{"text_format":"1","workbook":"xlsx","n_sheets":46,"sheets":["Data Read File","CHARTS ==>","Performance and Valuation Chart","Performance Chart w Ranges","Orig Chart w ranges","PVP w As Reported Metrics","Orig chart classic","Sales Margins Turns","Debt Charts - Consensus","Debt Charts - Negative Case","Historic Uses of Cash","Valuation Matrix - PB' Based","FINANCIALS==>","VALUATION","PERFORMANCE METRICS","Sheet1","Assets Prime","_CIQHiddenCacheSheet","Earnings Prime","Quarterly Earnings Prime","Enterprise Value Prime","Recovery Rate","Liquidation Recovery Rate","DRS - Base Case","DRS - Negative Case","DATA ==>","Base Case PVP","Bear Case PVP","PERFORMANCE METRICS - Negative","Assets Prime - Negative Case","Earnings Prime - Negative Case","5 Year Forecast Valuation Prime","Financial Red Flags","Cash Flow Comparables","Flatfile","Data - Assets Prime","Data - Earnings Prime","Pension Data - Report","Data - PPI","DSOs","PP&E","Special Items","GDP","CapIQ Options","Data - Debt Schedule","Consensus Estimates"],"not_rendered":{"charts":78,"images":2,"macros":1,"external_links":2,"defined_names":146,"comments":19,"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":"Data Read File","index":0,"n_rows":38,"n_cols":828,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
["PwC Log Path:","E:\\Google Drive\\EAS Models\\Middle Tier Model\\2016 08 27\\PwC Company Log.xlsx"]
["Ticker:","PSE:JFC"]
["File Location","Sheet 44"]
["File Location",{"$f":"\"Performance and Valuation Prime Database - \" & B3&\" - Unlinked No Formula.xlsx\"","v":"Performance and Valuation Prime Database - Sheet 44 - Unlinked No Formula.xlsx"}]
["Scenario #",0]
["Location of First Ticker+Scenario",1881]
[null,980]
["Rows to Copy",27]
[]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821]
["ValensYrID","Ticker","Scenario Number","Scenario Name","User Access Level","Data Date","Company Name","Valens Year Code","Valens Year","Year Code","Year","Fiscal Year Date","Sector","Industry Group","Industry","Sub-Industry","Home Country","Country Code","Home Currency","Exchange","Ticker","Trading Currency","Stock Price","5 Year CDS","Key Model Calcs","Earnings' Margin","Net Asset' Turns","ROA'","Real Growth Rate in Gross Asset'","ROA' With Goodwill","Cost of Capital","V/A'","P/B'","Fwd V/E'","Fwd P/E'","Trailing V/E'","Trailing P/E'","PwC","NOPAT Margin","Capital Turnover","ROIC","Growth in Capital","Cost of Capital","V/A","Fwd V/E","Trailing V/E","Gross Asset","Accum Depreciation","Net Asset","NOPAT","Enterprise Value","Key Model Data","Excess Cash - 3x R&D Check","Excess Cash - Unearned COGS","Excess Cash - 10% of Revenue","Excess Cash - Required Cash Level","Excess Cash","Operating Cash","Inventory - Adj","Other Current Assets - Adj","Current Assets","Other Current Liabilities","Current Liabilities","Net Working Capital","GDP Deflator Adjusted Land","Pension Assets","Postretirement Assets","Other Assets Adjusted for Pensions","Non-Depreciating Intangible Assets","Total Non-Depreciating Assets","Operating LT Investments","Total Non-Depreciating Assets (ex-non-op LT Investments)","GDP Deflator Adjusted Gross PP&E","Capitalized Operating Leases","GDP Deflator Adjusted Capitalized R&D","Depreciating Intangible Assets","Total Depreciating Assets","Total Assets'","Accumulated Depreciation'","Net Assets'","Adjusted Special Items - After Taxes","Special Item Add Back - Recurring Special Items","Depreciation Expense","Amortization Expense","Adjusted Tax Expense","Total Pension & OPEB Expenses","Total Pension Service Costs","COGS - LIFO Adjustment to FIFO Accounting","Acquisition Adjustment - Gross Earnings Adjustment","Divestiture Adjustment - Gross Earnings Adjustment","Gross Earnings'","Earnings'","EPS'","Equity Earnings'","Equity EPS'","Stock Option Claims","Total Debt'","Non-Operating Assets","Enterprise Value'","Debt'","Capital Lease Adjustment - PP&E","Capital lease Adjustment - Depreciation Expense","Capital Lease Adjustment - Interest Expense","Capital Lease Adjustment - Rental Expense","Capital Lease - Adjusted PP&E","Capital Lease - GDP Deflator Adjusted Gross PP&E","Capital Lease - Adjusted Operating Lease Expense","Capital Lease - Adjusted Operating Lease Asset","Capital Lease - Adjusted Operating Lease Depreciation","Capital Lease - Adjusted Lease Interest Expense","Capital Lease - Adjusted Capital Lease Debt","Recovery Rate - Cash","Recovery Rate - Accounts Receivable","Recovery Rate - Inventory","Recovery Rate - Other Current Assets","Recovery Rate - Current Assets","Recovery Rate - Net Working Capital","Recovery Rate - Land","Recovery Rate - LT Investments @ Cost","Recovery Rate - Other Assets","Recovery Rate - Non-Depreciating Intangibles","Recovery Rate - Non-Depreciating Assets","Recovery Rate - PP&E","Recovery Rate - Operating Leases","Recovery Rate - Capitalized R&D","Recovery Rate - Depreciating Intangible Assets","Recovery Rate - Depreciating Assets","Recovery Rate - Total Assets'","Recovery Rate - Credit Facility Debt","Recovery Rate - Credit Facility Recovery","Recovery Rate - Book Debt ex Credit Facility Debt","Recovery Rate - Adj Debt Prime","Recovery Rate - Unsecured Obligations","Liquidation Recovery Rate - Cash","Liquidation Recovery Rate - Accounts Receivable","Liquidation Recovery Rate - Inventory","Liquidation Recovery Rate - Other Current Assets","Liquidation Recovery Rate - Current Assets","Liquidation Recovery Rate - Net Working Capital","Liquidation Recovery Rate - Land","Liquidation Recovery Rate - LT Investments @ Cost","Liquidation Recovery Rate - Other Assets","Liquidation Recovery Rate - Non-Depreciating Intangibles","Liquidation Recovery Rate - Non-Depreciating Assets","Liquidation Recovery Rate - PP&E","Liquidation Recovery Rate - Operating Leases","Liquidation Recovery Rate - Capitalized R&D","Liquidation Recovery Rate - Depreciating Intangible Assets","Liquidation Recovery Rate - Depreciating Assets","Liquidation Recovery Rate - Total Assets'","Liquidation Recovery Rate - Credit Facility Debt","Liquidation Recovery Rate - Credit Facility Recovery","Liquidation Recovery Rate - Book Debt ex Credit Facility Debt","Liquidation Recovery Rate - Adj Debt Prime","Liquidation Recovery Rate - Unsecured Obligations","Adjusted Gross Earnings' - Full Pension Addback","Gross Cash Earnings'","Other Uses of Cash","Cash Earnings'","Adjusted Interest Expense","Interest Coverage Ratio'","Leverage Ratio'","Model Adjust Calcs","Cumulative PP&E Recapturing","Gross PP&E Adjusted","Cumulative PP&E Impairment Recapturing","Net PP&E Adjusted","Net/Gross PP&E Ratio","Net/Gross PP&E Ratio FY-1","Cumulative PP&E Recapturing FY-1","Cumulative PP&E Recapturing FY-2","Gross PP&E Adj FY-1","Cumulative PP&E Impairment Recapturing FY-1","Net PP&E Adj FY-1","Gross PP&E Adj FY-2","Depreciation Expense FY-1","Depreciation Expense FY-2","Asset Life - PP&E FY0","Asset Life - PP&E FY-1","Asset Life - PP&E -2","Asset Life - PP&E - 3 Year Median","Asset Life - Leased Assets","Asset Life - R&D","Implied Age of Assets","Implied Age of Assets FY-1","Implied Age of Assets - 2 Year Average","GDP Deflator Reference Column","Average GDP Deflator - Adj for Age of Assets","GDP Deflator Adjustment - PP&E","GDP Deflator Adjusted PP&E (ex CIP)","GDP Deflator Adjustment - Land","Real Secured Debt Rate","Capitalized Leases - Economic Depreciation","Capitalized Leases - Interest Expense","Capitalized Leases - Debt Obligation","Capitalized R&D","Average GDP Deflator - Capitalized R&D","Net Pension Liability (Asset)","Net OPEB Liability (Assets)","Economic PP&E Depreciation","Economic R&D Depreciation","Total Economic Depreciation","Asset Life - Depreciating Assets (Harmonic Mean)","Special Items - Income Tax Adjustment","Average Effective Tax Rate","Pre-Tax Income","Tax Adjustment - NOL Shield Adjustment","Tax Adjustment - Interest Shield Adjustment","COGS/Inventory","PPI Change","Earnings - % of Earnings'","Stock Option Claims - In The Money Option Value","High Enterprise Value'","Low Enterprise Value'","Gross Asset' FY-1","Growth Rate - Inflation Distorted","GDP Deflator","Book Equity'","Earnings' FY1","Equity Earnings' FY1","High V/A'","Low V/A'","High Fwd V/E'","Low Fwd V/E'","Raw Financial Data","Cash","Accounts Receivable","Inventory","LIFO Reserve","Other Current Assets","Other Current Assets - Discontinued Operations","Prepaid Expenses","Other Receivables","Accounts Payable","Income Taxes Payable","Accrued Expenses","Other Current Liabilities","Current Pension Liabilities","Current postretirement Liabilities","Non Current Unearned Revenue","Long Term Investments @ Cost","Other Assets","Current Unearned Revenue","Revenue","Gross PP&E","Land","Construction in Progress","Net PP&E","Net Income","Effective Tax Rate","Total Unusual Items","EBITDA","EBITA","EBIT","Operating Lease Expense","R&D Expense","Interest Expense","Minority Interest Expense","Non-Cash Pension Expense","Interest & Investment Income","Equity Investment Income","Stock Option Expense (After Tax)","Diluted Shares Outstanding","Total Debt","Other Long-Term Liabilities","Preferred Stock","Minority Interest","Market Capitalization","High Market Cap","Low Market Cap","Goodwill","Other Intangibles","Tangible P/B","Forward P/E","Trailing P/E","Dividend Yield","Income Taxes","Cash Taxes","Other Non-Cash Gains & Losses","Dividends","Interest Coverage Ratio","Leverage Ratio","Capex","Debt Repaid","Debt Issued","Change in Working Capital","Dividend Paid","Share Buybacks","Divestitures","Acquisition Cost","Earnings from Discontinued Operations","Average Stock Price of Options Outstanding","End of Year Stock Price","Options Outstanding","Total Pension Expense","Total Postretirement Expense","Pension Service Cost","Defined Contribution Plan Expense","Postretirement Service Cost","COGS","EBT","Net Operating Losses","Pension - Projected Benefit Obligations","Pension - Plan Assets","OPEB - Projected Benefit Obligation","OPEB - Plan Assets","Pensions - Defined Benefit Plan Costs","R&D For Cap R&D Yr0","R&D For Cap R&D Yr-1","R&D For Cap R&D Yr-2","R&D For Cap R&D Yr-3","R&D For Cap R&D Yr-4","R&D For Cap R&D Yr-5","R&D For Cap R&D Yr-6","R&D For Cap R&D Yr-7","R&D For Cap R&D Yr-8","R&D For Cap R&D Yr-9","R&D For Cap R&D Yr-10","R&D For Cap R&D Yr-11","Gross PP&E Yr-1","Land Yr-1","Construction In Process Yr-1","Net PP&E Yr-1","EBITDA Yr-1","EBITA Yr-1","Gross PP&E Yr-2","Land Yr-2","Construction In Process Yr-2","EBITDA Yr-2","EBITA Yr-2","Effective Tax Rate - FY-1","Effective Tax Rate - FY-2","Effective Tax Rate - FY-3","Effective Tax Rate - FY-4","Effective Tax Rate - FY-5","Effective Tax Rate - FY-6","Effective Tax Rate - FY-7","Effective Tax Rate - FY-8","Effective Tax Rate - FY-9","Inventory Method","Drawn Revolver","Term Loan","Debt Due FY1","Debt Due FY2","Debt Due FY3","Debt Due FY4","Debt Due FY5","DRS","Cash - Beginning of Period","YTD Net Income","% Through Year","Rest of Year - Gross Cash Earnings","Rest of Year - Dividends","Rest of Year - Maintenance Capex","Rest of Year - Maintenance R&D Capex","Rest of Year - Maintenance Operating Lease Expense","Rest of Year - Maintenance Capital Lease Capex","Rest of Year - Interest Expense","Cash Flows in Excess of Operating Obligations","Cash Flows in Excess of Operating Obligations - %","Cash Flows in Excess of All Obligations","Cash Flows in Excess of All Obligations - %","End of Year Cash","Revolver","Drawn Revolver","Undrawn Revolver","End of Year Cash & Undrawn Revolver","Historics for Forecast / Signal Flag","Cash","Accounts Receivable","Inventory","LIFO Reserve","Other Current Assets","Other Current Assets - Discontinued Operations","Prepaid Expenses","Other Receivables","Accounts Payable","Income Taxes Payable","Accrued Expenses","Other Current Liabilities","Current Pension Liabilities","Current postretirement Liabilities","Non Current Unearned Revenue","Long Term Investments @ Cost","Other Assets","Current Unearned Revenue","Revenue","Gross PP&E","Land","Construction in Progress","Net PP&E","Net Income","Effective Tax Rate","Total Unusual Items","EBITDA","EBITA","EBIT","Operating Lease Expense","R&D Expense","Interest Expense","Minority Interest Expense","Non-Cash Pension Expense","Interest & Investment Income","Equity Investment Income","Stock Option Expense (After Tax)","Diluted Shares Outstanding","Total Debt","Other Long-Term Liabilities","Preferred Stock","Minority Interest","Market Capitalization","High Market Cap","Low Market Cap","Goodwill","Other Intangibles","Tangible P/B","Forward P/E","Trailing P/E","Dividend Yield","Income Taxes","Cash Taxes","Other Non-Cash Gains & Losses","Dividends","Interest Coverage Ratio","Leverage Ratio","Capex","Debt Repaid","Debt Issued","Change in Working Capital","Dividend Paid","Share Buybacks","Divestitures","Acquisition Cost","Earnings from Discontinued Operations","Average Stock Price of Options Outstanding","End of Year Stock Price","Options Outstanding","Total Pension Expense","Total Postretirement Expense","Pension Service Cost","Defined Contribution Plan Expense","Postretirement Service Cost","COGS","EBT","Net Operating Losses","Pension - Projected Benefit Obligations","Pension - Plan Assets","OPEB - Projected Benefit Obligation","OPEB - Plan Assets","Pensions - Defined Benefit Plan Costs","R&D For Cap R&D Yr0","R&D For Cap R&D Yr-1","R&D For Cap R&D Yr-2","R&D For Cap R&D Yr-3","R&D For Cap R&D Yr-4","R&D For Cap R&D Yr-5","R&D For Cap R&D Yr-6","R&D For Cap R&D Yr-7","R&D For Cap R&D Yr-8","R&D For Cap R&D Yr-9","R&D For Cap R&D Yr-10","R&D For Cap R&D Yr-11","Front Yr Mkt Data","Mkt Implied ROA'","5 Year Asset Growth CAGR","V/A Valuation","iCDS","Valens Rating","Moody's Rating","1 Yr CDS","2 Yr CDS","3 Yr CDS","4 Yr CDS","6 Yr CDS","7 Yr CDS","Estimates","Revenue Estimates - FY1","# of Revenue Estimates - FY1","Net Income Estimates - FY1","# of Net Income Estimates - FY1","Capex Estimates - FY1","# of Capex Estimates - FY1","Revenue Estimates - FY2","# of Revenue Estimates - FY2","Net Income Estimates - FY2","# of Net Income Estimates - FY2","Capex Estimates - FY2","# of Capex Estimates - FY2","Revenue Estimates - FY3","# of Revenue Estimates - FY3","Net Income Estimates - FY3","# of Net Income Estimates - FY3","Capex Estimates - FY3","# of Capex Estimates - FY3","Revenue Estimates - FY4","# of Revenue Estimates - FY4","Net Income Estimates - FY4","# of Net Income Estimates - FY4","Capex Estimates - FY4","# of Capex Estimates - FY4","Revenue Estimates - FY5","# of Revenue Estimates - FY5","Net Income Estimates - FY5","# of Net Income Estimates - FY5","Capex Estimates - FY5","# of Capex Estimates - FY5","FY0 Revenue - Override Option","FY1 Revenue - Override Option","FY2 Revenue - Override Option","FY3 Revenue - Override Option","FY 4 Revenue - Override Option","FY5 Revenue - Override Option","FY 1 Rev Growth","FY 2 Rev Growth","FY 3 Rev Growth","FY 4 Rev Growth","FY 5 Rev Growth","FY1 Net Income - Override Option","FY2 Net Income - Override Option","FY3 Net Income - Override Option","FY 4 Net Income - Override Option","FY5 Net Income - Override Option","FY1 Capex - Override Option","FY2 Capex - Override Option","FY3 Capex - Override Option","FY 4 Capex - Override Option","FY5 Capex - Override Option","Revenue Input","Revenue Growth Input","Net Income Input","Capex Input","Added Data","Cash Available for Outlays","Cash Available & Undrawn Revolver","Earnings - % of Equity Earnings'","Other Current Assets","Current Pension/Postretirement Liability","Tax Cash Adjustment (addback change in Deferred Taxes)","Pension Obligations","Excess Cash - 5% of Revenue","PwC - Excess Cash","PwC - Operating Cash","PwC - Current Assets","PwC - Gross Asset ex-Intangibles","PwC - Net Asset ex-Intangibles","PwC - ROIC ex-Intangibles","Gross Other Intangibles","Total Gross Intangibles","Total Net Intangibles","PwC - Net Asset w/ Gross Intangibles & Goodwill","PwC - ROIC with Gross Intangibles & Goodwill","PwC - Growth in Capital (ex Intangibles)","PwC - NOPAT Margin (ex Intangibles)","PwC - Capital Turnover (ex-Intangibles)","PwC - Growth in Capital (w Gross Intangibles)","PwC - NOPAT Margin (w Gross Intangibles)","PwC - Capital Turnover - ROIC w Gross Intangibles","FY1 Net Income Estimate (13 Weeks Ago)","FY1 Net Income Estimate (4 Weeks Ago)","FY1 Net Income Estimate (1 Week Ago)","FY1 ROA' - 13 Weeks Ago","FY1 ROA' - 4 Weeks Ago","FY1 ROA' - 1 Week Ago","ROA' Momentum - 13 Week","ROA' Momentum - 4 Weeks","ROA' Momentum - 1 Week","Update Flag","Model Change Update Flag","Forecast Data Update Flag","Database Update Flag","Alt ROIC - Valuations","PwC - V/A ex-Intangibles","PwC - Fwd V/E - ex Intangibles","PwC - V/A - Gross Intangibles","PwC - Fwd V/E - Gross Intangibles","Valens vs Traditional","EBITDA'","EV/EBITDA'","EV/EBITDA","Fwd P/E","P/B","Enterprise Value","ROA","EBITDA' Margin","EBITDA Margin","Equity Earnings' Margin","Net Income Margin","Cash Flow from Operations","Net Asset' - % of Revenue","Total Assets","Assets - % of Revenue","Absolute Asset' Growth","Acquired In-Process R&D","Capital Leases","DRS - Yrs 6","Cash - Beginning of Period","YTD Net Income","% Through Year","Rest of Year - Gross Cash Earnings","Rest of Year - Dividends","Rest of Year - Maintenance Capex","Rest of Year - Maintenance R&D Capex","Rest of Year - Maintenance Operating Lease Expense","Rest of Year - Maintenance Capital Lease Capex","Rest of Year - Interest Expense","Cash Flows in Excess of Operating Obligations","Cash Flows in Excess of Operating Obligations - %","Debt Maturing - Yr 6","Cash Flows in Excess of All Obligations","Cash Flows in Excess of All Obligations - %","End of Year Cash","Revolver","Drawn Revolver","Undrawn Revolver","End of Year Cash & Undrawn Revolver","DRS - Yrs 7","Cash - Beginning of Period","YTD Net Income","% Through Year","Rest of Year - Gross Cash Earnings","Rest of Year - Dividends","Rest of Year - Maintenance Capex","Rest of Year - Maintenance R&D Capex","Rest of Year - Maintenance Operating Lease Expense","Rest of Year - Maintenance Capital Lease Capex","Rest of Year - Interest Expense","Cash Flows in Excess of Operating Obligations","Cash Flows in Excess of Operating Obligations - %","Debt Maturiting - Yr 7","Cash Flows in Excess of All Obligations","Cash Flows in Excess of All Obligations - %","End of Year Cash","Revolver","Drawn Revolver","Undrawn Revolver","End of Year Cash & Undrawn Revolver","Details Additional Input","PP&E Turns","R&D Turns","Capitalized Lease Turns","PP&E Growth","Working Capital Growth","R&D Growth","Cap Lease Growth","Sales Growth","Key Statistics","Avg. Daily Vol. (3 Mo.) (mn)","CS Outstanding (mn)","FY Annual Dividend ($)","Fiscal Year End","52 Week High/Low","EPS","EV/Sales","S&P Rating","Fitch Rating","New PwC Data","PwC - Gross Asset ex-Goodwill","PwC - Net Asset ex-Goodwill","PwC - ROIC ex-Goodwill","PwC - Growth in Capital ex-Goodwill","PwC - NOPAT Margin ex-Goodwill","PwC - Capital Turnover ex-Goodwill","PwC - V/A ex-Goodwill","Manual Adjustments Flag","Manual Adjustment Level"]
["PSE:JFC0980","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",980,1995,980,1995,"1995-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",14.2,0,null,9.3812748668070309E-2,3.1780445208363357,0.29814109188915711,-7.5495958853784018E-2,0.29814109188915711,0.06,-0.21538188190252264,0,-0.63522115718186178,0,-0.72241595594141494,0,null,9.3812748668070309E-2,3.1780445208363357,0.29814109188915711,"",0.06,-0.21538188190252264,-0.63522115718186178,-0.72241595594141494,2311.2638949454054,784.70471737816217,1526.5591775672433,455.13002003331155,-328.7931885000001,null,0,0,242.57365150000001,242.57365150000001,113.0041985,242.57365150000001,201.23966999999999,202.80948000000001,852.66810150000003,0,743.57825000000003,109.08985150000001,0,0,0,240.41225,0,608.02081150000004,0,349.50210149999998,1961.7617934454054,0,0,0,1961.7617934454054,2311.2638949454054,784.70471737816217,1526.5591775672433,0,0,173.29872999999998,0,168.58951999999999,0,0,0,0,0,666.47253999999998,455.13002003331155,0.51661075530958078,455.13002003331155,0.51661075530958078,0,41.25,371.52290850000009,-328.7931885000001,null,0,0,0,0,1608.6248399999999,1961.7617934454054,0,0,0,0,0,355.57785000000001,164.83624,120.74380199999999,121.685688,762.84357999999997,19.265329999999949,0,258.51871,96.164900000000003,0,373.94893999999994,784.70471737816217,0,0,0,784.70471737816217,1158.6536573781621,0,{"$error":"#DIV/0!"},41.25,41.25,28.088573512197868,320.02006500000005,51.511324999999999,30.185950499999997,20.280948000000002,421.99828850000006,-321.57996149999997,0,258.51871,24.041225000000001,0,-39.020026499999972,576.19480062317496,0,0,0,576.19480062317496,537.17477412317498,0,{"$error":"#DIV/0!"},41.25,41.25,13.022418766622424,666.47253999999998,690.05139000000008,-41.25,389.92612003331169,0,{"$error":"#DIV/0!"},0.10578927104569445,null,0,1608.6248399999999,0,1181.18478,73.428232029538975,0,0,0,0,0,0,0,0,0,9.2823810076392377,0,0,9.2823810076392377,9.2823810076392377,5,2.4664927434840402,9.2823810076392377,5.8744368755616385,36,8.3789563325063363E-2,353.13695344540542,1961.7617934454054,0,3.2000000000000001E-2,0,0,0,0,8.0175706823875884E-2,0,0,211.34251996668846,0,211.34251996668846,9.2823810076392377,0,2.43486,705.99473,0,0,14.202252965332333,{"$error":"#VALUE!"},1.1807729359638079,14.2,-328.7931885000001,-328.7931885000001,2311.2638949454054,0,7.5495958853784018E-2,1855.3523660672433,517.60427810477927,517.60427810477927,-0.21538188190252264,-0.21538188190252264,-0.63522115718186178,-0.63522115718186178,null,355.57785000000001,206.0453,201.23966999999999,0,83.202709999999996,0,119.60677,0,715.47438,28.103870000000001,0,28.103870000000001,0,0,0,258.51871,240.41225,0,4851.4730300000001,1608.6248399999999,0,0,1181.18478,537.40521000000001,24.348600000000001,0,821.25441000000001,647.95568000000003,647.95568000000003,0,0,0,0.13769000000000001,0,-44.36909,0,0,880.99215000000004,41.25,0,0,1.4797199999999999,0,0,0,0,0,0,0,0,0,168.58951999999999,159.19202999999999,-14.18136,88.782749999999993,0,5.0229999999999997E-2,742.97175000000004,0,-41.25,0,88.782749999999993,0,0,0,0,0,14.2,0,0,0,0,0,0,2858.0567000000001,692.39877999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT","AUDIT","AUDIT",null,"AUDIT",null,"AUDIT",null,"AUDIT",null,null,null,null,null,null,"AUDIT","AUDIT",null,"AUDIT","AUDIT",null,null,"AUDIT","AUDIT",null,null,"AUDIT","AUDIT","AUDIT",null,null,null,null,null,"AUDIT",null,null,"AUDIT",null,null,null,null,"","","",null,null,"","","","","AUDIT","AUDIT",null,null,"","","","","","","","","","","","","","",null,null,null,null,null,"AUDIT","AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1807729359638079,83.202709999999996,0,9.3974900000000048,0,242.57365150000001,113.0041985,242.57365150000001,852.66810150000003,2311.2638949454054,1526.5591775672433,0.29814109188915711,0,0,0,1526.5591775672433,0.29814109188915711,"",9.3812748668070309E-2,3.1780445208363357,"",9.3812748668070309E-2,3.1780445208363357,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,-0.21538188190252264,-0.63522115718186178,-0.21538188190252264,-0.63522115718186178,null,661.76333,-0.49684407339403364,0,0,0,0,0,0.13640461894930908,0.16728999999999999,9.3812748668070309E-2,0.109469,810.65337,0.31465890217826137,2645.7880399999999,0.54535767253353151,"",0,0,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,4.1216973489591799,0,0,"","","","","",null,0,0,0,"Dec-1995","$14.6/$8.0",0,0,null,null,null,2311.2638949454054,1526.5591775672433,0.29814109188915711,"",9.3812748668070309E-2,3.1780445208363357,-0.21538188190252264,null,null,null,10.15987,0,0,7.4010000000000006E-2,0,0,2.38279,880.78125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1860.9597900000001,1902.2097900000001,0.61,0.59440999999999999,0,0,0,0,0,0,0,12.471159999999999,0,0,0,7.5240999999999998,0,0,33.725900000000003,0,1859.4800700000001,null,235.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,647.95568000000003,157.76813670048,490.18754329952003,526.89174000000003,0,743.57825000000003,-216.68651,0,0,964.49827000000005,964.49827000000005,0.13355854520745425,"","","","","","",83.202709999999996,238.02946,0,0,1902.2097900000003,7.5240999999999998,33.725900000000003,0,0,42.72972,1859.4800700000001,-0.11833235362546567,0,42.72972,42.72972,-892.59901000000002,"",2.5504405746960219,1902.2097900000003,2.5504405746960219,null,0,0,0.38500000000000001]
["PSE:JFC0981","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",981,1996,981,1996,"1996-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",27.5,0,null,7.4965110714027075E-2,2.2977657213980969,0.17225226169950461,0.77859873341586883,0.17225226169950461,0.06,8.2930428878648073,10.501523205987926,36.857647283676947,80.730755595203519,48.144754710577232,46.795371299262747,null,7.4965110714027075E-2,2.2977657213980969,0.17225226169950461,0.85521416182463628,0.06,8.2930428878648073,36.857647283676947,48.144754710577232,4287.8895096166843,1282.9694406555936,3004.9200689610907,517.60427810477927,24919.931006499999,null,0,0,345.23011650000001,345.23011650000001,135.5928035,345.23011650000001,323.01920000000001,329.51686999999998,1576.8558665,16.81081,1350.4159499999998,226.43991650000021,490.37776147770006,0,0,363.64823000000001,0,1098.9651279777004,0,1080.4659079777002,3207.4236016389841,0,0,0,3207.4236016389841,4287.8895096166843,1282.9694406555936,3004.9200689610907,0,0,221.70064000000002,0,219.90035,0,0,0,0,0,826.7278100000002,517.60427810477927,0.58766496006219393,517.60427810477927,0.58766496006219393,0,807.33452,154.0920235000001,24919.931006499999,null,0,0,0,0,2542.7613900000001,3207.4236016389841,0,0,0,0,0,480.82292000000001,463.27174400000007,193.81152,197.71012199999998,1335.6163060000001,-14.799643999999716,490.37776147770006,18.499220000000001,145.459292,0,639.53662947770033,1282.9694406555936,0,0,0,1282.9694406555936,1922.5060701332941,0,{"$error":"#DIV/0!"},807.33452,807.33452,2.3813004677829137,432.74062800000002,144.77242000000001,48.45288,32.951687,658.91761500000007,-691.49833499999977,490.37776147770006,18.499220000000001,36.364823000000001,0,-146.2565305222997,968.39593598771978,0,0,0,968.39593598771978,822.13940546542005,0,{"$error":"#DIV/0!"},807.33452,807.33452,1.0183379814669884,826.7278100000002,847.64610000000016,-751.39092000000016,428.50087810477913,0,{"$error":"#DIV/0!"},1.8840907014491266,null,0,2542.7613900000001,0,1919.2973099999999,75.480826378286309,73.428232029538975,0,0,1608.6248399999999,0,1181.18478,0,173.29872999999998,0,11.469346186822014,9.2823810076392377,0,10.375863597230627,10.375863597230627,5,2.5440760101571644,2.7570503999876523,2.6505632050724084,37,7.9270419517536675E-2,544.62897163898378,3087.3903616389839,86.50475147770004,3.2000000000000001E-2,0,0,0,0,8.3299385988222327E-2,0,0,309.12353189522099,0,309.12353189522099,10.375863597230627,0,5.1005500000000001,822.09787000000006,0,0,16.94263650581761,{"$error":"#VALUE!"},1.1634322695418227,27.5,26241.102876499997,17961.759126499997,2311.2638949454054,0.85521416182463628,7.661542840876745E-2,2306.4734424610906,676.11290581578237,300.02796581578235,8.7327124430209864,5.9774498869482491,38.811717171465737,26.566212494979297,null,480.82292000000001,579.08968000000004,323.01920000000001,0,116.63576999999999,0,212.8811,0,1333.6051399999999,0,0,16.81081,0,0,0,18.499220000000001,363.64823000000001,0,6904.6023299999997,3066.6676400000001,403.87301000000002,120.03324000000001,2443.2035599999999,602.19752000000005,26.6569,0,1061.7338,840.03315999999995,840.03315999999995,0,0,0,2.82965,0,0,0,0,880.78125,807.33452,0,0,45.204129999999999,24221.484380000002,25542.65625,17263.3125,0,0,0,32.296120000000002,0,0,219.90035,187.72783999999999,11.25422,110.02169000000001,0,0.76039000000000001,1236.5169100000001,235.6062,-1001.6907200000001,14.6936,110.02169000000001,0,0,0,0,0,27.5,0,0,0,0,0,0,5472.7968899999996,824.92751999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1608.6248399999999,0,0,1181.18478,821.25441000000001,647.95568000000003,0,0,0,0,0,24.348600000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,"","","",null,null,"","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1634322695418227,116.63576999999999,0,32.172510000000017,0,345.23011650000001,135.5928035,345.23011650000001,1576.8558665,4287.8895096166843,3004.9200689610907,0.17225226169950461,0,0,0,3004.9200689610907,0.17225226169950461,0.96842684719880578,7.4965110714027075E-2,2.2977657213980969,0.96842684719880578,7.4965110714027075E-2,2.2977657213980969,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,8.2930428878648073,36.857647283676947,8.2930428878648073,36.857647283676947,null,824.92752000000019,30.208630943116063,0,32.296120000000002,0,23908.636259999999,0.146172,0.11947502268389151,0.152452,7.4965110714027075E-2,8.6468000000000003E-2,819.89026000000001,0.43520537828875816,4537.7996800000001,0.65721376309879387,1976.625614671279,0,0,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,3.5878237424329025,0,0,0.63497097983840667,1.0757193578176261,0,0,0.42319709649091863,null,0,880.78125,0,"Dec-1996","$29.0/$14.2",0.136280421500798,3.4627101051307001,null,null,null,4287.8895096166843,3004.9200689610907,0.17225226169950461,0.96842684719880578,7.4965110714027075E-2,2.2977657213980969,8.2930428878648073,null,null,null,19.795839999999998,0,0,-15.10563,0,0,2.5640399999999999,880.78125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2380.0492100000001,3187.38373,0.68371000000000004,0.68371000000000004,16.81081,0,0,0,0,0,0,10.79913,0,0,771.69072000000006,6.7070299999999996,0,0,28.936769999999999,0,2334.8450800000001,null,235.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,840.03315999999995,223.92679942804,616.10636057195995,1114.9899800000001,0,1333.6051399999999,-218.61515999999983,0,0,2224.5884000000001,2224.5884000000001,0.12166278662423705,4.330144047166959,4.330144047166959,0.5268173912626839,0.5268173912626839,0.38638420609118146,0.38638420609118146,116.63576999999999,361.08419000000004,16.81081,0,3187.3837300000005,778.39775000000009,28.936769999999999,0,0,852.53865000000008,2334.8450800000001,-0.24055032983589639,24221.484380000002,852.53865000000008,25074.02303,24113.791739999997,-0.69023867791648119,2.1662287678176733,3187.3837300000005,2.1662287678176733,null,0,0,0]
["PSE:JFC0982","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",982,1997,982,1997,"1997-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",16.75,0,null,7.7211708388798261E-2,2.2745744695805628,0.17562378065385992,0.20902322686129238,0.17562378065385992,0.06,4.1251093620662971,5.4197390327564472,19.162726327667716,17.834377047062183,23.488330263180874,49.172369315260497,null,7.7211708388798261E-2,2.2745744695805628,0.17562378065385992,0.27126295823101598,0.06,4.1251093620662971,19.162726327667716,23.488330263180874,5451.0351025630462,1601.255173566155,3849.7799289968912,676.11290581578237,15880.763227000001,null,0,0,437.83055700000006,437.83055700000006,138.64027299999992,437.83055700000006,436.42757999999998,477.93088,1940.6880169999999,1038.4647500000001,1673.1828,267.5052169999999,593.18360164765886,0,0,587.20835,0,1459.1516786476586,0,1447.8971686476589,4003.1379339153873,0,0,0,4003.1379339153873,5451.0351025630462,1601.255173566155,3849.7799289968912,0,0,335.26407000000006,0,188.52606803181999,0,0,0,0,0,1091.4782419681801,676.11290581578237,0.76762863175820595,300.02796581578235,0.34063845684247063,0,1209.9559899999999,149.89478299999973,15880.763227000001,null,0,0,0,0,3231.1514699999998,4003.1379339153873,0,0,0,0,0,576.47082999999998,470.79920000000004,261.85654799999998,286.75852800000001,1595.8851060000002,-77.297693999999865,593.18360164765886,11.25451,234.88334,0,762.02375764765895,1601.255173566155,0,0,0,1601.255173566155,2363.2789312138138,0,{"$error":"#DIV/0!"},1209.9559899999999,1209.9559899999999,1.9531941250307905,518.82374700000003,147.12475000000001,65.464136999999994,47.793088000000004,779.20572200000004,-893.97707800000001,593.18360164765886,11.25451,58.720835000000001,0,-230.81813135234117,1146.5565457179512,0,0,0,1146.5565457179512,915.73841436560997,0,{"$error":"#DIV/0!"},1209.9559899999999,1209.9559899999999,0.7568361344825526,1091.4782419681801,891.41917196818008,-281.96768000000003,344.60029581578232,376.08494000000002,0.91628315618217071,3.5111867421228871,null,0,3231.1514699999998,0,2313.6211699999999,71.603612256530951,75.480826378286309,0,0,2542.7613900000001,0,1919.2973099999999,1608.6248399999999,221.70064000000002,173.29872999999998,9.6376312260362376,11.469346186822014,9.2823810076392377,9.6376312260362376,9.6376312260362376,5,2.7367391322309,2.3630675333323188,2.5499033327816094,38,7.113814719921488E-2,668.59728391538738,3899.7487539153872,101.69910164765884,3.2000000000000001E-2,0,0,0,0,7.113814719921488E-2,0,0,415.36533615239779,0,415.36533615239779,9.6376312260362376,0,7.0960800000000006,555.23487,0,75.04887803182001,15.719724427131759,{"$error":"#VALUE!"},0.65337856473392608,16.75,26229.942917,12357.638227000001,4287.8895096166843,0.27126295823101598,6.2239731369723605E-2,2722.1026419968912,828.73193278718804,827.22743278718804,6.8133616468395228,3.2099596483220121,31.65069653920968,14.911502426893145,null,576.47082999999998,588.49900000000002,436.42757999999998,0,339.24185,0,138.68903,0,629.20335,5.5147000000000004,909.96037000000001,134.01908,0,0,0,11.25451,587.20835,0,8756.6111400000009,3826.0251499999999,491.48450000000003,103.38918,2908.49485,441.75767999999999,19.955300000000001,0,1280.00431,944.74023999999997,944.74023999999997,0,0,376.08494000000002,13.42043,0,0,0,0,880.78125,1209.9559899999999,0,0,67.616079999999997,14753.085940000001,25102.265630000002,11229.960940000001,0,0,6.3186600000000004,20.69153,24.632349999999999,0.95520000000000005,113.47718999999999,227.71503999999999,85.821219999999997,131.45354,3.4035000000000002,0.94527000000000005,870.90381000000002,778.39774999999997,-1008.83029,-51.535139999999998,131.45354,0,0,0,0,0,16.75,0,0,0,0,0,0,6860.5212899999997,568.65530000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3066.6676400000001,403.87301000000002,120.03324000000001,2443.2035599999999,1061.7338,840.03315999999995,1608.6248399999999,0,0,821.25441000000001,647.95568000000003,26.6569,24.348600000000001,0,0,0,0,0,0,0,"Avg Cost",0,0,0,0,0,0,0,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,"AUDIT",null,null,null,"AUDIT",null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4723883448626249,339.24185,0,-114.23784999999999,0,437.83055700000006,138.64027299999992,437.83055700000006,1940.6880169999999,5451.0351025630462,3849.7799289968912,0.17562378065385992,0,0,0,3849.7799289968912,0.17562378065385992,0.28115884637420629,7.7211708388798261E-2,2.2745744695805628,0.28115884637420629,7.7211708388798261E-2,2.2745744695805628,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,4.1251093620662971,19.162726327667716,4.1251093620662971,19.162726327667716,null,944.74024000000009,16.809661063024055,15.09525,20.69153,6.3186600000000004,15124.801670000001,0.116645,0.10788879680684324,0.14455299999999999,3.4263022648711831E-2,4.9888000000000002E-2,1003.12346,0.43964267311256794,5586.2859900000003,0.63795067528829419,1163.1455929463618,0,0,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,3.6457279616457194,0,0,0.24808520205120255,0.18135186205122822,0,0,0.26822816456107201,null,0,880.78125,0.16,"Dec-1997","$28.5/$12.8",0.117383493347525,1.7272437279885899,null,null,null,5451.0351025630462,3849.7799289968912,0.17562378065385992,0.28115884637420629,7.7211708388798261E-2,2.2745744695805628,4.1251093620662971,null,null,null,12.17014,0,0,0,0,0,0,880.78125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2703.1471999999999,3913.1031899999998,0.50155000000000005,0.50155000000000005,128.50438,0,0,0,0,0,0,62.722290000000001,0,0,1181.0192199999999,8.0113199999999996,0,0,20.925460000000001,0,2635.5311200000001,null,235.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,944.74023999999997,188.52574911272001,756.21449088727991,1163.6156100000001,909.96037000000001,1544.67842,-381.0628099999999,0,0,2527.4320400000001,2527.4320400000001,0.10788879680684323,3.6854265466922111,3.6854265466922111,0.3976162358426219,0.3976162358426219,0.31827072313151916,0.31827072313151916,339.24185,587.20835,128.50438,0,3913.1032,1189.03054,20.925460000000001,0,0,1277.5720799999999,2635.5311200000001,-0.22889224915284914,14753.085940000001,1277.5720799999999,16030.658020000001,14644.986859999999,3.1360248070520992E-2,2.2377664713774994,3913.1032,2.2377664713774994,null,0,0,0]
["PSE:JFC0983","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",983,1998,983,1998,"1998-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",15,0,null,6.4245966359956774E-2,2.5041738360676633,0.16088306803148703,0.20432506504957915,0.16088306803148703,0.06,2.5467628713851096,2.5193396733440494,31.404149330294238,35.023047800172492,15.829899954957803,15.971083920035856,null,6.4245966359956774E-2,2.5041738360676633,0.16088306803148703,0.30890372617389628,0.06,2.5467628713851096,31.404149330294238,15.829899954957803,7134.8801572494776,1983.7356463492147,5151.1445109002634,828.73193278718804,13118.7435855,null,0,0,644.96806550000008,644.96806550000008,190.43791449999992,644.96806550000008,568.98294999999996,550.25907999999993,2446.3806454999999,1051.0672500000001,1933.8406399999999,512.54000550000001,634.76043587644165,0,0,1028.2406000000001,0,2186.0865613764418,0,2175.5410413764416,4959.3391158730365,0,0,0,4959.3391158730365,7134.8801572494776,1983.7356463492147,5151.1445109002634,0,0,467.17527000000018,0,355.17669753850004,0,0,0,0,0,1343.3126424615,828.73193278718804,0.83022571640743414,827.22743278718804,0.82871850455651141,0,23.486999999999998,200.98343449999993,13118.7435855,null,0,0,0,0,3746.5529500000002,4959.3391158730365,0,0,0,0,0,835.40598,545.73644000000002,341.38976999999994,330.15544799999992,2052.6876379999999,118.84699799999999,634.76043587644165,10.54552,411.29624000000007,0,1175.4491938764418,1983.7356463492147,0,0,0,1983.7356463492147,3159.1848402256564,0,{"$error":"#DIV/0!"},23.486999999999998,23.486999999999998,134.5078060299594,751.86538200000007,170.54263750000001,85.347442499999985,55.025907999999994,1062.7813700000002,-871.05926999999974,634.76043587644165,10.54552,102.82406000000002,0,-122.92925412355807,1299.8787444894151,0,0,0,1299.8787444894151,1176.9494903658569,0,{"$error":"#DIV/0!"},23.486999999999998,23.486999999999998,50.11067783735075,1343.3126424615,1672.7299624615,1178.2498800000001,997.06765278718808,1.5044999999999999,662.72359773159724,2.35560745896678E-2,null,0,3746.5529500000002,0,2454.99674,65.526812853399008,71.603612256530951,0,0,3231.1514699999998,0,2313.6211699999999,2542.7613900000001,335.26407000000006,221.70064000000002,8.0195874880106537,9.6376312260362376,11.469346186822014,9.6376312260362376,9.6376312260362376,5,3.3223986490507276,2.7367391322309,3.0295688906408138,39,7.833172339658688E-2,1066.8070458730363,4813.3599958730365,140.68486587644162,3.2000000000000001E-2,0,0,0,0,7.9300454017430411E-2,0,0,514.58070967431195,0,514.58070967431195,9.6376312260362376,0,9.9806100000000022,1232.2746400000001,0,0.43397753849999998,17.513139471050938,{"$error":"#VALUE!"},1.0588851295360227,15,17522.6498355,8098.2904655000002,5451.0351025630462,0.30890372617389628,0.10457866112431713,5244.1196754002631,417.73917986197159,377.2292698619716,3.4017003014418585,1.5721342020910738,41.946388273395357,19.385996947128156,null,835.40598,682.17055000000005,568.98294999999996,0,433.62052999999997,0,116.63855,0,781.62572999999998,101.14766,885.38558,266.82933000000003,0,0,0,10.54552,1028.2406000000001,0,12899.36131,4386.6076400000002,494.07557000000003,145.97911999999999,3095.05143,877.53192000000001,28.845300000000002,0,1698.4893400000001,1231.3140699999999,1231.3140699999999,0,0,1.5044999999999999,-2.4650699999999999,0,0,0,0,998.20074999999997,23.486999999999998,0,0,84.521270000000001,13211.71875,17615.625,8191.2656299999999,0,0,5.0129200000000003,15.02248,29.880479999999999,1.0666,354.74272000000002,0,25.325399999999998,161.08160000000001,1128.94166,1.383E-2,1065.8891599999999,1186.4689900000001,-46.116379999999999,37.897269999999999,161.08160000000001,0,0,0,0,0,15,0,0,0,0,0,0,9964.6777600000005,1229.8095699999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3826.0251499999999,491.48450000000003,103.38918,2908.49485,1280.00431,944.74023999999997,3066.6676400000001,403.87301000000002,120.03324000000001,1061.7338,840.03315999999995,19.955300000000001,26.6569,24.348600000000001,0,0,0,0,0,0,"Avg Cost",0,0,0,0,0,0,0,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,"","","","","AUDIT",null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0608109514010198,433.62052999999997,0,354.74272000000002,0,644.96806550000008,190.43791449999992,644.96806550000008,2446.3806454999999,7134.8801572494776,5151.1445109002634,0.16088306803148703,0,0,0,5151.1445109002634,0.16088306803148703,0.33803609710294769,6.4245966359956774E-2,2.5041738360676633,0.33803609710294769,6.4245966359956774E-2,2.5041738360676633,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,2.5467628713851096,31.404149330294238,2.5467628713851096,31.404149330294238,null,1231.3140699999999,10.654262714223677,10.869350000000001,15.02248,5.0129200000000003,13912.81999,0.124556,9.5455429180470008E-2,0.13167200000000001,6.4129332678347001E-2,6.8029000000000006E-2,1396.9866300000001,0.39933329930893013,6770.6561000000002,0.52488304942285546,1683.8450546864315,0,0,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,4.3350404185623068,0,0,0.23886291148164562,0.91600003636564664,0,0,0.47309970761131681,null,0,880.78125,0.16,"Dec-1998","$20.0/$9.3",0.146242246361766,1.0785665782703799,null,null,null,7134.8801572494776,5151.1445109002634,0.16088306803148703,0.33803609710294769,6.4245966359956774E-2,2.5041738360676633,2.5467628713851096,null,null,null,11.027150000000001,0,0,0,0,0,11.45532,963.88261999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4813.3284599999997,4836.8154599999998,0.88168999999999997,0.88168999999999997,165.68167,0,0,0,0,0,0,35.42548,0,0,23.486999999999998,0,0,0,0,0,4728.8071799999998,null,235.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8,0.8,0.8,0.8,1,null,1231.3140699999999,355.17623743371001,876.13783256628994,1367.7920499999998,885.38558,1768.15897,-400.36692000000016,0,0,2694.68451,2694.68451,9.5455429180470008E-2,4.940280894343501,4.940280894343501,0.47157663304163511,0.47157663304163511,0.3355489385108763,0.3355489385108763,433.62052999999997,1016.7852800000001,165.68167,0,4836.8154700000005,23.486999999999998,0,0,0,108.00827,4728.8071799999998,0.11233473657311374,13211.71875,108.00827,13319.72702,11189.051380000001,5.9825101991678398E-2,2.6669120188701347,4836.8154700000005,2.6669120188701347,null,0,0,1388.00585]
["PSE:JFC0984","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",984,1999,984,1999,"1999-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",16.25,0,null,2.9568330851314439E-2,2.5363224636151438,7.4994821749793494E-2,0.11007763775277257,7.4994821749793494E-2,0.06,2.7001734754485547,2.5292760475211464,25.443022558767112,26.496018449356882,36.004798897411739,41.521413610696577,null,2.9568330851314439E-2,2.5363224636151438,7.4994821749793494E-2,0.17593382451618611,0.06,2.7001734754485547,25.443022558767112,36.004798897411739,8390.1469107790253,2819.9065913116101,5570.2403194674152,417.73917986197159,15040.615162499998,null,0,0,706.39628249999998,706.39628249999998,1006.6971474999999,706.39628249999998,674.49712999999997,537.20119999999997,2734.3203024999998,1302.1998800000001,2566.5198700000001,167.80043249999972,0,0,0,1172.58,0,1343.6452724999997,0,1340.3804324999996,7049.7664782790253,0,0,0,7049.7664782790253,8390.1469107790253,2819.9065913116101,5570.2403194674152,0,0,609.08715000000007,0,293.89335394144001,0,0,0,0,0,1195.55695605856,417.73917986197159,0.40825992334499955,377.2292698619716,0.36866925637242237,0,336.1241,1009.9619874999999,15040.615162499998,null,0,0,0,0,5520.47318,7049.7664782790253,0,0,0,0,0,1713.0934299999999,652.98055199999999,404.69827799999996,322.32071999999999,3093.0929799999999,526.57310999999982,0,3.26484,469.03199999999998,0,998.86994999999979,2819.9065913116101,0,0,0,2819.9065913116101,3818.7765413116099,0,{"$error":"#DIV/0!"},336.1241,336.1241,11.361210164078118,1541.784087,204.0564225,101.17456949999999,53.720120000000001,1900.735199,-665.78467100000012,0,3.26484,117.258,0,-545.26183100000003,1777.3298754203117,0,0,0,1777.3298754203117,1232.0680444203117,0,{"$error":"#DIV/0!"},336.1241,336.1241,3.6655153391866628,1195.55695605856,1463.1526160585599,-461.75559000000004,502.79145986197148,40.509909999999998,12.411566944038421,0.66851592923291547,null,0,5520.47318,0,3479.4421699999998,63.027969823412853,65.526812853399008,0,0,3746.5529500000002,0,2454.99674,3231.1514699999998,467.17527000000018,335.26407000000006,9.0635193666456431,8.0195874880106537,9.6376312260362376,9.0635193666456431,9.0635193666456431,5,3.3509671152970473,3.1244839933321771,3.2377255543146122,40,7.5701746725481786E-2,1529.2932982790253,7049.7664782790253,0,3.2000000000000001E-2,0,0,0,0,7.5399613983025568E-2,0,0,777.8177761965884,0,777.8177761965884,9.0635193666456431,0,13.080450000000003,927.37535000000003,0,12.557423941439998,17.269717945278732,{"$error":"#VALUE!"},1.5465138324192209,16.25,21064.881532499996,11907.996652499998,7134.8801572494776,0.17593382451618611,6.5856186763413538E-2,6192.7176969674147,591.14891431471574,591.14891431471574,3.7816827146362804,2.1377886715017982,35.633798899756549,20.14381886551249,null,1713.0934299999999,816.22568999999999,674.49712999999997,0,347.57429000000002,0,189.62691000000001,0,1217.92814,46.391849999999998,999.44078999999999,349.15093999999999,0,0,0,3.26484,1172.58,0,14127.925649999999,5520.47318,0,0,3479.4421699999998,646.03941999999995,30.9984,0,1675.10707,1066.01992,1066.01992,0,0,40.509909999999998,-19.79448,0,-67.727620000000002,0,0,1023.2186799999999,336.1241,0,0,51.360509999999998,15663.09254,21687.358909999999,12530.474029999999,0,0,3.3122699999999998,13.674950000000001,17.624749999999999,1.1075999999999999,281.33593000000002,0,13.740270000000001,182.54338000000001,41.350549999999998,0.20066000000000001,624.50761999999997,0,-55.587800000000001,-406.16779000000002,182.54338000000001,0,0,0,0,0,16.25,0,0,0,0,0,0,11648.375190000001,907.58086000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4386.6076400000002,494.07557000000003,145.97911999999999,3095.05143,1698.4893400000001,1231.3140699999999,3826.0251499999999,491.48450000000003,103.38918,1280.00431,944.74023999999997,28.845300000000002,19.955300000000001,26.6569,24.348600000000001,0,0,0,0,0,"Avg Cost",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,null,"AUDIT",null,null,null,null,null,null,null,"","","",null,null,"","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7125909138397084,347.57429000000002,0,281.33593000000002,0,706.39628249999998,1006.6971474999999,706.39628249999998,2734.3203024999998,8390.1469107790253,5570.2403194674152,7.4994821749793494E-2,0,0,0,5570.2403194674152,7.4994821749793494E-2,8.1359745912837234E-2,2.9568330851314439E-2,2.5363224636151438,8.1359745912837234E-2,2.9568330851314439E-2,2.5363224636151438,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,2.7001734754485547,25.443022558767112,2.7001734754485547,25.443022558767112,null,880.36315999999999,17.084557652889519,9.5834200000000003,13.674950000000001,3.3122699999999998,14935.69483,8.7857000000000005E-2,6.2313688634113108E-2,0.11856700000000001,2.6700966525964952E-2,4.5726999999999997E-2,1625.40698,0.39427163317973829,8396.3044499999996,0.594305537699372,1255.2667535295477,0,0,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,3.3400457763457907,0,0,0.42151329311506314,-0.67261007784884086,0,0,9.5242261262003414E-2,null,0,963.88261999999997,0.18,"Dec-1999","$22.5/$13.0",0,1.05717535610049,null,null,null,8390.1469107790253,5570.2403194674152,7.4994821749793494E-2,8.1359745912837234E-2,2.9568330851314439E-2,2.5363224636151438,2.7001734754485547,null,null,null,12.094049999999999,0,0,-185.65676999999999,0,0,15.323829999999999,1016.2584900000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5493.6604900000002,5829.7845900000002,0.63573999999999997,0.63573999999999997,302.75909000000001,0,0,0,0,0,0,89.429370000000006,0,0,336.1241,0,0,0,0,0,5442.2999900000004,null,235.5,12920.5,14193,11976,8,0,1668.45,1839,1594.47,1699.9739999999999,5,0,1266.825,1351,1182.6500000000001,1266.825,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.22500000000000001,0,0.17374999999999999,12,0.95499999999999996,1.06,0.76,0.91400000000000003,16,null,1066.01992,330.44911888127996,735.57080111872006,1680.3497299999999,999.44078999999999,2263.7607800000001,-583.41105000000016,0,0,2896.0311199999996,2896.0311199999996,7.5454808186932953E-2,5.0540669871273707,5.0540669871273707,0.38135365507760588,0.38135365507760588,0.26314012366202927,0.26314012366202927,347.57429000000002,1157.2561699999999,302.75909000000001,0,5829.7845899999993,336.1241,0,0,0,387.48460999999998,5442.2999900000004,-24.443164484900279,15663.09254,387.48460999999998,16050.577149999999,13132.147509999999,6.5740229098735267E-2,2.4234044040381946,5829.7845899999993,2.4234044040381946,null,0,0,37.649050000000003]
["PSE:JFC0985","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",985,2000,985,2000,"2000-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",9.6999999999999993,0,null,3.7861118053129E-2,2.3730278828621549,8.9845488816410843E-2,9.8197489959593431E-2,8.9845488816410843E-2,0.06,1.355743825186619,1.3338559870936348,15.726458348681962,19.127697989030754,15.08972618488313,15.81943135401138,null,3.7861118053129E-2,2.3730278828621549,8.9845488816410843E-2,0.1552911167421176,0.06,1.355743825186619,15.726458348681962,15.08972618488313,9693.0621941843292,3113.4450970737316,6579.6170971105976,591.14891431471574,8920.2752514999993,null,0,0,780.68074150000007,780.68074150000007,436.83661849999999,780.68074150000007,897.67291999999998,717.93119000000002,3234.8333615000001,1693.08521,3010.3420099999998,224.49135150000029,0,0,0,1684.9581000000001,0,1912.8000715000003,0,1909.4494515000004,7783.6127426843286,0,0,0,7783.6127426843286,9693.0621941843292,3113.4450970737316,6579.6170971105976,0,0,708.49612000000013,0,325.01614999999998,34.585999999999999,0,0,0,0,1496.3803700000001,591.14891431471574,0.58685584083379705,591.14891431471574,0.58685584083379705,0,0,440.18723849999992,8920.2752514999993,null,0,0,0,0,6091.9882900000002,7783.6127426843286,0,0,0,0,0,1217.5173600000001,670.83880799999997,538.60375199999999,430.758714,2857.7186340000003,-152.62337599999955,0,3.3506200000000002,673.98324000000002,0,524.71048400000041,3113.4450970737316,0,0,0,3113.4450970737316,3638.1555810737318,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},1095.7656240000001,209.63712749999999,134.650938,71.793119000000004,1511.8468085,-1498.4952014999999,0,3.3506200000000002,168.49581000000001,0,-1326.6487714999998,1808.0644245683523,0,0,0,1808.0644245683523,481.41565306835241,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},1496.3803700000001,1269.3234200000002,353.11659000000003,185.8571443147157,0,{"$error":"#DIV/0!"},0,null,0,6091.9882900000002,0,3537.78755,58.072789729541654,63.027969823412853,0,0,5520.47318,0,3479.4421699999998,3746.5529500000002,609.08715000000007,467.17527000000018,8.598477984607733,9.0635193666456431,8.0195874880106537,8.598477984607733,8.598477984607733,5,3.6051019446655532,3.1790318751963733,3.3920669099309633,41,7.0335365686923029E-2,1691.6244526843284,7783.6127426843286,0,3.2000000000000001E-2,0,0,0,0,7.3261492706721193E-2,0,0,905.23145568528435,0,905.23145568528435,8.598477984607733,0,15.961490000000001,1185.01818,0,0,14.409863327502405,{"$error":"#VALUE!"},1.4547976138921779,9.6999999999999993,15472.698781499999,8823.8665914999983,8390.1469107790253,0.1552911167421176,5.7093626782524165E-2,7010.9815156105969,567.21450270127787,488.90565270127786,2.351610823720236,1.3410912004856559,27.278390640248947,15.556489739732671,null,1217.5173600000001,838.54850999999996,897.67291999999998,0,546.06491000000005,0,171.86627999999999,0,1251.3126299999999,65.94417,1287.9754499999999,471.05392999999998,0,0,0,3.3506200000000002,1684.9581000000001,0,15613.61483,6091.9882900000002,0,0,3537.78755,860.00202999999999,28.810400000000001,0,1709.2506900000001,1000.7545699999999,1000.7545699999999,0,0,0,-56.897379999999998,34.585999999999999,-51.310459999999999,-1.50406,0,1007.31538,0,0,0,8.8228200000000001,9351.6396700000005,15904.063200000001,9255.2310099999995,0,0,1.64517,9.2822600000000008,12.134980000000001,2.0617999999999999,325.01614999999998,312.02316000000002,240.04993999999999,178.23482000000001,0,0,1142.30024,336.1241,0,-17.593509999999998,178.23482000000001,0,0,0,0,0,9.6999999999999993,0,34.585999999999999,0,0,0,0,12935.344090000001,1128.1207999999999,0,0,0,0,0,34.585999999999999,0,0,0,0,0,0,0,0,0,0,0,0,5520.47318,0,0,3479.4421699999998,1675.10707,1066.01992,4386.6076400000002,494.07557000000003,145.97911999999999,1698.4893400000001,1231.3140699999999,30.9984,28.845300000000002,19.955300000000001,26.6569,24.348600000000001,0,0,0,0,0,0,0,0,0,0,0,0,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,"AUDIT",null,null,null,null,null,null,null,null,null,"","","",null,null,"","","","",null,"AUDIT",null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4547976138921779,546.06491000000005,0,12.992989999999963,0,780.68074150000007,436.83661849999999,780.68074150000007,3234.8333615000001,9693.0621941843292,6579.6170971105976,8.9845488816410843E-2,0,0,0,6579.6170971105976,8.9845488816410843E-2,0.18120883835397805,3.7861118053129E-2,2.3730278828621549,0.18120883835397805,3.7861118053129E-2,2.3730278828621549,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,1.355743825186619,15.726458348681962,1.355743825186619,15.726458348681962,null,1112.9004,8.0153401431970011,5.1400800000000002,9.2822600000000008,1.64517,8236.0356699999993,7.2332999999999995E-2,7.1277562058318047E-2,0.109471,3.7861118053129E-2,5.5079999999999997E-2,1441.7961399999999,0.42140254955364476,8897.7662500000006,0.56987227793680628,1302.9152834053039,0,0,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,3.3432664552577558,0,0,0.10409511672001481,0.33784727581080976,0,0,0.10515975358349938,null,0,964.08655999999996,0.2,"Dec-2000","$16.5/$9.6",0,0.52749063939858998,null,null,null,9693.0621941843292,6579.6170971105976,8.9845488816410843E-2,0.18120883835397805,3.7861118053129E-2,2.3730278828621549,1.355743825186619,null,null,null,7.3509200000000003,0,0,76.055760000000006,0,0,90.497,1008.61986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5887.42425,5887.42425,0.85387000000000002,0.85387000000000002,405.10975999999999,0,0,0,0,0,0,33.277329999999999,0,0,0,0,0,0,0,0,5878.6014299999997,null,235.5,15366,16989,14025,7,0,1854.64,2156,1561.68,1854.3866700000001,6,0,1204.4949999999999,1552,1092.0999999999999,1261.2516700000001,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.25,0,0.18364,11,0.9,1.19,0.68,0.93059000000000003,17,null,1000.7545699999999,288.32139463528,712.43317536472,1908.08771,1287.9754499999999,2605.23225,-697.14454000000001,0,0,2840.6430099999998,2840.6430099999998,6.4094995354768841E-2,5.4434379489496996,5.4434379489496996,0.34889713005190343,0.34889713005190343,0.24837847129542984,0.24837847129542984,546.06491000000005,1594.4611,405.10975999999999,0,5887.4242400000003,0,0,0,0,8.8228200000000001,5878.6014299999997,-0.14346402989155904,9351.6396700000005,8.8228200000000001,9360.4624899999999,6404.1782599999997,5.425107925586499E-2,2.652028152467572,5887.4242400000003,2.652028152467572,null,0,0,45.380769999999998]
