170.9366666666667},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HJ236,IF('Integrated Financial Statements'!$A$8=2,HJ244,IF('Integrated Financial Statements'!$A$8=3,HJ252,\"Check Case\")))","v":1170.9366666666667},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HN236,IF('Integrated Financial Statements'!$A$8=2,HN244,IF('Integrated Financial Statements'!$A$8=3,HN252,\"Check Case\")))","v":1170.9366666666667},null,null,null,{"$f":"HB29+HF29+HJ29+HN29","v":4683.7466666666669},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HV236,IF('Integrated Financial Statements'!$A$8=2,HV244,IF('Integrated Financial Statements'!$A$8=3,HV252,\"Check Case\")))","v":1359.1375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HZ236,IF('Integrated Financial Statements'!$A$8=2,HZ244,IF('Integrated Financial Statements'!$A$8=3,HZ252,\"Check Case\")))","v":1359.1375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ID236,IF('Integrated Financial Statements'!$A$8=2,ID244,IF('Integrated Financial Statements'!$A$8=3,ID252,\"Check Case\")))","v":1359.1375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IH236,IF('Integrated Financial Statements'!$A$8=2,IH244,IF('Integrated Financial Statements'!$A$8=3,IH252,\"Check Case\")))","v":1359.1375},null,null,null,{"$f":"HV29+HZ29+ID29+IH29","v":5436.55},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IP236,IF('Integrated Financial Statements'!$A$8=2,IP244,IF('Integrated Financial Statements'!$A$8=3,IP252,\"Check Case\")))","v":1254.09375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IT236,IF('Integrated Financial Statements'!$A$8=2,IT244,IF('Integrated Financial Statements'!$A$8=3,IT252,\"Check Case\")))","v":1254.09375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IX236,IF('Integrated Financial Statements'!$A$8=2,IX244,IF('Integrated Financial Statements'!$A$8=3,IX252,\"Check Case\")))","v":1254.09375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JB236,IF('Integrated Financial Statements'!$A$8=2,JB244,IF('Integrated Financial Statements'!$A$8=3,JB252,\"Check Case\")))","v":1254.09375},null,null,null,{"$f":"IP29+IT29+IX29+JB29","v":5016.375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JJ236,IF('Integrated Financial Statements'!$A$8=2,JJ244,IF('Integrated Financial Statements'!$A$8=3,JJ252,\"Check Case\")))","v":1149.05},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JN236,IF('Integrated Financial Statements'!$A$8=2,JN244,IF('Integrated Financial Statements'!$A$8=3,JN252,\"Check Case\")))","v":1149.05},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JR236,IF('Integrated Financial Statements'!$A$8=2,JR244,IF('Integrated Financial Statements'!$A$8=3,JR252,\"Check Case\")))","v":1149.05},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JV236,IF('Integrated Financial Statements'!$A$8=2,JV244,IF('Integrated Financial Statements'!$A$8=3,JV252,\"Check Case\")))","v":1149.05},null,null,null,{"$f":"JJ29+JN29+JR29+JV29","v":4596.2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KD236,IF('Integrated Financial Statements'!$A$8=2,KD244,IF('Integrated Financial Statements'!$A$8=3,KD252,\"Check Case\")))","v":1044.0062499999999},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KH236,IF('Integrated Financial Statements'!$A$8=2,KH244,IF('Integrated Financial Statements'!$A$8=3,KH252,\"Check Case\")))","v":1044.0062499999999},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KL236,IF('Integrated Financial Statements'!$A$8=2,KL244,IF('Integrated Financial Statements'!$A$8=3,KL252,\"Check Case\")))","v":1044.0062499999999},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KP236,IF('Integrated Financial Statements'!$A$8=2,KP244,IF('Integrated Financial Statements'!$A$8=3,KP252,\"Check Case\")))","v":1044.0062499999999},null,null,null,{"$f":"KD29+KH29+KL29+KP29","v":4176.0249999999996}]
[null,null,null,"Total Revenue",null,null,null,null,{"$f":"SUM(I27:I28)","v":12245},null,null,null,{"$f":"SUM(M27:M28)","v":11936},null,null,null,{"$f":"SUM(Q27:Q28)","v":12137},null,null,null,{"$f":"SUM(U27:U28)","v":12843},null,null,null,49161,null,null,null,{"$f":"SUM(AC27:AC28)","v":12271},null,null,null,{"$f":"SUM(AG27:AG28)","v":11834},null,null,null,{"$f":"SUM(AK27:AK28)","v":12000},null,null,null,{"$f":"SUM(AO27:AO28)","v":12638},null,null,null,48743,null,null,null,{"$f":"SUM(AW27:AW28)","v":12351},null,null,null,{"$f":"SUM(BA27:BA28)","v":11580},null,null,null,{"$f":"SUM(BE27:BE28)","v":11940},null,null,null,{"$f":"SUM(BI27:BI28)","v":12133},null,null,null,48004,null,null,null,{"$f":"SUM(BQ27:BQ28)","v":12136},null,null,null,{"$f":"SUM(BU27:BU28)","v":11887},null,null,null,{"$f":"SUM(BY27:BY28)","v":12463},null,null,null,{"$f":"SUM(CC27:CC28)","v":12844},null,null,null,49330,null,null,null,{"$f":"SUM(CK27:CK28)","v":12905},null,null,null,{"$f":"SUM(CO27:CO28)","v":12446},null,null,null,{"$f":"SUM(CS27:CS28)","v":12958},null,null,null,{"$f":"SUM(CW27:CW28)","v":13427},null,null,null,51736,null,null,null,null,{"$f":"CK205*(1+DF2)","v":12905},null,null,null,{"$f":"SUM(DJ27:DJ29)","v":12683.694306047166},null,null,null,{"$f":"SUM(DN27:DN29)","v":13132.43},null,null,null,{"$f":"SUM(DR27:DR29)","v":13751.49469842295},null,null,null,52472.619004470122,null,null,null,{"$f":"SUM(DZ27:DZ29)","v":13262.8},null,null,null,{"$f":"SUM(ED27:ED29)","v":12996.552549107639},null,null,null,{"$f":"SUM(EH27:EH29)","v":13436.104399999998},null,null,null,{"$f":"SUM(EL27:EL29)","v":14096.06174540718},null,null,null,{"$f":"SUM(DZ30:EL30)","v":53791.518694514816},null,null,null,{"$f":"SUM(ET27:ET29)","v":13577.258733333334},null,null,null,{"$f":"SUM(EX27:EX29)","v":13326.652604021836},null,null,null,{"$f":"SUM(FB27:FB29)","v":13854.948501999999},null,null,null,{"$f":"SUM(FF27:FF29)","v":14633.15485086911},null,null,null,{"$f":"SUM(ET30:FF30)","v":55392.014690224278},null,null,null,{"$f":"SUM(FN27:FN29)","v":14812.901751000485},null,null,null,{"$f":"SUM(FR27:FR29)","v":14171.164831975808},null,null,null,{"$f":"SUM(FV27:FV29)","v":14519.549250946129},null,null,null,{"$f":"SUM(FZ27:FZ29)","v":15276.353314731006},null,null,null,{"$f":"SUM(FN30:FZ30)","v":58779.969148653428},null,null,null,{"$f":"SUM(GH27:GH29)","v":15424.017926840283},null,null,null,{"$f":"SUM(GL27:GL29)","v":14768.912621932479},null,null,null,{"$f":"SUM(GP27:GP29)","v":15127.250980052002},null,null,null,{"$f":"SUM(GT27:GT29)","v":15904.792789184045},null,null,null,{"$f":"SUM(GH30:GT30)","v":61224.974318008804},null,null,null,{"$f":"SUM(HB27:HB29)","v":16014.708025147096},null,null,null,{"$f":"SUM(HF27:HF29)","v":15346.314128718319},null,null,null,{"$f":"SUM(HJ27:HJ29)","v":15714.363313658438},null,null,null,{"$f":"SUM(HN27:HN29)","v":16509.035793685882},null,null,null,{"$f":"SUM(HB30:HN30)","v":63584.421261209733},null,null,null,{"$f":"SUM(HV27:HV29)","v":16575.7589870304},null,null,null,{"$f":"SUM(HZ27:HZ29)","v":15894.582725082188},null,null,null,{"$f":"SUM(ID27:ID29)","v":16271.993983054068},null,null,null,{"$f":"SUM(IH27:IH29)","v":17079.147985137293},null,null,null,{"$f":"SUM(HV30:IH30)","v":65821.483680303951},null,null,null,{"$f":"SUM(IP27:IP29)","v":16766.888301834682},null,null,null,{"$f":"SUM(IT27:IT29)","v":16078.996597956597},null,null,null,{"$f":"SUM(IX27:IX29)","v":16463.428883873668},null,null,null,{"$f":"SUM(JB27:JB29)","v":17279.569236869869},null,null,null,{"$f":"SUM(IP30:JB30)","v":66588.88302053482},null,null,null,{"$f":"SUM(JJ27:JJ29)","v":16999.549553076351},null,null,null,{"$f":"SUM(JN27:JN29)","v":16298.72730415084},null,null,null,{"$f":"SUM(JR27:JR29)","v":16691.108921413968},null,null,null,{"$f":"SUM(JV27:JV29)","v":17522.29722528419},null,null,null,{"$f":"SUM(JJ30:JV30)","v":67511.68300392534},null,null,null,{"$f":"SUM(KD27:KD29)","v":17240.230801183956},null,null,null,{"$f":"SUM(KH27:KH29)","v":16526.236584632472},null,null,null,{"$f":"SUM(KL27:KL29)","v":16926.740004453062},null,null,null,{"$f":"SUM(KP27:KP29)","v":17773.294504040463},null,null,null,{"$f":"SUM(KD30:KP30)","v":68466.501894309957}]
[]
["% Change Y/Y"]
[]
["Infrastructure Platforms"]
[null,"Switching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC12/I12-1","v":4.5761830473219023E-2},null,null,null,{"$f":"AG12/M12-1","v":-3.678097345132747E-2},null,null,null,{"$f":"AK12/Q12-1","v":-3.1741573033707837E-2},null,null,null,{"$f":"AO12/U12-1","v":2.0166711481581112E-2},null,null,null,{"$f":"AS12/Y12-1","v":3.391900142459825E-4},null,null,null,{"$f":"AW12/AC12-1","v":-7.6081551466931852E-2},null,null,null,{"$f":"BA12/AG12-1","v":-5.1105368934826312E-2},null,null,null,{"$f":"BE12/AK12-1","v":1.2184508268059169E-2},null,null,null,{"$f":"BI12/AO12-1","v":-9.3568792830785452E-2},null,null,null,{"$f":"BM12/AS12-1","v":-5.4048555540485599E-2},null,null,null,{"$f":"BQ12/AW12-1","v":-9.6071044133476891E-2},null,null,null,{"$f":"BU12/BA12-1","v":1.5642965204236026E-2},null,null,null,{"$f":"BY12/BE12-1","v":0.13820578962453411},null,null,null,{"$f":"CC12/BI12-1","v":0.20662983425414372},null,null,null,{"$f":"CG12/BM12-1","v":6.3624632590149721E-2},null,null,null,{"$f":"CK12/BQ12-1","v":0.14649275232530057},null,null,null,{"$f":"CO12/BU12-1","v":3.0236146723345625E-2},null,null,null,{"$f":"CS12/BY12-1","v":-0.1207568022640787},null,null,null,{"$f":"CW12/CC12-1","v":-0.12290664536722318},null,null,null,{"$f":"DA12/CG12-1","v":-2.6690931149529917E-2},null,null,null,null,{"$f":"DF12/CK12-1","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ129,IF('Integrated Financial Statements'!$A$8=2,DJ151,IF('Integrated Financial Statements'!$A$8=3,DJ173,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN129,IF('Integrated Financial Statements'!$A$8=2,DN151,IF('Integrated Financial Statements'!$A$8=3,DN173,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR129,IF('Integrated Financial Statements'!$A$8=2,DR151,IF('Integrated Financial Statements'!$A$8=3,DR173,\"Check Case\")))","v":0.01},null,null,null,{"$f":"DV12/DA12-1","v":7.3331469443160824E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ129,IF('Integrated Financial Statements'!$A$8=2,DZ151,IF('Integrated Financial Statements'!$A$8=3,DZ173,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED129,IF('Integrated Financial Statements'!$A$8=2,ED151,IF('Integrated Financial Statements'!$A$8=3,ED173,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH129,IF('Integrated Financial Statements'!$A$8=2,EH151,IF('Integrated Financial Statements'!$A$8=3,EH173,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL129,IF('Integrated Financial Statements'!$A$8=2,EL151,IF('Integrated Financial Statements'!$A$8=3,EL173,\"Check Case\")))","v":0.01},null,null,null,{"$f":"EP12/DV12-1","v":1.0000000000000009E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET129,IF('Integrated Financial Statements'!$A$8=2,ET151,IF('Integrated Financial Statements'!$A$8=3,ET173,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX129,IF('Integrated Financial Statements'!$A$8=2,EX151,IF('Integrated Financial Statements'!$A$8=3,EX173,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB129,IF('Integrated Financial Statements'!$A$8=2,FB151,IF('Integrated Financial Statements'!$A$8=3,FB173,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF129,IF('Integrated Financial Statements'!$A$8=2,FF151,IF('Integrated Financial Statements'!$A$8=3,FF173,\"Check Case\")))","v":0.01},null,null,null,{"$f":"FJ12/EP12-1","v":1.0000000000000009E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GD129,IF('Integrated Financial Statements'!$A$8=2,GD151,IF('Integrated Financial Statements'!$A$8=3,GD173,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GX129,IF('Integrated Financial Statements'!$A$8=2,GX151,IF('Integrated Financial Statements'!$A$8=3,GX173,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HR129,IF('Integrated Financial Statements'!$A$8=2,HR151,IF('Integrated Financial Statements'!$A$8=3,HR173,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IL129,IF('Integrated Financial Statements'!$A$8=2,IL151,IF('Integrated Financial Statements'!$A$8=3,IL173,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JF129,IF('Integrated Financial Statements'!$A$8=2,JF151,IF('Integrated Financial Statements'!$A$8=3,JF173,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JZ129,IF('Integrated Financial Statements'!$A$8=2,JZ151,IF('Integrated Financial Statements'!$A$8=3,JZ173,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KT129,IF('Integrated Financial Statements'!$A$8=2,KT151,IF('Integrated Financial Statements'!$A$8=3,KT173,\"Check Case\")))","v":0.02}]
[null,"NGN Routing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.0041046690610518E-2,null,null,null,4.5918367346938771E-2,null,null,null,-5.2526263131565831E-2,null,null,null,-5.8232931726907577E-2,null,null,null,-3.8421599169262688E-2,null,null,null,0.16508644729503619,null,null,null,-1.5176151761517653E-2,null,null,null,7.2861668426610349E-2,null,null,null,9.0618336886993944E-3,null,null,null,5.7100431965442677E-2,null,null,null,-5.4955075465600745E-2,null,null,null,1.2737121653620509E-2,null,null,null,-1.2062940392440935E-2,null,null,null,3.1609278471800506E-2,null,null,null,-7.1936321457455321E-3,null,null,null,8.1675527353797239E-3,null,null,null,8.167552735379946E-3,null,null,null,8.167552735379946E-3,null,null,null,8.167552735379946E-3,null,null,null,8.167552735379946E-3,null,null,null,null,0,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ130,IF('Integrated Financial Statements'!$A$8=2,DJ152,IF('Integrated Financial Statements'!$A$8=3,DJ174,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN130,IF('Integrated Financial Statements'!$A$8=2,DN152,IF('Integrated Financial Statements'!$A$8=3,DN174,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR130,IF('Integrated Financial Statements'!$A$8=2,DR152,IF('Integrated Financial Statements'!$A$8=3,DR174,\"Check Case\")))","v":0.01},null,null,null,{"$f":"DV13/DA13-1","v":7.4607286305705678E-3},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ130,IF('Integrated Financial Statements'!$A$8=2,DZ152,IF('Integrated Financial Statements'!$A$8=3,DZ174,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED130,IF('Integrated Financial Statements'!$A$8=2,ED152,IF('Integrated Financial Statements'!$A$8=3,ED174,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH130,IF('Integrated Financial Statements'!$A$8=2,EH152,IF('Integrated Financial Statements'!$A$8=3,EH174,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL130,IF('Integrated Financial Statements'!$A$8=2,EL152,IF('Integrated Financial Statements'!$A$8=3,EL174,\"Check Case\")))","v":0.01},null,null,null,1.0000000000000009E-2,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET130,IF('Integrated Financial Statements'!$A$8=2,ET152,IF('Integrated Financial Statements'!$A$8=3,ET174,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX130,IF('Integrated Financial Statements'!$A$8=2,EX152,IF('Integrated Financial Statements'!$A$8=3,EX174,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB130,IF('Integrated Financial Statements'!$A$8=2,FB152,IF('Integrated Financial Statements'!$A$8=3,FB174,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF130,IF('Integrated Financial Statements'!$A$8=2,FF152,IF('Integrated Financial Statements'!$A$8=3,FF174,\"Check Case\")))","v":0.03},null,null,null,1.5036250446236243E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GD130,IF('Integrated Financial Statements'!$A$8=2,GD152,IF('Integrated Financial Statements'!$A$8=3,GD174,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GX130,IF('Integrated Financial Statements'!$A$8=2,GX152,IF('Integrated Financial Statements'!$A$8=3,GX174,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HR130,IF('Integrated Financial Statements'!$A$8=2,HR152,IF('Integrated Financial Statements'!$A$8=3,HR174,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IL130,IF('Integrated Financial Statements'!$A$8=2,IL152,IF('Integrated Financial Statements'!$A$8=3,IL174,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JF130,IF('Integrated Financial Statements'!$A$8=2,JF152,IF('Integrated Financial Statements'!$A$8=3,JF174,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JZ130,IF('Integrated Financial Statements'!$A$8=2,JZ152,IF('Integrated Financial Statements'!$A$8=3,JZ174,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KT130,IF('Integrated Financial Statements'!$A$8=2,KT152,IF('Integrated Financial Statements'!$A$8=3,KT174,\"Check Case\")))","v":0.02}]
[null,"Wireless",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6115702479338845E-2,null,null,null,3.2733224222585289E-3,null,null,null,6.5466448445172798E-3,null,null,null,5.1748251748251706E-2,null,null,null,3.265145554681359E-2,null,null,null,-2.0155038759689936E-2,null,null,null,3.0995106035889064E-2,null,null,null,0.14308943089430892,null,null,null,6.25E-2,null,null,null,5.3714285714285603E-2,null,null,null,7.7447438182507211E-2,null,null,null,6.2576082924981291E-2,null,null,null,-8.7925900484033814E-3,null,null,null,2.5055893363489901E-2,null,null,null,3.6996866714871013E-2,null,null,null,3.9047065659500335E-2,null,null,null,3.9047065659500335E-2,null,null,null,3.9047065659500335E-2,null,null,null,3.9047065659500335E-2,null,null,null,3.9047065659500335E-2,null,null,null,null,0,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ131,IF('Integrated Financial Statements'!$A$8=2,DJ153,IF('Integrated Financial Statements'!$A$8=3,DJ175,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN131,IF('Integrated Financial Statements'!$A$8=2,DN153,IF('Integrated Financial Statements'!$A$8=3,DN175,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR131,IF('Integrated Financial Statements'!$A$8=2,DR153,IF('Integrated Financial Statements'!$A$8=3,DR175,\"Check Case\")))","v":0.03},null,null,null,1.5678003327386891E-2,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ131,IF('Integrated Financial Statements'!$A$8=2,DZ153,IF('Integrated Financial Statements'!$A$8=3,DZ175,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED131,IF('Integrated Financial Statements'!$A$8=2,ED153,IF('Integrated Financial Statements'!$A$8=3,ED175,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH131,IF('Integrated Financial Statements'!$A$8=2,EH153,IF('Integrated Financial Statements'!$A$8=3,EH175,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL131,IF('Integrated Financial Statements'!$A$8=2,EL153,IF('Integrated Financial Statements'!$A$8=3,EL175,\"Check Case\")))","v":0.01},null,null,null,9.9999999999997868E-3,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET131,IF('Integrated Financial Statements'!$A$8=2,ET153,IF('Integrated Financial Statements'!$A$8=3,ET175,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX131,IF('Integrated Financial Statements'!$A$8=2,EX153,IF('Integrated Financial Statements'!$A$8=3,EX175,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB131,IF('Integrated Financial Statements'!$A$8=2,FB153,IF('Integrated Financial Statements'!$A$8=3,FB175,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF131,IF('Integrated Financial Statements'!$A$8=2,FF153,IF('Integrated Financial Statements'!$A$8=3,FF175,\"Check Case\")))","v":0.03},null,null,null,1.8142508636688426E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GD131,IF('Integrated Financial Statements'!$A$8=2,GD153,IF('Integrated Financial Statements'!$A$8=3,GD175,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GX131,IF('Integrated Financial Statements'!$A$8=2,GX153,IF('Integrated Financial Statements'!$A$8=3,GX175,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HR131,IF('Integrated Financial Statements'!$A$8=2,HR153,IF('Integrated Financial Statements'!$A$8=3,HR175,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IL131,IF('Integrated Financial Statements'!$A$8=2,IL153,IF('Integrated Financial Statements'!$A$8=3,IL175,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JF131,IF('Integrated Financial Statements'!$A$8=2,JF153,IF('Integrated Financial Statements'!$A$8=3,JF175,\"Check Case\")))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JZ131,IF('Integrated Financial Statements'!$A$8=2,JZ153,IF('Integrated Financial Statements'!$A$8=3,JZ175,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KT131,IF('Integrated Financial Statements'!$A$8=2,KT153,IF('Integrated Financial Statements'!$A$8=3,KT175,\"Check Case\")))","v":0.01}]
[null,"Data Center",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23953823953823949,null,null,null,-2.8368794326241176E-2,null,null,null,1.2484394506866447E-2,null,null,null,-7.9545454545454364E-3,null,null,null,4.5031055900621064E-2,null,null,null,-2.9103608847497076E-2,null,null,null,-3.8929440389294356E-2,null,null,null,-5.4254007398273685E-2,null,null,null,-4.123711340206182E-2,null,null,null,-4.0713224368499223E-2,null,null,null,-4.4795857075715539E-2,null,null,null,4.0073684008980814E-2,null,null,null,3.6535351287302342E-2,null,null,null,3.4263942648376622E-2,null,null,null,1.5799256505576231E-2,null,null,null,1.2198841110093728E-3,null,null,null,1.2198841110093728E-3,null,null,null,1.2198841110093728E-3,null,null,null,1.2198841110095948E-3,null,null,null,1.2198841110093728E-3,null,null,null,null,0,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ132,IF('Integrated Financial Statements'!$A$8=2,DJ154,IF('Integrated Financial Statements'!$A$8=3,DJ176,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN132,IF('Integrated Financial Statements'!$A$8=2,DN154,IF('Integrated Financial Statements'!$A$8=3,DN176,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR132,IF('Integrated Financial Statements'!$A$8=2,DR154,IF('Integrated Financial Statements'!$A$8=3,DR176,\"Check Case\")))","v":0.03},null,null,null,1.535643731369829E-2,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ132,IF('Integrated Financial Statements'!$A$8=2,DZ154,IF('Integrated Financial Statements'!$A$8=3,DZ176,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED132,IF('Integrated Financial Statements'!$A$8=2,ED154,IF('Integrated Financial Statements'!$A$8=3,ED176,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH132,IF('Integrated Financial Statements'!$A$8=2,EH154,IF('Integrated Financial Statements'!$A$8=3,EH176,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL132,IF('Integrated Financial Statements'!$A$8=2,EL154,IF('Integrated Financial Statements'!$A$8=3,EL176,\"Check Case\")))","v":0.01},null,null,null,1.0000000000000009E-2,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET132,IF('Integrated Financial Statements'!$A$8=2,ET154,IF('Integrated Financial Statements'!$A$8=3,ET176,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX132,IF('Integrated Financial Statements'!$A$8=2,EX154,IF('Integrated Financial Statements'!$A$8=3,EX176,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB132,IF('Integrated Financial Statements'!$A$8=2,FB154,IF('Integrated Financial Statements'!$A$8=3,FB176,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF132,IF('Integrated Financial Statements'!$A$8=2,FF154,IF('Integrated Financial Statements'!$A$8=3,FF176,\"Check Case\")))","v":0.03},null,null,null,1.7873569888771534E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GD132,IF('Integrated Financial Statements'!$A$8=2,GD154,IF('Integrated Financial Statements'!$A$8=3,GD176,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GX132,IF('Integrated Financial Statements'!$A$8=2,GX154,IF('Integrated Financial Statements'!$A$8=3,GX176,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HR132,IF('Integrated Financial Statements'!$A$8=2,HR154,IF('Integrated Financial Statements'!$A$8=3,HR176,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IL132,IF('Integrated Financial Statements'!$A$8=2,IL154,IF('Integrated Financial Statements'!$A$8=3,IL176,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JF132,IF('Integrated Financial Statements'!$A$8=2,JF154,IF('Integrated Financial Statements'!$A$8=3,JF176,\"Check Case\")))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JZ132,IF('Integrated Financial Statements'!$A$8=2,JZ154,IF('Integrated Financial Statements'!$A$8=3,JZ176,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KT132,IF('Integrated Financial Statements'!$A$8=2,KT154,IF('Integrated Financial Statements'!$A$8=3,KT176,\"Check Case\")))","v":0.01}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11486486486486491,null,null,null,0.11333333333333329,null,null,null,0.12101910828025475,null,null,null,0.13714285714285723,null,null,null,0.12222222222222223,null,null,null,-0.92121212121212126,null,null,null,-0.94610778443113774,null,null,null,-0.94318181818181823,null,null,null,-0.94472361809045224,null,null,null,-0.93917963224893919,null,null,null,12.016470501341736,null,null,null,1.2167061310764336,null,null,null,-30.05295287558938,null,null,null,-31.466812994658127,null,null,null,-11.151162790697674,null,null,null,0.74607067002749639,null,null,null,13.746750172142425,null,null,null,-2.7535052507806359,null,null,null,-2.640808420356342,null,null,null,-4.7777777777777732,null,null,null,null,0,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ133,IF('Integrated Financial Statements'!$A$8=2,DJ155,IF('Integrated Financial Statements'!$A$8=3,DJ177,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN133,IF('Integrated Financial Statements'!$A$8=2,DN155,IF('Integrated Financial Statements'!$A$8=3,DN177,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR133,IF('Integrated Financial Statements'!$A$8=2,DR155,IF('Integrated Financial Statements'!$A$8=3,DR177,\"Check Case\")))","v":0.01},null,null,null,8.2082486003292043E-3,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ133,IF('Integrated Financial Statements'!$A$8=2,DZ155,IF('Integrated Financial Statements'!$A$8=3,DZ177,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED133,IF('Integrated Financial Statements'!$A$8=2,ED155,IF('Integrated Financial Statements'!$A$8=3,ED177,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH133,IF('Integrated Financial Statements'!$A$8=2,EH155,IF('Integrated Financial Statements'!$A$8=3,EH177,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL133,IF('Integrated Financial Statements'!$A$8=2,EL155,IF('Integrated Financial Statements'!$A$8=3,EL177,\"Check Case\")))","v":0.01},null,null,null,1.0000000000000009E-2,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET133,IF('Integrated Financial Statements'!$A$8=2,ET155,IF('Integrated Financial Statements'!$A$8=3,ET177,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX133,IF('Integrated Financial Statements'!$A$8=2,EX155,IF('Integrated Financial Statements'!$A$8=3,EX177,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB133,IF('Integrated Financial Statements'!$A$8=2,FB155,IF('Integrated Financial Statements'!$A$8=3,FB177,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF133,IF('Integrated Financial Statements'!$A$8=2,FF155,IF('Integrated Financial Statements'!$A$8=3,FF177,\"Check Case\")))","v":0.01},null,null,null,1.0000000000000009E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GD133,IF('Integrated Financial Statements'!$A$8=2,GD155,IF('Integrated Financial Statements'!$A$8=3,GD177,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GX133,IF('Integrated Financial Statements'!$A$8=2,GX155,IF('Integrated Financial Statements'!$A$8=3,GX177,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HR133,IF('Integrated Financial Statements'!$A$8=2,HR155,IF('Integrated Financial Statements'!$A$8=3,HR177,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IL133,IF('Integrated Financial Statements'!$A$8=2,IL155,IF('Integrated Financial Statements'!$A$8=3,IL177,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JF133,IF('Integrated Financial Statements'!$A$8=2,JF155,IF('Integrated Financial Statements'!$A$8=3,JF177,\"Check Case\")))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JZ133,IF('Integrated Financial Statements'!$A$8=2,JZ155,IF('Integrated Financial Statements'!$A$8=3,JZ177,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KT133,IF('Integrated Financial Statements'!$A$8=2,KT155,IF('Integrated Financial Statements'!$A$8=3,KT177,\"Check Case\")))","v":0.01}]
[null,"Total Infrastructure Platforms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3558900704322658E-2,null,null,null,-8.1580077286389496E-3,null,null,null,-2.5953984287317655E-2,null,null,null,1.7377355968453134E-3,null,null,null,4.8548739466647284E-4,null,null,null,-2.6723677177979743E-2,null,null,null,-5.440115440115445E-2,null,null,null,8.3537375774160871E-3,null,null,null,-6.8721643981852099E-2,null,null,null,-3.5839312328862061E-2,null,null,null,-4.1735310269082948E-2,null,null,null,2.3958492293606026E-2,null,null,null,2.5567776031995448E-2,null,null,null,6.7774752829918405E-2,null,null,null,1.8154366035158409E-2,null,null,null,9.4842406876790797E-2,null,null,null,6.2295081967213006E-2,null,null,null,5.0835654596100177E-2,null,null,null,5.689747718733229E-2,null,null,null,6.5991102323282202E-2,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1102979189199296E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000009E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2975876981776269E-2]
["Applications"]
[null,"Collaboration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC19/I19-1","v":0.17492096944151747},null,null,null,{"$f":"AG19/M19-1","v":2.9292929292929371E-2},null,null,null,{"$f":"AK19/Q19-1","v":9.8663926002055424E-2},null,null,null,{"$f":"AO19/U19-1","v":5.6066176470588314E-2},null,null,null,{"$f":"AS19/Y19-1","v":8.8000000000000078E-2},null,null,null,{"$f":"AW19/AC19-1","v":-3.0493273542600896E-2},null,null,null,{"$f":"BA19/AG19-1","v":4.219823356231589E-2},null,null,null,{"$f":"BE19/AK19-1","v":-4.3966323666978502E-2},null,null,null,{"$f":"BI19/AO19-1","v":-3.1331592689295085E-2},null,null,null,{"$f":"BM19/AS19-1","v":-1.7003676470588203E-2},null,null,null,{"$f":"BQ19/AW19-1","v":3.2589042901335796E-2},null,null,null,{"$f":"BU19/BA19-1","v":2.8171872977763135E-2},null,null,null,{"$f":"BY19/BE19-1","v":6.532307662925696E-2},null,null,null,{"$f":"CC19/BI19-1","v":7.0163999286766421E-2},null,null,null,{"$f":"CG19/BM19-1","v":4.9088359046283392E-2},null,null,null,{"$f":"CK19/BQ19-1","v":3.0971479500891297E-2},null,null,null,{"$f":"CO19/BU19-1","v":3.0971479500891297E-2},null,null,null,{"$f":"CS19/BY19-1","v":3.0971479500891297E-2},null,null,null,{"$f":"CW19/CC19-1","v":3.0971479500891297E-2},null,null,null,{"$f":"DA19/CG19-1","v":3.0971479500891297E-2},null,null,null,null,{"$f":"DF19/CK19-1","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ136,IF('Integrated Financial Statements'!$A$8=2,DJ158,IF('Integrated Financial Statements'!$A$8=3,DJ180,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN136,IF('Integrated Financial Statements'!$A$8=2,DN158,IF('Integrated Financial Statements'!$A$8=3,DN180,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR136,IF('Integrated Financial Statements'!$A$8=2,DR158,IF('Integrated Financial Statements'!$A$8=3,DR180,\"Check Case\")))","v":0.03},null,null,null,1.5253731809577564E-2,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ136,IF('Integrated Financial Statements'!$A$8=2,DZ158,IF('Integrated Financial Statements'!$A$8=3,DZ180,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED136,IF('Integrated Financial Statements'!$A$8=2,ED158,IF('Integrated Financial Statements'!$A$8=3,ED180,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH136,IF('Integrated Financial Statements'!$A$8=2,EH158,IF('Integrated Financial Statements'!$A$8=3,EH180,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL136,IF('Integrated Financial Statements'!$A$8=2,EL158,IF('Integrated Financial Statements'!$A$8=3,EL180,\"Check Case\")))","v":0.03},null,null,null,{"$f":"EP19/DV19-1","v":2.027911483019551E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET136,IF('Integrated Financial Statements'!$A$8=2,ET158,IF('Integrated Financial Statements'!$A$8=3,ET180,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX136,IF('Integrated Financial Statements'!$A$8=2,EX158,IF('Integrated Financial Statements'!$A$8=3,EX180,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB136,IF('Integrated Financial Statements'!$A$8=2,FB158,IF('Integrated Financial Statements'!$A$8=3,FB180,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF136,IF('Integrated Financial Statements'!$A$8=2,FF158,IF('Integrated Financial Statements'!$A$8=3,FF180,\"Check Case\")))","v":0.03},null,null,null,{"$f":"FJ19/EP19-1","v":2.0329082425061706E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GD136,IF('Integrated Financial Statements'!$A$8=2,GD158,IF('Integrated Financial Statements'!$A$8=3,GD180,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GX136,IF('Integrated Financial Statements'!$A$8=2,GX158,IF('Integrated Financial Statements'!$A$8=3,GX180,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HR136,IF('Integrated Financial Statements'!$A$8=2,HR158,IF('Integrated Financial Statements'!$A$8=3,HR180,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IL136,IF('Integrated Financial Statements'!$A$8=2,IL158,IF('Integrated Financial Statements'!$A$8=3,IL180,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JF136,IF('Integrated Financial Statements'!$A$8=2,JF158,IF('Integrated Financial Statements'!$A$8=3,JF180,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JZ136,IF('Integrated Financial Statements'!$A$8=2,JZ158,IF('Integrated Financial Statements'!$A$8=3,JZ180,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KT136,IF('Integrated Financial Statements'!$A$8=2,KT158,IF('Integrated Financial Statements'!$A$8=3,KT180,\"Check Case\")))","v":0.02}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC20/I20-1","v":-5.8823529411764719E-2},null,null,null,{"$f":"AG20/M20-1","v":0},null,null,null,{"$f":"AK20/Q20-1","v":0.5},null,null,null,{"$f":"AO20/U20-1","v":2.0769230769230771},null,null,null,{"$f":"AS20/Y20-1","v":0.59259259259259256},null,null,null,{"$f":"AW20/AC20-1","v":2.4375},null,null,null,{"$f":"BA20/AG20-1","v":3.583333333333333},null,null,null,{"$f":"BE20/AK20-1","v":3.333333333333333},null,null,null,{"$f":"BI20/AO20-1","v":1.5750000000000002},null,null,null,{"$f":"BM20/AS20-1","v":2.3837209302325579},null,null,null,{"$f":"BQ20/AW20-1","v":0.57765899315738189},null,null,null,{"$f":"BU20/BA20-1","v":0.67420856177482991},null,null,null,{"$f":"BY20/BE20-1","v":1.8364078933961467},null,null,null,{"$f":"CC20/BI20-1","v":0.43599484265853317},null,null,null,{"$f":"CG20/BM20-1","v":0.88316151202749138},null,null,null,{"$f":"CK20/BQ20-1","v":2.0908855781825926},null,null,null,{"$f":"CO20/BU20-1","v":2.6843800956883128},null,null,null,{"$f":"CS20/BY20-1","v":0.3945017129936772},null,null,null,{"$f":"CW20/CC20-1","v":0.75121359990929082},null,null,null,{"$f":"DA20/CG20-1","v":1.144160583941606},null,null,null,null,{"$f":"DF20/CK20-1","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ137,IF('Integrated Financial Statements'!$A$8=2,DJ159,IF('Integrated Financial Statements'!$A$8=3,DJ181,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN137,IF('Integrated Financial Statements'!$A$8=2,DN159,IF('Integrated Financial Statements'!$A$8=3,DN181,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR137,IF('Integrated Financial Statements'!$A$8=2,DR159,IF('Integrated Financial Statements'!$A$8=3,DR181,\"Check Case\")))","v":0.03},null,null,null,1.5013602482625288E-2,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ137,IF('Integrated Financial Statements'!$A$8=2,DZ159,IF('Integrated Financial Statements'!$A$8=3,DZ181,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED137,IF('Integrated Financial Statements'!$A$8=2,ED159,IF('Integrated Financial Statements'!$A$8=3,ED181,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH137,IF('Integrated Financial Statements'!$A$8=2,EH159,IF('Integrated Financial Statements'!$A$8=3,EH181,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL137,IF('Integrated Financial Statements'!$A$8=2,EL159,IF('Integrated Financial Statements'!$A$8=3,EL181,\"Check Case\")))","v":0.03},null,null,null,{"$f":"EP20/DV20-1","v":1.9624225583304789E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET137,IF('Integrated Financial Statements'!$A$8=2,ET159,IF('Integrated Financial Statements'!$A$8=3,ET181,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX137,IF('Integrated Financial Statements'!$A$8=2,EX159,IF('Integrated Financial Statements'!$A$8=3,EX181,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB137,IF('Integrated Financial Statements'!$A$8=2,FB159,IF('Integrated Financial Statements'!$A$8=3,FB181,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF137,IF('Integrated Financial Statements'!$A$8=2,FF159,IF('Integrated Financial Statements'!$A$8=3,FF181,\"Check Case\")))","v":0.03},null,null,null,{"$f":"FJ20/EP20-1","v":1.9671650489832215E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GD137,IF('Integrated Financial Statements'!$A$8=2,GD159,IF('Integrated Financial Statements'!$A$8=3,GD181,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GX137,IF('Integrated Financial Statements'!$A$8=2,GX159,IF('Integrated Financial Statements'!$A$8=3,GX181,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HR137,IF('Integrated Financial Statements'!$A$8=2,HR159,IF('Integrated Financial Statements'!$A$8=3,HR181,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IL137,IF('Integrated Financial Statements'!$A$8=2,IL159,IF('Integrated Financial Statements'!$A$8=3,IL181,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JF137,IF('Integrated Financial Statements'!$A$8=2,JF159,IF('Integrated Financial Statements'!$A$8=3,JF181,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JZ137,IF('Integrated Financial Statements'!$A$8=2,JZ159,IF('Integrated Financial Statements'!$A$8=3,JZ181,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KT137,IF('Integrated Financial Statements'!$A$8=2,KT159,IF('Integrated Financial Statements'!$A$8=3,KT181,\"Check Case\")))","v":0.02}]
[null,"Total Applications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC21/I21-1","v":0.170807453416149},null,null,null,{"$f":"AG21/M21-1","v":2.8942115768463061E-2},null,null,null,{"$f":"AK21/Q21-1","v":0.10355329949238579},null,null,null,{"$f":"AO21/U21-1","v":7.9927338782924684E-2},null,null,null,{"$f":"AS21/Y21-1","v":9.472126295017258E-2},null,null,null,{"$f":"AW21/AC21-1","v":4.4208664898319761E-3},null,null,null,{"$f":"BA21/AG21-1","v":8.3414161008729337E-2},null,null,null,{"$f":"BE21/AK21-1","v":1.1959521619135272E-2},null,null,null,{"$f":"BI21/AO21-1","v":2.270815811606397E-2},null,null,null,{"$f":"BM21/AS21-1","v":2.9517800811176276E-2},null,null,null,{"$f":"BQ21/AW21-1","v":5.8978873239436513E-2},null,null,null,{"$f":"BU21/BA21-1","v":5.9982094897045757E-2},null,null,null,{"$f":"BY21/BE21-1","v":0.19090909090909092},null,null,null,{"$f":"CC21/BI21-1","v":0.10115131578947367},null,null,null,{"$f":"CG21/BM21-1","v":0.10221054935434459},null,null,null,{"$f":"CK21/BQ21-1","v":0.17955112219451363},null,null,null,{"$f":"CO21/BU21-1","v":0.23733108108108114},null,null,null,{"$f":"CS21/BY21-1","v":9.2366412213740423E-2},null,null,null,{"$f":"CW21/CC21-1","v":0.11053024645257659},null,null,null,{"$f":"DA21/CG21-1","v":0.15210484511517075},null,null,null,null,{"$f":"DF21/CK21-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5205101689072853E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP21/DV21-1","v":2.0146514052106657E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ21/EP21-1","v":2.0196034959816256E-2}]
["Security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC22/I22-1","v":6.5934065934065922E-2},null,null,null,{"$f":"AG22/M22-1","v":0.11057692307692313},null,null,null,{"$f":"AK22/Q22-1","v":0.16990291262135915},null,null,null,{"$f":"AO22/U22-1","v":0.1637931034482758},null,null,null,{"$f":"AS22/Y22-1","v":0.12707498568975395},null,null,null,{"$f":"AW22/AC22-1","v":0.11134020618556706},null,null,null,{"$f":"BA22/AG22-1","v":0.14285714285714279},null,null,null,{"$f":"BE22/AK22-1","v":9.3360995850622297E-2},null,null,null,{"$f":"BI22/AO22-1","v":3.3333333333333437E-2},null,null,null,{"$f":"BM22/AS22-1","v":9.2940578974098464E-2},null,null,null,{"$f":"BQ22/AW22-1","v":8.5343228200370991E-2},null,null,null,{"$f":"BU22/BA22-1","v":5.4924242424242431E-2},null,null,null,{"$f":"BY22/BE22-1","v":0.10626185958254264},null,null,null,{"$f":"CC22/BI22-1","v":0.12365591397849451},null,null,null,{"$f":"CG22/BM22-1","v":9.2936802973977661E-2},null,null,null,{"$f":"CK22/BQ22-1","v":0.11282051282051286},null,null,null,{"$f":"CO22/BU22-1","v":0.18132854578096946},null,null,null,{"$f":"CS22/BY22-1","v":0.21269296740994847},null,null,null,{"$f":"CW22/CC22-1","v":0.13875598086124397},null,null,null,{"$f":"DA22/CG22-1","v":0.16071428571428581},null,null,null,null,{"$f":"DF22/CK22-1","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ139,IF('Integrated Financial Statements'!$A$8=2,DJ161,IF('Integrated Financial Statements'!$A$8=3,DJ183,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN139,IF('Integrated Financial Statements'!$A$8=2,DN161,IF('Integrated Financial Statements'!$A$8=3,DN183,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR139,IF('Integrated Financial Statements'!$A$8=2,DR161,IF('Integrated Financial Statements'!$A$8=3,DR183,\"Check Case\")))","v":0.03},null,null,null,1.5256410256410335E-2,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ139,IF('Integrated Financial Statements'!$A$8=2,DZ161,IF('Integrated Financial Statements'!$A$8=3,DZ183,\"Check Case\")))","v":0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED139,IF('Integrated Financial Statements'!$A$8=2,ED161,IF('Integrated Financial Statements'!$A$8=3,ED183,\"Check Case\")))","v":0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH139,IF('Integrated Financial Statements'!$A$8=2,EH161,IF('Integrated Financial Statements'!$A$8=3,EH183,\"Check Case\")))","v":0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL139,IF('Integrated Financial Statements'!$A$8=2,EL161,IF('Integrated Financial Statements'!$A$8=3,EL183,\"Check Case\")))","v":0.03},null,null,null,{"$f":"EP22/DV22-1","v":3.0000000000000027E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET139,IF('Integrated Financial Statements'!$A$8=2,ET161,IF('Integrated Financial Statements'!$A$8=3,ET183,\"Check Case\")))","v":0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX139,IF('Integrated Financial Statements'!$A$8=2,EX161,IF('Integrated Financial Statements'!$A$8=3,EX183,\"Check Case\")))","v":0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB139,IF('Integrated Financial Statements'!$A$8=2,FB161,IF('Integrated Financial Statements'!$A$8=3,FB183,\"Check Case\")))","v":0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF139,IF('Integrated Financial Statements'!$A$8=2,FF161,IF('Integrated Financial Statements'!$A$8=3,FF183,\"Check Case\")))","v":0.03},null,null,null,{"$f":"FJ22/EP22-1","v":3.0000000000000027E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GD139,IF('Integrated Financial Statements'!$A$8=2,GD161,IF('Integrated Financial Statements'!$A$8=3,GD183,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GX139,IF('Integrated Financial Statements'!$A$8=2,GX161,IF('Integrated Financial Statements'!$A$8=3,GX183,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HR139,IF('Integrated Financial Statements'!$A$8=2,HR161,IF('Integrated Financial Statements'!$A$8=3,HR183,\"Check Case\")))","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IL139,IF('Integrated Financial Statements'!$A$8=2,IL161,IF('Integrated Financial Statements'!$A$8=3,IL183,\"Check Case\")))","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JF139,IF('Integrated Financial Statements'!$A$8=2,JF161,IF('Integrated Financial Statements'!$A$8=3,JF183,\"Check Case\")))","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JZ139,IF('Integrated Financial Statements'!$A$8=2,JZ161,IF('Integrated Financial Statements'!$A$8=3,JZ183,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KT139,IF('Integrated Financial Statements'!$A$8=2,KT161,IF('Integrated Financial Statements'!$A$8=3,KT183,\"Check Case\")))","v":0.03}]
["Other Products"]
[null,"Service Provider Video*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC24/I24-1","v":-0.49598163030998854},null,null,null,{"$f":"AG24/M24-1","v":-0.26675257731958768},null,null,null,{"$f":"AK24/Q24-1","v":-0.48796498905908092},null,null,null,{"$f":"AO24/U24-1","v":-0.55331991951710258},null,null,null,{"$f":"AS24/Y24-1","v":-0.45991561181434604},null,null,null,{"$f":"AW24/AC24-1","v":-0.38268792710706145},null,null,null,{"$f":"BA24/AG24-1","v":-0.57644991212653784},null,null,null,{"$f":"BE24/AK24-1","v":-0.55769230769230771},null,null,null,{"$f":"BI24/AO24-1","v":-0.48873873873873874},null,null,null,{"$f":"BM24/AS24-1","v":-0.5072916666666667},null,null,null,{"$f":"BQ24/AW24-1","v":-1},null,null,null,{"$f":"BU24/BA24-1","v":-1},null,null,null,{"$f":"BY24/BE24-1","v":-1},null,null,null,{"$f":"CC24/BI24-1","v":-1},null,null,null,{"$f":"CG24/BM24-1","v":-1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ141,IF('Integrated Financial Statements'!$A$8=2,DJ163,IF('Integrated Financial Statements'!$A$8=3,DJ185,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN141,IF('Integrated Financial Statements'!$A$8=2,DN163,IF('Integrated Financial Statements'!$A$8=3,DN185,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR141,IF('Integrated Financial Statements'!$A$8=2,DR163,IF('Integrated Financial Statements'!$A$8=3,DR185,\"Check Case\")))","v":0},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ141,IF('Integrated Financial Statements'!$A$8=2,DZ163,IF('Integrated Financial Statements'!$A$8=3,DZ185,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED141,IF('Integrated Financial Statements'!$A$8=2,ED163,IF('Integrated Financial Statements'!$A$8=3,ED185,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH141,IF('Integrated Financial Statements'!$A$8=2,EH163,IF('Integrated Financial Statements'!$A$8=3,EH185,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL141,IF('Integrated Financial Statements'!$A$8=2,EL163,IF('Integrated Financial Statements'!$A$8=3,EL185,\"Check Case\")))","v":0},null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET141,IF('Integrated Financial Statements'!$A$8=2,ET163,IF('Integrated Financial Statements'!$A$8=3,ET185,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX141,IF('Integrated Financial Statements'!$A$8=2,EX163,IF('Integrated Financial Statements'!$A$8=3,EX185,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB141,IF('Integrated Financial Statements'!$A$8=2,FB163,IF('Integrated Financial Statements'!$A$8=3,FB185,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF141,IF('Integrated Financial Statements'!$A$8=2,FF163,IF('Integrated Financial Statements'!$A$8=3,FF185,\"Check Case\")))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GD141,IF('Integrated Financial Statements'!$A$8=2,GD163,IF('Integrated Financial Statements'!$A$8=3,GD185,\"Check Case\")))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GX141,IF('Integrated Financial Statements'!$A$8=2,GX163,IF('Integrated Financial Statements'!$A$8=3,GX185,\"Check Case\")))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HR141,IF('Integrated Financial Statements'!$A$8=2,HR163,IF('Integrated Financial Statements'!$A$8=3,HR185,\"Check Case\")))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IL141,IF('Integrated Financial Statements'!$A$8=2,IL163,IF('Integrated Financial Statements'!$A$8=3,IL185,\"Check Case\")))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JF141,IF('Integrated Financial Statements'!$A$8=2,JF163,IF('Integrated Financial Statements'!$A$8=3,JF185,\"Check Case\")))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JZ141,IF('Integrated Financial Statements'!$A$8=2,JZ163,IF('Integrated Financial Statements'!$A$8=3,JZ185,\"Check Case\")))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KT141,IF('Integrated Financial Statements'!$A$8=2,KT163,IF('Integrated Financial Statements'!$A$8=3,KT185,\"Check Case\")))","v":0}]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC25/I25-1","v":8.163265306122458E-2},null,null,null,{"$f":"AG25/M25-1","v":-9.7087378640776656E-3},null,null,null,{"$f":"AK25/Q25-1","v":-7.0796460176991149E-2},null,null,null,{"$f":"AO25/U25-1","v":-0.10852713178294571},null,null,null,{"$f":"AS25/Y25-1","v":-3.3860045146726914E-2},null,null,null,{"$f":"AW25/AC25-1","v":-1.6698113207547169},null,null,null,{"$f":"BA25/AG25-1","v":-1.5098039215686274},null,null,null,{"$f":"BE25/AK25-1","v":-1.4761904761904763},null,null,null,{"$f":"BI25/AO25-1","v":-1.4086956521739131},null,null,null,{"$f":"BM25/AS25-1","v":-1.514018691588785},null,null,null,{"$f":"BQ25/AW25-1","v":3.028169014084507},null,null,null,{"$f":"BU25/BA25-1","v":3.9615384615384617},null,null,null,{"$f":"BY25/BE25-1","v":3.62},null,null,null,{"$f":"CC25/BI25-1","v":3.7659574468085104},null,null,null,{"$f":"CG25/BM25-1","v":3.540909090909091},null,null,null,{"$f":"CK25/BQ25-1","v":-0.88811188811188813},null,null,null,{"$f":"CO25/BU25-1","v":-0.9147286821705426},null,null,null,{"$f":"CS25/BY25-1","v":-0.83116883116883122},null,null,null,{"$f":"CW25/CC25-1","v":-0.8125},null,null,null,{"$f":"DA25/CG25-1","v":-0.86486486486486491},null,null,null,null,{"$f":"DF25/CK25-1","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ142,IF('Integrated Financial Statements'!$A$8=2,DJ164,IF('Integrated Financial Statements'!$A$8=3,DJ186,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN142,IF('Integrated Financial Statements'!$A$8=2,DN164,IF('Integrated Financial Statements'!$A$8=3,DN186,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR142,IF('Integrated Financial Statements'!$A$8=2,DR164,IF('Integrated Financial Statements'!$A$8=3,DR186,\"Check Case\")))","v":0.03},null,null,null,{"$f":"DV25/DA25-1","v":1.5481481481481429E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ142,IF('Integrated Financial Statements'!$A$8=2,DZ164,IF('Integrated Financial Statements'!$A$8=3,DZ186,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED142,IF('Integrated Financial Statements'!$A$8=2,ED164,IF('Integrated Financial Statements'!$A$8=3,ED186,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH142,IF('Integrated Financial Statements'!$A$8=2,EH164,IF('Integrated Financial Statements'!$A$8=3,EH186,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL142,IF('Integrated Financial Statements'!$A$8=2,EL164,IF('Integrated Financial Statements'!$A$8=3,EL186,\"Check Case\")))","v":0.03},null,null,null,{"$f":"EP25/DV25-1","v":2.0282296301699532E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET142,IF('Integrated Financial Statements'!$A$8=2,ET164,IF('Integrated Financial Statements'!$A$8=3,ET186,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX142,IF('Integrated Financial Statements'!$A$8=2,EX164,IF('Integrated Financial Statements'!$A$8=3,EX186,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB142,IF('Integrated Financial Statements'!$A$8=2,FB164,IF('Integrated Financial Statements'!$A$8=3,FB186,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF142,IF('Integrated Financial Statements'!$A$8=2,FF164,IF('Integrated Financial Statements'!$A$8=3,FF186,\"Check Case\")))","v":0.03},null,null,null,{"$f":"FJ25/EP25-1","v":2.0341308567567884E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GD142,IF('Integrated Financial Statements'!$A$8=2,GD164,IF('Integrated Financial Statements'!$A$8=3,GD186,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GX142,IF('Integrated Financial Statements'!$A$8=2,GX164,IF('Integrated Financial Statements'!$A$8=3,GX186,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HR142,IF('Integrated Financial Statements'!$A$8=2,HR164,IF('Integrated Financial Statements'!$A$8=3,HR186,\"Check Case\")))","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IL142,IF('Integrated Financial Statements'!$A$8=2,IL164,IF('Integrated Financial Statements'!$A$8=3,IL186,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JF142,IF('Integrated Financial Statements'!$A$8=2,JF164,IF('Integrated Financial Statements'!$A$8=3,JF186,\"Check Case\")))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JZ142,IF('Integrated Financial Statements'!$A$8=2,JZ164,IF('Integrated Financial Statements'!$A$8=3,JZ186,\"Check Case\")))","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KT142,IF('Integrated Financial Statements'!$A$8=2,KT164,IF('Integrated Financial Statements'!$A$8=3,KT186,\"Check Case\")))","v":0.01}]
[null,"Total Other Products",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC26/I26-1","v":-0.56921086675291077},null,null,null,{"$f":"AG26/M26-1","v":-0.30609212481426451},null,null,null,{"$f":"AK26/Q26-1","v":-0.54681647940074907},null,null,null,{"$f":"AO26/U26-1","v":-0.61965317919075147},null,null,null,{"$f":"AS26/Y26-1","v":-0.52056555269922877},null,null,null,{"$f":"AW26/AC26-1","v":2.7027027027026973E-2},null,null,null,{"$f":"BA26/AG26-1","v":-0.37259100642398291},null,null,null,{"$f":"BE26/AK26-1","v":-0.29201101928374651},null,null,null,{"$f":"BI26/AO26-1","v":-0.16717325227963531},null,null,null,{"$f":"BM26/AS26-1","v":-0.21849865951742631},null,null,null,{"$f":"BQ26/AW26-1","v":-0.16374269005847952},null,null,null,{"$f":"BU26/BA26-1","v":-0.11945392491467577},null,null,null,{"$f":"BY26/BE26-1","v":-0.10116731517509725},null,null,null,{"$f":"CC26/BI26-1","v":-0.18248175182481752},null,null,null,{"$f":"CG26/BM26-1","v":-0.14322469982847341},null,null,null,{"$f":"CK26/BQ26-1","v":-0.88811188811188813},null,null,null,{"$f":"CO26/BU26-1","v":-0.9147286821705426},null,null,null,{"$f":"CS26/BY26-1","v":-0.83116883116883122},null,null,null,{"$f":"CW26/CC26-1","v":-0.8125},null,null,null,{"$f":"DA26/CG26-1","v":-0.86486486486486491},null,null,null,null,{"$f":"DF26/CK26-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV26/DA26-1","v":1.5481481481481429E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP26/DV26-1","v":2.0282296301699532E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ26/EP26-1","v":2.0341308567567884E-2}]
[null,null,"Total Product",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC27/I27-1","v":-2.119766825648961E-4},null,null,null,{"$f":"AG27/M27-1","v":-2.070940735844895E-2},null,null,null,{"$f":"AK27/Q27-1","v":-4.8359425262706424E-2},null,null,null,{"$f":"AO27/U27-1","v":-3.6222379174654429E-2},null,null,null,{"$f":"AS27/Y27-1","v":-2.6490066225165587E-2},null,null,null,{"$f":"AW27/AC27-1","v":-1.3993427329587638E-2},null,null,null,{"$f":"BA27/AG27-1","v":-4.4881889763779492E-2},null,null,null,{"$f":"BE27/AK27-1","v":1.1267605633802358E-3},null,null,null,{"$f":"BI27/AO27-1","v":-5.4962311557788968E-2},null,null,null,{"$f":"BM27/AS27-1","v":-2.8462585034013554E-2},null,null,null,{"$f":"BQ27/AW27-1","v":-2.6556284270508601E-2},null,null,null,{"$f":"BU27/BA27-1","v":2.5674243316452738E-2},null,null,null,{"$f":"BY27/BE27-1","v":4.7158131682611071E-2},null,null,null,{"$f":"CC27/BI27-1","v":6.8128946493851705E-2},null,null,null,{"$f":"CG27/BM27-1","v":2.8148106654716454E-2},null,null,null,{"$f":"CK27/BQ27-1","v":7.6209410205434036E-2},null,null,null,{"$f":"CO27/BU27-1","v":6.4760592490527014E-2},null,null,null,{"$f":"CS27/BY27-1","v":4.492691315563202E-2},null,null,null,{"$f":"CW27/CC27-1","v":4.9471064094586126E-2},null,null,null,{"$f":"DA27/CG27-1","v":5.8541502083957697E-2},null,null,null,null,{"$f":"DF27/CK27-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV27/DA27-1","v":1.0474265388597193E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP27/DV27-1","v":1.2969763740197537E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ27/EP27-1","v":1.5314468941897585E-2}]