["PSE:JFC0986","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",986,2001,986,2001,"2001-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",12.25,0,null,3.0224584931385801E-2,2.5551866515006485,7.7229455963824634E-2,4.5717105315221218E-2,7.7229455963824634E-2,0.06,1.6760291563615435,1.7336724993401931,15.344940561186041,16.419631996785693,21.701941771370485,23.997695537320048,null,3.0224584931385801E-2,2.5551866515006485,7.7229455963824634E-2,0.10120710531522126,0.06,1.6760291563615435,15.344940561186041,21.701941771370485,10674.068960498133,3329.533179138115,7344.5357813600176,567.21450270127787,12309.6561095,null,0,0,938.33298950000017,938.33298950000017,341.09342049999987,938.33298950000017,1088.9000599999999,632.87900000000002,3520.1542595000001,1920.0116800000001,3107.1408799999999,413.01337950000016,695.72470315284579,0,0,1241.49793,0,2400.2300426528464,0,2350.2360126528461,8323.832947845287,0,0,0,8323.832947845287,10674.068960498133,3329.533179138115,7344.5357813600176,-229.83389627680003,0,808.22894000000019,0,308.71585585949998,42.79813,0,0,0,0,1535.2733804173001,567.21450270127787,0.58430248737480273,488.90565270127786,0.50363449383698999,0,869.12669000000005,391.08745050000016,12309.6561095,null,0,0,0,0,6455.1684999999998,8323.832947845287,0,0,0,0,0,1279.42641,688.03376800000001,653.34003599999994,379.72739999999999,3000.5276139999996,-106.61326600000029,695.72470315284579,49.994030000000002,496.59917200000001,0,1135.7046391528454,3329.533179138115,0,0,0,3329.533179138115,4465.2378182909606,850,5.2532209626952477,0,19.12669,189.01534025442774,1151.4837690000002,215.01055249999999,163.33500899999999,63.287900000000008,1593.1172305,-1514.0236494999999,695.72470315284579,49.994030000000002,124.149793,0,-644.15512334715413,1972.6355343502776,0,0,0,1972.6355343502776,1328.4804110031234,850,1.56291813059191,0,19.12669,25.016372984720483,1535.2733804173001,791.30390041730004,-161.71308999999997,-396.95104729872219,78.308850000000007,-5.0690445243254389,-2.1413219735388167,null,0,6455.1684999999998,0,3824.4685000000004,59.246609906464883,58.072789729541654,0,0,6091.9882900000002,0,3537.78755,5520.47318,708.49612000000013,609.08715000000007,7.9868069312143142,8.598477984607733,9.0635193666456431,8.598477984607733,8.598477984607733,5,3.5041712751739258,3.6051019446655532,3.5546366099197395,42,6.7078284131847327E-2,1649.069447845287,8104.2379478452867,141.56770315284575,3.2000000000000001E-2,0,0,0,0,5.9310690339700427E-2,0,0,968.05887771602227,0,968.05887771602227,8.598477984607733,0,19.786190000000001,765.15833999999995,0,29.950785859500002,14.690530883063778,{"$error":"#VALUE!"},0.85751204823505334,12.25,14697.725209499999,9735.8694694999995,9693.0621941843292,0.10120710531522126,5.5490000000000039E-2,6767.4886718600173,802.19640215723075,714.54762215723076,2.0011782428512261,1.3255935785906361,18.321853812826301,12.136515999471868,null,1279.42641,860.04220999999995,1088.9000599999999,0,82.017319999999998,0,295.79646000000002,255.06522000000001,1166.30035,20.828849999999999,1462.7371900000001,478.10334,0,0,0,49.994030000000002,1241.49793,0,18766.659790000002,7228.9205000000002,554.15700000000004,219.595,4598.2205000000004,486.39326999999997,38.247,-372.18256000000002,1943.5397700000001,1135.3108299999999,1135.3108299999999,0,0,78.308850000000007,-36.305300000000003,42.79813,-45.676769999999998,-1.6431500000000001,0,970.75490000000002,850,19.12669,0,99.007869999999997,11732.609,14120.678099999999,9158.8223600000001,0,0,1.9612700000000001,11.266529999999999,12.73532,1.9591000000000001,278.76506999999998,369.16631000000001,653.56823999999995,220.19606999999999,24.818899999999999,0.43735000000000002,1903.44228,0,-850,30.869759999999999,220.19606999999999,614.61901999999998,0,0,0,0,12.25,0,42.79813,0,0,0,0,15996.51996,728.85303999999996,0,0,0,0,0,42.79813,0,0,0,0,0,0,0,0,0,0,0,0,6091.9882900000002,0,0,3537.78755,1709.2506900000001,1000.7545699999999,5520.47318,0,0,1675.10707,1066.01992,28.810400000000001,30.9984,28.845300000000002,19.955300000000001,26.6569,24.348600000000001,0,0,0,0,0,850,0,0,0,0,0,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,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,"","","",null,null,"","","","",null,null,"AUDIT",null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9948612115908323,82.017319999999998,0,-90.40124000000003,0,938.33298950000017,341.09342049999987,938.33298950000017,3520.1542595000001,10674.068960498133,7344.5357813600176,7.7229455963824634E-2,0,0,0,7344.5357813600176,7.7229455963824634E-2,0.11625580530899438,3.0224584931385801E-2,2.5551866515006485,0.11625580530899438,3.0224584931385801E-2,2.5551866515006485,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,1.6760291563615435,15.344940561186041,1.6760291563615435,15.344940561186041,null,1035.7602962768001,11.88465724526124,5.7810699999999997,11.266529999999999,1.9612700000000001,11536.700999999999,7.6097999999999999E-2,5.5191510256327826E-2,0.103563,2.6051820524918133E-2,2.5916999999999999E-2,1257.1781599999999,0.39136084223542145,9750.9601399999992,0.5195895406595421,981.00676631380338,0,0,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,3.7576158138497067,0,0,6.9404815349877413E-2,0.83977412377064153,0,0,0.20194202267252948,null,0,957.76400000000001,0.24,"Dec-2001","$14.0/$9.5",0.22621055016049901,0.61474450590016305,null,null,null,10674.068960498133,7344.5357813600176,7.7229455963824634E-2,0.11625580530899438,3.0224584931385801E-2,2.5551866515006485,1.6760291563615435,null,null,null,9.4732199999999995,0,0,-1.6431500000000001,0,-372.18256000000002,213.40395000000001,957.75079000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5774.6925799999999,6624.6925799999999,0.50146000000000002,0.50146000000000002,457.27449000000001,0,0,0,0,0,0,15.399190000000001,0,0,0,113.33333,0,0,736.66666999999995,0,5675.6847100000005,null,235.5,18193.5,19368,16025,8,0,1865.9649999999999,1964,1657,1820.38,6,0,1202.44,1306,1060.23,1192.085,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23499999999999999,1.53,0,0.36125000000000002,8,0.99,1.06,0.91,0.98899999999999999,11,null,1135.3108299999999,434.22233315009993,701.08849684989991,2499.80395,1462.7371900000001,2649.8663900000001,-150.06244000000015,0,0,4448.1580599999998,4448.1580599999998,6.0496158757295818E-2,5.149450399254758,5.149450399254758,0.31152196886613615,0.31152196886613615,0.19237416143390507,0.19237416143390507,82.017319999999998,1028.0939800000001,457.27449000000001,0,6624.6925700000002,113.33333,736.66666999999995,0,0,949.00787000000003,5675.6847100000005,-1.1713779314730932,11732.609,949.00787000000003,12681.61687,10718.486309999998,0.10947360744607068,2.8328348208919225,6624.6925700000002,2.8328348208919225,null,0,0,19.78642]
["PSE:JFC0987","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",987,2002,987,2002,"2002-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",18.25,0,null,3.9595444127036805E-2,2.7476940872955957,0.10879616771170215,-1.6150559180007074E-2,0.10879616771170215,0.06,2.3033090921758013,2.2212001245456423,19.229308995747893,21.151239691670995,21.170866038952003,24.461563257646514,null,3.9595444127036805E-2,2.7476940872955957,0.10879616771170215,2.547939468028515E-2,0.06,2.3033090921758013,19.229308995747893,21.170866038952003,10946.037776387246,3572.6493654740721,7373.3884109131741,802.19640215723075,16983.192566999998,null,0,0,1012.990787,1012.990787,1383.6274129999999,1012.990787,818.34209999999996,989.81180999999992,3681.2044169999999,2008.7780700000001,3525.2098000000001,155.99461699999983,672.87906570206633,0,0,1185.5406800000001,0,2083.4645027020661,0,2014.4143627020662,8931.6234136851799,0,0,0,8931.6234136851799,10946.037776387246,3572.6493654740721,7373.3884109131741,-41.654001611950001,0,900.47,0,407.06171134434004,0,0,0,0,0,1920.4935502676103,802.19640215723075,0.82030351116247247,714.54762215723076,0.73067633035019186,0,777.27085,1452.677553,16983.192566999998,null,0,0,0,0,7112.4024499999996,8931.6234136851799,0,0,0,0,0,2396.6181999999999,688.047776,491.00525999999996,593.88708599999995,4169.5583219999999,644.34852199999978,672.87906570206633,69.050139999999999,474.21627200000006,0,1860.4939997020663,3572.6493654740721,0,0,0,3572.6493654740721,5433.1433651761381,736.66666999999995,7.3753077021607867,0,40.604179999999999,115.66485753871002,2156.9563800000001,215.01492999999999,122.75131499999999,98.981180999999992,2593.703806,-931.5059940000001,672.87906570206633,69.050139999999999,118.55406800000002,0,-71.022720297933759,1993.6528143864812,0,0,0,1993.6528143864812,1922.6300940885474,736.66666999999995,2.6099050932880505,0,40.604179999999999,29.20791465530267,1920.4935502676103,2115.22367026761,-218.34323000000001,744.66150215723042,87.648780000000002,8.4959711037304846,0.98926380357508747,null,0,7112.4024499999996,0,3968.9484500000003,55.803204021448479,59.246609906464883,0,0,6455.1684999999998,0,3824.4685000000004,6091.9882900000002,808.22894000000019,708.49612000000013,7.8985445933790128,7.9868069312143142,8.598477984607733,7.9868069312143142,7.9868069312143142,5,3.5299127645896018,3.2548945846952702,3.392403674642436,43,5.42876717839888E-2,1459.1609636851808,8571.5634136851804,114.54606570206636,3.2000000000000001E-2,0,0,0,0,5.0902146361871223E-2,0,0,1118.2971481103796,0,1118.2971481103796,7.9868069312143142,0,22.627220000000001,1352.9716699999999,0,24.901281344339999,20.918552632206019,{"$error":"#VALUE!"},1.2101914660665865,18.25,16983.192566999998,10757.812456999996,10674.068960498133,2.547939468028515E-2,4.1629953860292224E-2,7869.1477039131751,883.19307629595164,826.37954629595163,2.3033090921758013,1.4590052574848245,19.229308995747893,12.180589664626323,null,2396.6181999999999,860.05971999999997,818.34209999999996,0,112.83408,0,245.07745,631.90027999999995,1510.9824100000001,5.4493200000000002,1505.0813700000001,509.14602000000002,0,0,0,69.050139999999999,1185.5406800000001,0,20259.815739999998,8030.7954499999996,558.33299999999997,360.06,4887.3414499999999,970.81124,28.410299999999999,-58.184350000000002,2344.0855900000001,1443.6155900000001,1443.6155900000001,0,0,87.648780000000002,-7.8272899999999996,0,-63.289020000000001,-15.92712,0,977.92633000000001,736.66666999999995,40.604179999999999,0,179.64741000000001,17478.951860000001,17478.951860000001,11253.571749999999,0,0,2.63144,15.169420000000001,25.835329999999999,1.3149999999999999,382.16043000000002,0,187.43030999999999,252.26501999999999,26.74408,0.31426999999999999,1612.55448,113.33333,0,-331.67655999999999,252.26501999999999,0,0,0,0,0,18.25,0,0,0,0,0,0,17118.532289999999,1345.14437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7228.9205000000002,554.15700000000004,219.595,4598.2205000000004,1943.5397700000001,1135.3108299999999,6091.9882900000002,0,0,1709.2506900000001,1000.7545699999999,38.247,28.810400000000001,30.9984,28.845300000000002,19.955300000000001,26.6569,24.348600000000001,0,0,"FIFO",0,736.66666999999995,0,0,0,0,0,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,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.358637562978805,112.83408,0,382.16043000000002,0,1012.990787,1383.6274129999999,1012.990787,3681.2044169999999,10946.037776387246,7373.3884109131741,0.10879616771170215,0,0,0,7373.3884109131741,0.10879616771170215,3.9284483610770859E-3,3.9595444127036805E-2,2.7476940872955957,3.9284483610770859E-3,3.9595444127036805E-2,2.7476940872955957,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,2.3033090921758013,19.229308995747893,2.3033090921758013,19.229308995747893,null,1427.0852616119503,11.900615207683385,7.5275100000000004,15.169420000000001,2.63144,16745.120859999999,8.6101999999999998E-2,7.0439202405695248E-2,0.115701,3.5269206360374866E-2,4.7918000000000002E-2,2806.09485,0.36394153360217946,11206.764090000001,0.55315232052549757,271.9688158891131,0,0,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,3.780539998465374,0,0,7.3018099912399714E-2,-0.62230129883722141,0,0,7.9564289367873631E-2,null,0,957.75079000000005,0.24,"Dec-2002","$18.3/$11.8",0.36818724371599598,0.826518911864497,null,null,null,10946.037776387246,7373.3884109131741,0.10879616771170215,3.9284483610770859E-3,3.9595444127036805E-2,2.7476940872955957,2.3033090921758013,null,null,null,14.4102,0,0,-15.92712,-5,-53.184350000000002,165.98853,982.1191,0,0,0,0,0,0,0,0,0,0,0,0,0,435.2,0,0,0,0,0,0,0,6904.2834400000002,7640.9501099999998,0.99661999999999995,0.99661999999999995,503.69670000000002,0,0,0,0,0,0,6.9521199999999999,0,0,0,226.66667000000001,0,0,510,0,6724.6360400000003,null,235.5,20789,22319,18865,7,0,2297,2585,2123.09,2332.1129999999998,7,0,1451.605,1567,1345.55,1446.893,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26,0.74,0,0.27,9,1.1299999999999999,1.1599999999999999,0.98,1.09778,9,null,1443.6155900000001,410.13551996577002,1033.48007003423,2555.3795499999997,1505.0813700000001,3021.5131000000001,-466.13355000000047,0,0,4421.2078999999994,4421.2078999999994,7.1255119420942981E-2,4.5684924562521942,4.5684924562521942,0.32552847554392722,0.32552847554392722,0.23304485905647088,0.23304485905647088,112.83408,1019.5521500000001,503.69670000000002,0,7640.9501199999986,226.66667000000001,510,0,0,916.3140800000001,6724.6360400000003,3.3116491639078021,17478.951860000001,916.3140800000001,18395.265940000001,15341.512250000002,9.6420337736497996E-2,2.6514786017213265,7640.9501199999986,2.6514786017213265,null,0,0,47.461370000000002]
["PSE:JFC0988","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",988,2003,988,2003,"2003-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",18.25,0,null,4.0774655775896257E-2,2.727415999405379,0.1112094485334264,0.10938750436756117,0.1112094485334264,0.06,2.2183661674124378,2.1731549388716269,12.286174402334256,12.96163986622275,19.947641110239477,21.689400978446997,null,4.0774655775896257E-2,2.727415999405379,0.1112094485334264,0.14139499916031739,0.06,2.2183661674124378,12.286174402334256,19.947641110239477,12493.752778588323,4552.0437966353293,7941.7089819529938,883.19307629595164,17617.618516999995,null,0,0,1083.0172070000001,1083.0172070000001,1839.195813,1083.0172070000001,880.98488999999995,643.38125999999988,3483.8255570000001,2429.7999500000001,4138.7765799999997,-654.95102299999962,0,0,0,1768.59431,0,1164.6755670000002,0,1113.6432870000003,11380.109491588322,0,0,0,11380.109491588322,12493.752778588323,4552.0437966353293,7941.7089819529938,-193.87076435032,0,980.00816999999984,0,150.19358137357,0,0,0,0,0,2308.0565529767496,883.19307629595164,0.89632988427242277,826.37954629595163,0.83867129733741419,0,1404.7593099999999,1890.2280930000002,17617.618516999995,null,0,0,0,0,9746.8169099999996,11380.109491588322,0,0,0,0,0,2922.2130200000001,701.15376000000003,528.59093399999995,386.02875599999993,4537.9864699999998,399.20989000000009,0,51.03228,707.437724,0,1157.6798940000001,4552.0437966353293,0,0,0,4552.0437966353293,5709.7236906353291,510,11.195536648304566,0,894.75931000000003,5.8113099607036549,2629.9917180000002,219.11054999999999,132.14773349999999,64.338125999999988,3045.5881275000002,-1093.1884524999996,0,51.03228,176.859431,0,-865.29674149999971,2700.4587802093661,0,0,0,2700.4587802093661,1835.1620387093662,510,3.5983569386458161,0,894.75931000000003,1.4810262647162242,2308.0565529767496,2347.4242529767498,-517.88017000000002,601.00246629595199,56.81353,10.578509490537764,0.84858220822817787,null,0,9746.8169099999996,0,5782.2109099999998,59.324094864935759,55.803204021448479,0,0,7112.4024499999996,0,3968.9484500000003,6455.1684999999998,900.47,808.22894000000019,9.9456486265823703,7.8985445933790128,7.9868069312143142,7.9868069312143142,7.9868069312143142,5,3.2487060106614694,3.5299127645896018,3.3893093876255356,44,4.8844009832992134E-2,1633.2925815883227,11380.109491588322,0,3.2000000000000001E-2,0,0,0,0,4.1971785621264412E-2,0,0,1424.8634766807979,0,1424.8634766807979,7.9868069312143142,0,23.707910000000002,1326.2615499999999,0,6.1397813735700009,20.757657273781394,{"$error":"#VALUE!"},1.3385609350087915,18.25,18108.678166999998,14539.078376999996,10946.037776387246,0.14139499916031739,3.2007494792756219E-2,8247.767804952995,1433.9385019353799,1382.82482193538,2.2801991621892426,1.8307241438888135,12.628629569928419,10.139262149232113,null,2922.2130200000001,876.44219999999996,880.98488999999995,0,395.74534999999997,0,125.32078,122.31513,1701.21001,7.7666199999999996,1979.36303,458.20353999999998,0,0,0,51.03228,1768.59431,0,21660.344140000001,9746.8169099999996,0,0,5782.2109099999998,1182.20775,10.806900000000001,-217.36071999999999,2481.7400899999998,1501.7319199999999,1501.7319199999999,0,0,56.81353,6.7119299999999997,0,-129.50972999999999,-24.093920000000001,0,985.34378000000004,510,894.75931000000003,0,179.40996000000001,17923.677339999998,18414.736990000001,14845.137199999999,0,0,2.39419,0,15.49404,1.5342,144.0538,0,104.6861,321.55831000000001,43.682200000000002,0.20549999999999999,2011.10214,226.66667000000001,0,-880.97204999999997,321.55831000000001,136.42520999999999,0,0,0,0,18.25,0,0,0,0,0,0,18287.182410000001,1332.9734900000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8030.7954499999996,558.33299999999997,360.06,4887.3414499999999,2344.0855900000001,1443.6155900000001,7228.9205000000002,554.15700000000004,219.595,1943.5397700000001,1135.3108299999999,28.410299999999999,38.247,28.810400000000001,30.9984,28.845300000000002,19.955300000000001,26.6569,24.348600000000001,0,"FIFO",0,510,226.66667000000001,283.33332999999999,0,0,0,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,"AUDIT",null,null,null,null,"AUDIT",null,null,"","","",null,null,"","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4305868959353643,395.74534999999997,0,144.0538,0,1083.0172070000001,1839.195813,1083.0172070000001,3483.8255570000001,12493.752778588323,7941.7089819529938,0.1112094485334264,0,0,0,7941.7089819529938,0.1112094485334264,7.7077259377610119E-2,4.0774655775896257E-2,2.727415999405379,7.7077259377610119E-2,4.0774655775896257E-2,2.727415999405379,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,2.2183661674124378,12.286174402334256,2.2183661674124378,12.286174402334256,null,1478.2419643503197,11.917953178079919,6.2477400000000003,0,2.39419,16467.553329999999,7.7787999999999996E-2,6.8246467128860663E-2,0.114575,3.8151727458931847E-2,5.4579000000000003E-2,3096.4274300000002,0.36664740553623509,12924.85887,0.59670607200241832,1547.7150022010774,0,0,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,3.172251865709256,0,0,0.27413673466701827,-5.1985488704395504,0,0,6.9128387837944061E-2,null,0,982.11931000000004,0.28000000000000003,"Dec-2003","$18.8/$14.8",0,0.76026277438452605,null,null,null,12493.752778588323,7941.7089819529938,0.1112094485334264,7.7077259377610119E-2,4.0774655775896257E-2,2.727415999405379,2.2183661674124378,null,null,null,14.7217,0,0,-24.093920000000001,-184.46170000000001,-32.89902,623.38063,984.66849000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,485.72388000000001,0,0,0,0,0,0,0,7381.3229799999999,7891.3229799999999,1.2015400000000001,1.2015400000000001,450.43691999999999,0,0,0,0,0,0,0,0,0,0,226.66667000000001,0,0,283.33332999999999,0,7201.91302,null,235.5,22456,23253,20595,8,0,2618.6,2844.8,2528,2640.8330000000001,6,0,1676,1723,1637,1676.6,5,0,0,0,0,0,0,0,0,0,0,0,1206,1213,1197.2,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.35,0.2,0.29499999999999998,6,1.25,1.42,1.2,1.2633300000000001,9,null,1501.7319199999999,162.29066686248001,1339.4412531375199,2005.0629999999999,1979.36303,3688.3396600000001,-1683.2766600000002,0,0,4098.9342499999993,4098.9342499999993,6.9330935385590778E-2,5.0845029950585978,5.0845029950585978,0.35251334861825045,0.35251334861825045,0.31441758354642474,0.31441758354642474,395.74534999999997,1145.2136799999998,450.43691999999999,0,7891.3229799999981,226.66667000000001,283.33332999999999,0,0,689.40995999999996,7201.91302,-0.52959182478866829,17923.677339999998,689.40995999999996,18613.087299999999,15444.079200000002,8.7308293427039427E-2,2.7448305176326726,7891.3229799999981,2.7448305176326726,null,0,0,72.051079999999999]
["PSE:JFC0989","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",989,2004,989,2004,"2004-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",28.5,0,null,5.4606875697975919E-2,2.8258879048804513,0.15431290955822038,0.11361561570260958,0.1394004763427423,0.06,3.0300463795047001,3.0318960311423884,20.920724466665991,21.608777417240901,19.635728392260663,20.355411295412345,null,5.4606875697975919E-2,2.5528008068754864,0.1394004763427423,0.24835282281631876,0.06,2.7372298912178463,20.920724466665991,19.635728392260663,15596.61154871996,5310.1438152111286,10286.467733508831,1433.9385019353799,28156.426955208262,null,0,0,1312.9651565000001,1312.9651565000001,2096.2849635000002,1312.9651564999999,1105.39706,789.50981000000002,4351.545706500001,3501.5566800000001,5400.6373899999999,-1049.0916834999989,560.41784419213832,0,0,1815.8660299999999,0,1327.1921906921393,0,1327.1921906921393,12182.534196222214,1092.8253418056063,0,0,13275.35953802782,14602.55172871996,5310.1438152111286,9292.4079135088323,-59.854309699829997,0,1207.4164700000001,0,374.92894246072001,65.495400000000004,40.68,0,0,0,3009.2354872391097,1433.9385019353799,1.4517914720251677,1382.82482193538,1.4000414111769046,0,1865.9429087082649,2096.2849635000002,28156.426955208262,null,0,0,0,0,10175.15294,12182.534196222214,150,1092.8253418056063,129.67818020133552,20.321819798664478,635.05686870826491,3409.2501200000002,914.93894400000011,663.23823600000003,473.70588599999996,5461.133186,60.495796000000155,560.41784419213832,0,726.34641199999999,0,1347.2600521921386,4873.0136784888855,0,0,0,4873.0136784888855,6220.2737306810241,310.56252999999998,20.029054151127067,0,920.32351000000006,6.42134112240708,3068.325108,285.91842000000003,165.80955900000001,78.950981000000013,3599.0040679999997,-1801.6333220000001,560.41784419213832,0,181.586603,0,-1059.6288748078618,2667.3848269651958,0,0,0,2667.3848269651958,1607.7559521573339,310.56252999999998,5.1769154255580476,0,920.32351000000006,1.4094972127326553,3049.9154872391096,2978.3632572391093,116.22146000000002,995.84083193537924,71.43549979866448,13.940419465700959,0.31185960651606681,null,0,10175.15294,0,5569.6639400000004,54.737889178106059,59.324094864935759,0,0,9746.8169099999996,0,5782.2109099999998,7112.4024499999996,980.00816999999984,900.47,8.4272106541664105,9.9456486265823703,7.8985445933790128,8.4272106541664105,8.4272106541664105,5,3.8143334254832544,3.4278442112207559,3.6210888183520051,45,4.4941654753063935E-2,1857.5822562222129,12032.735196222213,86.515844192138331,3.2000000000000001E-2,129.67818020133552,20.321819798664478,635.05686870826491,0,4.1891621462646585E-2,0,0,1445.6188051023944,0,1575.2969853037298,8.4272106541664105,0,25.5687,1929.7654400000001,0,9.5111824607200006,19.865014983846617,{"$error":"#VALUE!"},1.090944749644847,28.5,30625.546955208261,16009.321885208261,12493.752778588323,0.16878827262739482,5.5172656924785235E-2,9283.948958300567,1345.8629026003027,1302.6173326003027,3.2957600699692047,1.7228389061499032,22.755324406399438,11.895210020483598,null,3409.2501200000002,1143.6736800000001,1105.39706,0,479.98462999999998,0,268.32697000000002,41.198210000000003,1887.6539499999999,11.42676,2388.0888300000001,1124.8946100000001,0,0,0,0,1815.8660299999999,0,26259.30313,10798.853940000001,473.90199999999999,149.79900000000001,6193.3649400000004,1564.3476800000001,18.607900000000001,-73.538229999999999,3196.2621800000002,1988.8457100000001,1988.8457100000001,150,0,51.113680000000002,34.003889999999998,24.8154,-122.66916000000001,-23.093620000000001,26.770779999999998,987.70280000000002,310.56252999999998,920.32351000000006,0,238.80100999999999,28147.968000000001,30617.088,16000.862929999999,994.05981999999995,0,3.2193499999999999,15.510210000000001,18.64565,1.5789,365.41775999999999,402.66609,34.303899999999999,407.22543999999999,62.532420000000002,9.7159999999999996E-2,1414.4174800000001,226.66667000000001,0,-624.08861999999999,407.22543999999999,0,0,448.14801,0,0,28.5,0,65.495400000000004,0,40.68,0,0,21958.729159999999,1963.7693300000001,0,0,0,0,0,65.495400000000004,0,0,0,0,0,0,0,0,0,0,0,0,9746.8169099999996,0,0,5782.2109099999998,2481.7400899999998,1501.7319199999999,8030.7954499999996,558.33299999999997,360.06,2344.0855900000001,1443.6155900000001,10.806900000000001,28.410299999999999,38.247,28.810400000000001,30.9984,28.845300000000002,19.955300000000001,26.6569,24.348600000000001,0,0,310.56252999999998,0,0,0,0,0,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,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,"","","","AUDIT",null,"","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1312695976997025,479.98462999999998,0,-37.24833000000001,0,1312.9651565000001,2096.2849635000002,1312.9651564999999,4351.545706500001,14602.55172871996,9292.4079135088323,0.15431290955822038,0,994.05981999999995,994.05981999999995,10286.467733508833,0.1394004763427423,0.17007660877843955,5.4606875697975919E-2,2.8258879048804513,0.29524611854755034,5.4606875697975919E-2,2.5528008068754859,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,3.0300463795047001,20.920724466665991,2.7372298912178459,20.920724466665991,null,2047.0697794984942,13.754502771325278,7.9880599999999999,15.510210000000001,3.2193499999999999,25689.977999999999,8.7610999999999994E-2,7.7955982661238821E-2,0.12171899999999999,5.2660377736969292E-2,5.9573000000000001E-2,2487.7543999999998,0.35387107828054659,15451.12146,0.58840561699247196,2108.798950131637,0,0,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,3.5924795704852843,0,24.028819725770095,7.0511158546146646E-2,0.60178646442086636,0,0,0.21232160303063408,null,0,987.64800000000002,0.45,"Dec-2004","$31.0/$16.3",0.15166404307044601,0.97831910743474504,null,null,null,14602.55172871996,9292.4079135088305,0.15431290955822041,0.17007660877843933,5.4606875697975919E-2,2.8258879048804517,3.0300463795047006,null,null,null,23.422630000000002,0,0,-23.093620000000001,0,-73.538229999999999,684.20007999999996,987.64782000000002,40.621099999999998,-15.8057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8607.5457000000006,8918.1082299999998,1.5855900000000001,1.5855900000000001,1113.46785,0,0,0,0,212.05232000000001,0,0,0,0,27.229199999999999,226.66667000000001,0,0,56.666670000000003,0,8368.7446899999995,null,235.5,26684,27717,23602.36,8,0,3105.5,3421,2575,3089.3409999999999,8,0,2021.51,2276,1930.2139999999999,2038.029,8,0,0,0,0,0,0,0,0,0,0,0,1512.5,1590,1475,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4,0.45,0.35,0.39800000000000002,5,1.56,1.8,1.5,1.5880000000000001,8,null,1988.8457100000001,370.08242087108999,1618.7632891289099,2558.5959200000002,2388.0888300000001,4287.1695399999999,-1728.5736199999997,0,212.05232000000001,4252.7390000000005,5246.79882,7.5738708683698419E-2,6.2883933180695264,5.6195277424074783,0.47627478960578351,0.42561577462216144,0.38765005303072891,0.34641761689624428,479.98462999999998,1131.6659500000001,1113.46785,0,8918.1082400000032,253.89587,56.666670000000003,0,0,549.36355000000003,8368.7446899999995,0.13619582654108581,28147.968000000001,549.36355000000003,28697.331550000003,25710.222210000004,0.10481449027591815,2.9444925339905934,7924.0484200000028,3.3138746431334893,null,0,0,223.58548999999999]
["PSE:JFC0990","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",990,2005,990,2005,"2005-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",40.5,0,null,4.6344302863545121E-2,2.5258500111347613,0.11705875790391819,0.15945568554190515,9.8497153006481125E-2,0.06,3.4813051298495972,3.7172448779078784,22.311672180647061,22.776039914888297,29.739809239280088,29.960746124952131,null,4.6344302863545121E-2,2.1253346564839566,9.8497153006481111E-2,0.27903741745100041,0.06,2.9292865410249314,22.311672180647061,29.739809239280088,19948.649756261228,6284.6720521366733,13663.977704124554,1345.8629026003027,40025.7059855568,null,0,0,1452.0262680000001,1452.0262680000001,1437.5120819999997,1452.0262680000001,1380.0601899999999,1107.1799599999999,5347.3433079999995,4093.8248400000002,6191.1458199999997,-843.80251200000021,909.00806791954324,0,0,2005.11409,0,2070.3196459195433,0,2070.3196459195433,15198.875135014196,512.80499532748729,0,0,15711.680130341683,17781.999776261226,6284.6720521366733,11497.327724124552,-33.958602050559996,0,1400.2864,0,448.75842108095998,119.52248,95.96083999999999,0,0,0,3145.5553069696002,1345.8629026003027,1.353211286445426,1302.6173326003027,1.3097295965201741,197.08272000000002,2194.3067475568014,1437.5120819999997,40025.7059855568,null,0,0,0,0,12224.784610000001,15198.875135014196,68.254525999999942,512.80499532748729,58.739183038182297,9.5153429618176446,297.35446755680141,2889.5383499999998,1126.4615120000001,828.03611399999988,664.30797599999994,5508.3439519999993,-682.80186800000047,909.00806791954324,0,802.04563600000006,0,1028.2518359195428,6079.5500540056782,0,0,0,6079.5500540056782,7107.8018899252211,179.70090999999999,39.55351083044166,0,1520.1686500000001,4.557455503325385,2600.584515,352.01922250000001,207.00902849999997,110.717996,3270.330762,-2920.8150579999997,909.00806791954324,0,200.51140900000001,0,-1811.2955810804565,2945.6725292692377,0,0,0,2945.6725292692377,1134.3769481887812,179.70090999999999,6.3125832150142216,0,1520.1686500000001,0.62800666109564951,3241.5161469696004,3314.7342669696004,1599.55916,1042.443142600303,52.760912961817645,19.757867786607576,0.17238437537393972,null,0,12224.784610000001,0,5923.1706100000001,48.452147002694716,54.737889178106059,0,0,10175.15294,0,5569.6639400000004,9746.8169099999996,1207.4164700000001,980.00816999999984,8.7302030570317619,8.4272106541664105,9.9456486265823703,8.7302030570317619,8.7302030570317619,5,4.5002322382049842,3.951474182650089,4.2258532104275366,46,4.7338904043188482E-2,2828.7485250141945,15053.533135014195,170.81406791954328,3.2000000000000001E-2,58.739183038182297,9.5153429618176446,297.35446755680141,0,4.6862283525508378E-2,259.48974000000004,0,1740.9532213311152,0,1799.6924043692975,8.7302030570317619,0,25.199120000000001,2114.4562900000001,0,8.9314210809599999,16.959496121687273,{"$error":"#VALUE!"},1.2442792551637298,40.5,43398.443145556805,26183.342785556804,14602.55172871996,0.21773235983735639,5.8276674295451247E-2,10499.008938567749,1793.9357328974529,1713.5282228974529,3.7746547882161301,2.2773416061383513,24.191749096531094,14.595474244368333,null,2889.5383499999998,1408.07689,1380.0601899999999,0,702.98798999999997,0,312.39141999999998,91.800550000000001,2083.80107,13.519909999999999,2633.8008100000002,1473.54394,0,0,0,0,2005.11409,0,29040.52536,13108.320610000001,738.19399999999996,145.34200000000001,6806.7066100000002,1674.6292900000001,20.652799999999999,-42.79748,3357.5965799999999,1957.3101799999999,1957.3101799999999,68.254525999999942,0,43.245570000000001,15.167310000000001,23.561640000000001,-157.68852999999999,-20.62566,32.446260000000002,994.56966999999997,179.70090999999999,1260.6789100000001,0,241.52412000000001,39027.387199999997,42400.124360000002,25185.024000000001,2166.6499800000001,0,4.1838600000000001,20.820209999999999,24.389220000000002,1.3827,439.827,524.06329000000005,-157.45441,472.59872000000001,77.640249999999995,5.3519999999999998E-2,1382.8210099999999,272.47769,0,66.228070000000002,472.59872000000001,0,0,1198.1309200000001,0,0,40.5,4.8662400000000003,119.52248,0,39.16084,56.8,0,23405.12544,2129.6235900000001,0,551.32113000000004,291.83139,0,0,62.722479999999997,0,0,0,0,0,0,0,0,0,0,0,0,10798.853940000001,473.90199999999999,149.79900000000001,6193.3649400000004,3196.2621800000002,1988.8457100000001,9746.8169099999996,0,0,2481.7400899999998,1501.7319199999999,18.607900000000001,10.806900000000001,28.410299999999999,38.247,28.810400000000001,30.9984,28.845300000000002,19.955300000000001,26.6569,"FIFO",0,179.70090999999999,0,0,0,0,0,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,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,"","","","AUDIT",null,"","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2855880603531369,702.98798999999997,0,-84.236290000000054,259.48974000000004,1452.0262680000001,1437.5120819999997,1452.0262680000001,5347.3433079999995,17781.999776261226,11497.327724124552,0.11705875790391819,0,2166.6499800000001,2166.6499800000001,13663.977704124552,9.8497153006481125E-2,0.23728185752697306,4.6344302863545121E-2,2.5258500111347613,0.32834497303804921,4.6344302863545121E-2,2.1253346564839566,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,3.4813051298495972,22.311672180647061,2.9292865410249318,22.311672180647061,null,2135.2881450123778,18.744873416287703,11.204639999999999,20.820209999999999,4.1838600000000001,35939.606200000002,7.3661000000000004E-2,7.3527875909348825E-2,0.115617,4.4855157282881288E-2,5.7665000000000001E-2,2709.12059,0.39590632681737931,17763.326059999999,0.61167371594685227,3179.4480475412656,0,0,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,3.1845037984750042,0,56.630738047811242,0.2475955240681651,-0.19568277465998896,0,-0.53075301632353078,0.10591378667709517,null,0,963.63918999999999,0.56000000000000005,"Dec-2005","$44.0/$25.5",0.146135564339098,1.2375673564605201,null,null,null,17781.999776261226,11497.327724124554,0.11705875790391818,0.23728185752697351,4.6344302863545121E-2,2.5258500111347608,3.4813051298495967,null,null,null,33.802579999999999,0,0,100.66793,0,-42.79748,774.06020000000001,992.23689000000002,46.549079999999996,-20.867640000000002,-2.1198000000000001,0,0,0,0,0,-233.81854999999999,0,0,0,0,0,303.8143,0,0,0,0,0,0,9897.9818799999994,10077.682790000001,1.68665,1.68665,1460.02403,0,0,0,0,233.81854999999999,0,0,0,0,68.488789999999995,78.484849999999994,0,0,32.727269999999997,0,9656.4577599999993,null,235.5,29167.658619999998,31552,26532.5,6,0,3452.41,4089,3384.0627599999998,3577.2945500000001,5,0,2121.1889099999999,2681,2079.98,2241.0337800000002,5,0,0,0,0,0,0,0,0,0,0,0,1723,1936,1630,6,0,-1618,-1822,-1414,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.38,19.8,17,18.89,4,0.52600000000000002,0.6,0.25,0.48699999999999999,6,1.7294799999999999,1.95,1.6739999999999999,1.76549,6,null,1957.3101799999999,404.23935685503994,1553.0708231449601,3192.3290499999998,2633.8008100000002,4731.1217900000001,-1538.7927400000003,0,233.81854999999999,5034.0953200000004,7200.7453000000005,6.7399268977963139E-2,6.2541280180822678,4.6660650615151225,0.42152365651334234,0.31448937414973388,0.33446721878095476,0.24953851268533764,702.98798999999997,1231.0538900000001,1460.02403,0,10077.682790000001,146.97363999999999,32.727269999999997,0,0,421.22503,9656.4577599999993,-0.13476100175965069,39027.387199999997,421.22503,39448.612229999999,37345.734939999995,6.0406744463721219E-2,2.8816669432001438,7911.0328100000006,3.670889257757989,null,0,0,70.645679999999999]
["PSE:JFC0991","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",991,2006,991,2006,"2006-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",42,0,null,5.2900953006929971E-2,2.6603407945973556,0.14073456335741347,5.4311390660453984E-2,0.12502556559959199,0.06,3.3199866413246975,3.3929355603503146,20.700585273624792,21.082531985645041,23.590414196213946,24.470618178145635,null,5.2900953006929971E-2,2.3633896648934427,0.12502556559959199,6.4207159479130027E-2,0.06,2.9494048776102924,20.700585273624792,23.590414196213946,21229.495892554802,6880.9446638986738,14348.551228656128,1793.9357328974529,42319.686980439539,null,0,0,1695.5608840000002,1695.5608840000002,2756.8829159999996,1695.5608840000004,1266.3427799999999,1298.47757,5748.8081940000002,3493.7576300000001,6316.2623899999999,-567.45419599999968,888.69842880811814,0,0,2104.2837300000001,0,2425.5279628081184,0,2425.5279628081184,16240.819939750469,961.54171999621406,0,0,17202.361659746683,19627.889622554801,6880.9446638986738,12746.944958656128,50.909736026250002,0,1573.84476,0,763.37050162125001,154.42233999999999,121.56448999999999,0,0,0,3835.2234573525002,1793.9357328974529,1.7900939585501896,1713.5282228974529,1.7098586439658785,296.68338,3124.0004164395441,2756.8829159999991,42319.686980439539,null,0,0,0,0,13012.456,16240.819939750469,131.9801550000002,961.54171999621406,114.09964215393478,17.880512846065415,558.76602643954425,4452.4438,1190.7415680000001,759.80566799999997,779.08654200000001,7182.0775780000004,865.81518800000049,888.69842880811814,0,841.71349200000009,0,2596.2271088081188,6496.327975900188,0,0,0,6496.327975900188,9092.5550847083068,228.09650999999999,39.86275408031586,0,2040.4544999999998,4.3443549340150973,4007.1994199999999,372.10674,189.95141699999999,129.847757,4699.1053339999999,-1617.157056,888.69842880811814,0,210.42837300000002,0,-518.0302541918818,3019.5628627023525,0,0,0,3019.5628627023525,2501.5326085104707,228.09650999999999,10.966992035566308,0,2040.4544999999998,1.1141812270307772,3956.7879473525004,4027.3965873525008,566.80319999999995,1326.4676828974534,98.288022846065417,13.495720480357118,0.1719578342849335,null,0,13012.456,0,6048.3290000000006,46.48107167470922,48.452147002694716,0,0,12224.784610000001,0,5923.1706100000001,10175.15294,1400.2864,1207.4164700000001,8.2679412421845218,8.7302030570317619,8.4272106541664105,8.4272106541664105,8.4272106541664105,5,4.5101528298245892,4.3440461597829501,4.4270994948037696,47,4.6268772401757648E-2,2944.6229397504685,15957.078939750469,163.99503880811812,3.2000000000000001E-2,114.09964215393478,17.880512846065415,558.76602643954425,0,5.4191032286233433E-2,778.23471999999992,0,1927.1880823011124,0,2041.2877244550473,8.4272106541664105,0,25.092179999999999,2899.4146900000001,0,20.574271621249999,21.957452633796358,{"$error":"#VALUE!"},1.2021715273583211,42,42319.686980439539,30741.655540439544,17781.999776261226,0.10380665108082043,4.9495260420366449E-2,12358.352858216584,2044.3715199859716,1988.9022299859716,3.3199866413246975,2.411688105671443,20.700585273624792,15.037215711482075,null,4452.4438,1488.42696,1266.3427799999999,0,450.86505,0,221.34331,626.26921000000004,2813.6544100000001,8.8503500000000006,1762.2548899999999,1740.3530900000001,0,0,0,0,2104.2837300000001,0,33911.217680000002,14020.900390000001,724.70339000000001,283.74099999999999,7056.7733900000003,2156.6184600000001,25.587499999999999,68.415570000000002,3986.59195,2412.74719,2412.74719,131.9801550000002,0,80.407510000000002,3.5394600000000001,32.857860000000002,-135.49081000000001,-22.907589999999999,40.042490000000001,1002.14613,228.09650999999999,1262.2197799999999,0,21.474599999999999,41931.094879999997,41931.094879999997,30353.063440000002,1601.60627,0,3.8322500000000002,16.86711,21.03172,1.3809,742.79623000000004,614.03174000000001,58.155850000000001,659.64117999999996,49.579839999999997,5.722E-2,1920.2441799999999,78.484849999999994,0,32.813690000000001,659.64117999999996,0,0,358.38231999999999,0,0,42,7.0638899999999998,154.42233999999999,0,64.264489999999995,57.3,0,27805.661609999999,2902.9541599999998,557.66249000000005,1208.5541599999999,430.31943999999999,0,0,97.122339999999994,0,0,0,0,0,0,0,0,0,0,0,0,13108.320610000001,738.19399999999996,145.34200000000001,6806.7066100000002,3357.5965799999999,1957.3101799999999,10798.853940000001,473.90199999999999,149.79900000000001,3196.2621800000002,1988.8457100000001,20.652799999999999,18.607900000000001,10.806900000000001,28.410299999999999,38.247,28.810400000000001,30.9984,28.845300000000002,19.955300000000001,"FIFO",0,228.09650999999999,59.930540000000001,47.15896,0,0,0,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,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2585835652904003,450.86505,0,128.76449000000002,778.23471999999992,1695.5608840000002,2756.8829159999996,1695.5608840000004,5748.8081940000002,19627.889622554801,12746.944958656128,0.14073456335741347,0,1601.60627,1601.60627,14348.551228656128,0.12502556559959199,0.10868762416065914,5.2900953006929971E-2,2.6603407945973556,5.0100603159278556E-2,5.2900953006929971E-2,2.3633896648934427,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,3.3199866413246975,20.700585273624792,2.9494048776102924,20.700585273624792,null,2910.6495568198152,14.539602296429722,9.32484,16.86711,3.8322500000000002,38469.336880000003,8.1441E-2,8.5831466869927361E-2,0.117559,5.0529834672025049E-2,6.3596E-2,4697.5750200000002,0.37589169103101716,19268.354500000001,0.56820001811270848,1845.8898462935758,0,0,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,3.4800395757729037,0,35.267546872676022,6.8554073606138743E-2,-0.32750354741774035,0,0.87506309173559194,0.16772053052142177,null,0,998.35940000000005,0.57999999999999996,"Dec-2006","$42.5/$30.0",0.28313335900424003,1.1344133154701901,null,null,null,19627.889622554801,12746.944958656128,0.14073456335741347,0.10868762416065891,5.2900953006929971E-2,2.6603407945973556,3.3199866413246975,null,null,null,35.678539999999998,68.415570000000002,0,366.7081,0,0,850.38719000000003,1001.4483,63.029400000000003,-29.272369999999999,-0.89917999999999998,0,0,0,0,0,-290.22444000000002,0,0,0,0,639.91726000000006,209.19875999999999,0,0,0,0,0,0,10961.790929999999,11189.88744,2.161,2.161,1731.5027399999999,0,0,0,0,290.22444000000002,0,0,0,209.76043999999999,121.00700999999999,59.930540000000001,0,0,47.15896,0,10940.31633,null,235.5,34273,35538,33135,5,0,4190,4577.3,4128,4278.66,5,0,2659,2889,2560,2689.4,5,0,0,0,0,0,0,0,0,0,0,0,2116,2206,2031,5,0,-1500,-1794,-1500,3,0,0,0,0,0,0,0,0,0,0,3405,3666,3317,3462.6666700000001,3,0,19.2,20.3,17.899999999999999,19.2,5,0.62,0.71,0.59,0.63800000000000001,5,2.11,2.2200000000000002,2.06,2.1280000000000001,5,null,2344.3316199999999,599.85585326749992,1812.8913367325001,3602.3822600000003,1762.2548899999999,4584.75965,-982.37738999999965,0,290.22444000000002,5784.1715600000007,7385.7778300000009,7.1148939939805783E-2,6.269251453334455,4.6496642658119169,0.44605059512083323,0.33081868358851324,0.33191739909429002,0.24617045292530243,450.86505,1253.8965400000002,1731.5027399999999,209.76043999999999,11189.88745,180.93754999999999,47.15896,0,0,249.57111,10940.31633,-0.30049788831229479,41931.094879999997,249.57111,42180.665989999994,39226.943559999985,4.8543463922857813E-2,3.0305235715306504,9588.2811799999999,3.5367358386125263,null,0,0,79.552250000000001]
["PSE:JFC0992","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",992,2007,992,2007,"2007-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",52,0,null,5.2834790713864641E-2,2.7732573382756645,0.14652447106348404,6.2163805059749944E-2,9.478845240624495E-2,0.06,3.7122190512012896,3.533519269076328,28.60417771523127,30.943381133437562,25.335147257367762,26.536536544771366,null,5.2834790713864641E-2,2.0505838727247467,0.10834216975663805,0.24222111195593321,0.06,2.744864824967161,28.60417771523127,25.335147257367762,26371.727993913344,7502.145405913584,18869.582587999761,2044.3715199859716,51794.453507613354,null,0,0,1934.6830870000003,1934.6830870000003,3641.2600029999994,1934.6830870000003,1629.4280200000001,1385.3626899999997,6767.8204370000003,5015.4011499999997,7356.3818699999993,-588.56143299999894,890.66216212938639,0,0,2397.1049800000001,0,2745.3700491293876,0,2699.2057091293873,17264.574751029097,1490.7887637548629,0,0,18755.36351478396,21454.569223913346,7502.145405913584,13952.423817999763,-24.61356904054,0,1579.5588699999998,0,811.54291911270218,236.11887999999999,166.86054999999999,0,0,0,4192.7022509278377,2044.3715199859716,2.0054687355399108,1988.9022299859716,1.951054982564933,0,2697.8929406133484,3687.4243429999997,51794.453507613354,null,0,0,0,0,14063.701999999999,17264.574751029097,198.42451100000017,1490.7887637548629,170.76220954037302,27.662301459627145,864.4469206133482,5575.9430899999998,1454.677312,977.65681199999995,831.2176139999998,8839.494827999999,1483.1129579999997,890.66216212938639,46.164340000000003,958.84199200000012,0,3378.7814521293858,6905.8299004116388,0,0,0,6905.8299004116388,10284.611352541026,300.87000999999998,34.182906274178094,0,1532.5760100000002,6.5143531396795282,5018.3487809999997,454.58665999999999,244.41420299999999,138.53626899999998,5855.8859130000001,-1500.4959569999992,890.66216212938639,46.164340000000003,239.71049800000003,0,-323.95895687061272,3243.1680189830922,0,0,0,3243.1680189830922,2919.2090621124794,300.87000999999998,9.7025591288160609,0,1532.5760100000002,1.7084562429712566,4359.562800927838,4225.1351009278378,297.92787999999996,1712.2556699859717,83.131591459627145,20.596931201750525,0.17571558691492897,null,0,14063.701999999999,0,6604.7020000000002,46.962755610151582,46.48107167470922,0,0,13012.456,0,6048.3290000000006,12224.784610000001,1573.84476,1400.2864,8.9035630561841614,8.2679412421845218,8.7302030570317619,8.7302030570317619,8.7302030570317619,5,4.6302591310879535,4.6723111167451732,4.6512851239165638,48,4.3258394101382741E-2,3046.6467510290986,17110.348751029098,158.59016212938639,3.2000000000000001E-2,170.76220954037302,27.662301459627145,864.4469206133482,0,4.4669759605727152E-2,463.59703000000002,0,1977.5685214014932,0,2148.330730941866,8.7302030570317619,0,25.478310000000004,3133.3790200000003,51.675220190562186,13.210898922140002,19.493506672359789,{"$error":"#VALUE!"},1.167460119976812,52,58917.440917613356,40946.97167761335,19627.889622554801,9.3065512211739199E-2,3.0901707151989255E-2,14936.547020386413,1810.7303773334352,1705.6499573334352,4.2227387646872554,2.9347568717621968,32.537942509352433,22.613511205303656,null,5575.9430899999998,1818.34664,1629.4280200000001,0,1142.7799399999999,0,222.27598,20.30677,2257.2556300000001,83.725089999999994,2294.2456299999999,2804.8806100000002,0,0,0,46.164340000000003,2397.1049800000001,0,38693.661740000003,14950,732.072,154.226,7491,2386.7222200000001,23.816600000000001,-32.308309999999999,4575.7733799999996,2996.2145099999998,2996.2145099999998,198.42451100000017,0,55.469290000000001,1.6354299999999999,69.258340000000004,-142.98898,0,84.895129999999995,1019.3983500000001,300.87000999999998,1068.9789800000001,0,5.4081999999999999,52778.576710000001,59901.564120000003,41931.094879999997,1601.60627,3315.5524999999998,4.1373199999999999,17.956140000000001,21.20138,1.5384,746.65679999999998,778.50158999999996,102.58291,364.5487,82.492019999999997,6.5750000000000003E-2,2055.99838,96.180409999999995,-132.49914000000001,-260.22942,364.5487,0,0,413.65715,0,0,52,0,236.11887999999999,0,111.56055000000001,55.3,0,31763.26598,3135.0144500000001,315.49277000000001,896.92268000000001,433.32565,0,0,180.81888000000001,0,0,0,0,0,0,0,0,0,0,0,0,14020.900390000001,724.70339000000001,283.74099999999999,7056.7733900000003,3986.59195,2412.74719,13108.320610000001,738.19399999999996,145.34200000000001,3357.5965799999999,1957.3101799999999,25.587499999999999,20.652799999999999,18.607900000000001,10.806900000000001,28.410299999999999,38.247,28.810400000000001,30.9984,28.845300000000002,"FIFO",0,300.87000999999998,40.54992,32.805390000000003,35.020200000000003,16.225999999999999,17.31269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"AUDIT","","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2000198823331976,1142.7799399999999,0,-31.844789999999989,463.59703000000002,1934.6830870000003,3641.2600029999994,1934.6830870000003,6767.8204370000003,21454.569223913346,13952.423817999763,0.14652447106348404,6013.6975000000002,7615.3037700000004,4917.15877,21567.727587999761,9.478845240624495E-2,9.4570021542693228E-2,5.2834790713864641E-2,2.7732573382756645,0.50312928770996024,5.2834790713864641E-2,1.7940537120623257,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,3.7122190512012896,28.60417771523127,2.4014794000102118,28.60417771523127,null,3253.924090500167,15.917535894223004,9.2163900000000005,17.956140000000001,4.1373199999999999,48038.30371,9.0874999999999997E-2,8.4094498793232247E-2,0.118256,5.1401240940965841E-2,6.1682000000000001E-2,4304.3282900000004,0.36058680389962394,21945.001550000001,0.56714719060341889,1826.6796013585445,0,0,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,3.7353619862249601,0,25.955160570530417,6.3035906750798842E-2,3.7196371352586244E-2,0,0.55041506026460585,0.14102837901985943,null,0,1014.97263,0.8,"Dec-2007","$61.0/$41.5",0.15129120034381099,1.2415031700228001,null,null,null,24770.121723913344,17267.976317999761,0.11839091520266701,0.35467567907504893,5.2834790713864641E-2,2.2407757010684906,2.9994512705941081,null,null,null,44.856619999999999,0,0,83.588560000000001,0,-32.308309999999999,874.16687000000002,1019.82085,94.2727,-43.777679999999997,18.763310000000001,0,0,0,0,0,-443.61306999999999,0,0,0,0,638.55258000000003,203.40328,0,0,0,0,0,0,12648.33704,12949.207050000001,2.3641999999999999,2.3641999999999999,2721.1555199999998,0,0,0,0,443.61306999999999,0,0,0,126.82059,157.46178,40.54992,0,0,102.85831,0,12642.92885,null,235.5,38933.5,41562,37685,7,0,5236.0636500000001,5475.2,4893,5210.0818300000001,4,0,3371,3564.03,3095,3364.2779999999998,6,0,0,0,0,0,0,0,0,0,0,0,2564,2910.9,2519,7,0,-2100,-2376,-1901,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21.4,24.47,17.899999999999999,21.428000000000001,7,0.84899999999999998,0.94,0.68,0.83108000000000004,6,2.5499999999999998,2.93,2.4750000000000001,2.64,7,null,2996.2145099999998,713.59642498866003,2282.6180850113396,3690.3574100000001,2294.2456299999999,4635.2263499999999,-944.86893999999984,0,443.61306999999999,6102.5179899999994,11019.676759999998,7.7434245694628326E-2,6.510418494104611,4.2045863687629792,0.50412934524734854,0.32557897392307761,0.38406287560716851,0.24803713201971392,1142.7799399999999,1522.9381100000001,2721.1555199999998,126.82059,16264.714019999999,198.01170000000002,102.85831,0,0,306.27821000000006,12642.92885,-0.13468869395092378,52778.576710000001,306.27821000000006,53084.854919999998,48713.984529999994,5.8190057084614229E-2,2.3789942874138532,11347.555249999999,3.4098676664297365,null,0,0,311.34370000000001]
["PSE:JFC0993","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",993,2008,993,2008,"2008-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",41.5,0,null,4.1254638036351522E-2,2.711681683057066,0.11186944630432376,8.1246072502356492E-2,9.3469324304936222E-2,0.06,2.671938364892783,2.7650646359968807,19.875461887744382,21.662301473311732,23.884433624746677,24.855203811148925,null,4.1254638036351522E-2,2.2656682679551254,9.3469324304936194E-2,6.1880077065169514E-2,0.06,2.2324618723111698,19.875461887744382,23.884433624746677,28003.61255451839,8631.156502241045,19372.456052277346,1810.7303773334352,43248.269509732934,null,0,0,2194.5779474999999,2194.5779474999999,4684.2731224999998,2194.5779474999999,2727.46441,1353.9179899999999,8081.1008075,4913.0373400000008,8504.252050000001,-423.15124250000099,840.22197141577487,0,0,2822.2974899999999,0,3316.1254289157737,0,3239.3682189157739,20419.696684918999,1158.1945706836141,0,0,21577.891255602612,24817.259474518385,8631.156502241045,16186.10297227734,-2.7424667717600002,0,1728.8797699999996,0,918.34820087143999,228.49198000000001,173.85435999999999,0,0,0,4234.2423039003197,1810.7303773334352,1.7594750566732353,1705.6499573334352,1.6573690886897416,478.3218790599999,5611.6850722329327,4761.0303325000004,43248.269509732934,null,0,0,0,0,16157.923780000001,20419.696684918999,151.54868799999986,1158.1945706836141,130.08214389846603,21.466544101533827,670.82950317293205,6878.8510699999997,1444.1123680000001,1636.478646,812.35079399999995,10771.792877999998,2267.5408279999974,840.22197141577487,76.757210000000001,1128.9189960000001,0,4313.439005415773,8167.8786739675998,0,0,0,8167.8786739675998,12481.317679383374,2929.3553899999997,4.2607727700063647,0,1533.1783,6.2301705479286866,6190.9659629999996,451.28511500000002,409.11966150000001,135.39179899999999,7186.7625384999992,-1317.4895115000018,840.22197141577487,76.757210000000001,282.22974900000003,0,-118.28058108422687,3750.6909891956584,0,0,0,3750.6909891956584,3632.4104081114315,2929.3553899999997,1.2400033196762212,0,1533.1783,0.45856050670129611,4408.09666390032,4081.4232239003195,-779.06221000000005,445.12811733343528,126.54696410153383,3.5174934499123243,6.5809264252918158,null,0,16157.923780000001,0,7419.7207799999996,45.92001349321874,23.38783202317569,0,0,14063.701999999999,0,3289.1950000000002,13012.456,1579.5588699999998,1573.84476,9.3458920975169981,8.9035630561841614,8.2679412421845218,8.9035630561841614,8.9035630561841614,5,4.8150456994071558,6.8212126845262819,5.8181291919667188,49,4.7842660429018795E-2,4077.4899049189989,20235.413684919,169.30697141577491,3.2000000000000001E-2,130.08214389846603,21.466544101533827,670.82950317293205,0,4.8694195257149089E-2,453.81374000000005,0,2293.4297826684183,0,2423.5119265668845,8.9035630561841597,0,25.363100000000003,3208.3359300000002,0,29.100130871440001,13.538082617913977,{"$error":"#VALUE!"},1.2807471995997524,9.4669999999999987,54269.959689732932,33998.386529732932,21454.569223913346,0.15673538888196226,7.5489316379605764E-2,15332.110782544407,2175.9629916525714,1957.0532416525714,3.3528737450072765,2.1004677029402004,24.94066300664273,15.624524249795392,null,6878.8510699999997,1805.1404600000001,2727.46441,0,517.09322999999995,0,395.81765000000001,441.00711000000001,3508.73155,82.483159999999998,2491.7033900000001,2503.81711,0,0,0,76.757210000000001,2822.2974899999999,0,43891.558949999999,17013.121780000001,670.91499999999996,184.28299999999999,8274.91878,2319.0878600000001,27.693200000000001,-3.7928199999999999,4462.8934099999997,2734.0136400000001,2734.0136400000001,151.54868799999986,0,105.08042,2.72925,54.637630000000001,-208.46408,0,107.10044000000001,1029.13103,2929.3553900000002,1079.36456,0,3.33745,42394.277320000001,53415.967499999999,33144.394339999999,3186.3530799999999,0,3.0026999999999999,16.62989,19.359359999999999,2.024,889.24806999999998,830.89804000000004,385.02346999999997,1212.7831799999999,42.471220000000002,0.65637999999999996,2921.7976100000001,49.747320000000002,-2464.7636299999999,-94.484690000000001,1212.7831799999999,0,0,1584.7468100000001,0,32.033000000000001,41.5,50.525179999999999,228.49198000000001,0,91.054360000000003,82.8,0,36924.63852,3211.0651899999998,338.96226999999999,985.57397000000003,531.76022999999998,0,0,145.69198,0,0,0,0,0,0,0,0,0,0,0,0,14950,732.072,154.226,4175.4930000000004,4575.7733799999996,2996.2145099999998,14020.900390000001,724.70339000000001,283.74099999999999,3986.59195,2412.74719,23.816600000000001,25.587499999999999,20.652799999999999,18.607900000000001,10.806900000000001,28.410299999999999,38.247,28.810400000000001,30.9984,"FIFO",2403.8869,525.46848999999997,37.769129999999997,40.173839999999998,2422.5656800000002,19.929749999999999,1.7198500000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,"","","",null,null,"","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3596505250265982,517.09322999999995,0,58.350029999999947,453.81374000000005,2194.5779474999999,4684.2731224999998,2194.5779474999999,8081.1008075,24817.259474518389,16186.102972277344,0.11186944630432374,0,3186.3530799999999,3186.3530799999999,19372.456052277343,9.3469324304936208E-2,0.16009255333800509,4.1254638036351522E-2,2.7116816830570656,-0.10178501776626037,4.1254638036351522E-2,2.2656682679551259,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,2.6719383648927826,19.875461887744382,2.2324618723111702,19.875461887744382,null,3293.6285908732939,13.130888415765728,8.9599200000000003,16.62989,3.0026999999999999,36885.009319999997,6.9643999999999998E-2,7.504013686607261E-2,0.10167900000000001,3.8860546267596975E-2,5.2836000000000001E-2,4708.49352,0.36877484781791603,27125.700509999999,0.61801633751265972,3362.6902506050392,0,0,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,3.582452735648467,0,37.896533156854119,0.18275121046360177,-0.28104150429441788,0,-0.22309947670489605,0.13433459063468822,null,0,1021.54885,0.84,"Dec-2008","$52.5/$32.0",0.17906660534762001,0.84036680861616997,null,null,null,24817.259474518389,16186.102972277346,0.11186944630432373,-6.2652005411583445E-2,4.1254638036351522E-2,2.7116816830570651,2.6719383648927821,null,null,null,36.589530000000003,0,0,377.46071000000001,0,-3.7928199999999999,760.12441999999999,1021.54885,88.432469999999995,-34.803759999999997,1.00891,0,0,0,0,-400.52697999999998,-400.52697999999998,0,0,0,0,848.08873000000006,158.01,0,0,0,0,0,0,14139.83142,17069.186809999999,2.2682099999999998,2.2682099999999998,2421.3339500000002,0,0,0,0,400.52697999999998,0,0,0,72.370099999999994,407.19715000000002,37.769129999999997,0,0,2484.3891100000001,0,14136.49397,null,235.5,43322,45381.599999999999,40559.652800000003,6,0,4817.12,5979.174,4267.3389999999999,4990.8620000000001,7,0,2978,3834.585,2344.9050000000002,3025.0419999999999,6,0,0,0,0,0,0,0,0,0,0,0,2215,2920.857,1948.0920000000001,7,0,-4450,-5974,-4000,4,0,0,0,0,0,0,0,0,0,0,3870,3870,3870,3870,1,0,16.600000000000001,20.883600000000001,13.674099999999999,17.00667,7,0.82099999999999995,0.95469999999999999,0.73,0.83823999999999999,7,2.1800000000000002,2.9470000000000001,1.972,2.2930000000000001,7,null,2734.0136400000001,757.1358653524801,1976.87777464752,5369.4296299999996,2491.7033900000001,6082.9181000000008,-713.48847000000114,0,0,7561.4303099999988,10747.783389999999,6.2290192132717588E-2,6.4244328193191427,4.032768053557227,0.40017915465912596,0.25120189688276517,0.2893567410010649,0.18163605317522727,517.09322999999995,2062.1730699999998,2421.3339500000002,72.370099999999994,17469.713779999998,444.96628000000004,2484.3891100000001,-400.52697999999998,0,3333.2198200000003,14136.49397,-0.24110490114236249,42394.277320000001,3333.2198200000003,45727.497139999999,39765.691170000006,4.0581319588630253E-2,2.5124372100617212,14283.360699999997,3.0729153923838113,null,0,0,5.8662599999999996]