[null,null,"Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC28/I28-1","v":9.9644128113878239E-3},null,null,null,{"$f":"AG28/M28-1","v":3.0090972708187502E-2},null,null,null,{"$f":"AK28/Q28-1","v":0.11170401992173606},null,null,null,{"$f":"AO28/U28-1","v":5.2523874488403788E-2},null,null,null,{"$f":"AS28/Y28-1","v":5.1003417754797997E-2},null,null,null,{"$f":"AW28/AC28-1","v":7.47004933051445E-2},null,null,null,{"$f":"BA28/AG28-1","v":4.9252717391304435E-2},null,null,null,{"$f":"BE28/AK28-1","v":-2.2399999999999975E-2},null,null,null,{"$f":"BI28/AO28-1","v":6.480881399870464E-3},null,null,null,{"$f":"BM28/AS28-1","v":2.5598265654965369E-2},null,null,null,{"$f":"BQ28/AW28-1","v":1.0491803278688483E-2},null,null,null,{"$f":"BU28/BA28-1","v":2.8811913240530895E-2},null,null,null,{"$f":"BY28/BE28-1","v":3.4042553191489411E-2},null,null,null,{"$f":"CC28/BI28-1","v":3.0907920154539692E-2},null,null,null,{"$f":"CG28/BM28-1","v":2.6097560975609779E-2},null,null,null,{"$f":"CK28/BQ28-1","v":2.5632706035042085E-2},null,null,null,{"$f":"CO28/BU28-1","v":-1.5733165512901159E-3},null,null,null,{"$f":"CS28/BY28-1","v":2.4374802152580033E-2},null,null,null,{"$f":"CW28/CC28-1","v":3.3104309806371024E-2},null,null,null,{"$f":"DA28/CG28-1","v":2.0362887251406336E-2},null,null,null,null,{"$f":"DF28/CK28-1","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ145,IF('Integrated Financial Statements'!$A$8=2,DJ167,IF('Integrated Financial Statements'!$A$8=3,DJ189,\"Check Case\")))","v":0.02},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN145,IF('Integrated Financial Statements'!$A$8=2,DN167,IF('Integrated Financial Statements'!$A$8=3,DN189,\"Check Case\")))","v":0.01},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR145,IF('Integrated Financial Statements'!$A$8=2,DR167,IF('Integrated Financial Statements'!$A$8=3,DR189,\"Check Case\")))","v":0.03},null,null,null,{"$f":"DV28/DA28-1","v":1.5146761919552665E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ145,IF('Integrated Financial Statements'!$A$8=2,DZ167,IF('Integrated Financial Statements'!$A$8=3,DZ189,\"Check Case\")))","v":0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED145,IF('Integrated Financial Statements'!$A$8=2,ED167,IF('Integrated Financial Statements'!$A$8=3,ED189,\"Check Case\")))","v":0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH145,IF('Integrated Financial Statements'!$A$8=2,EH167,IF('Integrated Financial Statements'!$A$8=3,EH189,\"Check Case\")))","v":0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL145,IF('Integrated Financial Statements'!$A$8=2,EL167,IF('Integrated Financial Statements'!$A$8=3,EL189,\"Check Case\")))","v":0.03},null,null,null,{"$f":"EP28/DV28-1","v":3.0000000000000027E-2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET145,IF('Integrated Financial Statements'!$A$8=2,ET167,IF('Integrated Financial Statements'!$A$8=3,ET189,\"Check Case\")))","v":0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX145,IF('Integrated Financial Statements'!$A$8=2,EX167,IF('Integrated Financial Statements'!$A$8=3,EX189,\"Check Case\")))","v":0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB145,IF('Integrated Financial Statements'!$A$8=2,FB167,IF('Integrated Financial Statements'!$A$8=3,FB189,\"Check Case\")))","v":0.03},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF145,IF('Integrated Financial Statements'!$A$8=2,FF167,IF('Integrated Financial Statements'!$A$8=3,FF189,\"Check Case\")))","v":0.03},null,null,null,{"$f":"FJ28/EP28-1","v":3.0000000000000027E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GD145,IF('Integrated Financial Statements'!$A$8=2,GD167,IF('Integrated Financial Statements'!$A$8=3,GD189,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GX145,IF('Integrated Financial Statements'!$A$8=2,GX167,IF('Integrated Financial Statements'!$A$8=3,GX189,\"Check Case\")))","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HR145,IF('Integrated Financial Statements'!$A$8=2,HR167,IF('Integrated Financial Statements'!$A$8=3,HR189,\"Check Case\")))","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IL145,IF('Integrated Financial Statements'!$A$8=2,IL167,IF('Integrated Financial Statements'!$A$8=3,IL189,\"Check Case\")))","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JF145,IF('Integrated Financial Statements'!$A$8=2,JF167,IF('Integrated Financial Statements'!$A$8=3,JF189,\"Check Case\")))","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JZ145,IF('Integrated Financial Statements'!$A$8=2,JZ167,IF('Integrated Financial Statements'!$A$8=3,JZ189,\"Check Case\")))","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KT145,IF('Integrated Financial Statements'!$A$8=2,KT167,IF('Integrated Financial Statements'!$A$8=3,KT189,\"Check Case\")))","v":0.03}]
[null,null,null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC30/I30-1","v":2.1233156390363384E-3},null,null,null,{"$f":"AG30/M30-1","v":-8.5455764075067497E-3},null,null,null,{"$f":"AK30/Q30-1","v":-1.1287797643569242E-2},null,null,null,{"$f":"AO30/U30-1","v":-1.5962002647356588E-2},null,null,null,{"$f":"AS30/Y30-1","v":-8.5026748845630218E-3},null,null,null,{"$f":"AW30/AC30-1","v":6.5194360687801378E-3},null,null,null,{"$f":"BA30/AG30-1","v":-2.1463579516646902E-2},null,null,null,{"$f":"BE30/AK30-1","v":-5.0000000000000044E-3},null,null,null,{"$f":"BI30/AO30-1","v":-3.995885424909007E-2},null,null,null,{"$f":"BM30/AS30-1","v":-1.5161151344808443E-2},null,null,null,{"$f":"BQ30/AW30-1","v":-1.7407497368634117E-2},null,null,null,{"$f":"BU30/BA30-1","v":2.6511226252158959E-2},null,null,null,{"$f":"BY30/BE30-1","v":4.3802345058626457E-2},null,null,null,{"$f":"CC30/BI30-1","v":5.8600511003049638E-2},null,null,null,{"$f":"CG30/BM30-1","v":2.7622698108491051E-2},null,null,null,{"$f":"CK30/BQ30-1","v":6.3365194462755348E-2},null,null,null,{"$f":"CO30/BU30-1","v":4.7026163035248647E-2},null,null,null,{"$f":"CS30/BY30-1","v":3.9717563989408733E-2},null,null,null,{"$f":"CW30/CC30-1","v":4.5390843973839967E-2},null,null,null,{"$f":"DA30/CG30-1","v":4.8773565781471628E-2},null,null,null,null,{"$f":"DF30/CK30-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV30/DA30-1","v":1.4238035496948465E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP30/DV30-1","v":2.5135007839657053E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ30/EP30-1","v":2.97536867252024E-2}]
[]
[]
["Distribution"]
[]
["Infrastructure Platforms"]
[null,"Switching",null,null,null,null,null,null,{"$f":"I12/Y12","v":0.2609049589580083},null,null,null,{"$f":"M12/Y12","v":0.24530221830269316},null,null,null,{"$f":"Q12/Y12","v":0.24150329014313818},null,null,null,{"$f":"U12/Y12","v":0.25228953259616038},null,null,null,{"$f":"Y12/Y12","v":1},null,null,null,{"$f":"AC12/AS12","v":0.27275193272751935},null,null,null,{"$f":"AG12/AS12","v":0.23619964736199647},null,null,null,{"$f":"AK12/AS12","v":0.23375830733758307},null,null,null,{"$f":"AO12/AS12","v":0.25729011257290113},null,null,null,{"$f":"AS12/AS12","v":1},null,null,null,{"$f":"AW12/BM12","v":0.26639902501971469},null,null,null,{"$f":"BA12/BM12","v":0.23693454727937485},null,null,null,{"$f":"BE12/BM12","v":0.25012545702200872},null,null,null,{"$f":"BI12/BM12","v":0.24654097067890171},null,null,null,{"$f":"BM12/BM12","v":1},null,null,null,{"$f":"AVERAGE(AW58,AC58,I58)","v":0.26668530556841413},null,null,null,{"$f":"AVERAGE(BA58,AG58,M58)","v":0.23947880431468815},null,null,null,{"$f":"AVERAGE(BE58,AK58,Q58)","v":0.24179568483424332},null,null,null,{"$f":"AVERAGE(BI58,AO58,U58)","v":0.25204020528265442},null,null,null,{"$f":"SUM(BQ58:CC58)","v":1},null,null,null,{"$f":"BQ58","v":0.26668530556841413},null,null,null,{"$f":"BU58","v":0.23947880431468815},null,null,null,{"$f":"BY58","v":0.24179568483424332},null,null,null,{"$f":"CC58","v":0.25204020528265442},null,null,null,{"$f":"SUM(CK58:CW58)","v":1},null,null,null,null,{"$f":"CK58","v":0.26668530556841413},null,null,null,{"$f":"CO58","v":0.23947880431468815},null,null,null,{"$f":"CS58","v":0.24179568483424332},null,null,null,{"$f":"CW58","v":0.25204020528265442},null,null,null,{"$f":"SUM(DF58:DR58)","v":1},null,null,null,{"$f":"DF58","v":0.26668530556841413},null,null,null,{"$f":"DJ58","v":0.23947880431468815},null,null,null,{"$f":"DN58","v":0.24179568483424332},null,null,null,{"$f":"DR58","v":0.25204020528265442},null,null,null,{"$f":"SUM(DZ58:EL58)","v":1},null,null,null,{"$f":"DZ58","v":0.26668530556841413},null,null,null,{"$f":"ED58","v":0.23947880431468815},null,null,null,{"$f":"EH58","v":0.24179568483424332},null,null,null,{"$f":"EL58","v":0.25204020528265442},null,null,null,{"$f":"SUM(ET58:FF58)","v":1},null,null,null,{"$f":"ET58","v":0.26668530556841413},null,null,null,{"$f":"EX58","v":0.23947880431468815},null,null,null,{"$f":"FB58","v":0.24179568483424332},null,null,null,{"$f":"FF58","v":0.25204020528265442},null,null,null,{"$f":"SUM(FN58:FZ58)","v":1},null,null,null,{"$f":"FN58","v":0.26668530556841413},null,null,null,{"$f":"FR58","v":0.23947880431468815},null,null,null,{"$f":"FV58","v":0.24179568483424332},null,null,null,{"$f":"FZ58","v":0.25204020528265442},null,null,null,{"$f":"SUM(GH58:GT58)","v":1},null,null,null,{"$f":"GH58","v":0.26668530556841413},null,null,null,{"$f":"GL58","v":0.23947880431468815},null,null,null,{"$f":"GP58","v":0.24179568483424332},null,null,null,{"$f":"GT58","v":0.25204020528265442},null,null,null,{"$f":"SUM(HB58:HN58)","v":1},null,null,null,{"$f":"HB58","v":0.26668530556841413},null,null,null,{"$f":"HF58","v":0.23947880431468815},null,null,null,{"$f":"HJ58","v":0.24179568483424332},null,null,null,{"$f":"HN58","v":0.25204020528265442},null,null,null,{"$f":"SUM(HV58:IH58)","v":1},null,null,null,{"$f":"HV58","v":0.26668530556841413},null,null,null,{"$f":"HZ58","v":0.23947880431468815},null,null,null,{"$f":"ID58","v":0.24179568483424332},null,null,null,{"$f":"IH58","v":0.25204020528265442},null,null,null,{"$f":"SUM(IP58:JB58)","v":1},null,null,null,{"$f":"IP58","v":0.26668530556841413},null,null,null,{"$f":"IT58","v":0.23947880431468815},null,null,null,{"$f":"IX58","v":0.24179568483424332},null,null,null,{"$f":"JB58","v":0.25204020528265442},null,null,null,{"$f":"SUM(JJ58:JV58)","v":1},null,null,null,{"$f":"JJ58","v":0.26668530556841413},null,null,null,{"$f":"JN58","v":0.23947880431468815},null,null,null,{"$f":"JR58","v":0.24179568483424332},null,null,null,{"$f":"JV58","v":0.25204020528265442},null,null,null,{"$f":"SUM(KD58:KP58)","v":1}]
[null,"NGN Routing",null,null,null,null,null,null,0.25298546209761164,null,null,null,0.22897196261682243,null,null,null,0.25947559709241952,null,null,null,0.25856697819314639,null,null,null,1,null,null,null,0.24203563714902807,null,null,null,0.24905507559395249,null,null,null,0.25566954643628509,null,null,null,0.25323974082073436,null,null,null,1,null,null,null,0.26676031158217339,null,null,null,0.23202656110330735,null,null,null,0.2594815476950581,null,null,null,0.24173157961946112,null,null,null,1,null,null,null,0.25392713694293773,null,null,null,0.23668453310469409,null,null,null,0.25820889707458755,null,null,null,0.25117943287778061,null,null,null,{"$f":"SUM(BQ59:CC59)","v":1},null,null,null,{"$f":"BQ59","v":0.25392713694293773},null,null,null,{"$f":"BU59","v":0.23668453310469409},null,null,null,{"$f":"BY59","v":0.25820889707458755},null,null,null,{"$f":"CC59","v":0.25117943287778061},null,null,null,{"$f":"SUM(CK59:CW59)","v":1},null,null,null,null,{"$f":"CK59","v":0.25392713694293773},null,null,null,{"$f":"CO59","v":0.23668453310469409},null,null,null,{"$f":"CS59","v":0.25820889707458755},null,null,null,{"$f":"CW59","v":0.25117943287778061},null,null,null,{"$f":"SUM(DF59:DR59)","v":1},null,null,null,0.25392713694293773,null,null,null,0.23668453310469409,null,null,null,0.25820889707458755,null,null,null,0.25117943287778061,null,null,null,1,null,null,null,0.25392713694293773,null,null,null,0.23668453310469409,null,null,null,0.25820889707458755,null,null,null,0.25117943287778061,null,null,null,1,null,null,null,0.25392713694293773,null,null,null,0.23668453310469409,null,null,null,0.25820889707458755,null,null,null,0.25117943287778061,null,null,null,1,null,null,null,0.25392713694293773,null,null,null,0.23668453310469409,null,null,null,0.25820889707458755,null,null,null,0.25117943287778061,null,null,null,1,null,null,null,0.25392713694293773,null,null,null,0.23668453310469409,null,null,null,0.25820889707458755,null,null,null,0.25117943287778061,null,null,null,1,null,null,null,0.25392713694293773,null,null,null,0.23668453310469409,null,null,null,0.25820889707458755,null,null,null,0.25117943287778061,null,null,null,1,null,null,null,0.25392713694293773,null,null,null,0.23668453310469409,null,null,null,0.25820889707458755,null,null,null,0.25117943287778061,null,null,null,1,null,null,null,0.25392713694293773,null,null,null,0.23668453310469409,null,null,null,0.25820889707458755,null,null,null,0.25117943287778061,null,null,null,1,null,null,null,0.25392713694293773,null,null,null,0.23668453310469409,null,null,null,0.25820889707458755,null,null,null,0.25117943287778061,null,null,null,1]
[null,"Wireless",null,null,null,null,null,null,0.23800157356412274,null,null,null,0.24036191974822974,null,null,null,0.24036191974822974,null,null,null,0.28127458693941776,null,null,null,1,null,null,null,0.24571428571428572,null,null,null,0.23352380952380952,null,null,null,0.23428571428571429,null,null,null,0.2864761904761905,null,null,null,1,null,null,null,0.22848879248011569,null,null,null,0.22848879248011569,null,null,null,0.25415762834417932,null,null,null,0.28886478669558929,null,null,null,1,null,null,null,0.23740155058617474,null,null,null,0.23412484058405167,null,null,null,0.24293508745937445,null,null,null,0.2855385213703992,null,null,null,1,null,null,null,0.23740155058617474,null,null,null,0.23412484058405167,null,null,null,0.24293508745937445,null,null,null,0.2855385213703992,null,null,null,1,null,null,null,null,0.23740155058617474,null,null,null,0.23412484058405167,null,null,null,0.24293508745937445,null,null,null,0.2855385213703992,null,null,null,1,null,null,null,0.23740155058617474,null,null,null,0.23412484058405167,null,null,null,0.24293508745937445,null,null,null,0.2855385213703992,null,null,null,1,null,null,null,0.23740155058617474,null,null,null,0.23412484058405167,null,null,null,0.24293508745937445,null,null,null,0.2855385213703992,null,null,null,1,null,null,null,0.23740155058617474,null,null,null,0.23412484058405167,null,null,null,0.24293508745937445,null,null,null,0.2855385213703992,null,null,null,1,null,null,null,0.23740155058617474,null,null,null,0.23412484058405167,null,null,null,0.24293508745937445,null,null,null,0.2855385213703992,null,null,null,1,null,null,null,0.23740155058617474,null,null,null,0.23412484058405167,null,null,null,0.24293508745937445,null,null,null,0.2855385213703992,null,null,null,1,null,null,null,0.23740155058617474,null,null,null,0.23412484058405167,null,null,null,0.24293508745937445,null,null,null,0.2855385213703992,null,null,null,1,null,null,null,0.23740155058617474,null,null,null,0.23412484058405167,null,null,null,0.24293508745937445,null,null,null,0.2855385213703992,null,null,null,1,null,null,null,0.23740155058617474,null,null,null,0.23412484058405167,null,null,null,0.24293508745937445,null,null,null,0.2855385213703992,null,null,null,1,null,null,null,0.23740155058617474,null,null,null,0.23412484058405167,null,null,null,0.24293508745937445,null,null,null,0.2855385213703992,null,null,null,1]
[null,"Data Center",null,null,null,null,null,null,0.21521739130434783,null,null,null,0.26273291925465836,null,null,null,0.24875776397515528,null,null,null,0.27329192546583853,null,null,null,1,null,null,null,0.2552748885586924,null,null,null,0.24427934621099553,null,null,null,0.24101040118870729,null,null,null,0.25943536404160478,null,null,null,1,null,null,null,0.25836431226765799,null,null,null,0.24473358116480792,null,null,null,0.23760842627013631,null,null,null,0.25929368029739774,null,null,null,1,null,null,null,0.24295219737689941,null,null,null,0.25058194887682061,null,null,null,0.24245886381133297,null,null,null,0.26400698993494703,null,null,null,1,null,null,null,0.24295219737689941,null,null,null,0.25058194887682061,null,null,null,0.24245886381133297,null,null,null,0.26400698993494703,null,null,null,1,null,null,null,null,0.24295219737689941,null,null,null,0.25058194887682061,null,null,null,0.24245886381133297,null,null,null,0.26400698993494703,null,null,null,1,null,null,null,0.24295219737689941,null,null,null,0.25058194887682061,null,null,null,0.24245886381133297,null,null,null,0.26400698993494703,null,null,null,1,null,null,null,0.24295219737689941,null,null,null,0.25058194887682061,null,null,null,0.24245886381133297,null,null,null,0.26400698993494703,null,null,null,1,null,null,null,0.24295219737689941,null,null,null,0.25058194887682061,null,null,null,0.24245886381133297,null,null,null,0.26400698993494703,null,null,null,1,null,null,null,0.24295219737689941,null,null,null,0.25058194887682061,null,null,null,0.24245886381133297,null,null,null,0.26400698993494703,null,null,null,1,null,null,null,0.24295219737689941,null,null,null,0.25058194887682061,null,null,null,0.24245886381133297,null,null,null,0.26400698993494703,null,null,null,1,null,null,null,0.24295219737689941,null,null,null,0.25058194887682061,null,null,null,0.24245886381133297,null,null,null,0.26400698993494703,null,null,null,1,null,null,null,0.24295219737689941,null,null,null,0.25058194887682061,null,null,null,0.24245886381133297,null,null,null,0.26400698993494703,null,null,null,1,null,null,null,0.24295219737689941,null,null,null,0.25058194887682061,null,null,null,0.24245886381133297,null,null,null,0.26400698993494703,null,null,null,1,null,null,null,0.24295219737689941,null,null,null,0.25058194887682061,null,null,null,0.24245886381133297,null,null,null,0.26400698993494703,null,null,null,1]
[null,"Other",null,null,null,null,null,null,0.23492063492063492,null,null,null,0.23809523809523808,null,null,null,0.24920634920634921,null,null,null,0.27777777777777779,null,null,null,1,null,null,null,0.23338048090523339,null,null,null,0.23620933521923621,null,null,null,0.24893917963224893,null,null,null,0.28147100424328148,null,null,null,1,null,null,null,0.30232558139534882,null,null,null,0.20930232558139536,null,null,null,0.23255813953488372,null,null,null,0.2558139534883721,null,null,null,1,null,null,null,0.25687556574040576,null,null,null,0.22786896629862322,null,null,null,0.24356788945782729,null,null,null,0.27168757850314379,null,null,null,1,null,null,null,0.25687556574040576,null,null,null,0.22786896629862322,null,null,null,0.24356788945782729,null,null,null,0.27168757850314379,null,null,null,1,null,null,null,null,0.25687556574040576,null,null,null,0.22786896629862322,null,null,null,0.24356788945782729,null,null,null,0.27168757850314379,null,null,null,1,null,null,null,0.25687556574040576,null,null,null,0.22786896629862322,null,null,null,0.24356788945782729,null,null,null,0.27168757850314379,null,null,null,1,null,null,null,0.25687556574040576,null,null,null,0.22786896629862322,null,null,null,0.24356788945782729,null,null,null,0.27168757850314379,null,null,null,1,null,null,null,0.25687556574040576,null,null,null,0.22786896629862322,null,null,null,0.24356788945782729,null,null,null,0.27168757850314379,null,null,null,1,null,null,null,0.25687556574040576,null,null,null,0.22786896629862322,null,null,null,0.24356788945782729,null,null,null,0.27168757850314379,null,null,null,1,null,null,null,0.25687556574040576,null,null,null,0.22786896629862322,null,null,null,0.24356788945782729,null,null,null,0.27168757850314379,null,null,null,1,null,null,null,0.25687556574040576,null,null,null,0.22786896629862322,null,null,null,0.24356788945782729,null,null,null,0.27168757850314379,null,null,null,1,null,null,null,0.25687556574040576,null,null,null,0.22786896629862322,null,null,null,0.24356788945782729,null,null,null,0.27168757850314379,null,null,null,1,null,null,null,0.25687556574040576,null,null,null,0.22786896629862322,null,null,null,0.24356788945782729,null,null,null,0.27168757850314379,null,null,null,1,null,null,null,0.25687556574040576,null,null,null,0.22786896629862322,null,null,null,0.24356788945782729,null,null,null,0.27168757850314379,null,null,null,1]
[null,"Total Infrastructure Platforms",null,null,null,null,null,null,0.25110101605576168,null,null,null,0.24229288760966813,null,null,null,0.24718243922738148,null,null,null,0.25942365710718868,null,null,null,1,null,null,null,0.25940175383868841,null,null,null,0.24019964645939482,null,null,null,0.24065023742677896,null,null,null,0.25974836227513776,null,null,null,1,null,null,null,0.26185426178236332,null,null,null,0.23557536758097566,null,null,null,0.25168062695473992,null,null,null,0.25088974368192113,null,null,null,1,null,null,null,0.25745234389227112,null,null,null,0.23935596721667954,null,null,null,0.24650443453630011,null,null,null,0.25668725435474915,null,null,null,0.99999999999999989,null,null,null,0.25745234389227112,null,null,null,0.23935596721667954,null,null,null,0.24650443453630011,null,null,null,0.25668725435474915,null,null,null,0.99999999999999989,null,null,null,null,0.25745234389227112,null,null,null,0.23935596721667954,null,null,null,0.24650443453630011,null,null,null,0.25668725435474915,null,null,null,0.99999999999999989,null,null,null,0.25745234389227112,null,null,null,0.23935596721667954,null,null,null,0.24650443453630011,null,null,null,0.25668725435474915,null,null,null,0.99999999999999989,null,null,null,0.25745234389227112,null,null,null,0.23935596721667954,null,null,null,0.24650443453630011,null,null,null,0.25668725435474915,null,null,null,0.99999999999999989,null,null,null,0.25745234389227112,null,null,null,0.23935596721667954,null,null,null,0.24650443453630011,null,null,null,0.25668725435474915,null,null,null,0.99999999999999989,null,null,null,0.25745234389227112,null,null,null,0.23935596721667954,null,null,null,0.24650443453630011,null,null,null,0.25668725435474915,null,null,null,0.99999999999999989,null,null,null,0.25745234389227112,null,null,null,0.23935596721667954,null,null,null,0.24650443453630011,null,null,null,0.25668725435474915,null,null,null,0.99999999999999989,null,null,null,0.25745234389227112,null,null,null,0.23935596721667954,null,null,null,0.24650443453630011,null,null,null,0.25668725435474915,null,null,null,0.99999999999999989,null,null,null,0.25745234389227112,null,null,null,0.23935596721667954,null,null,null,0.24650443453630011,null,null,null,0.25668725435474915,null,null,null,0.99999999999999989,null,null,null,0.25745234389227112,null,null,null,0.23935596721667954,null,null,null,0.24650443453630011,null,null,null,0.25668725435474915,null,null,null,0.99999999999999989,null,null,null,0.25745234389227112,null,null,null,0.23935596721667954,null,null,null,0.24650443453630011,null,null,null,0.25668725435474915,null,null,null,0.99999999999999989]
["Applications"]
[null,"Collaboration",null,null,null,null,null,null,{"$f":"I19/Y19","v":0.23724999999999999},null,null,null,{"$f":"M19/Y19","v":0.2475},null,null,null,{"$f":"Q19/Y19","v":0.24324999999999999},null,null,null,{"$f":"U19/Y19","v":0.27200000000000002},null,null,null,{"$f":"Y19/Y19","v":1},null,null,null,{"$f":"AC19/AS19","v":0.25620404411764708},null,null,null,{"$f":"AG19/AS19","v":0.23414522058823528},null,null,null,{"$f":"AK19/AS19","v":0.24563419117647059},null,null,null,{"$f":"AO19/AS19","v":0.26401654411764708},null,null,null,{"$f":"AS19/AS19","v":1},null,null,null,{"$f":"AW19/BM19","v":0.25268817204301075},null,null,null,{"$f":"BA19/BM19","v":0.24824684431977559},null,null,null,{"$f":"BE19/BM19","v":0.23889668069191211},null,null,null,{"$f":"BI19/BM19","v":0.26016830294530152},null,null,null,{"$f":"BM19/BM19","v":1},null,null,null,{"$f":"AVERAGE(AW65,AC65,I65)","v":0.24871407205355259},null,null,null,{"$f":"AVERAGE(BA65,AG65,M65)","v":0.24329735496933699},null,null,null,{"$f":"AVERAGE(BE65,AK65,Q65)","v":0.24259362395612757},null,null,null,{"$f":"AVERAGE(BI65,AO65,U65)","v":0.26539494902098287},null,null,null,1,null,null,null,0.24871407205355259,null,null,null,0.24329735496933699,null,null,null,0.24259362395612757,null,null,null,0.26539494902098287,null,null,null,1,null,null,null,null,0.24871407205355259,null,null,null,0.24329735496933699,null,null,null,0.24259362395612757,null,null,null,0.26539494902098287,null,null,null,1,null,null,null,{"$f":"DF65","v":0.24871407205355259},null,null,null,{"$f":"DJ65","v":0.24329735496933699},null,null,null,{"$f":"DN65","v":0.24259362395612757},null,null,null,{"$f":"DR65","v":0.26539494902098287},null,null,null,{"$f":"SUM(DZ65:EL65)","v":1},null,null,null,{"$f":"DZ65","v":0.24871407205355259},null,null,null,{"$f":"ED65","v":0.24329735496933699},null,null,null,{"$f":"EH65","v":0.24259362395612757},null,null,null,{"$f":"EL65","v":0.26539494902098287},null,null,null,{"$f":"SUM(ET65:FF65)","v":1},null,null,null,{"$f":"ET65","v":0.24871407205355259},null,null,null,{"$f":"EX65","v":0.24329735496933699},null,null,null,{"$f":"FB65","v":0.24259362395612757},null,null,null,{"$f":"FF65","v":0.26539494902098287},null,null,null,{"$f":"SUM(FN65:FZ65)","v":1},null,null,null,{"$f":"FN65","v":0.24871407205355259},null,null,null,{"$f":"FR65","v":0.24329735496933699},null,null,null,{"$f":"FV65","v":0.24259362395612757},null,null,null,{"$f":"FZ65","v":0.26539494902098287},null,null,null,{"$f":"SUM(GH65:GT65)","v":1},null,null,null,{"$f":"GH65","v":0.24871407205355259},null,null,null,{"$f":"GL65","v":0.24329735496933699},null,null,null,{"$f":"GP65","v":0.24259362395612757},null,null,null,{"$f":"GT65","v":0.26539494902098287},null,null,null,{"$f":"SUM(HB65:HN65)","v":1},null,null,null,{"$f":"HB65","v":0.24871407205355259},null,null,null,{"$f":"HF65","v":0.24329735496933699},null,null,null,{"$f":"HJ65","v":0.24259362395612757},null,null,null,{"$f":"HN65","v":0.26539494902098287},null,null,null,{"$f":"SUM(HV65:IH65)","v":1},null,null,null,{"$f":"HV65","v":0.24871407205355259},null,null,null,{"$f":"HZ65","v":0.24329735496933699},null,null,null,{"$f":"ID65","v":0.24259362395612757},null,null,null,{"$f":"IH65","v":0.26539494902098287},null,null,null,{"$f":"SUM(IP65:JB65)","v":1},null,null,null,{"$f":"IP65","v":0.24871407205355259},null,null,null,{"$f":"IT65","v":0.24329735496933699},null,null,null,{"$f":"IX65","v":0.24259362395612757},null,null,null,{"$f":"JB65","v":0.26539494902098287},null,null,null,{"$f":"SUM(JJ65:JV65)","v":1},null,null,null,{"$f":"JJ65","v":0.24871407205355259},null,null,null,{"$f":"JN65","v":0.24329735496933699},null,null,null,{"$f":"JR65","v":0.24259362395612757},null,null,null,{"$f":"JV65","v":0.26539494902098287},null,null,null,{"$f":"SUM(KD65:KP65)","v":1}]
[null,"Other",null,null,null,null,null,null,{"$f":"I20/Y20","v":0.31481481481481483},null,null,null,{"$f":"M20/Y20","v":0.22222222222222221},null,null,null,{"$f":"Q20/Y20","v":0.22222222222222221},null,null,null,{"$f":"U20/Y20","v":0.24074074074074073},null,null,null,{"$f":"Y20/Y20","v":1},null,null,null,{"$f":"AC20/AS20","v":0.18604651162790697},null,null,null,{"$f":"AG20/AS20","v":0.13953488372093023},null,null,null,{"$f":"AK20/AS20","v":0.20930232558139536},null,null,null,{"$f":"AO20/AS20","v":0.46511627906976744},null,null,null,{"$f":"AS20/AS20","v":1},null,null,null,{"$f":"AW20/BM20","v":0.18900343642611683},null,null,null,{"$f":"BA20/BM20","v":0.18900343642611683},null,null,null,{"$f":"BE20/BM20","v":0.26804123711340205},null,null,null,{"$f":"BI20/BM20","v":0.35395189003436428},null,null,null,{"$f":"BM20/BM20","v":1},null,null,null,{"$f":"AVERAGE(AW66,AC66,I66)","v":0.22995492095627953},null,null,null,{"$f":"AVERAGE(BA66,AG66,M66)","v":0.18358684745642309},null,null,null,{"$f":"AVERAGE(BE66,AK66,Q66)","v":0.23318859497233987},null,null,null,{"$f":"AVERAGE(BI66,AO66,U66)","v":0.35326963661495747},null,null,null,1,null,null,null,0.22995492095627953,null,null,null,0.18358684745642309,null,null,null,0.23318859497233987,null,null,null,0.35326963661495747,null,null,null,1,null,null,null,null,0.22995492095627953,null,null,null,0.18358684745642309,null,null,null,0.23318859497233987,null,null,null,0.35326963661495747,null,null,null,1,null,null,null,{"$f":"DF66","v":0.22995492095627953},null,null,null,{"$f":"DJ66","v":0.18358684745642309},null,null,null,{"$f":"DN66","v":0.23318859497233987},null,null,null,{"$f":"DR66","v":0.35326963661495747},null,null,null,{"$f":"SUM(DZ66:EL66)","v":1},null,null,null,{"$f":"DZ66","v":0.22995492095627953},null,null,null,{"$f":"ED66","v":0.18358684745642309},null,null,null,{"$f":"EH66","v":0.23318859497233987},null,null,null,{"$f":"EL66","v":0.35326963661495747},null,null,null,{"$f":"SUM(ET66:FF66)","v":1},null,null,null,{"$f":"ET66","v":0.22995492095627953},null,null,null,{"$f":"EX66","v":0.18358684745642309},null,null,null,{"$f":"FB66","v":0.23318859497233987},null,null,null,{"$f":"FF66","v":0.35326963661495747},null,null,null,{"$f":"SUM(FN66:FZ66)","v":1},null,null,null,{"$f":"FN66","v":0.22995492095627953},null,null,null,{"$f":"FR66","v":0.18358684745642309},null,null,null,{"$f":"FV66","v":0.23318859497233987},null,null,null,{"$f":"FZ66","v":0.35326963661495747},null,null,null,{"$f":"SUM(GH66:GT66)","v":1},null,null,null,{"$f":"GH66","v":0.22995492095627953},null,null,null,{"$f":"GL66","v":0.18358684745642309},null,null,null,{"$f":"GP66","v":0.23318859497233987},null,null,null,{"$f":"GT66","v":0.35326963661495747},null,null,null,{"$f":"SUM(HB66:HN66)","v":1},null,null,null,{"$f":"HB66","v":0.22995492095627953},null,null,null,{"$f":"HF66","v":0.18358684745642309},null,null,null,{"$f":"HJ66","v":0.23318859497233987},null,null,null,{"$f":"HN66","v":0.35326963661495747},null,null,null,{"$f":"SUM(HV66:IH66)","v":1},null,null,null,{"$f":"HV66","v":0.22995492095627953},null,null,null,{"$f":"HZ66","v":0.18358684745642309},null,null,null,{"$f":"ID66","v":0.23318859497233987},null,null,null,{"$f":"IH66","v":0.35326963661495747},null,null,null,{"$f":"SUM(IP66:JB66)","v":1},null,null,null,{"$f":"IP66","v":0.22995492095627953},null,null,null,{"$f":"IT66","v":0.18358684745642309},null,null,null,{"$f":"IX66","v":0.23318859497233987},null,null,null,{"$f":"JB66","v":0.35326963661495747},null,null,null,{"$f":"SUM(JJ66:JV66)","v":1},null,null,null,{"$f":"JJ66","v":0.22995492095627953},null,null,null,{"$f":"JN66","v":0.18358684745642309},null,null,null,{"$f":"JR66","v":0.23318859497233987},null,null,null,{"$f":"JV66","v":0.35326963661495747},null,null,null,{"$f":"SUM(KD66:KP66)","v":1}]
[null,"Total Applications",null,null,null,null,null,null,{"$f":"I21/Y21","v":0.23828317710902813},null,null,null,{"$f":"M21/Y21","v":0.24716329551060681},null,null,null,{"$f":"Q21/Y21","v":0.24296990626541687},null,null,null,{"$f":"U21/Y21","v":0.27158362111494821},null,null,null,{"$f":"Y21/Y21","v":1},null,null,null,{"$f":"AC21/AS21","v":0.25484452456061291},null,null,null,{"$f":"AG21/AS21","v":0.23231185218566922},null,null,null,{"$f":"AK21/AS21","v":0.24493014871563767},null,null,null,{"$f":"AO21/AS21","v":0.26791347453808023},null,null,null,{"$f":"AS21/AS21","v":1},null,null,null,{"$f":"AW21/BM21","v":0.24863208579557891},null,null,null,{"$f":"BA21/BM21","v":0.24447362661413877},null,null,null,{"$f":"BE21/BM21","v":0.24075289997811336},null,null,null,{"$f":"BI21/BM21","v":0.26614138761216899},null,null,null,{"$f":"BM21/BM21","v":1},null,null,null,{"$f":"AVERAGE(AW67,AC67,I67)","v":0.24725326248840665},null,null,null,{"$f":"AVERAGE(BA67,AG67,M67)","v":0.2413162581034716},null,null,null,{"$f":"AVERAGE(BE67,AK67,Q67)","v":0.2428843183197226},null,null,null,{"$f":"AVERAGE(BI67,AO67,U67)","v":0.26854616108839918},null,null,null,1,null,null,null,0.24725326248840665,null,null,null,0.2413162581034716,null,null,null,0.2428843183197226,null,null,null,0.26854616108839918,null,null,null,1,null,null,null,null,0.24725326248840665,null,null,null,0.2413162581034716,null,null,null,0.2428843183197226,null,null,null,0.26854616108839918,null,null,null,1,null,null,null,{"$f":"DF67","v":0.24725326248840665},null,null,null,{"$f":"DJ67","v":0.2413162581034716},null,null,null,{"$f":"DN67","v":0.2428843183197226},null,null,null,{"$f":"DR67","v":0.26854616108839918},null,null,null,{"$f":"SUM(DZ67:EL67)","v":1},null,null,null,{"$f":"DZ67","v":0.24725326248840665},null,null,null,{"$f":"ED67","v":0.2413162581034716},null,null,null,{"$f":"EH67","v":0.2428843183197226},null,null,null,{"$f":"EL67","v":0.26854616108839918},null,null,null,{"$f":"SUM(ET67:FF67)","v":1},null,null,null,{"$f":"ET67","v":0.24725326248840665},null,null,null,{"$f":"EX67","v":0.2413162581034716},null,null,null,{"$f":"FB67","v":0.2428843183197226},null,null,null,{"$f":"FF67","v":0.26854616108839918},null,null,null,{"$f":"SUM(FN67:FZ67)","v":1},null,null,null,{"$f":"FN67","v":0.24725326248840665},null,null,null,{"$f":"FR67","v":0.2413162581034716},null,null,null,{"$f":"FV67","v":0.2428843183197226},null,null,null,{"$f":"FZ67","v":0.26854616108839918},null,null,null,{"$f":"SUM(GH67:GT67)","v":1},null,null,null,{"$f":"GH67","v":0.24725326248840665},null,null,null,{"$f":"GL67","v":0.2413162581034716},null,null,null,{"$f":"GP67","v":0.2428843183197226},null,null,null,{"$f":"GT67","v":0.26854616108839918},null,null,null,{"$f":"SUM(HB67:HN67)","v":1},null,null,null,{"$f":"HB67","v":0.24725326248840665},null,null,null,{"$f":"HF67","v":0.2413162581034716},null,null,null,{"$f":"HJ67","v":0.2428843183197226},null,null,null,{"$f":"HN67","v":0.26854616108839918},null,null,null,{"$f":"SUM(HV67:IH67)","v":1},null,null,null,{"$f":"HV67","v":0.24725326248840665},null,null,null,{"$f":"HZ67","v":0.2413162581034716},null,null,null,{"$f":"ID67","v":0.2428843183197226},null,null,null,{"$f":"IH67","v":0.26854616108839918},null,null,null,{"$f":"SUM(IP67:JB67)","v":1},null,null,null,{"$f":"IP67","v":0.24725326248840665},null,null,null,{"$f":"IT67","v":0.2413162581034716},null,null,null,{"$f":"IX67","v":0.2428843183197226},null,null,null,{"$f":"JB67","v":0.26854616108839918},null,null,null,{"$f":"SUM(JJ67:JV67)","v":1},null,null,null,{"$f":"JJ67","v":0.24725326248840665},null,null,null,{"$f":"JN67","v":0.2413162581034716},null,null,null,{"$f":"JR67","v":0.2428843183197226},null,null,null,{"$f":"JV67","v":0.26854616108839918},null,null,null,{"$f":"SUM(KD67:KP67)","v":1}]
["Security",null,null,null,null,null,null,null,{"$f":"I22/Y22","v":0.2604464796794505},null,null,null,{"$f":"M22/Y22","v":0.23812249570692615},null,null,null,{"$f":"Q22/Y22","v":0.23583285632512879},null,null,null,{"$f":"U22/Y22","v":0.26559816828849458},null,null,null,{"$f":"Y22/Y22","v":1},null,null,null,{"$f":"AC22/AS22","v":0.24631792788217369},null,null,null,{"$f":"AG22/AS22","v":0.23463687150837989},null,null,null,{"$f":"AK22/AS22","v":0.24479431183341799},null,null,null,{"$f":"AO22/AS22","v":0.27425088877602843},null,null,null,{"$f":"AS22/AS22","v":1},null,null,null,{"$f":"AW22/BM22","v":0.25046468401486988},null,null,null,{"$f":"BA22/BM22","v":0.24535315985130113},null,null,null,{"$f":"BE22/BM22","v":0.24488847583643122},null,null,null,{"$f":"BI22/BM22","v":0.25929368029739774},null,null,null,{"$f":"BM22/BM22","v":1},null,null,null,{"$f":"AVERAGE(AW68,AC68,I68)","v":0.25240969719216472},null,null,null,{"$f":"AVERAGE(BA68,AG68,M68)","v":0.23937084235553571},null,null,null,{"$f":"AVERAGE(BE68,AK68,Q68)","v":0.24183854799832596},null,null,null,{"$f":"AVERAGE(BI68,AO68,U68)","v":0.26638091245397361},null,null,null,1,null,null,null,0.25240969719216472,null,null,null,0.23937084235553571,null,null,null,0.24183854799832596,null,null,null,0.26638091245397361,null,null,null,1,null,null,null,null,0.25240969719216472,null,null,null,0.23937084235553571,null,null,null,0.24183854799832596,null,null,null,0.26638091245397361,null,null,null,1,null,null,null,{"$f":"DF68","v":0.25240969719216472},null,null,null,{"$f":"DJ68","v":0.23937084235553571},null,null,null,{"$f":"DN68","v":0.24183854799832596},null,null,null,{"$f":"DR68","v":0.26638091245397361},null,null,null,{"$f":"SUM(DZ68:EL68)","v":1},null,null,null,{"$f":"DZ68","v":0.25240969719216472},null,null,null,{"$f":"ED68","v":0.23937084235553571},null,null,null,{"$f":"EH68","v":0.24183854799832596},null,null,null,{"$f":"EL68","v":0.26638091245397361},null,null,null,{"$f":"SUM(ET68:FF68)","v":1},null,null,null,{"$f":"ET68","v":0.25240969719216472},null,null,null,{"$f":"EX68","v":0.23937084235553571},null,null,null,{"$f":"FB68","v":0.24183854799832596},null,null,null,{"$f":"FF68","v":0.26638091245397361},null,null,null,{"$f":"SUM(FN68:FZ68)","v":1},null,null,null,{"$f":"FN68","v":0.25240969719216472},null,null,null,{"$f":"FR68","v":0.23937084235553571},null,null,null,{"$f":"FV68","v":0.24183854799832596},null,null,null,{"$f":"FZ68","v":0.26638091245397361},null,null,null,{"$f":"SUM(GH68:GT68)","v":1},null,null,null,{"$f":"GH68","v":0.25240969719216472},null,null,null,{"$f":"GL68","v":0.23937084235553571},null,null,null,{"$f":"GP68","v":0.24183854799832596},null,null,null,{"$f":"GT68","v":0.26638091245397361},null,null,null,{"$f":"SUM(HB68:HN68)","v":1},null,null,null,{"$f":"HB68","v":0.25240969719216472},null,null,null,{"$f":"HF68","v":0.23937084235553571},null,null,null,{"$f":"HJ68","v":0.24183854799832596},null,null,null,{"$f":"HN68","v":0.26638091245397361},null,null,null,{"$f":"SUM(HV68:IH68)","v":1},null,null,null,{"$f":"HV68","v":0.25240969719216472},null,null,null,{"$f":"HZ68","v":0.23937084235553571},null,null,null,{"$f":"ID68","v":0.24183854799832596},null,null,null,{"$f":"IH68","v":0.26638091245397361},null,null,null,{"$f":"SUM(IP68:JB68)","v":1},null,null,null,{"$f":"IP68","v":0.25240969719216472},null,null,null,{"$f":"IT68","v":0.23937084235553571},null,null,null,{"$f":"IX68","v":0.24183854799832596},null,null,null,{"$f":"JB68","v":0.26638091245397361},null,null,null,{"$f":"SUM(JJ68:JV68)","v":1},null,null,null,{"$f":"JJ68","v":0.25240969719216472},null,null,null,{"$f":"JN68","v":0.23937084235553571},null,null,null,{"$f":"JR68","v":0.24183854799832596},null,null,null,{"$f":"JV68","v":0.26638091245397361},null,null,null,{"$f":"SUM(KD68:KP68)","v":1}]
["Other Products"]
[null,"Service Provider Video*",null,null,null,null,null,null,{"$f":"I24/Y24","v":0.2450070323488045},null,null,null,{"$f":"M24/Y24","v":0.21828410689170183},null,null,null,{"$f":"Q24/Y24","v":0.25710267229254569},null,null,null,{"$f":"U24/Y24","v":0.27960618846694796},null,null,null,{"$f":"Y24/Y24","v":1},null,null,null,{"$f":"AC24/AS24","v":0.22864583333333333},null,null,null,{"$f":"AG24/AS24","v":0.29635416666666664},null,null,null,{"$f":"AK24/AS24","v":0.24374999999999999},null,null,null,{"$f":"AO24/AS24","v":0.23125000000000001},null,null,null,{"$f":"AS24/AS24","v":1},null,null,null,{"$f":"AW24/BM24","v":0.28646934460887952},null,null,null,{"$f":"BA24/BM24","v":0.2547568710359408},null,null,null,{"$f":"BE24/BM24","v":0.21881606765327696},null,null,null,{"$f":"BI24/BM24","v":0.23995771670190275},null,null,null,{"$f":"BM24/BM24","v":1},null,null,null,{"$f":"AVERAGE(AW70,AC70,I70)","v":0.2533740700970058},null,null,null,{"$f":"AVERAGE(BA70,AG70,M70)","v":0.25646504819810306},null,null,null,{"$f":"AVERAGE(BE70,AK70,Q70)","v":0.23988957998194085},null,null,null,{"$f":"AVERAGE(BI70,AO70,U70)","v":0.25027130172295026},null,null,null,1,null,null,null,0.2533740700970058,null,null,null,0.25646504819810306,null,null,null,0.23988957998194085,null,null,null,0.25027130172295026,null,null,null,1,null,null,null,null,0.2533740700970058,null,null,null,0.25646504819810306,null,null,null,0.23988957998194085,null,null,null,0.25027130172295026,null,null,null,1,null,null,null,{"$f":"DF70","v":0.2533740700970058},null,null,null,{"$f":"DJ70","v":0.25646504819810306},null,null,null,{"$f":"DN70","v":0.23988957998194085},null,null,null,{"$f":"DR70","v":0.25027130172295026},null,null,null,{"$f":"SUM(DZ70:EL70)","v":1},null,null,null,{"$f":"DZ70","v":0.2533740700970058},null,null,null,{"$f":"ED70","v":0.25646504819810306},null,null,null,{"$f":"EH70","v":0.23988957998194085},null,null,null,{"$f":"EL70","v":0.25027130172295026},null,null,null,{"$f":"SUM(ET70:FF70)","v":1},null,null,null,{"$f":"ET70","v":0.2533740700970058},null,null,null,{"$f":"EX70","v":0.25646504819810306},null,null,null,{"$f":"FB70","v":0.23988957998194085},null,null,null,{"$f":"FF70","v":0.25027130172295026},null,null,null,{"$f":"SUM(FN70:FZ70)","v":1},null,null,null,{"$f":"FN70","v":0.2533740700970058},null,null,null,{"$f":"FR70","v":0.25646504819810306},null,null,null,{"$f":"FV70","v":0.23988957998194085},null,null,null,{"$f":"FZ70","v":0.25027130172295026},null,null,null,{"$f":"SUM(GH70:GT70)","v":1},null,null,null,{"$f":"GH70","v":0.2533740700970058},null,null,null,{"$f":"GL70","v":0.25646504819810306},null,null,null,{"$f":"GP70","v":0.23988957998194085},null,null,null,{"$f":"GT70","v":0.25027130172295026},null,null,null,{"$f":"SUM(HB70:HN70)","v":1},null,null,null,{"$f":"HB70","v":0.2533740700970058},null,null,null,{"$f":"HF70","v":0.25646504819810306},null,null,null,{"$f":"HJ70","v":0.23988957998194085},null,null,null,{"$f":"HN70","v":0.25027130172295026},null,null,null,{"$f":"SUM(HV70:IH70)","v":1},null,null,null,{"$f":"HV70","v":0.2533740700970058},null,null,null,{"$f":"HZ70","v":0.25646504819810306},null,null,null,{"$f":"ID70","v":0.23988957998194085},null,null,null,{"$f":"IH70","v":0.25027130172295026},null,null,null,{"$f":"SUM(IP70:JB70)","v":1},null,null,null,{"$f":"IP70","v":0.2533740700970058},null,null,null,{"$f":"IT70","v":0.25646504819810306},null,null,null,{"$f":"IX70","v":0.23988957998194085},null,null,null,{"$f":"JB70","v":0.25027130172295026},null,null,null,{"$f":"SUM(JJ70:JV70)","v":1},null,null,null,{"$f":"JJ70","v":0.2533740700970058},null,null,null,{"$f":"JN70","v":0.25646504819810306},null,null,null,{"$f":"JR70","v":0.23988957998194085},null,null,null,{"$f":"JV70","v":0.25027130172295026},null,null,null,{"$f":"SUM(KD70:KP70)","v":1}]
[null,"Other",null,null,null,null,null,null,{"$f":"I25/Y25","v":0.22121896162528218},null,null,null,{"$f":"M25/Y25","v":0.2325056433408578},null,null,null,{"$f":"Q25/Y25","v":0.25507900677200901},null,null,null,{"$f":"U25/Y25","v":0.29119638826185101},null,null,null,{"$f":"Y25/Y25","v":1},null,null,null,{"$f":"AC25/AS25","v":0.24766355140186916},null,null,null,{"$f":"AG25/AS25","v":0.23831775700934579},null,null,null,{"$f":"AK25/AS25","v":0.24532710280373832},null,null,null,{"$f":"AO25/AS25","v":0.26869158878504673},null,null,null,{"$f":"AS25/AS25","v":1},null,null,null,{"$f":"AW25/BM25","v":0.32272727272727275},null,null,null,{"$f":"BA25/BM25","v":0.23636363636363636},null,null,null,{"$f":"BE25/BM25","v":0.22727272727272727},null,null,null,{"$f":"BI25/BM25","v":0.21363636363636362},null,null,null,{"$f":"BM25/BM25","v":1},null,null,null,0.26386992858480801,null,null,null,0.23572901223794665,null,null,null,0.24255961228282485,null,null,null,0.25784144689442046,null,null,null,1,null,null,null,0.26386992858480801,null,null,null,0.23572901223794665,null,null,null,0.24255961228282485,null,null,null,0.25784144689442046,null,null,null,1,null,null,null,null,0.26386992858480801,null,null,null,0.23572901223794665,null,null,null,0.24255961228282485,null,null,null,0.25784144689442046,null,null,null,1,null,null,null,0.26386992858480801,null,null,null,0.23572901223794665,null,null,null,0.24255961228282485,null,null,null,0.25784144689442046,null,null,null,1,null,null,null,0.26386992858480801,null,null,null,0.23572901223794665,null,null,null,0.24255961228282485,null,null,null,0.25784144689442046,null,null,null,1,null,null,null,0.26386992858480801,null,null,null,0.23572901223794665,null,null,null,0.24255961228282485,null,null,null,0.25784144689442046,null,null,null,1,null,null,null,0.26386992858480801,null,null,null,0.23572901223794665,null,null,null,0.24255961228282485,null,null,null,0.25784144689442046,null,null,null,1,null,null,null,0.26386992858480801,null,null,null,0.23572901223794665,null,null,null,0.24255961228282485,null,null,null,0.25784144689442046,null,null,null,1,null,null,null,0.26386992858480801,null,null,null,0.23572901223794665,null,null,null,0.24255961228282485,null,null,null,0.25784144689442046,null,null,null,1,null,null,null,0.26386992858480801,null,null,null,0.23572901223794665,null,null,null,0.24255961228282485,null,null,null,0.25784144689442046,null,null,null,1,null,null,null,0.26386992858480801,null,null,null,0.23572901223794665,null,null,null,0.24255961228282485,null,null,null,0.25784144689442046,null,null,null,1,null,null,null,0.26386992858480801,null,null,null,0.23572901223794665,null,null,null,0.24255961228282485,null,null,null,0.25784144689442046,null,null,null,1]
[null,"Total Other Products",null,null,null,null,null,null,{"$f":"I26/Y26","v":0.24839331619537275},null,null,null,{"$f":"M26/Y26","v":0.21625964010282778},null,null,null,{"$f":"Q26/Y26","v":0.25739074550128532},null,null,null,{"$f":"U26/Y26","v":0.27795629820051415},null,null,null,{"$f":"Y26/Y26","v":1},null,null,null,{"$f":"AC26/AS26","v":0.22319034852546918},null,null,null,{"$f":"AG26/AS26","v":0.31300268096514744},null,null,null,{"$f":"AK26/AS26","v":0.24329758713136729},null,null,null,{"$f":"AO26/AS26","v":0.22050938337801609},null,null,null,{"$f":"AS26/AS26","v":1},null,null,null,{"$f":"AW26/BM26","v":0.29331046312178388},null,null,null,{"$f":"BA26/BM26","v":0.25128644939965694},null,null,null,{"$f":"BE26/BM26","v":0.22041166380789023},null,null,null,{"$f":"BI26/BM26","v":0.23499142367066894},null,null,null,{"$f":"BM26/BM26","v":1},null,null,null,0.25496470928087528,null,null,null,0.26018292348921074,null,null,null,0.24036666548018096,null,null,null,0.24448570174973305,null,null,null,1,null,null,null,0.25496470928087528,null,null,null,0.26018292348921074,null,null,null,0.24036666548018096,null,null,null,0.24448570174973305,null,null,null,1,null,null,null,null,0.25496470928087528,null,null,null,0.26018292348921074,null,null,null,0.24036666548018096,null,null,null,0.24448570174973305,null,null,null,1,null,null,null,0.25496470928087528,null,null,null,0.26018292348921074,null,null,null,0.24036666548018096,null,null,null,0.24448570174973305,null,null,null,1,null,null,null,0.25496470928087528,null,null,null,0.26018292348921074,null,null,null,0.24036666548018096,null,null,null,0.24448570174973305,null,null,null,1,null,null,null,0.25496470928087528,null,null,null,0.26018292348921074,null,null,null,0.24036666548018096,null,null,null,0.24448570174973305,null,null,null,1,null,null,null,0.25496470928087528,null,null,null,0.26018292348921074,null,null,null,0.24036666548018096,null,null,null,0.24448570174973305,null,null,null,1,null,null,null,0.25496470928087528,null,null,null,0.26018292348921074,null,null,null,0.24036666548018096,null,null,null,0.24448570174973305,null,null,null,1,null,null,null,0.25496470928087528,null,null,null,0.26018292348921074,null,null,null,0.24036666548018096,null,null,null,0.24448570174973305,null,null,null,1,null,null,null,0.25496470928087528,null,null,null,0.26018292348921074,null,null,null,0.24036666548018096,null,null,null,0.24448570174973305,null,null,null,1,null,null,null,0.25496470928087528,null,null,null,0.26018292348921074,null,null,null,0.24036666548018096,null,null,null,0.24448570174973305,null,null,null,1,null,null,null,0.25496470928087528,null,null,null,0.26018292348921074,null,null,null,0.24036666548018096,null,null,null,0.24448570174973305,null,null,null,1]
[null,null,"Total Product",null,null,null,null,null,{"$f":"I27/Y27","v":0.24993377483443707},null,null,null,{"$f":"M27/Y27","v":0.24047682119205299},null,null,null,{"$f":"Q27/Y27","v":0.24704635761589405},null,null,null,{"$f":"U27/Y27","v":0.26254304635761588},null,null,null,{"$f":"Y27/Y27","v":1},null,null,null,{"$f":"AC27/AS27","v":0.25668027210884353},null,null,null,{"$f":"AG27/AS27","v":0.2419047619047619},null,null,null,{"$f":"AK27/AS27","v":0.24149659863945577},null,null,null,{"$f":"AO27/AS27","v":0.25991836734693879},null,null,null,{"$f":"AS27/AS27","v":1},null,null,null,{"$f":"AW27/BM27","v":0.26050302487116289},null,null,null,{"$f":"BA27/BM27","v":0.23781649114945105},null,null,null,{"$f":"BE27/BM27","v":0.24885166928075286},null,null,null,{"$f":"BI27/BM27","v":0.25282881469863322},null,null,null,{"$f":"BM27/BM27","v":1},null,null,null,0.25570569060481452,null,null,null,0.2400660247487553,null,null,null,0.24579820851203424,null,null,null,0.258430076134396,null,null,null,1,null,null,null,0.25570569060481452,null,null,null,0.2400660247487553,null,null,null,0.24579820851203424,null,null,null,0.258430076134396,null,null,null,1,null,null,null,null,0.25570569060481452,null,null,null,0.2400660247487553,null,null,null,0.24579820851203424,null,null,null,0.258430076134396,null,null,null,1,null,null,null,0.25570569060481452,null,null,null,0.2400660247487553,null,null,null,0.24579820851203424,null,null,null,0.258430076134396,null,null,null,1,null,null,null,0.25570569060481452,null,null,null,0.2400660247487553,null,null,null,0.24579820851203424,null,null,null,0.258430076134396,null,null,null,1,null,null,null,0.25570569060481452,null,null,null,0.2400660247487553,null,null,null,0.24579820851203424,null,null,null,0.258430076134396,null,null,null,1,null,null,null,0.25570569060481452,null,null,null,0.2400660247487553,null,null,null,0.24579820851203424,null,null,null,0.258430076134396,null,null,null,1,null,null,null,0.25570569060481452,null,null,null,0.2400660247487553,null,null,null,0.24579820851203424,null,null,null,0.258430076134396,null,null,null,1,null,null,null,0.25570569060481452,null,null,null,0.2400660247487553,null,null,null,0.24579820851203424,null,null,null,0.258430076134396,null,null,null,1,null,null,null,0.25570569060481452,null,null,null,0.2400660247487553,null,null,null,0.24579820851203424,null,null,null,0.258430076134396,null,null,null,1,null,null,null,0.25570569060481452,null,null,null,0.2400660247487553,null,null,null,0.24579820851203424,null,null,null,0.258430076134396,null,null,null,1,null,null,null,0.25570569060481452,null,null,null,0.2400660247487553,null,null,null,0.24579820851203424,null,null,null,0.258430076134396,null,null,null,1]
[null,null,"Services",null,null,null,null,null,{"$f":"I28/Y28","v":0.24625361493295941},null,null,null,{"$f":"M28/Y28","v":0.25046008237665413},null,null,null,{"$f":"Q28/Y28","v":0.24634124967136972},null,null,null,{"$f":"U28/Y28","v":0.25694505301901671},null,null,null,{"$f":"Y28/Y28","v":1},null,null,null,{"$f":"AC28/AS28","v":0.23663803885599932},null,null,null,{"$f":"AG28/AS28","v":0.24547652797465189},null,null,null,{"$f":"AK28/AS28","v":0.26056866505461518},null,null,null,{"$f":"AO28/AS28","v":0.25731676811473359},null,null,null,{"$f":"AS28/AS28","v":1},null,null,null,{"$f":"AW28/BM28","v":0.24796747967479674},null,null,null,{"$f":"BA28/BM28","v":0.25113821138211384},null,null,null,{"$f":"BE28/BM28","v":0.24837398373983741},null,null,null,{"$f":"BI28/BM28","v":0.25252032520325202},null,null,null,{"$f":"BM28/BM28","v":1},null,null,null,0.24361971115458514,null,null,null,0.24902494057780658,null,null,null,0.25176129948860743,null,null,null,0.25559404877900077,null,null,null,0.99999999999999978,null,null,null,0.24361971115458514,null,null,null,0.24902494057780658,null,null,null,0.25176129948860743,null,null,null,0.25559404877900077,null,null,null,0.99999999999999978,null,null,null,null,0.24361971115458514,null,null,null,0.24902494057780658,null,null,null,0.25176129948860743,null,null,null,0.25559404877900077,null,null,null,0.99999999999999978,null,null,null,0.24361971115458514,null,null,null,0.24902494057780658,null,null,null,0.25176129948860743,null,null,null,0.25559404877900077,null,null,null,0.99999999999999978,null,null,null,0.24361971115458514,null,null,null,0.24902494057780658,null,null,null,0.25176129948860743,null,null,null,0.25559404877900077,null,null,null,0.99999999999999978,null,null,null,0.24361971115458514,null,null,null,0.24902494057780658,null,null,null,0.25176129948860743,null,null,null,0.25559404877900077,null,null,null,0.99999999999999978,null,null,null,0.24361971115458514,null,null,null,0.24902494057780658,null,null,null,0.25176129948860743,null,null,null,0.25559404877900077,null,null,null,0.99999999999999978,null,null,null,0.24361971115458514,null,null,null,0.24902494057780658,null,null,null,0.25176129948860743,null,null,null,0.25559404877900077,null,null,null,0.99999999999999978,null,null,null,0.24361971115458514,null,null,null,0.24902494057780658,null,null,null,0.25176129948860743,null,null,null,0.25559404877900077,null,null,null,0.99999999999999978,null,null,null,0.24361971115458514,null,null,null,0.24902494057780658,null,null,null,0.25176129948860743,null,null,null,0.25559404877900077,null,null,null,0.99999999999999978,null,null,null,0.24361971115458514,null,null,null,0.24902494057780658,null,null,null,0.25176129948860743,null,null,null,0.25559404877900077,null,null,null,0.99999999999999978,null,null,null,0.24361971115458514,null,null,null,0.24902494057780658,null,null,null,0.25176129948860743,null,null,null,0.25559404877900077,null,null,null,0.99999999999999978]
[null,null,null,"Total Revenue",null,null,null,null,{"$f":"I30/Y30","v":0.24907955493175485},null,null,null,{"$f":"M30/Y30","v":0.24279408474197026},null,null,null,{"$f":"Q30/Y30","v":0.2468826915644515},null,null,null,{"$f":"U30/Y30","v":0.26124366876182342},null,null,null,{"$f":"Y30/Y30","v":1},null,null,null,{"$f":"AC30/AS30","v":0.25174896908274008},null,null,null,{"$f":"AG30/AS30","v":0.24278357918060028},null,null,null,{"$f":"AK30/AS30","v":0.24618919639743142},null,null,null,{"$f":"AO30/AS30","v":0.25927825533922821},null,null,null,{"$f":"AS30/AS30","v":1},null,null,null,{"$f":"AW30/BM30","v":0.25729105907841016},null,null,null,{"$f":"BA30/BM30","v":0.24122989750854096},null,null,null,{"$f":"BE30/BM30","v":0.24872927256061994},null,null,null,{"$f":"BI30/BM30","v":0.25274977085242895},null,null,null,{"$f":"BM30/BM30","v":1},null,null,null,0.25270652769763502,null,null,null,0.24226918714370382,null,null,null,0.24726705350750097,null,null,null,0.25775723165116021,null,null,null,1,null,null,null,0.25270652769763502,null,null,null,0.24226918714370382,null,null,null,0.24726705350750097,null,null,null,0.25775723165116021,null,null,null,1,null,null,null,null,0.25270652769763502,null,null,null,0.24226918714370382,null,null,null,0.24726705350750097,null,null,null,0.25775723165116021,null,null,null,1,null,null,null,0.25270652769763502,null,null,null,0.24226918714370382,null,null,null,0.24726705350750097,null,null,null,0.25775723165116021,null,null,null,1,null,null,null,0.25270652769763502,null,null,null,0.24226918714370382,null,null,null,0.24726705350750097,null,null,null,0.25775723165116021,null,null,null,1,null,null,null,0.25270652769763502,null,null,null,0.24226918714370382,null,null,null,0.24726705350750097,null,null,null,0.25775723165116021,null,null,null,1,null,null,null,0.25270652769763502,null,null,null,0.24226918714370382,null,null,null,0.24726705350750097,null,null,null,0.25775723165116021,null,null,null,1,null,null,null,0.25270652769763502,null,null,null,0.24226918714370382,null,null,null,0.24726705350750097,null,null,null,0.25775723165116021,null,null,null,1,null,null,null,0.25270652769763502,null,null,null,0.24226918714370382,null,null,null,0.24726705350750097,null,null,null,0.25775723165116021,null,null,null,1,null,null,null,0.25270652769763502,null,null,null,0.24226918714370382,null,null,null,0.24726705350750097,null,null,null,0.25775723165116021,null,null,null,1,null,null,null,0.25270652769763502,null,null,null,0.24226918714370382,null,null,null,0.24726705350750097,null,null,null,0.25775723165116021,null,null,null,1,null,null,null,0.25270652769763502,null,null,null,0.24226918714370382,null,null,null,0.24726705350750097,null,null,null,0.25775723165116021,null,null,null,1]
[]
[]
["Q1 Guidance"]
[]
["Dollar Weights",null,null,null,null,"*here to incorporate the Q1 top line guidance given by management"]
["Infrastructure Platforms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Quarters are hardcoded and year is extrapolated from the quarters. After 3 years, annual growth is hard coded and quarterly figures are extrapolated based on historical revenue distribution."]
[null,"Switching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK103/$CK$120","v":0.48100601667711079}]
[null,"NGN Routing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5761850631355219E-2]
[null,"Wireless",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.599117660376497E-2]
[null,"Data Center",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4995971603868711E-4]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1234073209074088]
[null,"Total Infrastructure Platforms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64711632453567935]
["Applications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Collaboration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.379399414999399E-2]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17734970086466878]
[null,"Total Applications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21114369501466276]
["Security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4516129032258063E-2]
["Other Products",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Service Provider Video*"]
[null,"Other"]
[null,"Total Other Products"]
[null,null,"Total Product",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK118/$CK$120","v":0.92277614858260015}]
[null,null,"Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK119/$CK$120","v":7.7223851417399805E-2}]
[null,null,null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK120/$CK$120","v":1}]
[]
["Dollar Change Y/Y"]
["Infrastructure Platforms"]
[null,"Switching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK12-BQ12","v":492.06915506068435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK82*$DF$120","v":0}]
[null,"NGN Routing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.124373195876387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wireless",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.588973665651565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Data Center",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97180878950757688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126.24568928827921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Infrastructure Platforms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Applications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Collaboration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.571256015443851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.42874398455615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Applications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Other Products",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Service Provider Video*"]
[null,"Other"]
[null,"Total Other Products",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"don’t expect any change here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK117","v":"don’t expect any change here"}]
[null,null,"Total Product",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CK113,CK112,CK108)","v":944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK97*$DF$120","v":0}]
[null,null,"Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK28-BQ28","v":79},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK98*$DF$120","v":0}]
[null,null,null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CK118:CK119)","v":1023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF30-CK30","v":0}]
[]
[]
["Y/Y%",null,null,null,null,"Multiplier / Flex Coefficient:"]
[]
[]
["Bear"]
["(default)",null,null,null,null,-1.4999999999999999E-2]
["Infrastructure Platforms"]
[null,"Switching",null,null,null,{"$f":"$F$127","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ151+$F129","v":-4.9999999999999992E-3},null,null,null,{"$f":"DN151+$F129","v":-4.9999999999999992E-3},null,null,null,{"$f":"DR151+$F129","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"DZ151+$F129","v":-4.9999999999999992E-3},null,null,null,{"$f":"ED151+$F129","v":-4.9999999999999992E-3},null,null,null,{"$f":"EH151+$F129","v":-4.9999999999999992E-3},null,null,null,{"$f":"EL151+$F129","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"ET151+$F129","v":-4.9999999999999992E-3},null,null,null,{"$f":"EX151+$F129","v":-4.9999999999999992E-3},null,null,null,{"$f":"FB151+$F129","v":-4.9999999999999992E-3},null,null,null,{"$f":"FF151+$F129","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD151+$F129","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX151+$F129","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR151+$F129","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL151+$F129","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF151+$F129","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ151+$F129","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT151+$F129","v":5.000000000000001E-3}]
[null,"NGN Routing",null,null,null,{"$f":"$F$127","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ152+$F130","v":-4.9999999999999992E-3},null,null,null,{"$f":"DN152+$F130","v":-4.9999999999999992E-3},null,null,null,{"$f":"DR152+$F130","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"DZ152+$F130","v":-4.9999999999999992E-3},null,null,null,{"$f":"ED152+$F130","v":-4.9999999999999992E-3},null,null,null,{"$f":"EH152+$F130","v":-4.9999999999999992E-3},null,null,null,{"$f":"EL152+$F130","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"ET152+$F130","v":-4.9999999999999992E-3},null,null,null,{"$f":"EX152+$F130","v":-4.9999999999999992E-3},null,null,null,{"$f":"FB152+$F130","v":-4.9999999999999992E-3},null,null,null,{"$f":"FF152+$F130","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD152+$F130","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX152+$F130","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR152+$F130","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL152+$F130","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF152+$F130","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ152+$F130","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT152+$F130","v":5.000000000000001E-3}]
[null,"Wireless",null,null,null,-1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ153+$F131","v":5.000000000000001E-3},null,null,null,{"$f":"DN153+$F131","v":-4.9999999999999992E-3},null,null,null,{"$f":"DR153+$F131","v":1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"DZ153+$F131","v":-4.9999999999999992E-3},null,null,null,{"$f":"ED153+$F131","v":-4.9999999999999992E-3},null,null,null,{"$f":"EH153+$F131","v":-4.9999999999999992E-3},null,null,null,{"$f":"EL153+$F131","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"ET153+$F131","v":-4.9999999999999992E-3},null,null,null,{"$f":"EX153+$F131","v":5.000000000000001E-3},null,null,null,{"$f":"FB153+$F131","v":-4.9999999999999992E-3},null,null,null,{"$f":"FF153+$F131","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD153+$F131","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX153+$F131","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR153+$F131","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL153+$F131","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF153+$F131","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ153+$F131","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT153+$F131","v":-4.9999999999999992E-3}]
[null,"Data Center",null,null,null,-1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ154+$F132","v":5.000000000000001E-3},null,null,null,{"$f":"DN154+$F132","v":-4.9999999999999992E-3},null,null,null,{"$f":"DR154+$F132","v":1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"DZ154+$F132","v":-4.9999999999999992E-3},null,null,null,{"$f":"ED154+$F132","v":-4.9999999999999992E-3},null,null,null,{"$f":"EH154+$F132","v":-4.9999999999999992E-3},null,null,null,{"$f":"EL154+$F132","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"ET154+$F132","v":-4.9999999999999992E-3},null,null,null,{"$f":"EX154+$F132","v":5.000000000000001E-3},null,null,null,{"$f":"FB154+$F132","v":-4.9999999999999992E-3},null,null,null,{"$f":"FF154+$F132","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD154+$F132","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX154+$F132","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR154+$F132","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL154+$F132","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF154+$F132","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ154+$F132","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT154+$F132","v":-4.9999999999999992E-3}]
[null,"Other",null,null,null,-1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ155+$F133","v":-4.9999999999999992E-3},null,null,null,{"$f":"DN155+$F133","v":-4.9999999999999992E-3},null,null,null,{"$f":"DR155+$F133","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"DZ155+$F133","v":-4.9999999999999992E-3},null,null,null,{"$f":"ED155+$F133","v":-4.9999999999999992E-3},null,null,null,{"$f":"EH155+$F133","v":-4.9999999999999992E-3},null,null,null,{"$f":"EL155+$F133","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,{"$f":"ET155+$F133","v":-4.9999999999999992E-3},null,null,null,{"$f":"EX155+$F133","v":-4.9999999999999992E-3},null,null,null,{"$f":"FB155+$F133","v":-4.9999999999999992E-3},null,null,null,{"$f":"FF155+$F133","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD155+$F133","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX155+$F133","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR155+$F133","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL155+$F133","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF155+$F133","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ155+$F133","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT155+$F133","v":-4.9999999999999992E-3}]
[null,"Total Infrastructure Platforms"]
["Applications"]
[null,"Collaboration",null,null,null,-1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ158+$F136","v":5.000000000000001E-3},null,null,null,{"$f":"DN158+$F136","v":-4.9999999999999992E-3},null,null,null,{"$f":"DR158+$F136","v":1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"DZ158+$F136","v":5.000000000000001E-3},null,null,null,{"$f":"ED158+$F136","v":5.000000000000001E-3},null,null,null,{"$f":"EH158+$F136","v":-4.9999999999999992E-3},null,null,null,{"$f":"EL158+$F136","v":1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"ET158+$F136","v":5.000000000000001E-3},null,null,null,{"$f":"EX158+$F136","v":5.000000000000001E-3},null,null,null,{"$f":"FB158+$F136","v":-4.9999999999999992E-3},null,null,null,{"$f":"FF158+$F136","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD158+$F136","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX158+$F136","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR158+$F136","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL158+$F136","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF158+$F136","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ158+$F136","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT158+$F136","v":5.000000000000001E-3}]
[null,"Other",null,null,null,-1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ159+$F137","v":5.000000000000001E-3},null,null,null,{"$f":"DN159+$F137","v":-4.9999999999999992E-3},null,null,null,{"$f":"DR159+$F137","v":1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"DZ159+$F137","v":5.000000000000001E-3},null,null,null,{"$f":"ED159+$F137","v":5.000000000000001E-3},null,null,null,{"$f":"EH159+$F137","v":-4.9999999999999992E-3},null,null,null,{"$f":"EL159+$F137","v":1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"ET159+$F137","v":5.000000000000001E-3},null,null,null,{"$f":"EX159+$F137","v":5.000000000000001E-3},null,null,null,{"$f":"FB159+$F137","v":-4.9999999999999992E-3},null,null,null,{"$f":"FF159+$F137","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD159+$F137","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX159+$F137","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR159+$F137","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL159+$F137","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF159+$F137","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ159+$F137","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT159+$F137","v":5.000000000000001E-3}]
[null,"Total Applications"]
["Security",null,null,null,null,-1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ161+$F139","v":5.000000000000001E-3},null,null,null,{"$f":"DN161+$F139","v":-4.9999999999999992E-3},null,null,null,{"$f":"DR161+$F139","v":1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"DZ161+$F139","v":1.4999999999999999E-2},null,null,null,{"$f":"ED161+$F139","v":1.4999999999999999E-2},null,null,null,{"$f":"EH161+$F139","v":1.4999999999999999E-2},null,null,null,{"$f":"EL161+$F139","v":1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"ET161+$F139","v":1.4999999999999999E-2},null,null,null,{"$f":"EX161+$F139","v":1.4999999999999999E-2},null,null,null,{"$f":"FB161+$F139","v":1.4999999999999999E-2},null,null,null,{"$f":"FF161+$F139","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD161+$F139","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX161+$F139","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR161+$F139","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL161+$F139","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF161+$F139","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ161+$F139","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT161+$F139","v":1.4999999999999999E-2}]
["Other Products"]
[null,"Service Provider Video*",null,null,null,-1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ163+$F141","v":-1.4999999999999999E-2},null,null,null,{"$f":"DN163+$F141","v":-1.4999999999999999E-2},null,null,null,{"$f":"DR163+$F141","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"DZ163+$F141","v":-1.4999999999999999E-2},null,null,null,{"$f":"ED163+$F141","v":-1.4999999999999999E-2},null,null,null,{"$f":"EH163+$F141","v":-1.4999999999999999E-2},null,null,null,{"$f":"EL163+$F141","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"ET163+$F141","v":-1.4999999999999999E-2},null,null,null,{"$f":"EX163+$F141","v":-1.4999999999999999E-2},null,null,null,{"$f":"FB163+$F141","v":-1.4999999999999999E-2},null,null,null,{"$f":"FF163+$F141","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD163+$F141","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX163+$F141","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR163+$F141","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL163+$F141","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF163+$F141","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ163+$F141","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT163+$F141","v":-1.4999999999999999E-2}]
[null,"Other",null,null,null,-1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ164+$F142","v":5.000000000000001E-3},null,null,null,{"$f":"DN164+$F142","v":-4.9999999999999992E-3},null,null,null,{"$f":"DR164+$F142","v":1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"DZ164+$F142","v":5.000000000000001E-3},null,null,null,{"$f":"ED164+$F142","v":5.000000000000001E-3},null,null,null,{"$f":"EH164+$F142","v":-4.9999999999999992E-3},null,null,null,{"$f":"EL164+$F142","v":1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"ET164+$F142","v":5.000000000000001E-3},null,null,null,{"$f":"EX164+$F142","v":5.000000000000001E-3},null,null,null,{"$f":"FB164+$F142","v":-4.9999999999999992E-3},null,null,null,{"$f":"FF164+$F142","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD164+$F142","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX164+$F142","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR164+$F142","v":5.000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL164+$F142","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF164+$F142","v":-1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ164+$F142","v":-4.9999999999999992E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT164+$F142","v":-4.9999999999999992E-3}]
[null,"Total Other Products"]
[null,null,"Total Product"]
[null,null,"Services",null,null,-1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ167+$F145","v":5.000000000000001E-3},null,null,null,{"$f":"DN167+$F145","v":-4.9999999999999992E-3},null,null,null,{"$f":"DR167+$F145","v":1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"DZ167+$F145","v":1.4999999999999999E-2},null,null,null,{"$f":"ED167+$F145","v":1.4999999999999999E-2},null,null,null,{"$f":"EH167+$F145","v":1.4999999999999999E-2},null,null,null,{"$f":"EL167+$F145","v":1.4999999999999999E-2},null,null,null,null,null,null,null,{"$f":"ET167+$F145","v":1.4999999999999999E-2},null,null,null,{"$f":"EX167+$F145","v":1.4999999999999999E-2},null,null,null,{"$f":"FB167+$F145","v":1.4999999999999999E-2},null,null,null,{"$f":"FF167+$F145","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD167+$F145","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX167+$F145","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR167+$F145","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL167+$F145","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF167+$F145","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ167+$F145","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT167+$F145","v":1.4999999999999999E-2}]
[null,null,null,"Total Revenue"]
[]
["Base"]
[]
["Infrastructure Platforms"]
[null,"Switching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,null,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,null,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02]
[null,"NGN Routing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,null,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,null,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02]
[null,"Wireless",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,null,null,null,null,0.01,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01]
[null,"Data Center",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,null,null,null,null,0.01,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,null,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,null,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01]
[null,"Total Infrastructure Platforms"]
["Applications"]
[null,"Collaboration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,0.02,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,0.02,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,0.02,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,0.02,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02]
[null,"Total Applications"]
["Security",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,null,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03]
["Other Products"]
[null,"Service Provider Video*"]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,0.02,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,0.02,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01]
[null,"Total Other Products"]
[null,null,"Total Product"]
[null,null,"Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,0.01,null,null,null,0.03,null,null,null,null,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,null,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03]
[null,null,null,"Total Revenue"]
[]
["Bull"]
["(default)",null,null,null,null,0.01]
["Infrastructure Platforms"]
[null,"Switching",null,null,null,{"$f":"$F$171","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ151+$F173","v":0.02},null,null,null,{"$f":"DN151+$F173","v":0.02},null,null,null,{"$f":"DR151+$F173","v":0.02},null,null,null,null,null,null,null,{"$f":"DZ151+$F173","v":0.02},null,null,null,{"$f":"ED151+$F173","v":0.02},null,null,null,{"$f":"EH151+$F173","v":0.02},null,null,null,{"$f":"EL151+$F173","v":0.02},null,null,null,null,null,null,null,{"$f":"ET151+$F173","v":0.02},null,null,null,{"$f":"EX151+$F173","v":0.02},null,null,null,{"$f":"FB151+$F173","v":0.02},null,null,null,{"$f":"FF151+$F173","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD151+$F173","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX151+$F173","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR151+$F173","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL151+$F173","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF151+$F173","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ151+$F173","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT151+$F173","v":0.03}]
[null,"NGN Routing",null,null,null,{"$f":"$F$171","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ152+$F174","v":0.02},null,null,null,{"$f":"DN152+$F174","v":0.02},null,null,null,{"$f":"DR152+$F174","v":0.02},null,null,null,null,null,null,null,{"$f":"DZ152+$F174","v":0.02},null,null,null,{"$f":"ED152+$F174","v":0.02},null,null,null,{"$f":"EH152+$F174","v":0.02},null,null,null,{"$f":"EL152+$F174","v":0.02},null,null,null,null,null,null,null,{"$f":"ET152+$F174","v":0.02},null,null,null,{"$f":"EX152+$F174","v":0.02},null,null,null,{"$f":"FB152+$F174","v":0.02},null,null,null,{"$f":"FF152+$F174","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD152+$F174","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX152+$F174","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR152+$F174","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL152+$F174","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF152+$F174","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ152+$F174","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT152+$F174","v":0.03}]
[null,"Wireless",null,null,null,{"$f":"$F$171","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ153+$F175","v":0.03},null,null,null,{"$f":"DN153+$F175","v":0.02},null,null,null,{"$f":"DR153+$F175","v":0.04},null,null,null,null,null,null,null,{"$f":"DZ153+$F175","v":0.02},null,null,null,{"$f":"ED153+$F175","v":0.02},null,null,null,{"$f":"EH153+$F175","v":0.02},null,null,null,{"$f":"EL153+$F175","v":0.02},null,null,null,null,null,null,null,{"$f":"ET153+$F175","v":0.02},null,null,null,{"$f":"EX153+$F175","v":0.03},null,null,null,{"$f":"FB153+$F175","v":0.02},null,null,null,{"$f":"FF153+$F175","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD153+$F175","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX153+$F175","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR153+$F175","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL153+$F175","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF153+$F175","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ153+$F175","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT153+$F175","v":0.02}]
[null,"Data Center",null,null,null,{"$f":"$F$171","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ154+$F176","v":0.03},null,null,null,{"$f":"DN154+$F176","v":0.02},null,null,null,{"$f":"DR154+$F176","v":0.04},null,null,null,null,null,null,null,{"$f":"DZ154+$F176","v":0.02},null,null,null,{"$f":"ED154+$F176","v":0.02},null,null,null,{"$f":"EH154+$F176","v":0.02},null,null,null,{"$f":"EL154+$F176","v":0.02},null,null,null,null,null,null,null,{"$f":"ET154+$F176","v":0.02},null,null,null,{"$f":"EX154+$F176","v":0.03},null,null,null,{"$f":"FB154+$F176","v":0.02},null,null,null,{"$f":"FF154+$F176","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD154+$F176","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX154+$F176","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR154+$F176","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL154+$F176","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF154+$F176","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ154+$F176","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT154+$F176","v":0.02}]
[null,"Other",null,null,null,{"$f":"$F$171","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ155+$F177","v":0.02},null,null,null,{"$f":"DN155+$F177","v":0.02},null,null,null,{"$f":"DR155+$F177","v":0.02},null,null,null,null,null,null,null,{"$f":"DZ155+$F177","v":0.02},null,null,null,{"$f":"ED155+$F177","v":0.02},null,null,null,{"$f":"EH155+$F177","v":0.02},null,null,null,{"$f":"EL155+$F177","v":0.02},null,null,null,null,null,null,null,{"$f":"ET155+$F177","v":0.02},null,null,null,{"$f":"EX155+$F177","v":0.02},null,null,null,{"$f":"FB155+$F177","v":0.02},null,null,null,{"$f":"FF155+$F177","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD155+$F177","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX155+$F177","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR155+$F177","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL155+$F177","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF155+$F177","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ155+$F177","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT155+$F177","v":0.02}]
[null,"Total Infrastructure Platforms"]
["Applications"]
[null,"Collaboration",null,null,null,{"$f":"$F$171","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ158+$F180","v":0.03},null,null,null,{"$f":"DN158+$F180","v":0.02},null,null,null,{"$f":"DR158+$F180","v":0.04},null,null,null,null,null,null,null,{"$f":"DZ158+$F180","v":0.03},null,null,null,{"$f":"ED158+$F180","v":0.03},null,null,null,{"$f":"EH158+$F180","v":0.02},null,null,null,{"$f":"EL158+$F180","v":0.04},null,null,null,null,null,null,null,{"$f":"ET158+$F180","v":0.03},null,null,null,{"$f":"EX158+$F180","v":0.03},null,null,null,{"$f":"FB158+$F180","v":0.02},null,null,null,{"$f":"FF158+$F180","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD158+$F180","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX158+$F180","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR158+$F180","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL158+$F180","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF158+$F180","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ158+$F180","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT158+$F180","v":0.03}]
[null,"Other",null,null,null,{"$f":"$F$171","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ159+$F181","v":0.03},null,null,null,{"$f":"DN159+$F181","v":0.02},null,null,null,{"$f":"DR159+$F181","v":0.04},null,null,null,null,null,null,null,{"$f":"DZ159+$F181","v":0.03},null,null,null,{"$f":"ED159+$F181","v":0.03},null,null,null,{"$f":"EH159+$F181","v":0.02},null,null,null,{"$f":"EL159+$F181","v":0.04},null,null,null,null,null,null,null,{"$f":"ET159+$F181","v":0.03},null,null,null,{"$f":"EX159+$F181","v":0.03},null,null,null,{"$f":"FB159+$F181","v":0.02},null,null,null,{"$f":"FF159+$F181","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD159+$F181","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX159+$F181","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR159+$F181","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL159+$F181","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF159+$F181","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ159+$F181","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT159+$F181","v":0.03}]
[null,"Total Applications"]
["Security",null,null,null,null,{"$f":"$F$171","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ161+$F183","v":0.03},null,null,null,{"$f":"DN161+$F183","v":0.02},null,null,null,{"$f":"DR161+$F183","v":0.04},null,null,null,null,null,null,null,{"$f":"DZ161+$F183","v":0.04},null,null,null,{"$f":"ED161+$F183","v":0.04},null,null,null,{"$f":"EH161+$F183","v":0.04},null,null,null,{"$f":"EL161+$F183","v":0.04},null,null,null,null,null,null,null,{"$f":"ET161+$F183","v":0.04},null,null,null,{"$f":"EX161+$F183","v":0.04},null,null,null,{"$f":"FB161+$F183","v":0.04},null,null,null,{"$f":"FF161+$F183","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD161+$F183","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX161+$F183","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR161+$F183","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL161+$F183","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF161+$F183","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ161+$F183","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT161+$F183","v":0.04}]
["Other Products"]
[null,"Service Provider Video*",null,null,null,{"$f":"$F$171","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ163+$F185","v":0.01},null,null,null,{"$f":"DN163+$F185","v":0.01},null,null,null,{"$f":"DR163+$F185","v":0.01},null,null,null,null,null,null,null,{"$f":"DZ163+$F185","v":0.01},null,null,null,{"$f":"ED163+$F185","v":0.01},null,null,null,{"$f":"EH163+$F185","v":0.01},null,null,null,{"$f":"EL163+$F185","v":0.01},null,null,null,null,null,null,null,{"$f":"ET163+$F185","v":0.01},null,null,null,{"$f":"EX163+$F185","v":0.01},null,null,null,{"$f":"FB163+$F185","v":0.01},null,null,null,{"$f":"FF163+$F185","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD163+$F185","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX163+$F185","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR163+$F185","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL163+$F185","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF163+$F185","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ163+$F185","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT163+$F185","v":0.01}]
[null,"Other",null,null,null,{"$f":"$F$171","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ164+$F186","v":0.03},null,null,null,{"$f":"DN164+$F186","v":0.02},null,null,null,{"$f":"DR164+$F186","v":0.04},null,null,null,null,null,null,null,{"$f":"DZ164+$F186","v":0.03},null,null,null,{"$f":"ED164+$F186","v":0.03},null,null,null,{"$f":"EH164+$F186","v":0.02},null,null,null,{"$f":"EL164+$F186","v":0.04},null,null,null,null,null,null,null,{"$f":"ET164+$F186","v":0.03},null,null,null,{"$f":"EX164+$F186","v":0.03},null,null,null,{"$f":"FB164+$F186","v":0.02},null,null,null,{"$f":"FF164+$F186","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD164+$F186","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX164+$F186","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR164+$F186","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL164+$F186","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF164+$F186","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ164+$F186","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT164+$F186","v":0.02}]
[null,"Total Other Products"]
[null,null,"Total Product"]
[null,null,"Services",null,null,{"$f":"$F$171","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ167+$F189","v":0.03},null,null,null,{"$f":"DN167+$F189","v":0.02},null,null,null,{"$f":"DR167+$F189","v":0.04},null,null,null,null,null,null,null,{"$f":"DZ167+$F189","v":0.04},null,null,null,{"$f":"ED167+$F189","v":0.04},null,null,null,{"$f":"EH167+$F189","v":0.04},null,null,null,{"$f":"EL167+$F189","v":0.04},null,null,null,null,null,null,null,{"$f":"ET167+$F189","v":0.04},null,null,null,{"$f":"EX167+$F189","v":0.04},null,null,null,{"$f":"FB167+$F189","v":0.04},null,null,null,{"$f":"FF167+$F189","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD167+$F189","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX167+$F189","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR167+$F189","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL167+$F189","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF167+$F189","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ167+$F189","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT167+$F189","v":0.04}]
[null,null,null,"Total Revenue"]
[]
[]
[]
["Reconciliation of Revenue Classifications"]
[]
[]
["Revenue Classification Post 2018 Q1"]
[null,null,null,null,null,null,null,null,"*Amount and Y/Y% changes are including-SP Video CPE Business divestiture",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Amount and Y/Y% changes are ex-SP Video CPE Business divestiture",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Amount and Y/Y% changes are ex-SP Video CPE Business divestiture",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Amount and Y/Y% changes are ex-SP Video Software Solutions divestiture"]
["Infrastructure Platforms",null,null,null,null,null,null,null,7241,null,null,null,6987,null,null,null,7128,null,null,null,7481,null,null,null,{"$f":"I199+M199+Q199+U199","v":28837},null,null,null,7484,null,null,null,6930,null,null,null,6943,null,null,null,7494,null,null,null,{"$f":"AC199+AG199+AK199+AO199","v":28851},null,null,null,7284,null,null,null,6553,null,null,null,7001,null,null,null,6979,null,null,null,27817,null,null,null,6980,null,null,null,6710,null,null,null,7180,null,null,null,7452,null,null,null,28322,null,null,null,7642,null,null,null,7128,null,null,null,7545,null,null,null,7876,null,null,null,{"$f":"SUM(CK199:CW199)","v":30191}]
["Applications",null,null,null,null,null,null,null,966,null,null,null,1002,null,null,null,985,null,null,null,1101,null,null,null,{"$f":"I200+M200+Q200+U200","v":4054},null,null,null,1131,null,null,null,1031,null,null,null,1087,null,null,null,1189,null,null,null,{"$f":"AC200+AG200+AK200+AO200","v":4438},null,null,null,1136,null,null,null,1117,null,null,null,1100,null,null,null,1216,null,null,null,4568,null,null,null,1203,null,null,null,1184,null,null,null,1310,null,null,null,1339,null,null,null,5036,null,null,null,1419,null,null,null,1465,null,null,null,1431,null,null,null,1487,null,null,null,{"$f":"SUM(CK200:CW200)","v":5802}]
["Security",null,null,null,null,null,null,null,455,null,null,null,416,null,null,null,412,null,null,null,464,null,null,null,{"$f":"I201+M201+Q201+U201","v":1747},null,null,null,485,null,null,null,462,null,null,null,482,null,null,null,540,null,null,null,{"$f":"AC201+AG201+AK201+AO201","v":1969},null,null,null,539,null,null,null,528,null,null,null,527,null,null,null,558,null,null,null,2152,null,null,null,585,null,null,null,557,null,null,null,583,null,null,null,627,null,null,null,2352,null,null,null,651,null,null,null,658,null,null,null,707,null,null,null,714,null,null,null,{"$f":"SUM(CK201:CW201)","v":2730}]
["Other Products",null,null,null,null,null,null,null,773,null,null,null,673,null,null,null,801,null,null,null,865,null,null,null,{"$f":"I202+M202+Q202+U202","v":3112},null,null,null,333,null,null,null,467,null,null,null,363,null,null,null,329,null,null,null,{"$f":"AC202+AG202+AK202+AO202","v":1492},null,null,null,343,null,null,null,293,null,null,null,257,null,null,null,274,null,null,null,1168,null,null,null,286,null,null,null,258,null,null,null,231,null,null,null,224,null,null,null,999,null,null,null,32,null,null,null,22,null,null,null,39,null,null,null,42,null,null,null,{"$f":"SUM(CK202:CW202)","v":135}]
["Total Product",null,null,null,null,null,null,null,{"$f":"SUM(I199:I202)","v":9435},null,null,null,{"$f":"SUM(M199:M202)","v":9078},null,null,null,{"$f":"SUM(Q199:Q202)","v":9326},null,null,null,{"$f":"SUM(U199:U202)","v":9911},null,null,null,{"$f":"SUM(Y199:Y202)","v":37750},null,null,null,{"$f":"SUM(AC199:AC202)","v":9433},null,null,null,{"$f":"SUM(AG199:AG202)","v":8890},null,null,null,{"$f":"SUM(AK199:AK202)","v":8875},null,null,null,{"$f":"SUM(AO199:AO202)","v":9552},null,null,null,{"$f":"SUM(AS199:AS202)","v":36750},null,null,null,{"$f":"SUM(AW199:AW202)","v":9302},null,null,null,{"$f":"SUM(BA199:BA202)","v":8491},null,null,null,{"$f":"SUM(BE199:BE202)","v":8885},null,null,null,{"$f":"SUM(BI199:BI202)","v":9027},null,null,null,{"$f":"SUM(BM199:BM202)","v":35705},null,null,null,{"$f":"SUM(BQ199:BQ202)","v":9054},null,null,null,{"$f":"SUM(BU199:BU202)","v":8709},null,null,null,{"$f":"SUM(BY199:BY202)","v":9304},null,null,null,{"$f":"SUM(CC199:CC202)","v":9642},null,null,null,{"$f":"SUM(CG199:CG202)","v":36709},null,null,null,{"$f":"SUM(CK199:CK202)","v":9744},null,null,null,{"$f":"SUM(CO199:CO202)","v":9273},null,null,null,{"$f":"SUM(CS199:CS202)","v":9722},null,null,null,{"$f":"SUM(CW199:CW202)","v":10119},null,null,null,{"$f":"SUM(DA199:DA202)","v":38858}]
["Services",null,null,null,null,null,null,null,2810,null,null,null,2858,null,null,null,2811,null,null,null,2932,null,null,null,{"$f":"I204+M204+Q204+U204","v":11411},null,null,null,2838,null,null,null,2944,null,null,null,3125,null,null,null,3086,null,null,null,{"$f":"AC204+AG204+AK204+AO204","v":11993},null,null,null,3050,null,null,null,3089,null,null,null,3055,null,null,null,3106,null,null,null,12300,null,null,null,3082,null,null,null,3178,null,null,null,3159,null,null,null,3202,null,null,null,12621,null,null,null,3161,null,null,null,3173,null,null,null,3236,null,null,null,3308,null,null,null,{"$f":"SUM(CK204:CW204)","v":12878}]
["Total Revenue",null,null,null,null,null,null,null,{"$f":"SUM(I203:I204)","v":12245},null,null,null,{"$f":"SUM(M203:M204)","v":11936},null,null,null,{"$f":"SUM(Q203:Q204)","v":12137},null,null,null,{"$f":"SUM(U203:U204)","v":12843},null,null,null,{"$f":"SUM(Y203:Y204)","v":49161},null,null,null,{"$f":"SUM(AC203:AC204)","v":12271},null,null,null,{"$f":"SUM(AG203:AG204)","v":11834},null,null,null,{"$f":"SUM(AK203:AK204)","v":12000},null,null,null,{"$f":"SUM(AO203:AO204)","v":12638},null,null,null,{"$f":"SUM(AS203:AS204)","v":48743},null,null,null,{"$f":"SUM(AW203:AW204)","v":12352},null,null,null,{"$f":"SUM(BA203:BA204)","v":11580},null,null,null,{"$f":"SUM(BE203:BE204)","v":11940},null,null,null,{"$f":"SUM(BI203:BI204)","v":12133},null,null,null,{"$f":"SUM(BM203:BM204)","v":48005},null,null,null,{"$f":"SUM(BQ203:BQ204)","v":12136},null,null,null,{"$f":"SUM(BU203:BU204)","v":11887},null,null,null,{"$f":"SUM(BY203:BY204)","v":12463},null,null,null,{"$f":"SUM(CC203:CC204)","v":12844},null,null,null,{"$f":"SUM(CG203:CG204)","v":49330},null,null,null,{"$f":"SUM(CK203:CK204)","v":12905},null,null,null,{"$f":"SUM(CO203:CO204)","v":12446},null,null,null,{"$f":"SUM(CS203:CS204)","v":12958},null,null,null,{"$f":"SUM(CW203:CW204)","v":13427},null,null,null,{"$f":"SUM(DA203:DA204)","v":51736}]
[]
["Revenue Classification Pre 2018 Q1"]
[]
["Switching",null,null,null,null,null,null,null,3846,null,null,null,3616,null,null,null,3560,null,null,null,3719,null,null,null,{"$f":"SUM(U209,Q209,M209,I209)","v":14741},null,null,null,4022,null,null,null,3483,null,null,null,3447,null,null,null,3794,null,null,null,{"$f":"SUM(AO209,AK209,AG209,AC209)","v":14746},null,null,null,3716,null,null,null,3305,null,null,null,3489,null,null,null,3439,null,null,null,{"$f":"SUM(BI209,BE209,BA209,AW209)","v":13949}]
["NGN Routing",null,null,null,null,null,null,null,1949,null,null,null,1764,null,null,null,1999,null,null,null,1992,null,null,null,{"$f":"SUM(U210,Q210,M210,I210)","v":7704},null,null,null,1793,null,null,null,1845,null,null,null,1894,null,null,null,1876,null,null,null,{"$f":"SUM(AO210,AK210,AG210,AC210)","v":7408},null,null,null,2089,null,null,null,1817,null,null,null,2032,null,null,null,1893,null,null,null,{"$f":"SUM(BI210,BE210,BA210,AW210)","v":7831}]
["Collaboration",null,null,null,null,null,null,null,949,null,null,null,990,null,null,null,973,null,null,null,1088,null,null,null,4000,null,null,null,1115,null,null,null,1019,null,null,null,1069,null,null,null,1149,null,null,null,4352,null,null,null,1081,null,null,null,1062,null,null,null,1022,null,null,null,1113,null,null,null,4278]
["Service Provider Video",null,null,null,null,null,null,null,871,null,null,null,776,null,null,null,914,null,null,null,994,null,null,null,3555,null,null,null,{"$f":"850-AC221","v":439},null,null,null,569,null,null,null,468,null,null,null,444,null,null,null,1920,null,null,null,271,null,null,null,241,null,null,null,207,null,null,null,227,null,null,null,946]
["Data Center",null,null,null,null,null,null,null,693,null,null,null,846,null,null,null,801,null,null,null,880,null,null,null,3220,null,null,null,859,null,null,null,822,null,null,null,811,null,null,null,873,null,null,null,3365,null,null,null,834,null,null,null,790,null,null,null,767,null,null,null,837,null,null,null,3228]
["Wireless",null,null,null,null,null,null,null,605,null,null,null,611,null,null,null,611,null,null,null,715,null,null,null,2542,null,null,null,645,null,null,null,613,null,null,null,615,null,null,null,752,null,null,null,2625,null,null,null,632,null,null,null,632,null,null,null,703,null,null,null,799,null,null,null,2766]
["Security",null,null,null,null,null,null,null,455,null,null,null,416,null,null,null,412,null,null,null,464,null,null,null,1747,null,null,null,485,null,null,null,462,null,null,null,482,null,null,null,540,null,null,null,1969,null,null,null,540,null,null,null,528,null,null,null,527,null,null,null,558,null,null,null,2153]
["Other",null,null,null,null,null,null,null,67,null,null,null,59,null,null,null,56,null,null,null,59,null,null,null,241,null,null,null,75,null,null,null,77,null,null,null,89,null,null,null,124,null,null,null,365,null,null,null,139,null,null,null,116,null,null,null,138,null,null,null,161,null,null,null,554]
["Product",null,null,null,null,null,null,null,9435,null,null,null,9078,null,null,null,9326,null,null,null,9911,null,null,null,37750,null,null,null,{"$f":"SUM(AC209:AC216)","v":9433},null,null,null,{"$f":"SUM(AG209:AG216)","v":8890},null,null,null,{"$f":"SUM(AK209:AK216)","v":8875},null,null,null,{"$f":"SUM(AO209:AO216)","v":9552},null,null,null,{"$f":"SUM(AO217,AK217,AG217,AC217)","v":36750},null,null,null,9302,null,null,null,8491,null,null,null,8885,null,null,null,9027,null,null,null,35705]
["Service",null,null,null,null,null,null,null,2810,null,null,null,2858,null,null,null,2811,null,null,null,2932,null,null,null,11411,null,null,null,2838,null,null,null,2944,null,null,null,3125,null,null,null,3086,null,null,null,{"$f":"SUM(AO218,AK218,AG218,AC218)","v":11993},null,null,null,3050,null,null,null,3089,null,null,null,3055,null,null,null,3106,null,null,null,12300]
["Total",null,null,null,null,null,null,null,12245,null,null,null,11936,null,null,null,12137,null,null,null,12843,null,null,null,49161,null,null,null,{"$f":"SUM(AC217:AC218)","v":12271},null,null,null,11834,null,null,null,12000,null,null,null,12638,null,null,null,{"$f":"SUM(AO219,AK219,AG219,AC219)","v":48743},null,null,null,12352,null,null,null,11580,null,null,null,11940,null,null,null,12133,null,null,null,48005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Less SP Video Revenue)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,93,null,null,null,0,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC219+AC221","v":12682},null,null,null,11927,null,null,null,12000,null,null,null,12638]
[]
[]
["5G Implications"]
[]
["Total Enterprise Spending",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DF232,IF('Integrated Financial Statements'!$A$8=2,DF240,IF('Integrated Financial Statements'!$A$8=3,DF248,\"Check Case\")))","v":575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ232,IF('Integrated Financial Statements'!$A$8=2,DJ240,IF('Integrated Financial Statements'!$A$8=3,DJ248,\"Check Case\")))","v":575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN232,IF('Integrated Financial Statements'!$A$8=2,DN240,IF('Integrated Financial Statements'!$A$8=3,DN248,\"Check Case\")))","v":575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR232,IF('Integrated Financial Statements'!$A$8=2,DR240,IF('Integrated Financial Statements'!$A$8=3,DR248,\"Check Case\")))","v":575},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DV232,IF('Integrated Financial Statements'!$A$8=2,DV240,IF('Integrated Financial Statements'!$A$8=3,DV248,\"Check Case\")))","v":2300},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ232,IF('Integrated Financial Statements'!$A$8=2,DZ240,IF('Integrated Financial Statements'!$A$8=3,DZ248,\"Check Case\")))","v":1800},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED232,IF('Integrated Financial Statements'!$A$8=2,ED240,IF('Integrated Financial Statements'!$A$8=3,ED248,\"Check Case\")))","v":1800},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH232,IF('Integrated Financial Statements'!$A$8=2,EH240,IF('Integrated Financial Statements'!$A$8=3,EH248,\"Check Case\")))","v":1800},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL232,IF('Integrated Financial Statements'!$A$8=2,EL240,IF('Integrated Financial Statements'!$A$8=3,EL248,\"Check Case\")))","v":1800},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EP232,IF('Integrated Financial Statements'!$A$8=2,EP240,IF('Integrated Financial Statements'!$A$8=3,EP248,\"Check Case\")))","v":7200},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET232,IF('Integrated Financial Statements'!$A$8=2,ET240,IF('Integrated Financial Statements'!$A$8=3,ET248,\"Check Case\")))","v":3025},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX232,IF('Integrated Financial Statements'!$A$8=2,EX240,IF('Integrated Financial Statements'!$A$8=3,EX248,\"Check Case\")))","v":3025},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB232,IF('Integrated Financial Statements'!$A$8=2,FB240,IF('Integrated Financial Statements'!$A$8=3,FB248,\"Check Case\")))","v":3025},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF232,IF('Integrated Financial Statements'!$A$8=2,FF240,IF('Integrated Financial Statements'!$A$8=3,FF248,\"Check Case\")))","v":3025},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FJ232,IF('Integrated Financial Statements'!$A$8=2,FJ240,IF('Integrated Financial Statements'!$A$8=3,FJ248,\"Check Case\")))","v":12100},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FN232,IF('Integrated Financial Statements'!$A$8=2,FN240,IF('Integrated Financial Statements'!$A$8=3,FN248,\"Check Case\")))","v":4250},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FR232,IF('Integrated Financial Statements'!$A$8=2,FR240,IF('Integrated Financial Statements'!$A$8=3,FR248,\"Check Case\")))","v":4250},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FV232,IF('Integrated Financial Statements'!$A$8=2,FV240,IF('Integrated Financial Statements'!$A$8=3,FV248,\"Check Case\")))","v":4250},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FZ232,IF('Integrated Financial Statements'!$A$8=2,FZ240,IF('Integrated Financial Statements'!$A$8=3,FZ248,\"Check Case\")))","v":4250},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GD232,IF('Integrated Financial Statements'!$A$8=2,GD240,IF('Integrated Financial Statements'!$A$8=3,GD248,\"Check Case\")))","v":17000},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GH232,IF('Integrated Financial Statements'!$A$8=2,GH240,IF('Integrated Financial Statements'!$A$8=3,GH248,\"Check Case\")))","v":5475},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GL232,IF('Integrated Financial Statements'!$A$8=2,GL240,IF('Integrated Financial Statements'!$A$8=3,GL248,\"Check Case\")))","v":5475},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GP232,IF('Integrated Financial Statements'!$A$8=2,GP240,IF('Integrated Financial Statements'!$A$8=3,GP248,\"Check Case\")))","v":5475},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GT232,IF('Integrated Financial Statements'!$A$8=2,GT240,IF('Integrated Financial Statements'!$A$8=3,GT248,\"Check Case\")))","v":5475},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GX232,IF('Integrated Financial Statements'!$A$8=2,GX240,IF('Integrated Financial Statements'!$A$8=3,GX248,\"Check Case\")))","v":21900},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HB232,IF('Integrated Financial Statements'!$A$8=2,HB240,IF('Integrated Financial Statements'!$A$8=3,HB248,\"Check Case\")))","v":6700},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HF232,IF('Integrated Financial Statements'!$A$8=2,HF240,IF('Integrated Financial Statements'!$A$8=3,HF248,\"Check Case\")))","v":6700},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HJ232,IF('Integrated Financial Statements'!$A$8=2,HJ240,IF('Integrated Financial Statements'!$A$8=3,HJ248,\"Check Case\")))","v":6700},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HN232,IF('Integrated Financial Statements'!$A$8=2,HN240,IF('Integrated Financial Statements'!$A$8=3,HN248,\"Check Case\")))","v":6700},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HR232,IF('Integrated Financial Statements'!$A$8=2,HR240,IF('Integrated Financial Statements'!$A$8=3,HR248,\"Check Case\")))","v":26800},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HV232,IF('Integrated Financial Statements'!$A$8=2,HV240,IF('Integrated Financial Statements'!$A$8=3,HV248,\"Check Case\")))","v":7925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HZ232,IF('Integrated Financial Statements'!$A$8=2,HZ240,IF('Integrated Financial Statements'!$A$8=3,HZ248,\"Check Case\")))","v":7925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ID232,IF('Integrated Financial Statements'!$A$8=2,ID240,IF('Integrated Financial Statements'!$A$8=3,ID248,\"Check Case\")))","v":7925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IH232,IF('Integrated Financial Statements'!$A$8=2,IH240,IF('Integrated Financial Statements'!$A$8=3,IH248,\"Check Case\")))","v":7925},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IL232,IF('Integrated Financial Statements'!$A$8=2,IL240,IF('Integrated Financial Statements'!$A$8=3,IL248,\"Check Case\")))","v":31700},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IP232,IF('Integrated Financial Statements'!$A$8=2,IP240,IF('Integrated Financial Statements'!$A$8=3,IP248,\"Check Case\")))","v":7312.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IT232,IF('Integrated Financial Statements'!$A$8=2,IT240,IF('Integrated Financial Statements'!$A$8=3,IT248,\"Check Case\")))","v":7312.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IX232,IF('Integrated Financial Statements'!$A$8=2,IX240,IF('Integrated Financial Statements'!$A$8=3,IX248,\"Check Case\")))","v":7312.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JB232,IF('Integrated Financial Statements'!$A$8=2,JB240,IF('Integrated Financial Statements'!$A$8=3,JB248,\"Check Case\")))","v":7312.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JF232,IF('Integrated Financial Statements'!$A$8=2,JF240,IF('Integrated Financial Statements'!$A$8=3,JF248,\"Check Case\")))","v":29250},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JJ232,IF('Integrated Financial Statements'!$A$8=2,JJ240,IF('Integrated Financial Statements'!$A$8=3,JJ248,\"Check Case\")))","v":6700},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JN232,IF('Integrated Financial Statements'!$A$8=2,JN240,IF('Integrated Financial Statements'!$A$8=3,JN248,\"Check Case\")))","v":6700},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JR232,IF('Integrated Financial Statements'!$A$8=2,JR240,IF('Integrated Financial Statements'!$A$8=3,JR248,\"Check Case\")))","v":6700},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JV232,IF('Integrated Financial Statements'!$A$8=2,JV240,IF('Integrated Financial Statements'!$A$8=3,JV248,\"Check Case\")))","v":6700},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JZ232,IF('Integrated Financial Statements'!$A$8=2,JZ240,IF('Integrated Financial Statements'!$A$8=3,JZ248,\"Check Case\")))","v":26800},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KD232,IF('Integrated Financial Statements'!$A$8=2,KD240,IF('Integrated Financial Statements'!$A$8=3,KD248,\"Check Case\")))","v":6087.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KH232,IF('Integrated Financial Statements'!$A$8=2,KH240,IF('Integrated Financial Statements'!$A$8=3,KH248,\"Check Case\")))","v":6087.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KL232,IF('Integrated Financial Statements'!$A$8=2,KL240,IF('Integrated Financial Statements'!$A$8=3,KL248,\"Check Case\")))","v":6087.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KP232,IF('Integrated Financial Statements'!$A$8=2,KP240,IF('Integrated Financial Statements'!$A$8=3,KP248,\"Check Case\")))","v":6087.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KT232,IF('Integrated Financial Statements'!$A$8=2,KT240,IF('Integrated Financial Statements'!$A$8=3,KT248,\"Check Case\")))","v":24350}]
["Addressable Market",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DF234,IF('Integrated Financial Statements'!$A$8=2,DF242,IF('Integrated Financial Statements'!$A$8=3,DF250,\"Check Case\")))","v":448.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ234,IF('Integrated Financial Statements'!$A$8=2,DJ242,IF('Integrated Financial Statements'!$A$8=3,DJ250,\"Check Case\")))","v":448.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN234,IF('Integrated Financial Statements'!$A$8=2,DN242,IF('Integrated Financial Statements'!$A$8=3,DN250,\"Check Case\")))","v":448.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR234,IF('Integrated Financial Statements'!$A$8=2,DR242,IF('Integrated Financial Statements'!$A$8=3,DR250,\"Check Case\")))","v":448.5},null,null,null,{"$f":"SUM(DF228:DR228)","v":1794},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ234,IF('Integrated Financial Statements'!$A$8=2,DZ242,IF('Integrated Financial Statements'!$A$8=3,DZ250,\"Check Case\")))","v":1380},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED234,IF('Integrated Financial Statements'!$A$8=2,ED242,IF('Integrated Financial Statements'!$A$8=3,ED250,\"Check Case\")))","v":1380},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH234,IF('Integrated Financial Statements'!$A$8=2,EH242,IF('Integrated Financial Statements'!$A$8=3,EH250,\"Check Case\")))","v":1380},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL234,IF('Integrated Financial Statements'!$A$8=2,EL242,IF('Integrated Financial Statements'!$A$8=3,EL250,\"Check Case\")))","v":1380},null,null,null,{"$f":"SUM(DZ228:EL228)","v":5520},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET234,IF('Integrated Financial Statements'!$A$8=2,ET242,IF('Integrated Financial Statements'!$A$8=3,ET250,\"Check Case\")))","v":2278.833333333333},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX234,IF('Integrated Financial Statements'!$A$8=2,EX242,IF('Integrated Financial Statements'!$A$8=3,EX250,\"Check Case\")))","v":2278.833333333333},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB234,IF('Integrated Financial Statements'!$A$8=2,FB242,IF('Integrated Financial Statements'!$A$8=3,FB250,\"Check Case\")))","v":2278.833333333333},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF234,IF('Integrated Financial Statements'!$A$8=2,FF242,IF('Integrated Financial Statements'!$A$8=3,FF250,\"Check Case\")))","v":2278.833333333333},null,null,null,{"$f":"SUM(ET228:FF228)","v":9115.3333333333321},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FN234,IF('Integrated Financial Statements'!$A$8=2,FN242,IF('Integrated Financial Statements'!$A$8=3,FN250,\"Check Case\")))","v":3145},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FR234,IF('Integrated Financial Statements'!$A$8=2,FR242,IF('Integrated Financial Statements'!$A$8=3,FR250,\"Check Case\")))","v":3145},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FV234,IF('Integrated Financial Statements'!$A$8=2,FV242,IF('Integrated Financial Statements'!$A$8=3,FV250,\"Check Case\")))","v":3145},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FZ234,IF('Integrated Financial Statements'!$A$8=2,FZ242,IF('Integrated Financial Statements'!$A$8=3,FZ250,\"Check Case\")))","v":3145},null,null,null,{"$f":"SUM(FN228:FZ228)","v":12580},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GH234,IF('Integrated Financial Statements'!$A$8=2,GH242,IF('Integrated Financial Statements'!$A$8=3,GH250,\"Check Case\")))","v":3978.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GL234,IF('Integrated Financial Statements'!$A$8=2,GL242,IF('Integrated Financial Statements'!$A$8=3,GL250,\"Check Case\")))","v":3978.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GP234,IF('Integrated Financial Statements'!$A$8=2,GP242,IF('Integrated Financial Statements'!$A$8=3,GP250,\"Check Case\")))","v":3978.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GT234,IF('Integrated Financial Statements'!$A$8=2,GT242,IF('Integrated Financial Statements'!$A$8=3,GT250,\"Check Case\")))","v":3978.5},null,null,null,{"$f":"SUM(GH228:GT228)","v":15914},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HB234,IF('Integrated Financial Statements'!$A$8=2,HB242,IF('Integrated Financial Statements'!$A$8=3,HB250,\"Check Case\")))","v":4779.3333333333339},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HF234,IF('Integrated Financial Statements'!$A$8=2,HF242,IF('Integrated Financial Statements'!$A$8=3,HF250,\"Check Case\")))","v":4779.3333333333339},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HJ234,IF('Integrated Financial Statements'!$A$8=2,HJ242,IF('Integrated Financial Statements'!$A$8=3,HJ250,\"Check Case\")))","v":4779.3333333333339},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HN234,IF('Integrated Financial Statements'!$A$8=2,HN242,IF('Integrated Financial Statements'!$A$8=3,HN250,\"Check Case\")))","v":4779.3333333333339},null,null,null,{"$f":"SUM(HB228:HN228)","v":19117.333333333336},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HV234,IF('Integrated Financial Statements'!$A$8=2,HV242,IF('Integrated Financial Statements'!$A$8=3,HV250,\"Check Case\")))","v":5547.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HZ234,IF('Integrated Financial Statements'!$A$8=2,HZ242,IF('Integrated Financial Statements'!$A$8=3,HZ250,\"Check Case\")))","v":5547.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ID234,IF('Integrated Financial Statements'!$A$8=2,ID242,IF('Integrated Financial Statements'!$A$8=3,ID250,\"Check Case\")))","v":5547.5},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IH234,IF('Integrated Financial Statements'!$A$8=2,IH242,IF('Integrated Financial Statements'!$A$8=3,IH250,\"Check Case\")))","v":5547.5},null,null,null,{"$f":"SUM(HV228:IH228)","v":22190},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IP234,IF('Integrated Financial Statements'!$A$8=2,IP242,IF('Integrated Financial Statements'!$A$8=3,IP250,\"Check Case\")))","v":5118.75},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IT234,IF('Integrated Financial Statements'!$A$8=2,IT242,IF('Integrated Financial Statements'!$A$8=3,IT250,\"Check Case\")))","v":5118.75},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IX234,IF('Integrated Financial Statements'!$A$8=2,IX242,IF('Integrated Financial Statements'!$A$8=3,IX250,\"Check Case\")))","v":5118.75},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JB234,IF('Integrated Financial Statements'!$A$8=2,JB242,IF('Integrated Financial Statements'!$A$8=3,JB250,\"Check Case\")))","v":5118.75},null,null,null,{"$f":"SUM(IP228:JB228)","v":20475},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JJ234,IF('Integrated Financial Statements'!$A$8=2,JJ242,IF('Integrated Financial Statements'!$A$8=3,JJ250,\"Check Case\")))","v":4690},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JN234,IF('Integrated Financial Statements'!$A$8=2,JN242,IF('Integrated Financial Statements'!$A$8=3,JN250,\"Check Case\")))","v":4690},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JR234,IF('Integrated Financial Statements'!$A$8=2,JR242,IF('Integrated Financial Statements'!$A$8=3,JR250,\"Check Case\")))","v":4690},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JV234,IF('Integrated Financial Statements'!$A$8=2,JV242,IF('Integrated Financial Statements'!$A$8=3,JV250,\"Check Case\")))","v":4690},null,null,null,{"$f":"SUM(JJ228:JV228)","v":18760},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KD234,IF('Integrated Financial Statements'!$A$8=2,KD242,IF('Integrated Financial Statements'!$A$8=3,KD250,\"Check Case\")))","v":4261.25},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KH234,IF('Integrated Financial Statements'!$A$8=2,KH242,IF('Integrated Financial Statements'!$A$8=3,KH250,\"Check Case\")))","v":4261.25},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KL234,IF('Integrated Financial Statements'!$A$8=2,KL242,IF('Integrated Financial Statements'!$A$8=3,KL250,\"Check Case\")))","v":4261.25},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KP234,IF('Integrated Financial Statements'!$A$8=2,KP242,IF('Integrated Financial Statements'!$A$8=3,KP250,\"Check Case\")))","v":4261.25},null,null,null,{"$f":"SUM(KD228:KP228)","v":17045}]
["Implied additional revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DF236,IF('Integrated Financial Statements'!$A$8=2,DF244,IF('Integrated Financial Statements'!$A$8=3,DF252,\"Check Case\")))","v":0},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DJ236,IF('Integrated Financial Statements'!$A$8=2,DJ244,IF('Integrated Financial Statements'!$A$8=3,DJ252,\"Check Case\")))","v":44.85},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DN236,IF('Integrated Financial Statements'!$A$8=2,DN244,IF('Integrated Financial Statements'!$A$8=3,DN252,\"Check Case\")))","v":44.85},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DR236,IF('Integrated Financial Statements'!$A$8=2,DR244,IF('Integrated Financial Statements'!$A$8=3,DR252,\"Check Case\")))","v":44.85},null,null,null,{"$f":"SUM(DF229:DR229)","v":134.55000000000001},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,DZ236,IF('Integrated Financial Statements'!$A$8=2,DZ244,IF('Integrated Financial Statements'!$A$8=3,DZ252,\"Check Case\")))","v":138},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ED236,IF('Integrated Financial Statements'!$A$8=2,ED244,IF('Integrated Financial Statements'!$A$8=3,ED252,\"Check Case\")))","v":138},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EH236,IF('Integrated Financial Statements'!$A$8=2,EH244,IF('Integrated Financial Statements'!$A$8=3,EH252,\"Check Case\")))","v":138},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EL236,IF('Integrated Financial Statements'!$A$8=2,EL244,IF('Integrated Financial Statements'!$A$8=3,EL252,\"Check Case\")))","v":138},null,null,null,{"$f":"SUM(DZ229:EL229)","v":552},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ET236,IF('Integrated Financial Statements'!$A$8=2,ET244,IF('Integrated Financial Statements'!$A$8=3,ET252,\"Check Case\")))","v":227.88333333333333},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,EX236,IF('Integrated Financial Statements'!$A$8=2,EX244,IF('Integrated Financial Statements'!$A$8=3,EX252,\"Check Case\")))","v":227.88333333333333},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FB236,IF('Integrated Financial Statements'!$A$8=2,FB244,IF('Integrated Financial Statements'!$A$8=3,FB252,\"Check Case\")))","v":341.82499999999993},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FF236,IF('Integrated Financial Statements'!$A$8=2,FF244,IF('Integrated Financial Statements'!$A$8=3,FF252,\"Check Case\")))","v":341.82499999999993},null,null,null,{"$f":"SUM(ET229:FF229)","v":1139.4166666666665},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FN236,IF('Integrated Financial Statements'!$A$8=2,FN244,IF('Integrated Financial Statements'!$A$8=3,FN252,\"Check Case\")))","v":770.52499999999998},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FR236,IF('Integrated Financial Statements'!$A$8=2,FR244,IF('Integrated Financial Statements'!$A$8=3,FR252,\"Check Case\")))","v":770.52499999999998},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FV236,IF('Integrated Financial Statements'!$A$8=2,FV244,IF('Integrated Financial Statements'!$A$8=3,FV252,\"Check Case\")))","v":770.52499999999998},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,FZ236,IF('Integrated Financial Statements'!$A$8=2,FZ244,IF('Integrated Financial Statements'!$A$8=3,FZ252,\"Check Case\")))","v":770.52499999999998},null,null,null,{"$f":"SUM(FN229:FZ229)","v":3082.1},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GH236,IF('Integrated Financial Statements'!$A$8=2,GH244,IF('Integrated Financial Statements'!$A$8=3,GH252,\"Check Case\")))","v":974.73249999999996},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GL236,IF('Integrated Financial Statements'!$A$8=2,GL244,IF('Integrated Financial Statements'!$A$8=3,GL252,\"Check Case\")))","v":974.73249999999996},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GP236,IF('Integrated Financial Statements'!$A$8=2,GP244,IF('Integrated Financial Statements'!$A$8=3,GP252,\"Check Case\")))","v":974.73249999999996},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,GT236,IF('Integrated Financial Statements'!$A$8=2,GT244,IF('Integrated Financial Statements'!$A$8=3,GT252,\"Check Case\")))","v":974.73249999999996},null,null,null,{"$f":"SUM(GH229:GT229)","v":3898.93},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HB236,IF('Integrated Financial Statements'!$A$8=2,HB244,IF('Integrated Financial Statements'!$A$8=3,HB252,\"Check Case\")))","v":1170.9366666666667},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HF236,IF('Integrated Financial Statements'!$A$8=2,HF244,IF('Integrated Financial Statements'!$A$8=3,HF252,\"Check Case\")))","v":1170.9366666666667},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HJ236,IF('Integrated Financial Statements'!$A$8=2,HJ244,IF('Integrated Financial Statements'!$A$8=3,HJ252,\"Check Case\")))","v":1170.9366666666667},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HN236,IF('Integrated Financial Statements'!$A$8=2,HN244,IF('Integrated Financial Statements'!$A$8=3,HN252,\"Check Case\")))","v":1170.9366666666667},null,null,null,{"$f":"SUM(HB229:HN229)","v":4683.7466666666669},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HV236,IF('Integrated Financial Statements'!$A$8=2,HV244,IF('Integrated Financial Statements'!$A$8=3,HV252,\"Check Case\")))","v":1359.1375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,HZ236,IF('Integrated Financial Statements'!$A$8=2,HZ244,IF('Integrated Financial Statements'!$A$8=3,HZ252,\"Check Case\")))","v":1359.1375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,ID236,IF('Integrated Financial Statements'!$A$8=2,ID244,IF('Integrated Financial Statements'!$A$8=3,ID252,\"Check Case\")))","v":1359.1375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IH236,IF('Integrated Financial Statements'!$A$8=2,IH244,IF('Integrated Financial Statements'!$A$8=3,IH252,\"Check Case\")))","v":1359.1375},null,null,null,{"$f":"SUM(HV229:IH229)","v":5436.55},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IP236,IF('Integrated Financial Statements'!$A$8=2,IP244,IF('Integrated Financial Statements'!$A$8=3,IP252,\"Check Case\")))","v":1254.09375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IT236,IF('Integrated Financial Statements'!$A$8=2,IT244,IF('Integrated Financial Statements'!$A$8=3,IT252,\"Check Case\")))","v":1254.09375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,IX236,IF('Integrated Financial Statements'!$A$8=2,IX244,IF('Integrated Financial Statements'!$A$8=3,IX252,\"Check Case\")))","v":1254.09375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JB236,IF('Integrated Financial Statements'!$A$8=2,JB244,IF('Integrated Financial Statements'!$A$8=3,JB252,\"Check Case\")))","v":1254.09375},null,null,null,{"$f":"SUM(IP229:JB229)","v":5016.375},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JJ236,IF('Integrated Financial Statements'!$A$8=2,JJ244,IF('Integrated Financial Statements'!$A$8=3,JJ252,\"Check Case\")))","v":1149.05},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JN236,IF('Integrated Financial Statements'!$A$8=2,JN244,IF('Integrated Financial Statements'!$A$8=3,JN252,\"Check Case\")))","v":1149.05},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JR236,IF('Integrated Financial Statements'!$A$8=2,JR244,IF('Integrated Financial Statements'!$A$8=3,JR252,\"Check Case\")))","v":1149.05},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,JV236,IF('Integrated Financial Statements'!$A$8=2,JV244,IF('Integrated Financial Statements'!$A$8=3,JV252,\"Check Case\")))","v":1149.05},null,null,null,{"$f":"SUM(JJ229:JV229)","v":4596.2},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KD236,IF('Integrated Financial Statements'!$A$8=2,KD244,IF('Integrated Financial Statements'!$A$8=3,KD252,\"Check Case\")))","v":1044.0062499999999},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KH236,IF('Integrated Financial Statements'!$A$8=2,KH244,IF('Integrated Financial Statements'!$A$8=3,KH252,\"Check Case\")))","v":1044.0062499999999},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KL236,IF('Integrated Financial Statements'!$A$8=2,KL244,IF('Integrated Financial Statements'!$A$8=3,KL252,\"Check Case\")))","v":1044.0062499999999},null,null,null,{"$f":"IF('Integrated Financial Statements'!$A$8=1,KP236,IF('Integrated Financial Statements'!$A$8=2,KP244,IF('Integrated Financial Statements'!$A$8=3,KP252,\"Check Case\")))","v":1044.0062499999999},null,null,null,{"$f":"SUM(KD229:KP229)","v":4176.0249999999996}]
["Bear"]
["Global 5G Market",null,null,null,null,-0.1]