["PSE:JFC0994","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",994,2009,994,2009,"2009-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",55,0,null,4.5372553202952332E-2,2.8336672626229635,0.12857071863282471,5.5154833727795394E-2,7.4059278011440174E-2,0.06,3.3145131518176529,3.2163671684782318,25.35170898830059,28.148162715654955,25.779689085221012,29.046269166391696,null,4.5372553202952332E-2,1.8903048905050843,8.5767959214242906E-2,0.2612828065269297,0.06,2.2110713220170988,25.35170898830059,25.779689085221012,35320.47503565572,9950.1268125255174,25370.348223130204,2175.9629916525714,56095.649385750658,null,0,64.144186569889342,2397.8846659999999,2397.8846659999999,6515.2295474301118,2462.0288525698888,1729.4094249999998,1421.1351,7367.1039275698877,5418.7673299999997,9275.1147399999991,-1908.0108124301114,827.4310367720368,0,0,3079.6396100000002,0,2154.2883243419255,0,1999.0598343419256,23479.593222842021,1395.7238084717717,0,0,24875.317031313793,26874.376865655719,9950.1268125255174,16924.250053130199,167.69636791424998,0,2085.9498699999999,0,1047.4676814757499,247.55385999999999,189.07549999999998,0,0,0,4969.8239296100001,2175.9629916525714,2.107537304023007,1957.0532416525714,1.8955114257754351,1031.3304776,5917.7981031807631,6670.4580374301113,56095.649385750658,null,0,0,0,0,18313.643,23479.593222842021,182.62916899999988,1395.7238084717717,156.76014194141544,25.869027058584436,808.40709558076355,8977.2584000000006,1403.62444,1037.6456549999998,852.68106,12271.209555000001,2996.0948150000022,827.4310367720368,155.22848999999999,1231.8558440000002,0,5210.6101857720387,9391.837289136809,0,0,0,9391.837289136809,14602.447474908848,2796.7018499999999,5.2213100495173803,1.0000000202126103E-5,1281.3586800000003,9.2134589706832486,8079.5325600000006,438.63263749999999,259.41141374999995,142.11350999999999,8919.6901212499997,-355.42461874999935,827.4310367720368,155.22848999999999,307.96396100000004,0,935.19886902203746,3844.0117803681828,0,0,0,3844.0117803681828,4779.2106493902202,2796.7018499999999,1.7088738470245659,1.0000000202126103E-5,1281.3586800000003,1.5471927028193384,5158.89942961,4623.3497596100005,-581.73687999999981,985.58280165257202,244.77877705858444,4.0264226069594518,2.83761227906031,null,0,18313.643,0,7495.6430000000009,40.929284249998766,45.92001349321874,0,0,16157.923780000001,0,7419.7207799999996,14063.701999999999,1728.8797699999996,1579.5588699999998,8.7795221080744383,9.3458920975169981,8.9035630561841614,8.9035630561841614,8.9035630561841614,5,5.2593984245406684,4.8150456994071558,5.0372220619739121,50,4.6642489226089837E-2,4962.0282228420219,23275.671222842022,176.39603677203684,3.2000000000000001E-2,156.76014194141544,25.869027058584436,808.40709558076355,0,4.0145420919737156E-2,240.69071999999994,0,2637.1007960160132,0,2793.8609379574286,8.9035630561841614,0,24.967030000000005,3652.90263,0,59.188161475750007,22.882087224660523,{"$error":"#VALUE!"},1.2245718885027119,20.92,56095.649385750658,39090.959345750656,24817.259474518385,8.2890594477183166E-2,2.7735760749387772E-2,17673.695897379548,2212.6969590743529,2019.4957590743529,3.3145131518176529,2.3097602093465079,25.35170898830059,17.666657508357471,null,8977.2584000000006,1754.5305499999999,1729.4094249999998,0,240.15872999999999,0,509.91030999999998,671.06605999999999,3720.4131499999999,135.93425999999999,4508.9015399999998,1045.8000500000001,0,0,0,155.22848999999999,3079.6396100000002,67.192899999999995,47957.693319999998,19168.599999999999,651.03499999999997,203.922,8350.6,2664.62311,27.037700000000001,229.83975000000001,5473.6822099999999,3387.73234,3387.73234,182.62916899999988,0,218.90975,2.27664,58.478360000000002,-163.68062,0,147.52217999999999,1032.46713,2796.7018600000001,1040.66795,0,3.2140900000000001,56845.095229999999,56845.095229999999,39840.405189999998,4205.1237199999996,4240.9744499999997,7.4015899999999997,19.163430000000002,22.519220000000001,1.5454000000000001,988.27952000000005,932.57680000000005,591.25238999999999,843.90602000000001,25.004290000000001,0.51093999999999995,2575.11699,444.96627999999998,-305.02402000000001,-1697.7158199999999,843.90602000000001,0,0,835.28282000000002,0,34.08,55,49.298780000000001,247.55385999999999,0,82.275499999999994,106.8,0,39572.497309999999,3655.1792599999999,559.40975000000003,1213.9545599999999,973.26383999999996,0,0,140.75386,0,0,0,0,0,0,0,0,0,0,0,0,17013.121780000001,670.91499999999996,184.28299999999999,8274.91878,4462.8934099999997,2734.0136400000001,14950,732.072,154.226,4575.7733799999996,2996.2145099999998,27.693200000000001,23.816600000000001,25.587499999999999,20.652799999999999,18.607900000000001,10.806900000000001,28.410299999999999,38.247,28.810400000000001,"FIFO",2351.9598299999998,444.74202000000002,53.697470000000003,2384.5576999999998,33.764769999999999,16.060749999999999,3.5971600000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"AUDIT","","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3615486044467262,240.15872999999999,0,55.702719999999999,240.69071999999994,2397.8846659999999,6515.2295474301118,2462.0288525698888,7367.1039275698877,26874.376865655719,16924.250053130199,0.12857071863282471,8251.9954500000003,12457.11917,8446.0981699999993,29381.369223130197,7.4059278011440174E-2,4.5603755401600443E-2,4.5372553202952332E-2,2.8336672626229635,0.5166569042068494,4.5372553202952332E-2,1.6322484141496636,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,3.3145131518176529,25.35170898830059,1.909225161010873,25.35170898830059,null,3774.5815991443346,14.861421832413708,10.225960000000001,19.163430000000002,3.6035699999999999,51359.386200000001,7.4483999999999995E-2,7.8706487694440566E-2,0.114135,4.080791018437939E-2,5.5560999999999999E-2,6777.0140799999999,0.35289958464437254,29727.49339,0.61986912488976231,2057.1173911373335,0,0,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,3.4042109719732117,0,34.360446550317576,0.14985024435661232,3.509051660010444,0,0.20508578074922079,9.2640463616979751E-2,null,0,1033.54719,0.85,"Dec-2009","$55.0/$38.5",0.19750943548197999,1.0709311195870499,null,null,null,31115.35131565572,21165.224503130205,0.10280840589858899,0.30761706751654927,4.5372553202952332E-2,2.2658721769243391,2.6503687394128259,null,null,null,49.327930000000002,0,0,92.836309999999997,0,195.31288000000001,841.10820000000001,1033.1015199999999,97.064310000000006,-40.469079999999998,1.88313,0,0,0,0,-174.19762,-174.19762,0,0,0,0,722.35613999999998,0,2085.9498699999999,0,0,0,0,0,16285.20573,19081.907579999999,2.6100699999999999,2.6100699999999999,842.67290000000003,0,0,0,0,174.19762,0,0,0,155.60550000000001,305.02402000000001,53.697470000000003,0,0,2437.9803700000002,0,16281.99164,null,235.5,48136.651760000001,49493.601999999999,45272.207999999999,5,0,5469.5567899999996,5639,5395.3050000000003,5493.3546500000002,4,0,3552.9877900000001,3659,3287.8710000000001,3513.2116500000002,4,0,0,0,0,0,0,0,0,0,0,0,2601.50605,2639,2568,5,0,-4039,-4039,-4039,1,0,0,0,0,0,0,0,0,0,0,5882,5882,5882,5882,1,0,16.424499999999998,17.496110000000002,11.31,15.413779999999999,4,0.83997999999999995,0.85,0.8,0.83248999999999995,4,2.5452900000000001,2.6070000000000002,2.4870000000000001,2.5378599999999998,5,null,3387.73234,915.96490689218012,2471.7674331078197,4664.9163450000005,4576.0944399999998,8432.4418499999992,-3767.5255049999987,0,0,4583.0744950000017,13029.172665000002,7.0640018430310952E-2,7.8978425370222407,4.0339640792594293,0.55790374237494489,0.28495929690609839,0.40705940222283438,0.20791285708651819,240.15872999999999,2238.5314100000001,842.67290000000003,155.60550000000001,23442.511545000001,358.72149000000002,2437.9803700000002,-174.19762,0,2974.11357,16281.99164,-0.20412884081189361,56845.095229999999,2974.11357,59819.2088,50246.978119999992,6.215829174302314E-2,2.0457574790116198,14996.413375000002,3.1979442097767588,null,0,0,82.609870000000001]
["PSE:JFC0995","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",995,2010,995,2010,"2010-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",88.9,0,null,4.1458224787394166E-2,2.8342744482765325,0.11750398718581606,5.7492643321108261E-2,8.2497226851303104E-2,0.06,5.1013300277796407,6.2258510154678195,41.066712522460826,44.930501254881399,43.414101512254248,45.560953805703143,null,4.1458224787394166E-2,1.9898880686369214,8.2497226851303104E-2,6.2973736722254703E-2,0.06,3.5815429810019404,41.066712522460826,43.414101512254248,37544.737331456075,10723.266555685368,26821.470775770707,2212.6969590743529,96062.250397110241,null,0,117.95413456762513,2668.5862340000003,2668.5862340000003,5383.9489314323746,2786.5403685676256,2134.4671550000003,1429.8053000000002,8188.5241735676263,5741.2975399999996,9510.6494899999998,-1322.1253164323734,834.76691867503371,0,0,3233.28305,0,2925.02629224266,0,2745.9246522426602,25233.41414477595,1507.2744707237255,67.477773713741087,0,26808.166389213417,29554.091041456079,10723.266555685368,18830.82448577071,365.07182700119,0,1978.0059899999997,0,1063.1717917992121,251.01786999999999,186.39656000000002,0,0,0,5087.4162831995982,2212.6969590743529,2.1288716787320241,2019.4957590743529,1.9429896666063768,2445.3121257600005,9053.2234285426239,5563.0505714323754,96062.250397110241,null,0,0,0,0,19703.094569999997,25233.41414477595,189.1414920000002,1507.2744707237255,161.27668231095626,27.864809689043938,870.77530278262304,8170.4893000000002,1470.1690800000001,1280.6802930000001,857.88318000000015,11779.221853000001,2268.5723630000011,834.76691867503371,179.10164,1293.31322,0,4575.7541416750346,10093.365657910381,0,26.991109485496438,0,10120.356767395877,14696.110909070911,4234.7445100000004,3.4703654197714302,0,1502.39149,6.9631427418900715,7353.4403700000003,459.42783750000001,320.17007325000003,142.98053000000002,8276.0188107500016,-1234.6306792499981,834.76691867503371,179.10164,323.328305,0,102.56618442503557,4050.9982095494952,0,10.121666057061162,0,4061.1198756065564,4163.6860600315922,4234.7445100000004,0.98322013292641164,0,1502.39149,-4.7296893280730869E-2,5273.8128431995983,4854.6863631995984,1594.3831299999997,702.74178907435305,221.06600968904394,3.1788776124508886,6.0260320018508908,null,0,19703.094569999997,0,7907.8875699999999,40.135256631415544,17.771679834536471,0,0,18313.643,0,3254.6420000000003,16157.923780000001,2085.9498699999999,1728.8797699999996,9.9610894353257251,8.7795221080744383,9.3458920975169981,9.3458920975169981,9.3458920975169981,5,5.594894319683366,7.6849700762650324,6.6399321979741988,51,4.3683599900434612E-2,5324.8535747759524,25027.94814477595,177.60191867503374,3.2000000000000001E-2,161.27668231095626,27.864809689043938,870.77530278262304,61.845073970000001,4.454659118598308E-2,163.69183999999996,0,2699.9470870715409,13.495554742748217,2874.7193241252453,9.3254900275771906,0,24.411380000000001,4171.1897399999998,44.849217952412005,44.926813846800002,20.868210234886465,{"$error":"#VALUE!"},1.4452019590327212,52.512000000000008,104432.11381711024,57779.246937110242,26874.376865655719,9.9712606889312383E-2,4.2219963568204122E-2,14778.727078660462,2339.1755632879167,2047.8327732879168,5.5458067646492655,3.0683333584660857,44.644837889090176,24.700688500651246,null,8170.4893000000002,1837.71135,2134.4671550000003,0,784.3605,0,518.97032000000002,126.47448,3601.6004499999999,167.75149999999999,4886.9298699999999,1022.1191700000001,0,0,0,179.10164,3233.28305,123.05580999999999,53371.724679999999,20565.725569999999,657.16499999999996,205.46600000000001,8770.5185700000002,3197.7939799999999,23.253900000000002,475.68779000000001,5577.3408499999996,3599.3348599999999,3599.3348599999999,189.1414920000002,61.845073970000001,193.2012,14.74202,64.621309999999994,-163.08112,-2.1814100000000001,65.657859999999999,1039.37545,4234.7445100000004,1338.69965,0,561.92454999999995,92010.152990000002,100380.01641,53727.149530000002,5986.3903499999997,2004.25594,10.646599999999999,26.374110000000002,30.904409999999999,1.1248,973.39576,1068.5563,323.96593999999999,1277.22525,28.868040000000001,0.75927999999999995,2553.4491499999999,358.72147999999999,-1842.03087,206.76351,1277.22525,0,0,2714.8111399999998,0,36.387999999999998,88.9,46.56673,251.01786999999999,0,91.496560000000002,94.9,0,44542.509330000001,4185.9317600000004,875.51980000000003,1364.7441899999999,1201.0523499999999,0,0,156.11787000000001,61.845073970000001,0,0,0,0,0,0,0,0,0,0,0,19168.599999999999,651.03499999999997,203.922,4109.5990000000002,5473.6822099999999,3387.73234,17013.121780000001,670.91499999999996,184.28299999999999,4462.8934099999997,2734.0136400000001,27.037700000000001,27.693200000000001,23.816600000000001,25.587499999999999,20.652799999999999,18.607900000000001,10.806900000000001,28.410299999999999,38.247,"FIFO",2309.79466,1924.94985,2341.1250700000001,32.4377,15.63804,3.5128400000000002,0,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,"AUDIT",null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"AUDIT","","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5834615970997268,784.3605,0,-95.160539999999969,163.69183999999996,2668.5862340000003,5383.9489314323746,2786.5403685676256,8188.5241735676263,29554.091041456075,18830.824485770707,0.11750398718581609,0,7990.6462899999997,7990.6462899999997,26821.470775770707,8.2497226851303104E-2,0.11265340719117289,4.1458224787394166E-2,2.834274448276533,-8.7126587869983729E-2,4.1458224787394166E-2,1.9898880686369214,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,5.1013300277796416,41.066712522460826,3.5815429810019404,41.066712522460826,null,3997.809847945106,24.028719236480622,14.49342,26.374110000000002,5.4167399999999999,85458.264679999993,7.0882000000000001E-2,7.490501519137166E-2,0.10449899999999999,3.7838308040120713E-2,5.9915000000000003E-2,5504.21594,0.3528239830860701,33746.006849999998,0.63228248763423689,2679.71417580036,0,0,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,3.5252017010580592,790.95266104091172,35.409426562086793,7.4695541157320022E-2,-0.30706612990915549,0,7.9923163576391731E-2,0.1128918216285888,null,0,1034.9848500000001,1,"Dec-2010","$100.0/$51.5",0.19768217538715199,1.60118986583965,null,null,null,31558.346981456074,20835.080425770706,0.10620054801120372,-1.5598420763770937E-2,4.1458224787394166E-2,2.5616279653994058,4.61060137201543,null,null,null,82.481200000000001,0,0,141.0292,0,369.68088999999998,920.13936999999999,1036.9914799999999,135.96977999999999,-71.412180000000006,6.3710000000000003E-2,0,0,0,0,-212.08919,-212.08919,0,0,0,0,753.17583000000002,0,1978.0059900000001,0,0,0,0,0,17681.442770000001,21916.187279999998,3.1179999999999999,3.1179999999999999,731.31186000000002,0,0,0,0,212.08919,0,0,0,768.38124000000005,1842.03087,2341.1250700000001,0,0,51.58858,0,17119.518220000002,null,235.5,54220.147870000001,55558.008999999998,52784,6,0,6321.1173699999999,6821,6171.9054400000005,6392.0480299999999,6,0,4059.0834199999999,4294,3865.76253,4066.7838900000002,6,0,0,0,0,0,0,0,0,0,0,0,3120.2939999999999,3253,3098,5,0,-4669.6980000000003,-7786,-4031,3,0,0,0,0,0,18.407129999999999,18.407129999999999,18.407129999999999,18.407129999999999,1,5290,5363,5217,5290,2,0,18.211120000000001,18.8,12.01693,17.106529999999999,6,1.47281,1.97464,0.97097999999999995,1.47281,2,3.02,3.15,2.87,2.99275,5,null,3599.3348599999999,836.98572900954002,2762.3491309904598,4617.623305000001,5009.9856799999998,8779.33763,-4161.714324999999,0,0,4608.8042450000012,12599.450535,6.7438983498855895E-2,11.61279999218092,4.1650091199592802,0.78315542704820285,0.28088398131351822,0.6010412471978408,0.21556750118285398,784.3605,2313.1436800000001,731.31186000000002,768.38124000000005,22128.292275000003,4183.1559400000006,51.58858,-212.08919,0,5008.7582599999996,17119.518220000002,-0.23366526473003588,92010.152990000002,5008.7582599999996,97018.911250000005,88410.20888000002,5.4975428062428132E-2,2.41192243923396,14137.645985000003,3.7751493237719509,null,0,0,27.886620000000001]
["PSE:JFC0996","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",996,2011,996,2011,"2012-01-01","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",90.45,0,null,3.7393945980374654E-2,2.4407966026512504,9.1271016308622832E-2,0.26093365155939874,5.1549278355109834E-2,0.06,3.9651506750326297,5.2844304358876775,34.230506040054429,33.92652019323782,43.443700261043574,45.770673109948248,null,3.7393945980374654E-2,1.5714164584868584,5.8761462161329235E-2,0.40188634005839075,0.06,2.5528153490374406,34.230506040054429,43.443700261043574,52633.454406048586,12825.466700335539,39807.987705713051,2339.1755632879167,101622.44202943801,null,123.69014794,0,3127.7463530000005,3127.7463530000005,3527.566527,3127.7463530000005,2860.1032799999998,1530.2147,9906.681383000001,104.76317999999998,10425.075130000001,-518.39374700000008,864.04279220974627,0,0,6045.0488599999999,0,6514.5358552097459,0,6390.6979052097458,29501.379787363687,2419.7563373585053,142.53062611665138,0,32063.666750838845,38454.364656048594,12825.466700335539,25628.897955713055,348.45167881458002,0,2401.5939000000003,0,1183.77074143958,121.2,121.2,0,0,0,5750.3366127458412,2339.1755632879167,2.2408134652530727,2047.8327732879168,1.9617216103780297,2269.43457076,10839.470806438019,3651.4044769999991,101622.44202943801,null,0,0,0,0,22663.147000000001,29501.379787363687,301.13194300000032,2419.7563373585053,256.41946633830372,44.712476661696599,1397.2648956780188,6655.3128800000004,1910.89364,1716.0619679999998,918.12882000000002,11200.397308,775.32217799999853,864.04279220974627,123.83795000000001,2418.0195440000002,0,4181.2224642097453,11800.551914945476,0,57.012250446660552,0,11857.564165392136,16038.78662960188,5620.0440200000003,2.8538542709852082,0,1552.72732,6.7099628346861824,5989.7815920000003,597.15426249999996,429.01549199999994,153.02146999999999,7168.9728164999997,-3256.1023135000014,864.04279220974627,123.83795000000001,604.50488600000006,0,-1663.7166852902551,4805.1397214443041,0,21.379593917497704,0,4826.519315361802,3162.8026300715469,5620.0440200000003,0.56277186065022078,0,1552.72732,-1.5825324628978985,5871.536612745841,5288.9436427458404,-384.25987999999961,681.16091328791572,336.05526666169658,2.0269312248976994,8.2506848387298728,null,0,22663.147000000001,0,9228.3469999999979,40.719618506644281,40.135256631415544,0,0,19703.094569999997,0,7907.8875699999999,18313.643,1978.0059899999997,2085.9498699999999,9.4367107611324279,9.9610894353257251,8.7795221080744383,9.4367107611324279,9.4367107611324279,5,5.5941181396238555,5.6492626795875207,5.6216904096056881,52,4.3952838677730394E-2,6165.4337873636869,28828.580787363688,184.78879220974625,3.2000000000000001E-2,256.41946633830372,44.712476661696599,1397.2648956780188,132.76822397000001,3.6112763331268005E-2,0,0,3126.2354578962904,28.506125223330276,3411.1610494579245,9.3996344018803093,0,23.1127,4372.8211900000006,0,73.593771439579996,18.43689539770746,{"$error":"#VALUE!"},1.3947838166597752,50.231000000000002,109848.944759438,78322.294999438003,29554.091041456079,0.30115199963713768,4.0218348077738941E-2,17737.140376275034,2968.7683235101954,2762.7556235101956,4.2861361011018841,3.056014938089791,37.001521435514185,26.382083903007874,null,6655.3128800000004,2388.6170499999998,2860.1032799999998,0,1354.9147,0,0,175.3,10165.594870000001,154.71708000000001,0,259.48025999999999,0,0,0,123.83795000000001,6045.0488599999999,0,62554.927060000002,24015.200000000001,679.25400000000002,672.79899999999998,10580.4,3262.6442200000001,25.260200000000001,466.21971000000002,6341.0173100000002,3939.4234099999999,3939.4234099999999,301.13194300000032,70.923150000000007,291.34278999999998,22.13598,0,-179.76324,0.29970999999999998,73.596180000000004,1043.89571,5620.0440200000003,1552.72732,0,703.69124999999997,93730.684450000001,101957.18717999999,70430.537419999993,6530.3848099999996,7648.7049399999996,8.2688299999999995,26.204350000000002,30.404599999999999,1.1829000000000001,1110.17697,1206.9942100000001,485.77573000000001,1196.62168,21.764800000000001,0.88629999999999998,3700.4492599999999,2721.8566500000002,-4031.0203499999998,287.24139000000002,1196.62168,0,0,637.66242999999997,0,40.219000000000001,90.45,45.179960000000001,121.2,0,0,121.2,0,52731.425000000003,4394.9571800000003,1008.43672,0,0,0,0,0,70.923150000000007,61.845073970000001,0,0,0,0,0,0,0,0,0,0,20565.725569999999,657.16499999999996,205.46600000000001,8770.5185700000002,5577.3408499999996,3599.3348599999999,19168.599999999999,651.03499999999997,203.922,5473.6822099999999,3387.73234,23.253900000000002,27.037700000000001,27.693200000000001,23.816600000000001,25.587499999999999,20.652799999999999,18.607900000000001,10.806900000000001,28.410299999999999,"FIFO",0,5620.0440200000003,782.93433000000005,3023.33331,764.54799000000003,0,149.22837999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"AUDIT","","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5932180901478745,1354.9147,0,-96.817240000000083,0,3127.7463530000005,3527.566527,3127.7463530000005,9906.681383000001,38454.364656048587,25628.897955713048,9.127101630862286E-2,13218.18202,19748.56683,14179.089749999999,45377.464785713048,5.1549278355109841E-2,0.36100774424822579,3.7393945980374654E-2,2.4407966026512513,0.69183357486514052,3.7393945980374654E-2,1.3785460989370923,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,3.9651506750326311,34.230506040054429,2.2394913975324933,34.230506040054429,null,4247.5878626237864,23.924741598320839,15.87393,26.204350000000002,4.9926000000000004,93094.442790000001,6.8112000000000006E-2,6.7901731522277728E-2,0.101367,3.2736554409594686E-2,5.2156000000000001E-2,5880.5607499999996,0.40970230739987779,38550.522470000004,0.61626676397566571,8900.2736145925155,0,0,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,3.5340113756755045,438.88761850244845,25.851746349092014,0.16913944415529403,-0.60790876586582943,1.1122603528875259,0.60538533913909331,0.17206118848621776,null,0,1036.2707,1.07,"Jan-2012","$98.6/$67.6",0.64450786946906802,1.4882032026143699,null,null,null,46103.06959604859,33277.602895713047,7.0292790337649541E-2,0.59719099785918317,3.7393945980374654E-2,1.8797906584809501,3.0537789139412266,null,null,null,84.891909999999996,0,0,100.89362,0,466.21971000000002,636.38959,1038.3640600000001,0,0,0,0,0,0,0,0,0,0,0,0,0,2434.7600400000001,0,2401.5938999999998,0,0,0,0,0,20414.870330000002,26034.914349999999,3.1684100000000002,3.1684100000000002,104.76318000000001,0,0,0,0,9.3790200000000006,0,0,0,528.42665999999997,900,777.30199000000005,0,0,3942.7420299999999,0,19711.179080000002,null,235.5,61080,65437.744919999997,60490.781799999997,5,0,6550.2120800000002,7082.1469999999999,6271.9697200000001,6613.6352200000001,4,0,4262,4590.5392300000003,3979.3433,4283.4742500000002,5,0,-319,-319,-319,-319,1,30,30,30,30,1,3573.9639999999999,3598.9279999999999,3549,3,0,-4065.8097499999999,-5021,-3110.6194999999998,2,2547,2547,2547,2547,1,18.600000000000001,18.600000000000001,18.600000000000001,18.600000000000001,1,9133,9133,9133,9133,1,0,18.100000000000001,20.026900000000001,16.70166,18.082909999999998,5,1.0153000000000001,1.1648799999999999,0.96084000000000003,1.0551999999999999,5,3.2232500000000002,3.5378099999999999,2.89357,3.2194699999999998,4,null,3939.4234099999999,995.10623221281992,2944.3171777871798,5424.0203299999994,0,10320.311950000001,-4896.2916200000018,0,9.3790200000000006,5674.7293599999975,19853.819109999997,6.2975429676729922E-2,12.166037368630743,3.8550770227022535,0.76616143075267373,0.24277513194156314,0.5726275210216869,0.1814496480628604,1354.9147,5408.6592700000001,104.76318000000001,528.42665999999997,31847.016340000002,1677.3019899999999,3942.7420299999999,0,0,6323.7352699999992,19711.179080000002,-0.24176845813177844,93730.684450000001,6323.7352699999992,100054.41972000001,88697.612080000006,3.3302909416078053E-2,1.9642319516579241,17667.926590000003,3.5405924255654262,null,0,0,68.7]
["PSE:JFC0997","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",997,2012,997,2012,"2012-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",102,0,null,4.1778897646552196E-2,2.8370340147658175,0.11852815372268814,-5.8246802923813679E-3,6.5142163744813117E-2,0.06,4.4553630019855985,5.3503195533908787,26.482793569105088,26.21118777184077,37.589069449352031,38.526943611741849,null,4.1778897646552196E-2,1.7987802841897769,7.5151057381800765E-2,1.5027361940736617E-2,0.06,2.8248583151167486,26.502990251246562,37.589069449352031,53424.396375599536,13920.383698472011,39504.012677127525,2968.7683235101954,111593.23869146114,null,123.69014794,72.711024605168589,3552.9519574999999,3552.9519574999999,5222.9285978948319,3625.6629821051683,2629.743481,1690.22084,10400.252803105168,7252.3700800000006,12048.39271,-1648.1399068948322,829.18799631434058,0,0,4985.3228499999996,0,5428.9536994195078,0,4166.3709394195084,31413.972683961365,3185.1603775664717,201.82618465219261,0,34800.959246180028,38967.330185599538,13920.383698472011,25046.946487127527,255.92428482873999,0,2705.6263600000002,0,1198.4221393087,382.57220999999998,280.2,0,0,0,6675.5734818625615,2968.7683235101954,2.7984208883028057,2762.7556235101956,2.6042291629431089,1452.1887528399996,10905.118949355983,6485.5113578948312,111593.23869146114,null,0,0,0,0,24838.559999999998,31413.972683961365,396.38434599999982,3185.1603775664717,337.52866419148836,58.855681808511463,1839.2400565159833,8848.5915800000002,1963.7004000000002,1577.8460886,1014.1325039999999,13404.270572599999,1355.8778625999985,829.18799631434058,1262.58276,1994.12914,0,5441.7777589143388,12565.589073584546,0,80.730473860877055,0,12646.319547445422,18088.097306359763,5427.4564200000004,3.3327024496605282,22.782819999999447,2186.2337199999993,5.7910738319230424,7963.732422,613.65637500000003,394.46152215000001,169.02208400000001,9140.8724031500005,-2907.5203068499995,829.18799631434058,1262.58276,498.532285,0,-317.21726553565895,5111.947628259808,0,30.273927697828888,0,5142.2215559576371,4825.0042904219781,5427.4564200000004,0.88899917697026443,22.782819999999447,2186.2337199999993,-0.2755662050524143,6955.7734818625613,6131.8842118625616,-1294.32096,1195.0148235101956,264.86838180851146,4.5117307522728041,4.5608130817914496,null,0,24838.559999999998,0,10104.851999999999,40.682116837691076,15.847512262970362,0,0,22663.147000000001,0,3591.5450000000001,19703.094569999997,2401.5939000000003,1978.0059899999997,9.1803363417851962,9.4367107611324279,9.9610894353257251,9.4367107611324279,9.4367107611324279,5,5.5976570636535676,7.9412268660409229,6.7694419648472453,53,4.1105766219659147E-2,6282.6586839613665,31121.218683961364,167.3939963143406,3.2000000000000001E-2,337.52866419148836,58.855681808511463,1839.2400565159833,189.53105597000001,3.1926021669403878E-2,521.57859999999982,0,3328.9112572304393,40.36523693043852,3706.8051583523661,9.3883972206536672,0,22.636479999999999,4876.7883499999998,0,48.718089308700002,22.754246386512861,{"$error":"#VALUE!"},1.2554311734211685,26.596999999999994,129237.21386146115,97588.054651461149,38454.364656048594,1.3339591854893751E-2,1.9164272147275119E-2,19894.237915666374,4213.8016293585497,4060.8815993585495,5.1597991766333884,3.896205659305215,30.669980513803736,23.159147780365871,null,8848.5915800000002,2454.6255000000001,2629.743481,0,662.84258,0,751.36465999999996,276.0136,4717.0644400000001,78.958190000000002,5986.4840100000001,1344.8442600000001,0,0,0,1262.58276,4985.3228499999996,75.881259999999997,71059.039149999997,25793.108,661.79399999999998,292.75400000000002,11059.4,3727.0843,23.648099999999999,335.19045999999997,7101.3215099999998,4395.6951499999996,4395.6951499999996,396.38434599999982,56.762832000000003,206.0127,-15.088649999999999,102.37221,-270.11416000000003,-50.95438,76.984369999999998,1060.8726999999999,5450.2392399999999,1641.8723,0,733.10098000000005,106440.53012,124084.50529,92435.346080000003,6822.5263400000003,7634.5398500000001,11.094390000000001,26.47587,29.443660000000001,1.2156,1149.7040500000001,1363.0453199999999,610.548,1230.06423,34.470309999999998,0.76749999999999996,3755.90688,1628.8638900000001,-1700.8,-1452.3422800000001,1230.06423,0,0,127.58522000000001,0,75.403000000000006,102,54.599719999999998,382.57220999999998,0,0,280.2,0,59837.831100000003,4861.6997000000001,1248.7638199999999,1879.4174499999999,1357.8388500000001,0,0,102.37221,56.762832000000003,70.923150000000007,61.845073970000001,0,0,0,0,0,0,0,0,0,24015.200000000001,679.25400000000002,672.79899999999998,4943.598,6341.0173100000002,3939.4234099999999,20565.725569999999,657.16499999999996,205.46600000000001,5577.3408499999996,3599.3348599999999,25.260200000000001,23.253900000000002,27.037700000000001,27.693200000000001,23.816600000000001,25.587499999999999,20.652799999999999,18.607900000000001,10.806900000000001,"FIFO",0,5427.4564200000004,4559.9301999999998,362.83712000000003,362.83712000000003,70.925989999999999,70.925989999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3490459555248628,662.84258,0,-213.34126999999989,521.57859999999982,3552.9519574999999,5222.9285978948319,3625.6629821051683,10400.252803105168,38967.330185599538,25046.946487127527,0.11852815372268814,13704.210220000001,20526.736560000001,14457.066190000001,45573.683047127532,6.5142163744813117E-2,-2.2706847153207255E-2,4.1778897646552196E-2,2.8370340147658175,4.324134509080535E-3,4.1778897646552196E-2,1.5592121241664445,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,4.4553630019855985,26.482793569105088,2.4486333170848424,26.482793569105088,null,4790.4753600493341,23.294815295806451,14.923690000000001,26.47587,4.9573099999999997,104176.08728000001,6.8409999999999999E-2,6.7415425501842499E-2,9.9934999999999996E-2,3.8879721096118924E-2,5.2449999999999997E-2,8237.9639299999999,0.35248079324933468,41768.130709999998,0.58779475784679247,512.96552955094376,0,0,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,3.7700335805389189,352.08037684731619,22.309406976954349,6.4830625224413962E-2,2.1793205771342605,0.41601977168760884,0.31631451001529731,0.13594631933377865,null,0,1043.5346099999999,1.24,"Dec-2012","$120.0/$89.0",0.27595582391742202,1.46604975983552,null,null,null,46601.870035599539,32681.486337127524,9.0839452431438261E-2,-1.7913446483920792E-2,4.1778897646552196E-2,2.1742903127779099,3.4145704861864434,null,null,null,97.73442,0,0,66.712639999999993,0,335.19045999999997,685.82245,1045.96966,0,0,0,0,0,0,0,-521.57860000000005,-521.57860000000005,0,0,0,0,2391.6716799999999,0,0,0,0,0,0,0,21731.303029999999,27181.542259999998,3.5771199999999999,3.5771199999999999,1190.0048200000001,0,0,0,0,521.57860000000005,0,0,0,374.74482999999998,0,4572.8399300000001,0,0,877.39931000000001,0,20998.20205,null,235.5,71428.167799999996,72780.933420000001,69832,7,0,7216.0356400000001,7958.01,6803.1949400000003,7250.9671900000003,6,0,4495.94344,4943.665,4338,4540.2706799999996,6,0,-227.5,-343,-112,-227.5,2,30,30,30,30,1,3715.2,4068.9409999999998,3395.33257,4,"Includes Amortization of Intangible Assets and  Stock Based Compensation Expense",-5622.6267099999995,-5775,-2828.4681399999999,4,2455,2853,2334,2547.3333299999999,3,17.739750000000001,19.754529999999999,17,18.164760000000001,3,6441,7783,6106,6776.6666699999996,3,0,18,20.16751,16.2,18.057659999999998,7,1.22759,2.2000000000000002,0.79847999999999997,1.5077400000000001,8,3.48,3.51417,3.3096700000000001,3.4515699999999998,5,null,4395.6951499999996,1039.4983847671499,3356.1967652328494,6111.747241,6062.3652700000002,10858.387900000002,-4746.6406590000015,0,0,6312.7593409999981,20769.825530999999,6.1859760595988862E-2,11.855533869086736,3.498407874427035,0.73338048687934299,0.21641067357917865,0.55994993596162912,0.16523366108050092,662.84258,4299.5003999999999,1190.0048200000001,374.74482999999998,33322.543350999993,4572.8399300000001,877.39931000000001,-521.57860000000005,0,6704.9188199999999,20998.20205,-0.16797330750532935,106440.53012,6704.9188199999999,113145.44894,101278.55356999999,3.7838637213883031E-2,2.1324614511415305,18865.477160999992,3.7666176446837039,null,0,0,301.59733999999997]
["PSE:JFC0998","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",998,2013,998,2013,"2013-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",173.1,0,null,5.2486999032895221E-2,3.0490467580399856,0.16003531424049702,3.019634754360756E-2,8.7495306212152318E-2,0.06,7.2238514217979937,9.9620236318066073,45.080879745631982,44.792882621026287,45.139108552892097,44.857868335480184,null,5.244700115997681E-2,1.9475751878753351,0.10214447813763976,4.4450887449948739E-2,0.06,4.6142269720506635,45.14298257749256,45.173533177515374,55799.158205972759,14577.248161214622,41221.910044758137,4210.5904893585503,190207.24916796916,null,141.84630000000001,45.129134623582274,4014.1384600000001,4014.1384600000001,5844.6094753764182,4059.2675946235822,3560.4321319999999,2066.01685,12539.613746623581,8350.9530500000001,14512.33743,-1972.7236833764182,814.6449063126239,0,0,5622.6552199999996,0,5608.3009929362051,0,4464.5764429362052,33556.011489714532,2604.5174509752383,282.59146234678127,0,36443.120403036555,40907.696845972758,14577.248161214622,26330.448684758136,100.57228828319998,0,3072.4558200000001,3.2111399999994319,1559.99119667424,363.09077000000002,319.70280000000002,0,0,0,8209.2310460425597,4213.8016293585497,3.9326177312242163,4060.8815993585495,3.7899019428853893,4879.7885017999997,14221.029783345579,6988.334025376419,190207.24916796916,null,0,0,0,0,26993.843000000001,33556.011489714532,331.89944099999957,2604.5174509752383,283.70610335054101,48.193337649458556,1506.0418015455798,9903.8770700000005,2283.1177360000001,2136.2592792,1239.6101099999998,15562.8641952,1050.5267652000002,814.6449063126239,1143.7245499999999,2249.0620880000001,0,5257.9583095126236,13422.404595885813,0,113.03658493871251,0,13535.441180824526,18793.399490337149,5169.2457400000003,3.6356173483710506,4.5325999999995474,2665.9537399999995,5.1104239154341631,8913.4893630000006,713.47429250000005,534.06481980000001,206.601685,10367.630160299999,-4144.7072697000003,814.6449063126239,1143.7245499999999,562.26552200000003,0,-1624.0722913873765,5249.9449819352822,0,42.388719352017191,0,5292.3337012872989,3668.2614098999225,5169.2457400000003,0.70963184851411654,4.5325999999995474,2665.9537399999995,-0.56301964568225338,8528.9338460425606,7461.8882960425608,14.807410000000289,2333.7539693585509,201.11336764945855,11.604171302159754,2.2169339218829696,null,0,26993.843000000001,0,10558.181999999999,39.113297058147658,18.058248948409254,0,0,24838.559999999998,0,4485.4090000000006,22663.147000000001,2705.6263600000002,2401.5939000000003,8.7857546475639801,9.1803363417851962,9.4367107611324279,9.1803363417851962,9.1803363417851962,5,5.589604117485667,7.5225283508843388,6.5560662341850033,54,3.6640199608876448E-2,6014.1644897145306,33008.007489714531,148.43090631262385,3.2000000000000001E-2,283.70610335054101,48.193337649458556,1506.0418015455798,269.12172597,2.4719825529691306E-2,932.84110999999984,0,3655.2050208641131,56.518292469356254,3995.4294166840104,9.1212024046422435,0,23.993870000000001,6194.26746,0,37.283126674240002,18.823939908202131,{"$error":"#VALUE!"},1.1086329639848598,90.195999999999998,202311.96594796918,116781.06331796916,38967.330185599538,4.9794703694898912E-2,1.9598356151291352E-2,18285.691626788976,4219.2443945462019,4066.7731445462018,7.6835745706483607,4.4352097723868269,47.949809735951241,27.678193628442202,null,9903.8770700000005,2853.8971700000002,3560.4321319999999,0,953.08784000000003,0,909.46759999999995,203.46141,6006.6398399999998,154.74454,7256.5593699999999,1249.13822,0,0,0,1143.7245499999999,5622.6552199999996,47.629040000000003,80282.769199999995,28208.061000000002,666.21400000000006,548.00400000000002,11772.4,4671.5593900000003,24.380800000000001,132.99834999999999,8993.4633599999997,5921.0075399999996,5917.7964000000002,331.89944099999957,79.590670000000003,152.92003,51.247129999999999,43.387970000000003,-245.57381000000001,-115.56061,150.41874000000001,1071.50044,5173.7783399999998,1728.5800300000001,0,812.06129999999996,182162.49210999999,194267.20889000001,108736.30626,6822.5263400000003,8068.9350199999999,24.144259999999999,35.312849999999997,42.15504,1.9757,1522.7080699999999,1446.9217200000001,1142.8318999999999,1132.7049099999999,58.811549999999997,0.57528000000000001,3907.8758899999998,3149.3517700000002,-2582.58,-758.25513000000001,1132.7049099999999,0,0,0,0,82.903999999999996,173.1,54.102049999999998,363.09077000000002,0,162.90280000000001,156.80000000000001,0,67021.360499999995,6245.5146000000004,1191.05206,2405.9204399999999,1473.07933,0,0,206.29077000000001,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,0,0,0,0,0,0,0,25793.108,661.79399999999998,292.75400000000002,5439.9570000000003,7101.3215099999998,4395.6951499999996,24015.200000000001,679.25400000000002,672.79899999999998,6341.0173100000002,3939.4234099999999,23.648099999999999,25.260200000000001,23.253900000000002,27.037700000000001,27.693200000000001,23.816600000000001,25.587499999999999,20.652799999999999,18.607900000000001,"NA",0,5169.2457400000003,1106.2752399999999,648.72694000000001,648.72694000000001,648.72694000000001,648.72694000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.150380594878194,953.08784000000003,0,75.786349999999857,932.84110999999984,4014.1384600000001,5844.6094753764182,4059.2675946235822,12539.613746623581,40907.696845972758,26330.448684758136,0.16003531424049702,15007.34136,21829.867700000003,14891.461360000001,48160.316384758138,8.7495306212152318E-2,5.1243859138288439E-2,5.2486999032895221E-2,3.0490467580399856,5.6757171347239677E-2,5.2486999032895221E-2,1.6669900703851694,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,7.2238514217979937,45.080879745631982,3.9494601249788777,45.080879745631982,null,6356.5420268969028,29.923069549942603,21.72045,35.312849999999997,8.3104600000000008,177252.7604,8.4255999999999998E-2,7.9176915423302352E-2,0.112022,5.0582231278571164E-2,5.8187999999999997E-2,9219.5002000000004,0.32797135608468941,46026.634109999999,0.57330650859013965,1940.3666603732199,0,0,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,3.9875005816572284,284.09481494342259,30.824431285702783,6.8187453631001427E-2,0.19693945588218664,0.40017244459023793,-0.18229629210534659,0.12980375417868273,null,0,1052.35409,3.42,"Dec-2013","$186.2/$102.0",0.51143609423062897,2.2078555855295501,null,null,null,48976.631865972755,34399.383704758133,0.12240307923819403,5.25648481806964E-2,5.244700115997681E-2,2.3338432423396953,5.5293795609966008,null,null,null,169.41016999999999,0,0,102.06607,0,132.99834999999999,756.19686000000002,1052.68631,0,0,0,0,0,0,0,-932.84110999999996,-932.84110999999996,0,0,0,0,2500.83122,0,0,0,0,0,0,0,23360.94008,28534.718420000001,4.4503599999999999,4.4503599999999999,1046.7646500000001,0,0,0,0,932.84110999999996,0,0,0,318.15712000000002,0,1106.2752399999999,0,0,4067.5030999999999,0,22548.878779999999,null,235.5,80661.30575,82089,79447,7,0,8704.8375699999997,9405,8512.7199999999993,8825.76397,6,0,5753.4809400000004,6251,5155.9759800000002,5721.6244699999997,7,0,-256,-256,-256,-256,1,25.3,27.6,23.6,25.45,4,4713,4923,4131.5619800000004,5,"Includes Amortization of Intangible Assets and  Stock Based Compensation Expense",-4617.8886400000001,-5168,-3298.9265,4,2989,3451,2905,3114.6,5,18.8918,19.100000000000001,18.32319,18.8017,4,7644,8072,5560,7221.6,5,0,20.855650000000001,22.6,18.5,20.747029999999999,6,2.5775000000000001,3.57,1.3326199999999999,2.51627,6,4.3369999999999997,4.72,4.0842700000000001,4.3783000000000003,7,null,5917.7964000000002,1442.8061046912001,4474.9902953088003,7527.2583119999999,7304.1884099999997,13465.572789999998,-5938.3144779999984,0,0,5834.0855220000012,20725.546882000002,7.3751909643894054E-2,13.218703310280354,3.8694805965808543,0.97490461214923974,0.28538158332783242,0.73721506847035789,0.21580327025984025,953.08784000000003,4866.4583599999996,1046.7646500000001,318.15712000000002,35255.389762000006,1106.2752399999999,4067.5030999999999,-932.84110999999996,0,6918.6807500000004,22548.878779999999,-0.20440733945492459,182162.49210999999,6918.6807500000004,189081.17285999999,175307.52684000001,4.4184974385676361E-2,2.2771771845941329,20363.928402000005,3.9424008774316439,null,0,0,210.90780000000001]
["PSE:JFC0999","PSE:JFC",0,"CapIQ Raw",0,"2016-02-24","Jollibee Foods Corp.",999,2014,999,2014,"2014-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",215,0,null,4.6533437485870813E-2,2.5398003345440161,0.11818564009409775,0.2314533577707516,9.3583688095508599E-2,0.06,6.798550800275132,10.261824287843265,57.524338784832246,44.008309534027148,57.524338784832246,56.398496473201611,null,4.6469421816566756E-2,2.0111062743629007,9.3454945781313664E-2,9.5196025986391541E-2,0.06,5.3833397787401083,44.699440715811463,57.603583563541143,61111.016320567316,16025.7618236493,45085.254496918016,4213.4400145462014,242709.24396788012,null,155.21923888000001,64.486929113061862,4533.5619100000004,4533.5619100000004,3020.4244308869384,4598.0488391130621,5971.8139940000001,3160.8420160000001,21000.967029113061,9752.7049900000002,16510.400320000001,4490.5667091130599,914.87340233100656,0,0,6256.0613599999997,0,12754.050801444066,0,11661.501471444066,36550.43257944948,3151.0064076880922,362.96557198567427,0,40064.40455912325,51725.906030567319,16025.7618236493,35700.144206918019,330.85211786264,0,3149.1165699999992,5.8043800000004921,1621.3031240478695,599.98373000000004,550.39657999999997,0,0,0,8616.4545500894874,4219.2443945462019,3.8989533682027506,4066.7731445462018,3.7580565065490368,5233.70742144,16574.632008767054,4112.9737608869382,242709.24396788012,null,0,0,0,0,29176.922253462504,36550.43257944948,401.53974199999993,3151.0064076880922,343.23430976553431,58.305432234465627,1822.0447573270508,7618.4732700000004,5816.2097439999998,3583.0883964,1896.5052095999999,18914.276620000001,2403.8762999999999,914.87340233100656,1092.5493300000001,2502.424544,0,6913.7235763310073,14620.173031779792,0,145.18622879426971,0,14765.359260574061,21679.082836905069,7008.5329700000002,3.0932411860944797,1.545470000000023,2510.3468599999997,5.8440329902876726,6856.6259430000009,1817.5655449999999,895.77209909999999,316.08420160000003,9886.0477887000015,-6624.3525312999991,914.87340233100656,1092.5493300000001,625.60613599999999,0,-3991.3236629689932,5682.1334656057807,0,54.444835797851141,0,5736.5783014036315,1745.2546384346383,7008.5329700000002,0.24901853867352761,1.545470000000023,2510.3468599999997,-2.0966339016455131,9166.8511300894879,8320.3899200894866,4348.5916200000011,2362.5219045462009,210.77668223446562,11.208649265662878,2.9672014581157984,null,0,29176.922253462504,0,11339.617253462504,38.865022002506791,17.672170650173818,0,0,26993.843000000001,0,4770.3980000000001,24838.559999999998,3072.4558200000001,2705.6263600000002,9.2651134389294807,8.7857546475639801,9.1803363417851962,9.1803363417851962,9.1803363417851962,5,5.6123966026462533,7.5579716372049921,6.5851841199256231,55,3.4396689011711327E-2,6098.2733259869747,35275.195579449479,158.16065579351209,3.2000000000000001E-2,343.23430976553431,58.305432234465627,1822.0447573270508,346.73134541000002,2.3142592326758877E-2,832.3902499999997,0,3981.3827313806164,72.593114397134855,4397.2101555432855,9.1113235760671074,0,24.012699999999995,6632.5083099999993,322.11478295536949,28.658801092499999,12.674385936341338,{"$error":"#VALUE!"},1.2708386309479718,116.616,242709.24396788012,172271.42995788011,40907.696845972758,0.26445412523045975,3.3000767459708147E-2,22350.791089037906,4219.2443945462019,5211.7405389693358,6.798550800275132,4.8255107587071633,57.524338784832246,40.82992447191689,null,7618.4732700000004,7270.2621799999997,5971.8139940000001,0,1679.37895,0,1191.1577299999999,290.30533600000001,6575.8662000000004,181.82912999999999,8542.9685700000009,1391.56555,0,0,0,1092.5493300000001,6256.0613599999997,67.634180000000001,90671.238200000007,31208.871999999999,756.71274653749447,1275.2370000000001,13371.566999999999,5361.9787699999997,18.796199999999999,407.43428,9231.0407799999994,6081.9242100000001,6076.1198299999996,401.53974199999993,77.609619440000003,152.47125,126.96274,49.587150000000001,-242.04534000000001,-126.1741,166.49089000000001,1082.14795,7010.0784400000002,1676.4111399999999,0,887.69487000000004,229359.89085,229359.89085,158922.07683999999,6822.5263400000003,2562.5839500000002,20.050789999999999,37.51782,44.891089999999998,0.82789999999999997,1270.52954,1667.6839600000001,449.30678999999998,1560.65786,60.542830000000002,0.75939999999999996,5045.4744199999996,1096.9875,-2918.5349999999999,5924.5553900000004,1560.65786,0,0,0,0,98.384,215,44.879840000000002,599.98373000000004,0,195.99657999999999,354.4,0,75689.075299999997,6759.4710500000001,1915.1622199999999,2329.2117199999998,1496.8214700000001,0,0,245.58373,77.609619440000003,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,0,0,0,0,0,0,28208.061000000002,666.21400000000006,548.00400000000002,5984.616,8993.4633599999997,5921.0075399999996,25793.108,661.79399999999998,292.75400000000002,7101.3215099999998,4395.6951499999996,24.380800000000001,23.648099999999999,25.260200000000001,23.253900000000002,27.037700000000001,27.693200000000001,23.816600000000001,25.587499999999999,20.652799999999999,"NA",0,7008.5329700000002,715.52,1107.00324,1107.00324,1107.00324,1107.00324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,"AUDIT","","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3184848476711197,1679.37895,0,-397.15442000000007,832.3902499999997,4533.5619100000004,3020.4244308869384,4598.0488391130621,21000.967029113061,51725.906030567312,35700.144206918012,0.11818564009409778,2040.5651499999999,9385.1102900000005,9385.1102900000005,45085.254496918016,9.3583688095508599E-2,0.35585020347882246,4.6533437485870813E-2,2.5398003345440165,-6.3850533357653005E-2,4.6533437485870813E-2,2.0111062743629007,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,6.7985508002751329,47.261691414882996,5.3833397787401083,47.261691414882996,null,6672.8136799746881,36.372848937211863,23.80424,37.51782,8.8031900000000007,225069.73048999999,7.5841000000000006E-2,7.3593499023979228E-2,0.10180699999999999,4.4851854075002598E-2,5.9136000000000001E-2,2862.4282199999998,0.39373173804213052,54118.679600000003,0.59686710664110021,10818.209184594562,0,0,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,4.1345264520425955,249.80671776655078,28.775326504818473,8.9236502098969384E-2,-3.2763282800088982,0.28441803928337417,0.20982349590640137,0.12939848866100156,null,0,1066.7901899999999,1.78,"Dec-2014","$215.0/$150.8",0,2.4822615744316598,null,null,null,54288.489980567319,38262.72815691802,0.11011865116534819,0.11230853684234776,4.6469421816566756E-2,2.3697013403788452,6.3432289243075717,null,null,null,212.27021999999999,0,0,149.3964,0,444.38072,751.96532000000002,1066.7901899999999,125.94781,-76.360659999999996,0,0,0,0,0,-832.39025000000004,-832.39025000000004,0,0,0,0,1254.61438,0,3149.116,0,0,0,0,0,28078.021519999998,35088.09996,5.0747900000000001,5.0747900000000001,1142.1022399999999,0,0,0,0,832.39025000000004,0,0,0,11.377929999999999,1865,715.52,0,0,4429.5584399999998,0,27190.326659999999,null,235.5,91716.69,93252.791949999999,87257,9,"Represents Revenue Includes Royalty, Franchise Fees and Others \r\n",10643.796679999999,13625.68627,10103.413,11155.45376,7,0,7085.6502700000001,10236.71156,6761.6970000000001,7366.0502299999998,9,0,0,0,0,0,0,24.2,24.3,24.1,24.2,3,5459.3101800000004,5550,5414,6,"Includes Amortization of Intangible Assets and  Stock Based Compensation Expense",-5541.7288600000002,-6300,-4945.9308499999997,4,3429.05,3640,3117,3403.7750000000001,4,19.5,19.889209999999999,18.422809999999998,19.270669999999999,3,9832.6,12559,8683,10358.200000000001,3,0,23,27.684360000000002,19.100000000000001,23.085159999999998,9,1.7435,3.105,1.04528,1.8456399999999999,6,5.2097300000000004,5.3331999999999997,5.0540000000000003,5.1969500000000002,8,null,6076.1198299999996,1142.0796354864599,4934.04019451354,14723.539239999998,8610.60275,15368.29808,-644.75884000000224,0,0,12726.808159999997,22111.918449999997,6.7076664339629583E-2,9.7701371230773493,4.2332681215976482,0.65534820835681362,0.28395350485205967,0.5321676484176503,0.23058103617305684,1679.37895,5504.0960399999994,1142.1022399999999,11.377929999999999,35928.49005,2580.52,4429.5584399999998,-832.39025000000004,0,8730.1635599999991,27190.326659999999,-0.23654676891461854,229359.89085,8730.1635599999991,238090.05440999998,225025.44812999998,2.8145056196113866E-2,2.5236584691930299,26543.37976,3.4159643202874479,null,0,0,657.38634000000002]
["PSE:JFC01000","PSE:JFC",0,"CapIQ Raw",0,"2016-05-24","Jollibee Foods Corp.",1000,2015,1000,2015,"2015-12-31","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",219,0,null,3.5375839457506275E-2,2.8998424294991594,0.10258436023802722,-1.0927885129786263E-2,6.0900405415187139E-2,0.06,6.9716163440866401,8.7665482022618555,44.560507754789583,70.144528770444381,67.9598364498287,70.144528770444381,null,3.530161896784572E-2,2.0180031109505108,7.1238776898702214E-2,0.10313174807976955,0.06,4.8515544595125197,44.621892838952199,68.102719764703068,67413.50226063875,17473.183926574737,49940.31833406401,3557.6871960505541,242288.17412310309,null,155.21923888000001,104.99486401894552,5038.9858880000002,5038.9858880000002,7275.8958879810543,5143.9807520189461,5478.4163099999996,4215.73398,19893.269922018946,10188.131369999999,19857.878099999998,35.391822018948005,796.29852218295582,0,0,7712.0488999999998,0,14466.286834201903,0,8543.7392442019045,40207.510927411393,3100.3958644692398,375.05302455620796,0,43682.959816436844,52226.699060638748,17473.183926574737,34753.515134064015,712.49239684607994,0,3352.7204100000008,7.4799199999997654,1571.3665598897821,312.63574,244.81985,0,0,0,8300.0910762641379,3565.1671160505539,3.2758395909967888,3339.6227960505539,3.0685990917634922,5156.7548300799999,20096.984451084136,13198.443477981054,242288.17412310309,null,0,0,0,0,32750.558914070127,40207.510927411393,390.934123,3100.3958644692398,333.60134824786758,57.332774752132423,1791.6492110041381,12419.87664,4044.1111040000005,3287.0497859999996,2529.440388,22280.477918,2422.5998180000024,796.29852218295582,5922.5475900000001,3084.8195599999999,0,12226.265490182959,16083.004370964558,0,150.0212098224832,0,16233.025580787042,28459.291070970001,10000.98861,2.8456477835114744,34.921269999998913,3147.5917999999988,5.8642618337517618,11177.888976,1263.7847200000001,821.7624464999999,421.573398,13685.009540499999,-6172.8685594999988,796.29852218295582,5922.5475900000001,771.20488999999998,0,1317.1824426829571,6346.9880405622262,0,56.25795368343119,0,6403.2459942456571,7720.4284369286142,10000.98861,0.77196652631010387,34.921269999998913,3147.5917999999988,-0.7245412740849646,8544.9109262641377,7238.8271362641381,-7533.9110499999988,604.23756605055428,282.87709475213239,2.1360427452778037,16.609212077953348,null,0,32750.558914070127,0,12924.662641055113,39.463945256526557,20.256192266017635,0,0,29266.991999999998,0,5928.37817,26993.843000000001,3149.1165699999992,3072.4558200000001,9.768353727434766,9.2937150306887517,8.7857546475639801,9.2937150306887517,9.2937150306887517,5,5.6260484186801625,7.4111622454166586,6.518605332048411,56,3.1244352580429156E-2,6189.0540133412651,38939.612927411392,126.56352218295581,3.2000000000000001E-2,333.60134824786758,57.332774752132423,1791.6492110041381,357.88089038000004,2.371032012461078E-2,1466.5303899999999,0,4326.3120070544746,75.010604911241586,4734.923960213584,9.2256940520046662,0,24.105329999999999,6316.8441400000002,134.08821553266216,48.670434357120001,15.565059076351941,{"$error":"#VALUE!"},1.3823296551269206,96.906999999999996,259581.03362310308,200494.52380310307,51725.906030567319,9.6816676304420923E-3,2.0609552760228356E-2,26721.608310960932,5437.2848589693358,3339.6227960505539,7.4692022554193969,5.7690430170784737,47.740929591889717,36.874015065141869,null,12419.87664,5055.1388800000004,5478.4163099999996,0,2466.7575900000002,0,1526.00974,222.96664999999999,9433.7667299999994,235.98,8669.55746,1754.5539100000001,0,0,0,5922.5475900000001,7712.0488999999998,108.84536,100779.71776,34688.191914070128,669.73500000000001,1267.8979999999999,14862.295641055112,4928.2362300000004,21.5791,908.54912000000002,8715.2307600000004,5362.5103499999996,5355.0304299999998,390.934123,72.994618939999995,225.54432,118.09716,67.815899999999999,-257.78359,-189.08597,173.21169,1088.3216399999999,10035.909879999999,1646.14014,0,1133.3658499999999,234256.26730000001,251549.1268,192462.61697999999,6822.5263400000003,8364.2768599999999,14.63334,36.559930000000001,42.759010000000004,0.80820000000000003,1388.6079099999999,1871.9271100000001,822.76459,1899.66561,38.640880000000003,1.15154,4596.7865499999998,9925.36,-12770.8,-5001.1067899999998,1899.66561,0,0,0,0,122.093,219,53.213439999999999,312.63574,0,244.81985,0,0,85271.873510000005,6434.9413100000002,3134.01172,2999.1521499999999,1532.62176,0,0,312.63574,72.994618939999995,77.609619440000003,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,0,0,0,0,0,31208.871999999999,666.64300000000003,1275.2370000000001,7870.2581700000001,9231.0407799999994,6081.9242100000001,28208.061000000002,666.21400000000006,548.00400000000002,8990.2522200000003,5917.7964000000002,18.796199999999999,24.380800000000001,23.648099999999999,25.260200000000001,23.253900000000002,27.037700000000001,27.693200000000001,23.816600000000001,25.587499999999999,"FIFO",0,10000.98861,927.25420999999994,767.37258999999995,320.64454999999998,1100.4796100000001,1100.4796100000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,null,null,null,null,null,null,"AUDIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"","","","",null,null,null,null,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4756864864583343,2466.7575900000002,0,-483.31920000000014,1466.5303899999999,5038.9858880000002,7275.8958879810543,5143.9807520189461,19893.269922018946,52226.699060638748,34753.515134064015,0.10258436023802722,16964.90077,23787.427110000001,15186.8032,58540.942244064019,6.0900405415187139E-2,-2.651611341868354E-2,3.5375839457506275E-2,2.8998424294991594,0.29844985677225844,3.5375839457506275E-2,1.7215253785946525,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,6.9716163440866401,47.179698357088306,4.1387815917443795,47.179698357088306,null,6110.1252729948101,39.653552635648047,24.505939999999999,36.559930000000001,7.57409,228581.29444999999,5.6306000000000002E-2,6.0628521381114159E-2,8.6477999999999999E-2,3.3137846287718695E-2,4.8901E-2,13485.110409999999,0.3448463233130612,64763.048410000003,0.64261986289968354,500.7930300714288,0,0,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,4.1774830720037448,268.70791904491489,32.505435488075193,0.10005567895845124,-0.99211862904806103,3.3301925866982218E-2,-1.6061707489825605E-2,0.11148496216300696,null,0,1069.6633200000001,1.77,"Dec-2015","$241.0/$175.5",1.16500302245208,2.2681279480693801,null,null,null,60590.975920638753,43117.791994064013,8.2510885449336963E-2,0.12688755013064013,3.530161896784572E-2,2.3373116548703203,5.6192157092937105,null,null,null,218.17466999999999,0,0,139.1225,0,908.54912000000002,1408.4885400000001,1071.5361700000001,136.91725,-69.101349999999996,0,0,0,0,0,-1466.5303899999999,-1466.5303899999999,0,0,0,0,1532.5832600000001,0,3352.7280000000001,0,0,0,0,0,31756.589899999999,41792.499790000002,4.6175100000000002,4.6175100000000002,1409.72855,0,0,0,0,1466.5303899999999,0,0,0,0,282.36,927.91627000000005,0,0,8825.6336100000008,0,30623.22406,null,235.5,101765.8216,103854,99412.183000000005,10,"Represents Revenue Includes Royalty, Franchise Fees and Others \r\n",10405,13999,9764.2720000000008,10994.45817,9,"Includes Stock Based Compensation Expense ",6665.8119999999999,8101,6194.0969999999998,6782.1451999999999,9,"Includes Amortization of Intangible Assets and Stock Based Compensation Expense  ",-315,-315,-315,-315,1,22.3,27,20,23.1,3,5614.1263399999998,6008.8423300000004,4812.2847899999997,9,"Includes Amortization of Intangible Assets and  Stock Based Compensation Expense",-6504.4,-9007,-5490,5,3721,5898,3446,4089.72,5,18.907240000000002,21,18,19.203620000000001,4,12591.9,18448,11089,13412.98,5,"Represents After Working Capital Changes",19.1995,26.6,16.580410000000001,19.769279999999998,10,1.77742,3.72,1.12083,2.06569,10,5.1405000000000003,5.84,4.5421100000000001,5.1981999999999999,10,null,5355.0304299999998,1155.5673715201301,4199.4630584798697,12282.531580000001,8778.4028199999993,18448.149549999998,-6165.6179699999975,0,0,8696.6776710551148,23883.480871055115,5.3210214011220502E-2,9.4083398523233299,4.3821651403237851,0.500619777032419,0.23317594494913871,0.39259053472681626,0.18285867461261909,2466.7575900000002,6303.5603599999995,1409.72855,0,49348.842901055112,1210.2762700000001,8825.6336100000008,-1466.5303899999999,0,12635.806120000001,30623.22406,-0.26833779956138581,234256.26730000001,12635.806120000001,246892.07342,222835.19993,1.8662169516284167E-2,2.0421900866462921,34162.03970105511,2.9500497816261064,null,0,0,435.02852000000001]