["Enterprise spending",null,null,null,null,-0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ232","v":517.5},null,null,null,{"$f":"DN232","v":517.5},null,null,null,{"$f":"DV232/4","v":517.5},null,null,null,{"$f":"DV232/4","v":517.5},null,null,null,{"$f":"DV240*(1+$F231)","v":2070},null,null,null,{"$f":"ED232","v":1344.375},null,null,null,{"$f":"EH232","v":1344.375},null,null,null,{"$f":"EP232/4","v":1344.375},null,null,null,{"$f":"EP232/4","v":1344.375},null,null,null,{"$f":"($JZ$232-$DV$232)/8+DV232","v":5377.5},null,null,null,{"$f":"EX232","v":2171.25},null,null,null,{"$f":"FB232","v":2171.25},null,null,null,{"$f":"FJ232/4","v":2171.25},null,null,null,{"$f":"FJ232/4","v":2171.25},null,null,null,{"$f":"($JZ$232-$DV$232)/8+EP232","v":8685},null,null,null,{"$f":"FR232","v":2998.125},null,null,null,{"$f":"FV232","v":2998.125},null,null,null,{"$f":"GD232/4","v":2998.125},null,null,null,{"$f":"GD232/4","v":2998.125},null,null,null,{"$f":"($JZ$232-$DV$232)/8+FJ232","v":11992.5},null,null,null,{"$f":"GL232","v":3825},null,null,null,{"$f":"GP232","v":3825},null,null,null,{"$f":"GX232/4","v":3825},null,null,null,{"$f":"GX232/4","v":3825},null,null,null,{"$f":"($JZ$232-$DV$232)/8+GD232","v":15300},null,null,null,{"$f":"HF232","v":4651.875},null,null,null,{"$f":"HJ232","v":4651.875},null,null,null,{"$f":"HR232/4","v":4651.875},null,null,null,{"$f":"HR232/4","v":4651.875},null,null,null,{"$f":"($JZ$232-$DV$232)/8+GX232","v":18607.5},null,null,null,{"$f":"HZ232","v":5478.75},null,null,null,{"$f":"ID232","v":5478.75},null,null,null,{"$f":"IL232/4","v":5478.75},null,null,null,{"$f":"IL232/4","v":5478.75},null,null,null,{"$f":"($JZ$232-$DV$232)/8+HR232","v":21915},null,null,null,{"$f":"IT232","v":6305.625},null,null,null,{"$f":"IX232","v":6305.625},null,null,null,{"$f":"JF232/4","v":6305.625},null,null,null,{"$f":"JF232/4","v":6305.625},null,null,null,{"$f":"($JZ$232-$DV$232)/8+IL232","v":25222.5},null,null,null,{"$f":"JN232","v":7132.5},null,null,null,{"$f":"JR232","v":7132.5},null,null,null,{"$f":"JZ232/4","v":7132.5},null,null,null,{"$f":"JZ232/4","v":7132.5},null,null,null,{"$f":"IL240*(1+F231)","v":28530},null,null,null,{"$f":"KH232","v":6719.0625},null,null,null,{"$f":"KL232","v":6719.0625},null,null,null,{"$f":"KT232/4","v":6719.0625},null,null,null,{"$f":"KT232/4","v":6719.0625},null,null,null,{"$f":"JZ232-(JZ232-JF232)/2","v":26876.25}]
["% Asia Pacific",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV241","v":0.22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP241","v":0.23333333333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ241","v":0.24666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD241","v":0.26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX241","v":0.27333333333333332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR241","v":0.28666666666666663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL241","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF241","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ241","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT241","v":0.3}]
["Addressable Market",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ234","v":403.65000000000003},null,null,null,{"$f":"DN234","v":403.65000000000003},null,null,null,{"$f":"DR234","v":403.65000000000003},null,null,null,{"$f":"DV234/4","v":403.65000000000003},null,null,null,{"$f":"DV232*(1-DV233)","v":1614.6000000000001},null,null,null,{"$f":"ED234","v":1030.6875},null,null,null,{"$f":"EH234","v":1030.6875},null,null,null,{"$f":"EL234","v":1030.6875},null,null,null,{"$f":"EP234/4","v":1030.6875},null,null,null,{"$f":"EP232*(1-EP233)","v":4122.75},null,null,null,{"$f":"EX234","v":1635.675},null,null,null,{"$f":"FB234","v":1635.675},null,null,null,{"$f":"FF234","v":1635.675},null,null,null,{"$f":"FJ234/4","v":1635.675},null,null,null,{"$f":"FJ232*(1-FJ233)","v":6542.7},null,null,null,{"$f":"FR234","v":2218.6125000000002},null,null,null,{"$f":"FV234","v":2218.6125000000002},null,null,null,{"$f":"FZ234","v":2218.6125000000002},null,null,null,{"$f":"GD234/4","v":2218.6125000000002},null,null,null,{"$f":"GD232*(1-GD233)","v":8874.4500000000007},null,null,null,{"$f":"GL234","v":2779.5},null,null,null,{"$f":"GP234","v":2779.5},null,null,null,{"$f":"GT234","v":2779.5},null,null,null,{"$f":"GX234/4","v":2779.5},null,null,null,{"$f":"GX232*(1-GX233)","v":11118},null,null,null,{"$f":"HF234","v":3318.3375000000001},null,null,null,{"$f":"HJ234","v":3318.3375000000001},null,null,null,{"$f":"HN234","v":3318.3375000000001},null,null,null,{"$f":"HR234/4","v":3318.3375000000001},null,null,null,{"$f":"HR232*(1-HR233)","v":13273.35},null,null,null,{"$f":"HZ234","v":3835.1249999999995},null,null,null,{"$f":"ID234","v":3835.1249999999995},null,null,null,{"$f":"IH234","v":3835.1249999999995},null,null,null,{"$f":"IL234/4","v":3835.1249999999995},null,null,null,{"$f":"IL232*(1-IL233)","v":15340.499999999998},null,null,null,{"$f":"IT234","v":4413.9375},null,null,null,{"$f":"IX234","v":4413.9375},null,null,null,{"$f":"JB234","v":4413.9375},null,null,null,{"$f":"JF234/4","v":4413.9375},null,null,null,{"$f":"JF232*(1-JF233)","v":17655.75},null,null,null,{"$f":"JN234","v":4992.75},null,null,null,{"$f":"JR234","v":4992.75},null,null,null,{"$f":"JV234","v":4992.75},null,null,null,{"$f":"JZ234/4","v":4992.75},null,null,null,{"$f":"JZ232*(1-JZ233)","v":19971},null,null,null,{"$f":"KH234","v":4703.34375},null,null,null,{"$f":"KL234","v":4703.34375},null,null,null,{"$f":"KP234","v":4703.34375},null,null,null,{"$f":"KT234/4","v":4703.34375},null,null,null,{"$f":"KT232*(1-KT233)","v":18813.375}]
["Assumed Market Share",null,null,null,null,-0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"DV235","v":2.5000000000000008E-2},null,null,null,{"$f":"DV235","v":2.5000000000000008E-2},null,null,null,{"$f":"DV235","v":2.5000000000000008E-2},null,null,null,{"$f":"DV243+$F$235","v":2.5000000000000008E-2},null,null,null,{"$f":"EP235","v":0.05},null,null,null,{"$f":"EP235","v":0.05},null,null,null,{"$f":"EP235","v":0.05},null,null,null,{"$f":"EP235","v":0.05},null,null,null,{"$f":"EP243+$F$235","v":0.05},null,null,null,{"$f":"FJ235","v":7.4999999999999997E-2},null,null,null,{"$f":"FJ235","v":7.4999999999999997E-2},null,null,null,{"$f":"FJ235","v":7.4999999999999997E-2},null,null,null,{"$f":"FJ235","v":7.4999999999999997E-2},null,null,null,{"$f":"FJ243+$F$235","v":7.4999999999999997E-2},null,null,null,{"$f":"GD235","v":0.19500000000000001},null,null,null,{"$f":"GD235","v":0.19500000000000001},null,null,null,{"$f":"GD235","v":0.19500000000000001},null,null,null,{"$f":"GD235","v":0.19500000000000001},null,null,null,{"$f":"GD243+$F$235","v":0.19500000000000001},null,null,null,{"$f":"GX235","v":0.19500000000000001},null,null,null,{"$f":"GX235","v":0.19500000000000001},null,null,null,{"$f":"GX235","v":0.19500000000000001},null,null,null,{"$f":"GX235","v":0.19500000000000001},null,null,null,{"$f":"GX243+$F$235","v":0.19500000000000001},null,null,null,{"$f":"HR235","v":0.19500000000000001},null,null,null,{"$f":"HR235","v":0.19500000000000001},null,null,null,{"$f":"HR235","v":0.19500000000000001},null,null,null,{"$f":"HR235","v":0.19500000000000001},null,null,null,{"$f":"HR243+$F$235","v":0.19500000000000001},null,null,null,{"$f":"IL235","v":0.19500000000000001},null,null,null,{"$f":"IL235","v":0.19500000000000001},null,null,null,{"$f":"IL235","v":0.19500000000000001},null,null,null,{"$f":"IL235","v":0.19500000000000001},null,null,null,{"$f":"IL243+$F$235","v":0.19500000000000001},null,null,null,{"$f":"JF235","v":0.19500000000000001},null,null,null,{"$f":"JF235","v":0.19500000000000001},null,null,null,{"$f":"JF235","v":0.19500000000000001},null,null,null,{"$f":"JF235","v":0.19500000000000001},null,null,null,{"$f":"JF243+$F$235","v":0.19500000000000001},null,null,null,{"$f":"JZ235","v":0.19500000000000001},null,null,null,{"$f":"JZ235","v":0.19500000000000001},null,null,null,{"$f":"JZ235","v":0.19500000000000001},null,null,null,{"$f":"JZ235","v":0.19500000000000001},null,null,null,{"$f":"JZ243+$F$235","v":0.19500000000000001},null,null,null,{"$f":"KT235","v":0.19500000000000001},null,null,null,{"$f":"KT235","v":0.19500000000000001},null,null,null,{"$f":"KT235","v":0.19500000000000001},null,null,null,{"$f":"KT235","v":0.19500000000000001},null,null,null,{"$f":"KT243+$F$235","v":0.19500000000000001}]
["Implied additional revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF234*DF235","v":0},null,null,null,{"$f":"DJ234*DJ235","v":10.091250000000004},null,null,null,{"$f":"DN234*DN235","v":10.091250000000004},null,null,null,{"$f":"DR234*DR235","v":10.091250000000004},null,null,null,{"$f":"DV234*DV235","v":40.365000000000016},null,null,null,{"$f":"DZ234*DZ235","v":51.534375000000004},null,null,null,{"$f":"ED234*ED235","v":51.534375000000004},null,null,null,{"$f":"EH234*EH235","v":51.534375000000004},null,null,null,{"$f":"EL234*EL235","v":51.534375000000004},null,null,null,{"$f":"EP234*EP235","v":206.13750000000002},null,null,null,{"$f":"ET234*ET235","v":122.675625},null,null,null,{"$f":"EX234*EX235","v":122.675625},null,null,null,{"$f":"FB234*FB235","v":122.675625},null,null,null,{"$f":"FF234*FF235","v":122.675625},null,null,null,{"$f":"FJ234*FJ235","v":490.70249999999999},null,null,null,{"$f":"FN234*FN235","v":432.62943750000005},null,null,null,{"$f":"FR234*FR235","v":432.62943750000005},null,null,null,{"$f":"FV234*FV235","v":432.62943750000005},null,null,null,{"$f":"FZ234*FZ235","v":432.62943750000005},null,null,null,{"$f":"GD234*GD235","v":1730.5177500000002},null,null,null,{"$f":"GH234*GH235","v":542.00250000000005},null,null,null,{"$f":"GL234*GL235","v":542.00250000000005},null,null,null,{"$f":"GP234*GP235","v":542.00250000000005},null,null,null,{"$f":"GT234*GT235","v":542.00250000000005},null,null,null,{"$f":"GX234*GX235","v":2168.0100000000002},null,null,null,{"$f":"HB234*HB235","v":647.07581249999998},null,null,null,{"$f":"HF234*HF235","v":647.07581249999998},null,null,null,{"$f":"HJ234*HJ235","v":647.07581249999998},null,null,null,{"$f":"HN234*HN235","v":647.07581249999998},null,null,null,{"$f":"HR234*HR235","v":2588.3032499999999},null,null,null,{"$f":"HV234*HV235","v":747.8493749999999},null,null,null,{"$f":"HZ234*HZ235","v":747.8493749999999},null,null,null,{"$f":"ID234*ID235","v":747.8493749999999},null,null,null,{"$f":"IH234*IH235","v":747.8493749999999},null,null,null,{"$f":"IL234*IL235","v":2991.3974999999996},null,null,null,{"$f":"IP234*IP235","v":860.71781250000004},null,null,null,{"$f":"IT234*IT235","v":860.71781250000004},null,null,null,{"$f":"IX234*IX235","v":860.71781250000004},null,null,null,{"$f":"JB234*JB235","v":860.71781250000004},null,null,null,{"$f":"JF234*JF235","v":3442.8712500000001},null,null,null,{"$f":"JJ234*JJ235","v":973.58625000000006},null,null,null,{"$f":"JN234*JN235","v":973.58625000000006},null,null,null,{"$f":"JR234*JR235","v":973.58625000000006},null,null,null,{"$f":"JV234*JV235","v":973.58625000000006},null,null,null,{"$f":"JZ234*JZ235","v":3894.3450000000003},null,null,null,{"$f":"KD234*KD235","v":917.15203125000005},null,null,null,{"$f":"KH234*KH235","v":917.15203125000005},null,null,null,{"$f":"KL234*KL235","v":917.15203125000005},null,null,null,{"$f":"KP234*KP235","v":917.15203125000005},null,null,null,{"$f":"KT234*KT235","v":3668.6081250000002}]
[]
["Base"]
["Global 5G Market",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227000]
["Enterprise spending",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ240","v":575},null,null,null,{"$f":"DN240","v":575},null,null,null,{"$f":"DV240/4","v":575},null,null,null,{"$f":"DV240/4","v":575},null,null,null,{"$f":"2300","v":2300},null,null,null,{"$f":"ED240","v":1800},null,null,null,{"$f":"EH240","v":1800},null,null,null,{"$f":"EP240/4","v":1800},null,null,null,{"$f":"EP240/4","v":1800},null,null,null,{"$f":"($IL$240-$DV$240)/6+DV240","v":7200},null,null,null,{"$f":"EX240","v":3025},null,null,null,{"$f":"FB240","v":3025},null,null,null,{"$f":"FJ240/4","v":3025},null,null,null,{"$f":"FJ240/4","v":3025},null,null,null,{"$f":"($IL$240-$DV$240)/6+EP240","v":12100},null,null,null,{"$f":"FR240","v":4250},null,null,null,{"$f":"FV240","v":4250},null,null,null,{"$f":"GD240/4","v":4250},null,null,null,{"$f":"GD240/4","v":4250},null,null,null,{"$f":"($IL$240-$DV$240)/6+FJ240","v":17000},null,null,null,{"$f":"GL240","v":5475},null,null,null,{"$f":"GP240","v":5475},null,null,null,{"$f":"GX240/4","v":5475},null,null,null,{"$f":"GX240/4","v":5475},null,null,null,{"$f":"($IL$240-$DV$240)/6+GD240","v":21900},null,null,null,{"$f":"HF240","v":6700},null,null,null,{"$f":"HJ240","v":6700},null,null,null,{"$f":"HR240/4","v":6700},null,null,null,{"$f":"HR240/4","v":6700},null,null,null,{"$f":"($IL$240-$DV$240)/6+GX240","v":26800},null,null,null,{"$f":"HZ240","v":7925},null,null,null,{"$f":"ID240","v":7925},null,null,null,{"$f":"IL240/4","v":7925},null,null,null,{"$f":"IL240/4","v":7925},null,null,null,31700,null,null,null,{"$f":"IT240","v":7312.5},null,null,null,{"$f":"IX240","v":7312.5},null,null,null,{"$f":"JF240/4","v":7312.5},null,null,null,{"$f":"JF240/4","v":7312.5},null,null,null,{"$f":"IL240-(($IL$240-$HR$240)/2)","v":29250},null,null,null,{"$f":"JN240","v":6700},null,null,null,{"$f":"JR240","v":6700},null,null,null,{"$f":"JZ240/4","v":6700},null,null,null,{"$f":"JZ240/4","v":6700},null,null,null,{"$f":"JF240-(($IL$240-$HR$240)/2)","v":26800},null,null,null,{"$f":"KH240","v":6087.5},null,null,null,{"$f":"KL240","v":6087.5},null,null,null,{"$f":"KT240/4","v":6087.5},null,null,null,{"$f":"KT240/4","v":6087.5},null,null,null,{"$f":"JZ240-(($IL$240-$HR$240)/2)","v":24350}]
["% Asia Pacific",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($IL$241-$DV$241)/6+DV241","v":0.23333333333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($IL$241-$DV$241)/6+EP241","v":0.24666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($IL$241-$DV$241)/6+FJ241","v":0.26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($IL$241-$DV$241)/6+GD241","v":0.27333333333333332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($IL$241-$DV$241)/6+GX241","v":0.28666666666666663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3]
["Addressable Market",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ242","v":448.5},null,null,null,{"$f":"DN242","v":448.5},null,null,null,{"$f":"DR242","v":448.5},null,null,null,{"$f":"DV242/4","v":448.5},null,null,null,{"$f":"DV240*(1-DV241)","v":1794},null,null,null,{"$f":"ED242","v":1380},null,null,null,{"$f":"EH242","v":1380},null,null,null,{"$f":"EL242","v":1380},null,null,null,{"$f":"EP242/4","v":1380},null,null,null,{"$f":"EP240*(1-EP241)","v":5520},null,null,null,{"$f":"EX242","v":2278.833333333333},null,null,null,{"$f":"FB242","v":2278.833333333333},null,null,null,{"$f":"FF242","v":2278.833333333333},null,null,null,{"$f":"FJ242/4","v":2278.833333333333},null,null,null,{"$f":"FJ240*(1-FJ241)","v":9115.3333333333321},null,null,null,{"$f":"FR242","v":3145},null,null,null,{"$f":"FV242","v":3145},null,null,null,{"$f":"FZ242","v":3145},null,null,null,{"$f":"GD242/4","v":3145},null,null,null,{"$f":"GD240*(1-GD241)","v":12580},null,null,null,{"$f":"GL242","v":3978.5},null,null,null,{"$f":"GP242","v":3978.5},null,null,null,{"$f":"GT242","v":3978.5},null,null,null,{"$f":"GX242/4","v":3978.5},null,null,null,{"$f":"GX240*(1-GX241)","v":15914},null,null,null,{"$f":"HF242","v":4779.3333333333339},null,null,null,{"$f":"HJ242","v":4779.3333333333339},null,null,null,{"$f":"HN242","v":4779.3333333333339},null,null,null,{"$f":"HR242/4","v":4779.3333333333339},null,null,null,{"$f":"HR240*(1-HR241)","v":19117.333333333336},null,null,null,{"$f":"HZ242","v":5547.5},null,null,null,{"$f":"ID242","v":5547.5},null,null,null,{"$f":"IH242","v":5547.5},null,null,null,{"$f":"IL242/4","v":5547.5},null,null,null,{"$f":"IL240*(1-IL241)","v":22190},null,null,null,{"$f":"IT242","v":5118.75},null,null,null,{"$f":"IX242","v":5118.75},null,null,null,{"$f":"JB242","v":5118.75},null,null,null,{"$f":"JF242/4","v":5118.75},null,null,null,{"$f":"JF240*(1-JF241)","v":20475},null,null,null,{"$f":"JN242","v":4690},null,null,null,{"$f":"JR242","v":4690},null,null,null,{"$f":"JV242","v":4690},null,null,null,{"$f":"JZ242/4","v":4690},null,null,null,{"$f":"JZ240*(1-JZ241)","v":18760},null,null,null,{"$f":"KH242","v":4261.25},null,null,null,{"$f":"KL242","v":4261.25},null,null,null,{"$f":"KP242","v":4261.25},null,null,null,{"$f":"KT242/4","v":4261.25},null,null,null,{"$f":"KT240*(1-KT241)","v":17045}]
["Assumed Market Share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0.1,null,null,null,0.1,null,null,null,0.1,null,null,null,{"$f":"DV244/DV242","v":7.5000000000000011E-2},null,null,null,0.1,null,null,null,0.1,null,null,null,0.1,null,null,null,0.1,null,null,null,{"$f":"EP244/EP242","v":0.1},null,null,null,0.1,null,null,null,0.1,null,null,null,0.15,null,null,null,0.15,null,null,null,{"$f":"FJ244/FJ242","v":0.125},null,null,null,{"$f":"GD243","v":0.245},null,null,null,{"$f":"GD243","v":0.245},null,null,null,{"$f":"GD243","v":0.245},null,null,null,{"$f":"GD243","v":0.245},null,null,null,0.245,null,null,null,{"$f":"GX243","v":0.245},null,null,null,{"$f":"GX243","v":0.245},null,null,null,{"$f":"GX243","v":0.245},null,null,null,{"$f":"GX243","v":0.245},null,null,null,0.245,null,null,null,{"$f":"HR243","v":0.245},null,null,null,{"$f":"HR243","v":0.245},null,null,null,{"$f":"HR243","v":0.245},null,null,null,{"$f":"HR243","v":0.245},null,null,null,0.245,null,null,null,{"$f":"IL243","v":0.245},null,null,null,{"$f":"IL243","v":0.245},null,null,null,{"$f":"IL243","v":0.245},null,null,null,{"$f":"IL243","v":0.245},null,null,null,0.245,null,null,null,{"$f":"JF243","v":0.245},null,null,null,{"$f":"JF243","v":0.245},null,null,null,{"$f":"JF243","v":0.245},null,null,null,{"$f":"JF243","v":0.245},null,null,null,0.245,null,null,null,{"$f":"JZ243","v":0.245},null,null,null,{"$f":"JZ243","v":0.245},null,null,null,{"$f":"JZ243","v":0.245},null,null,null,{"$f":"JZ243","v":0.245},null,null,null,0.245,null,null,null,{"$f":"KT243","v":0.245},null,null,null,{"$f":"KT243","v":0.245},null,null,null,{"$f":"KT243","v":0.245},null,null,null,{"$f":"KT243","v":0.245},null,null,null,0.245]
["Implied additional revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF242*DF243","v":0},null,null,null,{"$f":"DJ242*DJ243","v":44.85},null,null,null,{"$f":"DN242*DN243","v":44.85},null,null,null,{"$f":"DR242*DR243","v":44.85},null,null,null,{"$f":"SUM(DF244:DR244)","v":134.55000000000001},null,null,null,{"$f":"DZ242*DZ243","v":138},null,null,null,{"$f":"ED242*ED243","v":138},null,null,null,{"$f":"EH242*EH243","v":138},null,null,null,{"$f":"EL242*EL243","v":138},null,null,null,{"$f":"SUM(DZ244:EL244)","v":552},null,null,null,{"$f":"ET242*ET243","v":227.88333333333333},null,null,null,{"$f":"EX242*EX243","v":227.88333333333333},null,null,null,{"$f":"FB242*FB243","v":341.82499999999993},null,null,null,{"$f":"FF242*FF243","v":341.82499999999993},null,null,null,{"$f":"SUM(ET244:FF244)","v":1139.4166666666665},null,null,null,{"$f":"FN242*FN243","v":770.52499999999998},null,null,null,{"$f":"FR242*FR243","v":770.52499999999998},null,null,null,{"$f":"FV242*FV243","v":770.52499999999998},null,null,null,{"$f":"FZ242*FZ243","v":770.52499999999998},null,null,null,{"$f":"GD242*GD243","v":3082.1},null,null,null,{"$f":"GH242*GH243","v":974.73249999999996},null,null,null,{"$f":"GL242*GL243","v":974.73249999999996},null,null,null,{"$f":"GP242*GP243","v":974.73249999999996},null,null,null,{"$f":"GT242*GT243","v":974.73249999999996},null,null,null,{"$f":"GX242*GX243","v":3898.93},null,null,null,{"$f":"HB242*HB243","v":1170.9366666666667},null,null,null,{"$f":"HF242*HF243","v":1170.9366666666667},null,null,null,{"$f":"HJ242*HJ243","v":1170.9366666666667},null,null,null,{"$f":"HN242*HN243","v":1170.9366666666667},null,null,null,{"$f":"HR242*HR243","v":4683.7466666666669},null,null,null,{"$f":"HV242*HV243","v":1359.1375},null,null,null,{"$f":"HZ242*HZ243","v":1359.1375},null,null,null,{"$f":"ID242*ID243","v":1359.1375},null,null,null,{"$f":"IH242*IH243","v":1359.1375},null,null,null,{"$f":"IL242*IL243","v":5436.55},null,null,null,{"$f":"IP242*IP243","v":1254.09375},null,null,null,{"$f":"IT242*IT243","v":1254.09375},null,null,null,{"$f":"IX242*IX243","v":1254.09375},null,null,null,{"$f":"JB242*JB243","v":1254.09375},null,null,null,{"$f":"JF242*JF243","v":5016.375},null,null,null,{"$f":"JJ242*JJ243","v":1149.05},null,null,null,{"$f":"JN242*JN243","v":1149.05},null,null,null,{"$f":"JR242*JR243","v":1149.05},null,null,null,{"$f":"JV242*JV243","v":1149.05},null,null,null,{"$f":"JZ242*JZ243","v":4596.2},null,null,null,{"$f":"KD242*KD243","v":1044.0062499999999},null,null,null,{"$f":"KH242*KH243","v":1044.0062499999999},null,null,null,{"$f":"KL242*KL243","v":1044.0062499999999},null,null,null,{"$f":"KP242*KP243","v":1044.0062499999999},null,null,null,{"$f":"KT242*KT243","v":4176.0249999999996}]
[]
["Bull"]
["Global 5G Market"]
["Enterprise spending",null,null,null,null,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ248","v":575},null,null,null,{"$f":"DN248","v":575},null,null,null,{"$f":"DV248/4","v":575},null,null,null,{"$f":"DV248/4","v":575},null,null,null,{"$f":"DV240","v":2300},null,null,null,{"$f":"ED248","v":2203.5},null,null,null,{"$f":"EH248","v":2203.5},null,null,null,{"$f":"EP248/4","v":2203.5},null,null,null,{"$f":"EP248/4","v":2203.5},null,null,null,{"$f":"($HR$248-$DV$248)/5+DV248","v":8814},null,null,null,{"$f":"EX248","v":3832},null,null,null,{"$f":"FB248","v":3832},null,null,null,{"$f":"FJ248/4","v":3832},null,null,null,{"$f":"FJ248/4","v":3832},null,null,null,{"$f":"($HR$248-$DV$248)/5+EP248","v":15328},null,null,null,{"$f":"FR248","v":5460.5},null,null,null,{"$f":"FV248","v":5460.5},null,null,null,{"$f":"GD248/4","v":5460.5},null,null,null,{"$f":"GD248/4","v":5460.5},null,null,null,{"$f":"($HR$248-$DV$248)/5+FJ248","v":21842},null,null,null,{"$f":"GL248","v":7089},null,null,null,{"$f":"GP248","v":7089},null,null,null,{"$f":"GX248/4","v":7089},null,null,null,{"$f":"GX248/4","v":7089},null,null,null,{"$f":"($HR$248-$DV$248)/5+GD248","v":28356},null,null,null,{"$f":"HF248","v":8717.5},null,null,null,{"$f":"HJ248","v":8717.5},null,null,null,{"$f":"HR248/4","v":8717.5},null,null,null,{"$f":"HR248/4","v":8717.5},null,null,null,{"$f":"IL240*(1+F248)","v":34870},null,null,null,{"$f":"HZ248","v":7903.25},null,null,null,{"$f":"ID248","v":7903.25},null,null,null,{"$f":"IL248/4","v":7903.25},null,null,null,{"$f":"IL248/4","v":7903.25},null,null,null,{"$f":"HR248-(($HR$248-$GX$248)/2)","v":31613},null,null,null,{"$f":"IT248","v":7089},null,null,null,{"$f":"IX248","v":7089},null,null,null,{"$f":"JF248/4","v":7089},null,null,null,{"$f":"JF248/4","v":7089},null,null,null,{"$f":"IL248-(($HR$248-$GX$248)/2)","v":28356},null,null,null,{"$f":"JN248","v":6274.75},null,null,null,{"$f":"JR248","v":6274.75},null,null,null,{"$f":"JZ248/4","v":6274.75},null,null,null,{"$f":"JZ248/4","v":6274.75},null,null,null,{"$f":"JF248-(($HR$248-$GX$248)/2)","v":25099},null,null,null,{"$f":"KH248","v":5460.5},null,null,null,{"$f":"KL248","v":5460.5},null,null,null,{"$f":"KT248/4","v":5460.5},null,null,null,{"$f":"KT248/4","v":5460.5},null,null,null,{"$f":"JZ248-(($HR$248-$GX$248)/2)","v":21842}]
["% Asia Pacific",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV241","v":0.22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP241","v":0.23333333333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ241","v":0.24666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD241","v":0.26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GX241","v":0.27333333333333332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HR241","v":0.28666666666666663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IL241","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JF241","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JZ241","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KT241","v":0.3}]
["Addressable Market",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ250","v":448.5},null,null,null,{"$f":"DN250","v":448.5},null,null,null,{"$f":"DR250","v":448.5},null,null,null,{"$f":"DV250/4","v":448.5},null,null,null,{"$f":"DV248*(1-DV249)","v":1794},null,null,null,{"$f":"ED250","v":1689.35},null,null,null,{"$f":"EH250","v":1689.35},null,null,null,{"$f":"EL250","v":1689.35},null,null,null,{"$f":"EP250/4","v":1689.35},null,null,null,{"$f":"EP248*(1-EP249)","v":6757.4},null,null,null,{"$f":"EX250","v":2886.7733333333331},null,null,null,{"$f":"FB250","v":2886.7733333333331},null,null,null,{"$f":"FF250","v":2886.7733333333331},null,null,null,{"$f":"FJ250/4","v":2886.7733333333331},null,null,null,{"$f":"FJ248*(1-FJ249)","v":11547.093333333332},null,null,null,{"$f":"FR250","v":4040.77},null,null,null,{"$f":"FV250","v":4040.77},null,null,null,{"$f":"FZ250","v":4040.77},null,null,null,{"$f":"GD250/4","v":4040.77},null,null,null,{"$f":"GD248*(1-GD249)","v":16163.08},null,null,null,{"$f":"GL250","v":5151.34},null,null,null,{"$f":"GP250","v":5151.34},null,null,null,{"$f":"GT250","v":5151.34},null,null,null,{"$f":"GX250/4","v":5151.34},null,null,null,{"$f":"GX248*(1-GX249)","v":20605.36},null,null,null,{"$f":"HF250","v":6218.4833333333336},null,null,null,{"$f":"HJ250","v":6218.4833333333336},null,null,null,{"$f":"HN250","v":6218.4833333333336},null,null,null,{"$f":"HR250/4","v":6218.4833333333336},null,null,null,{"$f":"HR248*(1-HR249)","v":24873.933333333334},null,null,null,{"$f":"HZ250","v":5532.2749999999996},null,null,null,{"$f":"ID250","v":5532.2749999999996},null,null,null,{"$f":"IH250","v":5532.2749999999996},null,null,null,{"$f":"IL250/4","v":5532.2749999999996},null,null,null,{"$f":"IL248*(1-IL249)","v":22129.1},null,null,null,{"$f":"IT250","v":4962.2999999999993},null,null,null,{"$f":"IX250","v":4962.2999999999993},null,null,null,{"$f":"JB250","v":4962.2999999999993},null,null,null,{"$f":"JF250/4","v":4962.2999999999993},null,null,null,{"$f":"JF248*(1-JF249)","v":19849.199999999997},null,null,null,{"$f":"JN250","v":4392.3249999999998},null,null,null,{"$f":"JR250","v":4392.3249999999998},null,null,null,{"$f":"JV250","v":4392.3249999999998},null,null,null,{"$f":"JZ250/4","v":4392.3249999999998},null,null,null,{"$f":"JZ248*(1-JZ249)","v":17569.3},null,null,null,{"$f":"KH250","v":3822.35},null,null,null,{"$f":"KL250","v":3822.35},null,null,null,{"$f":"KP250","v":3822.35},null,null,null,{"$f":"KT250/4","v":3822.35},null,null,null,{"$f":"KT248*(1-KT249)","v":15289.4}]
["Assumed Market Share",null,null,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"DJ243+$F$251","v":0.15000000000000002},null,null,null,{"$f":"DN243+$F$251","v":0.15000000000000002},null,null,null,{"$f":"DR243+$F$251","v":0.15000000000000002},null,null,null,{"$f":"DV243+$F$251","v":0.125},null,null,null,{"$f":"DZ243+$F$251","v":0.15000000000000002},null,null,null,{"$f":"ED243+$F$251","v":0.15000000000000002},null,null,null,{"$f":"EH243+$F$251","v":0.15000000000000002},null,null,null,{"$f":"EL243+$F$251","v":0.15000000000000002},null,null,null,{"$f":"EP243+$F$251","v":0.15000000000000002},null,null,null,{"$f":"ET243+$F$251","v":0.15000000000000002},null,null,null,{"$f":"EX243+$F$251","v":0.15000000000000002},null,null,null,{"$f":"FB243+$F$251","v":0.2},null,null,null,{"$f":"FF243+$F$251","v":0.2},null,null,null,{"$f":"FJ243+$F$251","v":0.17499999999999999},null,null,null,{"$f":"FN243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"FR243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"FV243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"FZ243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"GD243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"GH243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"GL243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"GP243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"GT243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"GX243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"HB243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"HF243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"HJ243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"HN243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"HR243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"HV243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"HZ243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"ID243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"IH243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"IL243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"IP243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"IT243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"IX243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"JB243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"JF243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"JJ243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"JN243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"JR243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"JV243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"JZ243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"KD243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"KH243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"KL243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"KP243+$F$251","v":0.29499999999999998},null,null,null,{"$f":"KT243+$F$251","v":0.29499999999999998}]
["Implied additional revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF250*DF251","v":0},null,null,null,{"$f":"DJ250*DJ251","v":67.275000000000006},null,null,null,{"$f":"DN250*DN251","v":67.275000000000006},null,null,null,{"$f":"DR250*DR251","v":67.275000000000006},null,null,null,{"$f":"DV250*DV251","v":224.25},null,null,null,{"$f":"DZ250*DZ251","v":253.40250000000003},null,null,null,{"$f":"ED250*ED251","v":253.40250000000003},null,null,null,{"$f":"EH250*EH251","v":253.40250000000003},null,null,null,{"$f":"EL250*EL251","v":253.40250000000003},null,null,null,{"$f":"EP250*EP251","v":1013.6100000000001},null,null,null,{"$f":"ET250*ET251","v":433.01600000000002},null,null,null,{"$f":"EX250*EX251","v":433.01600000000002},null,null,null,{"$f":"FB250*FB251","v":577.35466666666662},null,null,null,{"$f":"FF250*FF251","v":577.35466666666662},null,null,null,{"$f":"FJ250*FJ251","v":2020.7413333333329},null,null,null,{"$f":"FN250*FN251","v":1192.0271499999999},null,null,null,{"$f":"FR250*FR251","v":1192.0271499999999},null,null,null,{"$f":"FV250*FV251","v":1192.0271499999999},null,null,null,{"$f":"FZ250*FZ251","v":1192.0271499999999},null,null,null,{"$f":"GD250*GD251","v":4768.1085999999996},null,null,null,{"$f":"GH250*GH251","v":1519.6452999999999},null,null,null,{"$f":"GL250*GL251","v":1519.6452999999999},null,null,null,{"$f":"GP250*GP251","v":1519.6452999999999},null,null,null,{"$f":"GT250*GT251","v":1519.6452999999999},null,null,null,{"$f":"GX250*GX251","v":6078.5811999999996},null,null,null,{"$f":"HB250*HB251","v":1834.4525833333332},null,null,null,{"$f":"HF250*HF251","v":1834.4525833333332},null,null,null,{"$f":"HJ250*HJ251","v":1834.4525833333332},null,null,null,{"$f":"HN250*HN251","v":1834.4525833333332},null,null,null,{"$f":"HR250*HR251","v":7337.8103333333329},null,null,null,{"$f":"HV250*HV251","v":1632.0211249999998},null,null,null,{"$f":"HZ250*HZ251","v":1632.0211249999998},null,null,null,{"$f":"ID250*ID251","v":1632.0211249999998},null,null,null,{"$f":"IH250*IH251","v":1632.0211249999998},null,null,null,{"$f":"IL250*IL251","v":6528.084499999999},null,null,null,{"$f":"IP250*IP251","v":1463.8784999999998},null,null,null,{"$f":"IT250*IT251","v":1463.8784999999998},null,null,null,{"$f":"IX250*IX251","v":1463.8784999999998},null,null,null,{"$f":"JB250*JB251","v":1463.8784999999998},null,null,null,{"$f":"JF250*JF251","v":5855.5139999999992},null,null,null,{"$f":"JJ250*JJ251","v":1295.7358749999999},null,null,null,{"$f":"JN250*JN251","v":1295.7358749999999},null,null,null,{"$f":"JR250*JR251","v":1295.7358749999999},null,null,null,{"$f":"JV250*JV251","v":1295.7358749999999},null,null,null,{"$f":"JZ250*JZ251","v":5182.9434999999994},null,null,null,{"$f":"KD250*KD251","v":1127.5932499999999},null,null,null,{"$f":"KH250*KH251","v":1127.5932499999999},null,null,null,{"$f":"KL250*KL251","v":1127.5932499999999},null,null,null,{"$f":"KP250*KP251","v":1127.5932499999999},null,null,null,{"$f":"KT250*KT251","v":4510.3729999999996}]

{"sheet":"Revenue Regression FY18, FY19","index":3,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Integrated Financial Statements'!A8","v":2}]
[null,null,null,2015,2016,2017,2018,2019]
[null,"Trend Period",null,1,2,3,4,5]
[]
[null,{"$f":"'Revenue Model'!A11","v":"Infrastructure Platforms"}]
[null,null,{"$f":"'Revenue Model'!B12","v":"Switching"},{"$f":"OFFSET('Revenue Model'!$Y12,0,(COLUMN(A12)-1)*20)","v":14741},{"$f":"OFFSET('Revenue Model'!$Y12,0,(COLUMN(B12)-1)*20)","v":14746},{"$f":"OFFSET('Revenue Model'!$Y12,0,(COLUMN(C12)-1)*20)","v":13949},{"$f":"OFFSET('Revenue Model'!$Y12,0,(COLUMN(D12)-1)*20)","v":14836.5},{"$f":"TREND($D$13:$G$13,$D$10:$G$10,H$10)","v":14440.5}]
[null,null,{"$f":"'Revenue Model'!B13","v":"NGN Routing"},{"$f":"OFFSET('Revenue Model'!$Y13,0,(COLUMN(A13)-1)*20)","v":7704},{"$f":"OFFSET('Revenue Model'!$Y13,0,(COLUMN(B13)-1)*20)","v":7408},{"$f":"OFFSET('Revenue Model'!$Y13,0,(COLUMN(C13)-1)*20)","v":7831},{"$f":"TREND($D14:$F14,$D$10:$F$10,G$10)","v":7774.666666666667},{"$f":"TREND($D14:$F14,$D$10:$F$10,H$10)","v":7838.166666666667}]
[null,null,{"$f":"'Revenue Model'!B14","v":"Wireless"},{"$f":"OFFSET('Revenue Model'!$Y14,0,(COLUMN(A14)-1)*20)","v":2542},{"$f":"OFFSET('Revenue Model'!$Y14,0,(COLUMN(B14)-1)*20)","v":2625},{"$f":"OFFSET('Revenue Model'!$Y14,0,(COLUMN(C14)-1)*20)","v":2766},{"$f":"TREND($D15:$F15,$D$10:$F$10,G$10)","v":2868.3333333333335},2980.3333333333335]
[null,null,{"$f":"'Revenue Model'!B15","v":"Data Center"},{"$f":"OFFSET('Revenue Model'!$Y15,0,(COLUMN(A15)-1)*20)","v":3220},{"$f":"OFFSET('Revenue Model'!$Y15,0,(COLUMN(B15)-1)*20)","v":3365},{"$f":"OFFSET('Revenue Model'!$Y15,0,(COLUMN(C15)-1)*20)","v":3228},3279,3283]
[null,null,{"$f":"'Revenue Model'!B16","v":"Other"},{"$f":"OFFSET('Revenue Model'!$Y16,0,(COLUMN(A16)-1)*20)","v":630},{"$f":"OFFSET('Revenue Model'!$Y16,0,(COLUMN(B16)-1)*20)","v":707},{"$f":"OFFSET('Revenue Model'!$Y16,0,(COLUMN(C16)-1)*20)","v":43},{"$f":"G18-SUM(G13:G16)","v":-436.5},{"$f":"H18-SUM(H13:H16)","v":1649}]
[null,null,{"$f":"'Revenue Model'!B17","v":"Total Infrastructure Platforms"},{"$f":"OFFSET('Revenue Model'!$Y17,0,(COLUMN(A17)-1)*20)","v":28837},{"$f":"OFFSET('Revenue Model'!$Y17,0,(COLUMN(B17)-1)*20)","v":28851},{"$f":"OFFSET('Revenue Model'!$Y17,0,(COLUMN(C17)-1)*20)","v":27817},{"$f":"OFFSET('Revenue Model'!$Y17,0,(COLUMN(D17)-1)*20)","v":28322},{"$f":"OFFSET('Revenue Model'!$Y17,0,(COLUMN(E17)-1)*20)","v":30191}]
[null,{"$f":"'Revenue Model'!A18","v":"Applications"}]
[null,null,{"$f":"'Revenue Model'!B19","v":"Collaboration"},{"$f":"OFFSET('Revenue Model'!$Y19,0,(COLUMN(A19)-1)*20)","v":4000},{"$f":"OFFSET('Revenue Model'!$Y19,0,(COLUMN(B19)-1)*20)","v":4352},{"$f":"OFFSET('Revenue Model'!$Y19,0,(COLUMN(C19)-1)*20)","v":4278},4488,4627]
[null,null,{"$f":"'Revenue Model'!B20","v":"Other"},{"$f":"OFFSET('Revenue Model'!$Y20,0,(COLUMN(A20)-1)*20)","v":54},{"$f":"OFFSET('Revenue Model'!$Y20,0,(COLUMN(B20)-1)*20)","v":86},{"$f":"OFFSET('Revenue Model'!$Y20,0,(COLUMN(C20)-1)*20)","v":291},{"$f":"G22-G20","v":548},{"$f":"H22-H20","v":1175}]
[null,null,{"$f":"'Revenue Model'!B21","v":"Total Applications"},{"$f":"OFFSET('Revenue Model'!$Y21,0,(COLUMN(A21)-1)*20)","v":4054},{"$f":"OFFSET('Revenue Model'!$Y21,0,(COLUMN(B21)-1)*20)","v":4438},{"$f":"OFFSET('Revenue Model'!$Y21,0,(COLUMN(C21)-1)*20)","v":4569},{"$f":"OFFSET('Revenue Model'!$Y21,0,(COLUMN(D21)-1)*20)","v":5036},{"$f":"OFFSET('Revenue Model'!$Y21,0,(COLUMN(E21)-1)*20)","v":5802}]
[null,{"$f":"'Revenue Model'!A22","v":"Security"},null,{"$f":"OFFSET('Revenue Model'!$Y22,0,(COLUMN(A22)-1)*20)","v":1747},{"$f":"OFFSET('Revenue Model'!$Y22,0,(COLUMN(B22)-1)*20)","v":1969},{"$f":"OFFSET('Revenue Model'!$Y22,0,(COLUMN(C22)-1)*20)","v":2152},{"$f":"OFFSET('Revenue Model'!$Y22,0,(COLUMN(D22)-1)*20)","v":2352},{"$f":"OFFSET('Revenue Model'!$Y22,0,(COLUMN(E22)-1)*20)","v":2730}]
[null,{"$f":"'Revenue Model'!A23","v":"Other Products"}]
[null,null,{"$f":"'Revenue Model'!B24","v":"Service Provider Video*"},{"$f":"OFFSET('Revenue Model'!$Y24,0,(COLUMN(A24)-1)*20)","v":3555},{"$f":"OFFSET('Revenue Model'!$Y24,0,(COLUMN(B24)-1)*20)","v":1920},{"$f":"OFFSET('Revenue Model'!$Y24,0,(COLUMN(C24)-1)*20)","v":946},0,0]
[null,null,{"$f":"'Revenue Model'!B25","v":"Other"},{"$f":"OFFSET('Revenue Model'!$Y25,0,(COLUMN(A25)-1)*20)","v":-443},{"$f":"OFFSET('Revenue Model'!$Y25,0,(COLUMN(B25)-1)*20)","v":-428},{"$f":"OFFSET('Revenue Model'!$Y25,0,(COLUMN(C25)-1)*20)","v":220},{"$f":"G27-G25","v":999},{"$f":"H27-H25","v":135}]
[null,null,{"$f":"'Revenue Model'!B26","v":"Total Other Products"},{"$f":"OFFSET('Revenue Model'!$Y26,0,(COLUMN(A26)-1)*20)","v":3112},{"$f":"OFFSET('Revenue Model'!$Y26,0,(COLUMN(B26)-1)*20)","v":1492},{"$f":"OFFSET('Revenue Model'!$Y26,0,(COLUMN(C26)-1)*20)","v":1166},{"$f":"OFFSET('Revenue Model'!$Y26,0,(COLUMN(D26)-1)*20)","v":999},{"$f":"OFFSET('Revenue Model'!$Y26,0,(COLUMN(E26)-1)*20)","v":135}]
[null,null,{"$f":"'Revenue Model'!C27","v":"Total Product"},{"$f":"OFFSET('Revenue Model'!$Y27,0,(COLUMN(A27)-1)*20)","v":37750},{"$f":"OFFSET('Revenue Model'!$Y27,0,(COLUMN(B27)-1)*20)","v":36750},{"$f":"OFFSET('Revenue Model'!$Y27,0,(COLUMN(C27)-1)*20)","v":35704},{"$f":"OFFSET('Revenue Model'!$Y27,0,(COLUMN(D27)-1)*20)","v":36709},{"$f":"OFFSET('Revenue Model'!$Y27,0,(COLUMN(E27)-1)*20)","v":38858}]
[null,null,{"$f":"'Revenue Model'!C28","v":"Services"},{"$f":"OFFSET('Revenue Model'!$Y28,0,(COLUMN(A28)-1)*20)","v":11411},{"$f":"OFFSET('Revenue Model'!$Y28,0,(COLUMN(B28)-1)*20)","v":11993},{"$f":"OFFSET('Revenue Model'!$Y28,0,(COLUMN(C28)-1)*20)","v":12300},{"$f":"OFFSET('Revenue Model'!$Y28,0,(COLUMN(D28)-1)*20)","v":12621},{"$f":"OFFSET('Revenue Model'!$Y28,0,(COLUMN(E28)-1)*20)","v":12878}]
[null,null,{"$f":"'Revenue Model'!D30","v":"Total Revenue"},{"$f":"OFFSET('Revenue Model'!$Y30,0,(COLUMN(A29)-1)*20)","v":49161},{"$f":"OFFSET('Revenue Model'!$Y30,0,(COLUMN(B29)-1)*20)","v":48743},{"$f":"OFFSET('Revenue Model'!$Y30,0,(COLUMN(C29)-1)*20)","v":48004},{"$f":"OFFSET('Revenue Model'!$Y30,0,(COLUMN(D29)-1)*20)","v":49330},{"$f":"OFFSET('Revenue Model'!$Y30,0,(COLUMN(E29)-1)*20)","v":51736}]

{"sheet":"Debt Schedule","index":4,"n_rows":61,"n_cols":308,"rows_kept":61,"cut":false,"hidden":false,"merged":[[43,0,43,3],[38,0,38,3],[39,0,39,3],[40,0,40,3],[41,0,41,3],[42,0,42,3],[22,0,22,3],[23,0,23,3],[24,0,24,3],[60,0,60,3],[32,0,32,3],[33,0,33,3],[34,0,34,3],[35,0,35,3],[36,0,36,3],[37,0,37,3],[44,0,44,3],[45,0,45,3],[25,0,25,3],[31,0,31,3],[30,0,30,3],[29,0,29,3],[0,108,1,146],[9,0,9,3],[21,0,21,3],[10,0,10,3],[11,0,11,3],[12,0,12,3],[13,0,13,3],[14,0,14,3],[15,0,15,3],[16,0,16,3],[17,0,17,3],[18,0,18,3],[19,0,19,3],[20,0,20,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF($A$8=1,\"Bear\",IF($A$8=2,\"Base\",IF($A$8=3,\"Bull\",\"Check Case\")))","v":"Base"}]
[]
[null,null,null,null,null,null,null,"Historical Financials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Proforma Financials\"","v":"Proforma Financials"}]
[]
[]
[null,null,null,null,null,null,null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2015",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2016",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2017",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2018",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,"FY 2019",null,null,null,null,{"$f":"DW6","v":"FY 2020"},null,null,null,{"$f":"DW6","v":"FY 2020"},null,null,null,{"$f":"DW6","v":"FY 2020"},null,null,null,{"$f":"DW6","v":"FY 2020"},null,null,null,"FY 2020",null,null,null,{"$f":"EQ6","v":"FY 2021"},null,null,null,{"$f":"EQ6","v":"FY 2021"},null,null,null,{"$f":"EQ6","v":"FY 2021"},null,null,null,{"$f":"EQ6","v":"FY 2021"},null,null,null,{"$f":"\"FY \"&RIGHT(DW6,4)+1","v":"FY 2021"},null,null,null,{"$f":"FK6","v":"FY 2022"},null,null,null,{"$f":"FK6","v":"FY 2022"},null,null,null,{"$f":"FK6","v":"FY 2022"},null,null,null,{"$f":"FK6","v":"FY 2022"},null,null,null,{"$f":"\"FY \"&RIGHT(EQ6,4)+1","v":"FY 2022"},null,null,null,{"$f":"GE6","v":"FY 2023"},null,null,null,{"$f":"GE6","v":"FY 2023"},null,null,null,{"$f":"GE6","v":"FY 2023"},null,null,null,{"$f":"GE6","v":"FY 2023"},null,null,null,{"$f":"\"FY \"&RIGHT(FK6,4)+1","v":"FY 2023"},null,null,null,{"$f":"GY6","v":"FY 2024"},null,null,null,{"$f":"GY6","v":"FY 2024"},null,null,null,{"$f":"GY6","v":"FY 2024"},null,null,null,{"$f":"GY6","v":"FY 2024"},null,null,null,{"$f":"\"FY \"&RIGHT(GE6,4)+1","v":"FY 2024"},null,null,null,{"$f":"HS6","v":"FY 2025"},null,null,null,{"$f":"HS6","v":"FY 2025"},null,null,null,{"$f":"HS6","v":"FY 2025"},null,null,null,{"$f":"HS6","v":"FY 2025"},null,null,null,{"$f":"\"FY \"&RIGHT(GY6,4)+1","v":"FY 2025"},null,null,null,{"$f":"IM6","v":"FY 2026"},null,null,null,{"$f":"IM6","v":"FY 2026"},null,null,null,{"$f":"IM6","v":"FY 2026"},null,null,null,{"$f":"IM6","v":"FY 2026"},null,null,null,{"$f":"\"FY \"&RIGHT(HS6,4)+1","v":"FY 2026"},null,null,null,{"$f":"JG6","v":"FY 2027"},null,null,null,{"$f":"JG6","v":"FY 2027"},null,null,null,{"$f":"JG6","v":"FY 2027"},null,null,null,{"$f":"JG6","v":"FY 2027"},null,null,null,{"$f":"\"FY \"&RIGHT(IM6,4)+1","v":"FY 2027"},null,null,null,{"$f":"KA6","v":"FY 2028"},null,null,null,{"$f":"KA6","v":"FY 2028"},null,null,null,{"$f":"KA6","v":"FY 2028"},null,null,null,{"$f":"KA6","v":"FY 2028"},null,null,null,{"$f":"\"FY \"&RIGHT(JG6,4)+1","v":"FY 2028"},null,null,null,{"$f":"KU6","v":"FY 2029"},null,null,null,{"$f":"KU6","v":"FY 2029"},null,null,null,{"$f":"KU6","v":"FY 2029"},null,null,null,{"$f":"KU6","v":"FY 2029"},null,null,null,{"$f":"\"FY \"&RIGHT(KA6,4)+1","v":"FY 2029"}]
[null,null,null,null,null,null,null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Quarter Ended",null,null,null,"Year Ended"]
[{"$f":"'Integrated Financial Statements'!A8","v":2},null,null,null,null,null,null,null,null,"October 25, \n2014",null,null,null,"January 24, \n2015",null,null,null,"April 25, \n2015",null,null,null,"July 25, \n 2015",null,null,null,{"$f":"V8","v":"July 25, \n 2015"},null,null,null,"October 24, \n2015",null,null,null,"January 23, \n2016",null,null,null,"April 30, \n2016",null,null,null,"July 30, \n2016",null,null,null,{"$f":"AP8","v":"July 30, \n2016"},null,null,null,"October 29, \n2016",null,null,null,"January 28, \n2017",null,null,null,"April 29, \n2017",null,null,null,"July 29, \n2017",null,null,null,{"$f":"BJ8","v":"July 29, \n2017"},null,null,null,"October 28, \n2017",null,null,null,"January 27, \n2018",null,null,null,"April 28, \n2018",null,null,null,"July 28, \n2018",null,null,null,{"$f":"CD8","v":"July 28, \n2018"},null,null,null,"October 27, \n2018",null,null,null,"January 26, \n2019",null,null,null,"April 27, \n2019",null,null,null,"July 27, \n2019",null,null,null,{"$f":"CX8","v":"July 27, \n2019"},null,null,null,null,{"$f":"\"October 27, \n\"&RIGHT(DG6,4)-1","v":"October 27, \n2019"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(DG6,4)","v":"January 26, \n2020"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(DG6,4)","v":"April 27, \n2020"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DG6,4)","v":"July 27, \n2020"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(DG6,4)","v":"July 27, \n2020"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(EA6,4)-1","v":"October 27, \n2020"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(EA6,4)","v":"January 26, \n2021"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(EA6,4)","v":"April 27, \n2021"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(EA6,4)","v":"July 27, \n2021"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(EA6,4)","v":"July 27, \n2021"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(EU6,4)-1","v":"October 27, \n2021"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(EU6,4)","v":"January 26, \n2022"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(EU6,4)","v":"April 27, \n2022"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(EU6,4)","v":"July 27, \n2022"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(EU6,4)","v":"July 27, \n2022"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(FO6,4)-1","v":"October 27, \n2022"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(FO6,4)","v":"January 26, \n2023"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(FO6,4)","v":"April 27, \n2023"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(FO6,4)","v":"July 27, \n2023"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(FO6,4)","v":"July 27, \n2023"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(GI6,4)-1","v":"October 27, \n2023"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(GI6,4)","v":"January 26, \n2024"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(GI6,4)","v":"April 27, \n2024"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(GI6,4)","v":"July 27, \n2024"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(GI6,4)","v":"July 27, \n2024"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(HC6,4)-1","v":"October 27, \n2024"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(HC6,4)","v":"January 26, \n2025"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(HC6,4)","v":"April 27, \n2025"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HC6,4)","v":"July 27, \n2025"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HC6,4)","v":"July 27, \n2025"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(HW6,4)-1","v":"October 27, \n2025"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(HW6,4)","v":"January 26, \n2026"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(HW6,4)","v":"April 27, \n2026"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HW6,4)","v":"July 27, \n2026"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(HW6,4)","v":"July 27, \n2026"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(IQ6,4)-1","v":"October 27, \n2026"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(IQ6,4)","v":"January 26, \n2027"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(IQ6,4)","v":"April 27, \n2027"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(IQ6,4)","v":"July 27, \n2027"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(IQ6,4)","v":"July 27, \n2027"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(JK6,4)-1","v":"October 27, \n2027"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(JK6,4)","v":"January 26, \n2028"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(JK6,4)","v":"April 27, \n2028"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(JK6,4)","v":"July 27, \n2028"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(JK6,4)","v":"July 27, \n2028"},null,null,null,{"$f":"\"October 27, \n\"&RIGHT(KE6,4)-1","v":"October 27, \n2028"},null,null,null,{"$f":"\"January 26, \n\"&RIGHT(KE6,4)","v":"January 26, \n2029"},null,null,null,{"$f":"\"April 27, \n\"&RIGHT(KE6,4)","v":"April 27, \n2029"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(KE6,4)","v":"July 27, \n2029"},null,null,null,{"$f":"\"July 27, \n\"&RIGHT(KE6,4)","v":"July 27, \n2029"}]
["Amount",null,null,null,"Interest Rate","Interest pmt","Maturity date"]
[500,null,null,null,{"$f":"A61","v":2.8199999999999999E-2},{"$f":"E10*A10/2","v":7.05},"2019-09-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F10","v":7.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DG10+DK10+DO10+DS10","v":7.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EA10+EE10+EI10+EM10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EU10+EY10+FC10+FG10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO10+FS10+FW10+GA10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI10+GM10+GQ10+GU10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HC10+HG10+HK10+HO10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HW10+IA10+IE10+II10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IQ10+IU10+IY10+JC10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JK10+JO10+JS10+JW10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KE10+KI10+KM10+KQ10","v":0}]
[1500,null,null,null,1.4E-2,{"$f":"E11*A11/2","v":10.5},"2019-09-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F11","v":10.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DG11+DK11+DO11+DS11","v":10.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EA11+EE11+EI11+EM11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EU11+EY11+FC11+FG11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO11+FS11+FW11+GA11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI11+GM11+GQ11+GU11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HC11+HG11+HK11+HO11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HW11+IA11+IE11+II11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IQ11+IU11+IY11+JC11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JK11+JO11+JS11+JW11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KE11+KI11+KM11+KQ11","v":0}]
[2500,null,null,null,4.4499999999999998E-2,55.625,"2020-01-15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F12","v":55.625},null,null,null,null,null,null,null,null,null,null,null,55.625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1500,null,null,null,2.4500000000000001E-2,18.375,"2020-06-15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$13","v":18.375},null,null,null,null,null,null,null,{"$f":"$F$13","v":18.375},null,null,null,null,null,null,null,36.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2500,null,null,null,2.1999999999999999E-2,27.5,"2021-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$14","v":27.5},null,null,null,null,null,null,null,{"$f":"$F$14","v":27.5},null,null,null,null,null,null,null,55,null,null,null,{"$f":"$F$14","v":27.5},null,null,null,null,null,null,null,{"$f":"$F$14","v":27.5},null,null,null,null,null,null,null,55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[500,null,null,null,2.9000000000000001E-2,7.25,"2021-04-04",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$15","v":7.25},null,null,null,null,null,null,null,{"$f":"$F$15","v":7.25},null,null,null,null,null,null,null,14.5,null,null,null,{"$f":"$F$15","v":7.25},null,null,null,null,null,null,null,{"$f":"$F$15","v":7.25},null,null,null,null,null,null,null,14.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2000,null,null,null,1.8499999999999999E-2,18.5,"2021-09-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$16","v":18.5},null,null,null,null,null,null,null,{"$f":"$F$16","v":18.5},null,null,null,null,null,null,null,37,null,null,null,{"$f":"$F$16","v":18.5},null,null,null,null,null,null,null,{"$f":"$F$16","v":18.5},null,null,null,null,null,null,null,37,null,null,null,{"$f":"$F$16","v":18.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[500,null,null,null,0.03,7.5,"2022-06-15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$17","v":7.5},null,null,null,null,null,null,null,{"$f":"$F$17","v":7.5},null,null,null,15,null,null,null,null,null,null,null,{"$f":"$F$17","v":7.5},null,null,null,null,null,null,null,{"$f":"$F$17","v":7.5},null,null,null,15,null,null,null,null,null,null,null,{"$f":"$F$17","v":7.5},null,null,null,null,null,null,null,{"$f":"$F$17","v":7.5},null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[500,null,null,null,2.5999999999999999E-2,6.5,"2023-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$18","v":6.5},null,null,null,null,null,null,null,{"$f":"$F$18","v":6.5},null,null,null,null,null,null,null,13,null,null,null,{"$f":"$F$18","v":6.5},null,null,null,null,null,null,null,{"$f":"$F$18","v":6.5},null,null,null,null,null,null,null,13,null,null,null,{"$f":"$F$18","v":6.5},null,null,null,null,null,null,null,{"$f":"$F$18","v":6.5},null,null,null,null,null,null,null,13,null,null,null,{"$f":"$F$18","v":6.5},null,null,null,null,null,null,null,{"$f":"$F$18","v":6.5},null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[750,null,null,null,2.1999999999999999E-2,8.25,"2023-09-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F19","v":8.25},null,null,null,null,null,null,null,{"$f":"$F19","v":8.25},null,null,null,null,null,null,null,16.5,null,null,null,{"$f":"$F19","v":8.25},null,null,null,null,null,null,null,{"$f":"$F19","v":8.25},null,null,null,null,null,null,null,16.5,null,null,null,{"$f":"$F19","v":8.25},null,null,null,null,null,null,null,{"$f":"$F19","v":8.25},null,null,null,null,null,null,null,16.5,null,null,null,{"$f":"$F19","v":8.25},null,null,null,null,null,null,null,{"$f":"$F19","v":8.25},null,null,null,null,null,null,null,16.5,null,null,null,{"$f":"$F19","v":8.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1000,null,null,null,3.6299999999999999E-2,18.149999999999999,"2024-04-04",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F20","v":18.149999999999999},null,null,null,null,null,null,null,{"$f":"$F20","v":18.149999999999999},null,null,null,null,null,null,null,36.299999999999997,null,null,null,{"$f":"$F20","v":18.149999999999999},null,null,null,null,null,null,null,{"$f":"$F20","v":18.149999999999999},null,null,null,null,null,null,null,36.299999999999997,null,null,null,{"$f":"$F20","v":18.149999999999999},null,null,null,null,null,null,null,{"$f":"$F20","v":18.149999999999999},null,null,null,null,null,null,null,36.299999999999997,null,null,null,{"$f":"$F20","v":18.149999999999999},null,null,null,null,null,null,null,{"$f":"$F20","v":18.149999999999999},null,null,null,null,null,null,null,36.299999999999997,null,null,null,{"$f":"$F20","v":18.149999999999999},null,null,null,null,null,null,null,{"$f":"$F20","v":18.149999999999999},null,null,null,null,null,null,null,36.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[500,null,null,null,3.5000000000000003E-2,8.75,"2025-06-15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$21","v":8.75},null,null,null,null,null,null,null,{"$f":"$F$21","v":8.75},null,null,null,17.5,null,null,null,null,null,null,null,{"$f":"$F$21","v":8.75},null,null,null,null,null,null,null,{"$f":"$F$21","v":8.75},null,null,null,17.5,null,null,null,null,null,null,null,{"$f":"$F$21","v":8.75},null,null,null,null,null,null,null,{"$f":"$F$21","v":8.75},null,null,null,17.5,null,null,null,null,null,null,null,{"$f":"$F$21","v":8.75},null,null,null,null,null,null,null,{"$f":"$F$21","v":8.75},null,null,null,17.5,null,null,null,null,null,null,null,{"$f":"$F$21","v":8.75},null,null,null,null,null,null,null,{"$f":"$F$21","v":8.75},null,null,null,17.5,null,null,null,null,null,null,null,{"$f":"$F$21","v":8.75},null,null,null,null,null,null,null,{"$f":"$F$21","v":8.75},null,null,null,17.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[750,null,null,null,2.9499999999999998E-2,11.0625,"2026-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,22.125,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,22.125,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,22.125,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,22.125,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,22.125,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,22.125,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,{"$f":"$F22","v":11.0625},null,null,null,null,null,null,null,22.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1500,null,null,null,2.5000000000000001E-2,18.75,"2026-09-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,37.5,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,37.5,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,37.5,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,37.5,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,37.5,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,37.5,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,37.5,null,null,null,{"$f":"$F23","v":18.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2000,null,null,null,5.8999999999999997E-2,59,"2039-02-15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,118,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,118,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,118,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,118,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,118,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,118,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,118,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,118,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,118,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,{"$f":"$F$24","v":59},null,null,null,null,null,null,null,118]
[2000,null,null,null,5.5E-2,55,"2040-01-15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F25","v":55},null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,110,null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,110,null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,110,null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,110,null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,110,null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,110,null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,110,null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,110,null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,110,null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,null,null,null,null,{"$f":"$F$25","v":55},null,null,null,110]
[4193,null,null,null,2.3400000000000001E-2,49.058100000000003,"(Commercial paper)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,98.116200000000006,null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,98.116200000000006,null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,98.116200000000006,null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,98.116200000000006,null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,98.116200000000006,null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,98.116200000000006,null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,98.116200000000006,null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,98.116200000000006,null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,98.116200000000006,null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,null,null,null,null,{"$f":"$F26","v":49.058100000000003},null,null,null,98.116200000000006]
[null,null,null,null,null,null,"Repayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A10,A11)","v":2000},null,null,null,{"$f":"A12","v":2500},null,null,null,null,null,null,null,{"$f":"A13","v":1500},null,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A14,A15)","v":3000},null,null,null,null,null,null,null,3000,null,null,null,{"$f":"A16","v":2000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A17","v":500},null,null,null,2500,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A18","v":500},null,null,null,null,null,null,null,500,null,null,null,{"$f":"A19","v":750},null,null,null,null,null,null,null,{"$f":"A20","v":1000},null,null,null,null,null,null,null,1750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A21","v":500},null,null,null,500,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A22","v":750},null,null,null,null,null,null,null,750,null,null,null,{"$f":"A23","v":1500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[2000,null,null,null,4.9500000000000002E-2,{"$f":"E30*A30/2","v":49.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"DG30+DK30+DO30+DS30","v":49.5},null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"EA30+EE30+EI30+EM30","v":99},null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"EU30+EY30+FC30+FG30","v":99},null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"FO30+FS30+FW30+GA30","v":99},null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"GI30+GM30+GQ30+GU30","v":99},null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"HC30+HG30+HK30+HO30","v":99},null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"HW30+IA30+IE30+II30","v":99},null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"IQ30+IU30+IY30+JC30","v":99},null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"JK30+JO30+JS30+JW30","v":99},null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"$F30","v":49.5},null,null,null,null,null,null,null,{"$f":"KE30+KI30+KM30+KQ30","v":99}]
[1000,null,null,null,1.6E-2,{"$f":"E31*A31/2","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"DG31+DK31+DO31+DS31","v":8},null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"EA31+EE31+EI31+EM31","v":16},null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"EU31+EY31+FC31+FG31","v":16},null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"FO31+FS31+FW31+GA31","v":16},null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"GI31+GM31+GQ31+GU31","v":16},null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"HC31+HG31+HK31+HO31","v":16},null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"HW31+IA31+IE31+II31","v":16},null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"IQ31+IU31+IY31+JC31","v":16},null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"JK31+JO31+JS31+JW31","v":16},null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"$F31","v":8},null,null,null,null,null,null,null,{"$f":"KE31+KI31+KM31+KQ31","v":16}]
[1750,null,null,null,2.1250000000000002E-2,{"$f":"E32*A32/2","v":18.59375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"DG32+DK32+DO32+DS32","v":18.59375},null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"EA32+EE32+EI32+EM32","v":37.1875},null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"EU32+EY32+FC32+FG32","v":37.1875},null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"FO32+FS32+FW32+GA32","v":37.1875},null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"GI32+GM32+GQ32+GU32","v":37.1875},null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"HC32+HG32+HK32+HO32","v":37.1875},null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"HW32+IA32+IE32+II32","v":37.1875},null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"IQ32+IU32+IY32+JC32","v":37.1875},null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"JK32+JO32+JS32+JW32","v":37.1875},null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"$F32","v":18.59375},null,null,null,null,null,null,null,{"$f":"KE32+KI32+KM32+KQ32","v":37.1875}]
[500,null,null,null,{"$f":"E10","v":2.8199999999999999E-2},{"$f":"E33*A33/2","v":7.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,7.05,null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"EA33+EE33+EI33+EM33","v":14.1},null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"EU33+EY33+FC33+FG33","v":14.1},null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"FO33+FS33+FW33+GA33","v":14.1},null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"GI33+GM33+GQ33+GU33","v":14.1},null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"HC33+HG33+HK33+HO33","v":14.1},null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"HW33+IA33+IE33+II33","v":14.1},null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"IQ33+IU33+IY33+JC33","v":14.1},null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"JK33+JO33+JS33+JW33","v":14.1},null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"$F33","v":7.05},null,null,null,null,null,null,null,{"$f":"KE33+KI33+KM33+KQ33","v":14.1}]
[3500,null,null,null,1.4E-2,{"$f":"E34*A34/2","v":24.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,24.5,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,49,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,49,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,49,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,49,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,49,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,49,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,49,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,49,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,{"$f":"$F34","v":24.5},null,null,null,null,null,null,null,49]
[2500,null,null,null,4.4499999999999998E-2,55.625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,55.625,null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,111.25,null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,111.25,null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,111.25,null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,111.25,null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,111.25,null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,111.25,null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,111.25,null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,111.25,null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,null,null,null,null,{"$f":"$F35","v":55.625},null,null,null,111.25]
[1500,null,null,null,2.4500000000000001E-2,18.375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"$F36","v":18.375},null,null,null,null,null,null,null,{"$f":"$F36","v":18.375},null,null,null,null,null,null,null,36.75,null,null,null,{"$f":"$F36","v":18.375},null,null,null,null,null,null,null,{"$f":"$F36","v":18.375},null,null,null,null,null,null,null,36.75,null,null,null,18.375,null,null,null,null,null,null,null,{"$f":"$F36","v":18.375},null,null,null,null,null,null,null,36.75,null,null,null,18.375,null,null,null,null,null,null,null,{"$f":"$F36","v":18.375},null,null,null,null,null,null,null,36.75,null,null,null,18.375,null,null,null,null,null,null,null,{"$f":"$F36","v":18.375},null,null,null,null,null,null,null,36.75,null,null,null,18.375,null,null,null,null,null,null,null,{"$f":"$F36","v":18.375},null,null,null,null,null,null,null,36.75,null,null,null,18.375,null,null,null,null,null,null,null,{"$f":"$F36","v":18.375},null,null,null,null,null,null,null,36.75,null,null,null,18.375,null,null,null,null,null,null,null,{"$f":"$F36","v":18.375},null,null,null,null,null,null,null,36.75,null,null,null,18.375,null,null,null,null,null,null,null,{"$f":"$F36","v":18.375},null,null,null,null,null,null,null,36.75]
[2500,null,null,null,2.1999999999999999E-2,27.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"$F37","v":27.5},null,null,null,null,null,null,null,{"$f":"$F37","v":27.5},null,null,null,null,null,null,null,55,null,null,null,27.5,null,null,null,null,null,null,null,{"$f":"$F37","v":27.5},null,null,null,null,null,null,null,55,null,null,null,27.5,null,null,null,null,null,null,null,27.5,null,null,null,null,null,null,null,55,null,null,null,27.5,null,null,null,null,null,null,null,27.5,null,null,null,null,null,null,null,55,null,null,null,27.5,null,null,null,null,null,null,null,27.5,null,null,null,null,null,null,null,55,null,null,null,27.5,null,null,null,null,null,null,null,27.5,null,null,null,null,null,null,null,55,null,null,null,27.5,null,null,null,null,null,null,null,27.5,null,null,null,null,null,null,null,55,null,null,null,27.5,null,null,null,null,null,null,null,27.5,null,null,null,null,null,null,null,55]
[500,null,null,null,2.9000000000000001E-2,7.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"$F38","v":7.25},null,null,null,null,null,null,null,{"$f":"$F38","v":7.25},null,null,null,null,null,null,null,14.5,null,null,null,7.25,null,null,null,null,null,null,null,{"$f":"$F38","v":7.25},null,null,null,null,null,null,null,14.5,null,null,null,7.25,null,null,null,null,null,null,null,7.25,null,null,null,null,null,null,null,14.5,null,null,null,7.25,null,null,null,null,null,null,null,7.25,null,null,null,null,null,null,null,14.5,null,null,null,7.25,null,null,null,null,null,null,null,7.25,null,null,null,null,null,null,null,14.5,null,null,null,7.25,null,null,null,null,null,null,null,7.25,null,null,null,null,null,null,null,14.5,null,null,null,7.25,null,null,null,null,null,null,null,7.25,null,null,null,null,null,null,null,14.5,null,null,null,7.25,null,null,null,null,null,null,null,7.25,null,null,null,null,null,null,null,14.5]
[2000,null,null,null,1.8499999999999999E-2,18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F39","v":18.5},null,null,null,null,null,null,null,18.5,null,null,null,18.5,null,null,null,null,null,null,null,{"$f":"$F39","v":18.5},null,null,null,null,null,null,null,37,null,null,null,18.5,null,null,null,null,null,null,null,18.5,null,null,null,null,null,null,null,37,null,null,null,18.5,null,null,null,null,null,null,null,18.5,null,null,null,null,null,null,null,37,null,null,null,18.5,null,null,null,null,null,null,null,18.5,null,null,null,null,null,null,null,37,null,null,null,18.5,null,null,null,null,null,null,null,18.5,null,null,null,null,null,null,null,37,null,null,null,18.5,null,null,null,null,null,null,null,18.5,null,null,null,null,null,null,null,37,null,null,null,18.5,null,null,null,null,null,null,null,18.5,null,null,null,null,null,null,null,37]
[500,null,null,null,0.03,7.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,15,null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,15,null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,15,null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,15,null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,15,null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,15,null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,null,null,null,null,{"$f":"$F40","v":7.5},null,null,null,15]