["PSE:JFC0500","PSE:JFC",0,"CapIQ Raw",0,"2016-09-02","Jollibee Foods Corp.",500,2016,500,2016,"2016-06-30","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",242,"NA","Q2",9.4357199737660463E-2,3.8060202441529722,0.35912541238312123,-4.5263573118436984E-4,0.19235898072644736,0.06,9.5012340366458972,15.957317370070539,"NA","NA","NA","NA",null,9.4281641517327791E-2,2.4653706104717705,0.11621959405192753,-0.10507985130633302,0.06,6.1544767643173364,"NA","NA",60329.701467051687,16177.761082246656,44151.940384805028,5131.320588126945,271732.09119780676,null,0,65.736979243414169,2721.2724054999999,2721.2724054999999,11566.789065256586,2787.0093847434146,4895.9354599999997,3869.6938400000004,14682.773034743415,10056.398730000001,19387.757290000001,-4704.984255256586,698.18975669164149,0,0,8339.8158399999993,0,10216.266651435055,0,4333.0213414350546,21584.946688505046,18859.456017111588,0,0,40444.402705616638,44777.424047051696,16177.761082246656,28599.66296480504,200.91000476249999,0,1906.4587400000005,4.11229000000003,912.63778875339176,118.11144,0,0,0,0,9117.9195964841092,5135.4328781269451,4.7000044873955495,5010.5869581269453,4.585744132298271,5731.0365113999997,29448.268083063333,17450.034375256586,271732.09119780676,null,0,0,0,0,19519.116000000002,21584.946688505046,4083.0181699999998,18859.456017111588,3714.1126128267733,368.9055571732265,11528.298661663328,14353.79845,2504.1074800000001,2937.5612759999999,2321.8163039999999,22117.283510000001,2729.5262199999997,698.18975669164149,5883.2453100000002,3335.926336,0,12646.887622691642,8633.9786754020188,0,0,0,8633.9786754020188,21280.866298093661,10323.313759999999,2.061437518304555,222.55037000000084,1865.6191500000009,5.8734134124286062,12918.418605000001,782.53358749999995,734.39031899999998,386.96938400000005,14822.311895500001,-4565.4453945000005,698.18975669164149,5883.2453100000002,833.981584,0,2849.9712561916413,3173.7134189775516,0,0,0,3173.7134189775516,6023.6846751691928,10323.313759999999,0.58350301223133538,222.55037000000084,1865.6191500000009,-2.3046660326309389,9117.9195964841092,8335.1471164841096,-596.35329000000013,-478.14437023021947,493.75147717322648,-0.96839076404923552,-22.055815746449806,null,0,19519.116000000002,0,7174.9170000000004,36.758411600197469,37.074309236423638,0,0,15990.528999999999,0,5928.37817,13992.609999999999,3149.1165699999992,3072.4558200000001,5.1192075628135534,5.0777824969496139,4.5542103189623724,5.0777824969496139,5.0777824969496139,5,3.2112703065580903,3.1952297116775208,3.2032500091178058,57,1.3041426287219843E-2,829.3006885050454,20348.416688505047,28.454756691641478,3.2000000000000001E-2,3714.1126128267733,368.9055571732265,11528.298661663328,0,1.2474856955675196E-2,0,0,4250.8608238875559,0,3982.4867183571646,10.15556499389923,0,23.779919999999997,3741.6432599999998,202.35389391339174,22.878014840000002,9.2855233655388094,{"$error":"#VALUE!"},0.59473805859847539,115.82,271732.09119780676,204807.19741780675,44777.424047051696,0,1.4974554241570015E-2,16255.082526998294,5135.4328781269451,5010.5869581269453,9.5012340366458972,7.1611752092968377,52.913181351309191,39.881194492898601,null,14353.79845,3130.1343499999998,4895.9354599999997,0,1833.35573,0,1789.5892100000001,246.74889999999999,9083.7428600000003,247.6157,8660.8967100000009,1643.11772,0,0,0,5883.2453100000002,8339.8158399999993,72.585989999999995,54425.448109999998,21425.381000000001,669.73500000000001,1236.53,9081.1820000000007,3054.23738,18.324999999999999,245.98715000000001,5557.9788500000004,3651.5201099999999,3647.4078199999999,4083.0181699999998,0,124.84592000000001,9.5392200000000003,118.11144,-114.18613000000001,-240.90227999999999,117.0222,1092.6442500000001,10545.86413,1643.0687800000001,0,346.34672999999998,259387.51076,259387.51076,192462.61697999999,6822.5263400000003,8729.75108,15.62097,34.820219999999999,51.330779999999997,0.75609999999999999,687.40588000000002,1101.7137,368.46465999999998,848.31804999999997,44.518700000000003,0.94871000000000005,2810.6559000000002,663.94,-995,-2383.4047300000002,848.31804999999997,0,0,2000,0,126.18,242,49.48227,118.11144,0,0,0,0,45461.323109999998,3751.1824700000002,4096.5745399999996,0,0,0,0,118.11144,0,0,0,0,0,0,0,0,0,0,0,0,17932.409,666.64300000000003,1275.2370000000001,7870.2581700000001,9231.0407799999994,6081.9242100000001,15206.828,666.21400000000006,548.00400000000002,8990.2522200000003,5917.7964000000002,18.796199999999999,24.380800000000001,23.648099999999999,25.260200000000001,23.253900000000002,27.037700000000001,27.693200000000001,23.816600000000001,25.587499999999999,"FIFO",0,10323.313759999999,927.25420999999994,767.37258999999995,320.64454999999998,1100.4796100000001,1100.4796100000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60955680552478297,1833.35573,0,-414.30781999999999,0,2721.2724054999999,11566.789065256586,2787.0093847434146,14682.773034743415,44777.424047051689,28599.662964805033,0.17956270619156067,17972.072390000001,24794.598730000002,15552.27742,53394.261694805034,9.6179490363223694E-2,-0.1770713594155896,9.4357199737660463E-2,1.9030101220764866,-8.7915915801318523E-2,9.4357199737660463E-2,1.0193126823457004,null,null,null,null,null,null,null,null,null,null,"x","x","x",null,9.5012340366458989,"NA",5.08916281586575,"NA",null,8392.4727507678908,32.378072502284134,28.928709999999999,34.820219999999999,8.1118000000000006,256705.32295,6.8819999999999992E-2,0.15420126139900131,9.6752000000000005E-2,9.2063311045229829E-2,5.8459000000000004E-2,4332.8246600000002,0.52548327956807783,65106.082649999997,1.1962433918488502,-7449.2750135870519,0,0,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,4.202423174463525,0,2.8858440063498452,-0.46316133004419457,-133.93987104528387,-1,5.0829187115240071,-0.45995633526568835,null,2.4443100000000002,1071.8492200000001,1.83,"Jun-2016","$249.4/$175.5",1.1314167662362464,4.7166414216961421,null,null,null,53507.175127051683,37329.414044805031,0.13746051791672975,-0.13424569491071947,9.4281641517327791E-2,1.4579775628054399,7.2793023451066601,null,null,null,242,0,0,-72.639489999999995,0,234.9,1829.0917999999999,1074.9992999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,932.51,0,0,0,0,0,31944.446540000001,42490.310669999999,1.5449999999999999,1.5449999999999999,1322.9160400000001,0,0,0,0,1584.9459099999999,0,0,0,0,0,1215.5051100000001,0,0,9330.3590199999999,0,31598.09981,null,220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.74,1.74,1.74,1.74,1,null,3647.4078199999999,668.38748301499993,2979.0203369850001,10062.40792,8733.4827000000005,18064.841260000001,-8002.4333400000014,0,1584.9459099999999,-506.19725000000062,15046.080169999999,6.7092145986926269E-2,13.289928139035538,2.7960987308643381,0.89164979885993156,0.18759626424500941,0.72825497321884913,0.15321924882211144,1833.35573,6510.7240399999991,1322.9160400000001,0,42490.31068000001,1215.5051100000001,9330.3590199999999,0,0,10892.210859999999,31598.09981,-0.10573767931929104,259387.51076,10892.210859999999,270279.72162000003,255925.92317000002,1.336871525648017E-2,1.2808908016673506,26938.033260000011,2.0203942724659023,null,0,0,166.31703999999999]
["PSE:JFC01001","PSE:JFC",0,"CapIQ Raw",0,"2016-09-02","Jollibee Foods Corp.",1001,2016,1000,2016,"2016-09-03","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",250,"NA",null,4.7796417030071793E-2,3.0983113202671131,0.14808817995247928,3.4687432808472307E-2,8.9866591529580916E-2,0.06,7.5356130413971973,9.3371292632269363,47.780395137874244,51.565836929239588,61.468053724986547,62.854951244888227,null,4.7730664842179374E-2,2.1764270292021042,0.10388230908430579,4.3895596181533492E-2,0.06,5.2934357492167026,47.842193575308102,61.570368390192662,70372.658133054647,18103.845600568748,52268.812532485899,5429.804938969336,276681.60082856688,null,155.21923888000001,116.99123839773227,5687.9628190000003,5687.9628190000003,8214.4931319901225,5804.954057397732,6183.9880029215865,4758.6833275598365,22453.821561755263,11500.27281593521,22415.397623164445,38.42393859081858,817.0500065007094,0,0,8705.2927665412535,0,16246.086185517774,0,9560.7667116327812,41381.288335650715,3499.6995016951323,378.62616407602309,0,45259.614001421869,54820.380713054648,18103.845600568748,36716.535112485901,0,0,3965.903794232926,7.4799199999997654,1862.770856245812,312.63574,244.81985,0,0,0,10342.186334992391,5437.2848589693358,4.9750796602107439,5211.7405389693358,4.7687081001375127,6806.3714700799992,22487.303954442039,14899.812605875113,276681.60082856688,null,0,0,0,0,36857.979702728095,41381.288335650715,441.28298942010713,3499.6995016951323,376.56625904052191,64.716730379585215,2022.3978243620379,14019.447189387854,4564.9569391008872,3710.3928017529515,2855.2099965359016,25150.006926777594,2734.6093036131497,817.0500065007094,6685.3194738849925,3482.1171066165016,0,13719.095890615354,16552.515334260286,0,151.45046563040924,0,16703.965799890695,30423.061690506049,10000.98861,3.0420054333514583,544.8755199999996,3657.5460499999995,5.5835450330163452,12617.50247044907,1426.5490434690273,927.59820043823788,475.86833275598366,15447.518047112319,-6967.8795760521261,817.0500065007094,6685.3194738849925,870.5292766541254,0,1405.0191809877008,6532.2755900906459,0,56.793924611403462,0,6589.0695147020497,7994.0886956897502,10000.98861,0.79932984702096865,544.8755199999996,3657.5460499999995,-0.54870120208336148,10587.006184992391,9280.9223949923908,0,2476.3553089693351,290.26105037958519,8.5314764269298724,4.2586231837583979,null,0,36857.979702728095,0,14545.612932546286,39.463945256526564,37.074309236423638,0,0,15990.528999999999,0,5928.37817,13992.609999999999,3149.1165699999992,3072.4558200000001,9.768353727434766,9.2937150306887517,8.7857546475639801,9.2937150306887517,9.2937150306887517,5,5.6260484186801616,5.8481343806592196,5.7370913996696906,57,1.4441244964482545E-2,3096.3968396996715,39954.376542427766,63.319998381625737,3.2000000000000001E-2,376.56625904052191,64.716730379585215,2022.3978243620379,369.35342231801485,1.2474856955675196E-2,1466.5303899999999,0,4452.6099841673295,75.72523281520462,4904.9014760230557,9.2274257133741298,0,24.105329999999999,7525.7232399999994,425.49251188869198,48.670434357120001,13.78913954388557,{"$error":"#VALUE!"},1.1287095469857946,127.907,287431.5113385669,203782.33999856689,52226.699060638748,4.9661987050042322E-2,1.4974554241570015E-2,28782.697033918976,6144.1011898558963,5211.7405389693358,7.8283942223301555,5.5501517061523664,46.781702067850922,33.167152314323523,null,14019.447189387854,5706.1961738761092,6183.9880029215865,0,2784.4542071093115,0,1722.5463328290746,251.68278762144976,10648.75266492495,266.37214230428503,9786.119982415019,1980.5249758244756,0,0,0,6685.3194738849925,8705.2927665412535,122.8636821895124,113759.25638000001,39038.621504070128,753.73000811908366,1426.911793222946,16726.254733888316,6137.1153299999996,21.5791,0,8715.2307600000004,5362.5103499999996,5355.0304299999998,441.28298942010713,0,225.54432,-133.30703241483144,67.815899999999999,-257.78359,-189.08597,173.21169,1092.90408,10545.86413,1646.14014,0,346.34672999999998,268747.76274999999,279497.67326000001,195848.50192000001,6822.5263400000003,8729.75108,16.748899999999999,33.423029999999997,50.666040000000002,0.73199999999999998,1388.6079099999999,1871.9271100000001,822.76459,1899.66561,38.640880000000003,1.15154,7703.15,9925.36,-12770.8,-5001.1067899999998,1899.66561,0,0,0,0,122.093,250,53.213439999999999,312.63574,0,244.81985,0,0,85271.873510000005,6434.9413100000002,3134.01172,2999.1521499999999,1532.62176,0,0,312.63574,82.395681938014832,72.994618939999995,77.609619440000003,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,0,0,0,0,17932.409,666.64300000000003,1275.2370000000001,7870.2581700000001,9231.0407799999994,6081.9242100000001,15206.828,666.21400000000006,548.00400000000002,8990.2522200000003,5917.7964000000002,18.796199999999999,24.380800000000001,23.648099999999999,25.260200000000001,23.253900000000002,27.037700000000001,27.693200000000001,23.816600000000001,25.587499999999999,"FIFO",0,10000.98861,927.25420999999994,767.37258999999995,320.64454999999998,1100.4796100000001,1100.4796100000001,null,14353.79845,3054.23738,0.5,4654.7814824961952,949.83280500000001,2226.3049920836647,37.86261640760231,188.28312952026096,0,145.13052518979259,862.54756429487486,0.24314826172300227,-64.706645705125084,-1.4460657568818749E-2,14289.091804294876,0,0,0,14289.091804294876,null,12419.87664,5055.1388800000004,5478.4163099999996,0,2466.7575900000002,0,1526.00974,222.96664999999999,9433.7667299999994,235.98,8669.55746,1754.5539100000001,0,0,0,5922.5475900000001,7712.0488999999998,108.84536,100779.71776,34688.191914070128,669.73500000000001,1267.8979999999999,14862.295641055112,4928.2362300000004,21.5791,908.54912000000002,8715.2307600000004,5362.5103499999996,5355.0304299999998,390.934123,0,225.54432,118.09716,67.815899999999999,-257.78359,-189.08597,173.21169,1088.3216399999999,10035.909879999999,1646.14014,0,1133.3658499999999,268747.76274999999,279497.67326000001,195848.50192000001,6822.5263400000003,8364.2768599999999,14.63334,33.423029999999997,50.666040000000002,0.73199999999999998,1388.6079099999999,1871.9271100000001,822.76459,1899.66561,38.640880000000003,1.15154,4596.7865499999998,9925.36,-12770.8,-5001.1067899999998,1899.66561,0,0,0,0,122.093,250,53.213439999999999,312.63574,0,244.81985,0,0,85271.873510000005,6434.9413100000002,3134.01172,2999.1521499999999,1532.62176,0,0,312.63574,72.994618939999995,77.609619440000003,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,0,0,0,0,0,null,0.34875736643700939,6.7054526580815565E-2,165.9716992400478,23,"IG4+","Baa1","NA","NA","NA","NA","NA","NA",null,113759.25638000001,8,6137.1153299999996,5,-7703.15,2,127410.62398,9,7109.4760200000001,6,-6844.4263000000001,4,144946.02574000001,7,8420.8069899999991,5,-6909.7523700000002,4,0,0,0,0,0,0,0,0,0,0,0,0,100779.71776,113759.25638000001,127410.62398,144946.02574000001,144946.02574000001,144946.02574000001,0.12879117850786104,0.12000225770111528,0.13762903918241998,0,0.35,6137.1153299999996,7109.4760200000001,8420.8069899999991,8420.8069899999991,8420.8069899999991,7703.15,6844.4263000000001,6844.4263000000001,6844.4263000000001,6844.4263000000001,113759.25638000001,0.12879117850786104,6137.1153299999996,7703.15,null,19008.579932496195,19008.579932496195,1.1775558058025781,2784.4542071093115,0,-483.31920000000014,1466.5303899999999,5687.9628190000003,8214.4931319901225,5804.954057397732,22453.821561755263,54820.380713054648,36716.535112485901,0.14808817995247928,16964.90077,23787.427110000001,15552.27742,60503.962222485905,8.9866591529580916E-2,5.6484069909170431E-2,4.7796417030071793E-2,3.0983113202671131,3.3532428812604875E-2,4.7796417030071793E-2,1.8801951508842196,5751.1526100000001,6079.9050100000004,6137.1153299999996,0.13757622072709069,0.14653001767423793,0.14808817995247928,1.0511959225388585,0.15581622782413485,0,null,"x","x","x",null,7.5356130413971973,47.780395137874244,4.5729501121124914,47.780395137874244,null,7786.7619051495512,35.532305237892459,28.740680000000001,33.423029999999997,8.5052500000000002,265286.17515999998,5.6306000000000002E-2,6.8449479654989556E-2,8.6477999999999999E-2,4.5813771158630841E-2,4.8901E-2,13485.110409999999,0.32275646203099678,64763.048410000003,0.56929915394019737,10042.956666002952,0,0,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,4.5817510343193115,300.45270816825712,32.505435488075186,2.9192988602512626E-2,8.5672802328381037E-2,0,0.12879117850786126,0.12879117850786104,null,0.64422999999999997,1074.9910500000001,1.83,"Sep-2016","$260.0/$183.1",1.31111221239977,2.3319963895846976,null,null,null,63550.13179305465,45446.286192485903,0.11947741815407352,5.4003094563433329E-2,4.7730664842179374E-2,2.5031584736798358,6.0881014491853787,null,0,null,250,0,0,139.1225,0,908.54912000000002,1408.4885400000001,1071.5361700000001,136.91725,-69.101349999999996,0,0,0,0,0,-1466.5303899999999,-1466.5303899999999,0,0,0,0,1532.5832600000001,0,3352.7280000000001,0,0,0,0,0,31756.589899999999,41792.499790000002,4.6175100000000002,4.6175100000000002,1409.72855,0,0,0,0,1466.5303899999999,0,0,0,0,282.36,927.91627000000005,0,0,8825.6336100000008,0,30623.22406,null,220,101765.8216,103854,99412.183000000005,10,"Represents Revenue Includes Royalty, Franchise Fees and Others \r\n",10405,13999,9764.2720000000008,10994.45817,9,"Includes Stock Based Compensation Expense ",6665.8119999999999,8101,6194.0969999999998,6782.1451999999999,9,"Includes Amortization of Intangible Assets and Stock Based Compensation Expense  ",-315,-315,-315,-315,1,22.3,27,20,23.1,3,5614.1263399999998,6008.8423300000004,4812.2847899999997,9,"Includes Amortization of Intangible Assets and  Stock Based Compensation Expense",-6504.4,-9007,-5490,5,3721,5898,3446,4089.72,5,18.907240000000002,21,18,19.203620000000001,4,12591.9,18448,11089,13412.98,5,"Represents After Working Capital Changes",19.1995,26.6,16.580410000000001,19.769279999999998,10,1.77742,3.72,1.12083,2.06569,10,5.1405000000000003,5.84,4.5421100000000001,5.1981999999999999,10,null,5355.0304299999998,1155.5673715201301,4199.4630584798697,13864.413297248222,9908.9836646045314,20824.108471833766,-6959.695174585544,0,0,9766.559559302772,25318.836979302774,4.7139112197491312E-2,24.569072479101553,5.636541056642054,1.1581642641806642,0.26570154127481599,0.90824283944885442,0.20836553998158217,2784.4542071093115,7296.8042265412532,1409.72855,0,54457.481926226181,1210.2762700000001,8825.6336100000008,-1466.5303899999999,0,11848.787,30623.22406,-0.10007139005632897,268747.76274999999,11848.787,280596.54975000001,266577.10256061214,1.6408900694637161E-2,2.0889554998909099,38905.204506226182,2.9240112685127917,null,0,0,435.02852000000001]
["PSE:JFC01002","PSE:JFC",0,"CapIQ Raw",0,"2016-09-02","Jollibee Foods Corp.",1002,2017,1000,2017,"2016-09-03","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",250,"NA",null,4.8222832585925905E-2,3.3861779595114974,0.16329109284767512,-5.5099876654274293E-3,0.1000438138720663,0.06,7.3122647555629667,8.6031724679950443,38.639666781605413,45.407650658688929,44.780548822611891,45.407650658688929,null,4.8164125393649899E-2,2.3958843423930447,0.11539567389570102,1.1739029581413485E-2,0.06,5.1737802456824271,44.835131777632199,50.671474647049664,71198.764848601277,18019.810537000241,53178.954311601032,6136.6212698558966,275136.22330340976,null,164.79136387602966,130.971773114851,6370.5311990000009,6370.5311990000009,9200.3095317210991,6501.5029721148512,6926.0805248687884,5329.7360705516712,25148.272165162016,12880.331518026196,25105.295945212391,42.976219949625374,804.03731367565751,0,0,9749.9475524753907,0,18084.533990305099,0,10596.961086100673,40713.570148377221,3919.6713431740159,416.28485094936087,0,45049.526342500598,55646.487428601271,18019.810537000241,37626.676891601033,0,0,3878.6667082699219,7.4799199999997654,2097.161609360589,312.63574,244.81985,0,0,0,11029.876996072904,6144.1011898558963,5.6218119250281289,5918.5568698558964,5.4154403649548977,6806.3714700799992,22729.996259335305,16687.882435925523,275136.22330340976,null,0,0,0,0,36047.223085680234,40713.570148377221,494.23794443561729,3919.6713431740159,421.75506029944751,72.482884136169787,2265.0901292553058,15701.81250383595,5112.7620781013666,4155.6483149212727,3197.8416423310027,28168.064539189596,3062.7685939772055,804.03731367565751,7487.5729042044231,3899.9790209901566,0,15254.357832847443,16285.428059350888,0,166.51394037974435,0,16451.941999730632,31706.299832578075,10000.98861,3.170316562592113,544.8755199999996,3657.5460499999995,5.9343917823203016,14131.631253452355,1597.7381494066769,1038.9120787303182,532.97360705516712,17301.255088644517,-7804.0408565678736,804.03731367565751,7487.5729042044231,974.99475524753916,0,1462.5641165597458,6426.8724141332523,0,62.44272764240413,0,6489.3151417756562,7951.8792583354025,10000.98861,0.79510932053100325,544.8755199999996,3657.5460499999995,-0.56024157280660847,11274.696846072904,9968.6130560729034,0,3183.1716398558956,298.02720413616976,10.680808985482722,3.3130051794748394,null,0,36047.223085680234,0,14225.656385030854,39.463945256526564,37.074309236423638,0,0,15990.528999999999,0,5928.37817,13992.609999999999,3149.1165699999992,3072.4558200000001,9.768353727434766,9.2937150306887517,8.7857546475639801,9.2937150306887517,9.2937150306887517,5,5.6260484186801616,5.8481343806592196,5.7370913996696906,58,1.5557569907594528E-2,3270.8227244466034,39318.045810126838,66.886933536152242,3.2000000000000001E-2,421.75506029944751,72.482884136169787,2265.0901292553058,404.87394011341445,1.3994014264192924E-2,1466.5303899999999,0,4380.763775727688,83.256970189872177,4885.7758062170078,9.2205471821233349,0,24.105329999999999,8498.0839300000007,659.88326500346898,48.670434357120001,12.31170691761708,{"$error":"#VALUE!"},1.1571222218374215,127.907,285886.13381340978,202236.96247340977,54820.380713054648,1.5069335615720991E-2,2.0579323281148421E-2,31238.216338191254,7120.5640788390438,5918.5568698558964,7.597963929608273,5.3748292217257374,40.149366068203605,28.401817641725799,null,15701.81250383595,6390.9525976267078,6926.0805248687884,0,3118.5949984277972,0,1929.2557817633403,281.88529036053404,11926.627026416711,298.33740076948197,10960.476474438819,2218.1924443568596,0,0,0,7487.5729042044231,9749.9475524753907,137.60760144172619,127410.62398,38179.897804070126,737.15038013950527,1395.5243382503802,16358.331103420738,7109.4760200000001,21.5791,0,8715.2307600000004,5362.5103499999996,5355.0304299999998,494.23794443561729,0,225.54432,-149.30417727204696,67.815899999999999,-257.78359,-189.08597,173.21169,1092.90408,10545.86413,1646.14014,0,346.34672999999998,268747.76274999999,279497.67326000001,195848.50192000001,6822.5263400000003,8729.75108,16.748899999999999,33.423029999999997,50.666040000000002,0.73199999999999998,1388.6079099999999,1871.9271100000001,822.76459,1899.66561,38.640880000000003,1.15154,6844.4263000000001,9925.36,-12770.8,-5001.1067899999998,1899.66561,0,0,0,0,122.093,250,53.213439999999999,312.63574,0,244.81985,0,0,85271.873510000005,6434.9413100000002,3134.01172,2999.1521499999999,1532.62176,0,0,312.63574,92.283349795399616,82.395681938014832,72.994618939999995,77.609619440000003,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,0,0,0,17932.409,666.64300000000003,1275.2370000000001,7870.2581700000001,9231.0407799999994,6081.9242100000001,15206.828,666.21400000000006,548.00400000000002,8990.2522200000003,5917.7964000000002,18.796199999999999,24.380800000000001,23.648099999999999,25.260200000000001,23.253900000000002,27.037700000000001,27.693200000000001,23.816600000000001,25.587499999999999,"FIFO",0,10000.98861,927.25420999999994,767.37258999999995,320.64454999999998,1100.4796100000001,1100.4796100000001,null,14289.091804294876,7109.4760200000001,0,9968.6130560729034,1899.66561,4380.763775727688,83.256970189872177,421.75506029944751,0,298.02720413616976,2640.3245857197262,0.37274458704217162,1872.9519957197263,0.23856704594277098,16162.043800014602,0,0,0,16162.043800014602,null,12419.87664,5055.1388800000004,5478.4163099999996,0,2466.7575900000002,0,1526.00974,222.96664999999999,9433.7667299999994,235.98,8669.55746,1754.5539100000001,0,0,0,5922.5475900000001,7712.0488999999998,108.84536,100779.71776,34688.191914070128,669.73500000000001,1267.8979999999999,14862.295641055112,4928.2362300000004,21.5791,908.54912000000002,8715.2307600000004,5362.5103499999996,5355.0304299999998,390.934123,0,225.54432,118.09716,67.815899999999999,-257.78359,-189.08597,173.21169,1088.3216399999999,10035.909879999999,1646.14014,0,1133.3658499999999,268747.76274999999,279497.67326000001,195848.50192000001,6822.5263400000003,8364.2768599999999,14.63334,33.423029999999997,50.666040000000002,0.73199999999999998,1388.6079099999999,1871.9271100000001,822.76459,1899.66561,38.640880000000003,1.15154,4596.7865499999998,9925.36,-12770.8,-5001.1067899999998,1899.66561,0,0,0,0,122.093,250,53.213439999999999,312.63574,0,244.81985,0,0,85271.873510000005,6434.9413100000002,3134.01172,2999.1521499999999,1532.62176,0,0,312.63574,72.994618939999995,77.609619440000003,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113759.25638000001,8,6137.1153299999996,5,-7703.15,2,127410.62398,9,7109.4760200000001,6,-6844.4263000000001,4,144946.02574000001,7,8420.8069899999991,5,-6909.7523700000002,4,0,0,0,0,0,0,0,0,0,0,0,0,100779.71776,113759.25638000001,127410.62398,144946.02574000001,144946.02574000001,144946.02574000001,0.12879117850786104,0.12000225770111528,0.13762903918241998,0,0.35,6137.1153299999996,7109.4760200000001,8420.8069899999991,8420.8069899999991,8420.8069899999991,7703.15,6844.4263000000001,6844.4263000000001,6844.4263000000001,6844.4263000000001,127410.62398,0.26424866840190697,7109.4760200000001,6844.4263000000001,null,24257.704860367779,24257.704860367779,1.2012178266309537,3118.5949984277972,0,-483.31920000000014,1466.5303899999999,6370.5311990000009,9200.3095317210991,6501.5029721148512,25148.272165162016,55646.487428601271,37626.676891601033,0.16329109284767512,16964.90077,23787.427110000001,15552.27742,61414.104001601037,0.1000438138720663,2.4788335182685195E-2,4.8222832585925905E-2,3.3861779595114974,1.5042680606079051E-2,4.8222832585925905E-2,2.0746150424449481,null,null,null,null,null,null,null,null,null,null,"x","x","x",null,7.3122647555629667,44.780548822611891,4.4800168914983614,44.780548822611891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2157312461857552,306.06596346091612,32.505435488075193,-1.613575154687108E-2,0.1184751362239207,9.9461396085074538E-2,0.12000225770111506,0.12000225770111528,null,0.64422999999999997,1074.9910500000001,1.83,"Sep-2016","$260.0/$183.1",1.2822719745335398,2.0821354363796436,null,null,null,64376.23850860128,46356.427971601035,0.13237907963088366,2.0026758077882567E-2,4.8164125393649899E-2,2.7484996052339179,5.9352334798523358,null,null,null,250,0,0,139.1225,0,908.54912000000002,1408.4885400000001,1071.5361700000001,136.91725,-69.101349999999996,0,0,0,0,0,-1466.5303899999999,-1466.5303899999999,0,0,0,0,1532.5832600000001,0,3352.7280000000001,0,0,0,0,0,31756.589899999999,41792.499790000002,4.6175100000000002,4.6175100000000002,1409.72855,0,0,0,0,1466.5303899999999,0,0,0,0,282.36,927.91627000000005,0,0,8825.6336100000008,0,30623.22406,null,220,101765.8216,103854,99412.183000000005,10,"Represents Revenue Includes Royalty, Franchise Fees and Others \r\n",10405,13999,9764.2720000000008,10994.45817,9,"Includes Stock Based Compensation Expense ",6665.8119999999999,8101,6194.0969999999998,6782.1451999999999,9,"Includes Amortization of Intangible Assets and Stock Based Compensation Expense  ",-315,-315,-315,-315,1,22.3,27,20,23.1,3,5614.1263399999998,6008.8423300000004,4812.2847899999997,9,"Includes Amortization of Intangible Assets and  Stock Based Compensation Expense",-6504.4,-9007,-5490,5,3721,5898,3446,4089.72,5,18.907240000000002,21,18,19.203620000000001,4,12591.9,18448,11089,13412.98,5,"Represents After Working Capital Changes",19.1995,26.6,16.580410000000001,19.769279999999998,10,1.77742,3.72,1.12083,2.06569,10,5.1405000000000003,5.84,4.5421100000000001,5.1981999999999999,10,null,5355.0304299999998,1155.5673715201301,4199.4630584798697,15528.174194619371,11098.084075880546,23323.048503066741,-7794.8743084473699,0,0,8563.4567949733682,24115.734214973367,4.2088408191468925E-2,13.901856006830769,5.1547174741045367,0.58510699023451773,0.2169538531618094,0.4588461677048209,0.17013716423416939,3118.5949984277972,8341.4590124753904,1409.72855,0,57117.793483916925,1210.2762700000001,8825.6336100000008,-1466.5303899999999,0,11848.787,30623.22406,-7.0254284549485041E-2,268747.76274999999,11848.787,280596.54975000001,264894.73724616406,1.5753277450095436E-2,2.230664320320356,41565.516063916926,3.0652963332411338,null,0,0,435.02852000000001]
["PSE:JFC01003","PSE:JFC",0,"CapIQ Raw",0,"2016-09-02","Jollibee Foods Corp.",1003,2018,1000,2018,"2016-09-03","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",250,"NA",null,4.9125624814382325E-2,3.6855219803467216,0.18105357005167239,1.3322199709979943E-2,0.11281724256236941,0.06,6.9453738361270867,7.6949595695220268,38.423181944521737,38.977083772019633,38.360877579740006,38.977083772019633,null,4.9074019950007382E-2,2.6411077029524814,0.12960977210480823,2.7214754187440793E-2,0.06,4.9771729584839379,38.401216803769806,44.511641653494614,73136.421732405361,18255.651221620978,54880.770510784379,7113.084158839044,273151.08692703873,null,184.56669959079923,148.8559635322724,7247.3012870000011,7247.3012870000011,10466.680621629124,7396.1572505322747,7879.3103328065508,6063.262525037585,28609.263371474874,14653.039169203183,28560.513704542274,48.749666932599212,804.44312521875986,0,0,11091.823466201566,0,20463.096627171326,0,11945.016258352925,40733.414646350873,4459.131944045921,446.58146365564465,0,45639.128054052439,57584.144312405362,18255.651221620978,39328.493090784381,0,0,3878.6667082699219,7.4799199999997654,2413.2622670712899,312.63574,244.81985,0,0,0,12072.580211318498,7120.5640788390438,6.5152690058939511,6895.0197588390438,6.3088974458207199,6806.3714700799992,23041.738437486296,18984.760990447525,273151.08692703873,null,0,0,0,0,36047.223085680234,40733.414646350873,562.25943785578556,4459.131944045921,479.80080401878399,82.458633837001571,2576.8323074062992,17862.837872161399,5816.4266104787703,4727.5861996839303,3637.957515022551,32044.808197346651,3484.2944928043762,804.44312521875986,8518.0803688184005,4436.7293864806261,0,17243.547373322162,16293.36585854035,0,178.63258546225788,0,16471.998444002609,33715.545817324775,10000.98861,3.3712212994235951,544.8755199999996,3657.5460499999995,6.4837344173219034,16076.554084945259,1817.6333157746155,1181.8965499209826,606.3262525037585,19682.410203144616,-8878.103501397658,804.44312521875986,8518.0803688184005,1109.1823466201565,0,1553.6023392596587,6430.004982859954,0,66.987219548346701,0,6496.9922024083007,8050.5945416679597,10000.98861,0.80497987305156615,544.8755199999996,3657.5460499999995,-0.53325208805834201,12317.400061318498,11011.316271318497,0,4159.634528839043,308.00295383700154,13.505177392033604,2.5352862269232479,null,0,36047.223085680234,0,14225.656385030854,39.463945256526564,37.074309236423638,0,0,15990.528999999999,0,5928.37817,13992.609999999999,3149.1165699999992,3072.4558200000001,9.768353727434766,9.2937150306887517,8.7857546475639801,9.2937150306887517,9.2937150306887517,5,5.6260484186801616,5.8481343806592196,5.7370913996696906,59,1.564865748996562E-2,3290.6672224202557,39337.89030810049,67.292745079254587,3.2000000000000001E-2,479.80080401878399,82.458633837001571,2576.8323074062992,430.26748867369014,1.8781571530418744E-2,1466.5303899999999,0,4382.8990357295415,89.316292731128925,4952.0161324794544,9.2162720865776162,0,24.105329999999999,9809.4148999999998,975.98392271416992,48.670434357120001,10.822250921499979,{"$error":"#VALUE!"},1.1826039196845415,127.907,283900.99743703875,200251.82609703875,55646.487428601271,3.4820830089055566E-2,2.1498630379075623E-2,34925.168913745612,7109.0178663868783,6895.0197588390438,7.2187102816701518,5.091774699701439,39.935333230682957,28.168704856387667,null,17862.837872161399,7270.5332630984622,7879.3103328065508,0,3547.8042316605156,0,2194.7774013445573,320.68089203251179,13568.077244749526,339.39729058956635,12468.956320597352,2523.4801391953974,0,0,0,8518.0803688184005,11091.823466201566,156.54640341234835,144946.02574000001,38179.897804070126,737.15038013950527,1395.5243382503802,16358.331103420738,8420.8069899999991,21.5791,0,8715.2307600000004,5362.5103499999996,5355.0304299999998,562.25943785578556,0,225.54432,-169.85276773592048,67.815899999999999,-257.78359,-189.08597,173.21169,1092.90408,10545.86413,1646.14014,0,346.34672999999998,268747.76274999999,279497.67326000001,195848.50192000001,6822.5263400000003,8729.75108,16.748899999999999,33.423029999999997,50.666040000000002,0.73199999999999998,1388.6079099999999,1871.9271100000001,822.76459,1899.66561,38.640880000000003,1.15154,6844.4263000000001,9925.36,-12770.8,-5001.1067899999998,1899.66561,0,0,0,0,122.093,250,53.213439999999999,312.63574,0,244.81985,0,0,85271.873510000005,6434.9413100000002,3134.01172,2999.1521499999999,1532.62176,0,0,312.63574,104.98421856027564,92.283349795399616,82.395681938014832,72.994618939999995,77.609619440000003,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,0,0,17932.409,666.64300000000003,1275.2370000000001,7870.2581700000001,9231.0407799999994,6081.9242100000001,15206.828,666.21400000000006,548.00400000000002,8990.2522200000003,5917.7964000000002,18.796199999999999,24.380800000000001,23.648099999999999,25.260200000000001,23.253900000000002,27.037700000000001,27.693200000000001,23.816600000000001,25.587499999999999,"FIFO",0,10000.98861,927.25420999999994,767.37258999999995,320.64454999999998,1100.4796100000001,1100.4796100000001,null,16162.043800014602,8420.8069899999991,0,11011.316271318497,1899.66561,4382.8990357295415,89.316292731128925,479.80080401878399,0,308.00295383700154,3606.8117250020414,0.50376683862317129,3286.1671750020414,0.43930782547041641,19448.210975016642,0,0,0,19448.210975016642,null,12419.87664,5055.1388800000004,5478.4163099999996,0,2466.7575900000002,0,1526.00974,222.96664999999999,9433.7667299999994,235.98,8669.55746,1754.5539100000001,0,0,0,5922.5475900000001,7712.0488999999998,108.84536,100779.71776,34688.191914070128,669.73500000000001,1267.8979999999999,14862.295641055112,4928.2362300000004,21.5791,908.54912000000002,8715.2307600000004,5362.5103499999996,5355.0304299999998,390.934123,0,225.54432,118.09716,67.815899999999999,-257.78359,-189.08597,173.21169,1088.3216399999999,10035.909879999999,1646.14014,0,1133.3658499999999,268747.76274999999,279497.67326000001,195848.50192000001,6822.5263400000003,8364.2768599999999,14.63334,33.423029999999997,50.666040000000002,0.73199999999999998,1388.6079099999999,1871.9271100000001,822.76459,1899.66561,38.640880000000003,1.15154,4596.7865499999998,9925.36,-12770.8,-5001.1067899999998,1899.66561,0,0,0,0,122.093,250,53.213439999999999,312.63574,0,244.81985,0,0,85271.873510000005,6434.9413100000002,3134.01172,2999.1521499999999,1532.62176,0,0,312.63574,72.994618939999995,77.609619440000003,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113759.25638000001,8,6137.1153299999996,5,-7703.15,2,127410.62398,9,7109.4760200000001,6,-6844.4263000000001,4,144946.02574000001,7,8420.8069899999991,5,-6909.7523700000002,4,0,0,0,0,0,0,0,0,0,0,0,0,100779.71776,113759.25638000001,127410.62398,144946.02574000001,144946.02574000001,144946.02574000001,0.12879117850786104,0.12000225770111528,0.13762903918241998,0,0.35,6137.1153299999996,7109.4760200000001,8420.8069899999991,8420.8069899999991,8420.8069899999991,7703.15,6844.4263000000001,6844.4263000000001,6844.4263000000001,6844.4263000000001,144946.02574000001,0.43824599792171526,8420.8069899999991,6844.4263000000001,null,27173.3600713331,27173.3600713331,1.2212883043888276,3547.8042316605156,0,-483.31920000000014,1466.5303899999999,7247.3012870000011,10466.680621629124,7396.1572505322747,28609.263371474874,57584.144312405362,39328.493090784381,0.18105357005167239,16964.90077,23787.427110000001,15552.27742,63115.920200784385,0.11281724256236941,4.5228979537207614E-2,4.9125624814382325E-2,3.6855219803467216,2.7710510913567798E-2,4.9125624814382325E-2,2.2965049907994319,null,null,null,null,null,null,null,null,null,null,"x","x","x",null,6.9453738361270867,38.360877579740006,4.3277684308188871,38.360877579740006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9306766119178889,324.56794008755975,32.505435488075193,4.8741728866641409E-4,0.13434050248582108,7.277856169204977E-2,0.13762903918241998,0.13762903918241998,null,0.64422999999999997,1074.9910500000001,1.83,"Sep-2016","$260.0/$183.1",1.2822719745335398,1.8302411108246779,null,null,null,66313.895392405364,48058.244170784383,0.14800965539983746,3.6711547322539895E-2,4.9074019950007382E-2,3.0160491345648404,5.683750866060417,null,null,null,250,0,0,139.1225,0,908.54912000000002,1408.4885400000001,1071.5361700000001,136.91725,-69.101349999999996,0,0,0,0,0,-1466.5303899999999,-1466.5303899999999,0,0,0,0,1532.5832600000001,0,3352.7280000000001,0,0,0,0,0,31756.589899999999,41792.499790000002,4.6175100000000002,4.6175100000000002,1409.72855,0,0,0,0,1466.5303899999999,0,0,0,0,282.36,927.91627000000005,0,0,8825.6336100000008,0,30623.22406,null,220,101765.8216,103854,99412.183000000005,10,"Represents Revenue Includes Royalty, Franchise Fees and Others \r\n",10405,13999,9764.2720000000008,10994.45817,9,"Includes Stock Based Compensation Expense ",6665.8119999999999,8101,6194.0969999999998,6782.1451999999999,9,"Includes Amortization of Intangible Assets and Stock Based Compensation Expense  ",-315,-315,-315,-315,1,22.3,27,20,23.1,3,5614.1263399999998,6008.8423300000004,4812.2847899999997,9,"Includes Amortization of Intangible Assets and  Stock Based Compensation Expense",-6504.4,-9007,-5490,5,3721,5898,3446,4089.72,5,18.907240000000002,21,18,19.203620000000001,4,12591.9,18448,11089,13412.98,5,"Represents After Working Capital Changes",19.1995,26.6,16.580410000000001,19.769279999999998,10,1.77742,3.72,1.12083,2.06569,10,5.1405000000000003,5.84,4.5421100000000001,5.1981999999999999,10,null,5355.0304299999998,1155.5673715201301,4199.4630584798697,17665.30188928208,12625.502724009701,26532.977259348794,-8867.6753700667141,0,0,7490.6557333540241,23042.933153354024,3.6996601477153404E-2,18.057183227567833,6.1471637698290165,0.6680544116702658,0.22742416820716008,0.52389428212152744,0.17834807952556878,3547.8042316605156,9683.3349262015654,1409.72855,0,61007.610402195896,1210.2762700000001,8825.6336100000008,-1466.5303899999999,0,11848.787,30623.22406,-5.0127237368253502E-2,268747.76274999999,11848.787,280596.54975000001,262733.71187783859,1.5853327635487715E-2,2.3758679414655921,45455.332982195898,3.1887573191196945,null,0,0,435.02852000000001]
["PSE:JFC01004","PSE:JFC",0,"CapIQ Raw",0,"2016-09-02","Jollibee Foods Corp.",1004,2019,1000,2019,"2016-09-03","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",250,"NA",null,4.904596611112904E-2,3.6808515193586127,0.18053091887856035,-1.8498229693169721E-2,0.11254532290244158,0.06,6.9365726593609249,7.6839832154758501,38.751294044933481,39.042463218452426,38.423183698671707,39.042463218452426,null,4.8994361246754096E-2,2.63870837313479,0.1292818312582007,1.1275273038584555E-3,0.06,4.9726516434715968,38.463654135129431,38.401218556916994,73218.88504481515,18288.212441611224,54930.67260320393,7101.5379463868785,273151.09939732222,null,209.96843712055127,148.86843381576719,7247.3012870000011,7247.3012870000011,10466.66815134563,7396.1697208157693,7879.3103328065508,6063.262525037585,28609.275841758368,14653.039169203183,28560.513704542274,48.762137216093834,805.49091736942637,0,0,11091.823466201566,0,20464.156889605489,0,11946.076520787086,40784.652492006397,4459.131944045921,476.74666797574207,0,45720.531104028058,57666.607624815144,18288.212441611224,39378.395183203917,0,0,3878.6667082699219,7.4799199999997654,2413.2622670712899,312.63574,244.81985,0,0,0,12072.580211318498,7109.0178663868783,6.5047042979168657,6883.4735463868783,6.2983327378436345,6806.3714700799992,23041.738437486296,18984.74852016403,273151.09939732222,null,0,0,0,0,36047.223085680234,40784.652492006397,562.25943785578556,4459.131944045921,479.80080401878399,82.458633837001571,2576.8323074062992,17862.837872161399,5816.4266104787703,4727.5861996839303,3637.957515022551,32044.808197346651,3484.2944928043762,805.49091736942637,8518.0803688184005,4436.7293864806261,0,17244.595165472831,16313.860996802559,0,190.69866719029685,0,16504.559663992855,33749.154829465682,10000.98861,3.3745818684084754,544.8755199999996,3657.5460499999995,6.4929233685152603,16076.554084945259,1817.6333157746155,1181.8965499209826,606.3262525037585,19682.410203144616,-8878.103501397658,805.49091736942637,8518.0803688184005,1109.1823466201565,0,1554.6501314103259,6438.093173004002,0,71.512000196361313,0,6509.6051732003634,8064.2553046106896,10000.98861,0.80634581430752073,544.8755199999996,3657.5460499999995,-0.52951713496247332,12317.400061318498,11011.316271318497,0,4148.0883163868775,308.00295383700154,13.467690048784695,2.542343201406521,null,0,36047.223085680234,0,14225.656385030854,39.463945256526564,37.074309236423638,0,0,15990.528999999999,0,5928.37817,13992.609999999999,3149.1165699999992,3072.4558200000001,9.768353727434766,9.2937150306887517,8.7857546475639801,9.2937150306887517,9.2937150306887517,5,5.6260484186801616,5.8481343806592196,5.7370913996696906,60,1.5883668055725927E-2,3341.9050680757791,39389.128153756013,68.340537229921097,3.2000000000000001E-2,479.80080401878399,82.458633837001571,2576.8323074062992,457.64208779396574,2.0659433927882331E-2,1466.5303899999999,0,4388.4122073176877,95.349333595148408,4963.5623449316199,9.2112333696612243,0,24.105329999999999,9809.4148999999998,975.98392271416992,48.670434357120001,10.822250921499979,{"$error":"#VALUE!"},1.1845246626563666,127.907,283901.00990732224,200251.83856732224,57584.144312405362,1.4320489328174535E-3,1.9930278625987174E-2,34975.058535881653,7048.8252361480882,6883.4735463868783,7.2095627205350068,5.0853224880209371,40.276358172622707,28.409250032243978,null,17862.837872161399,7270.5332630984622,7879.3103328065508,0,3547.8042316605156,0,2194.7774013445573,320.68089203251179,13568.077244749526,339.39729058956635,12468.956320597352,2523.4801391953974,0,0,0,8518.0803688184005,11091.823466201566,156.54640341234835,144946.02574000001,38179.897804070126,737.15038013950527,1395.5243382503802,16358.331103420738,8420.8069899999991,21.5791,0,8715.2307600000004,5362.5103499999996,5355.0304299999998,562.25943785578556,0,225.54432,-169.85276773592048,67.815899999999999,-257.78359,-189.08597,173.21169,1092.90408,10545.86413,1646.14014,0,346.34672999999998,268747.76274999999,279497.67326000001,195848.50192000001,6822.5263400000003,8729.75108,16.748899999999999,33.423029999999997,50.666040000000002,0.73199999999999998,1388.6079099999999,1871.9271100000001,822.76459,1899.66561,38.640880000000003,1.15154,6844.4263000000001,9925.36,-12770.8,-5001.1067899999998,1899.66561,0,0,0,0,122.093,250,53.213439999999999,312.63574,0,244.81985,0,0,85271.873510000005,6434.9413100000002,3134.01172,2999.1521499999999,1532.62176,0,0,312.63574,104.98421856027564,104.98421856027564,92.283349795399616,82.395681938014832,72.994618939999995,77.609619440000003,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,0,17932.409,666.64300000000003,1275.2370000000001,7870.2581700000001,9231.0407799999994,6081.9242100000001,15206.828,666.21400000000006,548.00400000000002,8990.2522200000003,5917.7964000000002,18.796199999999999,24.380800000000001,23.648099999999999,25.260200000000001,23.253900000000002,27.037700000000001,27.693200000000001,23.816600000000001,25.587499999999999,"FIFO",0,10000.98861,927.25420999999994,767.37258999999995,320.64454999999998,1100.4796100000001,1100.4796100000001,null,19448.210975016642,8420.8069899999991,0,11011.316271318497,1899.66561,4388.4122073176877,95.349333595148408,479.80080401878399,0,308.00295383700154,3595.2655125498759,0.50134566273047565,2494.7859025498756,0.30160459519094307,21942.996877566518,0,0,0,21942.996877566518,null,12419.87664,5055.1388800000004,5478.4163099999996,0,2466.7575900000002,0,1526.00974,222.96664999999999,9433.7667299999994,235.98,8669.55746,1754.5539100000001,0,0,0,5922.5475900000001,7712.0488999999998,108.84536,100779.71776,34688.191914070128,669.73500000000001,1267.8979999999999,14862.295641055112,4928.2362300000004,21.5791,908.54912000000002,8715.2307600000004,5362.5103499999996,5355.0304299999998,390.934123,0,225.54432,118.09716,67.815899999999999,-257.78359,-189.08597,173.21169,1088.3216399999999,10035.909879999999,1646.14014,0,1133.3658499999999,268747.76274999999,279497.67326000001,195848.50192000001,6822.5263400000003,8364.2768599999999,14.63334,33.423029999999997,50.666040000000002,0.73199999999999998,1388.6079099999999,1871.9271100000001,822.76459,1899.66561,38.640880000000003,1.15154,4596.7865499999998,9925.36,-12770.8,-5001.1067899999998,1899.66561,0,0,0,0,122.093,250,53.213439999999999,312.63574,0,244.81985,0,0,85271.873510000005,6434.9413100000002,3134.01172,2999.1521499999999,1532.62176,0,0,312.63574,72.994618939999995,77.609619440000003,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113759.25638000001,8,6137.1153299999996,5,-7703.15,2,127410.62398,9,7109.4760200000001,6,-6844.4263000000001,4,144946.02574000001,7,8420.8069899999991,5,-6909.7523700000002,4,0,0,0,0,0,0,0,0,0,0,0,0,100779.71776,113759.25638000001,127410.62398,144946.02574000001,144946.02574000001,144946.02574000001,0.12879117850786104,0.12000225770111528,0.13762903918241998,0,0.35,6137.1153299999996,7109.4760200000001,8420.8069899999991,8420.8069899999991,8420.8069899999991,7703.15,6844.4263000000001,6844.4263000000001,6844.4263000000001,6844.4263000000001,144946.02574000001,0.43824599792171526,8420.8069899999991,6844.4263000000001,null,30459.527246335139,30459.527246335139,1.2233368710220531,3547.8042316605156,0,-483.31920000000014,1466.5303899999999,7247.3012870000011,10466.66815134563,7396.1697208157693,28609.275841758368,57666.607624815144,39378.395183203917,0.18053091887856035,16964.90077,23787.427110000001,15552.27742,63165.822293203921,0.11254532290244158,1.2688534062148538E-3,4.904596611112904E-2,3.6808515193586127,7.9064192141675704E-4,4.904596611112904E-2,2.2946907121257394,null,null,null,null,null,null,null,null,null,null,"x","x","x",null,6.9365726593609249,38.423183698671707,4.3243496163068373,38.423183698671707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9232258902785704,304.0315443743703,32.505435488075193,1.2578824068734118E-3,2.558024347503185E-4,6.754692430171616E-2,0,0,null,0.64422999999999997,1074.9910500000001,1.83,"Sep-2016","$260.0/$183.1",1.2822719745335398,1.8302411108246779,null,null,null,66396.358704815153,48108.146263203933,0.14761612113536313,1.0383669499496317E-3,4.8994361246754096E-2,3.0129206173729384,5.6778554281199769,null,null,null,250,0,0,139.1225,0,908.54912000000002,1408.4885400000001,1071.5361700000001,136.91725,-69.101349999999996,0,0,0,0,0,-1466.5303899999999,-1466.5303899999999,0,0,0,0,1532.5832600000001,0,3352.7280000000001,0,0,0,0,0,31756.589899999999,41792.499790000002,4.6175100000000002,4.6175100000000002,1409.72855,0,0,0,0,1466.5303899999999,0,0,0,0,282.36,927.91627000000005,0,0,8825.6336100000008,0,30623.22406,null,220,101765.8216,103854,99412.183000000005,10,"Represents Revenue Includes Royalty, Franchise Fees and Others \r\n",10405,13999,9764.2720000000008,10994.45817,9,"Includes Stock Based Compensation Expense ",6665.8119999999999,8101,6194.0969999999998,6782.1451999999999,9,"Includes Amortization of Intangible Assets and Stock Based Compensation Expense  ",-315,-315,-315,-315,1,22.3,27,20,23.1,3,5614.1263399999998,6008.8423300000004,4812.2847899999997,9,"Includes Amortization of Intangible Assets and  Stock Based Compensation Expense",-6504.4,-9007,-5490,5,3721,5898,3446,4089.72,5,18.907240000000002,21,18,19.203620000000001,4,12591.9,18448,11089,13412.98,5,"Represents After Working Capital Changes",19.1995,26.6,16.580410000000001,19.769279999999998,10,1.77742,3.72,1.12083,2.06569,10,5.1405000000000003,5.84,4.5421100000000001,5.1981999999999999,10,null,5355.0304299999998,1155.5673715201301,4199.4630584798697,17665.30188928208,12625.502724009701,26532.977259348794,-8867.6753700667141,0,0,7490.6557333540241,23042.933153354024,3.6996601477153404E-2,19.350245278873444,6.2902593508978839,0.71589331306765003,0.23271821839310666,0.56140997914746871,0.18249972132783976,3547.8042316605156,9683.3349262015654,1409.72855,0,61007.610402195896,1210.2762700000001,8825.6336100000008,-1466.5303899999999,0,11848.787,30623.22406,-5.0127237368253502E-2,268747.76274999999,11848.787,280596.54975000001,262733.71187783859,1.5983723704373589E-2,2.3758679414655921,45455.332982195898,3.1887573191196945,null,0,0,435.02852000000001]
["PSE:JFC01005","PSE:JFC",0,"CapIQ Raw",0,"2016-09-02","Jollibee Foods Corp.",1005,2020,1000,2020,"2016-09-03","Consumer Discretionary","Consumer Services","Hotels, Restaurants and Leisure","Restaurants","Philippines","PH","PHP","PSE","JFC","PHP",250,"NA",null,4.863068994242082E-2,3.466877515335137,0.16859664551661332,3.4702521000409714E-2,0.10745776697050378,0.06,6.3353120224040929,5.8826628992592314,37.576738273715044,39.386882359478584,37.576738273715044,39.386882359478584,null,4.8579085078045876E-2,2.5269050937531974,0.12275473753358407,4.2888618972317216E-2,0.06,4.6176226731740293,37.616655503097867,37.29781675962964,76359.14190708012,18998.053792483563,57361.088114596554,7041.3453161480884,264871.86103589437,null,209.96843712055127,201.06014913864178,7247.3012870000011,7247.3012870000011,16666.46969127925,7448.3614361386426,10637.068949288843,8185.4044088007395,36086.05469941115,19781.602878424295,38556.693501132075,-2470.6388017209247,808.40712822002433,0,0,14973.961679372116,0,24811.138503776056,0,13311.730005871215,40927.257455564162,6019.8281244619939,548.04890118275466,0,47495.134481208908,60806.864487080122,18998.053792483563,41808.810694596556,0,0,3878.6667082699219,7.4799199999997654,2413.2622670712899,312.63574,244.81985,0,0,0,12209.922545860452,7048.8252361480882,6.449628439623071,6823.2809161480882,6.2432568795498398,6806.3714700799992,23943.629745078499,28165.878189184092,264871.86103589437,null,0,0,0,0,36047.223085680234,40927.257455564162,759.05024110531053,6019.8281244619939,647.73108542535851,111.31915567995202,3478.7236149985006,24114.831127417892,7852.1759241463405,6382.2413695733057,4911.2426452804439,43260.491066417984,4703.7975652859095,808.40712822002433,11499.40849790484,5989.5846717488466,0,23001.197863159621,16370.902982225665,0,219.21956047310186,0,16590.122542698766,39591.320405858387,10000.98861,3.9587406755239156,544.8755199999996,3657.5460499999995,8.0902144200914137,21703.348014676103,2453.8049762957312,1595.5603423933264,818.54044088007402,26571.253774245237,-11985.439726886838,808.40712822002433,11499.40849790484,1497.3961679372117,0,1819.7720671752379,6460.6041909046126,0,82.207335177413199,0,6542.8115260820259,8362.5835932572645,10000.98861,0.83617569416042603,544.8755199999996,3657.5460499999995,-0.44795198593404889,12454.742395860452,11148.658605860452,0,4087.8956861480874,336.86347567995199,12.135170421479367,2.5797781889921656,null,0,36047.223085680234,0,14225.656385030854,39.463945256526564,37.074309236423638,0,0,15990.528999999999,0,5928.37817,13992.609999999999,3149.1165699999992,3072.4558200000001,9.768353727434766,9.2937150306887517,8.7857546475639801,9.2937150306887517,9.2937150306887517,5,5.6260484186801616,5.8481343806592196,5.7370913996696906,61,1.6536427702202979E-2,3484.5100316335447,39531.733117313779,71.25674808051906,3.2000000000000001E-2,647.73108542535851,111.31915567995202,3478.7236149985006,526.37616391033782,2.0379085315401772E-2,1466.5303899999999,0,4403.7564440504548,109.60978023655093,5161.0973097123642,9.2025264456515128,0,24.105329999999999,9809.4148999999998,975.98392271416992,48.670434357120001,8.0164821640740591,{"$error":"#VALUE!"},1.1946397744146153,127.907,275621.77154589439,191972.60020589438,57666.607624815144,5.4455377064935195E-2,1.9752856064525481E-2,45684.712408702151,7048.8252361480882,6823.2809161480882,6.5924327185302172,4.5916780940794677,39.101802401404278,27.234694261025549,null,24114.831127417892,9815.2199051829248,10637.068949288843,0,4789.5357127416964,0,2962.9494918151522,432.91920424389093,18316.904280411862,458.18634229591459,16833.091032806424,3406.698187913787,0,0,0,11499.40849790484,14973.961679372116,211.3376446066703,144946.02574000001,38179.897804070126,737.15038013950527,1395.5243382503802,16358.331103420738,8420.8069899999991,21.5791,0,8715.2307600000004,5362.5103499999996,5355.0304299999998,759.05024110531053,0,225.54432,-229.30123644349266,67.815899999999999,-257.78359,-189.08597,173.21169,1092.90408,10545.86413,1646.14014,0,346.34672999999998,268747.76274999999,279497.67326000001,195848.50192000001,6822.5263400000003,8729.75108,16.748899999999999,33.423029999999997,50.666040000000002,0.73199999999999998,1388.6079099999999,1871.9271100000001,822.76459,1899.66561,38.640880000000003,1.15154,6844.4263000000001,9925.36,-12770.8,-5001.1067899999998,1899.66561,0,0,0,0,122.093,250,53.213439999999999,312.63574,0,244.81985,0,0,85271.873510000005,6434.9413100000002,3134.01172,2999.1521499999999,1532.62176,0,0,312.63574,141.72869505637212,104.98421856027564,104.98421856027564,92.283349795399616,82.395681938014832,72.994618939999995,77.609619440000003,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,17932.409,666.64300000000003,1275.2370000000001,7870.2581700000001,9231.0407799999994,6081.9242100000001,15206.828,666.21400000000006,548.00400000000002,8990.2522200000003,5917.7964000000002,18.796199999999999,24.380800000000001,23.648099999999999,25.260200000000001,23.253900000000002,27.037700000000001,27.693200000000001,23.816600000000001,25.587499999999999,"FIFO",0,10000.98861,927.25420999999994,767.37258999999995,320.64454999999998,1100.4796100000001,1100.4796100000001,null,21942.996877566518,8420.8069899999991,0,11148.658605860452,1899.66561,4403.7564440504548,109.60978023655093,647.73108542535851,0,336.86347567995199,3506.2123604681356,0.47396450875810842,2405.7327504681352,0.28309046144418792,24348.729628034653,0,0,0,24348.729628034653,null,12419.87664,5055.1388800000004,5478.4163099999996,0,2466.7575900000002,0,1526.00974,222.96664999999999,9433.7667299999994,235.98,8669.55746,1754.5539100000001,0,0,0,5922.5475900000001,7712.0488999999998,108.84536,100779.71776,34688.191914070128,669.73500000000001,1267.8979999999999,14862.295641055112,4928.2362300000004,21.5791,908.54912000000002,8715.2307600000004,5362.5103499999996,5355.0304299999998,390.934123,0,225.54432,118.09716,67.815899999999999,-257.78359,-189.08597,173.21169,1088.3216399999999,10035.909879999999,1646.14014,0,1133.3658499999999,268747.76274999999,279497.67326000001,195848.50192000001,6822.5263400000003,8364.2768599999999,14.63334,33.423029999999997,50.666040000000002,0.73199999999999998,1388.6079099999999,1871.9271100000001,822.76459,1899.66561,38.640880000000003,1.15154,4596.7865499999998,9925.36,-12770.8,-5001.1067899999998,1899.66561,0,0,0,0,122.093,250,53.213439999999999,312.63574,0,244.81985,0,0,85271.873510000005,6434.9413100000002,3134.01172,2999.1521499999999,1532.62176,0,0,312.63574,72.994618939999995,77.609619440000003,79.590670000000003,56.762832000000003,70.923150000000007,61.845073970000001,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113759.25638000001,8,6137.1153299999996,5,-7703.15,2,127410.62398,9,7109.4760200000001,6,-6844.4263000000001,4,144946.02574000001,7,8420.8069899999991,5,-6909.7523700000002,4,0,0,0,0,0,0,0,0,0,0,0,0,100779.71776,113759.25638000001,127410.62398,144946.02574000001,144946.02574000001,144946.02574000001,0.12879117850786104,0.12000225770111528,0.13762903918241998,0,0.35,6137.1153299999996,7109.4760200000001,8420.8069899999991,8420.8069899999991,8420.8069899999991,7703.15,6844.4263000000001,6844.4263000000001,6844.4263000000001,6844.4263000000001,144946.02574000001,0.94163209719431573,8420.8069899999991,6844.4263000000001,null,33091.65548342697,33091.65548342697,1.2341287268520895,4789.5357127416964,0,-483.31920000000014,1466.5303899999999,7247.3012870000011,16666.46969127925,7448.3614361386426,36086.05469941115,60806.864487080122,41808.810694596556,0.16859664551661332,16964.90077,23787.427110000001,15552.27742,65596.23780459656,0.10745776697050378,6.1719516503539129E-2,4.863068994242082E-2,3.466877515335137,3.8476749342565508E-2,4.863068994242082E-2,2.2096698010604983,null,null,null,null,null,null,null,null,null,null,"x","x","x",null,6.3353120224040929,37.576738273715044,4.0379123849284824,37.576738273715044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24348.729628034653,8420.8069899999991,0,11148.658605860452,1899.66561,4403.7564440504548,109.60978023655093,647.73108542535851,0,336.86347567995199,3506.2123604681356,0.47396450875810842,0,3506.2123604681356,0.47396450875810842,27854.941988502789,0,0,0,27854.941988502789,null,27854.941988502789,8420.8069899999991,0,11148.658605860452,1899.66561,4403.7564440504548,109.60978023655093,647.73108542535851,0,336.86347567995199,3506.2123604681356,0.47396450875810842,0,3506.2123604681356,0.47396450875810842,31361.154348970926,0,0,0,31361.154348970926,null,5.9025872874319303,264.47644622074648,24.078100361537178,3.4965349670617041E-3,-51.667155764154977,0.14956000323979324,0.35000000000000009,0,null,0.64422999999999997,1074.9910500000001,1.83,"Sep-2016","$260.0/$183.1",1.2822719745335398,1.8302411108246779,null,null,null,69536.615567080124,50538.561774596557,0.13932619110834005,5.0519832921759322E-2,4.8579085078045876E-2,2.8680283065130241,5.2409853334812038,null,null,null,250,0,0,139.1225,0,908.54912000000002,1408.4885400000001,1071.5361700000001,136.91725,-69.101349999999996,0,0,0,0,0,-1466.5303899999999,-1466.5303899999999,0,0,0,0,1532.5832600000001,0,3352.7280000000001,0,0,0,0,0,31756.589899999999,41792.499790000002,4.6175100000000002,4.6175100000000002,1409.72855,0,0,0,0,1466.5303899999999,0,0,0,0,282.36,927.91627000000005,0,0,8825.6336100000008,0,30623.22406,null,220,101765.8216,103854,99412.183000000005,10,"Represents Revenue Includes Royalty, Franchise Fees and Others \r\n",10405,13999,9764.2720000000008,10994.45817,9,"Includes Stock Based Compensation Expense ",6665.8119999999999,8101,6194.0969999999998,6782.1451999999999,9,"Includes Amortization of Intangible Assets and Stock Based Compensation Expense  ",-315,-315,-315,-315,1,22.3,27,20,23.1,3,5614.1263399999998,6008.8423300000004,4812.2847899999997,9,"Includes Amortization of Intangible Assets and  Stock Based Compensation Expense",-6504.4,-9007,-5490,5,3721,5898,3446,4089.72,5,18.907240000000002,21,18,19.203620000000001,4,12591.9,18448,11089,13412.98,5,"Represents After Working Capital Changes",19.1995,26.6,16.580410000000001,19.769279999999998,10,1.77742,3.72,1.12083,2.06569,10,5.1405000000000003,5.84,4.5421100000000001,5.1981999999999999,10,null,5355.0304299999998,1155.5673715201301,4199.4630584798697,23848.157550530814,17044.428677413092,35819.519300120868,-11971.361749590054,0,0,4386.9693538306838,19939.246773830684,3.6996601477153404E-2,24.406566914860555,6.7444706613554875,0.90296002957457344,0.24952249323252221,0.7081093818326466,0.19567778489538298,4789.5357127416964,13565.473139372116,1409.72855,0,72261.11510126722,1210.2762700000001,8825.6336100000008,-1466.5303899999999,0,11848.787,30623.22406,-4.9494332495891691E-2,268747.76274999999,11848.787,280596.54975000001,256481.71862258212,1.5983723704373589E-2,2.0058647799286193,56708.837681267221,2.5559689047881933,null,0,0,435.02852000000001]

{"sheet":"CHARTS ==>","index":1,"n_rows":26,"n_cols":3,"rows_kept":26,"cut":false,"hidden":false,"merged":[[9,1,9,9]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Valens - Performance and Valuation Prime"]
[]
[null,"Ticker:",{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"}]
[null,"Company:",{"$f":"'PERFORMANCE METRICS'!C3","v":"Jollibee Foods Corp."}]
[null,"Data Date:",{"$f":"'Performance and Valuation Chart'!R40","v":"2016-09-13"}]
[null,"Template",3]
[]
[null,"CONTACT:","Angelica Lim"]
[null,null,"Valens Securities"]
[]
[]
[]
[]
[null,null,"angelica.lim@valens-research.com"]
[null,null,"www.valens-research.com"]
[]
[null,null,"For training materials, videos, programs, or events regarding this spreadsheet or other Valens Research, please contact Angelica Lim."]