[500,null,null,null,2.5999999999999999E-2,6.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,6.5,null,null,null,null,null,null,null,6.5,null,null,null,null,null,null,null,13,null,null,null,6.5,null,null,null,null,null,null,null,6.5,null,null,null,null,null,null,null,13,null,null,null,6.5,null,null,null,null,null,null,null,6.5,null,null,null,null,null,null,null,13,null,null,null,6.5,null,null,null,null,null,null,null,6.5,null,null,null,null,null,null,null,13,null,null,null,6.5,null,null,null,null,null,null,null,6.5,null,null,null,null,null,null,null,13,null,null,null,6.5,null,null,null,null,null,null,null,6.5,null,null,null,null,null,null,null,13]
[750,null,null,null,2.1999999999999999E-2,8.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F42","v":8.25},null,null,null,null,null,null,null,8.25,null,null,null,8.25,null,null,null,null,null,null,null,8.25,null,null,null,null,null,null,null,16.5,null,null,null,8.25,null,null,null,null,null,null,null,8.25,null,null,null,null,null,null,null,16.5,null,null,null,8.25,null,null,null,null,null,null,null,8.25,null,null,null,null,null,null,null,16.5,null,null,null,8.25,null,null,null,null,null,null,null,8.25,null,null,null,null,null,null,null,16.5,null,null,null,8.25,null,null,null,null,null,null,null,8.25,null,null,null,null,null,null,null,16.5]
[1000,null,null,null,3.6299999999999999E-2,18.149999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,18.149999999999999,null,null,null,null,null,null,null,18.149999999999999,null,null,null,null,null,null,null,36.299999999999997,null,null,null,18.149999999999999,null,null,null,null,null,null,null,18.149999999999999,null,null,null,null,null,null,null,36.299999999999997,null,null,null,18.149999999999999,null,null,null,null,null,null,null,18.149999999999999,null,null,null,null,null,null,null,36.299999999999997,null,null,null,18.149999999999999,null,null,null,null,null,null,null,18.149999999999999,null,null,null,null,null,null,null,36.299999999999997,null,null,null,18.149999999999999,null,null,null,null,null,null,null,18.149999999999999,null,null,null,null,null,null,null,36.299999999999997]
[500,null,null,null,3.5000000000000003E-2,8.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"$F44","v":8.75},null,null,null,null,null,null,null,{"$f":"$F44","v":8.75},null,null,null,17.5,null,null,null,null,null,null,null,{"$f":"$F44","v":8.75},null,null,null,null,null,null,null,{"$f":"$F44","v":8.75},null,null,null,17.5,null,null,null,null,null,null,null,{"$f":"$F44","v":8.75},null,null,null,null,null,null,null,{"$f":"$F44","v":8.75},null,null,null,17.5,null,null,null,null,null,null,null,{"$f":"$F44","v":8.75},null,null,null,null,null,null,null,{"$f":"$F44","v":8.75},null,null,null,17.5]
[750,null,null,null,2.9499999999999998E-2,11.0625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"$F45","v":11.0625},null,null,null,null,null,null,null,11.0625,null,null,null,null,null,null,null,22.125,null,null,null,11.0625,null,null,null,null,null,null,null,11.0625,null,null,null,null,null,null,null,22.125,null,null,null,11.0625,null,null,null,null,null,null,null,11.0625,null,null,null,null,null,null,null,22.125]
[1500,null,null,null,2.5000000000000001E-2,18.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,18.75,null,null,null,null,null,null,null,18.75,null,null,null,18.75,null,null,null,null,null,null,null,18.75,null,null,null,null,null,null,null,37.5,null,null,null,18.75,null,null,null,null,null,null,null,18.75,null,null,null,null,null,null,null,37.5]
[null,null,null,null,null,null,"Issuances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DG27),\"\",DG27)","v":2000},"","","",2500,"",null,null,null,null,null,null,{"$f":"A34","v":3500},{"$f":"IF(ISBLANK(DT27),\"\",DT27)","v":""},{"$f":"IF(ISBLANK(DU27),\"\",DU27)","v":""},{"$f":"IF(ISBLANK(DV27),\"\",DV27)","v":""},8000,{"$f":"IF(ISBLANK(DX27),\"\",DX27)","v":""},{"$f":"IF(ISBLANK(DY27),\"\",DY27)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(EH27),\"\",EH27)","v":""},{"$f":"IF(ISBLANK(EI27),\"\",EI27)","v":3000},{"$f":"IF(ISBLANK(EJ27),\"\",EJ27)","v":""},{"$f":"IF(ISBLANK(EK27),\"\",EK27)","v":""},{"$f":"IF(ISBLANK(EL27),\"\",EL27)","v":""},null,null,null,{"$f":"IF(ISBLANK(EP27),\"\",EP27)","v":""},3000,{"$f":"IF(ISBLANK(ER27),\"\",ER27)","v":""},"","",2000,"","","",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(FF27),\"\",FF27)","v":""},{"$f":"IF(ISBLANK(FG27),\"\",FG27)","v":500},{"$f":"IF(ISBLANK(FH27),\"\",FH27)","v":""},{"$f":"IF(ISBLANK(FI27),\"\",FI27)","v":""},{"$f":"IF(ISBLANK(FJ27),\"\",FJ27)","v":""},2500,{"$f":"IF(ISBLANK(FL27),\"\",FL27)","v":""},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(FT27),\"\",FT27)","v":""},"","",500,"","","",null,null,null,{"$f":"IF(ISBLANK(GD27),\"\",GD27)","v":""},500,{"$f":"IF(ISBLANK(GF27),\"\",GF27)","v":""},"","",750,"","","",null,null,null,null,{"$f":"IF(ISBLANK(GQ27),\"\",GQ27)","v":1000},{"$f":"IF(ISBLANK(GR27),\"\",GR27)","v":""},{"$f":"IF(ISBLANK(GS27),\"\",GS27)","v":""},{"$f":"IF(ISBLANK(GT27),\"\",GT27)","v":""},null,null,null,{"$f":"IF(ISBLANK(GX27),\"\",GX27)","v":""},1750,{"$f":"IF(ISBLANK(GZ27),\"\",GZ27)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(HN27),\"\",HN27)","v":""},{"$f":"IF(ISBLANK(HO27),\"\",HO27)","v":500},{"$f":"IF(ISBLANK(HP27),\"\",HP27)","v":""},{"$f":"IF(ISBLANK(HQ27),\"\",HQ27)","v":""},{"$f":"IF(ISBLANK(HR27),\"\",HR27)","v":""},500,{"$f":"IF(ISBLANK(HT27),\"\",HT27)","v":""},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(IB27),\"\",IB27)","v":""},{"$f":"IF(ISBLANK(IC27),\"\",IC27)","v":""},{"$f":"IF(ISBLANK(ID27),\"\",ID27)","v":""},{"$f":"IF(ISBLANK(IE27),\"\",IE27)","v":750},{"$f":"IF(ISBLANK(IF27),\"\",IF27)","v":""},"","",null,null,null,{"$f":"IF(ISBLANK(IL27),\"\",IL27)","v":""},750,{"$f":"IF(ISBLANK(IN27),\"\",IN27)","v":""},"","",1500,"","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(JF27),\"\",JF27)","v":""},1500,{"$f":"IF(ISBLANK(JH27),\"\",JH27)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(JZ27),\"\",JZ27)","v":""},0,{"$f":"IF(ISBLANK(KB27),\"\",KB27)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(KT27),\"\",KT27)","v":""},0,{"$f":"IF(ISBLANK(KV27),\"\",KV27)","v":""}]
[null,null,null,null,null,null,"Total interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DG30:DG46,DG10:DG26)","v":210.88749999999999},null,null,null,{"$f":"SUM(DK30:DK46,DK10:DK26)","v":175.9331},null,null,null,{"$f":"SUM(DO30:DO46,DO10:DO26)","v":300.98125000000005},null,null,null,{"$f":"SUM(DS30:DS46,DS10:DS26)","v":175.9331},null,null,null,863.73495000000003,null,null,null,{"$f":"SUM(EA30:EA46,EA10:EA26)","v":300.98125000000005},null,null,null,{"$f":"SUM(EE30:EE46,EE10:EE26)","v":175.9331},null,null,null,{"$f":"SUM(EI30:EI46,EI10:EI26)","v":300.98125000000005},null,null,null,{"$f":"SUM(EM30:EM46,EM10:EM26)","v":175.9331},null,null,null,953.82870000000003,null,null,null,{"$f":"SUM(EU30:EU46,EU10:EU26)","v":300.98125000000005},null,null,null,{"$f":"SUM(EY30:EY46,EY10:EY26)","v":175.9331},null,null,null,{"$f":"SUM(FC30:FC46,FC10:FC26)","v":300.98125000000005},null,null,null,{"$f":"SUM(FG30:FG46,FG10:FG26)","v":175.9331},null,null,null,{"$f":"EU48+EY48+FC48+FG48","v":953.82870000000003},null,null,null,{"$f":"SUM(FO30:FO46,FO10:FO26)","v":300.98125000000005},null,null,null,{"$f":"SUM(FS30:FS46,FS10:FS26)","v":175.9331},null,null,null,{"$f":"SUM(FW30:FW46,FW10:FW26)","v":300.98125000000005},null,null,null,{"$f":"SUM(GA30:GA46,GA10:GA26)","v":175.9331},null,null,null,{"$f":"FO48+FS48+FW48+GA48","v":953.82870000000003},null,null,null,{"$f":"SUM(GI30:GI46,GI10:GI26)","v":300.98125000000005},null,null,null,{"$f":"SUM(GM30:GM46,GM10:GM26)","v":175.9331},null,null,null,{"$f":"SUM(GQ30:GQ46,GQ10:GQ26)","v":300.98125000000005},null,null,null,{"$f":"SUM(GU30:GU46,GU10:GU26)","v":175.9331},null,null,null,{"$f":"GI48+GM48+GQ48+GU48","v":953.82870000000003},null,null,null,{"$f":"SUM(HC30:HC46,HC10:HC26)","v":300.98125000000005},null,null,null,{"$f":"SUM(HG30:HG46,HG10:HG26)","v":175.9331},null,null,null,{"$f":"SUM(HK30:HK46,HK10:HK26)","v":300.98125000000005},null,null,null,{"$f":"SUM(HO30:HO46,HO10:HO26)","v":175.9331},null,null,null,{"$f":"HC48+HG48+HK48+HO48","v":953.82870000000003},null,null,null,{"$f":"SUM(HW30:HW46,HW10:HW26)","v":300.98125000000005},null,null,null,{"$f":"SUM(IA30:IA46,IA10:IA26)","v":175.9331},null,null,null,{"$f":"SUM(IE30:IE46,IE10:IE26)","v":300.98125000000005},null,null,null,{"$f":"SUM(II30:II46,II10:II26)","v":175.9331},null,null,null,{"$f":"HW48+IA48+IE48+II48","v":953.82870000000003},null,null,null,{"$f":"SUM(IQ30:IQ46,IQ10:IQ26)","v":300.98125000000005},null,null,null,{"$f":"SUM(IU30:IU46,IU10:IU26)","v":175.9331},null,null,null,{"$f":"SUM(IY30:IY46,IY10:IY26)","v":300.98125000000005},null,null,null,{"$f":"SUM(JC30:JC46,JC10:JC26)","v":175.9331},null,null,null,{"$f":"IQ48+IU48+IY48+JC48","v":953.82870000000003},null,null,null,{"$f":"SUM(JK30:JK46,JK10:JK26)","v":300.98125000000005},null,null,null,{"$f":"SUM(JO30:JO46,JO10:JO26)","v":175.9331},null,null,null,{"$f":"SUM(JS30:JS46,JS10:JS26)","v":300.98125000000005},null,null,null,{"$f":"SUM(JW30:JW46,JW10:JW26)","v":175.9331},null,null,null,{"$f":"JK48+JO48+JS48+JW48","v":953.82870000000003},null,null,null,{"$f":"SUM(KE30:KE46,KE10:KE26)","v":300.98125000000005},null,null,null,{"$f":"SUM(KI30:KI46,KI10:KI26)","v":175.9331},null,null,null,{"$f":"SUM(KM30:KM46,KM10:KM26)","v":300.98125000000005},null,null,null,{"$f":"SUM(KQ30:KQ46,KQ10:KQ26)","v":175.9331},null,null,null,{"$f":"KE48+KI48+KM48+KQ48","v":953.82870000000003}]
[]
[]
[]
[null,null,null,null,null,null,"Short term debt"]
[null,null,null,null,null,null,"Commercial paper",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$26","v":4193},null,null,null,{"$f":"DG53","v":4193},null,null,null,{"$f":"DK53","v":4193},null,null,null,{"$f":"DO53","v":4193},null,null,null,{"$f":"DS53","v":4193},null,null,null,{"$f":"DS53","v":4193},null,null,null,{"$f":"EA53","v":4193},null,null,null,{"$f":"EE53","v":4193},null,null,null,{"$f":"EI53","v":4193},null,null,null,{"$f":"EM53","v":4193},null,null,null,{"$f":"EM53","v":4193},null,null,null,{"$f":"EU53","v":4193},null,null,null,{"$f":"EY53","v":4193},null,null,null,{"$f":"FC53","v":4193},null,null,null,{"$f":"FG53","v":4193},null,null,null,{"$f":"FG53","v":4193},null,null,null,{"$f":"FO53","v":4193},null,null,null,{"$f":"FS53","v":4193},null,null,null,{"$f":"FW53","v":4193},null,null,null,{"$f":"GA53","v":4193},null,null,null,{"$f":"GA53","v":4193},null,null,null,{"$f":"GI53","v":4193},null,null,null,{"$f":"GM53","v":4193},null,null,null,{"$f":"GQ53","v":4193},null,null,null,{"$f":"GU53","v":4193},null,null,null,{"$f":"GU53","v":4193},null,null,null,{"$f":"HC53","v":4193},null,null,null,{"$f":"HG53","v":4193},null,null,null,{"$f":"HK53","v":4193},null,null,null,{"$f":"HO53","v":4193},null,null,null,{"$f":"HO53","v":4193},null,null,null,{"$f":"HW53","v":4193},null,null,null,{"$f":"IA53","v":4193},null,null,null,{"$f":"IE53","v":4193},null,null,null,{"$f":"II53","v":4193},null,null,null,{"$f":"II53","v":4193},null,null,null,{"$f":"IQ53","v":4193},null,null,null,{"$f":"IU53","v":4193},null,null,null,{"$f":"IY53","v":4193},null,null,null,{"$f":"JC53","v":4193},null,null,null,{"$f":"JC53","v":4193},null,null,null,{"$f":"JK53","v":4193},null,null,null,{"$f":"JO53","v":4193},null,null,null,{"$f":"JS53","v":4193},null,null,null,{"$f":"JW53","v":4193},null,null,null,{"$f":"JW53","v":4193},null,null,null,{"$f":"KE53","v":4193},null,null,null,{"$f":"KI53","v":4193},null,null,null,{"$f":"KM53","v":4193},null,null,null,{"$f":"KQ53","v":4193}]
[null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DK27:DS27,EA27)","v":4000},null,null,null,{"$f":"SUM(DO27:DS27,EA27:EE27)","v":1500},null,null,null,{"$f":"SUM(DS27,EA27:EI27)","v":4500},null,null,null,{"$f":"SUM(EA27:EM27)","v":3000},null,null,null,{"$f":"DS54","v":3000},null,null,null,{"$f":"SUM(EE27:EM27,EU27)","v":5000},null,null,null,{"$f":"SUM(EI27:EM27,EU27:EY27)","v":5000},null,null,null,{"$f":"SUM(EM27,EU27:FC27)","v":2000},null,null,null,{"$f":"SUM(EU27:FG27)","v":2500},null,null,null,{"$f":"EM54","v":2500},null,null,null,{"$f":"SUM(EY27:FG27,FO27)","v":500},null,null,null,{"$f":"SUM(FC27:FG27,FO27:FS27)","v":500},null,null,null,{"$f":"SUM(FG27,FO27:FW27)","v":1000},null,null,null,{"$f":"SUM(FO27:GA27)","v":500},null,null,null,{"$f":"FG54","v":500},null,null,null,{"$f":"SUM(FS27:GA27,GI27)","v":1250},null,null,null,{"$f":"SUM(FW27:GA27,GI27:GM27)","v":1250},null,null,null,{"$f":"SUM(GA27,GI27:GQ27)","v":1750},null,null,null,{"$f":"SUM(GI27:GU27)","v":1750},null,null,null,{"$f":"GA54","v":1750},null,null,null,{"$f":"SUM(GM27:GU27,HC27)","v":1000},null,null,null,{"$f":"SUM(GQ27:GU27,HC27:HG27)","v":1000},null,null,null,{"$f":"SUM(GU27,HC27:HK27)","v":0},null,null,null,{"$f":"SUM(HC27:HO27)","v":500},null,null,null,{"$f":"GU54","v":500},null,null,null,{"$f":"SUM(HG27:HO27,HW27)","v":500},null,null,null,{"$f":"SUM(HK27:HO27,HW27:IA27)","v":500},null,null,null,{"$f":"SUM(HO27,HW27:IE27)","v":1250},null,null,null,{"$f":"SUM(HW27:II27)","v":750},null,null,null,{"$f":"HO54","v":750},null,null,null,{"$f":"SUM(IA27:II27,IQ27)","v":2250},null,null,null,{"$f":"SUM(IE27:II27,IQ27:IU27)","v":2250},null,null,null,{"$f":"SUM(II27,IQ27:IY27)","v":1500},null,null,null,{"$f":"SUM(IQ27:JC27)","v":1500},null,null,null,{"$f":"II54","v":1500},null,null,null,{"$f":"SUM(IU27:JC27,JK27)","v":0},null,null,null,{"$f":"SUM(IY27:JC27,JK27:JO27)","v":0},null,null,null,{"$f":"SUM(JC27,JK27:JS27)","v":0},null,null,null,{"$f":"SUM(JK27:JW27)","v":0},null,null,null,{"$f":"JC54","v":0},null,null,null,{"$f":"SUM(JO27:JW27,KE27)","v":0},null,null,null,{"$f":"SUM(JS27:JW27,KE27:KI27)","v":0},null,null,null,{"$f":"SUM(JW27,KE27:KM27)","v":0},null,null,null,{"$f":"SUM(KE27:KQ27)","v":0},null,null,null,{"$f":"JW54","v":0},null,null,null,{"$f":"SUM(KI27:KQ27,KY27)","v":0},null,null,null,{"$f":"SUM(KM27:KQ27,KY27:LC27)","v":0},null,null,null,{"$f":"SUM(KQ27,KY27:LG27)","v":0},null,null,null,{"$f":"SUM(KY27:LK27)","v":0},null,null,null,{"$f":"KQ54","v":0}]
[null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DG53:DG54)","v":8193},null,null,null,{"$f":"SUM(DK53:DK54)","v":5693},null,null,null,{"$f":"SUM(DO53:DO54)","v":8693},null,null,null,{"$f":"SUM(DS53:DS54)","v":7193},null,null,null,{"$f":"DS55","v":7193},null,null,null,{"$f":"SUM(EA53:EA54)","v":9193},null,null,null,{"$f":"SUM(EE53:EE54)","v":9193},null,null,null,{"$f":"SUM(EI53:EI54)","v":6193},null,null,null,{"$f":"SUM(EM53:EM54)","v":6693},null,null,null,{"$f":"EM55","v":6693},null,null,null,{"$f":"SUM(EU53:EU54)","v":4693},null,null,null,{"$f":"SUM(EY53:EY54)","v":4693},null,null,null,{"$f":"SUM(FC53:FC54)","v":5193},null,null,null,{"$f":"SUM(FG53:FG54)","v":4693},null,null,null,{"$f":"FG55","v":4693},null,null,null,{"$f":"SUM(FO53:FO54)","v":5443},null,null,null,{"$f":"SUM(FS53:FS54)","v":5443},null,null,null,{"$f":"SUM(FW53:FW54)","v":5943},null,null,null,{"$f":"SUM(GA53:GA54)","v":5943},null,null,null,{"$f":"GA55","v":5943},null,null,null,{"$f":"SUM(GI53:GI54)","v":5193},null,null,null,{"$f":"SUM(GM53:GM54)","v":5193},null,null,null,{"$f":"SUM(GQ53:GQ54)","v":4193},null,null,null,{"$f":"SUM(GU53:GU54)","v":4693},null,null,null,{"$f":"GU55","v":4693},null,null,null,{"$f":"SUM(HC53:HC54)","v":4693},null,null,null,{"$f":"SUM(HG53:HG54)","v":4693},null,null,null,{"$f":"SUM(HK53:HK54)","v":5443},null,null,null,{"$f":"SUM(HO53:HO54)","v":4943},null,null,null,{"$f":"HO55","v":4943},null,null,null,{"$f":"SUM(HW53:HW54)","v":6443},null,null,null,{"$f":"SUM(IA53:IA54)","v":6443},null,null,null,{"$f":"SUM(IE53:IE54)","v":5693},null,null,null,{"$f":"SUM(II53:II54)","v":5693},null,null,null,{"$f":"II55","v":5693},null,null,null,{"$f":"SUM(IQ53:IQ54)","v":4193},null,null,null,{"$f":"SUM(IU53:IU54)","v":4193},null,null,null,{"$f":"SUM(IY53:IY54)","v":4193},null,null,null,{"$f":"SUM(JC53:JC54)","v":4193},null,null,null,{"$f":"JC55","v":4193},null,null,null,{"$f":"SUM(JK53:JK54)","v":4193},null,null,null,{"$f":"SUM(JO53:JO54)","v":4193},null,null,null,{"$f":"SUM(JS53:JS54)","v":4193},null,null,null,{"$f":"SUM(JW53:JW54)","v":4193},null,null,null,{"$f":"JW55","v":4193},null,null,null,{"$f":"SUM(KE53:KE54)","v":4193},null,null,null,{"$f":"SUM(KI53:KI54)","v":4193},null,null,null,{"$f":"SUM(KM53:KM54)","v":4193},null,null,null,{"$f":"SUM(KQ53:KQ54)","v":4193},null,null,null,{"$f":"KQ55","v":4193}]
[null,null,null,null,null,null,"Long term debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($A$26:$D$46)-DG55","v":19250},null,null,null,{"$f":"SUM($A$26:$D$46)-DK55","v":21750},null,null,null,{"$f":"SUM($A$26:$D$46)-DO55","v":18750},null,null,null,{"$f":"SUM($A$26:$D$46)-DS55","v":20250},null,null,null,{"$f":"DS56","v":20250},null,null,null,{"$f":"SUM($A$26:$D$46)-EA55","v":18250},null,null,null,{"$f":"SUM($A$26:$D$46)-EE55","v":18250},null,null,null,{"$f":"SUM($A$26:$D$46)-EI55","v":21250},null,null,null,{"$f":"SUM($A$26:$D$46)-EM55","v":20750},null,null,null,{"$f":"EM56","v":20750},null,null,null,{"$f":"SUM($A$26:$D$46)-EU55","v":22750},null,null,null,{"$f":"SUM($A$26:$D$46)-EY55","v":22750},null,null,null,{"$f":"SUM($A$26:$D$46)-FC55","v":22250},null,null,null,{"$f":"SUM($A$26:$D$46)-FG55","v":22750},null,null,null,{"$f":"FG56","v":22750},null,null,null,{"$f":"SUM($A$26:$D$46)-FO55","v":22000},null,null,null,{"$f":"SUM($A$26:$D$46)-FS55","v":22000},null,null,null,{"$f":"SUM($A$26:$D$46)-FW55","v":21500},null,null,null,{"$f":"SUM($A$26:$D$46)-GA55","v":21500},null,null,null,{"$f":"GA56","v":21500},null,null,null,{"$f":"SUM($A$26:$D$46)-GI55","v":22250},null,null,null,{"$f":"SUM($A$26:$D$46)-GM55","v":22250},null,null,null,{"$f":"SUM($A$26:$D$46)-GQ55","v":23250},null,null,null,{"$f":"SUM($A$26:$D$46)-GU55","v":22750},null,null,null,{"$f":"GU56","v":22750},null,null,null,{"$f":"SUM($A$26:$D$46)-HC55","v":22750},null,null,null,{"$f":"SUM($A$26:$D$46)-HG55","v":22750},null,null,null,{"$f":"SUM($A$26:$D$46)-HK55","v":22000},null,null,null,{"$f":"SUM($A$26:$D$46)-HO55","v":22500},null,null,null,{"$f":"HO56","v":22500},null,null,null,{"$f":"SUM($A$26:$D$46)-HW55","v":21000},null,null,null,{"$f":"SUM($A$26:$D$46)-IA55","v":21000},null,null,null,{"$f":"SUM($A$26:$D$46)-IE55","v":21750},null,null,null,{"$f":"SUM($A$26:$D$46)-II55","v":21750},null,null,null,{"$f":"II56","v":21750},null,null,null,{"$f":"SUM($A$26:$D$46)-IQ55","v":23250},null,null,null,{"$f":"SUM($A$26:$D$46)-IU55","v":23250},null,null,null,{"$f":"SUM($A$26:$D$46)-IY55","v":23250},null,null,null,{"$f":"SUM($A$26:$D$46)-JC55","v":23250},null,null,null,{"$f":"JC56","v":23250},null,null,null,{"$f":"SUM($A$26:$D$46)-JK55","v":23250},null,null,null,{"$f":"SUM($A$26:$D$46)-JO55","v":23250},null,null,null,{"$f":"SUM($A$26:$D$46)-JS55","v":23250},null,null,null,{"$f":"SUM($A$26:$D$46)-JW55","v":23250},null,null,null,{"$f":"JW56","v":23250},null,null,null,{"$f":"SUM($A$26:$D$46)-KE55","v":23250},null,null,null,{"$f":"SUM($A$26:$D$46)-KI55","v":23250},null,null,null,{"$f":"SUM($A$26:$D$46)-KM55","v":23250},null,null,null,{"$f":"SUM($A$26:$D$46)-KQ55","v":23250},null,null,null,{"$f":"KQ56","v":23250}]
[]
[]
[]
["Floating Rate Note:"]
[{"$f":"2.48%+0.0034","v":2.8199999999999999E-2}]

{"sheet":"DCF","index":5,"n_rows":47,"n_cols":96,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,33,1,71],[13,85,21,85],[11,87,11,95],[9,85,9,95]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF($A$8=1,\"Bear\",IF($A$8=2,\"Base\",IF($A$8=3,\"Bull\",\"Check Case\")))","v":"Base"}]
[]
[]
[]
[]
[]
[]
[{"$f":"'Integrated Financial Statements'!A8","v":2}]
[]
[null,"Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrinsic Value",null,null,null,null,"Sensitivity"]
[null,"Perpetural Growth Rate",null,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise Value",null,{"$f":"SUM(AH46,AM46,AR46,AW46,BB46,BG46,BL46,BQ46,BV46,CA46)+CE45/(1+D33)^CA38","v":255907.59089549741}]
[null,"EV/EBITDA Mulltiple",null,10.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plus: Cash",null,{"$f":"+D17","v":11750},null,null,null,null,"WACC"]
[null,"Transaction Date",null,{"$f":"TODAY()","v":"2019-10-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less: Debt",null,{"$f":"+D16","v":24666},null,null,null,{"$f":"CE16","v":56.339344051819481},{"$f":"CK13+1/300","v":8.5801291307698854E-2},{"$f":"CL13+1/300","v":8.2467957974365527E-2},{"$f":"CM13+1/300","v":7.91346246410322E-2},{"$f":"CN13+1/300","v":7.5801291307698873E-2},7.2467957974365546E-2,{"$f":"CN13-1/300","v":6.9134624641032219E-2},{"$f":"CO13-1/300","v":6.5801291307698892E-2},{"$f":"CP13-1/300","v":6.2467957974365558E-2},{"$f":"CQ13-1/300","v":5.9134624641032224E-2}]
[null,"Current Price",null,46.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Value",null,{"$f":"CE11+CE12-CE13","v":242991.59089549741},null,null,"Perpetual growth rate",3.5000000000000003E-2,49.011448556623833,52.518576790806016,56.555517529874606,61.252181639062471,66.784714720705921,73.398072129795324,81.443252496405719,91.441641786013861,104.2026783429199]
[null,"Shares Outstanding",null,4313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000001E-2,47.47265940026012,50.713780562879855,54.418553059746934,58.694115529347258,63.68335277312169,69.581158524462367,76.660465287055246,85.3156459756852,96.138505974486321]
[null,"Debt",null,{"$f":"'Integrated Financial Statements'!DA87+'Integrated Financial Statements'!DA95","v":24666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Value/Share",null,{"$f":"CE14/D15","v":56.339344051819481},null,null,null,0.03,46.071751386097823,49.080974659868559,52.499048729565388,56.415306405262633,60.947132228081031,66.251909441319668,72.545641024661677,80.133041156432327,89.458283539815767]
[null,"Cash",null,{"$f":"'Integrated Financial Statements'!DA68","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-Year Price Target",null,{"$f":"CE16*(1+D31)","v":60.739446822266586},null,null,null,2.75E-2,44.790987195746261,47.59669218424861,50.765418155949909,54.372392540123307,58.515152821430547,63.322477711143051,68.967981975489806,75.691486875940129,83.833901424174314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,43.61554677095998,46.241549713593002,49.191909739374516,52.530547763244527,56.339344051819481,60.724920530031149,65.828747659274498,71.842646279435058,79.03337224009266]
[null,"Market Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Value vs Intrinsic Value",null,null,null,null,null,2.2500000000000003E-2,42.532951247162572,44.999396122034703,47.757318851302998,50.861479736392894,54.381255683222911,58.405864269759341,63.052000721773567,68.475296455985443,74.888033225300319]
[null,"Market Cap",null,{"$f":"D15*D14","v":202279.69999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Value",null,{"$f":"D24","v":46.9},null,null,null,2.0000000000000004E-2,41.532618206538558,43.856665789362829,46.444026686000086,49.341966315513361,52.609765806753032,56.322798034568045,60.578383549637387,65.504404336657387,71.272319708748469]
[null,"Plus: Debt",null,{"$f":"D16","v":24666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upside",null,{"$f":"CE16-D24","v":9.4393440518194822},null,null,null,1.7500000000000005E-2,40.605514604294967,42.80188114317248,45.237273026687234,47.952768483431001,50.999414340891022,54.44144394986423,58.360827561909105,62.863846554616984,68.090825732750432]
[null,"Less: Cash",null,{"$f":"+D17","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrinsic Value",null,{"$f":"SUM(CE20:CE21)","v":56.339344051819481},null,null,null,1.5000000000000005E-2,39.743883226153493,41.825265799704411,44.12459909934968,46.677811467802016,49.529171513183542,52.733856109701613,56.361529410807137,60.501429848654269,65.269762371250025]
[null,"Enterprise Value",null,{"$f":"D20+D21-D22","v":215195.69999999998}]
[null,"Equity Value/Share",null,{"$f":"D14","v":46.9}]
[]
[null,"WACC"]
[null,"Cost of debt",null,{"$f":"'DCF Assumptions'!R36","v":3.295243902439024E-2}]
[null,"Risk-free rate",null,{"$f":"'DCF Assumptions'!H54","v":1.7600000000000001E-2}]
[null,"Beta",null,{"$f":"'DCF Assumptions'!H56","v":1.1000000000000001}]
[null,"Equity risk premium",null,{"$f":"'DCF Assumptions'!H55","v":5.5E-2}]
[null,"Cost of Equity",null,{"$f":"'DCF Assumptions'!H57","v":7.8100000000000003E-2}]
[null,"D/E",null,{"$f":"'Integrated Financial Statements'!DA95/'Integrated Financial Statements'!DA112","v":0.43117571713681452}]
[null,"WACC",null,{"$f":"'DCF Assumptions'!H67","v":7.2467957974365546E-2}]
[]
[null,"Discounted Cash Flow",null,"Entry",{"$f":"YEAR(E36)","v":2014},{"$f":"YEAR(F36)","v":2015},2015,2015,2015,2015,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2019,2019,2019,{"$f":"YEAR(AC36)","v":2019},2019,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2027,2027,2027,2027,{"$f":"YEAR(BR36)","v":2027},2028,2028,2028,2028,2028,2029,2029,2029,2029]
[null,"Date",null,{"$f":"TODAY()","v":"2019-10-17"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(A28)-1)*4))","v":"October 25, 2014"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(B14)-1)*4))","v":"January 24, 2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(C14)-1)*4))","v":"April 25, 2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(D14)-1)*4))","v":"July 25,  2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(E28)-1)*4))","v":"July 25,  2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(F28)-1)*4))","v":"October 24, 2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(G28)-1)*4))","v":"January 23, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(H28)-1)*4))","v":"April 30, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(I28)-1)*4))","v":"July 30, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(J28)-1)*4))","v":"July 30, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(K28)-1)*4))","v":"October 29, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(L28)-1)*4))","v":"January 28, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(M28)-1)*4))","v":"April 29, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(N28)-1)*4))","v":"July 29, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(O28)-1)*4))","v":"July 29, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(P28)-1)*4))","v":"October 28, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(Q28)-1)*4))","v":"January 27, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(R28)-1)*4))","v":"April 28, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(S28)-1)*4))","v":"July 28, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(T28)-1)*4))","v":"July 28, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(U28)-1)*4))","v":"October 27, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(V28)-1)*4))","v":"January 26, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(W28)-1)*4))","v":"April 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(X28)-1)*4))","v":"July 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(Y28)-1)*4))","v":"July 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(Z28)-1)*4+1))","v":"October 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AA28)-1)*4+1))","v":"January 26, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AB28)-1)*4+1))","v":"April 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AC28)-1)*4+1))","v":"July 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AD28)-1)*4+1))","v":"July 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AE28)-1)*4+1))","v":"October 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AF28)-1)*4+1))","v":"January 26, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AG28)-1)*4+1))","v":"April 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AH28)-1)*4+1))","v":"July 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AI28)-1)*4+1))","v":"July 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AJ28)-1)*4+1))","v":"October 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AK28)-1)*4+1))","v":"January 26, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AL28)-1)*4+1))","v":"April 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AM28)-1)*4+1))","v":"July 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AN28)-1)*4+1))","v":"July 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AO28)-1)*4+1))","v":"October 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AP28)-1)*4+1))","v":"January 26, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AQ28)-1)*4+1))","v":"April 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AR28)-1)*4+1))","v":"July 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AS28)-1)*4+1))","v":"July 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AT28)-1)*4+1))","v":"October 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AU28)-1)*4+1))","v":"January 26, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AV28)-1)*4+1))","v":"April 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AW28)-1)*4+1))","v":"July 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AX28)-1)*4+1))","v":"July 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AY28)-1)*4+1))","v":"October 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AZ28)-1)*4+1))","v":"January 26, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BA28)-1)*4+1))","v":"April 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BB28)-1)*4+1))","v":"July 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BC28)-1)*4+1))","v":"July 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BD28)-1)*4+1))","v":"October 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BE28)-1)*4+1))","v":"January 26, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BF28)-1)*4+1))","v":"April 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BG28)-1)*4+1))","v":"July 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BH28)-1)*4+1))","v":"July 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BI28)-1)*4+1))","v":"October 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BJ28)-1)*4+1))","v":"January 26, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BK28)-1)*4+1))","v":"April 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BL28)-1)*4+1))","v":"July 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BM28)-1)*4+1))","v":"July 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BN28)-1)*4+1))","v":"October 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BO28)-1)*4+1))","v":"January 26, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BP28)-1)*4+1))","v":"April 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BQ28)-1)*4+1))","v":"July 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BR28)-1)*4+1))","v":"July 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BS28)-1)*4+1))","v":"October 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BT28)-1)*4+1))","v":"January 26, 2029"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BU28)-1)*4+1))","v":"April 27, 2029"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BV28)-1)*4+1))","v":"July 27, 2029"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BW28)-1)*4+1))","v":"July 27, 2029"}]
[]
[null,"Year Fraction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEARFRAC($D$36,AD36,3)","v":2.7397260273972601E-2},0.27671232876712326,0.52876712328767128,0.77808219178082194,0.77808219178082194,1.0301369863013699,1.2794520547945205,1.5287671232876712,1.7780821917808218,1.7780821917808218,2.0301369863013701,2.2794520547945205,2.5287671232876714,2.7780821917808218,2.7780821917808218,3.0301369863013701,3.2794520547945205,3.5287671232876714,3.7780821917808218,3.7780821917808218,4.0301369863013701,4.279452054794521,4.5315068493150683,4.7808219178082192,4.7808219178082192,5.0328767123287674,5.2821917808219174,5.5315068493150683,5.7808219178082192,5.7808219178082192,6.0328767123287674,6.2821917808219174,{"$f":"YEARFRAC($D$36,BJ36,3)","v":6.5315068493150683},6.7808219178082192,6.7808219178082192,7.0328767123287674,7.2821917808219174,7.5315068493150683,7.7808219178082192,7.7808219178082192,8.0328767123287665,8.2821917808219183,8.5342465753424666,8.7835616438356166,8.7835616438356166,9.0356164383561648,9.2849315068493148,9.5342465753424666,9.7835616438356166,9.7835616438356166]
[null,"EBIT",null,null,{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(A28)-1)*4)","v":2342},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(B14)-1)*4)","v":2622},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(C14)-1)*4)","v":2925},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(D14)-1)*4)","v":2881},{"$f":"SUM(E39:H39)","v":10770},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(F28)-1)*4)","v":3079},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(G28)-1)*4)","v":3294},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(H28)-1)*4)","v":2984},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(I28)-1)*4)","v":3303},{"$f":"SUM(J39:M39)","v":12660},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(K28)-1)*4)","v":2877},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(L28)-1)*4)","v":2893},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(M28)-1)*4)","v":3169},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(N28)-1)*4)","v":3034},{"$f":"SUM(O39:R39)","v":11973},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(P28)-1)*4)","v":2756},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(Q28)-1)*4)","v":3073},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(R28)-1)*4)","v":3134},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(S28)-1)*4)","v":3346},{"$f":"SUM(T39:W39)","v":12309},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(U28)-1)*4)","v":3805},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(V28)-1)*4)","v":3211},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(W28)-1)*4)","v":3513},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(X28)-1)*4)","v":3690},{"$f":"SUM(Y39:AB39)","v":14219},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(Z28)-1)*4+1)","v":3392.045172660346},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AA28)-1)*4+1)","v":3357.3279003503994},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AB28)-1)*4+1)","v":3595.1298925398241},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AC28)-1)*4+1)","v":3668.6946491837152},{"$f":"SUM(AD39:AG39)","v":14013.197614734285},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AE28)-1)*4+1)","v":3486.3694529044787},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AF28)-1)*4+1)","v":3441.1044525910547},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AG28)-1)*4+1)","v":3679.076017340285},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AH28)-1)*4+1)","v":3761.5144597722565},{"$f":"SUM(AI39:AL39)","v":14368.064382608074},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AJ28)-1)*4+1)","v":3569.8211852231652},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AK28)-1)*4+1)","v":3529.3618173015002},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AL28)-1)*4+1)","v":3793.6212318170546},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AM28)-1)*4+1)","v":3903.3269929511862},{"$f":"SUM(AN39:AQ39)","v":14796.131227292906},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AO28)-1)*4+1)","v":3887.813546135425},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AP28)-1)*4+1)","v":3747.7820183333115},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AQ28)-1)*4+1)","v":3974.2491235276675},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AR28)-1)*4+1)","v":4068.3976667676234},{"$f":"SUM(AS39:AV39)","v":15678.242354764026},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AT28)-1)*4+1)","v":4048.0392184968396},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AU28)-1)*4+1)","v":3905.4323642681247},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AV28)-1)*4+1)","v":4140.3464655729358},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AW28)-1)*4+1)","v":4235.5429719166414},{"$f":"SUM(AX39:BA39)","v":16329.361020254542},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AY28)-1)*4+1)","v":4203.304004941132},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(AZ28)-1)*4+1)","v":4058.3049598592706},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BA28)-1)*4+1)","v":4301.2004789489492},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BB28)-1)*4+1)","v":4396.8616243467295},{"$f":"SUM(BC39:BF39)","v":16959.671068096082},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BD28)-1)*4+1)","v":4351.2819811530671},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BE28)-1)*4+1)","v":4204.2119493566352},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BF28)-1)*4+1)","v":4454.4651328983518},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BG28)-1)*4+1)","v":4549.8464121461247},{"$f":"SUM(BH39:BK39)","v":17559.805475554182},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BI28)-1)*4+1)","v":4405.7569935682768},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BJ28)-1)*4+1)","v":4259.3369898033425},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BK28)-1)*4+1)","v":4510.9993818572893},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BL28)-1)*4+1)","v":4609.4030097200102},{"$f":"SUM(BM39:BP39)","v":17785.496374948918},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BN28)-1)*4+1)","v":4469.4261605455549},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BO28)-1)*4+1)","v":4321.3402996350442},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BP28)-1)*4+1)","v":4575.8432014178443},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BQ28)-1)*4+1)","v":4677.7704112046104},{"$f":"SUM(BR39:BU39)","v":18044.380072803055},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BS28)-1)*4+1)","v":4535.268971284192},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BT28)-1)*4+1)","v":4385.5009006737246},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BU28)-1)*4+1)","v":4642.9290416026925},{"$f":"OFFSET('Integrated Financial Statements'!$I$35,0,(COLUMN(BV28)-1)*4+1)","v":4748.4392792520075},{"$f":"SUM(BW39:BZ39)","v":18312.138192812617}]
[null,"Less: Cash Taxes",null,null,{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(A29)-1)*4)","v":-532},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(B15)-1)*4)","v":-476},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(C15)-1)*4)","v":-598},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(D15)-1)*4)","v":-614},{"$f":"SUM(E40:H40)","v":-2220},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(F29)-1)*4)","v":-707},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(G29)-1)*4)","v":-159},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(H29)-1)*4)","v":-734},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(I29)-1)*4)","v":-581},{"$f":"SUM(J40:M40)","v":-2181},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(K29)-1)*4)","v":-631},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(L29)-1)*4)","v":-615},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(M29)-1)*4)","v":-676},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(N29)-1)*4)","v":-756},{"$f":"SUM(O40:R40)","v":-2678},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(P29)-1)*4)","v":-568},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(Q29)-1)*4)","v":-12010},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(R29)-1)*4)","v":-562},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(S29)-1)*4)","v":211},{"$f":"SUM(T40:W40)","v":-12929},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(U29)-1)*4)","v":-360},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(V29)-1)*4)","v":-521},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(W29)-1)*4)","v":-571},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(X29)-1)*4)","v":-1498},{"$f":"SUM(Y40:AB40)","v":-2950},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(Z29)-1)*4+1)","v":-688.18409826264451},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AA29)-1)*4+1)","v":-691.18691810982159},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AB29)-1)*4+1)","v":-726.43897791264567},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AC29)-1)*4+1)","v":-768.88316313856012},{"$f":"SUM(AD40:AG40)","v":-2874.6931574236719},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AE29)-1)*4+1)","v":-689.04059844932976},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AF29)-1)*4+1)","v":-708.14806210199322},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AG29)-1)*4+1)","v":-743.434453045537},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AH29)-1)*4+1)","v":-787.67517749832928},{"$f":"SUM(AI40:AL40)","v":-2928.2982910951896},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AJ29)-1)*4+1)","v":-705.93598039567007},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AK29)-1)*4+1)","v":-726.01637765314376},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AL29)-1)*4+1)","v":-766.62492608832542},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AM29)-1)*4+1)","v":-816.38610831144047},{"$f":"SUM(AN40:AQ40)","v":-3014.9633924485797},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AO29)-1)*4+1)","v":-770.31573914188971},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AP29)-1)*4+1)","v":-770.237062097852},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AQ29)-1)*4+1)","v":-803.19429542099363},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AR29)-1)*4+1)","v":-849.8058109920039},{"$f":"SUM(AS40:AV40)","v":-3193.5529076527391},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AT29)-1)*4+1)","v":-802.75453767776048},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AU29)-1)*4+1)","v":-802.15446793874821},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AV29)-1)*4+1)","v":-836.82185420443614},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AW29)-1)*4+1)","v":-883.6455371734329},{"$f":"SUM(AX40:BA40)","v":-3325.3763969943775},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AY29)-1)*4+1)","v":-834.18897045592678},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(AZ29)-1)*4+1)","v":-833.10458508883266},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BA29)-1)*4+1)","v":-869.38786473626226},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BB29)-1)*4+1)","v":-916.30561710403208},{"$f":"SUM(BC40:BF40)","v":-3452.9870373850536},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BD29)-1)*4+1)","v":-864.14813796846602},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BE29)-1)*4+1)","v":-862.64446697869778},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BF29)-1)*4+1)","v":-900.4173568199036},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BG29)-1)*4+1)","v":-947.27844834473046},{"$f":"SUM(BH40:BK40)","v":-3574.4884101117977},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BI29)-1)*4+1)","v":-875.17698201656628},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BJ29)-1)*4+1)","v":-873.80491370972425},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BK29)-1)*4+1)","v":-911.86310758710329},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BL29)-1)*4+1)","v":-959.33609454903774},{"$f":"SUM(BM40:BP40)","v":-3620.1810978624317},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BN29)-1)*4+1)","v":-888.0672464172917},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BO29)-1)*4+1)","v":-886.35791377859539},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BP29)-1)*4+1)","v":-924.99118854953804},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BQ29)-1)*4+1)","v":-973.177549108064},{"$f":"SUM(BR40:BU40)","v":-3672.5938978534891},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BS29)-1)*4+1)","v":-901.39758007174089},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BT29)-1)*4+1)","v":-899.3476724131508},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BU29)-1)*4+1)","v":-938.57318213579174},{"$f":"-OFFSET('Integrated Financial Statements'!$I$45,0,(COLUMN(BV29)-1)*4+1)","v":-987.48495153341719},{"$f":"SUM(BW40:BZ40)","v":-3726.8033861541007},null,"Rate of Return"]
[null,"Plus: D&A",null,null,{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(A30)-1)*4)","v":599},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(B16)-1)*4)","v":630},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(C16)-1)*4)","v":570},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(D16)-1)*4)","v":643},{"$f":"SUM(E41:H41)","v":2442},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(F30)-1)*4)","v":507},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(G30)-1)*4)","v":498},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(H30)-1)*4)","v":541},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(I30)-1)*4)","v":604},{"$f":"SUM(J41:M41)","v":2150},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(K30)-1)*4)","v":599},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(L30)-1)*4)","v":549},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(M30)-1)*4)","v":560},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(N30)-1)*4)","v":578},{"$f":"SUM(O41:R41)","v":2286},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(P30)-1)*4)","v":566},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(Q30)-1)*4)","v":546},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(R30)-1)*4)","v":564},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(S30)-1)*4)","v":516},{"$f":"SUM(T41:W41)","v":2192},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(U30)-1)*4)","v":465},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(V30)-1)*4)","v":487},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(W30)-1)*4)","v":481},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(X30)-1)*4)","v":464},{"$f":"SUM(Y41:AB41)","v":1897},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(Z30)-1)*4+1)","v":464.46629126986164},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AA30)-1)*4+1)","v":425.56428708104437},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AB30)-1)*4+1)","v":392.48149366447456},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AC30)-1)*4+1)","v":366.24506541836786},{"$f":"SUM(AD41:AG41)","v":1648.7571374337483},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AE30)-1)*4+1)","v":346.22230438208197},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AF30)-1)*4+1)","v":328.07806501798075},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AG30)-1)*4+1)","v":312.16224558989239},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AH30)-1)*4+1)","v":300.20652677313205},{"$f":"SUM(AI41:AL41)","v":1286.6691417630871},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AJ30)-1)*4+1)","v":292.2080679482745},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AK30)-1)*4+1)","v":317.91230566450304},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AL30)-1)*4+1)","v":337.96323405411056},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AM30)-1)*4+1)","v":357.56863079584116},{"$f":"SUM(AN41:AQ41)","v":1305.6522384627292},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AO30)-1)*4+1)","v":378.17153454453324},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AP30)-1)*4+1)","v":396.32786550646978},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AQ30)-1)*4+1)","v":407.94552585590736},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AR30)-1)*4+1)","v":419.53665483954188},{"$f":"SUM(AS41:AV41)","v":1601.9815807464522},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AT30)-1)*4+1)","v":433.34272003926947},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AU30)-1)*4+1)","v":445.65839911043594},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AV30)-1)*4+1)","v":452.33485783962436},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AW30)-1)*4+1)","v":459.86218953679906},{"$f":"SUM(AX41:BA41)","v":1791.1981665261287},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AY30)-1)*4+1)","v":470.39480966303802},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(AZ30)-1)*4+1)","v":439.7702650550105},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BA30)-1)*4+1)","v":412.25443226490808},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BB30)-1)*4+1)","v":390.4174808610552},{"$f":"SUM(BC41:BF41)","v":1712.8369878440117},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BD30)-1)*4+1)","v":374.58471849095116},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BE30)-1)*4+1)","v":361.58745488409744},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BF30)-1)*4+1)","v":348.72526018598603},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BG30)-1)*4+1)","v":339.1294947905958},{"$f":"SUM(BH41:BK41)","v":1424.0269283516304},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BI30)-1)*4+1)","v":333.53651799279129},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BJ30)-1)*4+1)","v":327.9446513951134},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BK30)-1)*4+1)","v":321.23458810376763},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BL30)-1)*4+1)","v":316.78732629960217},{"$f":"SUM(BM41:BP41)","v":1299.5030837912745},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BN30)-1)*4+1)","v":315.51221979388447},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BO30)-1)*4+1)","v":313.61519944795657},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BP30)-1)*4+1)","v":309.9461369288581},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BQ30)-1)*4+1)","v":308.05712611634505},{"$f":"SUM(BR41:BU41)","v":1247.1306822870442},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BS30)-1)*4+1)","v":308.95906453293583},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BT30)-1)*4+1)","v":308.87043693386698},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BU30)-1)*4+1)","v":306.66936306451896},{"$f":"OFFSET('Integrated Financial Statements'!$I$129,0,(COLUMN(BV30)-1)*4+1)","v":306.02806663858041},{"$f":"SUM(BW41:BZ41)","v":1230.5269311699021},null,"Target Price Upside",null,{"$f":"CE17/D24-1","v":0.29508415399289101}]
[null,"Less: Capex",null,null,{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(A32)-1)*4)","v":-285},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(B17)-1)*4)","v":-265},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(C17)-1)*4)","v":-357},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(D17)-1)*4)","v":-320},{"$f":"SUM(E42:H42)","v":-1227},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(F32)-1)*4)","v":-262},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(G32)-1)*4)","v":-314},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(H32)-1)*4)","v":-304},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(I32)-1)*4)","v":-266},{"$f":"SUM(J42:M42)","v":-1146},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(K32)-1)*4)","v":-275},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(L32)-1)*4)","v":-251},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(M32)-1)*4)","v":-230},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(N32)-1)*4)","v":-208},{"$f":"SUM(O42:R42)","v":-964},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(P32)-1)*4)","v":-168},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(Q32)-1)*4)","v":-211},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(R32)-1)*4)","v":39},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(S32)-1)*4)","v":-214},{"$f":"SUM(T42:W42)","v":-554},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(U32)-1)*4)","v":-212},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(V32)-1)*4)","v":-261},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(W32)-1)*4)","v":-228},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(X32)-1)*4)","v":-208},{"$f":"SUM(Y42:AB42)","v":-909},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(Z32)-1)*4+1)","v":-193.57499999999999},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AA32)-1)*4+1)","v":-190.25541459070752},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AB32)-1)*4+1)","v":-196.98644999999999},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AC32)-1)*4+1)","v":-206.27242047634425},{"$f":"SUM(AD42:AG42)","v":-787.08928506705172},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AE32)-1)*4+1)","v":-198.94199999999998},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AF32)-1)*4+1)","v":-194.94828823661459},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AG32)-1)*4+1)","v":-201.54156599999996},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AH32)-1)*4+1)","v":-211.4409261811077},{"$f":"SUM(AI42:AL42)","v":-806.8727804177222},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AJ32)-1)*4+1)","v":-407.31776200000002},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AK32)-1)*4+1)","v":-399.79957812065504},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AL32)-1)*4+1)","v":-415.64845505999995},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AM32)-1)*4+1)","v":-438.99464552607327},{"$f":"SUM(AN42:AQ42)","v":-1661.7604407067283},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AO32)-1)*4+1)","v":-444.38705253001456},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AP32)-1)*4+1)","v":-425.13494495927415},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AQ32)-1)*4+1)","v":-435.58647752838385},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AR32)-1)*4+1)","v":-458.29059944193011},{"$f":"SUM(AS42:AV42)","v":-1763.3990744596026},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AT32)-1)*4+1)","v":-462.72053780520844},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AU32)-1)*4+1)","v":-443.06737865797436},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AV32)-1)*4+1)","v":-453.81752940156002},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AW32)-1)*4+1)","v":-477.14378367552132},{"$f":"SUM(AX42:BA42)","v":-1836.749229540264},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AY32)-1)*4+1)","v":-240.22062037720647},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(AZ32)-1)*4+1)","v":-230.19471193077482},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BA32)-1)*4+1)","v":-235.71544970487656},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BB32)-1)*4+1)","v":-247.63553690528818},{"$f":"SUM(BC42:BF42)","v":-953.76631891814611},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BD32)-1)*4+1)","v":-248.636384805456},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BE32)-1)*4+1)","v":-238.41874087623282},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BF32)-1)*4+1)","v":-244.07990974581102},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BG32)-1)*4+1)","v":-256.1872197770594},{"$f":"SUM(BH42:BK42)","v":-987.32225520455927},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BI32)-1)*4+1)","v":-251.50332452752022},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BJ32)-1)*4+1)","v":-241.18494896934894},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BK32)-1)*4+1)","v":-246.95143325810503},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BL32)-1)*4+1)","v":-259.19353855304803},{"$f":"SUM(BM42:BP42)","v":-998.83324530802224},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BN32)-1)*4+1)","v":-254.99324329614527},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BO32)-1)*4+1)","v":-244.48090956226258},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BP32)-1)*4+1)","v":-250.36663382120952},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BQ32)-1)*4+1)","v":-262.83445837926286},{"$f":"SUM(BR42:BU42)","v":-1012.6752450588803},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BS32)-1)*4+1)","v":-258.6034620177594},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BT32)-1)*4+1)","v":-247.89354876948707},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BU32)-1)*4+1)","v":-253.90110006679592},{"$f":"OFFSET('Integrated Financial Statements'!$I$154,0,(COLUMN(BV32)-1)*4+1)","v":-266.59941756060698},{"$f":"SUM(BW42:BZ42)","v":-1026.9975284146494},null,"Internal Rate of Return (IRR)",null,{"$f":"XIRR(D47:CA47,D36:CA36)","v":0.10256863236427308}]
[null,"Less: Changes in NWC",null,null,{"$f":"'DCF Assumptions'!D31","v":"N/A"},{"$f":"-'DCF Assumptions'!E31","v":-596},{"$f":"-'DCF Assumptions'!F31","v":-2727},{"$f":"-'DCF Assumptions'!G31","v":-344},"N/A",{"$f":"-'DCF Assumptions'!I31","v":390},{"$f":"-'DCF Assumptions'!J31","v":422},{"$f":"-'DCF Assumptions'!K31","v":-1068},{"$f":"-'DCF Assumptions'!L31","v":-3105},{"$f":"-'DCF Assumptions'!M31","v":-3361},{"$f":"-'DCF Assumptions'!N31","v":-5159},{"$f":"-'DCF Assumptions'!O31","v":1259},{"$f":"-'DCF Assumptions'!P31","v":861},{"$f":"-'DCF Assumptions'!Q31","v":972},{"$f":"-'DCF Assumptions'!R31","v":-2067},{"$f":"-'DCF Assumptions'!S31","v":-1588},{"$f":"-'DCF Assumptions'!T31","v":7189},{"$f":"-'DCF Assumptions'!U31","v":7287},{"$f":"-'DCF Assumptions'!V31","v":8410},{"$f":"-'DCF Assumptions'!W31","v":21298},{"$f":"-'DCF Assumptions'!X31","v":3003},{"$f":"-'DCF Assumptions'!Y31","v":4563},{"$f":"-'DCF Assumptions'!Z31","v":6616},{"$f":"-'DCF Assumptions'!AA31","v":2440},{"$f":"-'DCF Assumptions'!AB31","v":16622},{"$f":"-'DCF Assumptions'!AC31","v":-822.80935043665522},{"$f":"-'DCF Assumptions'!AD31","v":913.76242593518691},{"$f":"-'DCF Assumptions'!AE31","v":-248.00711228466025},{"$f":"-'DCF Assumptions'!AF31","v":-369.71509056199648},{"$f":"-'DCF Assumptions'!AG31","v":-526.76912734812504},{"$f":"-'DCF Assumptions'!AH31","v":-273.17825557516335},{"$f":"-'DCF Assumptions'!AI31","v":939.8446935062384},{"$f":"-'DCF Assumptions'!AJ31","v":-256.60525515407062},{"$f":"-'DCF Assumptions'!AK31","v":-376.12692996586702},{"$f":"-'DCF Assumptions'!AL31","v":33.934252811137412},{"$f":"-'DCF Assumptions'!AM31","v":-280.84743767567488},{"$f":"-'DCF Assumptions'!AN31","v":965.22367776323881},{"$f":"-'DCF Assumptions'!AO31","v":-252.38775460276884},{"$f":"-'DCF Assumptions'!AP31","v":-378.65643958703367},{"$f":"-'DCF Assumptions'!AQ31","v":53.332045897761418},{"$f":"-'DCF Assumptions'!AR31","v":-229.2308972248502},{"$f":"-'DCF Assumptions'!AS31","v":992.53267304902693},{"$f":"-'DCF Assumptions'!AT31","v":-295.81219470643555},{"$f":"-'DCF Assumptions'!AU31","v":-402.89697109876579},{"$f":"-'DCF Assumptions'!AV31","v":64.592610018975392},{"$f":"-'DCF Assumptions'!AW31","v":-242.43734837663942},{"$f":"-'DCF Assumptions'!AX31","v":1034.7033256279719},{"$f":"-'DCF Assumptions'!AY31","v":-308.30267227931836},{"$f":"-'DCF Assumptions'!AZ31","v":-421.7456615734518},{"$f":"-'DCF Assumptions'!BA31","v":62.217643398562359},{"$f":"-'DCF Assumptions'!BB31","v":-255.0556150184093},{"$f":"-'DCF Assumptions'!BC31","v":1075.4655660395074},{"$f":"-'DCF Assumptions'!BD31","v":-320.41097879358131},{"$f":"-'DCF Assumptions'!BE31","v":-440.26958666569408},{"$f":"-'DCF Assumptions'!BF31","v":59.72938556182271},{"$f":"-'DCF Assumptions'!BG31","v":-267.7628183802226},{"$f":"-'DCF Assumptions'!BH31","v":1114.2322108094086},{"$f":"-'DCF Assumptions'!BI31","v":-331.96032775858475},{"$f":"-'DCF Assumptions'!BJ31","v":-458.27203249761806},{"$f":"-'DCF Assumptions'!BK31","v":56.237032172983163},{"$f":"-'DCF Assumptions'!BL31","v":-308.69443155692716},{"$f":"-'DCF Assumptions'!BM31","v":1127.672613198265},{"$f":"-'DCF Assumptions'!BN31","v":-335.89729755799635},{"$f":"-'DCF Assumptions'!BO31","v":-464.19046068486205},{"$f":"-'DCF Assumptions'!BP31","v":18.89042339847947},{"$f":"-'DCF Assumptions'!BQ31","v":-308.48973597446457},{"$f":"-'DCF Assumptions'!BR31","v":1142.8951894192578},{"$f":"-'DCF Assumptions'!BS31","v":-340.29494492711819},{"$f":"-'DCF Assumptions'!BT31","v":-470.65975213358251},{"$f":"-'DCF Assumptions'!BU31","v":23.450756384092529},{"$f":"-'DCF Assumptions'!BV31","v":-312.18345216286252},{"$f":"-'DCF Assumptions'!BW31","v":1158.6713914192187},{"$f":"-'DCF Assumptions'!BX31","v":-344.85938767475454},{"$f":"-'DCF Assumptions'!BY31","v":-477.37465558382974},{"$f":"-'DCF Assumptions'!BZ31","v":24.253895997771906}]
[null,"Unlevered FCF",null,null,"N/A",{"$f":"SUM(F39:F43)","v":1915},{"$f":"SUM(G39:G43)","v":-187},{"$f":"SUM(H39:H43)","v":2246},"N/A",{"$f":"SUM(J39:J43)","v":3007},3741,1419,-45,8122,-2589,3835,3684,3620,8550,998,-1413,10462,12269,22316,6701,7479,9811,4888,28879,2151.9430152309083,3815.2122806661014,2816.1788460069924,2690.0690404251818,11473.403182329184,2671.4309032620672,3805.9308607766661,2789.65698873057,2686.4779529000843,11953.496705669386,2467.9280731000949,3686.6818449554435,{"$f":"SUM(AP39:AP43)","v":2696.9233301200711},2626.8584303224798,11478.39167849809,2822.0513917832036,3941.2705498316823,2847.6016817277618,2776.9409400744653,12387.864563417112,2973.4695146765002,4140.5722424098103,2993.7392675272458,2912.8701790310347,13020.651203644591,3344.2336087526273,4510.2414939341816,3287.9406179791376,3183.0683645327704,14325.484085198717,3345.3193584898736,4578.9684071952106,3326.7327987600383,3227.2382063173127,14478.258770762439,3303.9187734600541,4599.9643917176472,3337.5221315578519,3243.4702422326645,14484.875538968219,3333.3881546515377,4647.0118651614002,3370.1365710488362,3279.1557777000462,{"$f":"SUM(BV39:BV43)","v":14629.692368561822},3372.0435415647653,4705.8015078441731,3412.2647347898692,3323.0083212127342,14813.11810541154,null,"Terminal Value"]
[null,"(Entry)/Exit",null,{"$f":"-D23","v":-215195.69999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE45","v":319867.26848975581},null,"Perpetual Growth",null,{"$f":"(CA44*(1+D11))/(D33-D11)","v":319867.26848975581}]
[null,"PV of FCF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD44/(1+$D$33)^AD38","v":2147.8221630497028},{"$f":"AE44/(1+$D$33)^AE38","v":3742.0620952868867},{"$f":"AF44/(1+$D$33)^AF38","v":2713.9009899652838},{"$f":"AG44/(1+$D$33)^AG38","v":2547.5453485115195},{"$f":"SUM(AD46:AG46)","v":11151.330596813392},{"$f":"AI44/(1+$D$33)^AI38","v":2485.6726165314103},{"$f":"AJ44/(1+$D$33)^AJ38","v":3480.050984556161},{"$f":"AK44/(1+$D$33)^AK38","v":2506.6878057413542},{"$f":"AL44/(1+$D$33)^AL38","v":2372.2335972882142},{"$f":"SUM(AI46:AL46)","v":10844.645004117139},{"$f":"AN44/(1+$D$33)^AN38","v":2141.1552339674399},{"$f":"AO44/(1+$D$33)^AO38","v":3143.2291735168033},{"$f":"AP44/(1+$D$33)^AP38","v":2259.6111880277053},{"$f":"AQ44/(1+$D$33)^AQ38","v":2162.8505625926659},{"$f":"SUM(AN46:AQ46)","v":9706.8461581046158},{"$f":"AS44/(1+$D$33)^AS38","v":2282.9492083726118},{"$f":"AT44/(1+$D$33)^AT38","v":3133.2302362388959},{"$f":"AU44/(1+$D$33)^AU38","v":2224.6414828639945},{"$f":"AV44/(1+$D$33)^AV38","v":2131.9261838859566},{"$f":"SUM(AS46:AV46)","v":9772.7471113614592},{"$f":"AX44/(1+$D$33)^AX38","v":2242.9030193438039},{"$f":"AY44/(1+$D$33)^AY38","v":3069.248847458508},{"$f":"AZ44/(1+$D$33)^AZ38","v":2180.3549187072663},{"$f":"BA44/(1+$D$33)^BA38","v":2084.7744661216052},{"$f":"SUM(AX46:BA46)","v":9577.2812516311842},{"$f":"BC44/(1+$D$33)^BC38","v":2351.6681754799547},{"$f":"BD44/(1+$D$33)^BD38","v":3116.7643003456988},{"$f":"BE44/(1+$D$33)^BE38","v":2232.8156102095109},{"$f":"BF44/(1+$D$33)^BF38","v":2124.22047438237},{"$f":"SUM(BC46:BF46)","v":9825.4685604175338},{"$f":"BH44/(1+$D$33)^BH38","v":2193.4750201259226},{"$f":"BI44/(1+$D$33)^BI38","v":2950.4447474663298},{"$f":"BJ44/(1+$D$33)^BJ38","v":2106.5049729762845},{"$f":"BK44/(1+$D$33)^BK38","v":2008.16928797388},{"$f":"SUM(BH46:BK46)","v":9258.5940285424167},{"$f":"BM44/(1+$D$33)^BM38","v":2019.9477943638842},{"$f":"BN44/(1+$D$33)^BN38","v":2763.6941746775656},{"$f":"BO44/(1+$D$33)^BO38","v":1970.536108240138},{"$f":"BP44/(1+$D$33)^BP38","v":1881.8928430346789},{"$f":"SUM(BM46:BP46)","v":8636.070920316266},{"$f":"BR44/(1+$D$33)^BR38","v":1900.2570203253299},{"$f":"BS44/(1+$D$33)^BS38","v":2603.3044994456941},{"$f":"BT44/(1+$D$33)^BT38","v":1854.9840222047383},{"$f":"BU44/(1+$D$33)^BU38","v":1773.6970795099107},{"$f":"SUM(BR46:BU46)","v":8132.2426214856723},{"$f":"BW44/(1+$D$33)^BW38","v":1792.0579991084742},{"$f":"BX44/(1+$D$33)^BX38","v":2457.6340858156168},{"$f":"BY44/(1+$D$33)^BY38","v":1751.2617605567107},{"$f":"BZ44/(1+$D$33)^BZ38","v":1675.9633049400495},{"$f":"SUM(BW46:BZ46)","v":7676.9171504208498},null,"EV/EBITDA",null,{"$f":"D12*(CA39+CA41)","v":214187.60975884841}]
[null,"IRR",null,{"$f":"D45","v":-215195.69999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH46","v":11151.330596813392},{"$f":"AI46","v":2485.6726165314103},3480.050984556161,2506.6878057413542,2372.2335972882142,10844.645004117139,2141.1552339674399,3143.2291735168033,2259.6111880277053,2162.8505625926659,9706.8461581046158,2282.9492083726118,3133.2302362388959,2224.6414828639945,2131.9261838859566,9772.7471113614592,2242.9030193438039,3069.248847458508,2180.3549187072663,2084.7744661216052,9577.2812516311842,2351.6681754799547,3116.7643003456988,2232.8156102095109,2124.22047438237,9825.4685604175338,2193.4750201259226,2950.4447474663298,2106.5049729762845,2008.16928797388,9258.5940285424167,2019.9477943638842,2763.6941746775656,1970.536108240138,1881.8928430346789,8636.070920316266,1900.2570203253299,2603.3044994456941,1854.9840222047383,1773.6970795099107,8132.2426214856723,1792.0579991084742,2457.6340858156168,1751.2617605567107,1675.9633049400495,{"$f":"CA46+CE47","v":274704.35627472296},null,"Average",null,{"$f":"AVERAGE(CE45:CE46)","v":267027.43912430212}]

{"sheet":"DCF Assumptions","index":6,"n_rows":67,"n_cols":78,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,33,1,71],[33,0,33,27],[52,0,52,27],[58,0,58,27]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF($A$8=1,\"Bear\",IF($A$8=2,\"Base\",IF($A$8=3,\"Bull\",\"Check Case\")))","v":"Base"}]
[]
[]
[]
[]
[]
[]
[{"$f":"'Integrated Financial Statements'!A8","v":2}]
[null,null,null,{"$f":"YEAR(D10)","v":2014},2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2027,2027,2027,{"$f":"YEAR(BP10)","v":2027},2027,2028,2028,2028,2028,2028,2029,2029,2029,2029]
[null,null,null,{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(A11)-1)*4))","v":"October 25, 2014"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(B11)-1)*4))","v":"January 24, 2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(C11)-1)*4))","v":"April 25, 2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(D11)-1)*4))","v":"July 25,  2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(E11)-1)*4))","v":"July 25,  2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(F11)-1)*4))","v":"October 24, 2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(G11)-1)*4))","v":"January 23, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(H11)-1)*4))","v":"April 30, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(I11)-1)*4))","v":"July 30, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(J11)-1)*4))","v":"July 30, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(K11)-1)*4))","v":"October 29, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(L11)-1)*4))","v":"January 28, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(M11)-1)*4))","v":"April 29, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(N11)-1)*4))","v":"July 29, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(O11)-1)*4))","v":"July 29, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(P11)-1)*4))","v":"October 28, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(Q11)-1)*4))","v":"January 27, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(R11)-1)*4))","v":"April 28, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(S11)-1)*4))","v":"July 28, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(T11)-1)*4))","v":"July 28, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(U11)-1)*4))","v":"October 27, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(V11)-1)*4))","v":"January 26, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(W11)-1)*4))","v":"April 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(X11)-1)*4))","v":"July 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(Y11)-1)*4))","v":"July 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(Z11)-1)*4+1))","v":"October 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AA11)-1)*4+1))","v":"January 26, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AB11)-1)*4+1))","v":"April 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AC11)-1)*4+1))","v":"July 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AD11)-1)*4+1))","v":"July 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AE11)-1)*4+1))","v":"October 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AF11)-1)*4+1))","v":"January 26, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AG11)-1)*4+1))","v":"April 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AH11)-1)*4+1))","v":"July 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AI11)-1)*4+1))","v":"July 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AJ11)-1)*4+1))","v":"October 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AK11)-1)*4+1))","v":"January 26, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AL11)-1)*4+1))","v":"April 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AM11)-1)*4+1))","v":"July 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AN11)-1)*4+1))","v":"July 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AO11)-1)*4+1))","v":"October 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AP11)-1)*4+1))","v":"January 26, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AQ11)-1)*4+1))","v":"April 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AR11)-1)*4+1))","v":"July 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AS11)-1)*4+1))","v":"July 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AT11)-1)*4+1))","v":"October 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AU11)-1)*4+1))","v":"January 26, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AV11)-1)*4+1))","v":"April 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AW11)-1)*4+1))","v":"July 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AX11)-1)*4+1))","v":"July 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AY11)-1)*4+1))","v":"October 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AZ11)-1)*4+1))","v":"January 26, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BA11)-1)*4+1))","v":"April 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BB11)-1)*4+1))","v":"July 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BC11)-1)*4+1))","v":"July 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BD11)-1)*4+1))","v":"October 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BE11)-1)*4+1))","v":"January 26, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BF11)-1)*4+1))","v":"April 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BG11)-1)*4+1))","v":"July 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BH11)-1)*4+1))","v":"July 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BI11)-1)*4+1))","v":"October 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BJ11)-1)*4+1))","v":"January 26, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BK11)-1)*4+1))","v":"April 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BL11)-1)*4+1))","v":"July 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BM11)-1)*4+1))","v":"July 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BN11)-1)*4+1))","v":"October 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BO11)-1)*4+1))","v":"January 26, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BP11)-1)*4+1))","v":"April 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BQ11)-1)*4+1))","v":"July 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BR11)-1)*4+1))","v":"July 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BS11)-1)*4+1))","v":"October 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BT11)-1)*4+1))","v":"January 26, 2029"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BU11)-1)*4+1))","v":"April 27, 2029"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BV11)-1)*4+1))","v":"July 27, 2029"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BW11)-1)*4+1))","v":"July 27, 2029"}]
[null,{"$f":"'Integrated Financial Statements'!A67","v":"Current assets:"}]
[null,null,{"$f":"'Integrated Financial Statements'!A68","v":"Cash and cash equivalents"},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(A11)-1)*4)","v":4387},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(B11)-1)*4)","v":4797},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(C11)-1)*4)","v":3870},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(D11)-1)*4)","v":6877},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(E11)-1)*4)","v":6877},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(F11)-1)*4)","v":5758},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(G11)-1)*4)","v":6314},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(H11)-1)*4)","v":8895},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(I11)-1)*4)","v":7631},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(J11)-1)*4)","v":7631},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(K11)-1)*4)","v":8583},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(L11)-1)*4)","v":10898},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(M11)-1)*4)","v":8116},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(N11)-1)*4)","v":11708},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(O11)-1)*4)","v":11708},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(P11)-1)*4)","v":11043},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(Q11)-1)*4)","v":17624},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(R11)-1)*4)","v":6719},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(S11)-1)*4)","v":8934},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(T11)-1)*4)","v":8934},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(U11)-1)*4)","v":8410},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(V11)-1)*4)","v":9835},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(W11)-1)*4)","v":10251},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(X11)-1)*4)","v":11750},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(Y11)-1)*4)","v":11750},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(Z11)-1)*4+1)","v":5598.1923700860043},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AA11)-1)*4+1)","v":7220.3124078845967},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AB11)-1)*4+1)","v":5352.3126296254213},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AC11)-1)*4+1)","v":3902.9309954389182},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AD11)-1)*4+1)","v":3902.9309954389182},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AE11)-1)*4+1)","v":325.57175458471556},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AF11)-1)*4+1)","v":2647.5858238693709},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AG11)-1)*4+1)","v":1420.171103080886},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AH11)-1)*4+1)","v":646.54140438749573},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AI11)-1)*4+1)","v":646.54140438749573},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AJ11)-1)*4+1)","v":-1540.6835700093693},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AK11)-1)*4+1)","v":2374.1079203855629},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AL11)-1)*4+1)","v":2687.9323850646761},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AM11)-1)*4+1)","v":3506.5108018255814},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AN11)-1)*4+1)","v":3506.5108018255814},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AO11)-1)*4+1)","v":1401.5429810433398},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AP11)-1)*4+1)","v":5430.6216464913305},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AQ11)-1)*4+1)","v":5542.9958869206985},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AR11)-1)*4+1)","v":6216.1170014321033},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AS11)-1)*4+1)","v":6216.1170014321033},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AT11)-1)*4+1)","v":3845.9572853257287},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AU11)-1)*4+1)","v":7876.1273922121127},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AV11)-1)*4+1)","v":7781.7662673080868},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AW11)-1)*4+1)","v":8256.4485200935414},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AX11)-1)*4+1)","v":8256.4485200935414},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AY11)-1)*4+1)","v":5793.48327291238},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(AZ11)-1)*4+1)","v":9942.9588243196449},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BA11)-1)*4+1)","v":9734.1122485107771},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BB11)-1)*4+1)","v":10087.371814742643},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BC11)-1)*4+1)","v":10087.371814742643},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BD11)-1)*4+1)","v":7109.3709036781247},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BE11)-1)*4+1)","v":11016.425437506414},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BF11)-1)*4+1)","v":10373.673817994802},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BG11)-1)*4+1)","v":10313.499293565701},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BH11)-1)*4+1)","v":10313.499293565701},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BI11)-1)*4+1)","v":6679.4855323808843},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BJ11)-1)*4+1)","v":10161.334313013318},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BK11)-1)*4+1)","v":8976.2646827253211},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BL11)-1)*4+1)","v":8384.6602944528495},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BM11)-1)*4+1)","v":8384.6602944528495},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BN11)-1)*4+1)","v":4194.7283249518459},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BO11)-1)*4+1)","v":7210.5282940980869},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BP11)-1)*4+1)","v":5422.5513293301583},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BQ11)-1)*4+1)","v":4239.043243095356},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BR11)-1)*4+1)","v":4239.043243095356},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BS11)-1)*4+1)","v":-591.1518563798254},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BT11)-1)*4+1)","v":1888.5828822633184},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BU11)-1)*4+1)","v":149.3431330799749},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BV11)-1)*4+1)","v":-975.52048251389169},{"$f":"OFFSET('Integrated Financial Statements'!$I68,0,(COLUMN(BW11)-1)*4+1)","v":-975.52048251389169}]
[null,null,{"$f":"'Integrated Financial Statements'!A69","v":"Investments"},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(A11)-1)*4)","v":47720},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(B11)-1)*4)","v":48225},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(C11)-1)*4)","v":50549},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(D11)-1)*4)","v":53539},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(E11)-1)*4)","v":53539},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(F11)-1)*4)","v":53349},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(G11)-1)*4)","v":54061},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(H11)-1)*4)","v":54617},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(I11)-1)*4)","v":58125},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(J11)-1)*4)","v":58125},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(K11)-1)*4)","v":62385},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(L11)-1)*4)","v":60947},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(M11)-1)*4)","v":59858},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(N11)-1)*4)","v":58784},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(O11)-1)*4)","v":58784},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(P11)-1)*4)","v":60545},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(Q11)-1)*4)","v":56059},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(R11)-1)*4)","v":47712},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(S11)-1)*4)","v":37614},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(T11)-1)*4)","v":37614},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(U11)-1)*4)","v":34183},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(V11)-1)*4)","v":30548},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(W11)-1)*4)","v":24392},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(X11)-1)*4)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(Y11)-1)*4)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(Z11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AA11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AB11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AC11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AD11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AE11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AF11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AG11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AH11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AI11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AJ11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AK11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AL11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AM11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AN11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AO11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AP11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AQ11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AR11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AS11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AT11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AU11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AV11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AW11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AX11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AY11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(AZ11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BA11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BB11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BC11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BD11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BE11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BF11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BG11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BH11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BI11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BJ11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BK11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BL11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BM11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BN11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BO11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BP11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BQ11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BR11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BS11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BT11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BU11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BV11)-1)*4+1)","v":21663},{"$f":"OFFSET('Integrated Financial Statements'!$I69,0,(COLUMN(BW11)-1)*4+1)","v":21663}]
[null,null,{"$f":"'Integrated Financial Statements'!A70","v":"Accounts receivable, net"},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(A11)-1)*4)","v":4375},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(B11)-1)*4)","v":4541},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(C11)-1)*4)","v":4889},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(D11)-1)*4)","v":5344},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(E11)-1)*4)","v":5344},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(F11)-1)*4)","v":4712},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(G11)-1)*4)","v":4302},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(H11)-1)*4)","v":4047},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(I11)-1)*4)","v":5847},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(J11)-1)*4)","v":5847},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(K11)-1)*4)","v":4805},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(L11)-1)*4)","v":4458},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(M11)-1)*4)","v":4635},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(N11)-1)*4)","v":5146},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(O11)-1)*4)","v":5146},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(P11)-1)*4)","v":4206},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(Q11)-1)*4)","v":3963},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(R11)-1)*4)","v":4274},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(S11)-1)*4)","v":5554},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(T11)-1)*4)","v":5554},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(U11)-1)*4)","v":4536},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(V11)-1)*4)","v":3745},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(W11)-1)*4)","v":3795},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(X11)-1)*4)","v":5491},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(Y11)-1)*4)","v":5491},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(Z11)-1)*4+1)","v":4675.2702525710647},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AA11)-1)*4+1)","v":4465.6835422545564},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AB11)-1)*4+1)","v":4633.287146523804},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AC11)-1)*4+1)","v":5897.2692860789539},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AD11)-1)*4+1)","v":5897.2692860789539},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AE11)-1)*4+1)","v":4804.8953355908188},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AF11)-1)*4+1)","v":4575.8348809246882},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AG11)-1)*4+1)","v":4740.4273097874438},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AH11)-1)*4+1)","v":6045.035380437268},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AI11)-1)*4+1)","v":6045.035380437268},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AJ11)-1)*4+1)","v":4918.818587168852},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AK11)-1)*4+1)","v":4692.0567282002758},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AL11)-1)*4+1)","v":4888.2007983340354},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AM11)-1)*4+1)","v":6275.3654459368863},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AN11)-1)*4+1)","v":6275.3654459368863},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AO11)-1)*4+1)","v":5366.4718257040231},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AP11)-1)*4+1)","v":4989.3931561058844},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AQ11)-1)*4+1)","v":5122.6803354541416},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AR11)-1)*4+1)","v":6551.1983374858255},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AS11)-1)*4+1)","v":6551.1983374858255},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AT11)-1)*4+1)","v":5587.8692125904072},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AU11)-1)*4+1)","v":5199.8485962654504},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AV11)-1)*4+1)","v":5337.0851798269296},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AW11)-1)*4+1)","v":6820.7018999804932},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AX11)-1)*4+1)","v":6820.7018999804932},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AY11)-1)*4+1)","v":5801.8665659497356},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(AZ11)-1)*4+1)","v":5403.1405034897662},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BA11)-1)*4+1)","v":5544.2258254549124},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BB11)-1)*4+1)","v":7079.8289105290542},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BC11)-1)*4+1)","v":7079.8289105290542},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BD11)-1)*4+1)","v":6005.1261453584439},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BE11)-1)*4+1)","v":5596.1752762018314},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BF11)-1)*4+1)","v":5740.9649676409545},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BG11)-1)*4+1)","v":7324.3190688717086},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BH11)-1)*4+1)","v":7324.3190688717086},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BI11)-1)*4+1)","v":6074.3691674350621},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BJ11)-1)*4+1)","v":5661.1038354360317},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BK11)-1)*4+1)","v":5808.505618180382},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BL11)-1)*4+1)","v":7410.268859642857},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BM11)-1)*4+1)","v":7410.268859642857},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BN11)-1)*4+1)","v":6158.6585302290287},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BO11)-1)*4+1)","v":5738.4667688766276},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BP11)-1)*4+1)","v":5888.8340106755677},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BQ11)-1)*4+1)","v":7514.3617122628466},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BR11)-1)*4+1)","v":7514.3617122628466},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BS11)-1)*4+1)","v":6245.8534066047878},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BT11)-1)*4+1)","v":5818.5683879350918},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BU11)-1)*4+1)","v":5971.96763243228},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BV11)-1)*4+1)","v":7622.0008144375743},{"$f":"OFFSET('Integrated Financial Statements'!$I70,0,(COLUMN(BW11)-1)*4+1)","v":7622.0008144375743}]
[null,null,{"$f":"'Integrated Financial Statements'!A71","v":"Inventories"},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(A11)-1)*4)","v":1676},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(B11)-1)*4)","v":1890},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(C11)-1)*4)","v":1760},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(D11)-1)*4)","v":1627},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(E11)-1)*4)","v":1627},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(F11)-1)*4)","v":1482},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(G11)-1)*4)","v":1362},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(H11)-1)*4)","v":1343},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(I11)-1)*4)","v":1217},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(J11)-1)*4)","v":1217},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(K11)-1)*4)","v":1176},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(L11)-1)*4)","v":1264},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(M11)-1)*4)","v":1366},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(N11)-1)*4)","v":1616},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(O11)-1)*4)","v":1616},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(P11)-1)*4)","v":1693},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(Q11)-1)*4)","v":1896},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(R11)-1)*4)","v":1900},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(S11)-1)*4)","v":1846},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(T11)-1)*4)","v":1846},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(U11)-1)*4)","v":1572},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(V11)-1)*4)","v":1701},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(W11)-1)*4)","v":1513},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(X11)-1)*4)","v":1383},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(Y11)-1)*4)","v":1383},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(Z11)-1)*4+1)","v":1569.6015625236023},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AA11)-1)*4+1)","v":1665.1423746484768},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AB11)-1)*4+1)","v":1705.9441993303046},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AC11)-1)*4+1)","v":1676.8373940602908},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AD11)-1)*4+1)","v":1676.8373940602908},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AE11)-1)*4+1)","v":1613.1198452877204},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AF11)-1)*4+1)","v":1706.2150704426106},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AG11)-1)*4+1)","v":1745.3924645154307},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AH11)-1)*4+1)","v":1718.8534019063575},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AI11)-1)*4+1)","v":1718.8534019063575},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AJ11)-1)*4+1)","v":1651.3666425902541},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AK11)-1)*4+1)","v":1749.5513079810191},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AL11)-1)*4+1)","v":1799.8016383111878},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AM11)-1)*4+1)","v":1784.3457591432636},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AN11)-1)*4+1)","v":1784.3457591432636},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AO11)-1)*4+1)","v":1801.654686856177},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AP11)-1)*4+1)","v":1860.4206700725119},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AQ11)-1)*4+1)","v":1886.135377956876},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AR11)-1)*4+1)","v":1862.7764504723632},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AS11)-1)*4+1)","v":1862.7764504723632},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AT11)-1)*4+1)","v":1875.983156788885},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AU11)-1)*4+1)","v":1938.8942717214254},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AV11)-1)*4+1)","v":1965.0777549344161},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AW11)-1)*4+1)","v":1939.4074519581366},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AX11)-1)*4+1)","v":1939.4074519581366},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AY11)-1)*4+1)","v":1947.827256073627},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(AZ11)-1)*4+1)","v":2014.6967700264022},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BA11)-1)*4+1)","v":2041.3455043053382},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BB11)-1)*4+1)","v":2013.0879708594175},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BC11)-1)*4+1)","v":2013.0879708594175},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BD11)-1)*4+1)","v":2016.0664243361146},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BE11)-1)*4+1)","v":2086.674637867261},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BF11)-1)*4+1)","v":2113.7834922347733},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BG11)-1)*4+1)","v":2082.60662773277},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BH11)-1)*4+1)","v":2082.60662773277},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BI11)-1)*4+1)","v":2039.3129854489289},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BJ11)-1)*4+1)","v":2110.8848834618598},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BK11)-1)*4+1)","v":2138.6514914247609},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BL11)-1)*4+1)","v":2107.0457055813836},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BM11)-1)*4+1)","v":2107.0457055813836},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BN11)-1)*4+1)","v":2067.6109678966327},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BO11)-1)*4+1)","v":2139.7315980756794},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BP11)-1)*4+1)","v":2168.2278485304287},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BQ11)-1)*4+1)","v":2136.643605772178},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BR11)-1)*4+1)","v":2136.643605772178},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BS11)-1)*4+1)","v":2096.8844016897233},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BT11)-1)*4+1)","v":2169.5995004718393},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BU11)-1)*4+1)","v":2198.8370715982428},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BV11)-1)*4+1)","v":2167.2498512790153},{"$f":"OFFSET('Integrated Financial Statements'!$I71,0,(COLUMN(BW11)-1)*4+1)","v":2167.2498512790153}]
[null,null,{"$f":"'Integrated Financial Statements'!A72","v":"Financing receivables, net"},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(A11)-1)*4)","v":4265},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(B11)-1)*4)","v":4210},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(C11)-1)*4)","v":4248},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(D11)-1)*4)","v":4491},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(E11)-1)*4)","v":4491},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(F11)-1)*4)","v":4506},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(G11)-1)*4)","v":4514},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(H11)-1)*4)","v":4716},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(I11)-1)*4)","v":4272},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(J11)-1)*4)","v":4272},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(K11)-1)*4)","v":4541},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(L11)-1)*4)","v":4496},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(M11)-1)*4)","v":4639},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(N11)-1)*4)","v":4856},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(O11)-1)*4)","v":4856},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(P11)-1)*4)","v":5038},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(Q11)-1)*4)","v":4925},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(R11)-1)*4)","v":4868},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(S11)-1)*4)","v":4949},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(T11)-1)*4)","v":4949},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(U11)-1)*4)","v":4851},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(V11)-1)*4)","v":5057},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(W11)-1)*4)","v":5029},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(X11)-1)*4)","v":5095},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(Y11)-1)*4)","v":5095},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(Z11)-1)*4+1)","v":4794.13526078205},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AA11)-1)*4+1)","v":4921.4574436462071},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AB11)-1)*4+1)","v":5017.1825362474847},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AC11)-1)*4+1)","v":5095.4533729040204},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AD11)-1)*4+1)","v":5095.4533729040204},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AE11)-1)*4+1)","v":4927.0559579000519},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AF11)-1)*4+1)","v":5042.8509818349939},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AG11)-1)*4+1)","v":5133.1998990954435},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AH11)-1)*4+1)","v":5223.1286082330735},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AI11)-1)*4+1)","v":5223.1286082330735},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AJ11)-1)*4+1)","v":5043.8756170658171},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AK11)-1)*4+1)","v":5170.9345932187016},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AL11)-1)*4+1)","v":5293.2172998327533},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AM11)-1)*4+1)","v":5422.1420926438514},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AN11)-1)*4+1)","v":5422.1420926438514},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AO11)-1)*4+1)","v":5502.9100812841216},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AP11)-1)*4+1)","v":5498.6175923692535},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AQ11)-1)*4+1)","v":5547.1248608240949},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AR11)-1)*4+1)","v":5660.4716600113625},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AS11)-1)*4+1)","v":5660.4716600113625},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AT11)-1)*4+1)","v":5729.9363197209959},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AU11)-1)*4+1)","v":5730.5524087817548},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AV11)-1)*4+1)","v":5779.2944214094077},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AW11)-1)*4+1)","v":5893.3324587822053},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AX11)-1)*4+1)","v":5893.3324587822053},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AY11)-1)*4+1)","v":5949.3743846948437},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(AZ11)-1)*4+1)","v":5954.5925720793603},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BA11)-1)*4+1)","v":6003.597901190813},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BB11)-1)*4+1)","v":6117.2275423977799},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BC11)-1)*4+1)","v":6117.2275423977799},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BD11)-1)*4+1)","v":6157.8016764004178},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BE11)-1)*4+1)","v":6167.3287433860078},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BF11)-1)*4+1)","v":6216.6380511225279},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BG11)-1)*4+1)","v":6328.4758577680323},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BH11)-1)*4+1)","v":6328.4758577680323},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BI11)-1)*4+1)","v":6228.8051469523225},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BJ11)-1)*4+1)","v":6238.8840020882535},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BK11)-1)*4+1)","v":6289.7748461574429},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BL11)-1)*4+1)","v":6402.7395771337187},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BM11)-1)*4+1)","v":6402.7395771337187},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BN11)-1)*4+1)","v":6315.2374994045003},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BO11)-1)*4+1)","v":6324.1427046006374},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BP11)-1)*4+1)","v":6376.7589236053609},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BQ11)-1)*4+1)","v":6492.6795563423639},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BR11)-1)*4+1)","v":6492.6795563423639},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BS11)-1)*4+1)","v":6404.6492357982788},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BT11)-1)*4+1)","v":6412.4196068113042},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BU11)-1)*4+1)","v":6466.7806602390856},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BV11)-1)*4+1)","v":6585.6836230766567},{"$f":"OFFSET('Integrated Financial Statements'!$I72,0,(COLUMN(BW11)-1)*4+1)","v":6585.6836230766567}]
[null,null,{"$f":"'Integrated Financial Statements'!B73","v":"Deferred tax assets*"},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(A11)-1)*4)","v":2689},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(B11)-1)*4)","v":2654},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(C11)-1)*4)","v":2539},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(D11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(E11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(F11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(G11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(H11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(I11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(J11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(K11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(L11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(M11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(N11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(O11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(P11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(Q11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(R11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(S11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(T11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(U11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(V11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(W11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(X11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(Y11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(Z11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AA11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AB11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AC11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AD11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AE11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AF11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AG11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AH11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AI11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AJ11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AK11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AL11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AM11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AN11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AO11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AP11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AQ11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AR11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AS11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AT11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AU11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AV11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AW11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AX11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AY11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(AZ11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BA11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BB11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BC11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BD11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BE11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BF11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BG11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BH11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BI11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BJ11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BK11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BL11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BM11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BN11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BO11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BP11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BQ11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BR11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BS11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BT11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BU11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BV11)-1)*4+1)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I73,0,(COLUMN(BW11)-1)*4+1)","v":0}]
[null,null,{"$f":"'Integrated Financial Statements'!A74","v":"Other current assets "},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(A11)-1)*4)","v":1283},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(B11)-1)*4)","v":1564},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(C11)-1)*4)","v":1474},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(D11)-1)*4)","v":1490},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(E11)-1)*4)","v":1490},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(F11)-1)*4)","v":1433},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(G11)-1)*4)","v":1618},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(H11)-1)*4)","v":2230},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(I11)-1)*4)","v":1627},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(J11)-1)*4)","v":1627},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(K11)-1)*4)","v":1651},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(L11)-1)*4)","v":1329},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(M11)-1)*4)","v":1348},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(N11)-1)*4)","v":1593},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(O11)-1)*4)","v":1593},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(P11)-1)*4)","v":1555},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(Q11)-1)*4)","v":1583},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(R11)-1)*4)","v":1668},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(S11)-1)*4)","v":2940},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(T11)-1)*4)","v":2940},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(U11)-1)*4)","v":2134},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(V11)-1)*4)","v":2231},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(W11)-1)*4)","v":2331},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(X11)-1)*4)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(Y11)-1)*4)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(Z11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AA11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AB11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AC11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AD11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AE11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AF11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AG11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AH11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AI11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AJ11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AK11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AL11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AM11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AN11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AO11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AP11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AQ11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AR11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AS11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AT11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AU11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AV11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AW11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AX11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AY11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(AZ11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BA11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BB11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BC11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BD11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BE11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BF11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BG11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BH11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BI11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BJ11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BK11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BL11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BM11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BN11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BO11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BP11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BQ11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BR11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BS11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BT11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BU11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BV11)-1)*4+1)","v":2373},{"$f":"OFFSET('Integrated Financial Statements'!$I74,0,(COLUMN(BW11)-1)*4+1)","v":2373}]
[null,null,{"$f":"'Integrated Financial Statements'!A75","v":"Total current assets"},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(A11)-1)*4)","v":66395},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(B11)-1)*4)","v":67881},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(C11)-1)*4)","v":69329},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(D11)-1)*4)","v":73368},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(E11)-1)*4)","v":73368},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(F11)-1)*4)","v":71240},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(G11)-1)*4)","v":72171},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(H11)-1)*4)","v":75848},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(I11)-1)*4)","v":78719},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(J11)-1)*4)","v":78719},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(K11)-1)*4)","v":83141},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(L11)-1)*4)","v":83392},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(M11)-1)*4)","v":79962},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(N11)-1)*4)","v":83703},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(O11)-1)*4)","v":83703},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(P11)-1)*4)","v":84080},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(Q11)-1)*4)","v":86050},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(R11)-1)*4)","v":67141},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(S11)-1)*4)","v":61837},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(T11)-1)*4)","v":61837},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(U11)-1)*4)","v":55686},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(V11)-1)*4)","v":53117},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(W11)-1)*4)","v":47311},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(X11)-1)*4)","v":47755},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(Y11)-1)*4)","v":47755},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(Z11)-1)*4+1)","v":40673.199445962724},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AA11)-1)*4+1)","v":42308.595768433843},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AB11)-1)*4+1)","v":40744.726511727014},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AC11)-1)*4+1)","v":40608.491048482181},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AD11)-1)*4+1)","v":40608.491048482181},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AE11)-1)*4+1)","v":35706.642893363307},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AF11)-1)*4+1)","v":38008.48675707166},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AG11)-1)*4+1)","v":37075.190776479205},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AH11)-1)*4+1)","v":37669.558794964192},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AI11)-1)*4+1)","v":37669.558794964192},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AJ11)-1)*4+1)","v":34109.377276815554},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AK11)-1)*4+1)","v":38022.650549785554},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AL11)-1)*4+1)","v":38705.152121542655},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AM11)-1)*4+1)","v":41024.364099549588},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AN11)-1)*4+1)","v":41024.364099549588},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AO11)-1)*4+1)","v":38108.579574887663},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AP11)-1)*4+1)","v":41815.053065038985},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AQ11)-1)*4+1)","v":42134.936461155805},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AR11)-1)*4+1)","v":44326.563449401649},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AS11)-1)*4+1)","v":44326.563449401649},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AT11)-1)*4+1)","v":41075.745974426012},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AU11)-1)*4+1)","v":44781.42266898074},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AV11)-1)*4+1)","v":44899.223623478836},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AW11)-1)*4+1)","v":46945.890330814371},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AX11)-1)*4+1)","v":46945.890330814371},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AY11)-1)*4+1)","v":43528.551479630587},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(AZ11)-1)*4+1)","v":47351.38866991517},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BA11)-1)*4+1)","v":47359.281479461839},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BB11)-1)*4+1)","v":49333.516238528886},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BC11)-1)*4+1)","v":49333.516238528886},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BD11)-1)*4+1)","v":45324.365149773104},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BE11)-1)*4+1)","v":48902.604094961513},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BF11)-1)*4+1)","v":48481.060328993059},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BG11)-1)*4+1)","v":50084.90084793821},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BH11)-1)*4+1)","v":50084.90084793821},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BI11)-1)*4+1)","v":45057.972832217194},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BJ11)-1)*4+1)","v":48208.207033999468},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BK11)-1)*4+1)","v":47249.196638487905},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BL11)-1)*4+1)","v":48340.714436810806},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BM11)-1)*4+1)","v":48340.714436810806},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BN11)-1)*4+1)","v":42772.235322482011},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BO11)-1)*4+1)","v":45448.869365651037},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BP11)-1)*4+1)","v":43892.372112141515},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BQ11)-1)*4+1)","v":44418.728117472747},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BR11)-1)*4+1)","v":44418.728117472747},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BS11)-1)*4+1)","v":38192.235187712969},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BT11)-1)*4+1)","v":40325.170377481554},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BU11)-1)*4+1)","v":38822.928497349581},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BV11)-1)*4+1)","v":39435.41380627935},{"$f":"OFFSET('Integrated Financial Statements'!$I75,0,(COLUMN(BW11)-1)*4+1)","v":39435.41380627935}]
[null,null,{"$f":"C19&\" less cash\"","v":"Total current assets less cash"},{"$f":"D19-D12","v":62008},{"$f":"E19-E12","v":63084},{"$f":"F19-F12","v":65459},66491,66491,65482,65857,66953,71088,71088,74558,72494,71846,71995,71995,73037,68426,60422,52903,52903,47276,43282,37060,36005,36005,35075.007075876718,{"$f":"AD19-AD12","v":35088.283360549249},35392.413882101595,36705.560053043264,36705.560053043264,35381.071138778592,35360.900933202291,35655.019673398318,37023.017390576693,37023.017390576693,35650.060846824927,35648.542629399992,36017.219736477979,37517.85329772401,37517.85329772401,36707.036593844321,36384.431418547654,36591.940574235108,38110.446447969545,38110.446447969545,37229.788689100285,36905.295276768629,37117.457356170751,38689.441810720833,38689.441810720833,37735.068206718206,37408.429845595529,37625.169230951062,39246.144423786245,39246.144423786245,38214.994246094982,37886.178657455101,38107.386510998258,{"$f":"BJ19-BJ12","v":39771.401554372511},39771.401554372511,38378.487299836313,38046.872720986154,38272.931955762586,39956.054142357956,39956.054142357956,38577.506997530167,38238.341071552946,38469.820782811359,40179.684874377388,40179.684874377388,38783.387044092793,38436.587495218235,38673.585364269609,40410.934288793243,40410.934288793243]
[null,{"$f":"'Integrated Financial Statements'!A86","v":"Current liabilities:"}]
[null,null,{"$f":"'Integrated Financial Statements'!A87","v":"Short-term debt"},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(A11)-1)*4)","v":1356},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(B11)-1)*4)","v":854},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(C11)-1)*4)","v":4416},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(D11)-1)*4)","v":3897},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(E11)-1)*4)","v":3897},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(F11)-1)*4)","v":3027},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(G11)-1)*4)","v":3008},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(H11)-1)*4)","v":4164},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(I11)-1)*4)","v":4160},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(J11)-1)*4)","v":4160},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(K11)-1)*4)","v":4155},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(L11)-1)*4)","v":4451},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(M11)-1)*4)","v":4248},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(N11)-1)*4)","v":7992},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(O11)-1)*4)","v":7992},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(P11)-1)*4)","v":10239},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(Q11)-1)*4)","v":13741},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(R11)-1)*4)","v":7736},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(S11)-1)*4)","v":5238},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(T11)-1)*4)","v":5238},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(U11)-1)*4)","v":7241},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(V11)-1)*4)","v":9737},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(W11)-1)*4)","v":7777},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(X11)-1)*4)","v":10191},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(Y11)-1)*4)","v":10191},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(Z11)-1)*4+1)","v":8193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AA11)-1)*4+1)","v":5693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AB11)-1)*4+1)","v":8693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AC11)-1)*4+1)","v":7193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AD11)-1)*4+1)","v":7193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AE11)-1)*4+1)","v":9193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AF11)-1)*4+1)","v":9193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AG11)-1)*4+1)","v":6193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AH11)-1)*4+1)","v":6693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AI11)-1)*4+1)","v":6693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AJ11)-1)*4+1)","v":4693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AK11)-1)*4+1)","v":4693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AL11)-1)*4+1)","v":5193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AM11)-1)*4+1)","v":4693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AN11)-1)*4+1)","v":4693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AO11)-1)*4+1)","v":5443},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AP11)-1)*4+1)","v":5443},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AQ11)-1)*4+1)","v":5943},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AR11)-1)*4+1)","v":5943},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AS11)-1)*4+1)","v":5943},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AT11)-1)*4+1)","v":5193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AU11)-1)*4+1)","v":5193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AV11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AW11)-1)*4+1)","v":4693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AX11)-1)*4+1)","v":4693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AY11)-1)*4+1)","v":4693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(AZ11)-1)*4+1)","v":4693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BA11)-1)*4+1)","v":5443},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BB11)-1)*4+1)","v":4943},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BC11)-1)*4+1)","v":4943},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BD11)-1)*4+1)","v":6443},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BE11)-1)*4+1)","v":6443},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BF11)-1)*4+1)","v":5693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BG11)-1)*4+1)","v":5693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BH11)-1)*4+1)","v":5693},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BI11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BJ11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BK11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BL11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BM11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BN11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BO11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BP11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BQ11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BR11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BS11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BT11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BU11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BV11)-1)*4+1)","v":4193},{"$f":"OFFSET('Integrated Financial Statements'!$I87,0,(COLUMN(BW11)-1)*4+1)","v":4193}]
[null,null,{"$f":"'Integrated Financial Statements'!A88","v":"Accounts payable"},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(A11)-1)*4)","v":1022},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(B11)-1)*4)","v":988},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(C11)-1)*4)","v":1118},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(D11)-1)*4)","v":1104},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(E11)-1)*4)","v":1104},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(F11)-1)*4)","v":1119},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(G11)-1)*4)","v":962},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(H11)-1)*4)","v":1007},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(I11)-1)*4)","v":1056},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(J11)-1)*4)","v":1056},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(K11)-1)*4)","v":996},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(L11)-1)*4)","v":957},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(M11)-1)*4)","v":1219},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(N11)-1)*4)","v":1385},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(O11)-1)*4)","v":1385},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(P11)-1)*4)","v":1155},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(Q11)-1)*4)","v":1060},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(R11)-1)*4)","v":1552},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(S11)-1)*4)","v":1904},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(T11)-1)*4)","v":1904},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(U11)-1)*4)","v":1805},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(V11)-1)*4)","v":1655},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(W11)-1)*4)","v":2022},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(X11)-1)*4)","v":2059},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(Y11)-1)*4)","v":2059},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(Z11)-1)*4+1)","v":1254.665533778536},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AA11)-1)*4+1)","v":1191.0583956833275},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AB11)-1)*4+1)","v":1466.7483898929449},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AC11)-1)*4+1)","v":1616.2703019330779},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AD11)-1)*4+1)","v":1616.2703019330779},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AE11)-1)*4+1)","v":1289.3813261085879},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AF11)-1)*4+1)","v":1220.1989396282322},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AG11)-1)*4+1)","v":1500.4208333517756},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AH11)-1)*4+1)","v":1656.4904440237826},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AI11)-1)*4+1)","v":1656.4904440237826},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AJ11)-1)*4+1)","v":1319.7510122526885},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AK11)-1)*4+1)","v":1250.9790949483986},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AL11)-1)*4+1)","v":1547.2364888560269},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AM11)-1)*4+1)","v":1720.0763828873414},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AN11)-1)*4+1)","v":1720.0763828873414},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AO11)-1)*4+1)","v":1441.614271628727},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AP11)-1)*4+1)","v":1331.5481218804382},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AQ11)-1)*4+1)","v":1621.8605563790957},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AR11)-1)*4+1)","v":1797.7041010145645},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AS11)-1)*4+1)","v":1797.7041010145645},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AT11)-1)*4+1)","v":1501.1319920641104},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AU11)-1)*4+1)","v":1387.8206665136042},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AV11)-1)*4+1)","v":1689.8145572865801},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AW11)-1)*4+1)","v":1871.7268001680632},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AX11)-1)*4+1)","v":1871.7268001680632},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AY11)-1)*4+1)","v":1558.5599002972035},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(AZ11)-1)*4+1)","v":1442.0323519419512},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BA11)-1)*4+1)","v":1755.3505179630374},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BB11)-1)*4+1)","v":1942.7100318253933},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BC11)-1)*4+1)","v":1942.7100318253933},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BD11)-1)*4+1)","v":1612.9778992942458},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BE11)-1)*4+1)","v":1493.3239778689692},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BF11)-1)*4+1)","v":1817.4486708567404},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BG11)-1)*4+1)","v":2009.4416465034146},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BH11)-1)*4+1)","v":2009.4416465034146},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BI11)-1)*4+1)","v":1630.4809806504149},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BJ11)-1)*4+1)","v":1509.0812373783122},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BK11)-1)*4+1)","v":1837.5868390322416},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BL11)-1)*4+1)","v":2031.1043006965704},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BM11)-1)*4+1)","v":2031.1043006965704},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BN11)-1)*4+1)","v":1652.460592431489},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BO11)-1)*4+1)","v":1528.7654505830878},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BP11)-1)*4+1)","v":1862.2589658015347},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BQ11)-1)*4+1)","v":2058.5097127016202},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BR11)-1)*4+1)","v":2058.5097127016202},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BS11)-1)*4+1)","v":1675.2032248159237},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BT11)-1)*4+1)","v":1549.155802576325},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BU11)-1)*4+1)","v":1887.7994563506572},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BV11)-1)*4+1)","v":2086.8573881940601},{"$f":"OFFSET('Integrated Financial Statements'!$I88,0,(COLUMN(BW11)-1)*4+1)","v":2086.8573881940601}]
[null,null,{"$f":"'Integrated Financial Statements'!A89","v":"Income taxes payable"},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(A11)-1)*4)","v":94},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(B11)-1)*4)","v":0},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(C11)-1)*4)","v":80},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(D11)-1)*4)","v":62},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(E11)-1)*4)","v":62},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(F11)-1)*4)","v":122},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(G11)-1)*4)","v":370},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(H11)-1)*4)","v":152},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(I11)-1)*4)","v":517},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(J11)-1)*4)","v":517},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(K11)-1)*4)","v":32},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(L11)-1)*4)","v":57},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(M11)-1)*4)","v":20},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(N11)-1)*4)","v":98},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(O11)-1)*4)","v":98},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(P11)-1)*4)","v":86},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(Q11)-1)*4)","v":2204},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(R11)-1)*4)","v":962},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(S11)-1)*4)","v":1004},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(T11)-1)*4)","v":1004},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(U11)-1)*4)","v":1084},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(V11)-1)*4)","v":1110},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(W11)-1)*4)","v":953},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(X11)-1)*4)","v":1149},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(Y11)-1)*4)","v":1149},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(Z11)-1)*4+1)","v":269.14627203577044},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AA11)-1)*4+1)","v":781.88863077256644},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AB11)-1)*4+1)","v":460.19756230560779},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AC11)-1)*4+1)","v":603.08394056853922},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AD11)-1)*4+1)","v":603.08394056853922},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AE11)-1)*4+1)","v":269.48124611149564},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AF11)-1)*4+1)","v":801.07551829156364},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AG11)-1)*4+1)","v":470.96416000230062},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AH11)-1)*4+1)","v":617.8237119858876},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AI11)-1)*4+1)","v":617.8237119858876},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AJ11)-1)*4+1)","v":276.08896790709935},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AK11)-1)*4+1)","v":821.28862188835569},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AL11)-1)*4+1)","v":485.65527582550533},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AM11)-1)*4+1)","v":640.34352009494012},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AN11)-1)*4+1)","v":640.34352009494012},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AO11)-1)*4+1)","v":301.26765498349596},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AP11)-1)*4+1)","v":871.31221103100336},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AQ11)-1)*4+1)","v":508.82189426647102},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AR11)-1)*4+1)","v":666.55671730288975},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AS11)-1)*4+1)","v":666.55671730288975},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AT11)-1)*4+1)","v":313.95434989157405},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AU11)-1)*4+1)","v":907.41801120875721},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AV11)-1)*4+1)","v":530.12488192125738},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AW11)-1)*4+1)","v":693.09936564226939},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AX11)-1)*4+1)","v":693.09936564226939},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AY11)-1)*4+1)","v":326.24824104244686},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(AZ11)-1)*4+1)","v":942.42958924456286},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BA11)-1)*4+1)","v":550.75538099473545},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BB11)-1)*4+1)","v":718.71674244036114},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BC11)-1)*4+1)","v":718.71674244036114},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BD11)-1)*4+1)","v":337.96516136892859},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BE11)-1)*4+1)","v":975.84587245086652},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BF11)-1)*4+1)","v":570.41249886787637},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BG11)-1)*4+1)","v":743.01070283735658},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BH11)-1)*4+1)","v":743.01070283735658},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BI11)-1)*4+1)","v":342.27850174965505},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BJ11)-1)*4+1)","v":988.47086025763224},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BK11)-1)*4+1)","v":577.66335786907962},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BL11)-1)*4+1)","v":752.4682812257189},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BM11)-1)*4+1)","v":752.4682812257189},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BN11)-1)*4+1)","v":347.31983679033567},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BO11)-1)*4+1)","v":1002.6711406431155},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BP11)-1)*4+1)","v":585.97996950523225},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BQ11)-1)*4+1)","v":763.32501389831816},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BR11)-1)*4+1)","v":763.32501389831816},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BS11)-1)*4+1)","v":352.53328129907334},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BT11)-1)*4+1)","v":1017.3654936852905},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BU11)-1)*4+1)","v":594.58413383243328},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BV11)-1)*4+1)","v":774.54721910146031},{"$f":"OFFSET('Integrated Financial Statements'!$I89,0,(COLUMN(BW11)-1)*4+1)","v":774.54721910146031}]