{"sheet":"Performance and Valuation Chart","index":2,"n_rows":253,"n_cols":48,"rows_kept":253,"cut":false,"hidden":true,"merged":[]}
["d"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Implied ROA' (Formula Driven)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W14/((1+Y12-0.02)^5))*0.06)","v":0.40826639540484905}]
[null,null,{"$f":"C5","v":1996},{"$f":"D5","v":1997},1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"M5","v":2006},{"$f":"N5","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,"YTD",null,"5Yr CAGR"]
[null,null,{"$f":"'Earnings Prime'!D1","v":1996},{"$f":"'Earnings Prime'!E1","v":1997},{"$f":"'Earnings Prime'!F1","v":1998},{"$f":"'Earnings Prime'!G1","v":1999},{"$f":"'Earnings Prime'!H1","v":2000},{"$f":"'Earnings Prime'!I1","v":2001},{"$f":"'Earnings Prime'!J1","v":2002},{"$f":"'Earnings Prime'!K1","v":2003},{"$f":"'Earnings Prime'!L1","v":2004},{"$f":"'Earnings Prime'!M1","v":2005},{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"V5+1&\"E\"","v":"2016E"},{"$f":"V5+2&\"E\"","v":"2017E"},"Mkt Imp",{"$f":"V5+4&\"E\"","v":"2019E"},{"$f":"V5+5&\"E\"","v":"2020E"}]
[null,"ROA",{"$f":"'PERFORMANCE METRICS'!D13-C8","v":0},{"$f":"'PERFORMANCE METRICS'!E13-D8","v":0},{"$f":"'PERFORMANCE METRICS'!F13-E8","v":0},{"$f":"'PERFORMANCE METRICS'!G13-F8","v":0},{"$f":"'PERFORMANCE METRICS'!H13-G8","v":0},{"$f":"'PERFORMANCE METRICS'!I13-H8","v":0},{"$f":"'PERFORMANCE METRICS'!J13-I8","v":0},{"$f":"'PERFORMANCE METRICS'!K13-J8","v":0},{"$f":"'PERFORMANCE METRICS'!L13-K8","v":1.491243321547811E-2},{"$f":"'PERFORMANCE METRICS'!M13-L8","v":1.8561604897437065E-2},{"$f":"'PERFORMANCE METRICS'!N13-M8","v":1.5708997757821475E-2},{"$f":"'PERFORMANCE METRICS'!O13-N8","v":1.5087698187286253E-2},{"$f":"'PERFORMANCE METRICS'!P13-O8","v":1.8400121999387536E-2},{"$f":"'PERFORMANCE METRICS'!Q13-P8","v":2.5587875174411384E-2},{"$f":"'PERFORMANCE METRICS'!R13-Q8","v":2.9136837187436829E-2},{"$f":"'PERFORMANCE METRICS'!S13-R8","v":1.9095776279292209E-2},{"$f":"'PERFORMANCE METRICS'!T13-S8","v":2.5859436681251541E-2},{"$f":"'PERFORMANCE METRICS'!U13-T8","v":3.3555709440617837E-2},{"$f":"'PERFORMANCE METRICS'!V13-U8","v":1.9311082233242655E-2},{"$f":"'PERFORMANCE METRICS'!W13-V8","v":1.7209573227226493E-2},{"$f":"'PERFORMANCE METRICS'!X13-W8","v":2.5269883171128021E-2},{"$f":"'PERFORMANCE METRICS'!Y13-X8","v":2.4899014592966756E-2},{"$f":"IF(O3=\"\",'PERFORMANCE METRICS'!Z13,O3)","v":0.40826639540484905},{"$f":"'PERFORMANCE METRICS'!AA13","v":0.17994753219090007},{"$f":"'PERFORMANCE METRICS'!AB13","v":0.16754434606717716}]
[]
[null,"ROAWG",{"$f":"'PERFORMANCE METRICS'!D25","v":0.17225226169950461},{"$f":"'PERFORMANCE METRICS'!E25","v":0.17562378065385992},{"$f":"'PERFORMANCE METRICS'!F25","v":0.16088306803148703},{"$f":"'PERFORMANCE METRICS'!G25","v":7.4994821749793494E-2},{"$f":"'PERFORMANCE METRICS'!H25","v":8.9845488816410843E-2},{"$f":"'PERFORMANCE METRICS'!I25","v":7.7229455963824675E-2},{"$f":"'PERFORMANCE METRICS'!J25","v":0.10879616771170215},{"$f":"'PERFORMANCE METRICS'!K25","v":0.1112094485334264},{"$f":"'PERFORMANCE METRICS'!L25","v":0.1394004763427423},{"$f":"'PERFORMANCE METRICS'!M25","v":9.8497153006481125E-2},{"$f":"'PERFORMANCE METRICS'!N25","v":0.12502556559959199},{"$f":"'PERFORMANCE METRICS'!O25","v":0.13143677287619779},{"$f":"'PERFORMANCE METRICS'!P25","v":9.3469324304936222E-2},{"$f":"'PERFORMANCE METRICS'!Q25","v":0.10298284345841333},{"$f":"'PERFORMANCE METRICS'!R25","v":9.1652311389815E-2},{"$f":"'PERFORMANCE METRICS'!S25","v":7.49425517616788E-2},{"$f":"'PERFORMANCE METRICS'!T25","v":9.4935266937480028E-2},{"$f":"'PERFORMANCE METRICS'!U25","v":0.12950265884331544},{"$f":"'PERFORMANCE METRICS'!V25","v":0.10104868317408421},{"$f":"'PERFORMANCE METRICS'!W25","v":8.7619372713536467E-2},{"$f":"'PERFORMANCE METRICS'!X25","v":0.13670026318029121},{"$f":"'PERFORMANCE METRICS'!Y25","v":0.1479699030424344},0,{"$f":"'PERFORMANCE METRICS'!AA25","v":0.15668042007765681},{"$f":"'PERFORMANCE METRICS'!AB25","v":0.14653591918510864}]
[]
[null,"ROA sum",{"$f":"IF(ISERROR(C8+C6),#N/A,C8+C6)","v":0.17225226169950461},{"$f":"IF(ISERROR(D8+D6),#N/A,D8+D6)","v":0.17562378065385992},0.16088306803148703,7.4994821749793494E-2,8.9845488816410843E-2,7.7229455963824675E-2,0.10879616771170215,0.1112094485334264,0.15431290955822041,0.11705875790391819,{"$f":"IF(ISERROR(M8+M6),#N/A,M8+M6)","v":0.14073456335741347},{"$f":"IF(ISERROR(N8+N6),#N/A,N8+N6)","v":0.14652447106348404},0.11186944630432376,0.12857071863282471,0.12078914857725183,9.4038328040971009E-2,0.12079470361873157,0.16305836828393327,0.12035976540732686,0.10482894594076296,0.16197014635141924,0.17286891763540116,0.40826639540484905,0.33662795226855691,0.31408026525228583]
[]
[null,"Asset' Growth",null,{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E18),#N/A,'PERFORMANCE METRICS'!E18)","v":0.16668429710669874},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F18),#N/A,'PERFORMANCE METRICS'!F18)","v":0.24304753941048268},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G18),#N/A,'PERFORMANCE METRICS'!G18)","v":0.13371386094798196},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H18),#N/A,'PERFORMANCE METRICS'!H18)","v":9.8197489959593542E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I18),#N/A,'PERFORMANCE METRICS'!I18)","v":4.5717105315221246E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J18),#N/A,'PERFORMANCE METRICS'!J18)","v":-1.615055918000706E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K18),#N/A,'PERFORMANCE METRICS'!K18)","v":0.1093875043675612},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L18),#N/A,'PERFORMANCE METRICS'!L18)","v":0.11361561570260956},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M18),#N/A,'PERFORMANCE METRICS'!M18)","v":0.1594556855419052},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N18),#N/A,'PERFORMANCE METRICS'!N18)","v":5.431139066045397E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O18),#N/A,'PERFORMANCE METRICS'!O18)","v":6.2163805059750013E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P18),#N/A,'PERFORMANCE METRICS'!P18)","v":8.1246072502356576E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q18),#N/A,'PERFORMANCE METRICS'!Q18)","v":5.5154833727795324E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R18),#N/A,'PERFORMANCE METRICS'!R18)","v":5.7487337438993841E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S18),#N/A,'PERFORMANCE METRICS'!S18)","v":0.26095259457624476},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T18),#N/A,'PERFORMANCE METRICS'!T18)","v":-5.6864696995490658E-3},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U18),#N/A,'PERFORMANCE METRICS'!U18)","v":2.9984745399568365E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V18),#N/A,'PERFORMANCE METRICS'!V18)","v":0.22881917781456074},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W18),#N/A,'PERFORMANCE METRICS'!W18)","v":-2.6579622034360588E-2},{"$f":"+VLOOKUP(500,'Data Read File'!H:AC,22,FALSE)","v":-4.5263573118436984E-4},null,{"$f":"Q26","v":3.2099567611859392E-2},{"$f":"'PERFORMANCE METRICS'!AA18","v":1.2869052563755187E-2},{"$f":"'PERFORMANCE METRICS'!AB18","v":8.1010948757963969E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Implied 5Yr CAGR"]
[null,"V/A'",{"$f":"IF(ISERROR('PERFORMANCE METRICS'!D34),#N/A,'PERFORMANCE METRICS'!D34)","v":8.2930428878648073},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E34),#N/A,'PERFORMANCE METRICS'!E34)","v":4.1251093620662971},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F34),#N/A,'PERFORMANCE METRICS'!F34)","v":2.5467628713851096},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G34),#N/A,'PERFORMANCE METRICS'!G34)","v":2.7001734754485547},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H34),#N/A,'PERFORMANCE METRICS'!H34)","v":1.355743825186619},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I34),#N/A,'PERFORMANCE METRICS'!I34)","v":1.6760291563615437},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J34),#N/A,'PERFORMANCE METRICS'!J34)","v":2.3033090921758013},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K34),#N/A,'PERFORMANCE METRICS'!K34)","v":2.2183661674124378},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L34),#N/A,'PERFORMANCE METRICS'!L34)","v":3.0300463795047001},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M34),#N/A,'PERFORMANCE METRICS'!M34)","v":3.4813051298495972},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N34),#N/A,'PERFORMANCE METRICS'!N34)","v":3.3199866413246975},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O34),#N/A,'PERFORMANCE METRICS'!O34)","v":3.7122190512012896},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P34),#N/A,'PERFORMANCE METRICS'!P34)","v":2.671938364892783},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q34),#N/A,'PERFORMANCE METRICS'!Q34)","v":3.3145131518176525},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R34),#N/A,'PERFORMANCE METRICS'!R34)","v":5.1013610844341342},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S34),#N/A,'PERFORMANCE METRICS'!S34)","v":3.9651506750326297},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T34),#N/A,'PERFORMANCE METRICS'!T34)","v":4.4553713641595962},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U34),#N/A,'PERFORMANCE METRICS'!U34)","v":7.2238625830619716},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V34),#N/A,'PERFORMANCE METRICS'!V34)","v":6.7985602031885364},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W34),#N/A,'PERFORMANCE METRICS'!W34)","v":6.9750736840608996},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!X34),#N/A,'PERFORMANCE METRICS'!X34)","v":7.2261767593251323}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(AB17,\"MMM\")&TEXT(AB17,\"YYYY\")","v":"Dec1996"},{"$f":"TEXT(AC17,\"MMM\")&TEXT(AC17,\"YYYY\")","v":"Dec1997"},"Dec1998","Dec1999","Dec2000","Dec2001","Dec2002","Dec2003","Dec2004","Dec2005",{"$f":"TEXT(AL17,\"MMM\")&TEXT(AL17,\"YYYY\")","v":"Dec2006"},{"$f":"TEXT(AM17,\"MMM\")&TEXT(AM17,\"YYYY\")","v":"Dec2007"},"Dec2008","Dec2009","Dec2010","Jan2012","Dec2012","Dec2013","Dec2014","Dec2015",{"$f":"TEXT(AV17,\"MMM\")&TEXT(AV17,\"YYYY\")","v":"Sep2016"}]
[null,"Fwd V/E'",{"$f":"IF(ISERROR('PERFORMANCE METRICS'!D38),#N/A,'PERFORMANCE METRICS'!D38)","v":36.857647283676947},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E38),#N/A,'PERFORMANCE METRICS'!E38)","v":19.162726327667716},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F38),#N/A,'PERFORMANCE METRICS'!F38)","v":31.404149330294238},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G38),#N/A,'PERFORMANCE METRICS'!G38)","v":25.443022558767112},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H38),#N/A,'PERFORMANCE METRICS'!H38)","v":15.726458348681957},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I38),#N/A,'PERFORMANCE METRICS'!I38)","v":15.344940561186043},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J38),#N/A,'PERFORMANCE METRICS'!J38)","v":19.229308995747893},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K38),#N/A,'PERFORMANCE METRICS'!K38)","v":12.286174402334254},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L38),#N/A,'PERFORMANCE METRICS'!L38)","v":20.920724466665991},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M38),#N/A,'PERFORMANCE METRICS'!M38)","v":22.311672180647061},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N38),#N/A,'PERFORMANCE METRICS'!N38)","v":20.700585273624792},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O38),#N/A,'PERFORMANCE METRICS'!O38)","v":28.60417771523127},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P38),#N/A,'PERFORMANCE METRICS'!P38)","v":19.875461887744382},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q38),#N/A,'PERFORMANCE METRICS'!Q38)","v":24.662392943633414},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R38),#N/A,'PERFORMANCE METRICS'!R38)","v":39.858163184438375},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S38),#N/A,'PERFORMANCE METRICS'!S38)","v":33.58829799004382},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T38),#N/A,'PERFORMANCE METRICS'!T38)","v":25.991842882201215},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U38),#N/A,'PERFORMANCE METRICS'!U38)","v":44.266619561755221},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V38),#N/A,'PERFORMANCE METRICS'!V38)","v":66.654539875134162},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W38),#N/A,'PERFORMANCE METRICS'!W38)","v":40.530106755043015},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!X38),#N/A,'PERFORMANCE METRICS'!X38)","v":41.07210361818116},null,null,null,null,{"$f":"C4","v":1996},1997,1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"M4","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"YEAR(AV17)","v":2016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VLOOKUP(AA19,GDP!$A$3:$AK$181,34)=\"\",\"^SPX\",VLOOKUP(AA19,GDP!$A$3:$AK$181,34))","v":"IQ20246553"},{"$f":"'PERFORMANCE METRICS'!D3","v":"1996-12-31"},{"$f":"'PERFORMANCE METRICS'!E3","v":"1997-12-31"},{"$f":"'PERFORMANCE METRICS'!F3","v":"1998-12-31"},{"$f":"'PERFORMANCE METRICS'!G3","v":"1999-12-31"},{"$f":"'PERFORMANCE METRICS'!H3","v":"2000-12-31"},{"$f":"'PERFORMANCE METRICS'!I3","v":"2001-12-31"},{"$f":"'PERFORMANCE METRICS'!J3","v":"2002-12-31"},{"$f":"'PERFORMANCE METRICS'!K3","v":"2003-12-31"},{"$f":"'PERFORMANCE METRICS'!L3","v":"2004-12-31"},{"$f":"'PERFORMANCE METRICS'!M3","v":"2005-12-31"},{"$f":"'PERFORMANCE METRICS'!N3","v":"2006-12-31"},{"$f":"'PERFORMANCE METRICS'!O3","v":"2007-12-31"},{"$f":"'PERFORMANCE METRICS'!P3","v":"2008-12-31"},{"$f":"'PERFORMANCE METRICS'!Q3","v":"2009-12-31"},{"$f":"'PERFORMANCE METRICS'!R3","v":"2010-12-31"},{"$f":"'PERFORMANCE METRICS'!S3","v":"2012-01-01"},{"$f":"'PERFORMANCE METRICS'!T3","v":"2012-12-31"},{"$f":"'PERFORMANCE METRICS'!U3","v":"2013-12-31"},{"$f":"'PERFORMANCE METRICS'!V3","v":"2014-12-31"},{"$f":"'PERFORMANCE METRICS'!W3","v":"2015-12-31"},{"$f":"IF(ISERROR(AA17),TODAY(),TODAY())","v":"2016-09-14"}]
[null,"TSRr",{"$f":"AB28","v":1},1,0.8502409174376192,0.84622374067403594,0.72430877396223947,1.1703383381019699,1.9998072793308026,1.4119981220791356,1.7448039013634769,2.15627122873068,1.5714875500787711,1.6023256810711182,2.4728230062013385,2.0106169494521957,2.3614705717048072,2.3087681497543424,1.9582491757475882,3.279761316882646,3.3182863166440963,3.5154205325772128,{"$f":"AV28","v":3.4590413551104464},null,null,null,"S&P 500 Index",3170.56,1869.23,1968.78,2142.9699999999998,1494.5,1168.08,1018.41,1442.37,1822.83,2096.04,2982.54,3621.6,1872.85,3052.68,4201.1400000000003,4371.96,5812.73,5889.83,7230.57,6952.08,7807.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Performance and Valuation Chart'!R57=\"Home Country\",'Performance and Valuation Chart'!R52,IF('Performance and Valuation Chart'!R57=\"Trading Country\",'Performance and Valuation Chart'!R54,'Performance and Valuation Chart'!R57))","v":"Philippines"},null,{"$f":"IF(OR(R24=\"NA\",AC24=\"NA\",R24=\"\",AC24=\"\",R24=0,AC24=0),0,AC18/R18-1)","v":0},{"$f":"IF(OR(AC24=\"NA\",AD24=\"NA\",AC24=\"\",AD24=\"\",AC24=0,AD24=0),0,AD18/AC18-1)","v":5.3257223562643397E-2},8.8476112110037697E-2,-0.3026033962211323,-0.21841418534626966,-0.12813334703102519,0.41629599080920254,0.26377420495434611,0.1498823258340054,0.42294040190072701,0.2142670341386872,{"$f":"IF(OR(AM24=\"NA\",AN24=\"NA\",AM24=\"\",AN24=\"\",AM24=0,AN24=0),0,AN18/AM18-1)","v":-0.48286668875635075},0.62996502656379305,0.37621368764495489,4.0660392179265648E-2,0.32954784581743657,1.3263991274323761E-2,0.22763645130674393,-3.8515635696770745E-2,0.12303368200596076]
[null,null,{"$f":"\"Performance and Valuation Prime Chart: \"&R34&\" (\"&R50&\":\"&R51&\")\"","v":"Performance and Valuation Prime Chart: Jollibee Foods Corp. (PSE:JFC)"},null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,{"$f":"\"Stock Price \"&R55&\" \"&R33&\" - Market Cap \"&R32&\"B\"","v":"Stock Price PHP 250 - Market Cap 268.7B"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Data Date - \"&R42&\"/\"&R43&\"/\"&R44","v":"Data Date - 9/13/2016"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB$24<>0,ISNUMBER(AB$24)),1,#N/A)","v":1},{"$f":"IF(AND(AB21=0,AC24=0),0,IF(AND(AB21=0,AC24<>0),1,AB21*(1+AC19)))","v":1},1.0532572235626434,1.1464453277552789,0.79952707799468237,0.62489902259219043,{"$f":"IF(AND(AG21=0,AH24=0),0,IF(AND(AG21=0,AH24<>0),1,AG21*(1+AH19)))","v":0.54482861927103687},{"$f":"IF(AND(AH21=0,AI24=0),0,IF(AND(AH21=0,AI24<>0),1,AH21*(1+AI19)))","v":0.77163858915168293},{"$f":"IF(AND(AI21=0,AJ24=0),0,IF(AND(AI21=0,AJ24<>0),1,AI21*(1+AJ19)))","v":0.97517694451726145},{"$f":"IF(AND(AJ21=0,AK24=0),0,IF(AND(AJ21=0,AK24<>0),1,AJ21*(1+AK19)))","v":1.1213387330612075},{"$f":"IF(AND(AK21=0,AL24=0),0,IF(AND(AK21=0,AL24<>0),1,AK21*(1+AL19)))","v":1.5955981874889666},1.9374822787992925,{"$f":"IF(AND(AM21=0,AN24=0),0,IF(AND(AM21=0,AN24<>0),1,AM21*(1+AN19)))","v":1.0019366263113694},1.6331216597208484,{"$f":"IF(AND(AO21=0,AP24=0),0,IF(AND(AO21=0,AP24<>0),1,AO21*(1+AP19)))","v":2.2475243816972781},{"$f":"IF(AND(AP21=0,AQ24=0),0,IF(AND(AP21=0,AQ24<>0),1,AP21*(1+AQ19)))","v":2.338909604489551},{"$f":"IF(AND(AQ21=0,AR24=0),0,IF(AND(AQ21=0,AR24<>0),1,AQ21*(1+AR19)))","v":3.1096922262107949},3.1509391567650873,3.8682077646945556,3.7192212836301604,4.1768107723501151]
[null,null,{"$f":"R35&\" - \"&R31","v":"Consumer Discretionary - Hotels, Restaurants and Leisure"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Fiscal Year - \"&R46&\"/\"&R47&\"/\"&R48&\" - Current Quarter - \"&R38&R39","v":"Fiscal Year - 12/31/2015 - Current Quarter - Q22016"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC23-1","v":981},982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,{"$f":"+AU23-1","v":999},1000,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!AD8","v":"PSE:JFC"},null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(AB23,'Data Read File'!$H:$W,16,0)","v":27.5},{"$f":"VLOOKUP(AC23,'Data Read File'!$H:$W,16,0)","v":16.75},{"$f":"VLOOKUP(AD23,'Data Read File'!$H:$W,16,0)","v":15},{"$f":"VLOOKUP(AE23,'Data Read File'!$H:$W,16,0)","v":16.25},{"$f":"VLOOKUP(AF23,'Data Read File'!$H:$W,16,0)","v":9.6999999999999993},{"$f":"VLOOKUP(AG23,'Data Read File'!$H:$W,16,0)","v":12.25},{"$f":"VLOOKUP(AH23,'Data Read File'!$H:$W,16,0)","v":18.25},{"$f":"VLOOKUP(AI23,'Data Read File'!$H:$W,16,0)","v":18.25},{"$f":"VLOOKUP(AJ23,'Data Read File'!$H:$W,16,0)","v":28.5},{"$f":"VLOOKUP(AK23,'Data Read File'!$H:$W,16,0)","v":40.5},{"$f":"VLOOKUP(AL23,'Data Read File'!$H:$W,16,0)","v":42},{"$f":"VLOOKUP(AM23,'Data Read File'!$H:$W,16,0)","v":52},{"$f":"VLOOKUP(AN23,'Data Read File'!$H:$W,16,0)","v":41.5},{"$f":"VLOOKUP(AO23,'Data Read File'!$H:$W,16,0)","v":55},{"$f":"VLOOKUP(AP23,'Data Read File'!$H:$W,16,0)","v":88.9},{"$f":"VLOOKUP(AQ23,'Data Read File'!$H:$W,16,0)","v":90.45},{"$f":"VLOOKUP(AR23,'Data Read File'!$H:$W,16,0)","v":102},{"$f":"VLOOKUP(AS23,'Data Read File'!$H:$W,16,0)","v":173.1},{"$f":"VLOOKUP(AT23,'Data Read File'!$H:$W,16,0)","v":215},{"$f":"VLOOKUP(AU23,'Data Read File'!$H:$W,16,0)","v":219},{"$f":"VLOOKUP(AV23,'Data Read File'!$H:$W,16,0)","v":242}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER('Data Read File'!B2)","v":"PSE:JFC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R24=\"NA\",AC24=\"NA\",R24=\"\",AC24=\"\",R24=0,AC24=0),0,AC24/R24-1)","v":0},{"$f":"IF(OR(AC24=\"NA\",AD24=\"NA\",AC24=\"\",AD24=\"\",AC24=0,AD24=0),0,AD24/AC24-1)","v":-0.10447761194029848},{"$f":"IF(OR(AD24=\"NA\",AE24=\"NA\",AD24=\"\",AE24=\"\",AD24=0,AE24=0),0,AE24/AD24-1)","v":8.3333333333333259E-2},-0.40307692307692311,0.26288659793814451,0.48979591836734704,0,0.56164383561643838,0.42105263157894735,3.7037037037036979E-2,0.23809523809523814,{"$f":"IF(OR(AM24=\"NA\",AN24=\"NA\",AM24=\"\",AN24=\"\",AM24=0,AN24=0),0,AN24/AM24-1)","v":-0.20192307692307687},{"$f":"IF(OR(AN24=\"NA\",AO24=\"NA\",AN24=\"\",AO24=\"\",AN24=0,AO24=0),0,AO24/AN24-1)","v":0.32530120481927716},0.61636363636363645,{"$f":"IF(OR(AP24=\"NA\",AQ24=\"NA\",AP24=\"\",AQ24=\"\",AP24=0,AQ24=0),0,AQ24/AP24-1)","v":1.7435320584926917E-2},{"$f":"IF(OR(AQ24=\"NA\",AR24=\"NA\",AQ24=\"\",AR24=\"\",AQ24=0,AR24=0),0,AR24/AQ24-1)","v":0.12769485903814259},0.69705882352941173,0.24205661467359918,1.8604651162790642E-2,0.10502283105022836]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUATION!M8","v":3.2099567611859392E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$24=0,0,1)","v":1},{"$f":"IF(AND(AB26=0,AC24=0),0,IF(AND(AB26=0,AC24<>0),1,AB26*(1+AC25)))","v":1},0.89552238805970152,{"$f":"IF(AND(AD26=0,AE24=0),0,IF(AND(AD26=0,AE24<>0),1,AD26*(1+AE25)))","v":0.9701492537313432},{"$f":"IF(AND(AE26=0,AF24=0),0,IF(AND(AE26=0,AF24<>0),1,AE26*(1+AF25)))","v":0.57910447761194017},{"$f":"IF(AND(AF26=0,AG24=0),0,IF(AND(AF26=0,AG24<>0),1,AF26*(1+AG25)))","v":0.73134328358208944},{"$f":"IF(AND(AG26=0,AH24=0),0,IF(AND(AG26=0,AH24<>0),1,AG26*(1+AH25)))","v":1.08955223880597},1.08955223880597,1.7014925373134326,2.4179104477611939,2.5074626865671639,3.1044776119402981,2.4776119402985075,3.283582089552239,{"$f":"IF(AND(AO26=0,AP24=0),0,IF(AND(AO26=0,AP24<>0),1,AO26*(1+AP25)))","v":5.307462686567165},{"$f":"IF(AND(AP26=0,AQ24=0),0,IF(AND(AP26=0,AQ24<>0),1,AP26*(1+AQ25)))","v":5.4000000000000012},{"$f":"IF(AND(AQ26=0,AR24=0),0,IF(AND(AQ26=0,AR24<>0),1,AQ26*(1+AR25)))","v":6.0895522388059717},{"$f":"IF(AND(AR26=0,AS24=0),0,IF(AND(AR26=0,AS24<>0),1,AR26*(1+AS25)))","v":10.334328358208957},{"$f":"IF(AND(AS26=0,AT24=0),0,IF(AND(AS26=0,AT24<>0),1,AS26*(1+AT25)))","v":12.83582089552239},{"$f":"IF(AND(AT26=0,AU24=0),0,IF(AND(AT26=0,AU24<>0),1,AT26*(1+AU25)))","v":13.074626865671643},{"$f":"IF(AND(AU26=0,AV24=0),0,IF(AND(AU26=0,AV24<>0),1,AU26*(1+AV25)))","v":14.447761194029853}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB24=\"NA\",AB24=0),#N/A,1)","v":1},{"$f":"IF(AND(ISERROR(AB28),OR(AC24=\"NA\",AC24=0)),#N/A,IF(AND(ISERROR(AB28),OR(AC24<>\"NA\",AC24<>0)),1,AC26/AC21))","v":1},{"$f":"IF(AND(ISERROR(AC28),OR(AD24=\"NA\",AD24=0)),#N/A,IF(AND(ISERROR(AC28),OR(AD24<>\"NA\",AD24<>0)),1,AD26/AD21))","v":0.8502409174376192},{"$f":"IF(AND(ISERROR(AD28),OR(AE24=\"NA\",AE24=0)),#N/A,IF(AND(ISERROR(AD28),OR(AE24<>\"NA\",AE24<>0)),1,AE26/AE21))","v":0.84622374067403594},{"$f":"IF(AND(ISERROR(AE28),OR(AF24=\"NA\",AF24=0)),#N/A,IF(AND(ISERROR(AE28),OR(AF24<>\"NA\",AF24<>0)),1,AF26/AF21))","v":0.72430877396223947},{"$f":"IF(AND(ISERROR(AF28),OR(AG24=\"NA\",AG24=0)),#N/A,IF(AND(ISERROR(AF28),OR(AG24<>\"NA\",AG24<>0)),1,AG26/AG21))","v":1.1703383381019699},{"$f":"IF(AND(ISERROR(AG28),OR(AH24=\"NA\",AH24=0)),#N/A,IF(AND(ISERROR(AG28),OR(AH24<>\"NA\",AH24<>0)),1,AH26/AH21))","v":1.9998072793308026},{"$f":"IF(AND(ISERROR(AH28),OR(AI24=\"NA\",AI24=0)),#N/A,IF(AND(ISERROR(AH28),OR(AI24<>\"NA\",AI24<>0)),1,AI26/AI21))","v":1.4119981220791356},{"$f":"IF(AND(ISERROR(AI28),OR(AJ24=\"NA\",AJ24=0)),#N/A,IF(AND(ISERROR(AI28),OR(AJ24<>\"NA\",AJ24<>0)),1,AJ26/AJ21))","v":1.7448039013634769},{"$f":"IF(AND(ISERROR(AJ28),OR(AK24=\"NA\",AK24=0)),#N/A,IF(AND(ISERROR(AJ28),OR(AK24<>\"NA\",AK24<>0)),1,AK26/AK21))","v":2.15627122873068},{"$f":"IF(AND(ISERROR(AK28),OR(AL24=\"NA\",AL24=0)),#N/A,IF(AND(ISERROR(AK28),OR(AL24<>\"NA\",AL24<>0)),1,AL26/AL21))","v":1.5714875500787711},{"$f":"IF(AND(ISERROR(AL28),OR(AM24=\"NA\",AM24=0)),#N/A,IF(AND(ISERROR(AL28),OR(AM24<>\"NA\",AM24<>0)),1,AM26/AM21))","v":1.6023256810711182},{"$f":"IF(AND(ISERROR(AM28),OR(AN24=\"NA\",AN24=0)),#N/A,IF(AND(ISERROR(AM28),OR(AN24<>\"NA\",AN24<>0)),1,AN26/AN21))","v":2.4728230062013385},{"$f":"IF(AND(ISERROR(AN28),OR(AO24=\"NA\",AO24=0)),#N/A,IF(AND(ISERROR(AN28),OR(AO24<>\"NA\",AO24<>0)),1,AO26/AO21))","v":2.0106169494521957},{"$f":"IF(AND(ISERROR(AO28),OR(AP24=\"NA\",AP24=0)),#N/A,IF(AND(ISERROR(AO28),OR(AP24<>\"NA\",AP24<>0)),1,AP26/AP21))","v":2.3614705717048072},{"$f":"IF(AND(ISERROR(AP28),OR(AQ24=\"NA\",AQ24=0)),#N/A,IF(AND(ISERROR(AP28),OR(AQ24<>\"NA\",AQ24<>0)),1,AQ26/AQ21))","v":2.3087681497543424},{"$f":"IF(AND(ISERROR(AQ28),OR(AR24=\"NA\",AR24=0)),#N/A,IF(AND(ISERROR(AQ28),OR(AR24<>\"NA\",AR24<>0)),1,AR26/AR21))","v":1.9582491757475882},{"$f":"IF(AND(ISERROR(AR28),OR(AS24=\"NA\",AS24=0)),#N/A,IF(AND(ISERROR(AR28),OR(AS24<>\"NA\",AS24<>0)),1,AS26/AS21))","v":3.279761316882646},3.3182863166440963,3.5154205325772128,3.4590413551104464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB29*(1+(AC25-AC19))","v":1},{"$f":"AC29*(1+(AD25-AD19))","v":0.84226516449705813},{"$f":"AD29*(1+(AE25-AE19))","v":0.83793358108472515},{"$f":"AE29*(1+(AF25-AF19))","v":0.75374343892224005},{"$f":"AF29*(1+(AG25-AG19))","v":1.1165207464710023},{"$f":"AG29*(1+(AH25-AH19))","v":1.8064515911398711},{"$f":"AH29*(1+(AI25-AI19))","v":1.0544330361574381},{"$f":"AI29*(1+(AJ25-AJ19))","v":1.3685166151955628},{"$f":"AJ29*(1+(AK25-AK19))","v":1.7396176841551767},{"$f":"AK29*(1+(AL25-AL19))","v":1.0682933662633141},{"$f":"AL29*(1+(AM25-AM19))","v":1.0937488784800666},{"$f":"AM29*(1+(AN25-AN19))","v":1.4010306388388492},0.97418729002904481,1.2081383177719114,1.1800792188457947,0.94187670388559497,1.5859271266240205,1.6087964548778662,1.7006913698791351,1.6700604710945415]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind",{"$f":"VLOOKUP(1000,'Data Read File'!H:O,8,FALSE)","v":"Hotels, Restaurants and Leisure"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MktCap",{"$f":"ROUND(VLOOKUP(1005,'Data Read File'!H:JH,261,FALSE)/1000,1)","v":268.7},null,"From","Subject","Received","Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",{"$f":"VLOOKUP(1005,'Data Read File'!H:W,16,FALSE)","v":250},null,"File'!W37","Improvements to PVP","11:59:00","4 MB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",{"$f":"+'Data Read File'!G37","v":"Jollibee Foods Corp."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector",{"$f":"+'Data Read File'!M37","v":"Consumer Discretionary"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",{"$f":"+VLOOKUP(1000,'Data Read File'!H:L,5,FALSE)","v":"2015-12-31"},null,null,{"$f":"\"IQ_PERIODDATE_AP\"","v":"IQ_PERIODDATE_AP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarter",{"$f":"VLOOKUP(500,'Data Read File'!J:Y,16,FALSE)","v":"Q2"},null,null,{"$f":"\"IQ_FISCAL_Q\"","v":"IQ_FISCAL_Q"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"VLOOKUP(500,'Data Read File'!J:K,2,FALSE)","v":2016},null,null,{"$f":"\"IQ_FISCAL_Y\"","v":"IQ_FISCAL_Y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Date",{"$f":"+TODAY()-1","v":"2016-09-13"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data M",{"$f":"MONTH(R40)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data D",{"$f":"DAY(R40)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Y",{"$f":"YEAR(R40)","v":2016}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal M",{"$f":"MONTH(R37)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal D",{"$f":"DAY(R37)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Y",{"$f":"YEAR(R37)","v":2015}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange",{"$f":"+VLOOKUP(1000,'Data Read File'!H:T,13,FALSE)","v":"PSE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ticker",{"$f":"+VLOOKUP(1000,'Data Read File'!H:U,14,FALSE)","v":"JFC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country",{"$f":"VLOOKUP(1000,'Data Read File'!H:Q,10,FALSE)","v":"Philippines"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filing Currency",{"$f":"VLOOKUP(1000,'Data Read File'!H:S,12,FALSE)","v":"PHP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country",{"$f":"VLOOKUP('Performance and Valuation Chart'!R55,GDP!$AG$3:$AI$181,3,FALSE)","v":"Philippines"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Currency",{"$f":"VLOOKUP(1000,'Data Read File'!H:V,15,FALSE)","v":"PHP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario","Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDP Deflator","Home Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NI Estimates","GAAP"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valuations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Price",{"$f":"+R33","v":250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EV/IC' Multiple",{"$f":"VALUATION!M23","v":92.257438026012167}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P/E' Multiple",{"$f":"VALUATION!R23","v":263.61798190527986}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCF",{"$f":"VALUATION!M48","v":77.524001037054106}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bull Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bear Case"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afghanistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antigua and Barbuda"]
[null,null,"x",null,null,null,null,null,null,null,null,null,null,"x",null,null,"Argentina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia"]
[null,{"$f":"'PERFORMANCE METRICS'!C50","v":"High EV/IC'"},{"$f":"'PERFORMANCE METRICS'!D50","v":8.7327124430209864},{"$f":"'PERFORMANCE METRICS'!E50","v":6.8133616468395228},{"$f":"'PERFORMANCE METRICS'!F50","v":3.4017003014418585},{"$f":"'PERFORMANCE METRICS'!G50","v":3.7816827146362804},{"$f":"'PERFORMANCE METRICS'!H50","v":2.351610823720236},{"$f":"'PERFORMANCE METRICS'!I50","v":2.0011782428512266},{"$f":"'PERFORMANCE METRICS'!J50","v":2.3033090921758013},{"$f":"'PERFORMANCE METRICS'!K50","v":2.2801991621892426},{"$f":"'PERFORMANCE METRICS'!L50","v":3.2957600699692047},{"$f":"'PERFORMANCE METRICS'!M50","v":3.7746547882161301},{"$f":"'PERFORMANCE METRICS'!N50","v":3.3199866413246975},{"$f":"'PERFORMANCE METRICS'!O50","v":4.2227387646872554},{"$f":"'PERFORMANCE METRICS'!P50","v":3.3528737450072765},{"$f":"'PERFORMANCE METRICS'!Q50","v":3.3145131518176525},{"$f":"'PERFORMANCE METRICS'!R50","v":5.5458411870315478},{"$f":"'PERFORMANCE METRICS'!S50","v":4.2861361011018841},{"$f":"'PERFORMANCE METRICS'!T50","v":5.1598092435827905},{"$f":"'PERFORMANCE METRICS'!U50","v":7.6835865563361683},{"$f":"'PERFORMANCE METRICS'!V50","v":6.7985602031885364},{"$f":"'PERFORMANCE METRICS'!W50","v":7.4729157071782648},{"$f":"'PERFORMANCE METRICS'!X50","v":7.2261767593251323},null,null,null,"Australia"]
[null,{"$f":"'PERFORMANCE METRICS'!C51","v":"Low EV/IC'"},{"$f":"'PERFORMANCE METRICS'!D51","v":5.9774498869482491},{"$f":"'PERFORMANCE METRICS'!E51","v":3.2099596483220121},{"$f":"'PERFORMANCE METRICS'!F51","v":1.5721342020910738},{"$f":"'PERFORMANCE METRICS'!G51","v":2.1377886715017982},{"$f":"'PERFORMANCE METRICS'!H51","v":1.3410912004856559},{"$f":"'PERFORMANCE METRICS'!I51","v":1.3255935785906363},{"$f":"'PERFORMANCE METRICS'!J51","v":1.4590052574848245},{"$f":"'PERFORMANCE METRICS'!K51","v":1.8307241438888135},{"$f":"'PERFORMANCE METRICS'!L51","v":1.7228389061499032},{"$f":"'PERFORMANCE METRICS'!M51","v":2.2773416061383513},{"$f":"'PERFORMANCE METRICS'!N51","v":2.411688105671443},{"$f":"'PERFORMANCE METRICS'!O51","v":2.9347568717621968},{"$f":"'PERFORMANCE METRICS'!P51","v":2.1004677029402004},{"$f":"'PERFORMANCE METRICS'!Q51","v":2.3097602093465075},{"$f":"'PERFORMANCE METRICS'!R51","v":3.0683490205839976},{"$f":"'PERFORMANCE METRICS'!S51","v":3.056014938089791},{"$f":"'PERFORMANCE METRICS'!T51","v":3.8962126682868017},{"$f":"'PERFORMANCE METRICS'!U51","v":4.4352159327657459},{"$f":"'PERFORMANCE METRICS'!V51","v":4.8255169621444756},{"$f":"'PERFORMANCE METRICS'!W51","v":5.771881382130239},{"$f":"'PERFORMANCE METRICS'!X51","v":5.4128488208221786},null,null,null,"Austria"]
[null,{"$f":"'PERFORMANCE METRICS'!C52","v":"High Forward PE'"},{"$f":"'PERFORMANCE METRICS'!D52","v":38.811717171465737},{"$f":"'PERFORMANCE METRICS'!E52","v":31.65069653920968},{"$f":"'PERFORMANCE METRICS'!F52","v":41.946388273395357},{"$f":"'PERFORMANCE METRICS'!G52","v":35.633798899756549},{"$f":"'PERFORMANCE METRICS'!H52","v":27.278390640248936},{"$f":"'PERFORMANCE METRICS'!I52","v":18.321853812826301},{"$f":"'PERFORMANCE METRICS'!J52","v":19.229308995747893},{"$f":"'PERFORMANCE METRICS'!K52","v":12.628629569928417},{"$f":"'PERFORMANCE METRICS'!L52","v":22.755324406399438},{"$f":"'PERFORMANCE METRICS'!M52","v":24.191749096531094},{"$f":"'PERFORMANCE METRICS'!N52","v":20.700585273624792},{"$f":"'PERFORMANCE METRICS'!O52","v":32.537942509352433},{"$f":"'PERFORMANCE METRICS'!P52","v":24.94066300664273},{"$f":"'PERFORMANCE METRICS'!Q52","v":24.662392943633414},{"$f":"'PERFORMANCE METRICS'!R52","v":43.330993311210086},{"$f":"'PERFORMANCE METRICS'!S52","v":36.307325594508448},{"$f":"'PERFORMANCE METRICS'!T52","v":30.101407985915611},{"$f":"'PERFORMANCE METRICS'!U52","v":47.083731043923173},{"$f":"'PERFORMANCE METRICS'!V52","v":66.654539875134162},{"$f":"'PERFORMANCE METRICS'!W52","v":43.422920689066714},{"$f":"'PERFORMANCE METRICS'!X52","v":41.07210361818116},null,null,null,"Azerbaijan"]
[null,{"$f":"'PERFORMANCE METRICS'!C53","v":"Low Forward PE'"},{"$f":"'PERFORMANCE METRICS'!D53","v":26.566212494979297},{"$f":"'PERFORMANCE METRICS'!E53","v":14.911502426893145},{"$f":"'PERFORMANCE METRICS'!F53","v":19.385996947128156},{"$f":"'PERFORMANCE METRICS'!G53","v":20.14381886551249},{"$f":"'PERFORMANCE METRICS'!H53","v":15.556489739732664},{"$f":"'PERFORMANCE METRICS'!I53","v":12.13651599947187},{"$f":"'PERFORMANCE METRICS'!J53","v":12.180589664626323},{"$f":"'PERFORMANCE METRICS'!K53","v":10.139262149232112},{"$f":"'PERFORMANCE METRICS'!L53","v":11.895210020483598},{"$f":"'PERFORMANCE METRICS'!M53","v":14.595474244368333},{"$f":"'PERFORMANCE METRICS'!N53","v":15.037215711482075},{"$f":"'PERFORMANCE METRICS'!O53","v":22.613511205303656},{"$f":"'PERFORMANCE METRICS'!P53","v":15.624524249795392},{"$f":"'PERFORMANCE METRICS'!Q53","v":17.186298946267215},{"$f":"'PERFORMANCE METRICS'!R53","v":23.973750131591512},{"$f":"'PERFORMANCE METRICS'!S53","v":25.887122284890349},{"$f":"'PERFORMANCE METRICS'!T53","v":22.729810656053971},{"$f":"'PERFORMANCE METRICS'!U53","v":27.178260122267925},{"$f":"'PERFORMANCE METRICS'!V53","v":47.310401490678025},{"$f":"'PERFORMANCE METRICS'!W53","v":33.53870929417716},{"$f":"'PERFORMANCE METRICS'!X53","v":30.765520280342667},"x",null,null,"Bahamas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh"]
[null,"Assets'",{"$f":"'PERFORMANCE METRICS'!D18*0.99999999999","v":{"$error":"#VALUE!"}},{"$f":"'PERFORMANCE METRICS'!E18*0.99999999999","v":0.16668429710503191},{"$f":"'PERFORMANCE METRICS'!F18*0.99999999999","v":0.24304753940805221},{"$f":"'PERFORMANCE METRICS'!G18*0.99999999999","v":0.13371386094664484},{"$f":"'PERFORMANCE METRICS'!H18*0.99999999999","v":9.8197489958611564E-2},{"$f":"'PERFORMANCE METRICS'!I18*0.99999999999","v":4.5717105314764077E-2},{"$f":"'PERFORMANCE METRICS'!J18*0.99999999999","v":-1.6150559179845553E-2},{"$f":"'PERFORMANCE METRICS'!K18*0.99999999999","v":0.10938750436646733},{"$f":"'PERFORMANCE METRICS'!L18*0.99999999999","v":0.1136156157014734},{"$f":"'PERFORMANCE METRICS'!M18*0.99999999999","v":0.15945568554031064},{"$f":"'PERFORMANCE METRICS'!N18*0.99999999999","v":5.4311390659910856E-2},{"$f":"'PERFORMANCE METRICS'!O18*0.99999999999","v":6.2163805059128378E-2},{"$f":"'PERFORMANCE METRICS'!P18*0.99999999999","v":8.1246072501544114E-2},{"$f":"'PERFORMANCE METRICS'!Q18*0.99999999999","v":5.5154833727243779E-2},{"$f":"'PERFORMANCE METRICS'!R18*0.99999999999","v":5.7487337438418967E-2},{"$f":"'PERFORMANCE METRICS'!S18*0.99999999999","v":0.26095259457363523},{"$f":"'PERFORMANCE METRICS'!T18*0.99999999999","v":-5.6864696994922007E-3},{"$f":"'PERFORMANCE METRICS'!U18*0.99999999999","v":2.9984745399268518E-2},{"$f":"'PERFORMANCE METRICS'!V18*0.99999999999","v":0.22881917781227254},{"$f":"'PERFORMANCE METRICS'!W18*0.99999999999","v":-2.657962203409479E-2},{"$f":"+W12","v":-4.5263573118436984E-4},null,{"$f":"Y12","v":3.2099567611859392E-2},null,"Barbados"]
[null,"Assets'",{"$f":"'PERFORMANCE METRICS'!D18*0.00000000001","v":{"$error":"#VALUE!"}},{"$f":"'PERFORMANCE METRICS'!E18*0.00000000001","v":1.6668429710669873E-12},{"$f":"'PERFORMANCE METRICS'!F18*0.00000000001","v":2.4304753941048265E-12},{"$f":"'PERFORMANCE METRICS'!G18*0.00000000001","v":1.3371386094798195E-12},{"$f":"'PERFORMANCE METRICS'!H18*0.00000000001","v":9.819748995959353E-13},{"$f":"'PERFORMANCE METRICS'!I18*0.00000000001","v":4.5717105315221241E-13},{"$f":"'PERFORMANCE METRICS'!J18*0.00000000001","v":-1.6150559180007058E-13},{"$f":"'PERFORMANCE METRICS'!K18*0.00000000001","v":1.0938750436756119E-12},{"$f":"'PERFORMANCE METRICS'!L18*0.00000000001","v":1.1361561570260954E-12},{"$f":"'PERFORMANCE METRICS'!M18*0.00000000001","v":1.5945568554190519E-12},{"$f":"'PERFORMANCE METRICS'!N18*0.00000000001","v":5.4311390660453972E-13},{"$f":"'PERFORMANCE METRICS'!O18*0.00000000001","v":6.2163805059750011E-13},{"$f":"'PERFORMANCE METRICS'!P18*0.00000000001","v":8.1246072502356573E-13},{"$f":"'PERFORMANCE METRICS'!Q18*0.00000000001","v":5.5154833727795326E-13},{"$f":"'PERFORMANCE METRICS'!R18*0.00000000001","v":5.7487337438993833E-13},{"$f":"'PERFORMANCE METRICS'!S18*0.00000000001","v":2.6095259457624476E-12},{"$f":"'PERFORMANCE METRICS'!T18*0.00000000001","v":-5.686469699549066E-14},{"$f":"'PERFORMANCE METRICS'!U18*0.00000000001","v":2.9984745399568365E-13},{"$f":"'PERFORMANCE METRICS'!V18*0.00000000001","v":2.2881917781456071E-12},{"$f":"'PERFORMANCE METRICS'!W18*0.00000000001","v":-2.6579622034360589E-13},{"$f":"'PERFORMANCE METRICS'!X18*0.00000000001","v":2.3790535573611131E-13},null,{"$f":"'PERFORMANCE METRICS'!Z18*0.00000000001","v":5.3189889910811124E-13},null,"Belarus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium"]
[null,"V/A'",{"$f":"'PERFORMANCE METRICS'!D34*0.99999999999","v":8.2930428877818763},{"$f":"'PERFORMANCE METRICS'!E34*0.99999999999","v":4.1251093620250456},{"$f":"'PERFORMANCE METRICS'!F34*0.99999999999","v":2.546762871359642},{"$f":"'PERFORMANCE METRICS'!G34*0.99999999999","v":2.7001734754215527},{"$f":"'PERFORMANCE METRICS'!H34*0.99999999999","v":1.3557438251730616},{"$f":"'PERFORMANCE METRICS'!I34*0.99999999999","v":1.6760291563447833},{"$f":"'PERFORMANCE METRICS'!J34*0.99999999999","v":2.3033090921527681},{"$f":"'PERFORMANCE METRICS'!K34*0.99999999999","v":2.2183661673902542},{"$f":"'PERFORMANCE METRICS'!L34*0.99999999999","v":3.0300463794743995},{"$f":"'PERFORMANCE METRICS'!M34*0.99999999999","v":3.4813051298147841},{"$f":"'PERFORMANCE METRICS'!N34*0.99999999999","v":3.3199866412914978},{"$f":"'PERFORMANCE METRICS'!O34*0.99999999999","v":3.7122190511641673},{"$f":"'PERFORMANCE METRICS'!P34*0.99999999999","v":2.6719383648660635},{"$f":"'PERFORMANCE METRICS'!Q34*0.99999999999","v":3.3145131517845074},{"$f":"'PERFORMANCE METRICS'!R34*0.99999999999","v":5.1013610843831207},{"$f":"'PERFORMANCE METRICS'!S34*0.99999999999","v":3.9651506749929784},{"$f":"'PERFORMANCE METRICS'!T34*0.99999999999","v":4.4553713641150425},{"$f":"'PERFORMANCE METRICS'!U34*0.99999999999","v":7.2238625829897334},{"$f":"'PERFORMANCE METRICS'!V34*0.99999999999","v":6.7985602031205508},{"$f":"'PERFORMANCE METRICS'!W34*0.99999999999","v":6.9750736839911491},{"$f":"'PERFORMANCE METRICS'!X34*0.99999999999","v":7.2261767592528701},{"$f":"'PERFORMANCE METRICS'!Y34*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS'!Z34*0.99999999999","v":0},null,"Belize"]
[null,"V/A'",{"$f":"'PERFORMANCE METRICS'!D34*0.00000000001","v":8.2930428878648068E-11},{"$f":"'PERFORMANCE METRICS'!E34*0.00000000001","v":4.1251093620662969E-11},{"$f":"'PERFORMANCE METRICS'!F34*0.00000000001","v":2.5467628713851096E-11},{"$f":"'PERFORMANCE METRICS'!G34*0.00000000001","v":2.7001734754485544E-11},{"$f":"'PERFORMANCE METRICS'!H34*0.00000000001","v":1.3557438251866188E-11},{"$f":"'PERFORMANCE METRICS'!I34*0.00000000001","v":1.6760291563615436E-11},{"$f":"'PERFORMANCE METRICS'!J34*0.00000000001","v":2.3033090921758011E-11},{"$f":"'PERFORMANCE METRICS'!K34*0.00000000001","v":2.2183661674124377E-11},{"$f":"'PERFORMANCE METRICS'!L34*0.00000000001","v":3.0300463795047002E-11},{"$f":"'PERFORMANCE METRICS'!M34*0.00000000001","v":3.4813051298495967E-11},{"$f":"'PERFORMANCE METRICS'!N34*0.00000000001","v":3.3199866413246974E-11},{"$f":"'PERFORMANCE METRICS'!O34*0.00000000001","v":3.7122190512012897E-11},{"$f":"'PERFORMANCE METRICS'!P34*0.00000000001","v":2.6719383648927829E-11},{"$f":"'PERFORMANCE METRICS'!Q34*0.00000000001","v":3.3145131518176526E-11},{"$f":"'PERFORMANCE METRICS'!R34*0.00000000001","v":5.1013610844341337E-11},{"$f":"'PERFORMANCE METRICS'!S34*0.00000000001","v":3.9651506750326296E-11},{"$f":"'PERFORMANCE METRICS'!T34*0.00000000001","v":4.4553713641595962E-11},{"$f":"'PERFORMANCE METRICS'!U34*0.00000000001","v":7.2238625830619708E-11},{"$f":"'PERFORMANCE METRICS'!V34*0.00000000001","v":6.7985602031885354E-11},{"$f":"'PERFORMANCE METRICS'!W34*0.00000000001","v":6.9750736840608988E-11},{"$f":"'PERFORMANCE METRICS'!X34*0.00000000001","v":7.2261767593251321E-11},{"$f":"'PERFORMANCE METRICS'!Y34*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS'!Z34*0.00000000001","v":0},null,"Benin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bhutan"]
[null,"V/E'",{"$f":"'PERFORMANCE METRICS'!D38*0.99999999999","v":36.857647283308367},{"$f":"'PERFORMANCE METRICS'!E38*0.99999999999","v":19.16272632747609},{"$f":"'PERFORMANCE METRICS'!F38*0.99999999999","v":31.404149329980196},{"$f":"'PERFORMANCE METRICS'!G38*0.99999999999","v":25.443022558512681},{"$f":"'PERFORMANCE METRICS'!H38*0.99999999999","v":15.726458348524693},{"$f":"'PERFORMANCE METRICS'!I38*0.99999999999","v":15.344940561032594},{"$f":"'PERFORMANCE METRICS'!J38*0.99999999999","v":19.229308995555598},{"$f":"'PERFORMANCE METRICS'!K38*0.99999999999","v":12.286174402211392},{"$f":"'PERFORMANCE METRICS'!L38*0.99999999999","v":20.920724466456782},{"$f":"'PERFORMANCE METRICS'!M38*0.99999999999","v":22.311672180423944},{"$f":"'PERFORMANCE METRICS'!N38*0.99999999999","v":20.700585273417786},{"$f":"'PERFORMANCE METRICS'!O38*0.99999999999","v":28.604177714945227},{"$f":"'PERFORMANCE METRICS'!P38*0.99999999999","v":19.875461887545629},{"$f":"'PERFORMANCE METRICS'!Q38*0.99999999999","v":24.662392943386791},{"$f":"'PERFORMANCE METRICS'!R38*0.99999999999","v":39.858163184039796},{"$f":"'PERFORMANCE METRICS'!S38*0.99999999999","v":33.588297989707939},{"$f":"'PERFORMANCE METRICS'!T38*0.99999999999","v":25.991842881941295},{"$f":"'PERFORMANCE METRICS'!U38*0.99999999999","v":44.266619561312552},{"$f":"'PERFORMANCE METRICS'!V38*0.99999999999","v":66.654539874467616},{"$f":"'PERFORMANCE METRICS'!W38*0.99999999999","v":40.530106754637714},{"$f":"'PERFORMANCE METRICS'!X38*0.99999999999","v":41.072103617770438},{"$f":"'PERFORMANCE METRICS'!Y38*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS'!Z38*0.99999999999","v":0},null,"Bolivia"]
[null,"V/E'",{"$f":"'PERFORMANCE METRICS'!D38*0.00000000001","v":3.6857647283676946E-10},{"$f":"'PERFORMANCE METRICS'!E38*0.00000000001","v":1.9162726327667715E-10},{"$f":"'PERFORMANCE METRICS'!F38*0.00000000001","v":3.1404149330294237E-10},{"$f":"'PERFORMANCE METRICS'!G38*0.00000000001","v":2.5443022558767113E-10},{"$f":"'PERFORMANCE METRICS'!H38*0.00000000001","v":1.5726458348681957E-10},{"$f":"'PERFORMANCE METRICS'!I38*0.00000000001","v":1.5344940561186042E-10},{"$f":"'PERFORMANCE METRICS'!J38*0.00000000001","v":1.9229308995747891E-10},{"$f":"'PERFORMANCE METRICS'!K38*0.00000000001","v":1.2286174402334252E-10},{"$f":"'PERFORMANCE METRICS'!L38*0.00000000001","v":2.0920724466665989E-10},{"$f":"'PERFORMANCE METRICS'!M38*0.00000000001","v":2.2311672180647061E-10},{"$f":"'PERFORMANCE METRICS'!N38*0.00000000001","v":2.070058527362479E-10},{"$f":"'PERFORMANCE METRICS'!O38*0.00000000001","v":2.8604177715231266E-10},{"$f":"'PERFORMANCE METRICS'!P38*0.00000000001","v":1.9875461887744381E-10},{"$f":"'PERFORMANCE METRICS'!Q38*0.00000000001","v":2.4662392943633411E-10},{"$f":"'PERFORMANCE METRICS'!R38*0.00000000001","v":3.9858163184438375E-10},{"$f":"'PERFORMANCE METRICS'!S38*0.00000000001","v":3.3588297990043819E-10},{"$f":"'PERFORMANCE METRICS'!T38*0.00000000001","v":2.5991842882201215E-10},{"$f":"'PERFORMANCE METRICS'!U38*0.00000000001","v":4.426661956175522E-10},{"$f":"'PERFORMANCE METRICS'!V38*0.00000000001","v":6.6654539875134163E-10},{"$f":"'PERFORMANCE METRICS'!W38*0.00000000001","v":4.0530106755043014E-10},{"$f":"'PERFORMANCE METRICS'!X38*0.00000000001","v":4.1072103618181157E-10},{"$f":"'PERFORMANCE METRICS'!Y38*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS'!Z38*0.00000000001","v":0},null,"Bosnia and Herzegovina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burkina Faso"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burundi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cameroon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cape Verde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central African Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chad"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"China"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comoros"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo, Democratic Republic of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Côte d'Ivoire"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Croatia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Djibouti"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egypt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equatorial Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiji"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grenada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guyana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Honduras"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hong Kong"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iceland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"India"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iran"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iraq"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Israel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Japan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kiribati"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Korea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liberia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Macedonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Madagascar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malawi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maldives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mali"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mexico"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moldova"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namibia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nepal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norway"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Papua New Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paraguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peru"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Russia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rwanda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samoa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serbia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seychelles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Singapore"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solomon Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sri Lanka"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Kitts and Nevis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Lucia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Vincent and the Grenadines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suriname"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swaziland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Syria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uganda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United States"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excl. Excep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GAAP"]

{"sheet":"Performance Chart w Ranges","index":3,"n_rows":253,"n_cols":48,"rows_kept":253,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Implied ROA' (Formula Driven)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W14/((1+Y12-0.02)^5))*0.06)","v":0.40826639540484905}]
[null,null,{"$f":"C5","v":1996},{"$f":"D5","v":1997},1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"M5","v":2006},{"$f":"N5","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,"YTD",null,"5Yr CAGR"]
[null,null,{"$f":"'Earnings Prime'!D1","v":1996},{"$f":"'Earnings Prime'!E1","v":1997},{"$f":"'Earnings Prime'!F1","v":1998},{"$f":"'Earnings Prime'!G1","v":1999},{"$f":"'Earnings Prime'!H1","v":2000},{"$f":"'Earnings Prime'!I1","v":2001},{"$f":"'Earnings Prime'!J1","v":2002},{"$f":"'Earnings Prime'!K1","v":2003},{"$f":"'Earnings Prime'!L1","v":2004},{"$f":"'Earnings Prime'!M1","v":2005},{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"V5+1&\"E\"","v":"2016E"},{"$f":"V5+2&\"E\"","v":"2017E"},"Mkt Imp",{"$f":"V5+4&\"E\"","v":"2019E"},{"$f":"V5+5&\"E\"","v":"2020E"}]
[null,"ROA",{"$f":"'PERFORMANCE METRICS'!D13-C8","v":0},{"$f":"'PERFORMANCE METRICS'!E13-D8","v":0},{"$f":"'PERFORMANCE METRICS'!F13-E8","v":0},{"$f":"'PERFORMANCE METRICS'!G13-F8","v":0},{"$f":"'PERFORMANCE METRICS'!H13-G8","v":0},{"$f":"'PERFORMANCE METRICS'!I13-H8","v":0},{"$f":"'PERFORMANCE METRICS'!J13-I8","v":0},{"$f":"'PERFORMANCE METRICS'!K13-J8","v":0},{"$f":"'PERFORMANCE METRICS'!L13-K8","v":1.491243321547811E-2},{"$f":"'PERFORMANCE METRICS'!M13-L8","v":1.8561604897437065E-2},{"$f":"'PERFORMANCE METRICS'!N13-M8","v":1.5708997757821475E-2},{"$f":"'PERFORMANCE METRICS'!O13-N8","v":1.5087698187286253E-2},{"$f":"'PERFORMANCE METRICS'!P13-O8","v":1.8400121999387536E-2},{"$f":"'PERFORMANCE METRICS'!Q13-P8","v":2.5587875174411384E-2},{"$f":"'PERFORMANCE METRICS'!R13-Q8","v":2.9136837187436829E-2},{"$f":"'PERFORMANCE METRICS'!S13-R8","v":1.9095776279292209E-2},{"$f":"'PERFORMANCE METRICS'!T13-S8","v":2.5859436681251541E-2},{"$f":"'PERFORMANCE METRICS'!U13-T8","v":3.3555709440617837E-2},{"$f":"'PERFORMANCE METRICS'!V13-U8","v":1.9311082233242655E-2},{"$f":"'PERFORMANCE METRICS'!W13-V8","v":1.7209573227226493E-2},{"$f":"'PERFORMANCE METRICS'!X13-W8","v":2.5269883171128021E-2},{"$f":"'PERFORMANCE METRICS'!Y13-X8","v":2.4899014592966756E-2},{"$f":"IF(O3=\"\",'PERFORMANCE METRICS'!Z13,O3)","v":0.40826639540484905},{"$f":"'PERFORMANCE METRICS'!AA13","v":0.17994753219090007},{"$f":"'PERFORMANCE METRICS'!AB13","v":0.16754434606717716}]
[]
[null,"ROAWG",{"$f":"'PERFORMANCE METRICS'!D25","v":0.17225226169950461},{"$f":"'PERFORMANCE METRICS'!E25","v":0.17562378065385992},{"$f":"'PERFORMANCE METRICS'!F25","v":0.16088306803148703},{"$f":"'PERFORMANCE METRICS'!G25","v":7.4994821749793494E-2},{"$f":"'PERFORMANCE METRICS'!H25","v":8.9845488816410843E-2},{"$f":"'PERFORMANCE METRICS'!I25","v":7.7229455963824675E-2},{"$f":"'PERFORMANCE METRICS'!J25","v":0.10879616771170215},{"$f":"'PERFORMANCE METRICS'!K25","v":0.1112094485334264},{"$f":"'PERFORMANCE METRICS'!L25","v":0.1394004763427423},{"$f":"'PERFORMANCE METRICS'!M25","v":9.8497153006481125E-2},{"$f":"'PERFORMANCE METRICS'!N25","v":0.12502556559959199},{"$f":"'PERFORMANCE METRICS'!O25","v":0.13143677287619779},{"$f":"'PERFORMANCE METRICS'!P25","v":9.3469324304936222E-2},{"$f":"'PERFORMANCE METRICS'!Q25","v":0.10298284345841333},{"$f":"'PERFORMANCE METRICS'!R25","v":9.1652311389815E-2},{"$f":"'PERFORMANCE METRICS'!S25","v":7.49425517616788E-2},{"$f":"'PERFORMANCE METRICS'!T25","v":9.4935266937480028E-2},{"$f":"'PERFORMANCE METRICS'!U25","v":0.12950265884331544},{"$f":"'PERFORMANCE METRICS'!V25","v":0.10104868317408421},{"$f":"'PERFORMANCE METRICS'!W25","v":8.7619372713536467E-2},{"$f":"'PERFORMANCE METRICS'!X25","v":0.13670026318029121},{"$f":"'PERFORMANCE METRICS'!Y25","v":0.1479699030424344},0,{"$f":"'PERFORMANCE METRICS'!AA25","v":0.15668042007765681},{"$f":"'PERFORMANCE METRICS'!AB25","v":0.14653591918510864}]
[]
[null,"ROA sum",{"$f":"IF(ISERROR(C8+C6),#N/A,C8+C6)","v":0.17225226169950461},{"$f":"IF(ISERROR(D8+D6),#N/A,D8+D6)","v":0.17562378065385992},0.16088306803148703,7.4994821749793494E-2,8.9845488816410843E-2,7.7229455963824675E-2,0.10879616771170215,0.1112094485334264,0.15431290955822041,0.11705875790391819,{"$f":"IF(ISERROR(M8+M6),#N/A,M8+M6)","v":0.14073456335741347},{"$f":"IF(ISERROR(N8+N6),#N/A,N8+N6)","v":0.14652447106348404},0.11186944630432376,0.12857071863282471,0.12078914857725183,9.4038328040971009E-2,0.12079470361873157,0.16305836828393327,0.12035976540732686,0.10482894594076296,0.16197014635141924,0.17286891763540116,0.40826639540484905,0.33662795226855691,0.31408026525228583]
[]
[null,"Asset' Growth",null,{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E18),#N/A,'PERFORMANCE METRICS'!E18)","v":0.16668429710669874},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F18),#N/A,'PERFORMANCE METRICS'!F18)","v":0.24304753941048268},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G18),#N/A,'PERFORMANCE METRICS'!G18)","v":0.13371386094798196},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H18),#N/A,'PERFORMANCE METRICS'!H18)","v":9.8197489959593542E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I18),#N/A,'PERFORMANCE METRICS'!I18)","v":4.5717105315221246E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J18),#N/A,'PERFORMANCE METRICS'!J18)","v":-1.615055918000706E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K18),#N/A,'PERFORMANCE METRICS'!K18)","v":0.1093875043675612},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L18),#N/A,'PERFORMANCE METRICS'!L18)","v":0.11361561570260956},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M18),#N/A,'PERFORMANCE METRICS'!M18)","v":0.1594556855419052},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N18),#N/A,'PERFORMANCE METRICS'!N18)","v":5.431139066045397E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O18),#N/A,'PERFORMANCE METRICS'!O18)","v":6.2163805059750013E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P18),#N/A,'PERFORMANCE METRICS'!P18)","v":8.1246072502356576E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q18),#N/A,'PERFORMANCE METRICS'!Q18)","v":5.5154833727795324E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R18),#N/A,'PERFORMANCE METRICS'!R18)","v":5.7487337438993841E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S18),#N/A,'PERFORMANCE METRICS'!S18)","v":0.26095259457624476},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T18),#N/A,'PERFORMANCE METRICS'!T18)","v":-5.6864696995490658E-3},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U18),#N/A,'PERFORMANCE METRICS'!U18)","v":2.9984745399568365E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V18),#N/A,'PERFORMANCE METRICS'!V18)","v":0.22881917781456074},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W18),#N/A,'PERFORMANCE METRICS'!W18)","v":-2.6579622034360588E-2},{"$f":"+VLOOKUP(500,'Data Read File'!H:AC,22,FALSE)","v":-4.5263573118436984E-4},null,{"$f":"Q26","v":3.2099567611859392E-2},{"$f":"'PERFORMANCE METRICS'!AA18","v":1.2869052563755187E-2},{"$f":"'PERFORMANCE METRICS'!AB18","v":8.1010948757963969E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Implied 5Yr CAGR"]
[null,"V/A'",{"$f":"IF(ISERROR('PERFORMANCE METRICS'!D34),#N/A,'PERFORMANCE METRICS'!D34)","v":8.2930428878648073},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E34),#N/A,'PERFORMANCE METRICS'!E34)","v":4.1251093620662971},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F34),#N/A,'PERFORMANCE METRICS'!F34)","v":2.5467628713851096},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G34),#N/A,'PERFORMANCE METRICS'!G34)","v":2.7001734754485547},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H34),#N/A,'PERFORMANCE METRICS'!H34)","v":1.355743825186619},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I34),#N/A,'PERFORMANCE METRICS'!I34)","v":1.6760291563615437},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J34),#N/A,'PERFORMANCE METRICS'!J34)","v":2.3033090921758013},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K34),#N/A,'PERFORMANCE METRICS'!K34)","v":2.2183661674124378},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L34),#N/A,'PERFORMANCE METRICS'!L34)","v":3.0300463795047001},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M34),#N/A,'PERFORMANCE METRICS'!M34)","v":3.4813051298495972},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N34),#N/A,'PERFORMANCE METRICS'!N34)","v":3.3199866413246975},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O34),#N/A,'PERFORMANCE METRICS'!O34)","v":3.7122190512012896},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P34),#N/A,'PERFORMANCE METRICS'!P34)","v":2.671938364892783},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q34),#N/A,'PERFORMANCE METRICS'!Q34)","v":3.3145131518176525},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R34),#N/A,'PERFORMANCE METRICS'!R34)","v":5.1013610844341342},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S34),#N/A,'PERFORMANCE METRICS'!S34)","v":3.9651506750326297},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T34),#N/A,'PERFORMANCE METRICS'!T34)","v":4.4553713641595962},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U34),#N/A,'PERFORMANCE METRICS'!U34)","v":7.2238625830619716},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V34),#N/A,'PERFORMANCE METRICS'!V34)","v":6.7985602031885364},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W34),#N/A,'PERFORMANCE METRICS'!W34)","v":6.9750736840608996},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!X34),#N/A,'PERFORMANCE METRICS'!X34)","v":7.2261767593251323}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(AB17,\"MMM\")&TEXT(AB17,\"YYYY\")","v":"Dec2006"},{"$f":"TEXT(AC17,\"MMM\")&TEXT(AC17,\"YYYY\")","v":"Dec1997"},"Dec1998","Dec1999","Dec2000","Dec2001","Dec2002","Dec2003","Dec2004","Dec2005",{"$f":"TEXT(AL17,\"MMM\")&TEXT(AL17,\"YYYY\")","v":"Sep2016"},{"$f":"TEXT(AM17,\"MMM\")&TEXT(AM17,\"YYYY\")","v":"Dec2007"},"Dec2008","Dec2009","Dec2010","Jan2012","Dec2012","Dec2013","Dec2014","Dec2015",{"$f":"TEXT(AV17,\"MMM\")&TEXT(AV17,\"YYYY\")","v":"Sep2016"}]
[null,"Fwd V/E'",{"$f":"IF(ISERROR('PERFORMANCE METRICS'!D38),#N/A,'PERFORMANCE METRICS'!D38)","v":36.857647283676947},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E38),#N/A,'PERFORMANCE METRICS'!E38)","v":19.162726327667716},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F38),#N/A,'PERFORMANCE METRICS'!F38)","v":31.404149330294238},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G38),#N/A,'PERFORMANCE METRICS'!G38)","v":25.443022558767112},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H38),#N/A,'PERFORMANCE METRICS'!H38)","v":15.726458348681957},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I38),#N/A,'PERFORMANCE METRICS'!I38)","v":15.344940561186043},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J38),#N/A,'PERFORMANCE METRICS'!J38)","v":19.229308995747893},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K38),#N/A,'PERFORMANCE METRICS'!K38)","v":12.286174402334254},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L38),#N/A,'PERFORMANCE METRICS'!L38)","v":20.920724466665991},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M38),#N/A,'PERFORMANCE METRICS'!M38)","v":22.311672180647061},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N38),#N/A,'PERFORMANCE METRICS'!N38)","v":20.700585273624792},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O38),#N/A,'PERFORMANCE METRICS'!O38)","v":28.60417771523127},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P38),#N/A,'PERFORMANCE METRICS'!P38)","v":19.875461887744382},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q38),#N/A,'PERFORMANCE METRICS'!Q38)","v":24.662392943633414},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R38),#N/A,'PERFORMANCE METRICS'!R38)","v":39.858163184438375},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S38),#N/A,'PERFORMANCE METRICS'!S38)","v":33.58829799004382},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T38),#N/A,'PERFORMANCE METRICS'!T38)","v":25.991842882201215},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U38),#N/A,'PERFORMANCE METRICS'!U38)","v":44.266619561755221},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V38),#N/A,'PERFORMANCE METRICS'!V38)","v":66.654539875134162},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W38),#N/A,'PERFORMANCE METRICS'!W38)","v":40.530106755043015},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!X38),#N/A,'PERFORMANCE METRICS'!X38)","v":41.07210361818116},null,null,null,null,{"$f":"M4","v":2006},{"$f":"D4","v":1997},1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"YEAR(AL17)","v":2016},{"$f":"N4","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"YEAR(AV17)","v":2016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VLOOKUP(AA19,GDP!$A$3:$AK$181,34)=\"\",\"^SPX\",VLOOKUP(AA19,GDP!$A$3:$AK$181,34))","v":"IQ20246553"},{"$f":"'PERFORMANCE METRICS'!N3","v":"2006-12-31"},{"$f":"'PERFORMANCE METRICS'!E3","v":"1997-12-31"},{"$f":"'PERFORMANCE METRICS'!F3","v":"1998-12-31"},{"$f":"'PERFORMANCE METRICS'!G3","v":"1999-12-31"},{"$f":"'PERFORMANCE METRICS'!H3","v":"2000-12-31"},{"$f":"'PERFORMANCE METRICS'!I3","v":"2001-12-31"},{"$f":"'PERFORMANCE METRICS'!J3","v":"2002-12-31"},{"$f":"'PERFORMANCE METRICS'!K3","v":"2003-12-31"},{"$f":"'PERFORMANCE METRICS'!L3","v":"2004-12-31"},{"$f":"'PERFORMANCE METRICS'!M3","v":"2005-12-31"},{"$f":"IF(ISERROR(Q17),TODAY(),TODAY())","v":"2016-09-14"},{"$f":"'PERFORMANCE METRICS'!O3","v":"2007-12-31"},{"$f":"'PERFORMANCE METRICS'!P3","v":"2008-12-31"},{"$f":"'PERFORMANCE METRICS'!Q3","v":"2009-12-31"},{"$f":"'PERFORMANCE METRICS'!R3","v":"2010-12-31"},{"$f":"'PERFORMANCE METRICS'!S3","v":"2012-01-01"},{"$f":"'PERFORMANCE METRICS'!T3","v":"2012-12-31"},{"$f":"'PERFORMANCE METRICS'!U3","v":"2013-12-31"},{"$f":"'PERFORMANCE METRICS'!V3","v":"2014-12-31"},{"$f":"'PERFORMANCE METRICS'!W3","v":"2015-12-31"},{"$f":"IF(ISERROR(AA17),TODAY(),TODAY())","v":"2016-09-14"}]
[null,"TSRr",{"$f":"AB28","v":1},1,0.8502409174376192,0.84622374067403594,0.72430877396223947,1.1703383381019699,1.9998072793308026,1.4119981220791356,1.7448039013634769,2.15627122873068,1.5714875500787711,2.7178408817410626,4.1943654395348453,3.4103784313621959,4.0054911037295557,3.9160980429830099,3.3215529959706811,5.5630821465819871,5.6284276756199674,5.9628037875317723,{"$f":"AV28","v":5.867174269008621},null,null,null,"S&P 500 Index",{"$f":"+'Performance and Valuation Chart'!AB18","v":3170.56},{"$f":"+'Performance and Valuation Chart'!AC18","v":1869.23},{"$f":"+'Performance and Valuation Chart'!AD18","v":1968.78},{"$f":"+'Performance and Valuation Chart'!AE18","v":2142.9699999999998},{"$f":"+'Performance and Valuation Chart'!AF18","v":1494.5},{"$f":"+'Performance and Valuation Chart'!AG18","v":1168.08},{"$f":"+'Performance and Valuation Chart'!AH18","v":1018.41},{"$f":"+'Performance and Valuation Chart'!AI18","v":1442.37},{"$f":"+'Performance and Valuation Chart'!AJ18","v":1822.83},{"$f":"+'Performance and Valuation Chart'!AK18","v":2096.04},{"$f":"+'Performance and Valuation Chart'!AL18","v":2982.54},{"$f":"+'Performance and Valuation Chart'!AM18","v":3621.6},{"$f":"+'Performance and Valuation Chart'!AN18","v":1872.85},{"$f":"+'Performance and Valuation Chart'!AO18","v":3052.68},{"$f":"+'Performance and Valuation Chart'!AP18","v":4201.1400000000003},{"$f":"+'Performance and Valuation Chart'!AQ18","v":4371.96},{"$f":"+'Performance and Valuation Chart'!AR18","v":5812.73},{"$f":"+'Performance and Valuation Chart'!AS18","v":5889.83},{"$f":"+'Performance and Valuation Chart'!AT18","v":7230.57},{"$f":"+'Performance and Valuation Chart'!AU18","v":6952.08},{"$f":"+'Performance and Valuation Chart'!AV18","v":7807.42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Performance Chart w Ranges'!R57=\"Home Country\",'Performance Chart w Ranges'!R52,IF('Performance Chart w Ranges'!R57=\"Trading Country\",'Performance Chart w Ranges'!R54,'Performance Chart w Ranges'!R57))","v":"Philippines"},null,{"$f":"IF(OR(R24=\"NA\",AC24=\"NA\",R24=\"\",AC24=\"\",R24=0,AC24=0),0,AC18/R18-1)","v":0},{"$f":"IF(OR(AC24=\"NA\",AD24=\"NA\",AC24=\"\",AD24=\"\",AC24=0,AD24=0),0,AD18/AC18-1)","v":5.3257223562643397E-2},8.8476112110037697E-2,-0.3026033962211323,-0.21841418534626966,-0.12813334703102519,0.41629599080920254,0.26377420495434611,0.1498823258340054,0.42294040190072701,{"$f":"IF(OR(AB24=\"NA\",AM24=\"NA\",AB24=\"\",AM24=\"\",AB24=0,AM24=0),0,AM18/AB18-1)","v":0.14225878078320542},{"$f":"IF(OR(AM24=\"NA\",AN24=\"NA\",AM24=\"\",AN24=\"\",AM24=0,AN24=0),0,AN18/AM18-1)","v":-0.48286668875635075},0.62996502656379305,0.37621368764495489,4.0660392179265648E-2,0.32954784581743657,1.3263991274323761E-2,0.22763645130674393,-3.8515635696770745E-2,0.12303368200596076]
[null,null,{"$f":"\"Performance and Valuation Prime Chart: \"&R34&\" (\"&R50&\":\"&R51&\")\"","v":"Performance and Valuation Prime Chart: Jollibee Foods Corp. (PSE:JFC)"},null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,{"$f":"\"Stock Price \"&R55&\" \"&R33&\" - Market Cap \"&R32&\"B\"","v":"Stock Price PHP 250 - Market Cap 268.7B"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Data Date - \"&R42&\"/\"&R43&\"/\"&R44","v":"Data Date - 9/13/2016"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB$24<>0,ISNUMBER(AB$24)),1,#N/A)","v":1},{"$f":"IF(AND(R21=0,AC24=0),0,IF(AND(R21=0,AC24<>0),1,R21*(1+AC19)))","v":1},{"$f":"IF(AND(AC21=0,AD24=0),0,IF(AND(AC21=0,AD24<>0),1,AC21*(1+AD19)))","v":1.0532572235626434},1.1464453277552789,{"$f":"IF(AND(AE21=0,AF24=0),0,IF(AND(AE21=0,AF24<>0),1,AE21*(1+AF19)))","v":0.79952707799468237},{"$f":"IF(AND(AF21=0,AG24=0),0,IF(AND(AF21=0,AG24<>0),1,AF21*(1+AG19)))","v":0.62489902259219043},{"$f":"IF(AND(AG21=0,AH24=0),0,IF(AND(AG21=0,AH24<>0),1,AG21*(1+AH19)))","v":0.54482861927103687},{"$f":"IF(AND(AH21=0,AI24=0),0,IF(AND(AH21=0,AI24<>0),1,AH21*(1+AI19)))","v":0.77163858915168293},0.97517694451726145,1.1213387330612075,1.5955981874889666,{"$f":"IF(AND(AB21=0,AM24=0),0,IF(AND(AB21=0,AM24<>0),1,AB21*(1+AM19)))","v":1.1422587807832054},{"$f":"IF(AND(AM21=0,AN24=0),0,IF(AND(AM21=0,AN24<>0),1,AM21*(1+AN19)))","v":0.5907000656035527},0.96282044812272904,{"$f":"IF(AND(AO21=0,AP24=0),0,IF(AND(AO21=0,AP24<>0),1,AO21*(1+AP19)))","v":1.325046679450949},{"$f":"IF(AND(AP21=0,AQ24=0),0,IF(AND(AP21=0,AQ24<>0),1,AP21*(1+AQ19)))","v":1.3789235970932583},{"$f":"IF(AND(AQ21=0,AR24=0),0,IF(AND(AQ21=0,AR24<>0),1,AQ21*(1+AR19)))","v":1.8333448980621725},1.857662368792895,2.2805340381509893,2.1926978199434801,2.4624735062575698]
[null,null,{"$f":"R35&\" - \"&R31","v":"Consumer Discretionary - Hotels, Restaurants and Leisure"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Fiscal Year - \"&R46&\"/\"&R47&\"/\"&R48&\" - Current Quarter - \"&R38&R39","v":"Fiscal Year - 12/31/2015 - Current Quarter - Q22016"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Performance and Valuation Chart'!AB23","v":981},{"$f":"+'Performance and Valuation Chart'!AC23","v":982},{"$f":"+'Performance and Valuation Chart'!AD23","v":983},{"$f":"+'Performance and Valuation Chart'!AE23","v":984},{"$f":"+'Performance and Valuation Chart'!AF23","v":985},{"$f":"+'Performance and Valuation Chart'!AG23","v":986},{"$f":"+'Performance and Valuation Chart'!AH23","v":987},{"$f":"+'Performance and Valuation Chart'!AI23","v":988},{"$f":"+'Performance and Valuation Chart'!AJ23","v":989},{"$f":"+'Performance and Valuation Chart'!AK23","v":990},{"$f":"+'Performance and Valuation Chart'!AL23","v":991},{"$f":"+'Performance and Valuation Chart'!AM23","v":992},{"$f":"+'Performance and Valuation Chart'!AN23","v":993},{"$f":"+'Performance and Valuation Chart'!AO23","v":994},{"$f":"+'Performance and Valuation Chart'!AP23","v":995},{"$f":"+'Performance and Valuation Chart'!AQ23","v":996},{"$f":"+'Performance and Valuation Chart'!AR23","v":997},{"$f":"+'Performance and Valuation Chart'!AS23","v":998},{"$f":"+'Performance and Valuation Chart'!AT23","v":999},{"$f":"+'Performance and Valuation Chart'!AU23","v":1000},{"$f":"+'Performance and Valuation Chart'!AV23","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!AD8","v":"PSE:JFC"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Performance and Valuation Chart'!AB24","v":27.5},{"$f":"+'Performance and Valuation Chart'!AC24","v":16.75},{"$f":"+'Performance and Valuation Chart'!AD24","v":15},{"$f":"+'Performance and Valuation Chart'!AE24","v":16.25},{"$f":"+'Performance and Valuation Chart'!AF24","v":9.6999999999999993},{"$f":"+'Performance and Valuation Chart'!AG24","v":12.25},{"$f":"+'Performance and Valuation Chart'!AH24","v":18.25},{"$f":"+'Performance and Valuation Chart'!AI24","v":18.25},{"$f":"+'Performance and Valuation Chart'!AJ24","v":28.5},{"$f":"+'Performance and Valuation Chart'!AK24","v":40.5},{"$f":"+'Performance and Valuation Chart'!AL24","v":42},{"$f":"VLOOKUP(AM23,'Data Read File'!$H:$W,16,0)","v":52},{"$f":"+'Performance and Valuation Chart'!AN24","v":41.5},{"$f":"+'Performance and Valuation Chart'!AO24","v":55},{"$f":"+'Performance and Valuation Chart'!AP24","v":88.9},{"$f":"+'Performance and Valuation Chart'!AQ24","v":90.45},{"$f":"+'Performance and Valuation Chart'!AR24","v":102},{"$f":"+'Performance and Valuation Chart'!AS24","v":173.1},{"$f":"+'Performance and Valuation Chart'!AT24","v":215},{"$f":"+'Performance and Valuation Chart'!AU24","v":219},{"$f":"+'Performance and Valuation Chart'!AV24","v":242}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Read File'!B2","v":"PSE:JFC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R24=\"NA\",AC24=\"NA\",R24=\"\",AC24=\"\",R24=0,AC24=0),0,AC24/R24-1)","v":0},{"$f":"IF(OR(AC24=\"NA\",AD24=\"NA\",AC24=\"\",AD24=\"\",AC24=0,AD24=0),0,AD24/AC24-1)","v":-0.10447761194029848},{"$f":"IF(OR(AD24=\"NA\",AE24=\"NA\",AD24=\"\",AE24=\"\",AD24=0,AE24=0),0,AE24/AD24-1)","v":8.3333333333333259E-2},-0.40307692307692311,0.26288659793814451,0.48979591836734704,0,0.56164383561643838,0.42105263157894735,3.7037037037036979E-2,0.23809523809523814,{"$f":"IF(OR(AM24=\"NA\",AN24=\"NA\",AM24=\"\",AN24=\"\",AM24=0,AN24=0),0,AN24/AM24-1)","v":-0.20192307692307687},{"$f":"IF(OR(AN24=\"NA\",AO24=\"NA\",AN24=\"\",AO24=\"\",AN24=0,AO24=0),0,AO24/AN24-1)","v":0.32530120481927716},0.61636363636363645,{"$f":"IF(OR(AP24=\"NA\",AQ24=\"NA\",AP24=\"\",AQ24=\"\",AP24=0,AQ24=0),0,AQ24/AP24-1)","v":1.7435320584926917E-2},{"$f":"IF(OR(AQ24=\"NA\",AR24=\"NA\",AQ24=\"\",AR24=\"\",AQ24=0,AR24=0),0,AR24/AQ24-1)","v":0.12769485903814259},0.69705882352941173,0.24205661467359918,1.8604651162790642E-2,0.10502283105022836]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUATION!M8","v":3.2099567611859392E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$24=0,0,1)","v":1},{"$f":"IF(AND(R26=0,AC24=0),0,IF(AND(R26=0,AC24<>0),1,R26*(1+AC25)))","v":1},{"$f":"IF(AND(AC26=0,AD24=0),0,IF(AND(AC26=0,AD24<>0),1,AC26*(1+AD25)))","v":0.89552238805970152},0.9701492537313432,0.57910447761194017,0.73134328358208944,1.08955223880597,1.08955223880597,1.7014925373134326,2.4179104477611939,2.5074626865671639,{"$f":"IF(AND(AL26=0,AM24=0),0,IF(AND(AL26=0,AM24<>0),1,AL26*(1+AM25)))","v":3.1044776119402981},{"$f":"IF(AND(AM26=0,AN24=0),0,IF(AND(AM26=0,AN24<>0),1,AM26*(1+AN25)))","v":2.4776119402985075},{"$f":"IF(AND(AN26=0,AO24=0),0,IF(AND(AN26=0,AO24<>0),1,AN26*(1+AO25)))","v":3.283582089552239},{"$f":"IF(AND(AO26=0,AP24=0),0,IF(AND(AO26=0,AP24<>0),1,AO26*(1+AP25)))","v":5.307462686567165},{"$f":"IF(AND(AP26=0,AQ24=0),0,IF(AND(AP26=0,AQ24<>0),1,AP26*(1+AQ25)))","v":5.4000000000000012},{"$f":"IF(AND(AQ26=0,AR24=0),0,IF(AND(AQ26=0,AR24<>0),1,AQ26*(1+AR25)))","v":6.0895522388059717},{"$f":"IF(AND(AR26=0,AS24=0),0,IF(AND(AR26=0,AS24<>0),1,AR26*(1+AS25)))","v":10.334328358208957},{"$f":"IF(AND(AS26=0,AT24=0),0,IF(AND(AS26=0,AT24<>0),1,AS26*(1+AT25)))","v":12.83582089552239},{"$f":"IF(AND(AT26=0,AU24=0),0,IF(AND(AT26=0,AU24<>0),1,AT26*(1+AU25)))","v":13.074626865671643},{"$f":"IF(AND(AU26=0,AV24=0),0,IF(AND(AU26=0,AV24<>0),1,AU26*(1+AV25)))","v":14.447761194029853}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB24=\"NA\",AB24=0),#N/A,1)","v":1},{"$f":"IF(AND(ISERROR(R28),OR(AC24=\"NA\",AC24=0)),#N/A,IF(AND(ISERROR(R28),OR(AC24<>\"NA\",AC24<>0)),1,AC26/AC21))","v":1},{"$f":"IF(AND(ISERROR(AC28),OR(AD24=\"NA\",AD24=0)),#N/A,IF(AND(ISERROR(AC28),OR(AD24<>\"NA\",AD24<>0)),1,AD26/AD21))","v":0.8502409174376192},0.84622374067403594,0.72430877396223947,1.1703383381019699,1.9998072793308026,1.4119981220791356,1.7448039013634769,{"$f":"IF(AND(ISERROR(AJ28),OR(AK24=\"NA\",AK24=0)),#N/A,IF(AND(ISERROR(AJ28),OR(AK24<>\"NA\",AK24<>0)),1,AK26/AK21))","v":2.15627122873068},{"$f":"IF(AND(ISERROR(AK28),OR(AL24=\"NA\",AL24=0)),#N/A,IF(AND(ISERROR(AK28),OR(AL24<>\"NA\",AL24<>0)),1,AL26/AL21))","v":1.5714875500787711},{"$f":"IF(AND(ISERROR(AL28),OR(AM24=\"NA\",AM24=0)),#N/A,IF(AND(ISERROR(AL28),OR(AM24<>\"NA\",AM24<>0)),1,AM26/AM21))","v":2.7178408817410626},{"$f":"IF(AND(ISERROR(AM28),OR(AN24=\"NA\",AN24=0)),#N/A,IF(AND(ISERROR(AM28),OR(AN24<>\"NA\",AN24<>0)),1,AN26/AN21))","v":4.1943654395348453},{"$f":"IF(AND(ISERROR(AN28),OR(AO24=\"NA\",AO24=0)),#N/A,IF(AND(ISERROR(AN28),OR(AO24<>\"NA\",AO24<>0)),1,AO26/AO21))","v":3.4103784313621959},{"$f":"IF(AND(ISERROR(AO28),OR(AP24=\"NA\",AP24=0)),#N/A,IF(AND(ISERROR(AO28),OR(AP24<>\"NA\",AP24<>0)),1,AP26/AP21))","v":4.0054911037295557},{"$f":"IF(AND(ISERROR(AP28),OR(AQ24=\"NA\",AQ24=0)),#N/A,IF(AND(ISERROR(AP28),OR(AQ24<>\"NA\",AQ24<>0)),1,AQ26/AQ21))","v":3.9160980429830099},{"$f":"IF(AND(ISERROR(AQ28),OR(AR24=\"NA\",AR24=0)),#N/A,IF(AND(ISERROR(AQ28),OR(AR24<>\"NA\",AR24<>0)),1,AR26/AR21))","v":3.3215529959706811},{"$f":"IF(AND(ISERROR(AR28),OR(AS24=\"NA\",AS24=0)),#N/A,IF(AND(ISERROR(AR28),OR(AS24<>\"NA\",AS24<>0)),1,AS26/AS21))","v":5.5630821465819871},5.6284276756199674,5.9628037875317723,5.867174269008621]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB29*(1+(AC25-AC19))","v":1},{"$f":"AC29*(1+(AD25-AD19))","v":0.84226516449705813},{"$f":"AD29*(1+(AE25-AE19))","v":0.83793358108472515},{"$f":"AE29*(1+(AF25-AF19))","v":0.75374343892224005},{"$f":"AF29*(1+(AG25-AG19))","v":1.1165207464710023},{"$f":"AG29*(1+(AH25-AH19))","v":1.8064515911398711},{"$f":"AH29*(1+(AI25-AI19))","v":1.0544330361574381},{"$f":"AI29*(1+(AJ25-AJ19))","v":1.3685166151955628},{"$f":"AJ29*(1+(AK25-AK19))","v":1.7396176841551767},{"$f":"AK29*(1+(AL25-AL19))","v":1.0682933662633141},{"$f":"AL29*(1+(AM25-AM19))","v":1.1706748178559359},{"$f":"AM29*(1+(AN25-AN19))","v":1.4995684294666427},1.0427041807779138,1.2931095363204848,1.2630769747601194,1.0081211148726343,1.6974691235097796,1.7219469055809833,1.8203050067847029,1.7875197646135301]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind",{"$f":"VLOOKUP(1000,'Data Read File'!H:O,8,FALSE)","v":"Hotels, Restaurants and Leisure"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MktCap",{"$f":"ROUND(VLOOKUP(1005,'Data Read File'!H:JH,261,FALSE)/1000,1)","v":268.7},null,"From","Subject","Received","Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",{"$f":"VLOOKUP(1005,'Data Read File'!H:W,16,FALSE)","v":250},null,"File'!W37","Improvements to PVP","11:59:00","4 MB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",{"$f":"+'Data Read File'!G37","v":"Jollibee Foods Corp."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector",{"$f":"+'Data Read File'!M37","v":"Consumer Discretionary"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",{"$f":"+VLOOKUP(1000,'Data Read File'!H:L,5,FALSE)","v":42369},null,null,{"$f":"\"IQ_PERIODDATE_AP\"","v":"IQ_PERIODDATE_AP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarter",{"$f":"VLOOKUP(500,'Data Read File'!J:Y,16,FALSE)","v":"Q2"},null,null,{"$f":"\"IQ_FISCAL_Q\"","v":"IQ_FISCAL_Q"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"VLOOKUP(500,'Data Read File'!J:K,2,FALSE)","v":2016},null,null,{"$f":"\"IQ_FISCAL_Y\"","v":"IQ_FISCAL_Y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Date",{"$f":"+TODAY()-1","v":42626}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data M",{"$f":"MONTH(R40)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data D",{"$f":"DAY(R40)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Y",{"$f":"YEAR(R40)","v":2016}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal M",{"$f":"MONTH(R37)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal D",{"$f":"DAY(R37)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Y",{"$f":"YEAR(R37)","v":2015}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange",{"$f":"+VLOOKUP(1000,'Data Read File'!H:T,13,FALSE)","v":"PSE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ticker",{"$f":"+VLOOKUP(1000,'Data Read File'!H:U,14,FALSE)","v":"JFC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country",{"$f":"VLOOKUP(1000,'Data Read File'!H:Q,10,FALSE)","v":"Philippines"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filing Currency",{"$f":"VLOOKUP(1000,'Data Read File'!H:S,12,FALSE)","v":"PHP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country",{"$f":"VLOOKUP('Performance Chart w Ranges'!R55,GDP!$AG$3:$AI$181,3,FALSE)","v":"Philippines"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Currency",{"$f":"VLOOKUP(1000,'Data Read File'!H:V,15,FALSE)","v":"PHP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario","Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDP Deflator","Home Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NI Estimates","GAAP"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valuations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Price",{"$f":"+R33","v":250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EV/IC' Multiple",{"$f":"VALUATION!M23","v":92.257438026012167}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P/E' Multiple",{"$f":"VALUATION!R23","v":263.61798190527986}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCF",{"$f":"VALUATION!M48","v":77.524001037054106}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bull Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bear Case"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afghanistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antigua and Barbuda"]
[null,null,"x",null,null,null,null,null,null,null,null,null,null,"x",null,null,"Argentina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia"]
[null,{"$f":"'PERFORMANCE METRICS'!C50","v":"High EV/IC'"},{"$f":"'PERFORMANCE METRICS'!D50","v":8.7327124430209864},{"$f":"'PERFORMANCE METRICS'!E50","v":6.8133616468395228},{"$f":"'PERFORMANCE METRICS'!F50","v":3.4017003014418585},{"$f":"'PERFORMANCE METRICS'!G50","v":3.7816827146362804},{"$f":"'PERFORMANCE METRICS'!H50","v":2.351610823720236},{"$f":"'PERFORMANCE METRICS'!I50","v":2.0011782428512266},{"$f":"'PERFORMANCE METRICS'!J50","v":2.3033090921758013},{"$f":"'PERFORMANCE METRICS'!K50","v":2.2801991621892426},{"$f":"'PERFORMANCE METRICS'!L50","v":3.2957600699692047},{"$f":"'PERFORMANCE METRICS'!M50","v":3.7746547882161301},{"$f":"'PERFORMANCE METRICS'!N50","v":3.3199866413246975},{"$f":"'PERFORMANCE METRICS'!O50","v":4.2227387646872554},{"$f":"'PERFORMANCE METRICS'!P50","v":3.3528737450072765},{"$f":"'PERFORMANCE METRICS'!Q50","v":3.3145131518176525},{"$f":"'PERFORMANCE METRICS'!R50","v":5.5458411870315478},{"$f":"'PERFORMANCE METRICS'!S50","v":4.2861361011018841},{"$f":"'PERFORMANCE METRICS'!T50","v":5.1598092435827905},{"$f":"'PERFORMANCE METRICS'!U50","v":7.6835865563361683},{"$f":"'PERFORMANCE METRICS'!V50","v":6.7985602031885364},{"$f":"'PERFORMANCE METRICS'!W50","v":7.4729157071782648},{"$f":"'PERFORMANCE METRICS'!X50","v":7.2261767593251323},null,null,null,"Australia"]
[null,{"$f":"'PERFORMANCE METRICS'!C51","v":"Low EV/IC'"},{"$f":"'PERFORMANCE METRICS'!D51","v":5.9774498869482491},{"$f":"'PERFORMANCE METRICS'!E51","v":3.2099596483220121},{"$f":"'PERFORMANCE METRICS'!F51","v":1.5721342020910738},{"$f":"'PERFORMANCE METRICS'!G51","v":2.1377886715017982},{"$f":"'PERFORMANCE METRICS'!H51","v":1.3410912004856559},{"$f":"'PERFORMANCE METRICS'!I51","v":1.3255935785906363},{"$f":"'PERFORMANCE METRICS'!J51","v":1.4590052574848245},{"$f":"'PERFORMANCE METRICS'!K51","v":1.8307241438888135},{"$f":"'PERFORMANCE METRICS'!L51","v":1.7228389061499032},{"$f":"'PERFORMANCE METRICS'!M51","v":2.2773416061383513},{"$f":"'PERFORMANCE METRICS'!N51","v":2.411688105671443},{"$f":"'PERFORMANCE METRICS'!O51","v":2.9347568717621968},{"$f":"'PERFORMANCE METRICS'!P51","v":2.1004677029402004},{"$f":"'PERFORMANCE METRICS'!Q51","v":2.3097602093465075},{"$f":"'PERFORMANCE METRICS'!R51","v":3.0683490205839976},{"$f":"'PERFORMANCE METRICS'!S51","v":3.056014938089791},{"$f":"'PERFORMANCE METRICS'!T51","v":3.8962126682868017},{"$f":"'PERFORMANCE METRICS'!U51","v":4.4352159327657459},{"$f":"'PERFORMANCE METRICS'!V51","v":4.8255169621444756},{"$f":"'PERFORMANCE METRICS'!W51","v":5.771881382130239},{"$f":"'PERFORMANCE METRICS'!X51","v":5.4128488208221786},null,null,null,"Austria"]
[null,{"$f":"'PERFORMANCE METRICS'!C52","v":"High Forward PE'"},{"$f":"'PERFORMANCE METRICS'!D52","v":38.811717171465737},{"$f":"'PERFORMANCE METRICS'!E52","v":31.65069653920968},{"$f":"'PERFORMANCE METRICS'!F52","v":41.946388273395357},{"$f":"'PERFORMANCE METRICS'!G52","v":35.633798899756549},{"$f":"'PERFORMANCE METRICS'!H52","v":27.278390640248936},{"$f":"'PERFORMANCE METRICS'!I52","v":18.321853812826301},{"$f":"'PERFORMANCE METRICS'!J52","v":19.229308995747893},{"$f":"'PERFORMANCE METRICS'!K52","v":12.628629569928417},{"$f":"'PERFORMANCE METRICS'!L52","v":22.755324406399438},{"$f":"'PERFORMANCE METRICS'!M52","v":24.191749096531094},{"$f":"'PERFORMANCE METRICS'!N52","v":20.700585273624792},{"$f":"'PERFORMANCE METRICS'!O52","v":32.537942509352433},{"$f":"'PERFORMANCE METRICS'!P52","v":24.94066300664273},{"$f":"'PERFORMANCE METRICS'!Q52","v":24.662392943633414},{"$f":"'PERFORMANCE METRICS'!R52","v":43.330993311210086},{"$f":"'PERFORMANCE METRICS'!S52","v":36.307325594508448},{"$f":"'PERFORMANCE METRICS'!T52","v":30.101407985915611},{"$f":"'PERFORMANCE METRICS'!U52","v":47.083731043923173},{"$f":"'PERFORMANCE METRICS'!V52","v":66.654539875134162},{"$f":"'PERFORMANCE METRICS'!W52","v":43.422920689066714},{"$f":"'PERFORMANCE METRICS'!X52","v":41.07210361818116},null,null,null,"Azerbaijan"]
[null,{"$f":"'PERFORMANCE METRICS'!C53","v":"Low Forward PE'"},{"$f":"'PERFORMANCE METRICS'!D53","v":26.566212494979297},{"$f":"'PERFORMANCE METRICS'!E53","v":14.911502426893145},{"$f":"'PERFORMANCE METRICS'!F53","v":19.385996947128156},{"$f":"'PERFORMANCE METRICS'!G53","v":20.14381886551249},{"$f":"'PERFORMANCE METRICS'!H53","v":15.556489739732664},{"$f":"'PERFORMANCE METRICS'!I53","v":12.13651599947187},{"$f":"'PERFORMANCE METRICS'!J53","v":12.180589664626323},{"$f":"'PERFORMANCE METRICS'!K53","v":10.139262149232112},{"$f":"'PERFORMANCE METRICS'!L53","v":11.895210020483598},{"$f":"'PERFORMANCE METRICS'!M53","v":14.595474244368333},{"$f":"'PERFORMANCE METRICS'!N53","v":15.037215711482075},{"$f":"'PERFORMANCE METRICS'!O53","v":22.613511205303656},{"$f":"'PERFORMANCE METRICS'!P53","v":15.624524249795392},{"$f":"'PERFORMANCE METRICS'!Q53","v":17.186298946267215},{"$f":"'PERFORMANCE METRICS'!R53","v":23.973750131591512},{"$f":"'PERFORMANCE METRICS'!S53","v":25.887122284890349},{"$f":"'PERFORMANCE METRICS'!T53","v":22.729810656053971},{"$f":"'PERFORMANCE METRICS'!U53","v":27.178260122267925},{"$f":"'PERFORMANCE METRICS'!V53","v":47.310401490678025},{"$f":"'PERFORMANCE METRICS'!W53","v":33.53870929417716},{"$f":"'PERFORMANCE METRICS'!X53","v":30.765520280342667},"x",null,null,"Bahamas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh"]
[null,"Assets'",{"$f":"'PERFORMANCE METRICS'!D18*0.99999999999","v":{"$error":"#VALUE!"}},{"$f":"'PERFORMANCE METRICS'!E18*0.99999999999","v":0.16668429710503191},{"$f":"'PERFORMANCE METRICS'!F18*0.99999999999","v":0.24304753940805221},{"$f":"'PERFORMANCE METRICS'!G18*0.99999999999","v":0.13371386094664484},{"$f":"'PERFORMANCE METRICS'!H18*0.99999999999","v":9.8197489958611564E-2},{"$f":"'PERFORMANCE METRICS'!I18*0.99999999999","v":4.5717105314764077E-2},{"$f":"'PERFORMANCE METRICS'!J18*0.99999999999","v":-1.6150559179845553E-2},{"$f":"'PERFORMANCE METRICS'!K18*0.99999999999","v":0.10938750436646733},{"$f":"'PERFORMANCE METRICS'!L18*0.99999999999","v":0.1136156157014734},{"$f":"'PERFORMANCE METRICS'!M18*0.99999999999","v":0.15945568554031064},{"$f":"'PERFORMANCE METRICS'!N18*0.99999999999","v":5.4311390659910856E-2},{"$f":"'PERFORMANCE METRICS'!O18*0.99999999999","v":6.2163805059128378E-2},{"$f":"'PERFORMANCE METRICS'!P18*0.99999999999","v":8.1246072501544114E-2},{"$f":"'PERFORMANCE METRICS'!Q18*0.99999999999","v":5.5154833727243779E-2},{"$f":"'PERFORMANCE METRICS'!R18*0.99999999999","v":5.7487337438418967E-2},{"$f":"'PERFORMANCE METRICS'!S18*0.99999999999","v":0.26095259457363523},{"$f":"'PERFORMANCE METRICS'!T18*0.99999999999","v":-5.6864696994922007E-3},{"$f":"'PERFORMANCE METRICS'!U18*0.99999999999","v":2.9984745399268518E-2},{"$f":"'PERFORMANCE METRICS'!V18*0.99999999999","v":0.22881917781227254},{"$f":"'PERFORMANCE METRICS'!W18*0.99999999999","v":-2.657962203409479E-2},{"$f":"+W12","v":-4.5263573118436984E-4},null,{"$f":"Y12","v":3.2099567611859392E-2},null,"Barbados"]
[null,"Assets'",{"$f":"'PERFORMANCE METRICS'!D18*0.00000000001","v":{"$error":"#VALUE!"}},{"$f":"'PERFORMANCE METRICS'!E18*0.00000000001","v":1.6668429710669873E-12},{"$f":"'PERFORMANCE METRICS'!F18*0.00000000001","v":2.4304753941048265E-12},{"$f":"'PERFORMANCE METRICS'!G18*0.00000000001","v":1.3371386094798195E-12},{"$f":"'PERFORMANCE METRICS'!H18*0.00000000001","v":9.819748995959353E-13},{"$f":"'PERFORMANCE METRICS'!I18*0.00000000001","v":4.5717105315221241E-13},{"$f":"'PERFORMANCE METRICS'!J18*0.00000000001","v":-1.6150559180007058E-13},{"$f":"'PERFORMANCE METRICS'!K18*0.00000000001","v":1.0938750436756119E-12},{"$f":"'PERFORMANCE METRICS'!L18*0.00000000001","v":1.1361561570260954E-12},{"$f":"'PERFORMANCE METRICS'!M18*0.00000000001","v":1.5945568554190519E-12},{"$f":"'PERFORMANCE METRICS'!N18*0.00000000001","v":5.4311390660453972E-13},{"$f":"'PERFORMANCE METRICS'!O18*0.00000000001","v":6.2163805059750011E-13},{"$f":"'PERFORMANCE METRICS'!P18*0.00000000001","v":8.1246072502356573E-13},{"$f":"'PERFORMANCE METRICS'!Q18*0.00000000001","v":5.5154833727795326E-13},{"$f":"'PERFORMANCE METRICS'!R18*0.00000000001","v":5.7487337438993833E-13},{"$f":"'PERFORMANCE METRICS'!S18*0.00000000001","v":2.6095259457624476E-12},{"$f":"'PERFORMANCE METRICS'!T18*0.00000000001","v":-5.686469699549066E-14},{"$f":"'PERFORMANCE METRICS'!U18*0.00000000001","v":2.9984745399568365E-13},{"$f":"'PERFORMANCE METRICS'!V18*0.00000000001","v":2.2881917781456071E-12},{"$f":"'PERFORMANCE METRICS'!W18*0.00000000001","v":-2.6579622034360589E-13},{"$f":"'PERFORMANCE METRICS'!X18*0.00000000001","v":2.3790535573611131E-13},null,{"$f":"'PERFORMANCE METRICS'!Z18*0.00000000001","v":5.3189889910811124E-13},null,"Belarus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium"]
[null,"V/A'",{"$f":"'PERFORMANCE METRICS'!D34*0.99999999999","v":8.2930428877818763},{"$f":"'PERFORMANCE METRICS'!E34*0.99999999999","v":4.1251093620250456},{"$f":"'PERFORMANCE METRICS'!F34*0.99999999999","v":2.546762871359642},{"$f":"'PERFORMANCE METRICS'!G34*0.99999999999","v":2.7001734754215527},{"$f":"'PERFORMANCE METRICS'!H34*0.99999999999","v":1.3557438251730616},{"$f":"'PERFORMANCE METRICS'!I34*0.99999999999","v":1.6760291563447833},{"$f":"'PERFORMANCE METRICS'!J34*0.99999999999","v":2.3033090921527681},{"$f":"'PERFORMANCE METRICS'!K34*0.99999999999","v":2.2183661673902542},{"$f":"'PERFORMANCE METRICS'!L34*0.99999999999","v":3.0300463794743995},{"$f":"'PERFORMANCE METRICS'!M34*0.99999999999","v":3.4813051298147841},{"$f":"'PERFORMANCE METRICS'!N34*0.99999999999","v":3.3199866412914978},{"$f":"'PERFORMANCE METRICS'!O34*0.99999999999","v":3.7122190511641673},{"$f":"'PERFORMANCE METRICS'!P34*0.99999999999","v":2.6719383648660635},{"$f":"'PERFORMANCE METRICS'!Q34*0.99999999999","v":3.3145131517845074},{"$f":"'PERFORMANCE METRICS'!R34*0.99999999999","v":5.1013610843831207},{"$f":"'PERFORMANCE METRICS'!S34*0.99999999999","v":3.9651506749929784},{"$f":"'PERFORMANCE METRICS'!T34*0.99999999999","v":4.4553713641150425},{"$f":"'PERFORMANCE METRICS'!U34*0.99999999999","v":7.2238625829897334},{"$f":"'PERFORMANCE METRICS'!V34*0.99999999999","v":6.7985602031205508},{"$f":"'PERFORMANCE METRICS'!W34*0.99999999999","v":6.9750736839911491},{"$f":"'PERFORMANCE METRICS'!X34*0.99999999999","v":7.2261767592528701},{"$f":"'PERFORMANCE METRICS'!Y34*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS'!Z34*0.99999999999","v":0},null,"Belize"]
[null,"V/A'",{"$f":"'PERFORMANCE METRICS'!D34*0.00000000001","v":8.2930428878648068E-11},{"$f":"'PERFORMANCE METRICS'!E34*0.00000000001","v":4.1251093620662969E-11},{"$f":"'PERFORMANCE METRICS'!F34*0.00000000001","v":2.5467628713851096E-11},{"$f":"'PERFORMANCE METRICS'!G34*0.00000000001","v":2.7001734754485544E-11},{"$f":"'PERFORMANCE METRICS'!H34*0.00000000001","v":1.3557438251866188E-11},{"$f":"'PERFORMANCE METRICS'!I34*0.00000000001","v":1.6760291563615436E-11},{"$f":"'PERFORMANCE METRICS'!J34*0.00000000001","v":2.3033090921758011E-11},{"$f":"'PERFORMANCE METRICS'!K34*0.00000000001","v":2.2183661674124377E-11},{"$f":"'PERFORMANCE METRICS'!L34*0.00000000001","v":3.0300463795047002E-11},{"$f":"'PERFORMANCE METRICS'!M34*0.00000000001","v":3.4813051298495967E-11},{"$f":"'PERFORMANCE METRICS'!N34*0.00000000001","v":3.3199866413246974E-11},{"$f":"'PERFORMANCE METRICS'!O34*0.00000000001","v":3.7122190512012897E-11},{"$f":"'PERFORMANCE METRICS'!P34*0.00000000001","v":2.6719383648927829E-11},{"$f":"'PERFORMANCE METRICS'!Q34*0.00000000001","v":3.3145131518176526E-11},{"$f":"'PERFORMANCE METRICS'!R34*0.00000000001","v":5.1013610844341337E-11},{"$f":"'PERFORMANCE METRICS'!S34*0.00000000001","v":3.9651506750326296E-11},{"$f":"'PERFORMANCE METRICS'!T34*0.00000000001","v":4.4553713641595962E-11},{"$f":"'PERFORMANCE METRICS'!U34*0.00000000001","v":7.2238625830619708E-11},{"$f":"'PERFORMANCE METRICS'!V34*0.00000000001","v":6.7985602031885354E-11},{"$f":"'PERFORMANCE METRICS'!W34*0.00000000001","v":6.9750736840608988E-11},{"$f":"'PERFORMANCE METRICS'!X34*0.00000000001","v":7.2261767593251321E-11},{"$f":"'PERFORMANCE METRICS'!Y34*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS'!Z34*0.00000000001","v":0},null,"Benin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bhutan"]
[null,"V/E'",{"$f":"'PERFORMANCE METRICS'!D38*0.99999999999","v":36.857647283308367},{"$f":"'PERFORMANCE METRICS'!E38*0.99999999999","v":19.16272632747609},{"$f":"'PERFORMANCE METRICS'!F38*0.99999999999","v":31.404149329980196},{"$f":"'PERFORMANCE METRICS'!G38*0.99999999999","v":25.443022558512681},{"$f":"'PERFORMANCE METRICS'!H38*0.99999999999","v":15.726458348524693},{"$f":"'PERFORMANCE METRICS'!I38*0.99999999999","v":15.344940561032594},{"$f":"'PERFORMANCE METRICS'!J38*0.99999999999","v":19.229308995555598},{"$f":"'PERFORMANCE METRICS'!K38*0.99999999999","v":12.286174402211392},{"$f":"'PERFORMANCE METRICS'!L38*0.99999999999","v":20.920724466456782},{"$f":"'PERFORMANCE METRICS'!M38*0.99999999999","v":22.311672180423944},{"$f":"'PERFORMANCE METRICS'!N38*0.99999999999","v":20.700585273417786},{"$f":"'PERFORMANCE METRICS'!O38*0.99999999999","v":28.604177714945227},{"$f":"'PERFORMANCE METRICS'!P38*0.99999999999","v":19.875461887545629},{"$f":"'PERFORMANCE METRICS'!Q38*0.99999999999","v":24.662392943386791},{"$f":"'PERFORMANCE METRICS'!R38*0.99999999999","v":39.858163184039796},{"$f":"'PERFORMANCE METRICS'!S38*0.99999999999","v":33.588297989707939},{"$f":"'PERFORMANCE METRICS'!T38*0.99999999999","v":25.991842881941295},{"$f":"'PERFORMANCE METRICS'!U38*0.99999999999","v":44.266619561312552},{"$f":"'PERFORMANCE METRICS'!V38*0.99999999999","v":66.654539874467616},{"$f":"'PERFORMANCE METRICS'!W38*0.99999999999","v":40.530106754637714},{"$f":"'PERFORMANCE METRICS'!X38*0.99999999999","v":41.072103617770438},{"$f":"'PERFORMANCE METRICS'!Y38*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS'!Z38*0.99999999999","v":0},null,"Bolivia"]
[null,"V/E'",{"$f":"'PERFORMANCE METRICS'!D38*0.00000000001","v":3.6857647283676946E-10},{"$f":"'PERFORMANCE METRICS'!E38*0.00000000001","v":1.9162726327667715E-10},{"$f":"'PERFORMANCE METRICS'!F38*0.00000000001","v":3.1404149330294237E-10},{"$f":"'PERFORMANCE METRICS'!G38*0.00000000001","v":2.5443022558767113E-10},{"$f":"'PERFORMANCE METRICS'!H38*0.00000000001","v":1.5726458348681957E-10},{"$f":"'PERFORMANCE METRICS'!I38*0.00000000001","v":1.5344940561186042E-10},{"$f":"'PERFORMANCE METRICS'!J38*0.00000000001","v":1.9229308995747891E-10},{"$f":"'PERFORMANCE METRICS'!K38*0.00000000001","v":1.2286174402334252E-10},{"$f":"'PERFORMANCE METRICS'!L38*0.00000000001","v":2.0920724466665989E-10},{"$f":"'PERFORMANCE METRICS'!M38*0.00000000001","v":2.2311672180647061E-10},{"$f":"'PERFORMANCE METRICS'!N38*0.00000000001","v":2.070058527362479E-10},{"$f":"'PERFORMANCE METRICS'!O38*0.00000000001","v":2.8604177715231266E-10},{"$f":"'PERFORMANCE METRICS'!P38*0.00000000001","v":1.9875461887744381E-10},{"$f":"'PERFORMANCE METRICS'!Q38*0.00000000001","v":2.4662392943633411E-10},{"$f":"'PERFORMANCE METRICS'!R38*0.00000000001","v":3.9858163184438375E-10},{"$f":"'PERFORMANCE METRICS'!S38*0.00000000001","v":3.3588297990043819E-10},{"$f":"'PERFORMANCE METRICS'!T38*0.00000000001","v":2.5991842882201215E-10},{"$f":"'PERFORMANCE METRICS'!U38*0.00000000001","v":4.426661956175522E-10},{"$f":"'PERFORMANCE METRICS'!V38*0.00000000001","v":6.6654539875134163E-10},{"$f":"'PERFORMANCE METRICS'!W38*0.00000000001","v":4.0530106755043014E-10},{"$f":"'PERFORMANCE METRICS'!X38*0.00000000001","v":4.1072103618181157E-10},{"$f":"'PERFORMANCE METRICS'!Y38*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS'!Z38*0.00000000001","v":0},null,"Bosnia and Herzegovina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil"]
[null,"Adjusted Net Earnings (Net Earnings Prime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria"]
[null,{"$f":"CONCATENATE('PERFORMANCE METRICS'!C3,\" \",'Orig Chart w ranges'!A97)","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"'Earnings Prime'!X1","v":"Q2 2016"},{"$f":"'Earnings Prime'!Y1","v":"2016E"},{"$f":"'Earnings Prime'!Z1","v":"2017E"},null,null,null,null,null,null,"Burkina Faso"]
[null,"Earnings (Net Income)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S5","v":3262.6442200000001},{"$f":"'Earnings Prime'!T5","v":3727.0843},{"$f":"'Earnings Prime'!U5","v":4671.5593900000003},{"$f":"'Earnings Prime'!V5","v":5361.9787699999997},{"$f":"'Earnings Prime'!W5","v":4928.2362300000004},{"$f":"'Earnings Prime'!X5","v":3054.23738},{"$f":"'Earnings Prime'!Y5","v":6137.1153299999996},{"$f":"'Earnings Prime'!Z5","v":7109.4760200000001},null,null,null,null,null,null,"Burundi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia"]
[null,"Remove: Special Items adjusted after-tax effect",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S7","v":348.45167881458002},{"$f":"'Earnings Prime'!T7","v":255.92428482873999},{"$f":"'Earnings Prime'!U7","v":100.57228828319998},{"$f":"'Earnings Prime'!V7","v":330.85211786264},{"$f":"'Earnings Prime'!W7","v":712.49239684607994},{"$f":"'Earnings Prime'!X7","v":200.91000476249999},{"$f":"'Earnings Prime'!Y7","v":0},{"$f":"'Earnings Prime'!Z7","v":0},null,null,null,null,null,null,"Cameroon"]
[null,"Adjust:  Recurring Special Items to include in earnings",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S8","v":0},{"$f":"'Earnings Prime'!T8","v":0},{"$f":"'Earnings Prime'!U8","v":0},{"$f":"'Earnings Prime'!V8","v":0},{"$f":"'Earnings Prime'!W8","v":0},{"$f":"'Earnings Prime'!X8","v":0},{"$f":"'Earnings Prime'!Y8","v":0},{"$f":"'Earnings Prime'!Z8","v":0},null,null,null,null,null,null,"Canada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cape Verde"]
[null,"Add Back: Depreciation Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S10","v":2401.5939000000003},{"$f":"'Earnings Prime'!T10","v":2705.6263600000002},{"$f":"'Earnings Prime'!U10","v":3072.4558200000001},{"$f":"'Earnings Prime'!V10","v":3149.1165699999992},{"$f":"'Earnings Prime'!W10","v":3352.7204100000008},{"$f":"'Earnings Prime'!X10","v":1906.4587400000005},{"$f":"'Earnings Prime'!Y10","v":3784.52122281126},{"$f":"'Earnings Prime'!Z10","v":4238.6723138663965},null,null,null,null,null,null,"Central African Republic"]
[null,"Add Back: Op Lease Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S11","v":301.13194300000032},{"$f":"'Earnings Prime'!T11","v":396.38434599999982},{"$f":"'Earnings Prime'!U11","v":331.89944099999957},{"$f":"'Earnings Prime'!V11","v":401.53974199999993},{"$f":"'Earnings Prime'!W11","v":390.934123},{"$f":"'Earnings Prime'!X11","v":4083.0181699999998},{"$f":"'Earnings Prime'!Y11","v":441.28298942010713},{"$f":"'Earnings Prime'!Z11","v":494.23794443561735},null,null,null,null,null,null,"Chad"]
[null,"Add Back: R&D Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S12","v":70.923150000000007},{"$f":"'Earnings Prime'!T12","v":56.762832000000003},{"$f":"'Earnings Prime'!U12","v":79.590670000000003},{"$f":"'Earnings Prime'!V12","v":77.609619440000003},{"$f":"'Earnings Prime'!W12","v":72.994618939999995},{"$f":"'Earnings Prime'!X12","v":0},{"$f":"'Earnings Prime'!Y12","v":82.395681938014832},{"$f":"'Earnings Prime'!Z12","v":92.283349795399616},null,null,null,null,null,null,"Chile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"China"]
[null,"Add Back: Amortization Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S14","v":0},{"$f":"'Earnings Prime'!T14","v":0},{"$f":"'Earnings Prime'!U14","v":3.2111399999994319},{"$f":"'Earnings Prime'!V14","v":5.8043800000004921},{"$f":"'Earnings Prime'!W14","v":7.4799199999997654},{"$f":"'Earnings Prime'!X14","v":4.11229000000003},{"$f":"'Earnings Prime'!Y14","v":7.4799199999997654},{"$f":"'Earnings Prime'!Z14","v":7.4799199999997654},null,null,null,null,null,null,"Colombia"]
[null,"Add Back: Interest Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S15","v":291.34278999999998},{"$f":"'Earnings Prime'!T15","v":206.0127},{"$f":"'Earnings Prime'!U15","v":152.92003},{"$f":"'Earnings Prime'!V15","v":152.47125},{"$f":"'Earnings Prime'!W15","v":225.54432},{"$f":"'Earnings Prime'!X15","v":124.84592000000001},{"$f":"'Earnings Prime'!Y15","v":225.54432},{"$f":"'Earnings Prime'!Z15","v":225.54432},null,null,null,null,null,null,"Comoros"]
[null,"Add Back: Minority Interest Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S16","v":22.13598},{"$f":"'Earnings Prime'!T16","v":-15.088649999999999},{"$f":"'Earnings Prime'!U16","v":51.247129999999999},{"$f":"'Earnings Prime'!V16","v":126.96274},{"$f":"'Earnings Prime'!W16","v":118.09716},{"$f":"'Earnings Prime'!X16","v":9.5392200000000003},{"$f":"'Earnings Prime'!Y16","v":118.09716},{"$f":"'Earnings Prime'!Z16","v":118.09716},null,null,null,null,null,null,"Congo, Democratic Republic of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica"]
[null,"Add Back: Tax Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S18","v":1110.17697},{"$f":"'Earnings Prime'!T18","v":1149.7040500000001},{"$f":"'Earnings Prime'!U18","v":1522.7080699999999},{"$f":"'Earnings Prime'!V18","v":1270.52954},{"$f":"'Earnings Prime'!W18","v":1388.6079099999999},{"$f":"'Earnings Prime'!X18","v":687.40588000000002},{"$f":"'Earnings Prime'!Y18","v":1521.5619196088837},{"$f":"'Earnings Prime'!Z18","v":1762.6372324348233},null,null,null,null,null,null,"Côte d'Ivoire"]
[null,"Adjust: NOL Tax Shield",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S19","v":0},{"$f":"'Earnings Prime'!T19","v":0},{"$f":"'Earnings Prime'!U19","v":0},{"$f":"'Earnings Prime'!V19","v":322.11478295536949},{"$f":"'Earnings Prime'!W19","v":134.08821553266216},{"$f":"'Earnings Prime'!X19","v":202.35389391339174},{"$f":"'Earnings Prime'!Y19","v":0},{"$f":"'Earnings Prime'!Z19","v":0},null,null,null,null,null,null,"Croatia"]
[null,"Adjust: Interest Expense Tax Shield",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S20","v":73.593771439579996},{"$f":"'Earnings Prime'!T20","v":48.718089308700002},{"$f":"'Earnings Prime'!U20","v":37.283126674240002},{"$f":"'Earnings Prime'!V20","v":28.658801092499999},{"$f":"'Earnings Prime'!W20","v":48.670434357120001},{"$f":"'Earnings Prime'!X20","v":22.878014840000002},{"$f":"'Earnings Prime'!Y20","v":38.204120707953336},{"$f":"'Earnings Prime'!Z20","v":38.204120707953336},null,null,null,null,null,null,"Cyprus"]
[null,"Subtract:  Adjusted Tax Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S21","v":1183.77074143958},{"$f":"'Earnings Prime'!T21","v":1198.4221393087},{"$f":"'Earnings Prime'!U21","v":1559.99119667424},{"$f":"'Earnings Prime'!V21","v":1621.3031240478695},{"$f":"'Earnings Prime'!W21","v":1571.3665598897821},{"$f":"'Earnings Prime'!X21","v":912.63778875339176},{"$f":"'Earnings Prime'!Y21","v":1559.766040316837},{"$f":"'Earnings Prime'!Z21","v":1800.8413531427766},null,null,null,null,null,null,"Czech Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark"]
[null,"Add Back: Pension and OPEB Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S23","v":121.2},{"$f":"'Earnings Prime'!T23","v":382.57220999999998},{"$f":"'Earnings Prime'!U23","v":363.09077000000002},{"$f":"'Earnings Prime'!V23","v":599.98373000000004},{"$f":"'Earnings Prime'!W23","v":312.63574},{"$f":"'Earnings Prime'!X23","v":118.11144},{"$f":"'Earnings Prime'!Y23","v":425.2367466666667},{"$f":"'Earnings Prime'!Z23","v":425.2367466666667},null,null,null,null,null,null,"Djibouti"]
[null,"Subtract: Pension and OPEB Service Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S24","v":121.2},{"$f":"'Earnings Prime'!T24","v":280.2},{"$f":"'Earnings Prime'!U24","v":319.70280000000002},{"$f":"'Earnings Prime'!V24","v":550.39657999999997},{"$f":"'Earnings Prime'!W24","v":244.81985},{"$f":"'Earnings Prime'!X24","v":185.81987166666667},{"$f":"'Earnings Prime'!Y24","v":371.63974333333334},{"$f":"'Earnings Prime'!Z24","v":371.63974333333334},null,null,null,null,null,null,"Dominica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic"]
[null,"Adjust: COGS from FIFO to LIFO",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S26","v":0},{"$f":"'Earnings Prime'!T26","v":0},{"$f":"'Earnings Prime'!U26","v":0},{"$f":"'Earnings Prime'!V26","v":0},{"$f":"'Earnings Prime'!W26","v":0},{"$f":"'Earnings Prime'!X26","v":0},{"$f":"'Earnings Prime'!Y26","v":0},{"$f":"'Earnings Prime'!Z26","v":0},null,null,null,null,null,null,"Ecuador"]
[null,"Adjust: Carrying Cost of Monetary Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S27","v":-179.76324},{"$f":"'Earnings Prime'!T27","v":-270.11416000000003},{"$f":"'Earnings Prime'!U27","v":-245.57381000000001},{"$f":"'Earnings Prime'!V27","v":-242.04534000000001},{"$f":"'Earnings Prime'!W27","v":-257.78359},{"$f":"'Earnings Prime'!X27","v":-114.18613000000001},{"$f":"'Earnings Prime'!Y27","v":-257.78359},{"$f":"'Earnings Prime'!Z27","v":-257.78359},null,null,null,null,null,null,"Egypt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador"]
[null,"Add:  Gross earnings missing from acquisitions",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S29","v":0},{"$f":"'Earnings Prime'!T29","v":0},{"$f":"'Earnings Prime'!U29","v":0},{"$f":"'Earnings Prime'!V29","v":0},{"$f":"'Earnings Prime'!W29","v":0},{"$f":"'Earnings Prime'!X29","v":0},{"$f":"'Earnings Prime'!Y29","v":0},{"$f":"'Earnings Prime'!Z29","v":0},null,null,null,null,null,null,"Equatorial Guinea"]
[null,"Subtract:  Gross earnings included from divestitures",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S30","v":0},{"$f":"'Earnings Prime'!T30","v":0},{"$f":"'Earnings Prime'!U30","v":0},{"$f":"'Earnings Prime'!V30","v":0},{"$f":"'Earnings Prime'!W30","v":0},{"$f":"'Earnings Prime'!X30","v":0},{"$f":"'Earnings Prime'!Y30","v":0},{"$f":"'Earnings Prime'!Z30","v":0},null,null,null,null,null,null,"Eritrea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia"]
[null,"Subtract: Equity Investment Income",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S32","v":0.29970999999999998},{"$f":"'Earnings Prime'!T32","v":-50.95438},{"$f":"'Earnings Prime'!U32","v":-115.56061},{"$f":"'Earnings Prime'!V32","v":-126.1741},{"$f":"'Earnings Prime'!W32","v":-189.08597},{"$f":"'Earnings Prime'!X32","v":-240.90227999999999},{"$f":"'Earnings Prime'!Y32","v":-189.08597},{"$f":"'Earnings Prime'!Z32","v":-189.08597},null,null,null,null,null,null,"Ethiopia"]
[null,"Add Back:  Stock Option Expense (After-Tax)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S33","v":73.596180000000004},{"$f":"'Earnings Prime'!T33","v":76.984369999999998},{"$f":"'Earnings Prime'!U33","v":150.41874000000001},{"$f":"'Earnings Prime'!V33","v":166.49089000000001},{"$f":"'Earnings Prime'!W33","v":173.21169},{"$f":"'Earnings Prime'!X33","v":117.0222},{"$f":"'Earnings Prime'!Y33","v":173.21169},{"$f":"'Earnings Prime'!Z33","v":173.21169},null,null,null,null,null,null,"Fiji"]
[null,"Subtract: Capital Grants and Subsidies - Release to P&L",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S34","v":0},{"$f":"'Earnings Prime'!T34","v":0},{"$f":"'Earnings Prime'!U34","v":0},{"$f":"'Earnings Prime'!V34","v":0},{"$f":"'Earnings Prime'!W34","v":0},{"$f":"'Earnings Prime'!X34","v":0},{"$f":"'Earnings Prime'!Y34","v":0},{"$f":"'Earnings Prime'!Z34","v":0},null,null,null,null,null,null,"Finland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France"]
[null,"Adjusted Gross Earnings\nGross Earnings Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S36","v":5821.2597627458399},{"$f":"'Earnings Prime'!T36","v":6732.33631386256},{"$f":"'Earnings Prime'!U36","v":8288.8217160425593},{"$f":"'Earnings Prime'!V36","v":8694.0641695294889},{"$f":"'Earnings Prime'!W36","v":8373.0856952041377},{"$f":"'Earnings Prime'!X36","v":8932.0997248174426},{"$f":"'Earnings Prime'!Y36","v":10916.343576794763},{"$f":"'Earnings Prime'!Z36","v":12405.697980722794},null,null,null,null,null,null,"Gabon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gambia"]
[null,"Maintenance CAPX/Economic Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S38","v":0},{"$f":"'Earnings Prime'!T38","v":0},{"$f":"'Earnings Prime'!U38","v":0},{"$f":"'Earnings Prime'!V38","v":0},{"$f":"'Earnings Prime'!W38","v":0},{"$f":"'Earnings Prime'!X38","v":0},{"$f":"'Earnings Prime'!Y38","v":0},{"$f":"'Earnings Prime'!Z38","v":0},null,null,null,null,null,null,"Georgia"]
[null,"  Depreciating Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S39","v":32063.666750838845},{"$f":"'Earnings Prime'!T39","v":34800.959246180028},{"$f":"'Earnings Prime'!U39","v":36443.120403036555},{"$f":"'Earnings Prime'!V39","v":40064.40455912325},{"$f":"'Earnings Prime'!W39","v":43654.005755430961},{"$f":"'Earnings Prime'!X39","v":56176.518253904782},{"$f":"'Earnings Prime'!Y39","v":45569.417626340735},{"$f":"'Earnings Prime'!Z39","v":49760.909640460522},null,null,null,null,null,null,"Germany"]
[null,"  Asset Life",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S40","v":9.3996344018803093},{"$f":"'Earnings Prime'!T40","v":9.3883972206536672},{"$f":"'Earnings Prime'!U40","v":9.1212024046422435},{"$f":"'Earnings Prime'!V40","v":9.1113235760671074},{"$f":"'Earnings Prime'!W40","v":9.2256940520046662},{"$f":"'Earnings Prime'!X40","v":10.15556499389923},{"$f":"'Earnings Prime'!Y40","v":9.2274257133741298},{"$f":"'Earnings Prime'!Z40","v":9.2205471821233349},null,null,null,null,null,null,"Ghana"]
[null,"Subtract:  Economic Depreciation (aka Adj. MCAPX)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S41","v":3411.1610494579245},{"$f":"'Earnings Prime'!T41","v":3706.8051583523657},{"$f":"'Earnings Prime'!U41","v":3995.4294166840109},{"$f":"'Earnings Prime'!V41","v":4397.2101555432855},{"$f":"'Earnings Prime'!W41","v":4731.7855447358252},{"$f":"'Earnings Prime'!X41","v":5531.5995011259147},{"$f":"'Earnings Prime'!Y41","v":4938.4756964548542},{"$f":"'Earnings Prime'!Z41","v":5396.7415010831746},null,null,null,null,null,null,"Greece"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grenada"]
[null,"Adjusted Net Earnings\nNet Earnings Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S43","v":2410.0987132879154},{"$f":"'Earnings Prime'!T43","v":3025.5311555101944},{"$f":"'Earnings Prime'!U43","v":4293.3922993585484},{"$f":"'Earnings Prime'!V43","v":4296.8540139862034},{"$f":"'Earnings Prime'!W43","v":3641.3001504683125},{"$f":"'Earnings Prime'!X43","v":3400.5002236915279},{"$f":"'Earnings Prime'!Y43","v":5977.8678803399089},{"$f":"'Earnings Prime'!Z43","v":7008.9564796396198},null,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau"]
[null,"Adjusted Net Assets (Net Assets Prime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guyana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti"]
[null,{"$f":"B97","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"M97","v":2011},2012,2013,2014,2015,"Q2 2016","2016E","2017E",null,null,null,null,null,null,"Honduras"]
[null,"Cash & Short-Term Investments",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S5","v":6655.3128800000004},{"$f":"'Assets Prime'!T5","v":8848.5915800000002},{"$f":"'Assets Prime'!U5","v":9903.8770700000005},{"$f":"'Assets Prime'!V5","v":7618.4732700000004},{"$f":"'Assets Prime'!W5","v":12419.87664},{"$f":"'Assets Prime'!X5","v":14353.79845},{"$f":"'Assets Prime'!Y5","v":14353.79845},{"$f":"'Assets Prime'!Z5","v":16076.286670586769},null,null,null,null,null,null,"Hong Kong"]
[null,"   Excess Cash",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S6","v":3527.566527},{"$f":"'Assets Prime'!T6","v":5222.9892127759913},{"$f":"'Assets Prime'!U6","v":5844.656693817471},{"$f":"'Assets Prime'!V6","v":3020.4823220448748},{"$f":"'Assets Prime'!W6","v":7275.9781141246012},{"$f":"'Assets Prime'!X6","v":11516.118653277859},{"$f":"'Assets Prime'!Y6","v":8549.4282397778588},{"$f":"'Assets Prime'!Z6","v":9575.7177702023873},null,null,null,null,null,null,"Hungary"]
[null,"Operating Cash & Short-Term Investments",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S7","v":3127.7463530000005},{"$f":"'Assets Prime'!T7","v":3625.602367224009},{"$f":"'Assets Prime'!U7","v":4059.2203761825294},{"$f":"'Assets Prime'!V7","v":4597.9909479551261},{"$f":"'Assets Prime'!W7","v":5143.8985258753992},{"$f":"'Assets Prime'!X7","v":2837.679796722141},{"$f":"'Assets Prime'!Y7","v":5804.3702102221414},{"$f":"'Assets Prime'!Z7","v":6500.5689003843818},null,null,null,null,null,null,"Iceland"]
[null,"Adjusted Accounts Receivable",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S10","v":2388.6170499999998},{"$f":"'Assets Prime'!T10","v":2454.6255000000001},{"$f":"'Assets Prime'!U10","v":2853.8971700000002},{"$f":"'Assets Prime'!V10","v":7270.2621799999997},{"$f":"'Assets Prime'!W10","v":5055.1388800000004},{"$f":"'Assets Prime'!X10","v":3130.1343499999998},{"$f":"'Assets Prime'!Y10","v":5706.1961738761092},{"$f":"'Assets Prime'!Z10","v":6390.9525976267078},null,null,null,null,null,null,"India"]
[null,"Adjusted Inventory",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S13","v":2860.1032799999998},{"$f":"'Assets Prime'!T13","v":2629.743481},{"$f":"'Assets Prime'!U13","v":3560.4321319999999},{"$f":"'Assets Prime'!V13","v":5971.8139940000001},{"$f":"'Assets Prime'!W13","v":5478.4163099999996},{"$f":"'Assets Prime'!X13","v":4895.9354599999997},{"$f":"'Assets Prime'!Y13","v":6183.9880029215865},{"$f":"'Assets Prime'!Z13","v":6926.0805248687875},null,null,null,null,null,null,"Indonesia"]
[null,"Adjusted Other Current Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S17","v":1530.2147},{"$f":"'Assets Prime'!T17","v":1690.22084},{"$f":"'Assets Prime'!U17","v":2066.01685},{"$f":"'Assets Prime'!V17","v":3160.8420160000001},{"$f":"'Assets Prime'!W17","v":4215.73398},{"$f":"'Assets Prime'!X17","v":3869.6938400000004},{"$f":"'Assets Prime'!Y17","v":4758.6833275598365},{"$f":"'Assets Prime'!Z17","v":5329.7360705516721},null,null,null,null,null,null,"Iran"]
[null,"Current Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S18","v":9906.681383000001},{"$f":"'Assets Prime'!T18","v":10400.192188224009},{"$f":"'Assets Prime'!U18","v":12539.56652818253},{"$f":"'Assets Prime'!V18","v":21000.909137955125},{"$f":"'Assets Prime'!W18","v":19893.1876958754},{"$f":"'Assets Prime'!X18","v":14733.44344672214},{"$f":"'Assets Prime'!Y18","v":22453.237714579675},{"$f":"'Assets Prime'!Z18","v":25147.33809343155},null,null,null,null,null,null,"Iraq"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland"]
[null,"Accounts Payable",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S20","v":10165.594870000001},{"$f":"'Assets Prime'!T20","v":4717.0644400000001},{"$f":"'Assets Prime'!U20","v":6006.6398399999998},{"$f":"'Assets Prime'!V20","v":6575.8662000000004},{"$f":"'Assets Prime'!W20","v":9433.7667299999994},{"$f":"'Assets Prime'!X20","v":9083.7428600000003},{"$f":"'Assets Prime'!Y20","v":10648.75266492495},{"$f":"'Assets Prime'!Z20","v":11926.627026416712},null,null,null,null,null,null,"Israel"]
[null,"Income Taxes Payable",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S21","v":154.71708000000001},{"$f":"'Assets Prime'!T21","v":78.958190000000002},{"$f":"'Assets Prime'!U21","v":154.74454},{"$f":"'Assets Prime'!V21","v":181.82912999999999},{"$f":"'Assets Prime'!W21","v":235.98},{"$f":"'Assets Prime'!X21","v":247.6157},{"$f":"'Assets Prime'!Y21","v":266.37214230428503},{"$f":"'Assets Prime'!Z21","v":298.33740076948197},null,null,null,null,null,null,"Italy"]
[null,"Total Accrued Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S22","v":0},{"$f":"'Assets Prime'!T22","v":5986.4840100000001},{"$f":"'Assets Prime'!U22","v":7256.5593699999999},{"$f":"'Assets Prime'!V22","v":8542.9685700000009},{"$f":"'Assets Prime'!W22","v":8669.55746},{"$f":"'Assets Prime'!X22","v":8660.8967100000009},{"$f":"'Assets Prime'!Y22","v":9786.119982415019},{"$f":"'Assets Prime'!Z22","v":10960.476474438819},null,null,null,null,null,null,"Jamaica"]
[null,"Other Current Liabilities",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S23","v":104.76317999999998},{"$f":"'Assets Prime'!T23","v":1265.88607},{"$f":"'Assets Prime'!U23","v":1094.3936800000001},{"$f":"'Assets Prime'!V23","v":1209.73642},{"$f":"'Assets Prime'!W23","v":1518.5739100000001},{"$f":"'Assets Prime'!X23","v":1395.5020199999999},{"$f":"'Assets Prime'!Y23","v":1714.1528335201906},{"$f":"'Assets Prime'!Z23","v":1919.8550435873774},null,null,null,null,null,null,"Japan"]
[null,"Other Current Liabilities",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S27","v":104.76317999999998},{"$f":"'Assets Prime'!T27","v":7252.3700800000006},{"$f":"'Assets Prime'!U27","v":8350.9530500000001},{"$f":"'Assets Prime'!V27","v":9752.7049900000002},{"$f":"'Assets Prime'!W27","v":10188.131369999999},{"$f":"'Assets Prime'!X27","v":10056.398730000001},{"$f":"'Assets Prime'!Y27","v":11500.27281593521},{"$f":"'Assets Prime'!Z27","v":12880.331518026196},null,null,null,null,null,null,"Jordan"]
[null,"Non Current Unearned Revenue",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S28","v":0},{"$f":"'Assets Prime'!T28","v":0},{"$f":"'Assets Prime'!U28","v":0},{"$f":"'Assets Prime'!V28","v":0},{"$f":"'Assets Prime'!W28","v":0},{"$f":"'Assets Prime'!X28","v":0},{"$f":"'Assets Prime'!Y28","v":0},{"$f":"'Assets Prime'!Z28","v":0},null,null,null,null,null,null,"Kazakhstan"]
[null,"Current Liabilities",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S29","v":10425.075130000001},{"$f":"'Assets Prime'!T29","v":12048.39271},{"$f":"'Assets Prime'!U29","v":14512.33743},{"$f":"'Assets Prime'!V29","v":16510.400320000001},{"$f":"'Assets Prime'!W29","v":19857.878099999998},{"$f":"'Assets Prime'!X29","v":19387.757290000001},{"$f":"'Assets Prime'!Y29","v":22415.397623164445},{"$f":"'Assets Prime'!Z29","v":25105.295945212391},null,null,null,null,null,null,"Kenya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kiribati"]
[null,"Net Working Capital",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S31","v":-518.39374700000008},{"$f":"'Assets Prime'!T31","v":-1648.2005217759906},{"$f":"'Assets Prime'!U31","v":-1972.7709018174701},{"$f":"'Assets Prime'!V31","v":4490.508817955124},{"$f":"'Assets Prime'!W31","v":35.30959587540201},{"$f":"'Assets Prime'!X31","v":-4654.3138432778615},{"$f":"'Assets Prime'!Y31","v":37.840091415229836},{"$f":"'Assets Prime'!Z31","v":42.042148219159571},null,null,null,null,null,null,"South Korea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait"]
[null,"Inflation Adjusted Land & Improvements",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S37","v":864.04279220974627},{"$f":"'Assets Prime'!T37","v":829.18799631434058},{"$f":"'Assets Prime'!U37","v":814.6449063126239},{"$f":"'Assets Prime'!V37","v":914.87340233100656},{"$f":"'Assets Prime'!W37","v":795.87445157874993},{"$f":"'Assets Prime'!X37","v":725.54769767535993},{"$f":"'Assets Prime'!Y37","v":822.43690899285912},{"$f":"'Assets Prime'!Z37","v":896.38476739197642},null,null,null,null,null,null,"Kyrgyzstan"]
[null,"LT Investments @ Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S38","v":123.83795000000001},{"$f":"'Assets Prime'!T38","v":1262.58276},{"$f":"'Assets Prime'!U38","v":1143.7245499999999},{"$f":"'Assets Prime'!V38","v":1092.5493300000001},{"$f":"'Assets Prime'!W38","v":5922.5475900000001},{"$f":"'Assets Prime'!X38","v":5883.2453100000002},{"$f":"'Assets Prime'!Y38","v":6685.3194738849925},{"$f":"'Assets Prime'!Z38","v":7487.572904204424},null,null,null,null,null,null,"Laos"]
[null,"Other Long-Term Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S43","v":6045.0488599999999},{"$f":"'Assets Prime'!T43","v":4985.3228499999996},{"$f":"'Assets Prime'!U43","v":5622.6552199999996},{"$f":"'Assets Prime'!V43","v":6256.0613599999997},{"$f":"'Assets Prime'!W43","v":7712.0488999999998},{"$f":"'Assets Prime'!X43","v":8339.8158399999993},{"$f":"'Assets Prime'!Y43","v":8705.2927665412535},{"$f":"'Assets Prime'!Z43","v":9749.9475524753925},null,null,null,null,null,null,"Latvia"]
[null,"Non-Depreciating Intangible Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S44","v":0},{"$f":"'Assets Prime'!T44","v":0},{"$f":"'Assets Prime'!U44","v":0},{"$f":"'Assets Prime'!V44","v":0},{"$f":"'Assets Prime'!W44","v":0},{"$f":"'Assets Prime'!X44","v":0},{"$f":"'Assets Prime'!Y44","v":0},{"$f":"'Assets Prime'!Z44","v":0},null,null,null,null,null,null,"Lebanon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho"]
[null,"Total Non-Depreciating Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S46","v":6514.5358552097459},{"$f":"'Assets Prime'!T46","v":5428.8930845383493},{"$f":"'Assets Prime'!U46","v":5608.2537744951533},{"$f":"'Assets Prime'!V46","v":12753.99291028613},{"$f":"'Assets Prime'!W46","v":14465.780537454151},{"$f":"'Assets Prime'!X46","v":10294.295004397498},{"$f":"'Assets Prime'!Y46","v":16250.889240834334},{"$f":"'Assets Prime'!Z46","v":18175.947372290953},null,null,null,null,null,null,"Liberia"]