[null,null,{"$f":"'Integrated Financial Statements'!A90","v":"Accrued compensation"},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(A11)-1)*4)","v":2638},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(B11)-1)*4)","v":2694},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(C11)-1)*4)","v":2726},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(D11)-1)*4)","v":3049},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(E11)-1)*4)","v":3049},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(F11)-1)*4)","v":2611},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(G11)-1)*4)","v":2667},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(H11)-1)*4)","v":2745},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(I11)-1)*4)","v":2951},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(J11)-1)*4)","v":2951},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(K11)-1)*4)","v":2619},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(L11)-1)*4)","v":2522},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(M11)-1)*4)","v":2825},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(N11)-1)*4)","v":2895},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(O11)-1)*4)","v":2895},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(P11)-1)*4)","v":2684},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(Q11)-1)*4)","v":2736},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(R11)-1)*4)","v":2966},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(S11)-1)*4)","v":2986},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(T11)-1)*4)","v":2986},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(U11)-1)*4)","v":2622},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(V11)-1)*4)","v":2599},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(W11)-1)*4)","v":2872},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(X11)-1)*4)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(Y11)-1)*4)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(Z11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AA11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AB11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AC11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AD11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AE11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AF11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AG11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AH11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AI11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AJ11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AK11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AL11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AM11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AN11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AO11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AP11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AQ11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AR11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AS11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AT11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AU11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AV11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AW11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AX11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AY11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(AZ11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BA11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BB11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BC11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BD11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BE11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BF11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BG11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BH11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BI11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BJ11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BK11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BL11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BM11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BN11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BO11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BP11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BQ11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BR11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BS11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BT11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BU11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BV11)-1)*4+1)","v":3221},{"$f":"OFFSET('Integrated Financial Statements'!$I90,0,(COLUMN(BW11)-1)*4+1)","v":3221}]
[null,null,{"$f":"'Integrated Financial Statements'!A91","v":"Deferred revenue"},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(A11)-1)*4)","v":9449},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(B11)-1)*4)","v":9369},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(C11)-1)*4)","v":9371},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(D11)-1)*4)","v":9824},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(E11)-1)*4)","v":9824},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(F11)-1)*4)","v":9821},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(G11)-1)*4)","v":9796},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(H11)-1)*4)","v":9662},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(I11)-1)*4)","v":10155},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(J11)-1)*4)","v":10155},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(K11)-1)*4)","v":10215},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(L11)-1)*4)","v":10243},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(M11)-1)*4)","v":10344},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(N11)-1)*4)","v":10821},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(O11)-1)*4)","v":10821},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(P11)-1)*4)","v":10920},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(Q11)-1)*4)","v":11102},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(R11)-1)*4)","v":11301},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(S11)-1)*4)","v":11490},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(T11)-1)*4)","v":11490},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(U11)-1)*4)","v":9637},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(V11)-1)*4)","v":9976},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(W11)-1)*4)","v":10117},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(X11)-1)*4)","v":10668},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(Y11)-1)*4)","v":10668},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(Z11)-1)*4+1)","v":10599.385919625758},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AA11)-1)*4+1)","v":11077.289409591887},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AB11)-1)*4+1)","v":11179.413893116913},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AC11)-1)*4+1)","v":11830.436683193524},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AD11)-1)*4+1)","v":11830.436683193524},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AE11)-1)*4+1)","v":10893.261183635219},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AF11)-1)*4+1)","v":11350.523785865445},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AG11)-1)*4+1)","v":11437.926735473118},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AH11)-1)*4+1)","v":12126.868360030034},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AI11)-1)*4+1)","v":12126.868360030034},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AJ11)-1)*4+1)","v":11151.538554452476},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AK11)-1)*4+1)","v":11638.816278113811},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AL11)-1)*4+1)","v":11794.481582744254},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AM11)-1)*4+1)","v":12588.930566102503},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AN11)-1)*4+1)","v":12588.930566102503},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AO11)-1)*4+1)","v":12166.42094136802},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AP11)-1)*4+1)","v":12376.370032821163},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AQ11)-1)*4+1)","v":12360.244876068055},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AR11)-1)*4+1)","v":13142.275411031842},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AS11)-1)*4+1)","v":13142.275411031842},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AT11)-1)*4+1)","v":12668.354780147709},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AU11)-1)*4+1)","v":12898.412357677349},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AV11)-1)*4+1)","v":12877.571003314677},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AW11)-1)*4+1)","v":13682.923069688812},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AX11)-1)*4+1)","v":13682.923069688812},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AY11)-1)*4+1)","v":13153.511875138458},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(AZ11)-1)*4+1)","v":13402.685280208427},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BA11)-1)*4+1)","v":13377.369728999116},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BB11)-1)*4+1)","v":14202.754459860627},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BC11)-1)*4+1)","v":14202.754459860627},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BD11)-1)*4+1)","v":13614.32517739172},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BE11)-1)*4+1)","v":13881.515009904586},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BF11)-1)*4+1)","v":13852.071216284377},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BG11)-1)*4+1)","v":14693.223047544856},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BH11)-1)*4+1)","v":14693.223047544856},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BI11)-1)*4+1)","v":13771.307228392436},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BJ11)-1)*4+1)","v":14042.572647504663},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BK11)-1)*4+1)","v":14015.036485457722},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BL11)-1)*4+1)","v":14865.645826347261},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BM11)-1)*4+1)","v":14865.645826347261},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BN11)-1)*4+1)","v":13962.401098245473},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BO11)-1)*4+1)","v":14234.474199683131},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BP11)-1)*4+1)","v":14208.856621933866},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BQ11)-1)*4+1)","v":15074.465170073139},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BR11)-1)*4+1)","v":15074.465170073139},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BS11)-1)*4+1)","v":14160.082108110622},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BT11)-1)*4+1)","v":14433.169160508662},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BU11)-1)*4+1)","v":14409.44534796381},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BV11)-1)*4+1)","v":15290.398599791186},{"$f":"OFFSET('Integrated Financial Statements'!$I91,0,(COLUMN(BW11)-1)*4+1)","v":15290.398599791186}]
[null,null,{"$f":"'Integrated Financial Statements'!A92","v":"Other current liabilities "},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(A11)-1)*4)","v":5496},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(B11)-1)*4)","v":6128},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(C11)-1)*4)","v":5532},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(D11)-1)*4)","v":5476},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(E11)-1)*4)","v":5476},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(F11)-1)*4)","v":5223},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(G11)-1)*4)","v":5898},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(H11)-1)*4)","v":6155},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(I11)-1)*4)","v":6072},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(J11)-1)*4)","v":6072},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(K11)-1)*4)","v":5200},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(L11)-1)*4)","v":4478},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(M11)-1)*4)","v":4062},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(N11)-1)*4)","v":4392},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(O11)-1)*4)","v":4392},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(P11)-1)*4)","v":4200},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(Q11)-1)*4)","v":4521},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(R11)-1)*4)","v":4125},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(S11)-1)*4)","v":4413},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(T11)-1)*4)","v":4413},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(U11)-1)*4)","v":4025},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(V11)-1)*4)","v":4402},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(W11)-1)*4)","v":4172},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(X11)-1)*4)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(Y11)-1)*4)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(Z11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AA11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AB11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AC11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AD11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AE11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AF11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AG11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AH11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AI11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AJ11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AK11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AL11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AM11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AN11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AO11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AP11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AQ11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AR11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AS11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AT11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AU11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AV11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AW11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AX11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AY11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(AZ11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BA11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BB11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BC11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BD11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BE11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BF11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BG11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BH11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BI11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BJ11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BK11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BL11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BM11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BN11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BO11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BP11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BQ11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BR11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BS11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BT11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BU11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BV11)-1)*4+1)","v":4424},{"$f":"OFFSET('Integrated Financial Statements'!$I92,0,(COLUMN(BW11)-1)*4+1)","v":4424}]
[null,null,{"$f":"'Integrated Financial Statements'!A93","v":"Total current liabilities"},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(A11)-1)*4)","v":20055},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(B11)-1)*4)","v":20033},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(C11)-1)*4)","v":23243},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(D11)-1)*4)","v":23412},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(E11)-1)*4)","v":23412},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(F11)-1)*4)","v":21923},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(G11)-1)*4)","v":22701},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(H11)-1)*4)","v":23885},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(I11)-1)*4)","v":24911},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(J11)-1)*4)","v":24911},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(K11)-1)*4)","v":23217},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(L11)-1)*4)","v":22708},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(M11)-1)*4)","v":22718},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(N11)-1)*4)","v":27583},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(O11)-1)*4)","v":27583},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(P11)-1)*4)","v":29284},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(Q11)-1)*4)","v":35364},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(R11)-1)*4)","v":28642},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(S11)-1)*4)","v":27035},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(T11)-1)*4)","v":27035},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(U11)-1)*4)","v":26414},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(V11)-1)*4)","v":29479},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(W11)-1)*4)","v":27913},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(X11)-1)*4)","v":31712},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(Y11)-1)*4)","v":31712},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(Z11)-1)*4+1)","v":27961.197725440063},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AA11)-1)*4+1)","v":26388.23643604778},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AB11)-1)*4+1)","v":29444.359845315466},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AC11)-1)*4+1)","v":28887.790925695139},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AD11)-1)*4+1)","v":28887.790925695139},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AE11)-1)*4+1)","v":29290.123755855304},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AF11)-1)*4+1)","v":30209.798243785241},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AG11)-1)*4+1)","v":27247.311728827197},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AH11)-1)*4+1)","v":28739.182516039706},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AI11)-1)*4+1)","v":28739.182516039706},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AJ11)-1)*4+1)","v":25085.378534612264},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AK11)-1)*4+1)","v":26049.083994950568},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AL11)-1)*4+1)","v":26665.373347425786},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AM11)-1)*4+1)","v":27287.350469084784},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AN11)-1)*4+1)","v":27287.350469084784},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AO11)-1)*4+1)","v":26997.302867980245},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AP11)-1)*4+1)","v":27667.230365732605},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AQ11)-1)*4+1)","v":28078.927326713623},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AR11)-1)*4+1)","v":29194.536229349294},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AS11)-1)*4+1)","v":29194.536229349294},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AT11)-1)*4+1)","v":27321.441122103395},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AU11)-1)*4+1)","v":28031.651035399711},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AV11)-1)*4+1)","v":26935.510442522514},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AW11)-1)*4+1)","v":28585.749235499145},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AX11)-1)*4+1)","v":28585.749235499145},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AY11)-1)*4+1)","v":27376.320016478108},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(AZ11)-1)*4+1)","v":28125.147221394938},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BA11)-1)*4+1)","v":28771.47562795689},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BB11)-1)*4+1)","v":29452.181234126379},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BC11)-1)*4+1)","v":29452.181234126379},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BD11)-1)*4+1)","v":29653.268238054894},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BE11)-1)*4+1)","v":30438.684860224421},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BF11)-1)*4+1)","v":29577.932386008993},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BG11)-1)*4+1)","v":30783.675396885628},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BH11)-1)*4+1)","v":30783.675396885628},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BI11)-1)*4+1)","v":27582.066710792504},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BJ11)-1)*4+1)","v":28378.124745140609},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BK11)-1)*4+1)","v":28268.286682359045},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BL11)-1)*4+1)","v":29487.218408269553},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BM11)-1)*4+1)","v":29487.218408269553},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BN11)-1)*4+1)","v":27800.181527467299},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BO11)-1)*4+1)","v":28603.910790909336},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BP11)-1)*4+1)","v":28495.095557240631},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BQ11)-1)*4+1)","v":29734.299896673077},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BR11)-1)*4+1)","v":29734.299896673077},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BS11)-1)*4+1)","v":28025.81861422562},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BT11)-1)*4+1)","v":28837.69045677028},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BU11)-1)*4+1)","v":28729.8289381469},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BV11)-1)*4+1)","v":29989.803207086705},{"$f":"OFFSET('Integrated Financial Statements'!$I93,0,(COLUMN(BW11)-1)*4+1)","v":29989.803207086705}]
[null,null,{"$f":"C28&\" net debt\"","v":"Total current liabilities net debt"},{"$f":"D28-D22","v":18699},{"$f":"E28-E22","v":19179},{"$f":"F28-F22","v":18827},19515,19515,18896,19693,19721,20751,20751,19062,18257,18470,19591,19591,19045,21623,20906,21797,21797,19173,19742,20136,21521,21521,19768.197725440063,{"$f":"AD28-AD22","v":20695.23643604778},20751.359845315466,21694.790925695139,21694.790925695139,20097.123755855304,21016.798243785241,21054.311728827197,22046.182516039706,22046.182516039706,20392.378534612264,21356.083994950568,21472.373347425786,22594.350469084784,22594.350469084784,21554.302867980245,22224.230365732605,22135.927326713623,23251.536229349294,23251.536229349294,22128.441122103395,22838.651035399711,22742.510442522514,23892.749235499145,23892.749235499145,22683.320016478108,23432.147221394938,23328.47562795689,24509.181234126379,24509.181234126379,23210.268238054894,23995.684860224421,23884.932386008993,{"$f":"BJ28-BJ22","v":25090.675396885628},25090.675396885628,23389.066710792504,24185.124745140609,24075.286682359045,25294.218408269553,25294.218408269553,23607.181527467299,24410.910790909336,24302.095557240631,25541.299896673077,25541.299896673077,23832.81861422562,24644.69045677028,24536.8289381469,25796.803207086705,25796.803207086705]
[null,"Net working capital",null,{"$f":"D20-D29","v":43309},{"$f":"E20-E29","v":43905},{"$f":"F20-F29","v":46632},46976,46976,46586,46164,47232,50337,50337,55496,54237,53376,52404,52404,53992,46803,39516,31106,31106,28103,23540,16924,14484,14484,15306.809350436655,{"$f":"AD20-AD29","v":14393.046924501468},14641.054036786129,15010.769127348125,15010.769127348125,15283.947382923288,14344.10268941705,14600.707944571121,14976.834874536988,14976.834874536988,15257.682312212663,14292.458634449424,14544.846389052193,14923.502828639226,14923.502828639226,15152.733725864076,14160.201052815049,14456.013247521485,14858.910218620251,14858.910218620251,15101.34756699689,14066.644241368918,14374.946913648237,14796.692575221688,14796.692575221688,15051.748190240098,13976.28262420059,14296.693602994172,14736.963189659866,14736.963189659866,15004.726008040088,13890.49379723068,14222.454124989265,{"$f":"BJ20-BJ29","v":14680.726157486883},14680.726157486883,14989.42058904381,13861.747975845545,14197.645273403541,14661.835734088403,14661.835734088403,14970.325470062868,13827.43028064361,14167.725225570728,14638.384977704311,14638.384977704311,14950.568429867173,13791.897038447954,14136.756426122709,14614.131081706539,14614.131081706539]
[null,null,"Changes in net working capital","N/A",{"$f":"E30-D30","v":596},{"$f":"F30-E30","v":2727},{"$f":"G30-F30","v":344},"N/A",{"$f":"I30-G30","v":-390},{"$f":"J30-I30","v":-422},{"$f":"K30-J30","v":1068},{"$f":"L30-K30","v":3105},{"$f":"M30-H30","v":3361},{"$f":"N30-L30","v":5159},{"$f":"O30-N30","v":-1259},{"$f":"P30-O30","v":-861},{"$f":"Q30-P30","v":-972},{"$f":"R30-M30","v":2067},{"$f":"S30-Q30","v":1588},{"$f":"T30-S30","v":-7189},{"$f":"U30-T30","v":-7287},{"$f":"V30-U30","v":-8410},{"$f":"W30-R30","v":-21298},{"$f":"X30-V30","v":-3003},{"$f":"Y30-X30","v":-4563},{"$f":"Z30-Y30","v":-6616},{"$f":"AA30-Z30","v":-2440},{"$f":"AB30-W30","v":-16622},{"$f":"AC30-AA30","v":822.80935043665522},{"$f":"AD30-AC30","v":-913.76242593518691},{"$f":"AE30-AD30","v":248.00711228466025},{"$f":"AF30-AE30","v":369.71509056199648},{"$f":"AG30-AB30","v":526.76912734812504},{"$f":"AH30-AF30","v":273.17825557516335},{"$f":"AI30-AH30","v":-939.8446935062384},{"$f":"AJ30-AI30","v":256.60525515407062},{"$f":"AK30-AJ30","v":376.12692996586702},{"$f":"AL30-AG30","v":-33.934252811137412},{"$f":"AM30-AK30","v":280.84743767567488},{"$f":"AN30-AM30","v":-965.22367776323881},{"$f":"AO30-AN30","v":252.38775460276884},{"$f":"AP30-AO30","v":378.65643958703367},{"$f":"AQ30-AL30","v":-53.332045897761418},{"$f":"AR30-AP30","v":229.2308972248502},{"$f":"AS30-AR30","v":-992.53267304902693},{"$f":"AT30-AS30","v":295.81219470643555},{"$f":"AU30-AT30","v":402.89697109876579},{"$f":"AV30-AQ30","v":-64.592610018975392},{"$f":"AW30-AU30","v":242.43734837663942},{"$f":"AX30-AW30","v":-1034.7033256279719},{"$f":"AY30-AX30","v":308.30267227931836},{"$f":"AZ30-AY30","v":421.7456615734518},{"$f":"BA30-AV30","v":-62.217643398562359},{"$f":"BB30-AZ30","v":255.0556150184093},{"$f":"BC30-BB30","v":-1075.4655660395074},{"$f":"BD30-BC30","v":320.41097879358131},{"$f":"BE30-BD30","v":440.26958666569408},{"$f":"BF30-BA30","v":-59.72938556182271},{"$f":"BG30-BE30","v":267.7628183802226},{"$f":"BH30-BG30","v":-1114.2322108094086},{"$f":"BI30-BH30","v":331.96032775858475},{"$f":"BJ30-BI30","v":458.27203249761806},{"$f":"BK30-BF30","v":-56.237032172983163},{"$f":"BL30-BJ30","v":308.69443155692716},{"$f":"BM30-BL30","v":-1127.672613198265},{"$f":"BN30-BM30","v":335.89729755799635},{"$f":"BO30-BN30","v":464.19046068486205},{"$f":"BP30-BK30","v":-18.89042339847947},{"$f":"BQ30-BO30","v":308.48973597446457},{"$f":"BR30-BQ30","v":-1142.8951894192578},{"$f":"BS30-BR30","v":340.29494492711819},{"$f":"BT30-BS30","v":470.65975213358251},{"$f":"BU30-BP30","v":-23.450756384092529},{"$f":"BV30-BT30","v":312.18345216286252},{"$f":"BW30-BV30","v":-1158.6713914192187},{"$f":"BX30-BW30","v":344.85938767475454},{"$f":"BY30-BX30","v":477.37465558382974},{"$f":"BZ30-BU30","v":-24.253895997771906}]
[]
[]
["Cost of Debt"]
[null,null,"Amount",null,null,null,null,"Interest Rate",null,null,null,null,"Weight",null,null,null,null,"Cost of Debt"]
[null,null,500,null,null,null,null,2.8199999999999999E-2,null,null,null,null,{"$f":"C36/SUM($C$36:$C$51)","v":2.4390243902439025E-2},null,null,null,null,{"$f":"SUMPRODUCT(H36:H51,M36:M51)","v":3.295243902439024E-2}]
[null,null,1500,null,null,null,null,1.4E-2,null,null,null,null,7.3170731707317069E-2]
[null,null,2500,null,null,null,null,4.4499999999999998E-2,null,null,null,null,0.12195121951219512]
[null,null,1500,null,null,null,null,2.4500000000000001E-2,null,null,null,null,7.3170731707317069E-2]
[null,null,2500,null,null,null,null,2.1999999999999999E-2,null,null,null,null,0.12195121951219512]
[null,null,500,null,null,null,null,2.9000000000000001E-2,null,null,null,null,2.4390243902439025E-2]
[null,null,2000,null,null,null,null,1.8499999999999999E-2,null,null,null,null,9.7560975609756101E-2]
[null,null,500,null,null,null,null,0.03,null,null,null,null,2.4390243902439025E-2]
[null,null,500,null,null,null,null,2.5999999999999999E-2,null,null,null,null,2.4390243902439025E-2]
[null,null,750,null,null,null,null,2.1999999999999999E-2,null,null,null,null,3.6585365853658534E-2]
[null,null,1000,null,null,null,null,3.6299999999999999E-2,null,null,null,null,4.878048780487805E-2]
[null,null,500,null,null,null,null,3.5000000000000003E-2,null,null,null,null,2.4390243902439025E-2]
[null,null,750,null,null,null,null,2.9499999999999998E-2,null,null,null,null,3.6585365853658534E-2]
[null,null,1500,null,null,null,null,2.5000000000000001E-2,null,null,null,null,7.3170731707317069E-2]
[null,null,2000,null,null,null,null,5.8999999999999997E-2,null,null,null,null,9.7560975609756101E-2]
[null,null,2000,null,null,null,null,5.5E-2,null,null,null,null,9.7560975609756101E-2]
[]
["Cost of Equity"]
["10y Treasury",null,null,null,null,null,null,1.7600000000000001E-2]
["Implied ERP Trailing 12 month cash yield",null,null,null,null,null,null,5.5E-2]
["Beta",null,null,null,null,null,null,1.1000000000000001]
["Cost of Equity",null,null,null,null,null,null,{"$f":"H54+H55*H56","v":7.8100000000000003E-2}]
[]
["Weighted Average Cost of Capital"]
["Tax Rate",null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!DA44","v":0.20245693500789239}]
["Equity",null,null,null,null,null,null,{"$f":"DCF!D20","v":202279.69999999998}]
["Debt",null,null,null,null,null,null,{"$f":"'Integrated Financial Statements'!DA87+'Integrated Financial Statements'!DA95","v":24666}]
["Weight of equity",null,null,null,null,null,null,{"$f":"H61/SUM(H61:H62)","v":0.89131320840183359}]
["Weight of debt",null,null,null,null,null,null,{"$f":"H62/SUM(H61:H62)","v":0.10868679159816644}]
["Cost of equity",null,null,null,null,null,null,{"$f":"H57","v":7.8100000000000003E-2}]
["Cost of debt",null,null,null,null,null,null,{"$f":"R36","v":3.295243902439024E-2}]
["WACC",null,null,null,null,null,null,{"$f":"H63*H65+(H64*H66)*(1-H60)","v":7.2467957974365546E-2}]

{"sheet":"Comparables Analysis","index":7,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,9,1,47]]}
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Integrated Financial Statements'!A8","v":2}]
[]
[null,"Communications Equipment (75% of revenue)"]
[null,"Name","Mkt Cap","ROIC/WACC","P/E","P/B","EV/EBITDA","D/E","ROE","Revenue","EBITDA","Rev G 1YR","Beta"]
[null,"Cisco",197660.7131088,2.0617556546625417,16.88708300432333,5.8943732935118645,14.140331053017347,73.474128723144531,30.27287483215332,51904,16372,5.2179201297384958,1.2042194168333831]
[null,"Nokia",28785.640363943985,-0.4710897356602165,19.004000000000001,1.8081574201593866,9.1965327677543183,36.56280517578125,-3.5814180374145508,26668.605630256712,3183.1299957279703,-2.7689260184307982,1.052896577262298]
[null,"Ericsson",28169.819764729076,5.0874340953216517E-3,1181.7143031529026,3.2358394568983031,10.530778919195498,53.583808898925781,0.24156600236892703,24291.19003049974,2081.5456904402376,2.6585125962858727,1.0604159774612441]
[null,"Motorola",27903.077426179996,3.1664699716784845,26.742906022987899,7.6840000000000002,15.636466378482227,-5.5,-1.05,7343,1828,15.094043887147336,0.92675475998195411]
[null,"Hewlett Packard",18735.378052299999,0.96279017500242581,9.4564924792680252,1.0721782067943502,5.4266471734892789,72.013648986816406,-0.91799098253250111,30852,5080,6.8615565792663915,1.2329301732897]
[null,"Arista Networks",18121.77876488,2.2768003015572988,29.11949639693729,7.1669904444566175,21.185475178898905,4.1325879096984863,34.342967987060547,2151.3690000000001,720.32900000000006,30.688087494365782,1.41560816348248]
[null,"Ubiquiti",8443.4910308800008,5.3145199635490608,25.007522410657312,86.080569901280427,22.205402109786039,498.98263549804688,155.50581359863281,1161.7329999999999,419.85300000000001,14.246981642525375,1.1775741386146461]
[null,"Juniper Networks",8192.3736724100017,1.0212218072775929,18.65263312661714,1.7775756194421608,10.254973661644005,43.502788543701172,10.951393127441406,4647.5,801.5,-7.5529121578612326,1.000537215976933]
[null,"F5 Networks",8157.8399490699994,3.3652277219043336,15.831826507468371,5.0238894875669962,11.067701414941325,0,32.236480712890625,2161.4070000000002,670.529,3.4145741638561149,1.1592208293787021]
[null,"Ciena Corp",5847.5167757999998,1.0291334221840307,24.366502657148182,2.7664980651256044,13.922642517628919,32.637596130371094,12.163131713867188,3094.2860000000001,367.89799999999997,10.443671973350348,1.2032514801044241]
[null,"InterDigital Inc",1659.550559995,0.38070848715933792,30.58210023673465,2.1035452583920149,13.929884735281879,56.889682769775391,3.1145699024200439,307.404,128.703,-42.318993954268599,1.05439682065981]
[null,"Netgear",977.89667639999993,0.26958103729282362,22.893296194072057,1.5718233733298048,7.4391906217642134,5.6321449279785156,0.60385799407959007,1058.816,60.707000000000001,1.8906453137073886,0.99959926605693206]
[null,"Boston Omaha Corp",445.46647551999996,-0.73470658664758359,0,1.3594765088179726,103.07644435386712,15.343598365783691,-3.6318039894103999,20.021393,-3.9781879999999994,122.10591007998916,0.81511691385484808]
[null,"Median",{"$f":"MEDIAN(C12:C24)","v":8443.4910308800008},1.0212218072775929,22.893296194072057,2.7664980651256044,13.922642517628919,36.56280517578125,3.1145699024200439,3094.2860000000001,720.32900000000006,5.2179201297384958,1.0604159774612441]
[null,"Mean",{"$f":"AVERAGE(C13:C23,C24)","v":12953.319126009004},1.3821453332827429,{"$f":"AVERAGE(E15:E23,E24,E13)","v":20.150616002899174},10.137545311855304,{"$f":"AVERAGE(G13:G23,G24)","v":20.322678319394477},67.815108100573227,19.998214002450307,8646.4443378130381,1278.1847081806839,12.896929299994428,1.0915251930103309]
[]
[null,"IT Services (25% of revenue)"]
[null,"Name","Mkt Cap","ROIC/WACC","P/E","P/B","EV/EBITDA","D/E","ROE","Revenue","EBITDA","Rev G 1YR","Beta"]
[null,"Cisco",197660.7131088,2.0617556546625417,16.88708300432333,5.8943732935118645,14.140331053017347,73.474128723144531,30.27287483215332,51904,16372,5.2179201297384958,1.2042194168333831]
[null,"CDW Corp",18003.939156059998,2.2280445989687343,27.10348355504394,19.270858381589424,14.356734483549793,365.95449829101562,69.077308654785156,16240.5,1258.8000000000002,9.4897154298889657,1.12473437042771]
[null,"Citrix Systems",12857.205538860002,4.6089327506345157,27.523483713227588,25.227333499889738,14.962630818503355,234.06919860839844,92.364784240722656,2973.9029999999998,913.82399999999996,5.2826048629829874,0.75917138099859005]
[null,"Genpact LTD",7319.0567187200004,1.3367889046860251,25.20352283139178,4.622086654685666,16.130633550338938,101.55560302734375,19.953712463378906,3000.79,458.49700000000001,9.6407689055872421,0.89891558114474102]
[null,"Presidio Inc",1396.313897985,-1.4599951415477526,21.239643737780199,2.1744844723802461,8.0583471808604017,114.94361114501953,5.0332450866699219,3026.1,225.3,9.4351222334731695,0.80450295974532104]
[null,"Computer Services Inc",1216.8040229999999,3.5338815085668296,22.459254184645015,5.2170314956899597,15.74,3.1316099166870122,21.96771240234375,266.49400000000003,71.37,6.7863983522868576,0.46219688294934902]
[null,"Median",{"$f":"MEDIAN(C30:C35)","v":10088.131128790001},{"$f":"MEDIAN(D30:D35)","v":2.1449001268156378},23.831388508018399,5.5557023946009121,14.659682651026575,108.24960708618164,26.120293617248535,3013.4449999999997,686.16049999999996,8.1107602928800127,0.85170927044503109]
[null,"Mean",{"$f":"AVERAGE(C31:C32,C33,C34,C35)","v":8158.6638669249996},{"$f":"AVERAGE(D31:D32,D33,D34,D35)","v":2.0495305242616708},{"$f":"AVERAGE(E31:E32,E33,E34,E35)","v":24.705877604417704},{"$f":"AVERAGE(F31:F32,F33,F34,F35)","v":11.302358900847006},13.849669206650498,163.93090419769288,41.679352569580075,5101.5573999999997,585.55820000000006,8.1269219568438462,0.80990423505314213]
[]
[null,"Weighted average P/E",{"$f":"E26*0.75+E37*0.75","v":33.642370205487659}]
[null,"2020P EPS",{"$f":"11375/C49","v":2.6373753767679111}]
[null,"Implied Share Price",{"$f":"C39*C40","v":88.727558796063562}]
[]
[null,"Weighted average EV/EBITDA",{"$f":"G26*0.75+G37*0.25","v":18.704426041208482}]
[null,"2020P EBITDA",16219.065453973601]
[null,"Implied EV",{"$f":"C43*C44","v":303368.31024136866}]
[null,"Plus: Cash",11750]
[null,"Less: Debt",24666]
[null,"Equity Value",{"$f":"C45+C46-C47","v":290452.31024136866}]
[null,"Shares Outstanding",4313]
[null,"Implied Equity/Share",{"$f":"(C48)/C49","v":67.343452409313386}]

{"sheet":"Graphs","index":8,"n_rows":141,"n_cols":78,"rows_kept":141,"cut":false,"hidden":false,"merged":[[0,33,1,71]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF($A$8=1,\"Bear\",IF($A$8=2,\"Base\",IF($A$8=3,\"Bull\",\"Check Case\")))","v":"Base"}]
[]
[]
[]
[]
[]
[]
[{"$f":"'Integrated Financial Statements'!A8","v":2}]
[null,null,null,{"$f":"YEAR(D10)","v":2014},2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2027,2027,2027,{"$f":"YEAR(BP10)","v":2027},2027,2028,2028,2028,2028,2028,2029,2029,2029,2029]
[null,null,null,{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(A11)-1)*4))","v":"October 25, 2014"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(B11)-1)*4))","v":"January 24, 2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(C11)-1)*4))","v":"April 25, 2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(D11)-1)*4))","v":"July 25,  2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(E11)-1)*4))","v":"July 25,  2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(F11)-1)*4))","v":"October 24, 2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(G11)-1)*4))","v":"January 23, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(H11)-1)*4))","v":"April 30, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(I11)-1)*4))","v":"July 30, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(J11)-1)*4))","v":"July 30, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(K11)-1)*4))","v":"October 29, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(L11)-1)*4))","v":"January 28, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(M11)-1)*4))","v":"April 29, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(N11)-1)*4))","v":"July 29, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(O11)-1)*4))","v":"July 29, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(P11)-1)*4))","v":"October 28, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(Q11)-1)*4))","v":"January 27, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(R11)-1)*4))","v":"April 28, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(S11)-1)*4))","v":"July 28, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(T11)-1)*4))","v":"July 28, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(U11)-1)*4))","v":"October 27, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(V11)-1)*4))","v":"January 26, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(W11)-1)*4))","v":"April 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(X11)-1)*4))","v":"July 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(Y11)-1)*4))","v":"July 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(Z11)-1)*4+1))","v":"October 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AA11)-1)*4+1))","v":"January 26, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AB11)-1)*4+1))","v":"April 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AC11)-1)*4+1))","v":"July 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AD11)-1)*4+1))","v":"July 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AE11)-1)*4+1))","v":"October 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AF11)-1)*4+1))","v":"January 26, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AG11)-1)*4+1))","v":"April 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AH11)-1)*4+1))","v":"July 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AI11)-1)*4+1))","v":"July 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AJ11)-1)*4+1))","v":"October 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AK11)-1)*4+1))","v":"January 26, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AL11)-1)*4+1))","v":"April 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AM11)-1)*4+1))","v":"July 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AN11)-1)*4+1))","v":"July 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AO11)-1)*4+1))","v":"October 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AP11)-1)*4+1))","v":"January 26, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AQ11)-1)*4+1))","v":"April 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AR11)-1)*4+1))","v":"July 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AS11)-1)*4+1))","v":"July 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AT11)-1)*4+1))","v":"October 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AU11)-1)*4+1))","v":"January 26, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AV11)-1)*4+1))","v":"April 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AW11)-1)*4+1))","v":"July 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AX11)-1)*4+1))","v":"July 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AY11)-1)*4+1))","v":"October 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AZ11)-1)*4+1))","v":"January 26, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BA11)-1)*4+1))","v":"April 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BB11)-1)*4+1))","v":"July 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BC11)-1)*4+1))","v":"July 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BD11)-1)*4+1))","v":"October 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BE11)-1)*4+1))","v":"January 26, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BF11)-1)*4+1))","v":"April 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BG11)-1)*4+1))","v":"July 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BH11)-1)*4+1))","v":"July 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BI11)-1)*4+1))","v":"October 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BJ11)-1)*4+1))","v":"January 26, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BK11)-1)*4+1))","v":"April 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BL11)-1)*4+1))","v":"July 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BM11)-1)*4+1))","v":"July 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BN11)-1)*4+1))","v":"October 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BO11)-1)*4+1))","v":"January 26, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BP11)-1)*4+1))","v":"April 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BQ11)-1)*4+1))","v":"July 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BR11)-1)*4+1))","v":"July 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BS11)-1)*4+1))","v":"October 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BT11)-1)*4+1))","v":"January 26, 2029"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BU11)-1)*4+1))","v":"April 27, 2029"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BV11)-1)*4+1))","v":"July 27, 2029"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BW11)-1)*4+1))","v":"July 27, 2029"}]
[]
[null,"Revenue"]
[null,null,{"$f":"'Revenue Model'!A11","v":"Infrastructure Platforms"},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(A11)-1)*4)","v":7241},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(B11)-1)*4)","v":6987},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(C11)-1)*4)","v":7128},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(D11)-1)*4)","v":7481},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(E11)-1)*4)","v":28837},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(F11)-1)*4)","v":7484},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(G11)-1)*4)","v":6930},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(H11)-1)*4)","v":6943},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(I11)-1)*4)","v":7494},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(J11)-1)*4)","v":28851},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(K11)-1)*4)","v":7284},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(L11)-1)*4)","v":6553},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(M11)-1)*4)","v":7001},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(N11)-1)*4)","v":6979},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(O11)-1)*4)","v":27817},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(P11)-1)*4)","v":6980},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(Q11)-1)*4)","v":6710},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(R11)-1)*4)","v":7180},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(S11)-1)*4)","v":7452},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(T11)-1)*4)","v":28322},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(U11)-1)*4)","v":7642},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(V11)-1)*4)","v":7128},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(W11)-1)*4)","v":7545},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(X11)-1)*4)","v":7876},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(Y11)-1)*4)","v":30191},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(Z11)-1)*4+1)+AC141","v":7642},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AA11)-1)*4+1)+AD141","v":7259.334306047167},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AB11)-1)*4+1)+AE141","v":7665.3},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AC11)-1)*4+1)+AF141","v":8033.9646984229494},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AD11)-1)*4+1)+AG141","v":30600.599004470114},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AE11)-1)*4+1)+AH141","v":7856.4199999999992},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AF11)-1)*4+1)+AI141","v":7424.6291491076381},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AG11)-1)*4+1)+AJ141","v":7834.6544999999987},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AH11)-1)*4+1)+AK141","v":8207.0058454071768},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AI11)-1)*4+1)+AL141","v":31322.709494514813},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AJ11)-1)*4+1)+AM141","v":8023.487533333333},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AK11)-1)*4+1)+AN141","v":7603.0422500218374},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AL11)-1)*4+1)+AO141","v":8115.4460449999988},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AM11)-1)*4+1)+AP141","v":8567.4272738691088},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AN11)-1)*4+1)+AQ141","v":32309.403102224282},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AO11)-1)*4+1)+AR141","v":8983.0146280769422},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AP11)-1)*4+1)+AS141","v":8394.1929705571038},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AQ11)-1)*4+1)+AT141","v":8635.2048114262125},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AR11)-1)*4+1)+AU141","v":8992.4668029531695},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AS11)-1)*4+1)+AV141","v":35004.879213013432},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AT11)-1)*4+1)+AW141","v":9384.4324186283648},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AU11)-1)*4+1)+AX141","v":8783.0576806082317},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AV11)-1)*4+1)+AY141","v":9030.4113865971085},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AW11)-1)*4+1)+AZ141","v":9395.877342119702},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AX11)-1)*4+1)+BA141","v":36593.778827953407},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AY11)-1)*4+1)+BB141","v":9766.1951975726734},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(AZ11)-1)*4+1)+BC141","v":9151.8139007020254},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BA11)-1)*4+1)+BD141","v":9405.6917143921146},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BB11)-1)*4+1)+BE141","v":9777.3767776215846},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BC11)-1)*4+1)+BF141","v":38101.077590288398},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BD11)-1)*4+1)+BG141","v":10127.269480830937},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BE11)-1)*4+1)+BH141","v":9499.4095217154518},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BF11)-1)*4+1)+BI141","v":9759.999134045047},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BG11)-1)*4+1)+BJ141","v":10135.770573220836},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BH11)-1)*4+1)+BK141","v":39522.44870981227},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BI11)-1)*4+1)+BL141","v":10111.334271269574},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BJ11)-1)*4+1)+BM141","v":9475.9622595552446},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BK11)-1)*4+1)+BN141","v":9740.8464346041237},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BL11)-1)*4+1)+BO141","v":10116.982352777621},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BM11)-1)*4+1)+BP141","v":39445.125318206563},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BN11)-1)*4+1)+BQ141","v":10161.725738006959},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BO11)-1)*4+1)+BR141","v":9513.9839094159961},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BP11)-1)*4+1)+BS141","v":9783.8932215206223},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BQ11)-1)*4+1)+BT141","v":10164.799119027328},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BR11)-1)*4+1)+BU141","v":39624.401987970901},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BS11)-1)*4+1)+BV141","v":10215.008813142214},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BT11)-1)*4+1)+BW141","v":9554.6531475706597},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BU11)-1)*4+1)+BX141","v":9829.6853740076967},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BV11)-1)*4+1)+BY141","v":10215.429123043969},{"$f":"OFFSET('Revenue Model'!$I17,0,(COLUMN(BW11)-1)*4+1)+BZ141","v":39814.776457764536}]
[null,null,{"$f":"'Revenue Model'!A18","v":"Applications"},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(A11)-1)*4)","v":966},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(B11)-1)*4)","v":1002},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(C11)-1)*4)","v":985},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(D11)-1)*4)","v":1101},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(E11)-1)*4)","v":4054},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(F11)-1)*4)","v":1131},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(G11)-1)*4)","v":1031},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(H11)-1)*4)","v":1087},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(I11)-1)*4)","v":1189},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(J11)-1)*4)","v":4438},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(K11)-1)*4)","v":1136},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(L11)-1)*4)","v":1117},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(M11)-1)*4)","v":1100},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(N11)-1)*4)","v":1216},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(O11)-1)*4)","v":4569},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(P11)-1)*4)","v":1203},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(Q11)-1)*4)","v":1184},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(R11)-1)*4)","v":1310},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(S11)-1)*4)","v":1339},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(T11)-1)*4)","v":5036},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(U11)-1)*4)","v":1419},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(V11)-1)*4)","v":1465},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(W11)-1)*4)","v":1431},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(X11)-1)*4)","v":1487},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(Y11)-1)*4)","v":5802},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(Z11)-1)*4+1)","v":1419},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AA11)-1)*4+1)","v":1494.3000000000002},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AB11)-1)*4+1)","v":1445.31},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AC11)-1)*4+1)","v":1531.6100000000001},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AD11)-1)*4+1)","v":5890.2200000000012},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AE11)-1)*4+1)","v":1447.38},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AF11)-1)*4+1)","v":1524.1860000000001},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AG11)-1)*4+1)","v":1459.7631000000001},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AH11)-1)*4+1)","v":1577.5583000000001},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AI11)-1)*4+1)","v":6008.8874000000014},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AJ11)-1)*4+1)","v":1476.3276000000001},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AK11)-1)*4+1)","v":1554.6697200000001},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AL11)-1)*4+1)","v":1474.3607310000002},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AM11)-1)*4+1)","v":1624.8850490000002},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AN11)-1)*4+1)","v":6130.2431000000015},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AO11)-1)*4+1)","v":1546.4595005545129},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AP11)-1)*4+1)","v":1459.9558426613091},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AQ11)-1)*4+1)","v":1519.7608401492307},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AR11)-1)*4+1)","v":1787.9742096349464},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AS11)-1)*4+1)","v":6314.1503929999999},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AT11)-1)*4+1)","v":1592.8532855711485},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AU11)-1)*4+1)","v":1503.7545179411486},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AV11)-1)*4+1)","v":1565.353665353708},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AW11)-1)*4+1)","v":1841.613435923995},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AX11)-1)*4+1)","v":6503.5749047899999},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AY11)-1)*4+1)","v":1624.7103512825715},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(AZ11)-1)*4+1)","v":1533.8296082999714},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BA11)-1)*4+1)","v":1596.660738660782},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BB11)-1)*4+1)","v":1878.445704642475},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BC11)-1)*4+1)","v":6633.646402885799},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BD11)-1)*4+1)","v":1640.9574547953971},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BE11)-1)*4+1)","v":1549.1679043829713},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BF11)-1)*4+1)","v":1612.6273460473899},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BG11)-1)*4+1)","v":1897.2301616888997},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BH11)-1)*4+1)","v":6699.9828669146573},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BI11)-1)*4+1)","v":1657.3670293433511},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BJ11)-1)*4+1)","v":1564.659583426801},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BK11)-1)*4+1)","v":1628.7536195078635},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BL11)-1)*4+1)","v":1916.2024633057886},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BM11)-1)*4+1)","v":6766.9826955838034},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BN11)-1)*4+1)","v":1690.514369930218},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BO11)-1)*4+1)","v":1595.9527750953371},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BP11)-1)*4+1)","v":1661.3286918980209},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BQ11)-1)*4+1)","v":1954.5265125719047},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BR11)-1)*4+1)","v":6902.32234949548},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BS11)-1)*4+1)","v":1724.3246573288225},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BT11)-1)*4+1)","v":1627.8718305972438},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BU11)-1)*4+1)","v":1694.5552657359815},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BV11)-1)*4+1)","v":1993.6170428233427},{"$f":"OFFSET('Revenue Model'!$I21,0,(COLUMN(BW11)-1)*4+1)","v":7040.3687964853907}]
[null,null,{"$f":"'Revenue Model'!A22","v":"Security"},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(A12)-1)*4)","v":455},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(B12)-1)*4)","v":416},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(C12)-1)*4)","v":412},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(D12)-1)*4)","v":464},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(E12)-1)*4)","v":1747},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(F12)-1)*4)","v":485},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(G12)-1)*4)","v":462},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(H12)-1)*4)","v":482},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(I12)-1)*4)","v":540},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(J12)-1)*4)","v":1969},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(K12)-1)*4)","v":539},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(L12)-1)*4)","v":528},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(M12)-1)*4)","v":527},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(N12)-1)*4)","v":558},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(O12)-1)*4)","v":2152},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(P12)-1)*4)","v":585},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(Q12)-1)*4)","v":557},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(R12)-1)*4)","v":583},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(S12)-1)*4)","v":627},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(T12)-1)*4)","v":2352},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(U12)-1)*4)","v":651},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(V12)-1)*4)","v":658},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(W12)-1)*4)","v":707},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(X12)-1)*4)","v":714},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(Y12)-1)*4)","v":2730},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(Z12)-1)*4+1)","v":651},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AA12)-1)*4+1)","v":671.16},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AB12)-1)*4+1)","v":714.07},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AC12)-1)*4+1)","v":735.42000000000007},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AD12)-1)*4+1)","v":2771.65},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AE12)-1)*4+1)","v":670.53},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AF12)-1)*4+1)","v":691.29480000000001},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AG12)-1)*4+1)","v":735.49210000000005},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AH12)-1)*4+1)","v":757.48260000000005},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AI12)-1)*4+1)","v":2854.7995000000001},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AJ12)-1)*4+1)","v":690.64589999999998},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AK12)-1)*4+1)","v":712.03364399999998},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AL12)-1)*4+1)","v":757.55686300000002},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AM12)-1)*4+1)","v":780.20707800000002},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AN12)-1)*4+1)","v":2940.4434850000002},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AO12)-1)*4+1)","v":764.46234314930928},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AP12)-1)*4+1)","v":724.97212692039602},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AQ12)-1)*4+1)","v":732.44596037004351},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AR12)-1)*4+1)","v":806.77635911025141},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AS12)-1)*4+1)","v":3028.6567895500002},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AT12)-1)*4+1)","v":787.3962134437885},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AU12)-1)*4+1)","v":746.72129072800783},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AV12)-1)*4+1)","v":754.41933918114478},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AW12)-1)*4+1)","v":830.97964988355886},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AX12)-1)*4+1)","v":3119.5164932365001},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AY12)-1)*4+1)","v":818.89206198154011},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(AZ12)-1)*4+1)","v":776.59014235712823},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BA12)-1)*4+1)","v":784.59611274839062},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BB12)-1)*4+1)","v":864.21883587890125},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BC12)-1)*4+1)","v":3244.2971529659603},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BD12)-1)*4+1)","v":851.64774446080173},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BE12)-1)*4+1)","v":807.65374805141334},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BF12)-1)*4+1)","v":815.97995725832629},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BG12)-1)*4+1)","v":898.78758931405741},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BH12)-1)*4+1)","v":3374.0690390845989},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BI12)-1)*4+1)","v":885.71365423923385},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BJ12)-1)*4+1)","v":839.95989797346988},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BK12)-1)*4+1)","v":848.61915554865936},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BL12)-1)*4+1)","v":934.73909288661969},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BM12)-1)*4+1)","v":3509.0318006479829},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BN12)-1)*4+1)","v":912.28506386641095},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BO12)-1)*4+1)","v":865.15869491267404},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BP12)-1)*4+1)","v":874.07773021511923},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BQ12)-1)*4+1)","v":962.78126567321829},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BR12)-1)*4+1)","v":3614.3027546674225},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BS12)-1)*4+1)","v":939.65361578240334},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BT12)-1)*4+1)","v":891.11345576005431},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BU12)-1)*4+1)","v":900.30006212157286},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BV12)-1)*4+1)","v":991.6647036434149},{"$f":"OFFSET('Revenue Model'!$I22,0,(COLUMN(BW12)-1)*4+1)","v":3722.7318373074454}]
[null,null,{"$f":"'Revenue Model'!A23","v":"Other Products"},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(A11)-1)*4)","v":773},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(B11)-1)*4)","v":673},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(C11)-1)*4)","v":801},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(D11)-1)*4)","v":865},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(E11)-1)*4)","v":3112},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(F11)-1)*4)","v":333},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(G11)-1)*4)","v":467},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(H11)-1)*4)","v":363},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(I11)-1)*4)","v":329},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(J11)-1)*4)","v":1492},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(K11)-1)*4)","v":342},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(L11)-1)*4)","v":293},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(M11)-1)*4)","v":257},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(N11)-1)*4)","v":274},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(O11)-1)*4)","v":1166},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(P11)-1)*4)","v":286},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(Q11)-1)*4)","v":258},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(R11)-1)*4)","v":231},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(S11)-1)*4)","v":224},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(T11)-1)*4)","v":999},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(U11)-1)*4)","v":32},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(V11)-1)*4)","v":22},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(W11)-1)*4)","v":39},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(X11)-1)*4)","v":42},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(Y11)-1)*4)","v":135},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(Z11)-1)*4+1)","v":32},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AA11)-1)*4+1)","v":22.44},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AB11)-1)*4+1)","v":39.39},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AC11)-1)*4+1)","v":43.26},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AD11)-1)*4+1)","v":137.09},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AE11)-1)*4+1)","v":32.64},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AF11)-1)*4+1)","v":22.888800000000003},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AG11)-1)*4+1)","v":39.783900000000003},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AH11)-1)*4+1)","v":44.5578},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AI11)-1)*4+1)","v":139.87049999999999},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AJ11)-1)*4+1)","v":33.2928},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AK11)-1)*4+1)","v":23.346576000000002},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AL11)-1)*4+1)","v":40.181739},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AM11)-1)*4+1)","v":45.894534},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AN11)-1)*4+1)","v":142.71564899999998},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AO11)-1)*4+1)","v":38.788119152851458},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AP11)-1)*4+1)","v":34.65148553875752},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AQ11)-1)*4+1)","v":35.655564062775667},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AR11)-1)*4+1)","v":37.901949715615331},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AS11)-1)*4+1)","v":146.99711846999998},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AT11)-1)*4+1)","v":39.951762727437},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AU11)-1)*4+1)","v":35.691030104920245},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AV11)-1)*4+1)","v":36.725230984658936},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AW11)-1)*4+1)","v":39.039008207083789},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AX11)-1)*4+1)","v":151.40703202409998},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AY11)-1)*4+1)","v":40.750797981985741},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(AZ11)-1)*4+1)","v":36.404850707018653},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BA11)-1)*4+1)","v":37.459735604352119},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BB11)-1)*4+1)","v":39.819788371225471},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BC11)-1)*4+1)","v":154.43517266458198},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BD11)-1)*4+1)","v":41.158305961805603},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BE11)-1)*4+1)","v":36.76889921408884},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BF11)-1)*4+1)","v":37.834332960395642},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BG11)-1)*4+1)","v":40.217986254937728},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BH11)-1)*4+1)","v":155.97952439122781},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BI11)-1)*4+1)","v":41.158305961805603},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BJ11)-1)*4+1)","v":36.76889921408884},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BK11)-1)*4+1)","v":37.834332960395642},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BL11)-1)*4+1)","v":40.217986254937728},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BM11)-1)*4+1)","v":155.97952439122781},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BN11)-1)*4+1)","v":41.569889021423656},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BO11)-1)*4+1)","v":37.136588206229725},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BP11)-1)*4+1)","v":38.2126762899996},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BQ11)-1)*4+1)","v":40.620166117487102},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BR11)-1)*4+1)","v":157.53931963514009},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BS11)-1)*4+1)","v":41.985587911637893},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BT11)-1)*4+1)","v":37.507954088292024},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BU11)-1)*4+1)","v":38.594803052899593},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BV11)-1)*4+1)","v":41.026367778661971},{"$f":"OFFSET('Revenue Model'!$I26,0,(COLUMN(BW11)-1)*4+1)","v":159.11471283149149}]