[null,"Total Non-Depreciating Assets (w/o LT Invest)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S47","v":6390.6979052097458},{"$f":"'Assets Prime'!T47","v":4166.3103245383491},{"$f":"'Assets Prime'!U47","v":4464.5292244951534},{"$f":"'Assets Prime'!V47","v":11661.44358028613},{"$f":"'Assets Prime'!W47","v":8543.2329474541511},{"$f":"'Assets Prime'!X47","v":4411.0496943974977},{"$f":"'Assets Prime'!Y47","v":9565.569766949342},{"$f":"'Assets Prime'!Z47","v":10688.374468086529},null,null,null,null,null,null,"Libya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania"]
[null,"GDP Deflator Adjusted Gross PP&E w/CIP",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S49","v":29501.379787363687},{"$f":"'Assets Prime'!T49","v":31413.972683961365},{"$f":"'Assets Prime'!U49","v":33556.011489714532},{"$f":"'Assets Prime'!V49","v":36550.43257944948},{"$f":"'Assets Prime'!W49","v":40186.773547243465},{"$f":"'Assets Prime'!X49","v":22382.281191827038},{"$f":"'Assets Prime'!Y49","v":41654.11981902393},{"$f":"'Assets Prime'!Z49","v":45389.714490131053},null,null,null,null,null,null,"Luxembourg"]
[null,"Capitalized Operating Leases",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S50","v":2419.7563373585053},{"$f":"'Assets Prime'!T50","v":3185.1603775664717},{"$f":"'Assets Prime'!U50","v":2604.5174509752383},{"$f":"'Assets Prime'!V50","v":3151.0064076880922},{"$f":"'Assets Prime'!W50","v":3092.1791836312877},{"$f":"'Assets Prime'!X50","v":33794.237062077744},{"$f":"'Assets Prime'!Y50","v":3499.6995016951323},{"$f":"'Assets Prime'!Z50","v":3919.6713431740168},null,null,null,null,null,null,"Macedonia"]
[null,"Capitalized Research & Development",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S51","v":142.53062611665138},{"$f":"'Assets Prime'!T51","v":201.82618465219261},{"$f":"'Assets Prime'!U51","v":282.59146234678127},{"$f":"'Assets Prime'!V51","v":362.96557198567427},{"$f":"'Assets Prime'!W51","v":375.05302455620796},{"$f":"'Assets Prime'!X51","v":0},{"$f":"'Assets Prime'!Y51","v":415.59830562167377},{"$f":"'Assets Prime'!Z51","v":451.52380715545888},null,null,null,null,null,null,"Madagascar"]
[null,"Intangibles Included in Depreciating Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S52","v":0},{"$f":"'Assets Prime'!T52","v":0},{"$f":"'Assets Prime'!U52","v":0},{"$f":"'Assets Prime'!V52","v":0},{"$f":"'Assets Prime'!W52","v":0},{"$f":"'Assets Prime'!X52","v":0},{"$f":"'Assets Prime'!Y52","v":0},{"$f":"'Assets Prime'!Z52","v":0},null,null,null,null,null,null,"Malawi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia"]
[null,"Total Depreciating Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S54","v":32063.666750838845},{"$f":"'Assets Prime'!T54","v":34800.959246180028},{"$f":"'Assets Prime'!U54","v":36443.120403036555},{"$f":"'Assets Prime'!V54","v":40064.40455912325},{"$f":"'Assets Prime'!W54","v":43654.005755430961},{"$f":"'Assets Prime'!X54","v":56176.518253904782},{"$f":"'Assets Prime'!Y54","v":45569.417626340735},{"$f":"'Assets Prime'!Z54","v":49760.909640460522},null,null,null,null,null,null,"Maldives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mali"]
[null,"Adjusted Total Assets\nTotal Assets Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S56","v":38454.364656048594},{"$f":"'Assets Prime'!T56","v":38967.269570718374},{"$f":"'Assets Prime'!U56","v":40907.649627531711},{"$f":"'Assets Prime'!V56","v":51725.848139409383},{"$f":"'Assets Prime'!W56","v":52197.238702885108},{"$f":"'Assets Prime'!X56","v":60587.567948302283},{"$f":"'Assets Prime'!Y56","v":55134.987393290081},{"$f":"'Assets Prime'!Z56","v":60449.28410854705},null,null,null,null,null,null,"Malta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritania"]
[null,"Adjusted Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S58","v":12825.466700335539},{"$f":"'Assets Prime'!T58","v":13920.383698472011},{"$f":"'Assets Prime'!U58","v":14577.248161214622},{"$f":"'Assets Prime'!V58","v":16025.7618236493},{"$f":"'Assets Prime'!W58","v":17461.602302172385},{"$f":"'Assets Prime'!X58","v":22470.607301561915},{"$f":"'Assets Prime'!Y58","v":18227.767050536295},{"$f":"'Assets Prime'!Z58","v":19904.363856184209},null,null,null,null,null,null,"Mauritius"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mexico"]
[null,"Adjusted Net Assets\nNet Assets Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S59","v":25628.897955713055},{"$f":"'Assets Prime'!T59","v":25046.885872246363},{"$f":"'Assets Prime'!U59","v":26330.401466317089},{"$f":"'Assets Prime'!V59","v":35700.086315760083},{"$f":"'Assets Prime'!W59","v":34735.636400712727},{"$f":"'Assets Prime'!X59","v":38116.960646740365},{"$f":"'Assets Prime'!Y59","v":36907.22034275379},{"$f":"'Assets Prime'!Z59","v":40544.920252362841},null,null,null,null,null,null,"Moldova"]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco"]
[null,"Adjusted ROA (ROA Prime) and Real Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar"]
[null,{"$f":"B141","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S1","v":2011},{"$f":"'PERFORMANCE METRICS'!T1","v":2012},{"$f":"'PERFORMANCE METRICS'!U1","v":2013},{"$f":"'PERFORMANCE METRICS'!V1","v":2014},{"$f":"'PERFORMANCE METRICS'!W1","v":2015},{"$f":"'PERFORMANCE METRICS'!X1","v":"2016E"},{"$f":"'PERFORMANCE METRICS'!Y1","v":"2017E"},{"$f":"'PERFORMANCE METRICS'!Z1","v":"2018E"},null,null,null,null,null,null,"Namibia"]
[null,"Earnings'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S11","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T11","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U11","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V11","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W11","v":3641.3001504683125},{"$f":"'PERFORMANCE METRICS'!X11","v":5977.8678803399089},{"$f":"'PERFORMANCE METRICS'!Y11","v":7008.9564796396198},{"$f":"'PERFORMANCE METRICS'!Z11","v":8579.7085415652436},null,null,null,null,null,null,"Nepal"]
[null,"Net Assets'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S12","v":25628.897955713055},{"$f":"'PERFORMANCE METRICS'!T12","v":25046.885872246363},{"$f":"'PERFORMANCE METRICS'!U12","v":26330.401466317089},{"$f":"'PERFORMANCE METRICS'!V12","v":35700.086315760083},{"$f":"'PERFORMANCE METRICS'!W12","v":34735.636400712727},{"$f":"'PERFORMANCE METRICS'!X12","v":36907.22034275379},{"$f":"'PERFORMANCE METRICS'!Y12","v":40544.920252362841},{"$f":"'PERFORMANCE METRICS'!Z12","v":44177.649448305034},null,null,null,null,null,null,"Netherlands"]
[null,"Adjusted ROA (ROA Prime)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S13","v":9.4038328040971009E-2},{"$f":"'PERFORMANCE METRICS'!T13","v":0.12079470361873157},{"$f":"'PERFORMANCE METRICS'!U13","v":0.16305836828393327},{"$f":"'PERFORMANCE METRICS'!V13","v":0.12035976540732686},{"$f":"'PERFORMANCE METRICS'!W13","v":0.10482894594076296},{"$f":"'PERFORMANCE METRICS'!X13","v":0.16197014635141924},{"$f":"'PERFORMANCE METRICS'!Y13","v":0.17286891763540116},{"$f":"'PERFORMANCE METRICS'!Z13","v":0.19420925849857368},null,null,null,null,null,null,"New Zealand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua"]
[null,"Growth rate - inflation-distorted ",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S16","v":0.30115827745225876},{"$f":"'PERFORMANCE METRICS'!T16","v":1.3338015573977338E-2},{"$f":"'PERFORMANCE METRICS'!U16","v":4.9795124939198195E-2},{"$f":"'PERFORMANCE METRICS'!V16","v":0.26445416958389112},{"$f":"'PERFORMANCE METRICS'!W16","v":9.113249573119658E-3},{"$f":"'PERFORMANCE METRICS'!X16","v":5.6281687756072701E-2},{"$f":"'PERFORMANCE METRICS'!Y16","v":9.6387012430943594E-2},{"$f":"'PERFORMANCE METRICS'!Z16","v":8.4621417741236701E-2},null,null,null,null,null,null,"Niger"]
[null,"GDP Deflator - approximate",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S17","v":4.0205682876014004E-2},{"$f":"'PERFORMANCE METRICS'!T17","v":1.9024485273526404E-2},{"$f":"'PERFORMANCE METRICS'!U17","v":1.981037953962983E-2},{"$f":"'PERFORMANCE METRICS'!V17","v":3.5634991769330382E-2},{"$f":"'PERFORMANCE METRICS'!W17","v":3.5692871607480248E-2},{"$f":"'PERFORMANCE METRICS'!X17","v":3.2491152182461569E-2},{"$f":"'PERFORMANCE METRICS'!Y17","v":3.2653600994472232E-2},{"$f":"'PERFORMANCE METRICS'!Z17","v":3.1431527830425576E-2},null,null,null,null,null,null,"Nigeria"]
[null,"Real Growth Rate in Gross Assets'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S18","v":0.26095259457624476},{"$f":"'PERFORMANCE METRICS'!T18","v":-5.6864696995490658E-3},{"$f":"'PERFORMANCE METRICS'!U18","v":2.9984745399568365E-2},{"$f":"'PERFORMANCE METRICS'!V18","v":0.22881917781456074},{"$f":"'PERFORMANCE METRICS'!W18","v":-2.6579622034360588E-2},{"$f":"'PERFORMANCE METRICS'!X18","v":2.3790535573611132E-2},{"$f":"'PERFORMANCE METRICS'!Y18","v":6.3733411436471363E-2},{"$f":"'PERFORMANCE METRICS'!Z18","v":5.3189889910811125E-2},null,null,null,null,null,null,"Norway"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman"]
[null,"Goodwill",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S21","v":6530.3848099999996},{"$f":"'PERFORMANCE METRICS'!T21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!U21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!V21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!W21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!X21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!Y21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!Z21","v":6822.5263400000003},null,null,null,null,null,null,"Pakistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama"]
[null,"Earnings'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S23","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T23","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U23","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V23","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W23","v":3641.3001504683125},{"$f":"'PERFORMANCE METRICS'!X23","v":5977.8678803399089},{"$f":"'PERFORMANCE METRICS'!Y23","v":7008.9564796396198},{"$f":"'PERFORMANCE METRICS'!Z23","v":8579.7085415652436},null,null,null,null,null,null,"Papua New Guinea"]
[null,"Net Assets'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S24","v":32159.282765713055},{"$f":"'PERFORMANCE METRICS'!T24","v":31869.412212246363},{"$f":"'PERFORMANCE METRICS'!U24","v":33152.927806317093},{"$f":"'PERFORMANCE METRICS'!V24","v":42522.61265576008},{"$f":"'PERFORMANCE METRICS'!W24","v":41558.162740712723},{"$f":"'PERFORMANCE METRICS'!X24","v":43729.746682753786},{"$f":"'PERFORMANCE METRICS'!Y24","v":47367.446592362845},{"$f":"'PERFORMANCE METRICS'!Z24","v":51000.17578830503},null,null,null,null,null,null,"Paraguay"]
[null,"ROA' wg (with goodwill)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S25","v":7.49425517616788E-2},{"$f":"'PERFORMANCE METRICS'!T25","v":9.4935266937480028E-2},{"$f":"'PERFORMANCE METRICS'!U25","v":0.12950265884331544},{"$f":"'PERFORMANCE METRICS'!V25","v":0.10104868317408421},{"$f":"'PERFORMANCE METRICS'!W25","v":8.7619372713536467E-2},{"$f":"'PERFORMANCE METRICS'!X25","v":0.13670026318029121},{"$f":"'PERFORMANCE METRICS'!Y25","v":0.1479699030424344},{"$f":"'PERFORMANCE METRICS'!Z25","v":0.16822899938969774},null,null,null,null,null,null,"Peru"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar"]
[null,{"$f":"B184","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S1","v":2011},{"$f":"'Enterprise Value Prime'!T1","v":2012},{"$f":"'Enterprise Value Prime'!U1","v":2013},{"$f":"'Enterprise Value Prime'!V1","v":2014},{"$f":"'Enterprise Value Prime'!W1","v":2015},{"$f":"'Enterprise Value Prime'!X1","v":"2016E"},null,null,null,null,null,null,null,null,"Romania"]
[null,"Book Value of Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S6","v":5620.0440200000003},{"$f":"'Enterprise Value Prime'!T6","v":5450.2392399999999},{"$f":"'Enterprise Value Prime'!U6","v":5173.7783399999998},{"$f":"'Enterprise Value Prime'!V6","v":7010.0784400000002},{"$f":"'Enterprise Value Prime'!W6","v":10035.909879999999},{"$f":"'Enterprise Value Prime'!X6","v":10545.86413},null,null,null,null,null,null,null,null,"Russia"]
[null,"  + Operating Lease Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S7","v":1397.2648956780188},{"$f":"'Enterprise Value Prime'!T7","v":1839.2400565159833},{"$f":"'Enterprise Value Prime'!U7","v":1506.0418015455798},{"$f":"'Enterprise Value Prime'!V7","v":1822.0447573270508},{"$f":"'Enterprise Value Prime'!W7","v":1787.1806717638049},{"$f":"'Enterprise Value Prime'!X7","v":2022.3978243620379},null,null,null,null,null,null,null,null,"Rwanda"]
[null,"  + Other Long Term Liabilities",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S8","v":1552.72732},{"$f":"'Enterprise Value Prime'!T8","v":1641.8723},{"$f":"'Enterprise Value Prime'!U8","v":1728.5800300000001},{"$f":"'Enterprise Value Prime'!V8","v":1676.4111399999999},{"$f":"'Enterprise Value Prime'!W8","v":1646.14014},{"$f":"'Enterprise Value Prime'!X8","v":1646.14014},null,null,null,null,null,null,null,null,"Samoa"]
[null,"  + Preferred Stock",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S9","v":0},{"$f":"'Enterprise Value Prime'!T9","v":0},{"$f":"'Enterprise Value Prime'!U9","v":0},{"$f":"'Enterprise Value Prime'!V9","v":0},{"$f":"'Enterprise Value Prime'!W9","v":0},{"$f":"'Enterprise Value Prime'!X9","v":0},null,null,null,null,null,null,null,null,"Saudi Arabia"]
[null,"  + Pension Obligations",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S10","v":0},{"$f":"'Enterprise Value Prime'!T10","v":521.57859999999982},{"$f":"'Enterprise Value Prime'!U10","v":932.84110999999984},{"$f":"'Enterprise Value Prime'!V10","v":832.3902499999997},{"$f":"'Enterprise Value Prime'!W10","v":1466.5303899999999},{"$f":"'Enterprise Value Prime'!X10","v":1466.5303899999999},null,null,null,null,null,null,null,null,"Senegal"]
[null,"  + Stock Option Claims",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S11","v":2269.43457076},{"$f":"'Enterprise Value Prime'!T11","v":1452.1887528399996},{"$f":"'Enterprise Value Prime'!U11","v":4879.7885017999997},{"$f":"'Enterprise Value Prime'!V11","v":5233.70742144},{"$f":"'Enterprise Value Prime'!W11","v":5156.7548300799999},{"$f":"'Enterprise Value Prime'!X11","v":5731.0365113999997},null,null,null,null,null,null,null,null,"Serbia"]
[null,"Adjusted Total Debt\nTotal Debt Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S12","v":10839.470806438019},{"$f":"'Enterprise Value Prime'!T12","v":10905.118949355983},{"$f":"'Enterprise Value Prime'!U12","v":14221.029783345579},{"$f":"'Enterprise Value Prime'!V12","v":16574.632008767054},{"$f":"'Enterprise Value Prime'!W12","v":20092.515911843802},{"$f":"'Enterprise Value Prime'!X12","v":21411.968995762036},null,null,null,null,null,null,null,null,"Seychelles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
[null,"Add: Minority Interest",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S14","v":703.69124999999997},{"$f":"'Enterprise Value Prime'!T14","v":733.10098000000005},{"$f":"'Enterprise Value Prime'!U14","v":812.06129999999996},{"$f":"'Enterprise Value Prime'!V14","v":887.69487000000004},{"$f":"'Enterprise Value Prime'!W14","v":1133.3658499999999},{"$f":"'Enterprise Value Prime'!X14","v":1133.3658499999999},null,null,null,null,null,null,null,null,"Singapore"]
[null,"Add: Market Cap",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S15","v":93730.684450000001},{"$f":"'Enterprise Value Prime'!T15","v":106440.53012},{"$f":"'Enterprise Value Prime'!U15","v":182162.49210999999},{"$f":"'Enterprise Value Prime'!V15","v":229359.89085},{"$f":"'Enterprise Value Prime'!W15","v":234256.26730000001},{"$f":"'Enterprise Value Prime'!X15","v":259387.51076},null,null,null,null,null,null,null,null,"Slovakia"]
[null,"Subtract: Non-Operating EV (excess cash)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S16","v":3651.404477},{"$f":"'Enterprise Value Prime'!T16","v":6485.5719727759915},{"$f":"'Enterprise Value Prime'!U16","v":6988.3812438174709},{"$f":"'Enterprise Value Prime'!V16","v":4113.031652044875},{"$f":"'Enterprise Value Prime'!W16","v":13198.5257041246},{"$f":"'Enterprise Value Prime'!X16","v":15234.747713662851},null,null,null,null,null,null,null,null,"Slovenia"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S17","v":101622.44202943801},{"$f":"'Enterprise Value Prime'!T17","v":111593.17807657999},{"$f":"'Enterprise Value Prime'!U17","v":190207.2019495281},{"$f":"'Enterprise Value Prime'!V17","v":242709.18607672217},{"$f":"'Enterprise Value Prime'!W17","v":242283.62335771922},{"$f":"'Enterprise Value Prime'!X17","v":266698.09789209918},null,null,null,null,null,null,null,null,"Solomon Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain"]
[null,"V/A and V/E Prime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sri Lanka"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Kitts and Nevis"]
[null,{"$f":"B202","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S1","v":2011},{"$f":"'PERFORMANCE METRICS'!T1","v":2012},{"$f":"'PERFORMANCE METRICS'!U1","v":2013},{"$f":"'PERFORMANCE METRICS'!V1","v":2014},{"$f":"'PERFORMANCE METRICS'!W1","v":2015},{"$f":"'PERFORMANCE METRICS'!X1","v":"2016E"},null,null,null,null,null,null,null,null,"Saint Lucia"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S28","v":101622.44202943801},{"$f":"'PERFORMANCE METRICS'!T28","v":111593.17807657999},{"$f":"'PERFORMANCE METRICS'!U28","v":190207.2019495281},{"$f":"'PERFORMANCE METRICS'!V28","v":242709.18607672217},{"$f":"'PERFORMANCE METRICS'!W28","v":242283.62335771922},{"$f":"'PERFORMANCE METRICS'!X28","v":266698.09789209918},null,null,null,null,null,null,null,null,"Saint Vincent and the Grenadines"]
[null,"Adjusted Net Assets (Net Asset Prime)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S5","v":25628.897955713055},{"$f":"'PERFORMANCE METRICS'!T5","v":25046.885872246363},{"$f":"'PERFORMANCE METRICS'!U5","v":26330.401466317089},{"$f":"'PERFORMANCE METRICS'!V5","v":35700.086315760083},{"$f":"'PERFORMANCE METRICS'!W5","v":34735.636400712727},{"$f":"'PERFORMANCE METRICS'!X5","v":36907.22034275379},null,null,null,null,null,null,null,null,"Sudan"]
[null,"V/A' - Enterprise Value/Net Assets'",null,null,null,null,null,null,null,null,null,null,{"$f":"M220/M221","v":3.9651506750326297},4.4553713641595962,7.2238625830619716,6.7985602031885364,6.9750736840608996,7.2261767593251323,null,null,null,null,null,null,null,null,"Suriname"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swaziland"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"M220","v":101622.44202943801},111593.17807657999,190207.2019495281,242709.18607672217,242283.62335771922,266698.09789209918,null,null,null,null,null,null,null,null,"Sweden"]
[null,"Adjusted Net Earnings (Net Earnings Prime) (t+1)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S6","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T6","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U6","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V6","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W6","v":3641.3001504683125},{"$f":"'PERFORMANCE METRICS'!X6","v":5977.8678803399089},null,null,null,null,null,null,null,null,"Switzerland"]
[null,"Forward V/E' - Enterprise Value/Net Earnings'",null,null,null,null,null,null,null,null,null,null,{"$f":"M224/N225","v":33.58829799004382},{"$f":"N224/O225","v":25.991842882201215},44.266619561755221,66.654539875134162,{"$f":"Q224/R225","v":40.530106755043015},{"$f":"'PERFORMANCE METRICS'!X38","v":41.07210361818116},null,null,null,null,null,null,null,null,"Syria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uganda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United States"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excl. Excep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GAAP"]

{"sheet":"Orig Chart w ranges","index":4,"n_rows":253,"n_cols":38,"rows_kept":253,"cut":false,"hidden":true,"merged":[]}
[]
[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 Implied ROA' (Formula Driven)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W14/((1+Y12-0.02)^5))*0.06)","v":0.40826639540484905}]
[null,null,null,{"$f":"D5","v":1997},1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"M5","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,"YTD",null,"5Yr CAGR"]
[null,null,null,{"$f":"'Earnings Prime'!E1","v":1997},{"$f":"'Earnings Prime'!F1","v":1998},{"$f":"'Earnings Prime'!G1","v":1999},{"$f":"'Earnings Prime'!H1","v":2000},{"$f":"'Earnings Prime'!I1","v":2001},{"$f":"'Earnings Prime'!J1","v":2002},{"$f":"'Earnings Prime'!K1","v":2003},{"$f":"'Earnings Prime'!L1","v":2004},{"$f":"'Earnings Prime'!M1","v":2005},{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"V5+1&\"E\"","v":"2016E"},{"$f":"V5+2&\"E\"","v":"2017E"},"Mkt Imp",{"$f":"V5+4&\"E\"","v":"2019E"},{"$f":"V5+5&\"E\"","v":"2020E"}]
[null,"ROA",null,{"$f":"'PERFORMANCE METRICS'!E13-D8","v":0},{"$f":"'PERFORMANCE METRICS'!F13-E8","v":0},{"$f":"'PERFORMANCE METRICS'!G13-F8","v":0},{"$f":"'PERFORMANCE METRICS'!H13-G8","v":0},{"$f":"'PERFORMANCE METRICS'!I13-H8","v":0},{"$f":"'PERFORMANCE METRICS'!J13-I8","v":0},{"$f":"'PERFORMANCE METRICS'!K13-J8","v":0},{"$f":"'PERFORMANCE METRICS'!L13-K8","v":1.491243321547811E-2},{"$f":"'PERFORMANCE METRICS'!M13-L8","v":1.8561604897437065E-2},{"$f":"'PERFORMANCE METRICS'!N13-M8","v":1.5708997757821475E-2},{"$f":"'PERFORMANCE METRICS'!O13-N8","v":1.5087698187286253E-2},{"$f":"'PERFORMANCE METRICS'!P13-O8","v":1.8400121999387536E-2},{"$f":"'PERFORMANCE METRICS'!Q13-P8","v":2.5587875174411384E-2},{"$f":"'PERFORMANCE METRICS'!R13-Q8","v":2.9136837187436829E-2},{"$f":"'PERFORMANCE METRICS'!S13-R8","v":1.9095776279292209E-2},{"$f":"'PERFORMANCE METRICS'!T13-S8","v":2.5859436681251541E-2},{"$f":"'PERFORMANCE METRICS'!U13-T8","v":3.3555709440617837E-2},{"$f":"'PERFORMANCE METRICS'!V13-U8","v":1.9311082233242655E-2},{"$f":"'PERFORMANCE METRICS'!W13-V8","v":1.7209573227226493E-2},{"$f":"'PERFORMANCE METRICS'!X13-W8","v":2.5269883171128021E-2},{"$f":"'PERFORMANCE METRICS'!Y13-X8","v":2.4899014592966756E-2},{"$f":"IF(Y3=\"\",'PERFORMANCE METRICS'!Z13,Y3)","v":0.40826639540484905},{"$f":"'PERFORMANCE METRICS'!AA13","v":0.17994753219090007},{"$f":"'PERFORMANCE METRICS'!AB13","v":0.16754434606717716}]
[]
[null,"ROAWG",null,{"$f":"'PERFORMANCE METRICS'!E25","v":0.17562378065385992},{"$f":"'PERFORMANCE METRICS'!F25","v":0.16088306803148703},{"$f":"'PERFORMANCE METRICS'!G25","v":7.4994821749793494E-2},{"$f":"'PERFORMANCE METRICS'!H25","v":8.9845488816410843E-2},{"$f":"'PERFORMANCE METRICS'!I25","v":7.7229455963824675E-2},{"$f":"'PERFORMANCE METRICS'!J25","v":0.10879616771170215},{"$f":"'PERFORMANCE METRICS'!K25","v":0.1112094485334264},{"$f":"'PERFORMANCE METRICS'!L25","v":0.1394004763427423},{"$f":"'PERFORMANCE METRICS'!M25","v":9.8497153006481125E-2},{"$f":"'PERFORMANCE METRICS'!N25","v":0.12502556559959199},{"$f":"'PERFORMANCE METRICS'!O25","v":0.13143677287619779},{"$f":"'PERFORMANCE METRICS'!P25","v":9.3469324304936222E-2},{"$f":"'PERFORMANCE METRICS'!Q25","v":0.10298284345841333},{"$f":"'PERFORMANCE METRICS'!R25","v":9.1652311389815E-2},{"$f":"'PERFORMANCE METRICS'!S25","v":7.49425517616788E-2},{"$f":"'PERFORMANCE METRICS'!T25","v":9.4935266937480028E-2},{"$f":"'PERFORMANCE METRICS'!U25","v":0.12950265884331544},{"$f":"'PERFORMANCE METRICS'!V25","v":0.10104868317408421},{"$f":"'PERFORMANCE METRICS'!W25","v":8.7619372713536467E-2},{"$f":"'PERFORMANCE METRICS'!X25","v":0.13670026318029121},{"$f":"'PERFORMANCE METRICS'!Y25","v":0.1479699030424344},0,{"$f":"'PERFORMANCE METRICS'!AA25","v":0.15668042007765681},{"$f":"'PERFORMANCE METRICS'!AB25","v":0.14653591918510864}]
[]
[null,"ROA sum",null,{"$f":"IF(ISERROR(D8+D6),#N/A,D8+D6)","v":0.17562378065385992},0.16088306803148703,7.4994821749793494E-2,8.9845488816410843E-2,7.7229455963824675E-2,0.10879616771170215,0.1112094485334264,0.15431290955822041,0.11705875790391819,{"$f":"IF(ISERROR(M8+M6),#N/A,M8+M6)","v":0.14073456335741347},0.14652447106348404,0.11186944630432376,0.12857071863282471,0.12078914857725183,9.4038328040971009E-2,0.12079470361873157,0.16305836828393327,0.12035976540732686,0.10482894594076296,0.16197014635141924,0.17286891763540116,0.40826639540484905,0.33662795226855691,0.31408026525228583]
[]
[null,"Asset' Growth",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O18),#N/A,'PERFORMANCE METRICS'!O18)","v":6.2163805059750013E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P18),#N/A,'PERFORMANCE METRICS'!P18)","v":8.1246072502356576E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q18),#N/A,'PERFORMANCE METRICS'!Q18)","v":5.5154833727795324E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R18),#N/A,'PERFORMANCE METRICS'!R18)","v":5.7487337438993841E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S18),#N/A,'PERFORMANCE METRICS'!S18)","v":0.26095259457624476},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T18),#N/A,'PERFORMANCE METRICS'!T18)","v":-5.6864696995490658E-3},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U18),#N/A,'PERFORMANCE METRICS'!U18)","v":2.9984745399568365E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V18),#N/A,'PERFORMANCE METRICS'!V18)","v":0.22881917781456074},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W18),#N/A,'PERFORMANCE METRICS'!W18)","v":-2.6579622034360588E-2},-3.85602688338283E-2,null,{"$f":"'Performance and Valuation Chart'!Y12","v":3.2099567611859392E-2},{"$f":"'PERFORMANCE METRICS'!AA18","v":1.2869052563755187E-2},{"$f":"'PERFORMANCE METRICS'!AB18","v":8.1010948757963969E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Implied 5Yr CAGR"]
[null,"V/A'",null,{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E34),#N/A,'PERFORMANCE METRICS'!E34)","v":4.1251093620662971},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F34),#N/A,'PERFORMANCE METRICS'!F34)","v":2.5467628713851096},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G34),#N/A,'PERFORMANCE METRICS'!G34)","v":2.7001734754485547},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H34),#N/A,'PERFORMANCE METRICS'!H34)","v":1.355743825186619},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I34),#N/A,'PERFORMANCE METRICS'!I34)","v":1.6760291563615437},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J34),#N/A,'PERFORMANCE METRICS'!J34)","v":2.3033090921758013},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K34),#N/A,'PERFORMANCE METRICS'!K34)","v":2.2183661674124378},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L34),#N/A,'PERFORMANCE METRICS'!L34)","v":3.0300463795047001},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M34),#N/A,'PERFORMANCE METRICS'!M34)","v":3.4813051298495972},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N34),#N/A,'PERFORMANCE METRICS'!N34)","v":3.3199866413246975},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O34),#N/A,'PERFORMANCE METRICS'!O34)","v":3.7122190512012896},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P34),#N/A,'PERFORMANCE METRICS'!P34)","v":2.671938364892783},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q34),#N/A,'PERFORMANCE METRICS'!Q34)","v":3.3145131518176525},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R34),#N/A,'PERFORMANCE METRICS'!R34)","v":5.1013610844341342},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S34),#N/A,'PERFORMANCE METRICS'!S34)","v":3.9651506750326297},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T34),#N/A,'PERFORMANCE METRICS'!T34)","v":4.4553713641595962},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U34),#N/A,'PERFORMANCE METRICS'!U34)","v":7.2238625830619716},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V34),#N/A,'PERFORMANCE METRICS'!V34)","v":6.7985602031885364},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W34),#N/A,'PERFORMANCE METRICS'!W34)","v":6.9750736840608996},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!X34),#N/A,'PERFORMANCE METRICS'!X34)","v":7.2261767593251323}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(AB17,\"MMM\")&TEXT(AB17,\"YYYY\")","v":"Dec2006"},"Dec2007","Dec2008","Dec2009","Dec2010","Jan2012","Dec2012","Dec2013","Dec2014","Dec2015","Sep2016"]
[null,"V/E'",null,{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E38),#N/A,'PERFORMANCE METRICS'!E38)","v":19.162726327667716},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F38),#N/A,'PERFORMANCE METRICS'!F38)","v":31.404149330294238},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G38),#N/A,'PERFORMANCE METRICS'!G38)","v":25.443022558767112},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H38),#N/A,'PERFORMANCE METRICS'!H38)","v":15.726458348681957},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I38),#N/A,'PERFORMANCE METRICS'!I38)","v":15.344940561186043},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J38),#N/A,'PERFORMANCE METRICS'!J38)","v":19.229308995747893},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K38),#N/A,'PERFORMANCE METRICS'!K38)","v":12.286174402334254},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L38),#N/A,'PERFORMANCE METRICS'!L38)","v":20.920724466665991},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M38),#N/A,'PERFORMANCE METRICS'!M38)","v":22.311672180647061},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N38),#N/A,'PERFORMANCE METRICS'!N38)","v":20.700585273624792},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O38),#N/A,'PERFORMANCE METRICS'!O38)","v":28.60417771523127},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P38),#N/A,'PERFORMANCE METRICS'!P38)","v":19.875461887744382},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q38),#N/A,'PERFORMANCE METRICS'!Q38)","v":24.662392943633414},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R38),#N/A,'PERFORMANCE METRICS'!R38)","v":39.858163184438375},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S38),#N/A,'PERFORMANCE METRICS'!S38)","v":33.58829799004382},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T38),#N/A,'PERFORMANCE METRICS'!T38)","v":25.991842882201215},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U38),#N/A,'PERFORMANCE METRICS'!U38)","v":44.266619561755221},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V38),#N/A,'PERFORMANCE METRICS'!V38)","v":66.654539875134162},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W38),#N/A,'PERFORMANCE METRICS'!W38)","v":40.530106755043015},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!X38),#N/A,'PERFORMANCE METRICS'!X38)","v":41.07210361818116},null,null,null,null,{"$f":"M4","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"YEAR(AL17)","v":2016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Performance and Valuation Chart'!AA17","v":"IQ20246553"},{"$f":"'PERFORMANCE METRICS'!N3","v":"2006-12-31"},{"$f":"'PERFORMANCE METRICS'!O3","v":"2007-12-31"},{"$f":"'PERFORMANCE METRICS'!P3","v":"2008-12-31"},{"$f":"'PERFORMANCE METRICS'!Q3","v":"2009-12-31"},{"$f":"'PERFORMANCE METRICS'!R3","v":"2010-12-31"},{"$f":"'PERFORMANCE METRICS'!S3","v":"2012-01-01"},{"$f":"'PERFORMANCE METRICS'!T3","v":"2012-12-31"},{"$f":"'PERFORMANCE METRICS'!U3","v":"2013-12-31"},{"$f":"'PERFORMANCE METRICS'!V3","v":"2014-12-31"},{"$f":"'PERFORMANCE METRICS'!W3","v":"2015-12-31"},{"$f":"IF(ISERROR(AA17),TODAY(),TODAY())","v":"2016-09-14"}]
[null,"TSRr",null,{"$f":"S28","v":0},{"$f":"T28","v":0},{"$f":"U28","v":0},{"$f":"V28","v":0},{"$f":"W28","v":0},{"$f":"X28","v":0},{"$f":"Y28","v":0},{"$f":"Z28","v":0},{"$f":"AA28","v":0},{"$f":"AB28","v":1},0.53608096822210849,0.46370734305750738,0.81663287711835453,0.39485778553839301,0.44214524867839899,0.65872252345381965,0.5808579366680936,0.69991120632742621,0.89290056640408899,0.9477685410391351,null,null,null,"S&P 500 Index",1248.29297,1418.3004900000001,1468.35517,903.25491999999997,1115.10268,1257.63599,1257.6048000000001,1426.1879799999999,1848.35652,2058.90238,2011.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Orig Chart w ranges'!AB57=\"Home Country\",'Orig Chart w ranges'!AB52,IF('Orig Chart w ranges'!AB57=\"Trading Country\",'Orig Chart w ranges'!AB54,'Orig Chart w ranges'!AB57))","v":"United States"},null,{"$f":"IF(OR(AB24=\"NA\",AC24=\"NA\",AB24=\"\",AC24=\"\",AB24=0,AC24=0),0,AC18/AB18-1)","v":0.13619200306799772},3.5292013471700967E-2,-0.38485256261262735,0.23453817445024261,0.12782079404562108,-2.4800498910626523E-5,0.13405099916921426,0.29601184831188943,0.11390976671535213,-2.2998846599031064E-2]
[null,null,{"$f":"\"Performance and Valuation Prime Chart: \"&AB34&\" (\"&AB50&\":\"&AB51&\")\"","v":"Performance and Valuation Prime Chart: McDonald's Corp. (NYSE:MCD)"},null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,{"$f":"\"Stock Price \"&AB55&\" \"&AB33&\" - Market Cap \"&AB32&\"B\"","v":"Stock Price USD 119.2 - Market Cap 109.5B"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Data Date - \"&AB42&\"/\"&AB43&\"/\"&AB44","v":"Data Date - 1/5/2016"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB$24<>0,ISNUMBER(AB$24)),1,#N/A)","v":1},{"$f":"IF(AND(AB21=0,AC24=0),0,IF(AND(AB21=0,AC24<>0),1,AB21*(1+AC19)))","v":1.1361920030679977},1.1762905065467124,0.72359209072530462,0.89330205873065194,1.007484637200192,1.0074596510785447,1.1425106239282916,1.4807073054332751,1.6493743291688971,1.611440621987962]
[null,null,{"$f":"AB35&\" - \"&AB31","v":"Consumer Discretionary - Restaurants"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Fiscal Year - \"&AB46&\"/\"&AB47&\"/\"&AB48&\" - Current Quarter - \"&AB38&AB39","v":"Fiscal Year - 12/31/2014 - Current Quarter - Q32015"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NYSE:MCD",{"$f":"+'Performance and Valuation Chart'!AB24","v":27.5},{"$f":"+'Performance and Valuation Chart'!AC24","v":16.75},{"$f":"+'Performance and Valuation Chart'!AD24","v":15},{"$f":"+'Performance and Valuation Chart'!AE24","v":16.25},{"$f":"+'Performance and Valuation Chart'!AF24","v":9.6999999999999993},{"$f":"+'Performance and Valuation Chart'!AG24","v":12.25},{"$f":"+'Performance and Valuation Chart'!AH24","v":18.25},{"$f":"+'Performance and Valuation Chart'!AI24","v":18.25},{"$f":"+'Performance and Valuation Chart'!AJ24","v":28.5},{"$f":"+'Performance and Valuation Chart'!AK24","v":40.5},{"$f":"+'Performance and Valuation Chart'!AL24","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB24=\"NA\",AC24=\"NA\",AB24=\"\",AC24=\"\",AB24=0,AC24=0),0,AC24/AB24-1)","v":-0.39090909090909087},-0.10447761194029848,8.3333333333333259E-2,-0.40307692307692311,0.26288659793814451,0.48979591836734704,0,0.56164383561643838,0.42105263157894735,3.7037037037036979E-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,{"$f":"IF(AB$24=0,0,1)","v":1},{"$f":"IF(AND(AB26=0,AC24=0),0,IF(AND(AB26=0,AC24<>0),1,AB26*(1+AC25)))","v":0.60909090909090913},0.54545454545454553,0.59090909090909094,0.35272727272727272,0.44545454545454549,0.66363636363636369,0.66363636363636369,1.0363636363636364,1.4727272727272727,1.5272727272727271]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB24=\"NA\",AB24=0),#N/A,1)","v":1},{"$f":"IF(AND(ISERROR(AB28),OR(AC24=\"NA\",AC24=0)),#N/A,IF(AND(ISERROR(AB28),OR(AC24<>\"NA\",AC24<>0)),1,AC26/AC21))","v":0.53608096822210849},0.46370734305750738,0.81663287711835453,0.39485778553839301,0.44214524867839899,0.65872252345381965,0.5808579366680936,0.69991120632742621,0.89290056640408899,0.9477685410391351]
[null,null,null,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,{"$f":"AB29*(1+(AC25-AC19))","v":0.4728989060229114},0.40680200307034475,0.59726096335044554,0.21643835595458225,0.24567177649476404,0.3660069026625799,0.31694331165783174,0.4011335933963866,0.52433891446518133,0.55581806451987514]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind","Restaurants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MktCap",109.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",119.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name","McDonald's Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Consumer Discretionary"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year","2014-12-31",null,null,{"$f":"\"IQ_PERIODDATE_AP\"","v":"IQ_PERIODDATE_AP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarter","Q3",null,null,{"$f":"\"IQ_FISCAL_Q\"","v":"IQ_FISCAL_Q"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",2015,null,null,{"$f":"\"IQ_FISCAL_Y\"","v":"IQ_FISCAL_Y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Date","2016-01-05"]
[]
[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,"Data M",{"$f":"MONTH(AB40)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data D",{"$f":"DAY(AB40)","v":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,"Data Y",{"$f":"YEAR(AB40)","v":2016}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal M",{"$f":"MONTH(AB37)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal D",{"$f":"DAY(AB37)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Y",{"$f":"YEAR(AB37)","v":2014}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange","NYSE","IQ_EXCHANGE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ticker","MCD",{"$f":"\"IQ_COMPANY_TICKER_NO_EXCH\"","v":"IQ_COMPANY_TICKER_NO_EXCH"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country","United States",{"$f":"\"IQ_COUNTRY_NAME\"","v":"IQ_COUNTRY_NAME"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filing Currency","USD","IQ_FILING_CURRENCY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country",{"$f":"VLOOKUP('Orig Chart w ranges'!AB55,GDP!$AG$3:$AI$181,3,FALSE)","v":"United States"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Currency","USD","IQ_TRADING_CURRENCY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario","Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDP Deflator","Trading Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NI Estimates","Excl. Excep"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valuations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Price",119.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EV/IC' Multiple",{"$f":"VALUATION!M23","v":92.257438026012167}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P/E' Multiple",{"$f":"VALUATION!R23","v":263.61798190527986}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCF",{"$f":"VALUATION!M48","v":77.524001037054106}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bull Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bear Case"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afghanistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antigua and Barbuda"]
[null,null,"x",null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,"Argentina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia"]
[null,{"$f":"'PERFORMANCE METRICS'!C50","v":"High EV/IC'"},null,{"$f":"'PERFORMANCE METRICS'!E50","v":6.8133616468395228},{"$f":"'PERFORMANCE METRICS'!F50","v":3.4017003014418585},{"$f":"'PERFORMANCE METRICS'!G50","v":3.7816827146362804},{"$f":"'PERFORMANCE METRICS'!H50","v":2.351610823720236},{"$f":"'PERFORMANCE METRICS'!I50","v":2.0011782428512266},{"$f":"'PERFORMANCE METRICS'!J50","v":2.3033090921758013},{"$f":"'PERFORMANCE METRICS'!K50","v":2.2801991621892426},{"$f":"'PERFORMANCE METRICS'!L50","v":3.2957600699692047},{"$f":"'PERFORMANCE METRICS'!M50","v":3.7746547882161301},{"$f":"'PERFORMANCE METRICS'!N50","v":3.3199866413246975},{"$f":"'PERFORMANCE METRICS'!O50","v":4.2227387646872554},{"$f":"'PERFORMANCE METRICS'!P50","v":3.3528737450072765},{"$f":"'PERFORMANCE METRICS'!Q50","v":3.3145131518176525},{"$f":"'PERFORMANCE METRICS'!R50","v":5.5458411870315478},{"$f":"'PERFORMANCE METRICS'!S50","v":4.2861361011018841},{"$f":"'PERFORMANCE METRICS'!T50","v":5.1598092435827905},{"$f":"'PERFORMANCE METRICS'!U50","v":7.6835865563361683},{"$f":"'PERFORMANCE METRICS'!V50","v":6.7985602031885364},{"$f":"'PERFORMANCE METRICS'!W50","v":7.4729157071782648},{"$f":"'PERFORMANCE METRICS'!X50","v":7.2261767593251323},null,null,null,"Australia"]
[null,{"$f":"'PERFORMANCE METRICS'!C51","v":"Low EV/IC'"},null,{"$f":"'PERFORMANCE METRICS'!E51","v":3.2099596483220121},{"$f":"'PERFORMANCE METRICS'!F51","v":1.5721342020910738},{"$f":"'PERFORMANCE METRICS'!G51","v":2.1377886715017982},{"$f":"'PERFORMANCE METRICS'!H51","v":1.3410912004856559},{"$f":"'PERFORMANCE METRICS'!I51","v":1.3255935785906363},{"$f":"'PERFORMANCE METRICS'!J51","v":1.4590052574848245},{"$f":"'PERFORMANCE METRICS'!K51","v":1.8307241438888135},{"$f":"'PERFORMANCE METRICS'!L51","v":1.7228389061499032},{"$f":"'PERFORMANCE METRICS'!M51","v":2.2773416061383513},{"$f":"'PERFORMANCE METRICS'!N51","v":2.411688105671443},{"$f":"'PERFORMANCE METRICS'!O51","v":2.9347568717621968},{"$f":"'PERFORMANCE METRICS'!P51","v":2.1004677029402004},{"$f":"'PERFORMANCE METRICS'!Q51","v":2.3097602093465075},{"$f":"'PERFORMANCE METRICS'!R51","v":3.0683490205839976},{"$f":"'PERFORMANCE METRICS'!S51","v":3.056014938089791},{"$f":"'PERFORMANCE METRICS'!T51","v":3.8962126682868017},{"$f":"'PERFORMANCE METRICS'!U51","v":4.4352159327657459},{"$f":"'PERFORMANCE METRICS'!V51","v":4.8255169621444756},{"$f":"'PERFORMANCE METRICS'!W51","v":5.771881382130239},{"$f":"'PERFORMANCE METRICS'!X51","v":5.4128488208221786},null,null,null,"Austria"]
[null,{"$f":"'PERFORMANCE METRICS'!C52","v":"High Forward PE'"},null,{"$f":"'PERFORMANCE METRICS'!E52","v":31.65069653920968},{"$f":"'PERFORMANCE METRICS'!F52","v":41.946388273395357},{"$f":"'PERFORMANCE METRICS'!G52","v":35.633798899756549},{"$f":"'PERFORMANCE METRICS'!H52","v":27.278390640248936},{"$f":"'PERFORMANCE METRICS'!I52","v":18.321853812826301},{"$f":"'PERFORMANCE METRICS'!J52","v":19.229308995747893},{"$f":"'PERFORMANCE METRICS'!K52","v":12.628629569928417},{"$f":"'PERFORMANCE METRICS'!L52","v":22.755324406399438},{"$f":"'PERFORMANCE METRICS'!M52","v":24.191749096531094},{"$f":"'PERFORMANCE METRICS'!N52","v":20.700585273624792},{"$f":"'PERFORMANCE METRICS'!O52","v":32.537942509352433},{"$f":"'PERFORMANCE METRICS'!P52","v":24.94066300664273},{"$f":"'PERFORMANCE METRICS'!Q52","v":24.662392943633414},{"$f":"'PERFORMANCE METRICS'!R52","v":43.330993311210086},{"$f":"'PERFORMANCE METRICS'!S52","v":36.307325594508448},{"$f":"'PERFORMANCE METRICS'!T52","v":30.101407985915611},{"$f":"'PERFORMANCE METRICS'!U52","v":47.083731043923173},{"$f":"'PERFORMANCE METRICS'!V52","v":66.654539875134162},{"$f":"'PERFORMANCE METRICS'!W52","v":43.422920689066714},{"$f":"'PERFORMANCE METRICS'!X52","v":41.07210361818116},null,null,null,"Azerbaijan"]
[null,{"$f":"'PERFORMANCE METRICS'!C53","v":"Low Forward PE'"},null,{"$f":"'PERFORMANCE METRICS'!E53","v":14.911502426893145},{"$f":"'PERFORMANCE METRICS'!F53","v":19.385996947128156},{"$f":"'PERFORMANCE METRICS'!G53","v":20.14381886551249},{"$f":"'PERFORMANCE METRICS'!H53","v":15.556489739732664},{"$f":"'PERFORMANCE METRICS'!I53","v":12.13651599947187},{"$f":"'PERFORMANCE METRICS'!J53","v":12.180589664626323},{"$f":"'PERFORMANCE METRICS'!K53","v":10.139262149232112},{"$f":"'PERFORMANCE METRICS'!L53","v":11.895210020483598},{"$f":"'PERFORMANCE METRICS'!M53","v":14.595474244368333},{"$f":"'PERFORMANCE METRICS'!N53","v":15.037215711482075},{"$f":"'PERFORMANCE METRICS'!O53","v":22.613511205303656},{"$f":"'PERFORMANCE METRICS'!P53","v":15.624524249795392},{"$f":"'PERFORMANCE METRICS'!Q53","v":17.186298946267215},{"$f":"'PERFORMANCE METRICS'!R53","v":23.973750131591512},{"$f":"'PERFORMANCE METRICS'!S53","v":25.887122284890349},{"$f":"'PERFORMANCE METRICS'!T53","v":22.729810656053971},{"$f":"'PERFORMANCE METRICS'!U53","v":27.178260122267925},{"$f":"'PERFORMANCE METRICS'!V53","v":47.310401490678025},{"$f":"'PERFORMANCE METRICS'!W53","v":33.53870929417716},{"$f":"'PERFORMANCE METRICS'!X53","v":30.765520280342667},"x",null,null,"Bahamas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh"]
[null,"Assets'",null,{"$f":"'PERFORMANCE METRICS'!E18*0.99999999999","v":0.16668429710503191},{"$f":"'PERFORMANCE METRICS'!F18*0.99999999999","v":0.24304753940805221},{"$f":"'PERFORMANCE METRICS'!G18*0.99999999999","v":0.13371386094664484},{"$f":"'PERFORMANCE METRICS'!H18*0.99999999999","v":9.8197489958611564E-2},{"$f":"'PERFORMANCE METRICS'!I18*0.99999999999","v":4.5717105314764077E-2},{"$f":"'PERFORMANCE METRICS'!J18*0.99999999999","v":-1.6150559179845553E-2},{"$f":"'PERFORMANCE METRICS'!K18*0.99999999999","v":0.10938750436646733},{"$f":"'PERFORMANCE METRICS'!L18*0.99999999999","v":0.1136156157014734},{"$f":"'PERFORMANCE METRICS'!M18*0.99999999999","v":0.15945568554031064},{"$f":"'PERFORMANCE METRICS'!N18*0.99999999999","v":5.4311390659910856E-2},{"$f":"'PERFORMANCE METRICS'!O18*0.99999999999","v":6.2163805059128378E-2},{"$f":"'PERFORMANCE METRICS'!P18*0.99999999999","v":8.1246072501544114E-2},{"$f":"'PERFORMANCE METRICS'!Q18*0.99999999999","v":5.5154833727243779E-2},{"$f":"'PERFORMANCE METRICS'!R18*0.99999999999","v":5.7487337438418967E-2},{"$f":"'PERFORMANCE METRICS'!S18*0.99999999999","v":0.26095259457363523},{"$f":"'PERFORMANCE METRICS'!T18*0.99999999999","v":-5.6864696994922007E-3},{"$f":"'PERFORMANCE METRICS'!U18*0.99999999999","v":2.9984745399268518E-2},{"$f":"'PERFORMANCE METRICS'!V18*0.99999999999","v":0.22881917781227254},{"$f":"'PERFORMANCE METRICS'!W18*0.99999999999","v":-2.657962203409479E-2},-3.8560268823828299E-2,null,{"$f":"'Performance and Valuation Chart'!Y12","v":3.2099567611859392E-2},null,"Barbados"]
[null,"Assets'",null,{"$f":"'PERFORMANCE METRICS'!E18*0.00000000001","v":1.6668429710669873E-12},{"$f":"'PERFORMANCE METRICS'!F18*0.00000000001","v":2.4304753941048265E-12},{"$f":"'PERFORMANCE METRICS'!G18*0.00000000001","v":1.3371386094798195E-12},{"$f":"'PERFORMANCE METRICS'!H18*0.00000000001","v":9.819748995959353E-13},{"$f":"'PERFORMANCE METRICS'!I18*0.00000000001","v":4.5717105315221241E-13},{"$f":"'PERFORMANCE METRICS'!J18*0.00000000001","v":-1.6150559180007058E-13},{"$f":"'PERFORMANCE METRICS'!K18*0.00000000001","v":1.0938750436756119E-12},{"$f":"'PERFORMANCE METRICS'!L18*0.00000000001","v":1.1361561570260954E-12},{"$f":"'PERFORMANCE METRICS'!M18*0.00000000001","v":1.5945568554190519E-12},{"$f":"'PERFORMANCE METRICS'!N18*0.00000000001","v":5.4311390660453972E-13},{"$f":"'PERFORMANCE METRICS'!O18*0.00000000001","v":6.2163805059750011E-13},{"$f":"'PERFORMANCE METRICS'!P18*0.00000000001","v":8.1246072502356573E-13},{"$f":"'PERFORMANCE METRICS'!Q18*0.00000000001","v":5.5154833727795326E-13},{"$f":"'PERFORMANCE METRICS'!R18*0.00000000001","v":5.7487337438993833E-13},{"$f":"'PERFORMANCE METRICS'!S18*0.00000000001","v":2.6095259457624476E-12},{"$f":"'PERFORMANCE METRICS'!T18*0.00000000001","v":-5.686469699549066E-14},{"$f":"'PERFORMANCE METRICS'!U18*0.00000000001","v":2.9984745399568365E-13},{"$f":"'PERFORMANCE METRICS'!V18*0.00000000001","v":2.2881917781456071E-12},{"$f":"'PERFORMANCE METRICS'!W18*0.00000000001","v":-2.6579622034360589E-13},-3.8560268833828301E-13,null,{"$f":"'PERFORMANCE METRICS'!Z18*0.00000000001","v":5.3189889910811124E-13},null,"Belarus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium"]
[null,"V/A'",null,{"$f":"'PERFORMANCE METRICS'!E34*0.99999999999","v":4.1251093620250456},{"$f":"'PERFORMANCE METRICS'!F34*0.99999999999","v":2.546762871359642},{"$f":"'PERFORMANCE METRICS'!G34*0.99999999999","v":2.7001734754215527},{"$f":"'PERFORMANCE METRICS'!H34*0.99999999999","v":1.3557438251730616},{"$f":"'PERFORMANCE METRICS'!I34*0.99999999999","v":1.6760291563447833},{"$f":"'PERFORMANCE METRICS'!J34*0.99999999999","v":2.3033090921527681},{"$f":"'PERFORMANCE METRICS'!K34*0.99999999999","v":2.2183661673902542},{"$f":"'PERFORMANCE METRICS'!L34*0.99999999999","v":3.0300463794743995},{"$f":"'PERFORMANCE METRICS'!M34*0.99999999999","v":3.4813051298147841},{"$f":"'PERFORMANCE METRICS'!N34*0.99999999999","v":3.3199866412914978},{"$f":"'PERFORMANCE METRICS'!O34*0.99999999999","v":3.7122190511641673},{"$f":"'PERFORMANCE METRICS'!P34*0.99999999999","v":2.6719383648660635},{"$f":"'PERFORMANCE METRICS'!Q34*0.99999999999","v":3.3145131517845074},{"$f":"'PERFORMANCE METRICS'!R34*0.99999999999","v":5.1013610843831207},{"$f":"'PERFORMANCE METRICS'!S34*0.99999999999","v":3.9651506749929784},{"$f":"'PERFORMANCE METRICS'!T34*0.99999999999","v":4.4553713641150425},{"$f":"'PERFORMANCE METRICS'!U34*0.99999999999","v":7.2238625829897334},{"$f":"'PERFORMANCE METRICS'!V34*0.99999999999","v":6.7985602031205508},{"$f":"'PERFORMANCE METRICS'!W34*0.99999999999","v":6.9750736839911491},{"$f":"'PERFORMANCE METRICS'!X34*0.99999999999","v":7.2261767592528701},{"$f":"'PERFORMANCE METRICS'!Y34*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS'!Z34*0.99999999999","v":0},null,"Belize"]
[null,"V/A'",null,{"$f":"'PERFORMANCE METRICS'!E34*0.00000000001","v":4.1251093620662969E-11},{"$f":"'PERFORMANCE METRICS'!F34*0.00000000001","v":2.5467628713851096E-11},{"$f":"'PERFORMANCE METRICS'!G34*0.00000000001","v":2.7001734754485544E-11},{"$f":"'PERFORMANCE METRICS'!H34*0.00000000001","v":1.3557438251866188E-11},{"$f":"'PERFORMANCE METRICS'!I34*0.00000000001","v":1.6760291563615436E-11},{"$f":"'PERFORMANCE METRICS'!J34*0.00000000001","v":2.3033090921758011E-11},{"$f":"'PERFORMANCE METRICS'!K34*0.00000000001","v":2.2183661674124377E-11},{"$f":"'PERFORMANCE METRICS'!L34*0.00000000001","v":3.0300463795047002E-11},{"$f":"'PERFORMANCE METRICS'!M34*0.00000000001","v":3.4813051298495967E-11},{"$f":"'PERFORMANCE METRICS'!N34*0.00000000001","v":3.3199866413246974E-11},{"$f":"'PERFORMANCE METRICS'!O34*0.00000000001","v":3.7122190512012897E-11},{"$f":"'PERFORMANCE METRICS'!P34*0.00000000001","v":2.6719383648927829E-11},{"$f":"'PERFORMANCE METRICS'!Q34*0.00000000001","v":3.3145131518176526E-11},{"$f":"'PERFORMANCE METRICS'!R34*0.00000000001","v":5.1013610844341337E-11},{"$f":"'PERFORMANCE METRICS'!S34*0.00000000001","v":3.9651506750326296E-11},{"$f":"'PERFORMANCE METRICS'!T34*0.00000000001","v":4.4553713641595962E-11},{"$f":"'PERFORMANCE METRICS'!U34*0.00000000001","v":7.2238625830619708E-11},{"$f":"'PERFORMANCE METRICS'!V34*0.00000000001","v":6.7985602031885354E-11},{"$f":"'PERFORMANCE METRICS'!W34*0.00000000001","v":6.9750736840608988E-11},{"$f":"'PERFORMANCE METRICS'!X34*0.00000000001","v":7.2261767593251321E-11},{"$f":"'PERFORMANCE METRICS'!Y34*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS'!Z34*0.00000000001","v":0},null,"Benin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bhutan"]
[null,"V/E'",null,{"$f":"'PERFORMANCE METRICS'!E38*0.99999999999","v":19.16272632747609},{"$f":"'PERFORMANCE METRICS'!F38*0.99999999999","v":31.404149329980196},{"$f":"'PERFORMANCE METRICS'!G38*0.99999999999","v":25.443022558512681},{"$f":"'PERFORMANCE METRICS'!H38*0.99999999999","v":15.726458348524693},{"$f":"'PERFORMANCE METRICS'!I38*0.99999999999","v":15.344940561032594},{"$f":"'PERFORMANCE METRICS'!J38*0.99999999999","v":19.229308995555598},{"$f":"'PERFORMANCE METRICS'!K38*0.99999999999","v":12.286174402211392},{"$f":"'PERFORMANCE METRICS'!L38*0.99999999999","v":20.920724466456782},{"$f":"'PERFORMANCE METRICS'!M38*0.99999999999","v":22.311672180423944},{"$f":"'PERFORMANCE METRICS'!N38*0.99999999999","v":20.700585273417786},{"$f":"'PERFORMANCE METRICS'!O38*0.99999999999","v":28.604177714945227},{"$f":"'PERFORMANCE METRICS'!P38*0.99999999999","v":19.875461887545629},{"$f":"'PERFORMANCE METRICS'!Q38*0.99999999999","v":24.662392943386791},{"$f":"'PERFORMANCE METRICS'!R38*0.99999999999","v":39.858163184039796},{"$f":"'PERFORMANCE METRICS'!S38*0.99999999999","v":33.588297989707939},{"$f":"'PERFORMANCE METRICS'!T38*0.99999999999","v":25.991842881941295},{"$f":"'PERFORMANCE METRICS'!U38*0.99999999999","v":44.266619561312552},{"$f":"'PERFORMANCE METRICS'!V38*0.99999999999","v":66.654539874467616},{"$f":"'PERFORMANCE METRICS'!W38*0.99999999999","v":40.530106754637714},{"$f":"'PERFORMANCE METRICS'!X38*0.99999999999","v":41.072103617770438},{"$f":"'PERFORMANCE METRICS'!Y38*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS'!Z38*0.99999999999","v":0},null,"Bolivia"]
[null,"V/E'",null,{"$f":"'PERFORMANCE METRICS'!E38*0.00000000001","v":1.9162726327667715E-10},{"$f":"'PERFORMANCE METRICS'!F38*0.00000000001","v":3.1404149330294237E-10},{"$f":"'PERFORMANCE METRICS'!G38*0.00000000001","v":2.5443022558767113E-10},{"$f":"'PERFORMANCE METRICS'!H38*0.00000000001","v":1.5726458348681957E-10},{"$f":"'PERFORMANCE METRICS'!I38*0.00000000001","v":1.5344940561186042E-10},{"$f":"'PERFORMANCE METRICS'!J38*0.00000000001","v":1.9229308995747891E-10},{"$f":"'PERFORMANCE METRICS'!K38*0.00000000001","v":1.2286174402334252E-10},{"$f":"'PERFORMANCE METRICS'!L38*0.00000000001","v":2.0920724466665989E-10},{"$f":"'PERFORMANCE METRICS'!M38*0.00000000001","v":2.2311672180647061E-10},{"$f":"'PERFORMANCE METRICS'!N38*0.00000000001","v":2.070058527362479E-10},{"$f":"'PERFORMANCE METRICS'!O38*0.00000000001","v":2.8604177715231266E-10},{"$f":"'PERFORMANCE METRICS'!P38*0.00000000001","v":1.9875461887744381E-10},{"$f":"'PERFORMANCE METRICS'!Q38*0.00000000001","v":2.4662392943633411E-10},{"$f":"'PERFORMANCE METRICS'!R38*0.00000000001","v":3.9858163184438375E-10},{"$f":"'PERFORMANCE METRICS'!S38*0.00000000001","v":3.3588297990043819E-10},{"$f":"'PERFORMANCE METRICS'!T38*0.00000000001","v":2.5991842882201215E-10},{"$f":"'PERFORMANCE METRICS'!U38*0.00000000001","v":4.426661956175522E-10},{"$f":"'PERFORMANCE METRICS'!V38*0.00000000001","v":6.6654539875134163E-10},{"$f":"'PERFORMANCE METRICS'!W38*0.00000000001","v":4.0530106755043014E-10},{"$f":"'PERFORMANCE METRICS'!X38*0.00000000001","v":4.1072103618181157E-10},{"$f":"'PERFORMANCE METRICS'!Y38*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS'!Z38*0.00000000001","v":0},null,"Bosnia and Herzegovina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil"]
[null,"Adjusted Net Earnings (Net Earnings Prime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria"]
["(in millions)",{"$f":"CONCATENATE('PERFORMANCE METRICS'!C3,\" \",'Orig Chart w ranges'!A97)","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"'Earnings Prime'!X1","v":"Q2 2016"},{"$f":"'Earnings Prime'!Y1","v":"2016E"},{"$f":"'Earnings Prime'!Z1","v":"2017E"},null,null,null,null,null,null,"Burkina Faso"]
[null,"Earnings (Net Income)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S5","v":3262.6442200000001},{"$f":"'Earnings Prime'!T5","v":3727.0843},{"$f":"'Earnings Prime'!U5","v":4671.5593900000003},{"$f":"'Earnings Prime'!V5","v":5361.9787699999997},{"$f":"'Earnings Prime'!W5","v":4928.2362300000004},{"$f":"'Earnings Prime'!X5","v":3054.23738},{"$f":"'Earnings Prime'!Y5","v":6137.1153299999996},{"$f":"'Earnings Prime'!Z5","v":7109.4760200000001},null,null,null,null,null,null,"Burundi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia"]
[null,"Remove: Special Items adjusted after-tax effect",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S7","v":348.45167881458002},{"$f":"'Earnings Prime'!T7","v":255.92428482873999},{"$f":"'Earnings Prime'!U7","v":100.57228828319998},{"$f":"'Earnings Prime'!V7","v":330.85211786264},{"$f":"'Earnings Prime'!W7","v":712.49239684607994},{"$f":"'Earnings Prime'!X7","v":200.91000476249999},{"$f":"'Earnings Prime'!Y7","v":0},{"$f":"'Earnings Prime'!Z7","v":0},null,null,null,null,null,null,"Cameroon"]
[null,"Adjust:  Recurring Special Items to include in earnings",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S8","v":0},{"$f":"'Earnings Prime'!T8","v":0},{"$f":"'Earnings Prime'!U8","v":0},{"$f":"'Earnings Prime'!V8","v":0},{"$f":"'Earnings Prime'!W8","v":0},{"$f":"'Earnings Prime'!X8","v":0},{"$f":"'Earnings Prime'!Y8","v":0},{"$f":"'Earnings Prime'!Z8","v":0},null,null,null,null,null,null,"Canada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cape Verde"]
[null,"Add Back: Depreciation Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S10","v":2401.5939000000003},{"$f":"'Earnings Prime'!T10","v":2705.6263600000002},{"$f":"'Earnings Prime'!U10","v":3072.4558200000001},{"$f":"'Earnings Prime'!V10","v":3149.1165699999992},{"$f":"'Earnings Prime'!W10","v":3352.7204100000008},{"$f":"'Earnings Prime'!X10","v":1906.4587400000005},{"$f":"'Earnings Prime'!Y10","v":3784.52122281126},{"$f":"'Earnings Prime'!Z10","v":4238.6723138663965},null,null,null,null,null,null,"Central African Republic"]
[null,"Add Back: Op Lease Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S11","v":301.13194300000032},{"$f":"'Earnings Prime'!T11","v":396.38434599999982},{"$f":"'Earnings Prime'!U11","v":331.89944099999957},{"$f":"'Earnings Prime'!V11","v":401.53974199999993},{"$f":"'Earnings Prime'!W11","v":390.934123},{"$f":"'Earnings Prime'!X11","v":4083.0181699999998},{"$f":"'Earnings Prime'!Y11","v":441.28298942010713},{"$f":"'Earnings Prime'!Z11","v":494.23794443561735},null,null,null,null,null,null,"Chad"]
[null,"Add Back: R&D Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S12","v":70.923150000000007},{"$f":"'Earnings Prime'!T12","v":56.762832000000003},{"$f":"'Earnings Prime'!U12","v":79.590670000000003},{"$f":"'Earnings Prime'!V12","v":77.609619440000003},{"$f":"'Earnings Prime'!W12","v":72.994618939999995},{"$f":"'Earnings Prime'!X12","v":0},{"$f":"'Earnings Prime'!Y12","v":82.395681938014832},{"$f":"'Earnings Prime'!Z12","v":92.283349795399616},null,null,null,null,null,null,"Chile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"China"]
[null,"Add Back: Amortization Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S14","v":0},{"$f":"'Earnings Prime'!T14","v":0},{"$f":"'Earnings Prime'!U14","v":3.2111399999994319},{"$f":"'Earnings Prime'!V14","v":5.8043800000004921},{"$f":"'Earnings Prime'!W14","v":7.4799199999997654},{"$f":"'Earnings Prime'!X14","v":4.11229000000003},{"$f":"'Earnings Prime'!Y14","v":7.4799199999997654},{"$f":"'Earnings Prime'!Z14","v":7.4799199999997654},null,null,null,null,null,null,"Colombia"]
[null,"Add Back: Interest Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S15","v":291.34278999999998},{"$f":"'Earnings Prime'!T15","v":206.0127},{"$f":"'Earnings Prime'!U15","v":152.92003},{"$f":"'Earnings Prime'!V15","v":152.47125},{"$f":"'Earnings Prime'!W15","v":225.54432},{"$f":"'Earnings Prime'!X15","v":124.84592000000001},{"$f":"'Earnings Prime'!Y15","v":225.54432},{"$f":"'Earnings Prime'!Z15","v":225.54432},null,null,null,null,null,null,"Comoros"]
[null,"Add Back: Minority Interest Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S16","v":22.13598},{"$f":"'Earnings Prime'!T16","v":-15.088649999999999},{"$f":"'Earnings Prime'!U16","v":51.247129999999999},{"$f":"'Earnings Prime'!V16","v":126.96274},{"$f":"'Earnings Prime'!W16","v":118.09716},{"$f":"'Earnings Prime'!X16","v":9.5392200000000003},{"$f":"'Earnings Prime'!Y16","v":118.09716},{"$f":"'Earnings Prime'!Z16","v":118.09716},null,null,null,null,null,null,"Congo, Democratic Republic of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica"]
[null,"Add Back: Tax Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S18","v":1110.17697},{"$f":"'Earnings Prime'!T18","v":1149.7040500000001},{"$f":"'Earnings Prime'!U18","v":1522.7080699999999},{"$f":"'Earnings Prime'!V18","v":1270.52954},{"$f":"'Earnings Prime'!W18","v":1388.6079099999999},{"$f":"'Earnings Prime'!X18","v":687.40588000000002},{"$f":"'Earnings Prime'!Y18","v":1521.5619196088837},{"$f":"'Earnings Prime'!Z18","v":1762.6372324348233},null,null,null,null,null,null,"Côte d'Ivoire"]
[null,"Adjust: NOL Tax Shield",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S19","v":0},{"$f":"'Earnings Prime'!T19","v":0},{"$f":"'Earnings Prime'!U19","v":0},{"$f":"'Earnings Prime'!V19","v":322.11478295536949},{"$f":"'Earnings Prime'!W19","v":134.08821553266216},{"$f":"'Earnings Prime'!X19","v":202.35389391339174},{"$f":"'Earnings Prime'!Y19","v":0},{"$f":"'Earnings Prime'!Z19","v":0},null,null,null,null,null,null,"Croatia"]