[null,null,{"$f":"'Revenue Model'!C27","v":"Total Product"},{"$f":"SUM(D13:D16)","v":9435},{"$f":"SUM(E13:E16)","v":9078},9326,9911,37750,9433,8890,8875,9552,36750,9301,8491,8885,9027,35704,9054,8709,9304,9642,36709,9744,9273,9722,10119,38858,9744,9447.2343060471667,9864.07,10344.25469842295,39399.559004470117,10006.969999999999,9662.998749107639,10069.693599999999,10586.604545407177,40326.266894514811,10223.753833333332,9893.0921900218364,10387.545377999999,11018.413934869108,41522.805336224286,11332.724590933616,10613.772425677567,10923.067176008262,11625.119321413982,44494.683514033422,11804.633680370738,11069.224519382309,11386.90962211662,12107.50943613434,46368.277258004011,12250.54840881877,11498.638502066144,11824.408301405638,12559.861106514185,48133.45631880474,12661.032986048944,11893.000073363924,12226.440770311159,12972.006310478731,49752.480140202759,12695.573260813966,11917.350640169603,12256.053542621041,13008.141895224966,49877.119338829572,{"$f":"SUM(BQ13:BQ16)","v":12806.095060825013},12012.231967630236,12357.512319923762,13122.727063389939,50298.566411768945,12920.972674165077,12111.14638801625,12463.135504918151,13241.73723728939,50736.991804388861]
[null,null,{"$f":"'Revenue Model'!C28","v":"Services"},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(A11)-1)*4)","v":2810},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(B11)-1)*4)","v":2858},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(C11)-1)*4)","v":2811},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(D11)-1)*4)","v":2932},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(E11)-1)*4)","v":11411},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(F11)-1)*4)","v":2838},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(G11)-1)*4)","v":2944},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(H11)-1)*4)","v":3125},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(I11)-1)*4)","v":3086},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(J11)-1)*4)","v":11993},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(K11)-1)*4)","v":3050},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(L11)-1)*4)","v":3089},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(M11)-1)*4)","v":3055},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(N11)-1)*4)","v":3106},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(O11)-1)*4)","v":12300},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(P11)-1)*4)","v":3082},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(Q11)-1)*4)","v":3178},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(R11)-1)*4)","v":3159},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(S11)-1)*4)","v":3202},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(T11)-1)*4)","v":12621},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(U11)-1)*4)","v":3161},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(V11)-1)*4)","v":3173},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(W11)-1)*4)","v":3236},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(X11)-1)*4)","v":3308},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(Y11)-1)*4)","v":12878},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(Z11)-1)*4+1)","v":3161},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AA11)-1)*4+1)","v":3236.46},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AB11)-1)*4+1)","v":3268.36},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AC11)-1)*4+1)","v":3407.2400000000002},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AD11)-1)*4+1)","v":13073.06},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AE11)-1)*4+1)","v":3255.83},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AF11)-1)*4+1)","v":3333.5538000000001},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AG11)-1)*4+1)","v":3366.4108000000001},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AH11)-1)*4+1)","v":3509.4572000000003},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AI11)-1)*4+1)","v":13465.2518},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AJ11)-1)*4+1)","v":3353.5048999999999},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AK11)-1)*4+1)","v":3433.560414},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AL11)-1)*4+1)","v":3467.4031240000004},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AM11)-1)*4+1)","v":3614.7409160000002},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AN11)-1)*4+1)","v":13869.209354000001},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AO11)-1)*4+1)","v":3480.177160066869},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AP11)-1)*4+1)","v":3557.3924062982396},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AQ11)-1)*4+1)","v":3596.4820749378673},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AR11)-1)*4+1)","v":3651.2339933170233},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AS11)-1)*4+1)","v":14285.285634620001},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AT11)-1)*4+1)","v":3619.384246469544},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AU11)-1)*4+1)","v":3699.6881025501693},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AV11)-1)*4+1)","v":3740.3413579353819},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AW11)-1)*4+1)","v":3797.2833530497046},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AX11)-1)*4+1)","v":14856.697060004801},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AY11)-1)*4+1)","v":3764.1596163283257},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(AZ11)-1)*4+1)","v":3847.6756266521761},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BA11)-1)*4+1)","v":3889.9550122527976},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BB11)-1)*4+1)","v":3949.1746871716928},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BC11)-1)*4+1)","v":15450.964942404993},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BD11)-1)*4+1)","v":3914.726000981459},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BE11)-1)*4+1)","v":4001.5826517182632},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BF11)-1)*4+1)","v":4045.5532127429096},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BG11)-1)*4+1)","v":4107.141674658561},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BH11)-1)*4+1)","v":16069.003540101194},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BI11)-1)*4+1)","v":4071.3150410207172},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BJ11)-1)*4+1)","v":4161.6459577869937},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BK11)-1)*4+1)","v":4207.3753412526257},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BL11)-1)*4+1)","v":4271.4273416449032},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BM11)-1)*4+1)","v":16711.763681705241},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BN11)-1)*4+1)","v":4193.4544922513387},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BO11)-1)*4+1)","v":4286.4953365206038},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BP11)-1)*4+1)","v":4333.5966014902051},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BQ11)-1)*4+1)","v":4399.5701618942503},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BR11)-1)*4+1)","v":17213.116592156399},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BS11)-1)*4+1)","v":4319.2581270188793},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BT11)-1)*4+1)","v":4415.0901966162219},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BU11)-1)*4+1)","v":4463.6044995349112},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BV11)-1)*4+1)","v":4531.5572667510778},{"$f":"OFFSET('Revenue Model'!$I28,0,(COLUMN(BW11)-1)*4+1)","v":17729.510089921092}]
[null,null,{"$f":"'Revenue Model'!D30","v":"Total Revenue"},{"$f":"SUM(D17:D18)","v":12245},{"$f":"SUM(E17:E18)","v":11936},12137,12843,49161,12271,11834,12000,12638,48743,12351,11580,11940,12133,48004,12136,11887,12463,12844,49330,12905,12446,12958,13427,51736,12905,12683.694306047168,13132.43,13751.49469842295,52472.619004470114,13262.8,12996.552549107639,13436.104399999998,14096.061745407178,53791.518694514809,13577.258733333332,13326.652604021836,13854.948501999999,14633.154850869108,55392.014690224285,14812.901751000485,14171.164831975806,14519.549250946129,15276.353314731005,58779.969148653421,15424.017926840283,14768.912621932479,15127.250980052002,15904.792789184045,61224.974318008812,16014.708025147094,15346.314128718321,15714.363313658436,16509.035793685878,63584.421261209733,16575.758987030404,15894.582725082188,16271.993983054068,17079.147985137293,65821.483680303951,16766.888301834682,16078.996597956597,16463.428883873668,17279.569236869869,66588.88302053482,{"$f":"SUM(BQ17:BQ18)","v":16999.549553076351},16298.72730415084,16691.108921413968,17522.29722528419,67511.68300392534,17240.230801183956,16526.236584632472,16926.740004453062,17773.294504040467,68466.501894309957]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Efficiency Metrics"]
[null,null,"Cost of Goods Sold",{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(A11)-1)*4)","v":4912},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(B11)-1)*4)","v":4846},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(C11)-1)*4)","v":4612},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(D11)-1)*4)","v":5110},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(E11)-1)*4)","v":19480},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(F11)-1)*4)","v":4850},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(G11)-1)*4)","v":4495},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(H11)-1)*4)","v":4279},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(I11)-1)*4)","v":4663},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(J11)-1)*4)","v":18287},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(K11)-1)*4)","v":4468},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(L11)-1)*4)","v":4304},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(M11)-1)*4)","v":4422},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(N11)-1)*4)","v":4587},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(O11)-1)*4)","v":17781},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(P11)-1)*4)","v":4709},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(Q11)-1)*4)","v":4389},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(R11)-1)*4)","v":4704},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(S11)-1)*4)","v":4922},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(T11)-1)*4)","v":18724},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(U11)-1)*4)","v":4926},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(V11)-1)*4)","v":4673},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(W11)-1)*4)","v":4785},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(X11)-1)*4)","v":4854},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(Y11)-1)*4)","v":19238},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(Z11)-1)*4+1)","v":4926.438662882194},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AA11)-1)*4+1)","v":4818.5036424482305},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AB11)-1)*4+1)","v":4869.9539258556761},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AC11)-1)*4+1)","v":5195.4344762235105},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AD11)-1)*4+1)","v":19810.330707409608},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AE11)-1)*4+1)","v":5062.7500677490352},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AF11)-1)*4+1)","v":4936.3935944861314},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AG11)-1)*4+1)","v":4981.7544564343752},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AH11)-1)*4+1)","v":5324.7204704082305},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AI11)-1)*4+1)","v":20305.618589077774},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AJ11)-1)*4+1)","v":5181.9965059207425},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AK11)-1)*4+1)","v":5060.9167002069498},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AL11)-1)*4+1)","v":5137.1935807487216},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AM11)-1)*4+1)","v":5529.114858265054},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AN11)-1)*4+1)","v":20909.221645141464},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AO11)-1)*4+1)","v":5660.4920542657619},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AP11)-1)*4+1)","v":5386.8639007367892},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AQ11)-1)*4+1)","v":5384.9632548806367},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AR11)-1)*4+1)","v":5778.6459686160706},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AS11)-1)*4+1)","v":22210.96517849926},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AT11)-1)*4+1)","v":5894.1881200184071},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AU11)-1)*4+1)","v":5614.5181133828273},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AV11)-1)*4+1)","v":5610.586719530329},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AW11)-1)*4+1)","v":6016.5888935991297},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AX11)-1)*4+1)","v":23135.881846530694},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AY11)-1)*4+1)","v":6119.6785474121825},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(AZ11)-1)*4+1)","v":5833.83498705289},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BA11)-1)*4+1)","v":5828.1817148139662},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BB11)-1)*4+1)","v":6244.7615752014444},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BC11)-1)*4+1)","v":24026.456824480483},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BD11)-1)*4+1)","v":6333.3505795180981},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BE11)-1)*4+1)","v":6041.3385714717169},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BF11)-1)*4+1)","v":6034.3623696263076},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BG11)-1)*4+1)","v":6459.2676087142781},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BH11)-1)*4+1)","v":24868.319129330401},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BI11)-1)*4+1)","v":6402.0763509616809},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BJ11)-1)*4+1)","v":6105.0855822110279},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BK11)-1)*4+1)","v":6101.2258833970518},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BL11)-1)*4+1)","v":6528.9013205426909},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BM11)-1)*4+1)","v":25137.28913711245},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BN11)-1)*4+1)","v":6488.3791992971455},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BO11)-1)*4+1)","v":6184.7193376756568},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BP11)-1)*4+1)","v":6183.143219354105},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BQ11)-1)*4+1)","v":6616.9948913989101},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BR11)-1)*4+1)","v":25473.236647725818},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BS11)-1)*4+1)","v":6577.6780446531484},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BT11)-1)*4+1)","v":6267.209823202058},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BU11)-1)*4+1)","v":6267.9437298404728},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BV11)-1)*4+1)","v":6708.1173295196077},{"$f":"OFFSET('Integrated Financial Statements'!$I19,0,(COLUMN(BW11)-1)*4+1)","v":25820.948927215286}]
[null,null,"Product COGS %",{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(A11)-1)*4)","v":0.4153683094859566},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(B11)-1)*4)","v":0.41925534258647279},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(C11)-1)*4)","v":0.38430195153334767},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(D11)-1)*4)","v":0.41045303198466354},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(E11)-1)*4)","v":0.40733774834437086},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(F11)-1)*4)","v":0.39140593254774481},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(G11)-1)*4)","v":0.38739841923633533},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(H11)-1)*4)","v":0.36214084507042255},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(I11)-1)*4)","v":0.37835008375209378},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(J11)-1)*4)","v":0.38012025554302897},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(K11)-1)*4)","v":0.36583530423564825},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(L11)-1)*4)","v":0.38923566128842302},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(M11)-1)*4)","v":0.38323016319639847},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(N11)-1)*4)","v":0.39725268638528854},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(O11)-1)*4)","v":0.38367175465621062},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(P11)-1)*4)","v":0.39927104042412198},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(Q11)-1)*4)","v":0.38511884257664486},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(R11)-1)*4)","v":0.38961736887360277},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(S11)-1)*4)","v":0.39753163244140222},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(T11)-1)*4)","v":0.3930098885831812},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(U11)-1)*4)","v":0.38412537917087963},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(V11)-1)*4)","v":0.38973363528523675},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(W11)-1)*4)","v":0.37986011108825346},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(X11)-1)*4)","v":0.37124505928853757},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(Y11)-1)*4)","v":0.38105371106268426},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(Z11)-1)*4+1)","v":0.39120119317287028},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AA11)-1)*4+1)","v":0.39414838019462256},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AB11)-1)*4+1)","v":0.37983008795240497},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AC11)-1)*4+1)","v":0.39096649877039719},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AD11)-1)*4+1)","v":0.38899938299018688},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AE11)-1)*4+1)","v":0.39120119317287028},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AF11)-1)*4+1)","v":0.39414838019462256},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AG11)-1)*4+1)","v":0.37983008795240497},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AH11)-1)*4+1)","v":0.39096649877039719},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AI11)-1)*4+1)","v":0.38900635827733199},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AJ11)-1)*4+1)","v":0.39120119317287028},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AK11)-1)*4+1)","v":0.39414838019462256},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AL11)-1)*4+1)","v":0.37983008795240497},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AM11)-1)*4+1)","v":0.39096649877039719},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AN11)-1)*4+1)","v":0.38899645199747224},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AO11)-1)*4+1)","v":0.39120119317287028},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AP11)-1)*4+1)","v":0.39414838019462256},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AQ11)-1)*4+1)","v":0.37983008795240497},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AR11)-1)*4+1)","v":0.39096649877039719},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AS11)-1)*4+1)","v":0.38905138747200579},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AT11)-1)*4+1)","v":0.39120119317287028},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AU11)-1)*4+1)","v":0.39414838019462256},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AV11)-1)*4+1)","v":0.37983008795240497},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AW11)-1)*4+1)","v":0.39096649877039719},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AX11)-1)*4+1)","v":0.38905101112615709},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AY11)-1)*4+1)","v":0.39120119317287028},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(AZ11)-1)*4+1)","v":0.39414838019462256},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BA11)-1)*4+1)","v":0.37983008795240497},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BB11)-1)*4+1)","v":0.39096649877039719},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BC11)-1)*4+1)","v":0.38905059585827406},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BD11)-1)*4+1)","v":0.39120119317287028},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BE11)-1)*4+1)","v":0.39414838019462256},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BF11)-1)*4+1)","v":0.37983008795240497},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BG11)-1)*4+1)","v":0.39096649877039719},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BH11)-1)*4+1)","v":0.3890501103329112},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BI11)-1)*4+1)","v":0.39120119317287028},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BJ11)-1)*4+1)","v":0.39414838019462256},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BK11)-1)*4+1)","v":0.37983008795240497},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BL11)-1)*4+1)","v":0.39096649877039719},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BM11)-1)*4+1)","v":0.38905000335292667},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BN11)-1)*4+1)","v":0.39120119317287028},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BO11)-1)*4+1)","v":0.39414838019462256},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BP11)-1)*4+1)","v":0.37983008795240497},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BQ11)-1)*4+1)","v":0.39096649877039719},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BR11)-1)*4+1)","v":0.38905011577640963},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BS11)-1)*4+1)","v":0.39120119317287028},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BT11)-1)*4+1)","v":0.39414838019462256},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BU11)-1)*4+1)","v":0.37983008795240497},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BV11)-1)*4+1)","v":0.39096649877039719},{"$f":"OFFSET(Ratios!$I21,0,(COLUMN(BW11)-1)*4+1)","v":0.38905022660040572}]
[null,null,"Service COGS %",{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(A11)-1)*4)","v":0.35338078291814945},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(B11)-1)*4)","v":0.36389083275017498},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(C11)-1)*4)","v":0.36570615439345433},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(D11)-1)*4)","v":0.35538881309686221},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(E11)-1)*4)","v":0.35956533169748484},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(F11)-1)*4)","v":0.35130373502466528},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(G11)-1)*4)","v":0.34476902173913049},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(H11)-1)*4)","v":0.34079999999999999},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(I11)-1)*4)","v":0.33992222942320161},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(J11)-1)*4)","v":0.34403401984490956},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(K11)-1)*4)","v":0.34918032786885245},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(L11)-1)*4)","v":0.32340563289090318},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(M11)-1)*4)","v":0.33289689034369885},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(N11)-1)*4)","v":0.32227945911139733},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(O11)-1)*4)","v":0.33186991869918703},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(P11)-1)*4)","v":0.35496430889033093},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(Q11)-1)*4)","v":0.32567652611705478},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(R11)-1)*4)","v":0.34156378600823045},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(S11)-1)*4)","v":0.34009993753903811},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(T11)-1)*4)","v":0.34046430552254181},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(U11)-1)*4)","v":0.35417976115650529},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(V11)-1)*4)","v":0.33375354554049796},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(W11)-1)*4)","v":0.33745364647713227},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(X11)-1)*4)","v":0.33162031438935913},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(Y11)-1)*4)","v":0.33917357934723624},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(Z11)-1)*4+1)","v":0.35260178317170066},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AA11)-1)*4+1)","v":0.33829911180755234},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AB11)-1)*4+1)","v":0.34368409544450318},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AC11)-1)*4+1)","v":0.33786215071197168},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AD11)-1)*4+1)","v":0.34298982522724375},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AE11)-1)*4+1)","v":0.35260178317170066},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AF11)-1)*4+1)","v":0.33829911180755234},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AG11)-1)*4+1)","v":0.34368409544450318},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AH11)-1)*4+1)","v":0.33786215071197168},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AI11)-1)*4+1)","v":0.34298982522724375},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AJ11)-1)*4+1)","v":0.35260178317170066},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AK11)-1)*4+1)","v":0.33829911180755234},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AL11)-1)*4+1)","v":0.34368409544450318},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AM11)-1)*4+1)","v":0.33786215071197168},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AN11)-1)*4+1)","v":0.34298982522724381},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AO11)-1)*4+1)","v":0.35260178317170066},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AP11)-1)*4+1)","v":0.33829911180755234},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AQ11)-1)*4+1)","v":0.34368409544450318},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AR11)-1)*4+1)","v":0.33786215071197168},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AS11)-1)*4+1)","v":0.34302757029661035},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AT11)-1)*4+1)","v":0.35260178317170066},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AU11)-1)*4+1)","v":0.33829911180755234},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AV11)-1)*4+1)","v":0.34368409544450318},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AW11)-1)*4+1)","v":0.33786215071197168},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AX11)-1)*4+1)","v":0.34302757029661041},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AY11)-1)*4+1)","v":0.35260178317170066},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(AZ11)-1)*4+1)","v":0.33829911180755234},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BA11)-1)*4+1)","v":0.34368409544450318},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BB11)-1)*4+1)","v":0.33786215071197168},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BC11)-1)*4+1)","v":0.34302757029661035},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BD11)-1)*4+1)","v":0.35260178317170066},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BE11)-1)*4+1)","v":0.33829911180755234},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BF11)-1)*4+1)","v":0.34368409544450318},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BG11)-1)*4+1)","v":0.33786215071197168},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BH11)-1)*4+1)","v":0.34302757029661035},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BI11)-1)*4+1)","v":0.35260178317170066},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BJ11)-1)*4+1)","v":0.33829911180755234},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BK11)-1)*4+1)","v":0.34368409544450318},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BL11)-1)*4+1)","v":0.33786215071197168},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BM11)-1)*4+1)","v":0.34302757029661035},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BN11)-1)*4+1)","v":0.35260178317170066},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BO11)-1)*4+1)","v":0.33829911180755234},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BP11)-1)*4+1)","v":0.34368409544450318},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BQ11)-1)*4+1)","v":0.33786215071197168},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BR11)-1)*4+1)","v":0.34302757029661035},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BS11)-1)*4+1)","v":0.35260178317170066},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BT11)-1)*4+1)","v":0.33829911180755234},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BU11)-1)*4+1)","v":0.34368409544450318},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BV11)-1)*4+1)","v":0.33786215071197168},{"$f":"OFFSET(Ratios!$I23,0,(COLUMN(BW11)-1)*4+1)","v":0.34302757029661035}]
[null,null,"Gross Profit",{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(A11)-1)*4)","v":7333},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(B11)-1)*4)","v":7090},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(C11)-1)*4)","v":7525},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(D11)-1)*4)","v":7733},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(E11)-1)*4)","v":29681},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(F11)-1)*4)","v":7832},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(G11)-1)*4)","v":7432},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(H11)-1)*4)","v":7721},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(I11)-1)*4)","v":7975},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(J11)-1)*4)","v":30960},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(K11)-1)*4)","v":7884},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(L11)-1)*4)","v":7276},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(M11)-1)*4)","v":7518},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(N11)-1)*4)","v":7546},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(O11)-1)*4)","v":30224},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(P11)-1)*4)","v":7427},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(Q11)-1)*4)","v":7498},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(R11)-1)*4)","v":7759},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(S11)-1)*4)","v":7922},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(T11)-1)*4)","v":30606},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(U11)-1)*4)","v":8146},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(V11)-1)*4)","v":7773},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(W11)-1)*4)","v":8173},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(X11)-1)*4)","v":8574},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(Y11)-1)*4)","v":32666},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(Z11)-1)*4+1)","v":7978.561337117806},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AA11)-1)*4+1)","v":7865.1906635989371},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AB11)-1)*4+1)","v":8262.4760741443242},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AC11)-1)*4+1)","v":8556.0602221994395},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AD11)-1)*4+1)","v":32662.288297060506},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AE11)-1)*4+1)","v":8200.049932250964},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AF11)-1)*4+1)","v":8060.1589546215073},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AG11)-1)*4+1)","v":8454.3499435656231},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AH11)-1)*4+1)","v":8771.3412749989493},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AI11)-1)*4+1)","v":33485.900105437046},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AJ11)-1)*4+1)","v":8395.2622274125915},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AK11)-1)*4+1)","v":8265.7359038148861},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AL11)-1)*4+1)","v":8717.7549212512786},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AM11)-1)*4+1)","v":9104.0399926040554},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AN11)-1)*4+1)","v":34482.793045082813},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AO11)-1)*4+1)","v":9152.4096967347232},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AP11)-1)*4+1)","v":8784.3009312390168},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AQ11)-1)*4+1)","v":9134.5859960654925},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AR11)-1)*4+1)","v":9497.7073461149339},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AS11)-1)*4+1)","v":36569.003970154168},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AT11)-1)*4+1)","v":9529.8298068218755},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AU11)-1)*4+1)","v":9154.3945085496525},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AV11)-1)*4+1)","v":9516.664260521673},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AW11)-1)*4+1)","v":9888.2038955849148},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AX11)-1)*4+1)","v":38089.092471478114},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AY11)-1)*4+1)","v":9895.0294777349154},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(AZ11)-1)*4+1)","v":9512.4791416654298},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BA11)-1)*4+1)","v":9886.1815988444723},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BB11)-1)*4+1)","v":10264.274218484434},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BC11)-1)*4+1)","v":39557.964436729249},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BD11)-1)*4+1)","v":10242.408407512303},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BE11)-1)*4+1)","v":9853.2441536104707},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BF11)-1)*4+1)","v":10237.63161342776},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BG11)-1)*4+1)","v":10619.880376423014},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BH11)-1)*4+1)","v":40953.164550973554},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BI11)-1)*4+1)","v":10364.811950873001},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BJ11)-1)*4+1)","v":9973.9110157455689},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BK11)-1)*4+1)","v":10362.203000476617},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BL11)-1)*4+1)","v":10750.667916327178},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BM11)-1)*4+1)","v":41451.593883422363},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BN11)-1)*4+1)","v":10511.170353779205},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BO11)-1)*4+1)","v":10114.007966475183},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BP11)-1)*4+1)","v":10507.965702059864},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BQ11)-1)*4+1)","v":10905.30233388528},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BR11)-1)*4+1)","v":42038.446356199536},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BS11)-1)*4+1)","v":10662.552756530811},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BT11)-1)*4+1)","v":10259.026761430414},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BU11)-1)*4+1)","v":10658.796274612589},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BV11)-1)*4+1)","v":11065.177174520859},{"$f":"OFFSET('Integrated Financial Statements'!$I21,0,(COLUMN(BW11)-1)*4+1)","v":42645.552967094671}]
[null,null,"Net Earnings",{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(A11)-1)*4)","v":1828},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(B11)-1)*4)","v":2397},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(C11)-1)*4)","v":2437},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(D11)-1)*4)","v":2319},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(E11)-1)*4)","v":8981},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(F11)-1)*4)","v":2430},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(G11)-1)*4)","v":3147},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(H11)-1)*4)","v":2349},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(I11)-1)*4)","v":2813},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(J11)-1)*4)","v":10739},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(K11)-1)*4)","v":2322},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(L11)-1)*4)","v":2348},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(M11)-1)*4)","v":2515},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(N11)-1)*4)","v":2424},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(O11)-1)*4)","v":9609},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(P11)-1)*4)","v":2394},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(Q11)-1)*4)","v":-8778},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(R11)-1)*4)","v":2691},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(S11)-1)*4)","v":3803},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(T11)-1)*4)","v":110},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(U11)-1)*4)","v":3549},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(V11)-1)*4)","v":2822},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(W11)-1)*4)","v":3044},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(X11)-1)*4)","v":2206},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(Y11)-1)*4)","v":11621},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(Z11)-1)*4+1)","v":2710.9787816644716},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AA11)-1)*4+1)","v":2722.8078560522836},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AB11)-1)*4+1)","v":2861.6770719738497},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AC11)-1)*4+1)","v":3028.8783860451549},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AD11)-1)*4+1)","v":11324.342095735759},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AE11)-1)*4+1)","v":2714.3528117219194},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AF11)-1)*4+1)","v":2789.6232643007675},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AG11)-1)*4+1)","v":2928.6277216414192},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AH11)-1)*4+1)","v":3102.9061822739268},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AI11)-1)*4+1)","v":11535.509979938033},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AJ11)-1)*4+1)","v":2780.9091620942654},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AK11)-1)*4+1)","v":2860.0123134600626},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AL11)-1)*4+1)","v":3019.9824630754001},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AM11)-1)*4+1)","v":3216.0077846397453},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AN11)-1)*4+1)","v":11876.911723269473},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AO11)-1)*4+1)","v":3034.5217642603056},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AP11)-1)*4+1)","v":3034.2118300471657},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AQ11)-1)*4+1)","v":3164.040985453345},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AR11)-1)*4+1)","v":3347.6587557756193},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AS11)-1)*4+1)","v":12580.43333553644},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AT11)-1)*4+1)","v":3162.3086380858495},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AU11)-1)*4+1)","v":3159.9447701410827},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AV11)-1)*4+1)","v":3296.5107687151703},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AW11)-1)*4+1)","v":3480.9643347432084},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AX11)-1)*4+1)","v":13099.728511685304},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AY11)-1)*4+1)","v":3286.138991751975},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(AZ11)-1)*4+1)","v":3281.8672485821439},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BA11)-1)*4+1)","v":3424.7987715593576},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BB11)-1)*4+1)","v":3609.6229072426972},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BC11)-1)*4+1)","v":13602.427919136175},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BD11)-1)*4+1)","v":3404.1578004513708},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BE11)-1)*4+1)","v":3398.2343561896432},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BF11)-1)*4+1)","v":3547.0339334251189},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BG11)-1)*4+1)","v":3731.6348638013942},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BH11)-1)*4+1)","v":14081.060953867534},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BI11)-1)*4+1)","v":3447.6039688184801},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BJ11)-1)*4+1)","v":3442.1989499053243},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BK11)-1)*4+1)","v":3592.1224316168564},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BL11)-1)*4+1)","v":3779.1338151709724},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BM11)-1)*4+1)","v":14261.05916551163},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BN11)-1)*4+1)","v":3498.3828713950329},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BO11)-1)*4+1)","v":3491.6492596681546},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BP11)-1)*4+1)","v":3643.8381702149768},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BQ11)-1)*4+1)","v":3833.6597620965463},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BR11)-1)*4+1)","v":14467.530063374712},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BS11)-1)*4+1)","v":3550.895348479221},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BT11)-1)*4+1)","v":3542.82010207228},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BU11)-1)*4+1)","v":3697.3420168135713},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BV11)-1)*4+1)","v":3890.0212277185901},{"$f":"OFFSET('Integrated Financial Statements'!$I47,0,(COLUMN(BW11)-1)*4+1)","v":14681.078695083659}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"5G Spend"]
[null,null,"Total Enterprise Spending",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(A1)-1)*4)","v":575},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(B1)-1)*4)","v":575},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(C1)-1)*4)","v":575},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(D1)-1)*4)","v":575},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(E1)-1)*4)","v":2300},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(F1)-1)*4)","v":1800},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(G1)-1)*4)","v":1800},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(H1)-1)*4)","v":1800},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(I1)-1)*4)","v":1800},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(J1)-1)*4)","v":7200},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(K1)-1)*4)","v":3025},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(L1)-1)*4)","v":3025},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(M1)-1)*4)","v":3025},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(N1)-1)*4)","v":3025},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(O1)-1)*4)","v":12100},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(P1)-1)*4)","v":4250},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(Q1)-1)*4)","v":4250},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(R1)-1)*4)","v":4250},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(S1)-1)*4)","v":4250},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(T1)-1)*4)","v":17000},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(U1)-1)*4)","v":5475},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(V1)-1)*4)","v":5475},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(W1)-1)*4)","v":5475},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(X1)-1)*4)","v":5475},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(Y1)-1)*4)","v":21900},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(Z1)-1)*4)","v":6700},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AA1)-1)*4)","v":6700},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AB1)-1)*4)","v":6700},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AC1)-1)*4)","v":6700},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AD1)-1)*4)","v":26800},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AE1)-1)*4)","v":7925},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AF1)-1)*4)","v":7925},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AG1)-1)*4)","v":7925},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AH1)-1)*4)","v":7925},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AI1)-1)*4)","v":31700},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AJ1)-1)*4)","v":7312.5},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AK1)-1)*4)","v":7312.5},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AL1)-1)*4)","v":7312.5},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AM1)-1)*4)","v":7312.5},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AN1)-1)*4)","v":29250},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AO1)-1)*4)","v":6700},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AP1)-1)*4)","v":6700},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AQ1)-1)*4)","v":6700},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AR1)-1)*4)","v":6700},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AS1)-1)*4)","v":26800},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AT1)-1)*4)","v":6087.5},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AU1)-1)*4)","v":6087.5},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AV1)-1)*4)","v":6087.5},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AW1)-1)*4)","v":6087.5},{"$f":"OFFSET('Revenue Model'!$DF$227,0,(COLUMN(AX1)-1)*4)","v":24350}]
[null,null,"Addressable Market",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(A1)-1)*4)","v":448.5},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(B1)-1)*4)","v":448.5},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(C1)-1)*4)","v":448.5},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(D1)-1)*4)","v":448.5},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(E1)-1)*4)","v":1794},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(F1)-1)*4)","v":1380},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(G1)-1)*4)","v":1380},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(H1)-1)*4)","v":1380},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(I1)-1)*4)","v":1380},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(J1)-1)*4)","v":5520},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(K1)-1)*4)","v":2278.833333333333},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(L1)-1)*4)","v":2278.833333333333},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(M1)-1)*4)","v":2278.833333333333},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(N1)-1)*4)","v":2278.833333333333},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(O1)-1)*4)","v":9115.3333333333321},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(P1)-1)*4)","v":3145},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(Q1)-1)*4)","v":3145},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(R1)-1)*4)","v":3145},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(S1)-1)*4)","v":3145},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(T1)-1)*4)","v":12580},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(U1)-1)*4)","v":3978.5},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(V1)-1)*4)","v":3978.5},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(W1)-1)*4)","v":3978.5},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(X1)-1)*4)","v":3978.5},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(Y1)-1)*4)","v":15914},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(Z1)-1)*4)","v":4779.3333333333339},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AA1)-1)*4)","v":4779.3333333333339},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AB1)-1)*4)","v":4779.3333333333339},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AC1)-1)*4)","v":4779.3333333333339},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AD1)-1)*4)","v":19117.333333333336},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AE1)-1)*4)","v":5547.5},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AF1)-1)*4)","v":5547.5},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AG1)-1)*4)","v":5547.5},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AH1)-1)*4)","v":5547.5},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AI1)-1)*4)","v":22190},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AJ1)-1)*4)","v":5118.75},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AK1)-1)*4)","v":5118.75},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AL1)-1)*4)","v":5118.75},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AM1)-1)*4)","v":5118.75},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AN1)-1)*4)","v":20475},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AO1)-1)*4)","v":4690},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AP1)-1)*4)","v":4690},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AQ1)-1)*4)","v":4690},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AR1)-1)*4)","v":4690},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AS1)-1)*4)","v":18760},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AT1)-1)*4)","v":4261.25},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AU1)-1)*4)","v":4261.25},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AV1)-1)*4)","v":4261.25},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AW1)-1)*4)","v":4261.25},{"$f":"OFFSET('Revenue Model'!$DF$228,0,(COLUMN(AX1)-1)*4)","v":17045}]
[null,null,"Implied Additional Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(A2)-1)*4)","v":0},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(B2)-1)*4)","v":44.85},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(C2)-1)*4)","v":44.85},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(D2)-1)*4)","v":44.85},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(E2)-1)*4)","v":134.55000000000001},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(F2)-1)*4)","v":138},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(G2)-1)*4)","v":138},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(H2)-1)*4)","v":138},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(I2)-1)*4)","v":138},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(J2)-1)*4)","v":552},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(K2)-1)*4)","v":227.88333333333333},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(L2)-1)*4)","v":227.88333333333333},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(M2)-1)*4)","v":341.82499999999993},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(N2)-1)*4)","v":341.82499999999993},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(O2)-1)*4)","v":1139.4166666666665},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(P2)-1)*4)","v":770.52499999999998},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(Q2)-1)*4)","v":770.52499999999998},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(R2)-1)*4)","v":770.52499999999998},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(S2)-1)*4)","v":770.52499999999998},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(T2)-1)*4)","v":3082.1},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(U2)-1)*4)","v":974.73249999999996},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(V2)-1)*4)","v":974.73249999999996},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(W2)-1)*4)","v":974.73249999999996},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(X2)-1)*4)","v":974.73249999999996},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(Y2)-1)*4)","v":3898.93},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(Z2)-1)*4)","v":1170.9366666666667},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AA2)-1)*4)","v":1170.9366666666667},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AB2)-1)*4)","v":1170.9366666666667},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AC2)-1)*4)","v":1170.9366666666667},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AD2)-1)*4)","v":4683.7466666666669},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AE2)-1)*4)","v":1359.1375},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AF2)-1)*4)","v":1359.1375},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AG2)-1)*4)","v":1359.1375},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AH2)-1)*4)","v":1359.1375},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AI2)-1)*4)","v":5436.55},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AJ2)-1)*4)","v":1254.09375},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AK2)-1)*4)","v":1254.09375},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AL2)-1)*4)","v":1254.09375},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AM2)-1)*4)","v":1254.09375},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AN2)-1)*4)","v":5016.375},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AO2)-1)*4)","v":1149.05},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AP2)-1)*4)","v":1149.05},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AQ2)-1)*4)","v":1149.05},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AR2)-1)*4)","v":1149.05},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AS2)-1)*4)","v":4596.2},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AT2)-1)*4)","v":1044.0062499999999},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AU2)-1)*4)","v":1044.0062499999999},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AV2)-1)*4)","v":1044.0062499999999},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AW2)-1)*4)","v":1044.0062499999999},{"$f":"OFFSET('Revenue Model'!$DF$229,0,(COLUMN(AX2)-1)*4)","v":4176.0249999999996}]

{"sheet":"Other Info","index":9,"n_rows":39,"n_cols":78,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Integrated Financial Statements'!A8","v":2}]
[null,null,null,{"$f":"YEAR(D10)","v":2014},2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2027,2027,2027,{"$f":"YEAR(BP10)","v":2027},2027,2028,2028,2028,2028,2028,2029,2029,2029,2029]
[null,null,null,{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(A11)-1)*4))","v":"October 25, 2014"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(B11)-1)*4))","v":"January 24, 2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(C11)-1)*4))","v":"April 25, 2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(D11)-1)*4))","v":"July 25,  2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(E11)-1)*4))","v":"July 25,  2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(F11)-1)*4))","v":"October 24, 2015"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(G11)-1)*4))","v":"January 23, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(H11)-1)*4))","v":"April 30, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(I11)-1)*4))","v":"July 30, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(J11)-1)*4))","v":"July 30, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(K11)-1)*4))","v":"October 29, 2016"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(L11)-1)*4))","v":"January 28, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(M11)-1)*4))","v":"April 29, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(N11)-1)*4))","v":"July 29, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(O11)-1)*4))","v":"July 29, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(P11)-1)*4))","v":"October 28, 2017"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(Q11)-1)*4))","v":"January 27, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(R11)-1)*4))","v":"April 28, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(S11)-1)*4))","v":"July 28, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(T11)-1)*4))","v":"July 28, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(U11)-1)*4))","v":"October 27, 2018"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(V11)-1)*4))","v":"January 26, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(W11)-1)*4))","v":"April 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(X11)-1)*4))","v":"July 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(Y11)-1)*4))","v":"July 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(Z11)-1)*4+1))","v":"October 27, 2019"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AA11)-1)*4+1))","v":"January 26, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AB11)-1)*4+1))","v":"April 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AC11)-1)*4+1))","v":"July 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AD11)-1)*4+1))","v":"July 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AE11)-1)*4+1))","v":"October 27, 2020"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AF11)-1)*4+1))","v":"January 26, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AG11)-1)*4+1))","v":"April 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AH11)-1)*4+1))","v":"July 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AI11)-1)*4+1))","v":"July 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AJ11)-1)*4+1))","v":"October 27, 2021"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AK11)-1)*4+1))","v":"January 26, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AL11)-1)*4+1))","v":"April 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AM11)-1)*4+1))","v":"July 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AN11)-1)*4+1))","v":"July 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AO11)-1)*4+1))","v":"October 27, 2022"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AP11)-1)*4+1))","v":"January 26, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AQ11)-1)*4+1))","v":"April 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AR11)-1)*4+1))","v":"July 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AS11)-1)*4+1))","v":"July 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AT11)-1)*4+1))","v":"October 27, 2023"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AU11)-1)*4+1))","v":"January 26, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AV11)-1)*4+1))","v":"April 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AW11)-1)*4+1))","v":"July 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AX11)-1)*4+1))","v":"July 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AY11)-1)*4+1))","v":"October 27, 2024"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(AZ11)-1)*4+1))","v":"January 26, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BA11)-1)*4+1))","v":"April 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BB11)-1)*4+1))","v":"July 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BC11)-1)*4+1))","v":"July 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BD11)-1)*4+1))","v":"October 27, 2025"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BE11)-1)*4+1))","v":"January 26, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BF11)-1)*4+1))","v":"April 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BG11)-1)*4+1))","v":"July 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BH11)-1)*4+1))","v":"July 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BI11)-1)*4+1))","v":"October 27, 2026"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BJ11)-1)*4+1))","v":"January 26, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BK11)-1)*4+1))","v":"April 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BL11)-1)*4+1))","v":"July 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BM11)-1)*4+1))","v":"July 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BN11)-1)*4+1))","v":"October 27, 2027"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BO11)-1)*4+1))","v":"January 26, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BP11)-1)*4+1))","v":"April 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BQ11)-1)*4+1))","v":"July 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BR11)-1)*4+1))","v":"July 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BS11)-1)*4+1))","v":"October 27, 2028"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BT11)-1)*4+1))","v":"January 26, 2029"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BU11)-1)*4+1))","v":"April 27, 2029"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BV11)-1)*4+1))","v":"July 27, 2029"},{"$f":"CLEAN(OFFSET('Integrated Financial Statements'!$I$8,0,(COLUMN(BW11)-1)*4+1))","v":"July 27, 2029"}]
[]
["Inventories:"]
["Raw materials",null,null,173,265,264,114,{"$f":"G13","v":114},107,99,108,91,{"$f":"L13","v":91},111,149,209,289,{"$f":"Q13","v":289},358,385,459,423,{"$f":"V13","v":423},421,468,398,374,{"$f":"AA13","v":374}]
["Work in process",null,null,3,2,2,2,{"$f":"G14","v":2},1,1,0,0,{"$f":"L14","v":0},0,1,0,1,{"$f":"Q14","v":1},1,0,0,0,{"$f":"V14","v":0},0,0,12,10,{"$f":"AA14","v":10}]
["Finished goods:"]
["Distributor inventory and deferred cost of sales",null,null,654,733,635,610,610,631,564,513,457,457,481,422,515,451,451,457,465,476,443,443,116,74,77,109,109]
["Manufactured finished goods",null,null,535,577,547,593,593,464,446,469,415,415,328,413,332,552,552,550,727,659,689,689,758,908,787,643,643]
["Total finished goods",null,null,{"$f":"SUM(D16:D17)","v":1189},{"$f":"SUM(E16:E17)","v":1310},{"$f":"SUM(F16:F17)","v":1182},{"$f":"SUM(G16:G17)","v":1203},1203,{"$f":"SUM(I16:I17)","v":1095},{"$f":"SUM(J16:J17)","v":1010},{"$f":"SUM(K16:K17)","v":982},{"$f":"SUM(L16:L17)","v":872},872,{"$f":"SUM(N16:N17)","v":809},{"$f":"SUM(O16:O17)","v":835},{"$f":"SUM(P16:P17)","v":847},{"$f":"SUM(Q16:Q17)","v":1003},1003,{"$f":"SUM(S16:S17)","v":1007},{"$f":"SUM(T16:T17)","v":1192},{"$f":"SUM(U16:U17)","v":1135},{"$f":"SUM(V16:V17)","v":1132},1132,874,982,864,{"$f":"SUM(AA16:AA17)","v":752},752]
["Service-related spares",null,null,275,274,268,258,258,240,{"$f":"223+1","v":224},234,236,236,237,260,286,300,300,303,292,273,258,258,248,228,217,225,225]
["Demonstration systems",null,null,36,39,44,50,50,39,28,19,18,18,19,19,24,23,23,24,27,33,33,33,29,23,22,22,22]
["Total",null,null,{"$f":"+D13+D14+D18+D19+D20","v":1676},{"$f":"+E13+E14+E18+E19+E20","v":1890},{"$f":"+F13+F14+F18+F19+F20","v":1760},{"$f":"+G13+G14+G18+G19+G20","v":1627},1627,{"$f":"+I13+I14+I18+I19+I20","v":1482},{"$f":"+J13+J14+J18+J19+J20","v":1362},{"$f":"+K13+K14+K18+K19+K20","v":1343},{"$f":"+L13+L14+L18+L19+L20","v":1217},1217,{"$f":"+N13+N14+N18+N19+N20","v":1176},{"$f":"+O13+O14+O18+O19+O20","v":1264},{"$f":"+P13+P14+P18+P19+P20","v":1366},{"$f":"+Q13+Q14+Q18+Q19+Q20","v":1616},1616,{"$f":"+S13+S14+S18+S19+S20","v":1693},{"$f":"+T13+T14+T18+T19+T20","v":1896},{"$f":"+U13+U14+U18+U19+U20","v":1900},{"$f":"+V13+V14+V18+V19+V20","v":1846},1846,1572,1701,1513,{"$f":"SUM(AA18:AA20)+SUM(AA13:AA14)","v":1383},1383]
[]
[]
["Property and equipment, net:"]
["Land, buildings, and building and leasehold improvements",null,null,4471,4457,4465,{"$f":"4496-1","v":4495},4495,4561,4573,4706,4778,4778,4819,4800,4848,4926,4926,4854,4790,4768,4710,4710,4707,4731,4554,4545,4545]
["Computer equipment and related software",null,null,1423,1417,1344,1310,1310,1276,1344,1384,1288,1288,1292,1301,1266,1258,1258,1251,1207,1111,1085,1085,1037,965,941,922,922]
["Production, engineering, and other equipment",null,null,5728,5745,5795,5753,5753,5742,5640,5700,5658,5658,5708,5680,5701,5707,5707,5681,5702,5709,5734,5734,5712,5616,5688,5711,5711]
["Operating lease assets ",null,null,349,343,359,372,372,372,324,325,296,296,301,297,322,356,356,352,364,370,356,356,475,529,562,611,611]
["Furniture and fixtures",null,null,498,498,498,497,497,502,501,527,543,543,548,560,567,572,572,393,375,368,358,358,363,369,370,376,376]
["Total gross property and equipment",null,null,{"$f":"SUM(D25:D29)","v":12469},{"$f":"SUM(E25:E29)","v":12460},{"$f":"SUM(F25:F29)","v":12461},{"$f":"SUM(G25:G29)","v":12427},12427,{"$f":"SUM(I25:I29)","v":12453},{"$f":"SUM(J25:J29)","v":12382},{"$f":"SUM(K25:K29)","v":12642},{"$f":"SUM(L25:L29)","v":12563},12563,{"$f":"SUM(N25:N29)","v":12668},{"$f":"SUM(O25:O29)","v":12638},{"$f":"SUM(P25:P29)","v":12704},{"$f":"SUM(Q25:Q29)","v":12819},12819,{"$f":"SUM(S25:S29)","v":12531},{"$f":"SUM(T25:T29)","v":12438},{"$f":"SUM(U25:U29)","v":12326},{"$f":"SUM(V25:V29)","v":12243},12243,12294,{"$f":"SUM(Y25:Y29)","v":12210},12115,{"$f":"SUM(AA25:AA29)","v":12165},12165]
["Less accumulated depreciation and amortization ",null,null,-9236,-9248,-9185,{"$f":"-9095","v":-9095},-9095,-9107,-8996,-9113,-9057,-9057,-9169,-9216,-9309,-9497,-9497,-9329,-9325,-9244,-9237,-9237,-9338,-9279,-9281,-9376,-9376]
["Total",null,null,{"$f":"SUM(D30:D31)","v":3233},{"$f":"SUM(E30:E31)","v":3212},{"$f":"SUM(F30:F31)","v":3276},{"$f":"SUM(G30:G31)","v":3332},3332,{"$f":"SUM(I30:I31)","v":3346},{"$f":"SUM(J30:J31)","v":3386},{"$f":"SUM(K30:K31)","v":3529},{"$f":"SUM(L30:L31)","v":3506},3506,{"$f":"SUM(N30:N31)","v":3499},{"$f":"SUM(O30:O31)","v":3422},{"$f":"SUM(P30:P31)","v":3395},{"$f":"SUM(Q30:Q31)","v":3322},3322,{"$f":"SUM(S30:S31)","v":3202},{"$f":"SUM(T30:T31)","v":3113},{"$f":"SUM(U30:U31)","v":3082},{"$f":"SUM(V30:V31)","v":3006},3006,2956,2931,2834,{"$f":"SUM(AA30:AA31)","v":2789},2789]
[]
[]
["Other assets:"]
["Deferred tax assets*",null,null,1553,1448,1437,0,0]
["Investments in privately held companies",null,null,886,857,873,897,897,928,964,976,1003,1003]
["Other ",null,null,728,778,710,619,619,{"$f":"759","v":759},{"$f":"733","v":733},{"$f":"827","v":827},{"$f":"797+44","v":841},841]
["Total",null,null,{"$f":"SUM(D36:D38)","v":3167},{"$f":"SUM(E36:E38)","v":3083},{"$f":"SUM(F36:F38)","v":3020},{"$f":"SUM(G36:G38)","v":1516},1516,{"$f":"SUM(I37:I38)","v":1687},{"$f":"SUM(J37:J38)","v":1697},{"$f":"SUM(K37:K38)","v":1803},{"$f":"SUM(L37:L38)","v":1844},1844]