[null,"Adjust: Interest Expense Tax Shield",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S20","v":73.593771439579996},{"$f":"'Earnings Prime'!T20","v":48.718089308700002},{"$f":"'Earnings Prime'!U20","v":37.283126674240002},{"$f":"'Earnings Prime'!V20","v":28.658801092499999},{"$f":"'Earnings Prime'!W20","v":48.670434357120001},{"$f":"'Earnings Prime'!X20","v":22.878014840000002},{"$f":"'Earnings Prime'!Y20","v":38.204120707953336},{"$f":"'Earnings Prime'!Z20","v":38.204120707953336},null,null,null,null,null,null,"Cyprus"]
[null,"Subtract:  Adjusted Tax Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S21","v":1183.77074143958},{"$f":"'Earnings Prime'!T21","v":1198.4221393087},{"$f":"'Earnings Prime'!U21","v":1559.99119667424},{"$f":"'Earnings Prime'!V21","v":1621.3031240478695},{"$f":"'Earnings Prime'!W21","v":1571.3665598897821},{"$f":"'Earnings Prime'!X21","v":912.63778875339176},{"$f":"'Earnings Prime'!Y21","v":1559.766040316837},{"$f":"'Earnings Prime'!Z21","v":1800.8413531427766},null,null,null,null,null,null,"Czech Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark"]
[null,"Add Back: Pension and OPEB Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S23","v":121.2},{"$f":"'Earnings Prime'!T23","v":382.57220999999998},{"$f":"'Earnings Prime'!U23","v":363.09077000000002},{"$f":"'Earnings Prime'!V23","v":599.98373000000004},{"$f":"'Earnings Prime'!W23","v":312.63574},{"$f":"'Earnings Prime'!X23","v":118.11144},{"$f":"'Earnings Prime'!Y23","v":425.2367466666667},{"$f":"'Earnings Prime'!Z23","v":425.2367466666667},null,null,null,null,null,null,"Djibouti"]
[null,"Subtract: Pension and OPEB Service Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S24","v":121.2},{"$f":"'Earnings Prime'!T24","v":280.2},{"$f":"'Earnings Prime'!U24","v":319.70280000000002},{"$f":"'Earnings Prime'!V24","v":550.39657999999997},{"$f":"'Earnings Prime'!W24","v":244.81985},{"$f":"'Earnings Prime'!X24","v":185.81987166666667},{"$f":"'Earnings Prime'!Y24","v":371.63974333333334},{"$f":"'Earnings Prime'!Z24","v":371.63974333333334},null,null,null,null,null,null,"Dominica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic"]
[null,"Adjust: COGS from FIFO to LIFO",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S26","v":0},{"$f":"'Earnings Prime'!T26","v":0},{"$f":"'Earnings Prime'!U26","v":0},{"$f":"'Earnings Prime'!V26","v":0},{"$f":"'Earnings Prime'!W26","v":0},{"$f":"'Earnings Prime'!X26","v":0},{"$f":"'Earnings Prime'!Y26","v":0},{"$f":"'Earnings Prime'!Z26","v":0},null,null,null,null,null,null,"Ecuador"]
[null,"Adjust: Carrying Cost of Monetary Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S27","v":-179.76324},{"$f":"'Earnings Prime'!T27","v":-270.11416000000003},{"$f":"'Earnings Prime'!U27","v":-245.57381000000001},{"$f":"'Earnings Prime'!V27","v":-242.04534000000001},{"$f":"'Earnings Prime'!W27","v":-257.78359},{"$f":"'Earnings Prime'!X27","v":-114.18613000000001},{"$f":"'Earnings Prime'!Y27","v":-257.78359},{"$f":"'Earnings Prime'!Z27","v":-257.78359},null,null,null,null,null,null,"Egypt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador"]
[null,"Add:  Gross earnings missing from acquisitions",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S29","v":0},{"$f":"'Earnings Prime'!T29","v":0},{"$f":"'Earnings Prime'!U29","v":0},{"$f":"'Earnings Prime'!V29","v":0},{"$f":"'Earnings Prime'!W29","v":0},{"$f":"'Earnings Prime'!X29","v":0},{"$f":"'Earnings Prime'!Y29","v":0},{"$f":"'Earnings Prime'!Z29","v":0},null,null,null,null,null,null,"Equatorial Guinea"]
[null,"Subtract:  Gross earnings included from divestitures",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S30","v":0},{"$f":"'Earnings Prime'!T30","v":0},{"$f":"'Earnings Prime'!U30","v":0},{"$f":"'Earnings Prime'!V30","v":0},{"$f":"'Earnings Prime'!W30","v":0},{"$f":"'Earnings Prime'!X30","v":0},{"$f":"'Earnings Prime'!Y30","v":0},{"$f":"'Earnings Prime'!Z30","v":0},null,null,null,null,null,null,"Eritrea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia"]
[null,"Subtract: Equity Investment Income",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S32","v":0.29970999999999998},{"$f":"'Earnings Prime'!T32","v":-50.95438},{"$f":"'Earnings Prime'!U32","v":-115.56061},{"$f":"'Earnings Prime'!V32","v":-126.1741},{"$f":"'Earnings Prime'!W32","v":-189.08597},{"$f":"'Earnings Prime'!X32","v":-240.90227999999999},{"$f":"'Earnings Prime'!Y32","v":-189.08597},{"$f":"'Earnings Prime'!Z32","v":-189.08597},null,null,null,null,null,null,"Ethiopia"]
[null,"Add Back:  Stock Option Expense (After-Tax)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S33","v":73.596180000000004},{"$f":"'Earnings Prime'!T33","v":76.984369999999998},{"$f":"'Earnings Prime'!U33","v":150.41874000000001},{"$f":"'Earnings Prime'!V33","v":166.49089000000001},{"$f":"'Earnings Prime'!W33","v":173.21169},{"$f":"'Earnings Prime'!X33","v":117.0222},{"$f":"'Earnings Prime'!Y33","v":173.21169},{"$f":"'Earnings Prime'!Z33","v":173.21169},null,null,null,null,null,null,"Fiji"]
[null,"Subtract: Capital Grants and Subsidies - Release to P&L",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S34","v":0},{"$f":"'Earnings Prime'!T34","v":0},{"$f":"'Earnings Prime'!U34","v":0},{"$f":"'Earnings Prime'!V34","v":0},{"$f":"'Earnings Prime'!W34","v":0},{"$f":"'Earnings Prime'!X34","v":0},{"$f":"'Earnings Prime'!Y34","v":0},{"$f":"'Earnings Prime'!Z34","v":0},null,null,null,null,null,null,"Finland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France"]
[null,"Adjusted Gross Earnings\nGross Earnings Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S36","v":5821.2597627458399},{"$f":"'Earnings Prime'!T36","v":6732.33631386256},{"$f":"'Earnings Prime'!U36","v":8288.8217160425593},{"$f":"'Earnings Prime'!V36","v":8694.0641695294889},{"$f":"'Earnings Prime'!W36","v":8373.0856952041377},{"$f":"'Earnings Prime'!X36","v":8932.0997248174426},{"$f":"'Earnings Prime'!Y36","v":10916.343576794763},{"$f":"'Earnings Prime'!Z36","v":12405.697980722794},null,null,null,null,null,null,"Gabon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gambia"]
[null,"Maintenance CAPX/Economic Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S38","v":0},{"$f":"'Earnings Prime'!T38","v":0},{"$f":"'Earnings Prime'!U38","v":0},{"$f":"'Earnings Prime'!V38","v":0},{"$f":"'Earnings Prime'!W38","v":0},{"$f":"'Earnings Prime'!X38","v":0},{"$f":"'Earnings Prime'!Y38","v":0},{"$f":"'Earnings Prime'!Z38","v":0},null,null,null,null,null,null,"Georgia"]
[null,"  Depreciating Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S39","v":32063.666750838845},{"$f":"'Earnings Prime'!T39","v":34800.959246180028},{"$f":"'Earnings Prime'!U39","v":36443.120403036555},{"$f":"'Earnings Prime'!V39","v":40064.40455912325},{"$f":"'Earnings Prime'!W39","v":43654.005755430961},{"$f":"'Earnings Prime'!X39","v":56176.518253904782},{"$f":"'Earnings Prime'!Y39","v":45569.417626340735},{"$f":"'Earnings Prime'!Z39","v":49760.909640460522},null,null,null,null,null,null,"Germany"]
[null,"  Asset Life",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S40","v":9.3996344018803093},{"$f":"'Earnings Prime'!T40","v":9.3883972206536672},{"$f":"'Earnings Prime'!U40","v":9.1212024046422435},{"$f":"'Earnings Prime'!V40","v":9.1113235760671074},{"$f":"'Earnings Prime'!W40","v":9.2256940520046662},{"$f":"'Earnings Prime'!X40","v":10.15556499389923},{"$f":"'Earnings Prime'!Y40","v":9.2274257133741298},{"$f":"'Earnings Prime'!Z40","v":9.2205471821233349},null,null,null,null,null,null,"Ghana"]
[null,"Subtract:  Economic Depreciation (aka Adj. MCAPX)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S41","v":3411.1610494579245},{"$f":"'Earnings Prime'!T41","v":3706.8051583523657},{"$f":"'Earnings Prime'!U41","v":3995.4294166840109},{"$f":"'Earnings Prime'!V41","v":4397.2101555432855},{"$f":"'Earnings Prime'!W41","v":4731.7855447358252},{"$f":"'Earnings Prime'!X41","v":5531.5995011259147},{"$f":"'Earnings Prime'!Y41","v":4938.4756964548542},{"$f":"'Earnings Prime'!Z41","v":5396.7415010831746},null,null,null,null,null,null,"Greece"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grenada"]
[null,"Adjusted Net Earnings\nNet Earnings Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S43","v":2410.0987132879154},{"$f":"'Earnings Prime'!T43","v":3025.5311555101944},{"$f":"'Earnings Prime'!U43","v":4293.3922993585484},{"$f":"'Earnings Prime'!V43","v":4296.8540139862034},{"$f":"'Earnings Prime'!W43","v":3641.3001504683125},{"$f":"'Earnings Prime'!X43","v":3400.5002236915279},{"$f":"'Earnings Prime'!Y43","v":5977.8678803399089},{"$f":"'Earnings Prime'!Z43","v":7008.9564796396198},null,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau"]
[null,"Adjusted Net Assets (Net Assets Prime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guyana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti"]
[null,{"$f":"B97","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"M97","v":2011},2012,2013,2014,2015,"Q2 2016","2016E","2017E",null,null,null,null,null,null,"Honduras"]
[null,"Cash & Short-Term Investments",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S5","v":6655.3128800000004},{"$f":"'Assets Prime'!T5","v":8848.5915800000002},{"$f":"'Assets Prime'!U5","v":9903.8770700000005},{"$f":"'Assets Prime'!V5","v":7618.4732700000004},{"$f":"'Assets Prime'!W5","v":12419.87664},{"$f":"'Assets Prime'!X5","v":14353.79845},{"$f":"'Assets Prime'!Y5","v":14353.79845},{"$f":"'Assets Prime'!Z5","v":16076.286670586769},null,null,null,null,null,null,"Hong Kong"]
[null,"   Excess Cash",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S6","v":3527.566527},{"$f":"'Assets Prime'!T6","v":5222.9892127759913},{"$f":"'Assets Prime'!U6","v":5844.656693817471},{"$f":"'Assets Prime'!V6","v":3020.4823220448748},{"$f":"'Assets Prime'!W6","v":7275.9781141246012},{"$f":"'Assets Prime'!X6","v":11516.118653277859},{"$f":"'Assets Prime'!Y6","v":8549.4282397778588},{"$f":"'Assets Prime'!Z6","v":9575.7177702023873},null,null,null,null,null,null,"Hungary"]
[null,"Operating Cash & Short-Term Investments",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S7","v":3127.7463530000005},{"$f":"'Assets Prime'!T7","v":3625.602367224009},{"$f":"'Assets Prime'!U7","v":4059.2203761825294},{"$f":"'Assets Prime'!V7","v":4597.9909479551261},{"$f":"'Assets Prime'!W7","v":5143.8985258753992},{"$f":"'Assets Prime'!X7","v":2837.679796722141},{"$f":"'Assets Prime'!Y7","v":5804.3702102221414},{"$f":"'Assets Prime'!Z7","v":6500.5689003843818},null,null,null,null,null,null,"Iceland"]
[null,"Adjusted Accounts Receivable",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S10","v":2388.6170499999998},{"$f":"'Assets Prime'!T10","v":2454.6255000000001},{"$f":"'Assets Prime'!U10","v":2853.8971700000002},{"$f":"'Assets Prime'!V10","v":7270.2621799999997},{"$f":"'Assets Prime'!W10","v":5055.1388800000004},{"$f":"'Assets Prime'!X10","v":3130.1343499999998},{"$f":"'Assets Prime'!Y10","v":5706.1961738761092},{"$f":"'Assets Prime'!Z10","v":6390.9525976267078},null,null,null,null,null,null,"India"]
[null,"Adjusted Inventory",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S13","v":2860.1032799999998},{"$f":"'Assets Prime'!T13","v":2629.743481},{"$f":"'Assets Prime'!U13","v":3560.4321319999999},{"$f":"'Assets Prime'!V13","v":5971.8139940000001},{"$f":"'Assets Prime'!W13","v":5478.4163099999996},{"$f":"'Assets Prime'!X13","v":4895.9354599999997},{"$f":"'Assets Prime'!Y13","v":6183.9880029215865},{"$f":"'Assets Prime'!Z13","v":6926.0805248687875},null,null,null,null,null,null,"Indonesia"]
[null,"Adjusted Other Current Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S17","v":1530.2147},{"$f":"'Assets Prime'!T17","v":1690.22084},{"$f":"'Assets Prime'!U17","v":2066.01685},{"$f":"'Assets Prime'!V17","v":3160.8420160000001},{"$f":"'Assets Prime'!W17","v":4215.73398},{"$f":"'Assets Prime'!X17","v":3869.6938400000004},{"$f":"'Assets Prime'!Y17","v":4758.6833275598365},{"$f":"'Assets Prime'!Z17","v":5329.7360705516721},null,null,null,null,null,null,"Iran"]
[null,"Current Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S18","v":9906.681383000001},{"$f":"'Assets Prime'!T18","v":10400.192188224009},{"$f":"'Assets Prime'!U18","v":12539.56652818253},{"$f":"'Assets Prime'!V18","v":21000.909137955125},{"$f":"'Assets Prime'!W18","v":19893.1876958754},{"$f":"'Assets Prime'!X18","v":14733.44344672214},{"$f":"'Assets Prime'!Y18","v":22453.237714579675},{"$f":"'Assets Prime'!Z18","v":25147.33809343155},null,null,null,null,null,null,"Iraq"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland"]
[null,"Accounts Payable",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S20","v":10165.594870000001},{"$f":"'Assets Prime'!T20","v":4717.0644400000001},{"$f":"'Assets Prime'!U20","v":6006.6398399999998},{"$f":"'Assets Prime'!V20","v":6575.8662000000004},{"$f":"'Assets Prime'!W20","v":9433.7667299999994},{"$f":"'Assets Prime'!X20","v":9083.7428600000003},{"$f":"'Assets Prime'!Y20","v":10648.75266492495},{"$f":"'Assets Prime'!Z20","v":11926.627026416712},null,null,null,null,null,null,"Israel"]
[null,"Income Taxes Payable",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S21","v":154.71708000000001},{"$f":"'Assets Prime'!T21","v":78.958190000000002},{"$f":"'Assets Prime'!U21","v":154.74454},{"$f":"'Assets Prime'!V21","v":181.82912999999999},{"$f":"'Assets Prime'!W21","v":235.98},{"$f":"'Assets Prime'!X21","v":247.6157},{"$f":"'Assets Prime'!Y21","v":266.37214230428503},{"$f":"'Assets Prime'!Z21","v":298.33740076948197},null,null,null,null,null,null,"Italy"]
[null,"Total Accrued Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S22","v":0},{"$f":"'Assets Prime'!T22","v":5986.4840100000001},{"$f":"'Assets Prime'!U22","v":7256.5593699999999},{"$f":"'Assets Prime'!V22","v":8542.9685700000009},{"$f":"'Assets Prime'!W22","v":8669.55746},{"$f":"'Assets Prime'!X22","v":8660.8967100000009},{"$f":"'Assets Prime'!Y22","v":9786.119982415019},{"$f":"'Assets Prime'!Z22","v":10960.476474438819},null,null,null,null,null,null,"Jamaica"]
[null,"Other Current Liabilities",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S23","v":104.76317999999998},{"$f":"'Assets Prime'!T23","v":1265.88607},{"$f":"'Assets Prime'!U23","v":1094.3936800000001},{"$f":"'Assets Prime'!V23","v":1209.73642},{"$f":"'Assets Prime'!W23","v":1518.5739100000001},{"$f":"'Assets Prime'!X23","v":1395.5020199999999},{"$f":"'Assets Prime'!Y23","v":1714.1528335201906},{"$f":"'Assets Prime'!Z23","v":1919.8550435873774},null,null,null,null,null,null,"Japan"]
[null,"Other Current Liabilities",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S27","v":104.76317999999998},{"$f":"'Assets Prime'!T27","v":7252.3700800000006},{"$f":"'Assets Prime'!U27","v":8350.9530500000001},{"$f":"'Assets Prime'!V27","v":9752.7049900000002},{"$f":"'Assets Prime'!W27","v":10188.131369999999},{"$f":"'Assets Prime'!X27","v":10056.398730000001},{"$f":"'Assets Prime'!Y27","v":11500.27281593521},{"$f":"'Assets Prime'!Z27","v":12880.331518026196},null,null,null,null,null,null,"Jordan"]
[null,"Non Current Unearned Revenue",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S28","v":0},{"$f":"'Assets Prime'!T28","v":0},{"$f":"'Assets Prime'!U28","v":0},{"$f":"'Assets Prime'!V28","v":0},{"$f":"'Assets Prime'!W28","v":0},{"$f":"'Assets Prime'!X28","v":0},{"$f":"'Assets Prime'!Y28","v":0},{"$f":"'Assets Prime'!Z28","v":0},null,null,null,null,null,null,"Kazakhstan"]
[null,"Current Liabilities",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S29","v":10425.075130000001},{"$f":"'Assets Prime'!T29","v":12048.39271},{"$f":"'Assets Prime'!U29","v":14512.33743},{"$f":"'Assets Prime'!V29","v":16510.400320000001},{"$f":"'Assets Prime'!W29","v":19857.878099999998},{"$f":"'Assets Prime'!X29","v":19387.757290000001},{"$f":"'Assets Prime'!Y29","v":22415.397623164445},{"$f":"'Assets Prime'!Z29","v":25105.295945212391},null,null,null,null,null,null,"Kenya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kiribati"]
[null,"Net Working Capital",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S31","v":-518.39374700000008},{"$f":"'Assets Prime'!T31","v":-1648.2005217759906},{"$f":"'Assets Prime'!U31","v":-1972.7709018174701},{"$f":"'Assets Prime'!V31","v":4490.508817955124},{"$f":"'Assets Prime'!W31","v":35.30959587540201},{"$f":"'Assets Prime'!X31","v":-4654.3138432778615},{"$f":"'Assets Prime'!Y31","v":37.840091415229836},{"$f":"'Assets Prime'!Z31","v":42.042148219159571},null,null,null,null,null,null,"South Korea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait"]
[null,"Inflation Adjusted Land & Improvements",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S37","v":864.04279220974627},{"$f":"'Assets Prime'!T37","v":829.18799631434058},{"$f":"'Assets Prime'!U37","v":814.6449063126239},{"$f":"'Assets Prime'!V37","v":914.87340233100656},{"$f":"'Assets Prime'!W37","v":795.87445157874993},{"$f":"'Assets Prime'!X37","v":725.54769767535993},{"$f":"'Assets Prime'!Y37","v":822.43690899285912},{"$f":"'Assets Prime'!Z37","v":896.38476739197642},null,null,null,null,null,null,"Kyrgyzstan"]
[null,"LT Investments @ Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S38","v":123.83795000000001},{"$f":"'Assets Prime'!T38","v":1262.58276},{"$f":"'Assets Prime'!U38","v":1143.7245499999999},{"$f":"'Assets Prime'!V38","v":1092.5493300000001},{"$f":"'Assets Prime'!W38","v":5922.5475900000001},{"$f":"'Assets Prime'!X38","v":5883.2453100000002},{"$f":"'Assets Prime'!Y38","v":6685.3194738849925},{"$f":"'Assets Prime'!Z38","v":7487.572904204424},null,null,null,null,null,null,"Laos"]
[null,"Other Long-Term Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S43","v":6045.0488599999999},{"$f":"'Assets Prime'!T43","v":4985.3228499999996},{"$f":"'Assets Prime'!U43","v":5622.6552199999996},{"$f":"'Assets Prime'!V43","v":6256.0613599999997},{"$f":"'Assets Prime'!W43","v":7712.0488999999998},{"$f":"'Assets Prime'!X43","v":8339.8158399999993},{"$f":"'Assets Prime'!Y43","v":8705.2927665412535},{"$f":"'Assets Prime'!Z43","v":9749.9475524753925},null,null,null,null,null,null,"Latvia"]
[null,"Non-Depreciating Intangible Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S44","v":0},{"$f":"'Assets Prime'!T44","v":0},{"$f":"'Assets Prime'!U44","v":0},{"$f":"'Assets Prime'!V44","v":0},{"$f":"'Assets Prime'!W44","v":0},{"$f":"'Assets Prime'!X44","v":0},{"$f":"'Assets Prime'!Y44","v":0},{"$f":"'Assets Prime'!Z44","v":0},null,null,null,null,null,null,"Lebanon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho"]
[null,"Total Non-Depreciating Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S46","v":6514.5358552097459},{"$f":"'Assets Prime'!T46","v":5428.8930845383493},{"$f":"'Assets Prime'!U46","v":5608.2537744951533},{"$f":"'Assets Prime'!V46","v":12753.99291028613},{"$f":"'Assets Prime'!W46","v":14465.780537454151},{"$f":"'Assets Prime'!X46","v":10294.295004397498},{"$f":"'Assets Prime'!Y46","v":16250.889240834334},{"$f":"'Assets Prime'!Z46","v":18175.947372290953},null,null,null,null,null,null,"Liberia"]
[null,"Total Non-Depreciating Assets (w/o LT Invest)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S47","v":6390.6979052097458},{"$f":"'Assets Prime'!T47","v":4166.3103245383491},{"$f":"'Assets Prime'!U47","v":4464.5292244951534},{"$f":"'Assets Prime'!V47","v":11661.44358028613},{"$f":"'Assets Prime'!W47","v":8543.2329474541511},{"$f":"'Assets Prime'!X47","v":4411.0496943974977},{"$f":"'Assets Prime'!Y47","v":9565.569766949342},{"$f":"'Assets Prime'!Z47","v":10688.374468086529},null,null,null,null,null,null,"Libya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania"]
[null,"GDP Deflator Adjusted Gross PP&E w/CIP",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S49","v":29501.379787363687},{"$f":"'Assets Prime'!T49","v":31413.972683961365},{"$f":"'Assets Prime'!U49","v":33556.011489714532},{"$f":"'Assets Prime'!V49","v":36550.43257944948},{"$f":"'Assets Prime'!W49","v":40186.773547243465},{"$f":"'Assets Prime'!X49","v":22382.281191827038},{"$f":"'Assets Prime'!Y49","v":41654.11981902393},{"$f":"'Assets Prime'!Z49","v":45389.714490131053},null,null,null,null,null,null,"Luxembourg"]
[null,"Capitalized Operating Leases",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S50","v":2419.7563373585053},{"$f":"'Assets Prime'!T50","v":3185.1603775664717},{"$f":"'Assets Prime'!U50","v":2604.5174509752383},{"$f":"'Assets Prime'!V50","v":3151.0064076880922},{"$f":"'Assets Prime'!W50","v":3092.1791836312877},{"$f":"'Assets Prime'!X50","v":33794.237062077744},{"$f":"'Assets Prime'!Y50","v":3499.6995016951323},{"$f":"'Assets Prime'!Z50","v":3919.6713431740168},null,null,null,null,null,null,"Macedonia"]
[null,"Capitalized Research & Development",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S51","v":142.53062611665138},{"$f":"'Assets Prime'!T51","v":201.82618465219261},{"$f":"'Assets Prime'!U51","v":282.59146234678127},{"$f":"'Assets Prime'!V51","v":362.96557198567427},{"$f":"'Assets Prime'!W51","v":375.05302455620796},{"$f":"'Assets Prime'!X51","v":0},{"$f":"'Assets Prime'!Y51","v":415.59830562167377},{"$f":"'Assets Prime'!Z51","v":451.52380715545888},null,null,null,null,null,null,"Madagascar"]
[null,"Intangibles Included in Depreciating Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S52","v":0},{"$f":"'Assets Prime'!T52","v":0},{"$f":"'Assets Prime'!U52","v":0},{"$f":"'Assets Prime'!V52","v":0},{"$f":"'Assets Prime'!W52","v":0},{"$f":"'Assets Prime'!X52","v":0},{"$f":"'Assets Prime'!Y52","v":0},{"$f":"'Assets Prime'!Z52","v":0},null,null,null,null,null,null,"Malawi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia"]
[null,"Total Depreciating Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S54","v":32063.666750838845},{"$f":"'Assets Prime'!T54","v":34800.959246180028},{"$f":"'Assets Prime'!U54","v":36443.120403036555},{"$f":"'Assets Prime'!V54","v":40064.40455912325},{"$f":"'Assets Prime'!W54","v":43654.005755430961},{"$f":"'Assets Prime'!X54","v":56176.518253904782},{"$f":"'Assets Prime'!Y54","v":45569.417626340735},{"$f":"'Assets Prime'!Z54","v":49760.909640460522},null,null,null,null,null,null,"Maldives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mali"]
[null,"Adjusted Total Assets\nTotal Assets Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S56","v":38454.364656048594},{"$f":"'Assets Prime'!T56","v":38967.269570718374},{"$f":"'Assets Prime'!U56","v":40907.649627531711},{"$f":"'Assets Prime'!V56","v":51725.848139409383},{"$f":"'Assets Prime'!W56","v":52197.238702885108},{"$f":"'Assets Prime'!X56","v":60587.567948302283},{"$f":"'Assets Prime'!Y56","v":55134.987393290081},{"$f":"'Assets Prime'!Z56","v":60449.28410854705},null,null,null,null,null,null,"Malta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritania"]
[null,"Adjusted Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S58","v":12825.466700335539},{"$f":"'Assets Prime'!T58","v":13920.383698472011},{"$f":"'Assets Prime'!U58","v":14577.248161214622},{"$f":"'Assets Prime'!V58","v":16025.7618236493},{"$f":"'Assets Prime'!W58","v":17461.602302172385},{"$f":"'Assets Prime'!X58","v":22470.607301561915},{"$f":"'Assets Prime'!Y58","v":18227.767050536295},{"$f":"'Assets Prime'!Z58","v":19904.363856184209},null,null,null,null,null,null,"Mauritius"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mexico"]
[null,"Adjusted Net Assets\nNet Assets Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S59","v":25628.897955713055},{"$f":"'Assets Prime'!T59","v":25046.885872246363},{"$f":"'Assets Prime'!U59","v":26330.401466317089},{"$f":"'Assets Prime'!V59","v":35700.086315760083},{"$f":"'Assets Prime'!W59","v":34735.636400712727},{"$f":"'Assets Prime'!X59","v":38116.960646740365},{"$f":"'Assets Prime'!Y59","v":36907.22034275379},{"$f":"'Assets Prime'!Z59","v":40544.920252362841},null,null,null,null,null,null,"Moldova"]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco"]
[null,"Adjusted ROA (ROA Prime) and Real Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar"]
[null,{"$f":"B141","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S1","v":2011},{"$f":"'PERFORMANCE METRICS'!T1","v":2012},{"$f":"'PERFORMANCE METRICS'!U1","v":2013},{"$f":"'PERFORMANCE METRICS'!V1","v":2014},{"$f":"'PERFORMANCE METRICS'!W1","v":2015},{"$f":"'PERFORMANCE METRICS'!X1","v":"2016E"},{"$f":"'PERFORMANCE METRICS'!Y1","v":"2017E"},{"$f":"'PERFORMANCE METRICS'!Z1","v":"2018E"},null,null,null,null,null,null,"Namibia"]
[null,"Earnings'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S11","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T11","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U11","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V11","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W11","v":3641.3001504683125},{"$f":"'PERFORMANCE METRICS'!X11","v":5977.8678803399089},{"$f":"'PERFORMANCE METRICS'!Y11","v":7008.9564796396198},{"$f":"'PERFORMANCE METRICS'!Z11","v":8579.7085415652436},null,null,null,null,null,null,"Nepal"]
[null,"Net Assets'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S12","v":25628.897955713055},{"$f":"'PERFORMANCE METRICS'!T12","v":25046.885872246363},{"$f":"'PERFORMANCE METRICS'!U12","v":26330.401466317089},{"$f":"'PERFORMANCE METRICS'!V12","v":35700.086315760083},{"$f":"'PERFORMANCE METRICS'!W12","v":34735.636400712727},{"$f":"'PERFORMANCE METRICS'!X12","v":36907.22034275379},{"$f":"'PERFORMANCE METRICS'!Y12","v":40544.920252362841},{"$f":"'PERFORMANCE METRICS'!Z12","v":44177.649448305034},null,null,null,null,null,null,"Netherlands"]
[null,"Adjusted ROA (ROA Prime)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S13","v":9.4038328040971009E-2},{"$f":"'PERFORMANCE METRICS'!T13","v":0.12079470361873157},{"$f":"'PERFORMANCE METRICS'!U13","v":0.16305836828393327},{"$f":"'PERFORMANCE METRICS'!V13","v":0.12035976540732686},{"$f":"'PERFORMANCE METRICS'!W13","v":0.10482894594076296},{"$f":"'PERFORMANCE METRICS'!X13","v":0.16197014635141924},{"$f":"'PERFORMANCE METRICS'!Y13","v":0.17286891763540116},{"$f":"'PERFORMANCE METRICS'!Z13","v":0.19420925849857368},null,null,null,null,null,null,"New Zealand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua"]
[null,"Growth rate - inflation-distorted ",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S16","v":0.30115827745225876},{"$f":"'PERFORMANCE METRICS'!T16","v":1.3338015573977338E-2},{"$f":"'PERFORMANCE METRICS'!U16","v":4.9795124939198195E-2},{"$f":"'PERFORMANCE METRICS'!V16","v":0.26445416958389112},{"$f":"'PERFORMANCE METRICS'!W16","v":9.113249573119658E-3},{"$f":"'PERFORMANCE METRICS'!X16","v":5.6281687756072701E-2},{"$f":"'PERFORMANCE METRICS'!Y16","v":9.6387012430943594E-2},{"$f":"'PERFORMANCE METRICS'!Z16","v":8.4621417741236701E-2},null,null,null,null,null,null,"Niger"]
[null,"GDP Deflator - approximate",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S17","v":4.0205682876014004E-2},{"$f":"'PERFORMANCE METRICS'!T17","v":1.9024485273526404E-2},{"$f":"'PERFORMANCE METRICS'!U17","v":1.981037953962983E-2},{"$f":"'PERFORMANCE METRICS'!V17","v":3.5634991769330382E-2},{"$f":"'PERFORMANCE METRICS'!W17","v":3.5692871607480248E-2},{"$f":"'PERFORMANCE METRICS'!X17","v":3.2491152182461569E-2},{"$f":"'PERFORMANCE METRICS'!Y17","v":3.2653600994472232E-2},{"$f":"'PERFORMANCE METRICS'!Z17","v":3.1431527830425576E-2},null,null,null,null,null,null,"Nigeria"]
[null,"Real Growth Rate in Gross Assets'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S18","v":0.26095259457624476},{"$f":"'PERFORMANCE METRICS'!T18","v":-5.6864696995490658E-3},{"$f":"'PERFORMANCE METRICS'!U18","v":2.9984745399568365E-2},{"$f":"'PERFORMANCE METRICS'!V18","v":0.22881917781456074},{"$f":"'PERFORMANCE METRICS'!W18","v":-2.6579622034360588E-2},{"$f":"'PERFORMANCE METRICS'!X18","v":2.3790535573611132E-2},{"$f":"'PERFORMANCE METRICS'!Y18","v":6.3733411436471363E-2},{"$f":"'PERFORMANCE METRICS'!Z18","v":5.3189889910811125E-2},null,null,null,null,null,null,"Norway"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman"]
[null,"Goodwill",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S21","v":6530.3848099999996},{"$f":"'PERFORMANCE METRICS'!T21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!U21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!V21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!W21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!X21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!Y21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!Z21","v":6822.5263400000003},null,null,null,null,null,null,"Pakistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama"]
[null,"Earnings'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S23","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T23","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U23","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V23","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W23","v":3641.3001504683125},{"$f":"'PERFORMANCE METRICS'!X23","v":5977.8678803399089},{"$f":"'PERFORMANCE METRICS'!Y23","v":7008.9564796396198},{"$f":"'PERFORMANCE METRICS'!Z23","v":8579.7085415652436},null,null,null,null,null,null,"Papua New Guinea"]
[null,"Net Assets'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S24","v":32159.282765713055},{"$f":"'PERFORMANCE METRICS'!T24","v":31869.412212246363},{"$f":"'PERFORMANCE METRICS'!U24","v":33152.927806317093},{"$f":"'PERFORMANCE METRICS'!V24","v":42522.61265576008},{"$f":"'PERFORMANCE METRICS'!W24","v":41558.162740712723},{"$f":"'PERFORMANCE METRICS'!X24","v":43729.746682753786},{"$f":"'PERFORMANCE METRICS'!Y24","v":47367.446592362845},{"$f":"'PERFORMANCE METRICS'!Z24","v":51000.17578830503},null,null,null,null,null,null,"Paraguay"]
[null,"ROA' wg (with goodwill)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S25","v":7.49425517616788E-2},{"$f":"'PERFORMANCE METRICS'!T25","v":9.4935266937480028E-2},{"$f":"'PERFORMANCE METRICS'!U25","v":0.12950265884331544},{"$f":"'PERFORMANCE METRICS'!V25","v":0.10104868317408421},{"$f":"'PERFORMANCE METRICS'!W25","v":8.7619372713536467E-2},{"$f":"'PERFORMANCE METRICS'!X25","v":0.13670026318029121},{"$f":"'PERFORMANCE METRICS'!Y25","v":0.1479699030424344},{"$f":"'PERFORMANCE METRICS'!Z25","v":0.16822899938969774},null,null,null,null,null,null,"Peru"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar"]
[null,{"$f":"B184","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S1","v":2011},{"$f":"'Enterprise Value Prime'!T1","v":2012},{"$f":"'Enterprise Value Prime'!U1","v":2013},{"$f":"'Enterprise Value Prime'!V1","v":2014},{"$f":"'Enterprise Value Prime'!W1","v":2015},{"$f":"'Enterprise Value Prime'!X1","v":"2016E"},null,null,null,null,null,null,null,null,"Romania"]
[null,"Book Value of Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S6","v":5620.0440200000003},{"$f":"'Enterprise Value Prime'!T6","v":5450.2392399999999},{"$f":"'Enterprise Value Prime'!U6","v":5173.7783399999998},{"$f":"'Enterprise Value Prime'!V6","v":7010.0784400000002},{"$f":"'Enterprise Value Prime'!W6","v":10035.909879999999},{"$f":"'Enterprise Value Prime'!X6","v":10545.86413},null,null,null,null,null,null,null,null,"Russia"]
[null,"  + Operating Lease Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S7","v":1397.2648956780188},{"$f":"'Enterprise Value Prime'!T7","v":1839.2400565159833},{"$f":"'Enterprise Value Prime'!U7","v":1506.0418015455798},{"$f":"'Enterprise Value Prime'!V7","v":1822.0447573270508},{"$f":"'Enterprise Value Prime'!W7","v":1787.1806717638049},{"$f":"'Enterprise Value Prime'!X7","v":2022.3978243620379},null,null,null,null,null,null,null,null,"Rwanda"]
[null,"  + Other Long Term Liabilities",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S8","v":1552.72732},{"$f":"'Enterprise Value Prime'!T8","v":1641.8723},{"$f":"'Enterprise Value Prime'!U8","v":1728.5800300000001},{"$f":"'Enterprise Value Prime'!V8","v":1676.4111399999999},{"$f":"'Enterprise Value Prime'!W8","v":1646.14014},{"$f":"'Enterprise Value Prime'!X8","v":1646.14014},null,null,null,null,null,null,null,null,"Samoa"]
[null,"  + Preferred Stock",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S9","v":0},{"$f":"'Enterprise Value Prime'!T9","v":0},{"$f":"'Enterprise Value Prime'!U9","v":0},{"$f":"'Enterprise Value Prime'!V9","v":0},{"$f":"'Enterprise Value Prime'!W9","v":0},{"$f":"'Enterprise Value Prime'!X9","v":0},null,null,null,null,null,null,null,null,"Saudi Arabia"]
[null,"  + Pension Obligations",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S10","v":0},{"$f":"'Enterprise Value Prime'!T10","v":521.57859999999982},{"$f":"'Enterprise Value Prime'!U10","v":932.84110999999984},{"$f":"'Enterprise Value Prime'!V10","v":832.3902499999997},{"$f":"'Enterprise Value Prime'!W10","v":1466.5303899999999},{"$f":"'Enterprise Value Prime'!X10","v":1466.5303899999999},null,null,null,null,null,null,null,null,"Senegal"]
[null,"  + Stock Option Claims",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S11","v":2269.43457076},{"$f":"'Enterprise Value Prime'!T11","v":1452.1887528399996},{"$f":"'Enterprise Value Prime'!U11","v":4879.7885017999997},{"$f":"'Enterprise Value Prime'!V11","v":5233.70742144},{"$f":"'Enterprise Value Prime'!W11","v":5156.7548300799999},{"$f":"'Enterprise Value Prime'!X11","v":5731.0365113999997},null,null,null,null,null,null,null,null,"Serbia"]
[null,"Adjusted Total Debt\nTotal Debt Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S12","v":10839.470806438019},{"$f":"'Enterprise Value Prime'!T12","v":10905.118949355983},{"$f":"'Enterprise Value Prime'!U12","v":14221.029783345579},{"$f":"'Enterprise Value Prime'!V12","v":16574.632008767054},{"$f":"'Enterprise Value Prime'!W12","v":20092.515911843802},{"$f":"'Enterprise Value Prime'!X12","v":21411.968995762036},null,null,null,null,null,null,null,null,"Seychelles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
[null,"Add: Minority Interest",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S14","v":703.69124999999997},{"$f":"'Enterprise Value Prime'!T14","v":733.10098000000005},{"$f":"'Enterprise Value Prime'!U14","v":812.06129999999996},{"$f":"'Enterprise Value Prime'!V14","v":887.69487000000004},{"$f":"'Enterprise Value Prime'!W14","v":1133.3658499999999},{"$f":"'Enterprise Value Prime'!X14","v":1133.3658499999999},null,null,null,null,null,null,null,null,"Singapore"]
[null,"Add: Market Cap",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S15","v":93730.684450000001},{"$f":"'Enterprise Value Prime'!T15","v":106440.53012},{"$f":"'Enterprise Value Prime'!U15","v":182162.49210999999},{"$f":"'Enterprise Value Prime'!V15","v":229359.89085},{"$f":"'Enterprise Value Prime'!W15","v":234256.26730000001},{"$f":"'Enterprise Value Prime'!X15","v":259387.51076},null,null,null,null,null,null,null,null,"Slovakia"]
[null,"Subtract: Non-Operating EV (excess cash)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S16","v":3651.404477},{"$f":"'Enterprise Value Prime'!T16","v":6485.5719727759915},{"$f":"'Enterprise Value Prime'!U16","v":6988.3812438174709},{"$f":"'Enterprise Value Prime'!V16","v":4113.031652044875},{"$f":"'Enterprise Value Prime'!W16","v":13198.5257041246},{"$f":"'Enterprise Value Prime'!X16","v":15234.747713662851},null,null,null,null,null,null,null,null,"Slovenia"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S17","v":101622.44202943801},{"$f":"'Enterprise Value Prime'!T17","v":111593.17807657999},{"$f":"'Enterprise Value Prime'!U17","v":190207.2019495281},{"$f":"'Enterprise Value Prime'!V17","v":242709.18607672217},{"$f":"'Enterprise Value Prime'!W17","v":242283.62335771922},{"$f":"'Enterprise Value Prime'!X17","v":266698.09789209918},null,null,null,null,null,null,null,null,"Solomon Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain"]
[null,"V/A and V/E Prime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sri Lanka"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Kitts and Nevis"]
[null,{"$f":"B202","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S1","v":2011},{"$f":"'PERFORMANCE METRICS'!T1","v":2012},{"$f":"'PERFORMANCE METRICS'!U1","v":2013},{"$f":"'PERFORMANCE METRICS'!V1","v":2014},{"$f":"'PERFORMANCE METRICS'!W1","v":2015},{"$f":"'PERFORMANCE METRICS'!X1","v":"2016E"},null,null,null,null,null,null,null,null,"Saint Lucia"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S28","v":101622.44202943801},{"$f":"'PERFORMANCE METRICS'!T28","v":111593.17807657999},{"$f":"'PERFORMANCE METRICS'!U28","v":190207.2019495281},{"$f":"'PERFORMANCE METRICS'!V28","v":242709.18607672217},{"$f":"'PERFORMANCE METRICS'!W28","v":242283.62335771922},{"$f":"'PERFORMANCE METRICS'!X28","v":266698.09789209918},null,null,null,null,null,null,null,null,"Saint Vincent and the Grenadines"]
[null,"Adjusted Net Assets (Net Asset Prime)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S5","v":25628.897955713055},{"$f":"'PERFORMANCE METRICS'!T5","v":25046.885872246363},{"$f":"'PERFORMANCE METRICS'!U5","v":26330.401466317089},{"$f":"'PERFORMANCE METRICS'!V5","v":35700.086315760083},{"$f":"'PERFORMANCE METRICS'!W5","v":34735.636400712727},{"$f":"'PERFORMANCE METRICS'!X5","v":36907.22034275379},null,null,null,null,null,null,null,null,"Sudan"]
[null,"V/A' - Enterprise Value/Net Assets'",null,null,null,null,null,null,null,null,null,null,{"$f":"M220/M221","v":3.9651506750326297},{"$f":"N220/N221","v":4.4553713641595962},7.2238625830619716,6.7985602031885364,6.9750736840608996,7.2261767593251323,null,null,null,null,null,null,null,null,"Suriname"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swaziland"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"M220","v":101622.44202943801},{"$f":"N220","v":111593.17807657999},190207.2019495281,242709.18607672217,242283.62335771922,266698.09789209918,null,null,null,null,null,null,null,null,"Sweden"]
[null,"Adjusted Net Earnings (Net Earnings Prime) (t+1)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S6","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T6","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U6","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V6","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W6","v":3641.3001504683125},{"$f":"'PERFORMANCE METRICS'!X6","v":5977.8678803399089},null,null,null,null,null,null,null,null,"Switzerland"]
[null,"Forward V/E' - Enterprise Value/Net Earnings'",null,null,null,null,null,null,null,null,null,null,{"$f":"M224/N225","v":33.58829799004382},{"$f":"N224/O225","v":25.991842882201215},44.266619561755221,66.654539875134162,{"$f":"Q224/R225","v":40.530106755043015},{"$f":"'PERFORMANCE METRICS'!X38","v":41.07210361818116},null,null,null,null,null,null,null,null,"Syria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uganda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United States"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excl. Excep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GAAP"]

{"sheet":"PVP w As Reported Metrics","index":5,"n_rows":253,"n_cols":48,"rows_kept":253,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Implied ROA' (Formula Driven)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W14/((1+Y12-0.02)^5))*0.06)","v":0.40826639540484905}]
[null,null,{"$f":"C5","v":1996},{"$f":"D5","v":1997},1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"M5","v":2006},{"$f":"N5","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,"YTD",null,"5Yr CAGR"]
[null,null,{"$f":"'Earnings Prime'!D1","v":1996},{"$f":"'Earnings Prime'!E1","v":1997},{"$f":"'Earnings Prime'!F1","v":1998},{"$f":"'Earnings Prime'!G1","v":1999},{"$f":"'Earnings Prime'!H1","v":2000},{"$f":"'Earnings Prime'!I1","v":2001},{"$f":"'Earnings Prime'!J1","v":2002},{"$f":"'Earnings Prime'!K1","v":2003},{"$f":"'Earnings Prime'!L1","v":2004},{"$f":"'Earnings Prime'!M1","v":2005},{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"V5+1&\"E\"","v":"2016E"},{"$f":"V5+2&\"E\"","v":"2017E"},"Mkt Imp",{"$f":"V5+4&\"E\"","v":"2019E"},{"$f":"V5+5&\"E\"","v":"2020E"}]
[null,"ROA",{"$f":"'PERFORMANCE METRICS'!D13-C8","v":0},{"$f":"'PERFORMANCE METRICS'!E13-D8","v":0},{"$f":"'PERFORMANCE METRICS'!F13-E8","v":0},{"$f":"'PERFORMANCE METRICS'!G13-F8","v":0},{"$f":"'PERFORMANCE METRICS'!H13-G8","v":0},{"$f":"'PERFORMANCE METRICS'!I13-H8","v":0},{"$f":"'PERFORMANCE METRICS'!J13-I8","v":0},{"$f":"'PERFORMANCE METRICS'!K13-J8","v":0},{"$f":"'PERFORMANCE METRICS'!L13-K8","v":1.491243321547811E-2},{"$f":"'PERFORMANCE METRICS'!M13-L8","v":1.8561604897437065E-2},{"$f":"'PERFORMANCE METRICS'!N13-M8","v":1.5708997757821475E-2},{"$f":"'PERFORMANCE METRICS'!O13-N8","v":1.5087698187286253E-2},{"$f":"'PERFORMANCE METRICS'!P13-O8","v":1.8400121999387536E-2},{"$f":"'PERFORMANCE METRICS'!Q13-P8","v":2.5587875174411384E-2},{"$f":"'PERFORMANCE METRICS'!R13-Q8","v":2.9136837187436829E-2},{"$f":"'PERFORMANCE METRICS'!S13-R8","v":1.9095776279292209E-2},{"$f":"'PERFORMANCE METRICS'!T13-S8","v":2.5859436681251541E-2},{"$f":"'PERFORMANCE METRICS'!U13-T8","v":3.3555709440617837E-2},{"$f":"'PERFORMANCE METRICS'!V13-U8","v":1.9311082233242655E-2},{"$f":"'PERFORMANCE METRICS'!W13-V8","v":1.7209573227226493E-2},{"$f":"'PERFORMANCE METRICS'!X13-W8","v":2.5269883171128021E-2},{"$f":"'PERFORMANCE METRICS'!Y13-X8","v":2.4899014592966756E-2},{"$f":"IF(O3=\"\",'PERFORMANCE METRICS'!Z13,O3)","v":0.40826639540484905},{"$f":"'PERFORMANCE METRICS'!AA13","v":0.17994753219090007},{"$f":"'PERFORMANCE METRICS'!AB13","v":0.16754434606717716}]
[]
[null,"ROAWG",{"$f":"'PERFORMANCE METRICS'!D25","v":0.17225226169950461},{"$f":"'PERFORMANCE METRICS'!E25","v":0.17562378065385992},{"$f":"'PERFORMANCE METRICS'!F25","v":0.16088306803148703},{"$f":"'PERFORMANCE METRICS'!G25","v":7.4994821749793494E-2},{"$f":"'PERFORMANCE METRICS'!H25","v":8.9845488816410843E-2},{"$f":"'PERFORMANCE METRICS'!I25","v":7.7229455963824675E-2},{"$f":"'PERFORMANCE METRICS'!J25","v":0.10879616771170215},{"$f":"'PERFORMANCE METRICS'!K25","v":0.1112094485334264},{"$f":"'PERFORMANCE METRICS'!L25","v":0.1394004763427423},{"$f":"'PERFORMANCE METRICS'!M25","v":9.8497153006481125E-2},{"$f":"'PERFORMANCE METRICS'!N25","v":0.12502556559959199},{"$f":"'PERFORMANCE METRICS'!O25","v":0.13143677287619779},{"$f":"'PERFORMANCE METRICS'!P25","v":9.3469324304936222E-2},{"$f":"'PERFORMANCE METRICS'!Q25","v":0.10298284345841333},{"$f":"'PERFORMANCE METRICS'!R25","v":9.1652311389815E-2},{"$f":"'PERFORMANCE METRICS'!S25","v":7.49425517616788E-2},{"$f":"'PERFORMANCE METRICS'!T25","v":9.4935266937480028E-2},{"$f":"'PERFORMANCE METRICS'!U25","v":0.12950265884331544},{"$f":"'PERFORMANCE METRICS'!V25","v":0.10104868317408421},{"$f":"'PERFORMANCE METRICS'!W25","v":8.7619372713536467E-2},{"$f":"'PERFORMANCE METRICS'!X25","v":0.13670026318029121},{"$f":"'PERFORMANCE METRICS'!Y25","v":0.1479699030424344},0,{"$f":"'PERFORMANCE METRICS'!AA25","v":0.15668042007765681},{"$f":"'PERFORMANCE METRICS'!AB25","v":0.14653591918510864}]
[]
[null,"ROA sum",{"$f":"IF(ISERROR(C8+C6),#N/A,C8+C6)","v":0.17225226169950461},{"$f":"IF(ISERROR(D8+D6),#N/A,D8+D6)","v":0.17562378065385992},0.16088306803148703,7.4994821749793494E-2,8.9845488816410843E-2,7.7229455963824675E-2,0.10879616771170215,0.1112094485334264,0.15431290955822041,0.11705875790391819,{"$f":"IF(ISERROR(M8+M6),#N/A,M8+M6)","v":0.14073456335741347},{"$f":"IF(ISERROR(N8+N6),#N/A,N8+N6)","v":0.14652447106348404},0.11186944630432376,0.12857071863282471,0.12078914857725183,9.4038328040971009E-2,0.12079470361873157,0.16305836828393327,0.12035976540732686,0.10482894594076296,0.16197014635141924,0.17286891763540116,0.40826639540484905,0.33662795226855691,0.31408026525228583]
[]
[null,"Asset' Growth",null,{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E18),#N/A,'PERFORMANCE METRICS'!E18)","v":0.16668429710669874},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F18),#N/A,'PERFORMANCE METRICS'!F18)","v":0.24304753941048268},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G18),#N/A,'PERFORMANCE METRICS'!G18)","v":0.13371386094798196},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H18),#N/A,'PERFORMANCE METRICS'!H18)","v":9.8197489959593542E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I18),#N/A,'PERFORMANCE METRICS'!I18)","v":4.5717105315221246E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J18),#N/A,'PERFORMANCE METRICS'!J18)","v":-1.615055918000706E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K18),#N/A,'PERFORMANCE METRICS'!K18)","v":0.1093875043675612},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L18),#N/A,'PERFORMANCE METRICS'!L18)","v":0.11361561570260956},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M18),#N/A,'PERFORMANCE METRICS'!M18)","v":0.1594556855419052},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N18),#N/A,'PERFORMANCE METRICS'!N18)","v":5.431139066045397E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O18),#N/A,'PERFORMANCE METRICS'!O18)","v":6.2163805059750013E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P18),#N/A,'PERFORMANCE METRICS'!P18)","v":8.1246072502356576E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q18),#N/A,'PERFORMANCE METRICS'!Q18)","v":5.5154833727795324E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R18),#N/A,'PERFORMANCE METRICS'!R18)","v":5.7487337438993841E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S18),#N/A,'PERFORMANCE METRICS'!S18)","v":0.26095259457624476},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T18),#N/A,'PERFORMANCE METRICS'!T18)","v":-5.6864696995490658E-3},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U18),#N/A,'PERFORMANCE METRICS'!U18)","v":2.9984745399568365E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V18),#N/A,'PERFORMANCE METRICS'!V18)","v":0.22881917781456074},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W18),#N/A,'PERFORMANCE METRICS'!W18)","v":-2.6579622034360588E-2},{"$f":"+VLOOKUP(500,'Data Read File'!H:AC,22,FALSE)","v":-4.5263573118436984E-4},null,{"$f":"Q26","v":3.2099567611859392E-2},{"$f":"'PERFORMANCE METRICS'!AA18","v":1.2869052563755187E-2},{"$f":"'PERFORMANCE METRICS'!AB18","v":8.1010948757963969E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Implied 5Yr CAGR"]
[null,"V/A'",{"$f":"IF(ISERROR('PERFORMANCE METRICS'!D34),#N/A,'PERFORMANCE METRICS'!D34)","v":8.2930428878648073},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E34),#N/A,'PERFORMANCE METRICS'!E34)","v":4.1251093620662971},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F34),#N/A,'PERFORMANCE METRICS'!F34)","v":2.5467628713851096},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G34),#N/A,'PERFORMANCE METRICS'!G34)","v":2.7001734754485547},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H34),#N/A,'PERFORMANCE METRICS'!H34)","v":1.355743825186619},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I34),#N/A,'PERFORMANCE METRICS'!I34)","v":1.6760291563615437},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J34),#N/A,'PERFORMANCE METRICS'!J34)","v":2.3033090921758013},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K34),#N/A,'PERFORMANCE METRICS'!K34)","v":2.2183661674124378},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L34),#N/A,'PERFORMANCE METRICS'!L34)","v":3.0300463795047001},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M34),#N/A,'PERFORMANCE METRICS'!M34)","v":3.4813051298495972},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N34),#N/A,'PERFORMANCE METRICS'!N34)","v":3.3199866413246975},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O34),#N/A,'PERFORMANCE METRICS'!O34)","v":3.7122190512012896},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P34),#N/A,'PERFORMANCE METRICS'!P34)","v":2.671938364892783},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q34),#N/A,'PERFORMANCE METRICS'!Q34)","v":3.3145131518176525},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R34),#N/A,'PERFORMANCE METRICS'!R34)","v":5.1013610844341342},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S34),#N/A,'PERFORMANCE METRICS'!S34)","v":3.9651506750326297},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T34),#N/A,'PERFORMANCE METRICS'!T34)","v":4.4553713641595962},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U34),#N/A,'PERFORMANCE METRICS'!U34)","v":7.2238625830619716},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V34),#N/A,'PERFORMANCE METRICS'!V34)","v":6.7985602031885364},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W34),#N/A,'PERFORMANCE METRICS'!W34)","v":6.9750736840608996},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!X34),#N/A,'PERFORMANCE METRICS'!X34)","v":7.2261767593251323}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(AB17,\"MMM\")&TEXT(AB17,\"YYYY\")","v":"Dec2006"},{"$f":"TEXT(AC17,\"MMM\")&TEXT(AC17,\"YYYY\")","v":"Dec1997"},"Dec1998","Dec1999","Dec2000","Dec2001","Dec2002","Dec2003","Dec2004","Dec2005",{"$f":"TEXT(AL17,\"MMM\")&TEXT(AL17,\"YYYY\")","v":"Sep2016"},{"$f":"TEXT(AM17,\"MMM\")&TEXT(AM17,\"YYYY\")","v":"Dec2007"},"Dec2008","Dec2009","Dec2010","Jan2012","Dec2012","Dec2013","Dec2014","Dec2015",{"$f":"TEXT(AV17,\"MMM\")&TEXT(AV17,\"YYYY\")","v":"Sep2016"}]
[null,"Fwd V/E'",{"$f":"IF(ISERROR('PERFORMANCE METRICS'!D38),#N/A,'PERFORMANCE METRICS'!D38)","v":36.857647283676947},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E38),#N/A,'PERFORMANCE METRICS'!E38)","v":19.162726327667716},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F38),#N/A,'PERFORMANCE METRICS'!F38)","v":31.404149330294238},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G38),#N/A,'PERFORMANCE METRICS'!G38)","v":25.443022558767112},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H38),#N/A,'PERFORMANCE METRICS'!H38)","v":15.726458348681957},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I38),#N/A,'PERFORMANCE METRICS'!I38)","v":15.344940561186043},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J38),#N/A,'PERFORMANCE METRICS'!J38)","v":19.229308995747893},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K38),#N/A,'PERFORMANCE METRICS'!K38)","v":12.286174402334254},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L38),#N/A,'PERFORMANCE METRICS'!L38)","v":20.920724466665991},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M38),#N/A,'PERFORMANCE METRICS'!M38)","v":22.311672180647061},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N38),#N/A,'PERFORMANCE METRICS'!N38)","v":20.700585273624792},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O38),#N/A,'PERFORMANCE METRICS'!O38)","v":28.60417771523127},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P38),#N/A,'PERFORMANCE METRICS'!P38)","v":19.875461887744382},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q38),#N/A,'PERFORMANCE METRICS'!Q38)","v":24.662392943633414},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R38),#N/A,'PERFORMANCE METRICS'!R38)","v":39.858163184438375},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S38),#N/A,'PERFORMANCE METRICS'!S38)","v":33.58829799004382},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T38),#N/A,'PERFORMANCE METRICS'!T38)","v":25.991842882201215},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U38),#N/A,'PERFORMANCE METRICS'!U38)","v":44.266619561755221},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V38),#N/A,'PERFORMANCE METRICS'!V38)","v":66.654539875134162},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W38),#N/A,'PERFORMANCE METRICS'!W38)","v":40.530106755043015},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!X38),#N/A,'PERFORMANCE METRICS'!X38)","v":41.07210361818116},null,null,null,null,{"$f":"M4","v":2006},{"$f":"D4","v":1997},1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"YEAR(AL17)","v":2016},{"$f":"N4","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"YEAR(AV17)","v":2016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VLOOKUP(AA19,GDP!$A$3:$AK$181,34)=\"\",\"^SPX\",VLOOKUP(AA19,GDP!$A$3:$AK$181,34))","v":"IQ20246553"},{"$f":"'PERFORMANCE METRICS'!N3","v":"2006-12-31"},{"$f":"'PERFORMANCE METRICS'!E3","v":"1997-12-31"},{"$f":"'PERFORMANCE METRICS'!F3","v":"1998-12-31"},{"$f":"'PERFORMANCE METRICS'!G3","v":"1999-12-31"},{"$f":"'PERFORMANCE METRICS'!H3","v":"2000-12-31"},{"$f":"'PERFORMANCE METRICS'!I3","v":"2001-12-31"},{"$f":"'PERFORMANCE METRICS'!J3","v":"2002-12-31"},{"$f":"'PERFORMANCE METRICS'!K3","v":"2003-12-31"},{"$f":"'PERFORMANCE METRICS'!L3","v":"2004-12-31"},{"$f":"'PERFORMANCE METRICS'!M3","v":"2005-12-31"},{"$f":"IF(ISERROR(Q17),TODAY(),TODAY())","v":"2016-09-14"},{"$f":"'PERFORMANCE METRICS'!O3","v":"2007-12-31"},{"$f":"'PERFORMANCE METRICS'!P3","v":"2008-12-31"},{"$f":"'PERFORMANCE METRICS'!Q3","v":"2009-12-31"},{"$f":"'PERFORMANCE METRICS'!R3","v":"2010-12-31"},{"$f":"'PERFORMANCE METRICS'!S3","v":"2012-01-01"},{"$f":"'PERFORMANCE METRICS'!T3","v":"2012-12-31"},{"$f":"'PERFORMANCE METRICS'!U3","v":"2013-12-31"},{"$f":"'PERFORMANCE METRICS'!V3","v":"2014-12-31"},{"$f":"'PERFORMANCE METRICS'!W3","v":"2015-12-31"},{"$f":"IF(ISERROR(AA17),TODAY(),TODAY())","v":"2016-09-14"}]
[null,"TSRr",{"$f":"AB28","v":1},1,0.8502409174376192,0.84622374067403594,0.72430877396223947,1.1703383381019699,1.9998072793308026,1.4119981220791356,1.7448039013634769,2.15627122873068,1.5714875500787711,2.7178408817410626,4.1943654395348453,3.4103784313621959,4.0054911037295557,3.9160980429830099,3.3215529959706811,5.5630821465819871,5.6284276756199674,5.9628037875317723,{"$f":"AV28","v":5.867174269008621},null,null,null,"S&P 500 Index",{"$f":"+'Performance Chart w Ranges'!AB18","v":3170.56},{"$f":"+'Performance Chart w Ranges'!AC18","v":1869.23},{"$f":"+'Performance Chart w Ranges'!AD18","v":1968.78},{"$f":"+'Performance Chart w Ranges'!AE18","v":2142.9699999999998},{"$f":"+'Performance Chart w Ranges'!AF18","v":1494.5},{"$f":"+'Performance Chart w Ranges'!AG18","v":1168.08},{"$f":"+'Performance Chart w Ranges'!AH18","v":1018.41},{"$f":"+'Performance Chart w Ranges'!AI18","v":1442.37},{"$f":"+'Performance Chart w Ranges'!AJ18","v":1822.83},{"$f":"+'Performance Chart w Ranges'!AK18","v":2096.04},{"$f":"+'Performance Chart w Ranges'!AL18","v":2982.54},{"$f":"+'Performance Chart w Ranges'!AM18","v":3621.6},{"$f":"+'Performance Chart w Ranges'!AN18","v":1872.85},{"$f":"+'Performance Chart w Ranges'!AO18","v":3052.68},{"$f":"+'Performance Chart w Ranges'!AP18","v":4201.1400000000003},{"$f":"+'Performance Chart w Ranges'!AQ18","v":4371.96},{"$f":"+'Performance Chart w Ranges'!AR18","v":5812.73},{"$f":"+'Performance Chart w Ranges'!AS18","v":5889.83},{"$f":"+'Performance Chart w Ranges'!AT18","v":7230.57},{"$f":"+'Performance Chart w Ranges'!AU18","v":6952.08},{"$f":"+'Performance Chart w Ranges'!AV18","v":7807.42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('PVP w As Reported Metrics'!R57=\"Home Country\",'PVP w As Reported Metrics'!R52,IF('PVP w As Reported Metrics'!R57=\"Trading Country\",'PVP w As Reported Metrics'!R54,'PVP w As Reported Metrics'!R57))","v":"Philippines"},null,{"$f":"IF(OR(R24=\"NA\",AC24=\"NA\",R24=\"\",AC24=\"\",R24=0,AC24=0),0,AC18/R18-1)","v":0},{"$f":"IF(OR(AC24=\"NA\",AD24=\"NA\",AC24=\"\",AD24=\"\",AC24=0,AD24=0),0,AD18/AC18-1)","v":5.3257223562643397E-2},8.8476112110037697E-2,-0.3026033962211323,-0.21841418534626966,-0.12813334703102519,0.41629599080920254,0.26377420495434611,0.1498823258340054,0.42294040190072701,{"$f":"IF(OR(AB24=\"NA\",AM24=\"NA\",AB24=\"\",AM24=\"\",AB24=0,AM24=0),0,AM18/AB18-1)","v":0.14225878078320542},{"$f":"IF(OR(AM24=\"NA\",AN24=\"NA\",AM24=\"\",AN24=\"\",AM24=0,AN24=0),0,AN18/AM18-1)","v":-0.48286668875635075},0.62996502656379305,0.37621368764495489,4.0660392179265648E-2,0.32954784581743657,1.3263991274323761E-2,0.22763645130674393,-3.8515635696770745E-2,0.12303368200596076]
[null,null,{"$f":"\"Performance and Valuation Prime Chart: \"&R34&\" (\"&R50&\":\"&R51&\")\"","v":"Performance and Valuation Prime Chart: Jollibee Foods Corp. (PSE:JFC)"},null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,{"$f":"\"Stock Price \"&R55&\" \"&R33&\" - Market Cap \"&R32&\"B\"","v":"Stock Price PHP 250 - Market Cap 268.7B"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Data Date - \"&R42&\"/\"&R43&\"/\"&R44","v":"Data Date - 9/13/2016"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB$24<>0,ISNUMBER(AB$24)),1,#N/A)","v":1},{"$f":"IF(AND(R21=0,AC24=0),0,IF(AND(R21=0,AC24<>0),1,R21*(1+AC19)))","v":1},{"$f":"IF(AND(AC21=0,AD24=0),0,IF(AND(AC21=0,AD24<>0),1,AC21*(1+AD19)))","v":1.0532572235626434},1.1464453277552789,{"$f":"IF(AND(AE21=0,AF24=0),0,IF(AND(AE21=0,AF24<>0),1,AE21*(1+AF19)))","v":0.79952707799468237},{"$f":"IF(AND(AF21=0,AG24=0),0,IF(AND(AF21=0,AG24<>0),1,AF21*(1+AG19)))","v":0.62489902259219043},{"$f":"IF(AND(AG21=0,AH24=0),0,IF(AND(AG21=0,AH24<>0),1,AG21*(1+AH19)))","v":0.54482861927103687},{"$f":"IF(AND(AH21=0,AI24=0),0,IF(AND(AH21=0,AI24<>0),1,AH21*(1+AI19)))","v":0.77163858915168293},0.97517694451726145,1.1213387330612075,1.5955981874889666,{"$f":"IF(AND(AB21=0,AM24=0),0,IF(AND(AB21=0,AM24<>0),1,AB21*(1+AM19)))","v":1.1422587807832054},{"$f":"IF(AND(AM21=0,AN24=0),0,IF(AND(AM21=0,AN24<>0),1,AM21*(1+AN19)))","v":0.5907000656035527},0.96282044812272904,{"$f":"IF(AND(AO21=0,AP24=0),0,IF(AND(AO21=0,AP24<>0),1,AO21*(1+AP19)))","v":1.325046679450949},{"$f":"IF(AND(AP21=0,AQ24=0),0,IF(AND(AP21=0,AQ24<>0),1,AP21*(1+AQ19)))","v":1.3789235970932583},{"$f":"IF(AND(AQ21=0,AR24=0),0,IF(AND(AQ21=0,AR24<>0),1,AQ21*(1+AR19)))","v":1.8333448980621725},1.857662368792895,2.2805340381509893,2.1926978199434801,2.4624735062575698]
[null,null,{"$f":"R35&\" - \"&R31","v":"Consumer Discretionary - Hotels, Restaurants and Leisure"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Fiscal Year - \"&R46&\"/\"&R47&\"/\"&R48&\" - Current Quarter - \"&R38&R39","v":"Fiscal Year - 12/31/2015 - Current Quarter - Q22016"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Performance Chart w Ranges'!AB23","v":981},{"$f":"+'Performance Chart w Ranges'!AC23","v":982},{"$f":"+'Performance Chart w Ranges'!AD23","v":983},{"$f":"+'Performance Chart w Ranges'!AE23","v":984},{"$f":"+'Performance Chart w Ranges'!AF23","v":985},{"$f":"+'Performance Chart w Ranges'!AG23","v":986},{"$f":"+'Performance Chart w Ranges'!AH23","v":987},{"$f":"+'Performance Chart w Ranges'!AI23","v":988},{"$f":"+'Performance Chart w Ranges'!AJ23","v":989},{"$f":"+'Performance Chart w Ranges'!AK23","v":990},{"$f":"+'Performance Chart w Ranges'!AL23","v":991},{"$f":"+'Performance Chart w Ranges'!AM23","v":992},{"$f":"+'Performance Chart w Ranges'!AN23","v":993},{"$f":"+'Performance Chart w Ranges'!AO23","v":994},{"$f":"+'Performance Chart w Ranges'!AP23","v":995},{"$f":"+'Performance Chart w Ranges'!AQ23","v":996},{"$f":"+'Performance Chart w Ranges'!AR23","v":997},{"$f":"+'Performance Chart w Ranges'!AS23","v":998},{"$f":"+'Performance Chart w Ranges'!AT23","v":999},{"$f":"+'Performance Chart w Ranges'!AU23","v":1000},{"$f":"+'Performance Chart w Ranges'!AV23","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!AD8","v":"PSE:JFC"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Performance Chart w Ranges'!AB24","v":27.5},{"$f":"+'Performance Chart w Ranges'!AC24","v":16.75},{"$f":"+'Performance Chart w Ranges'!AD24","v":15},{"$f":"+'Performance Chart w Ranges'!AE24","v":16.25},{"$f":"+'Performance Chart w Ranges'!AF24","v":9.6999999999999993},{"$f":"+'Performance Chart w Ranges'!AG24","v":12.25},{"$f":"+'Performance Chart w Ranges'!AH24","v":18.25},{"$f":"+'Performance Chart w Ranges'!AI24","v":18.25},{"$f":"+'Performance Chart w Ranges'!AJ24","v":28.5},{"$f":"+'Performance Chart w Ranges'!AK24","v":40.5},{"$f":"+'Performance Chart w Ranges'!AL24","v":42},{"$f":"VLOOKUP(AM23,'Data Read File'!$H:$W,16,0)","v":52},{"$f":"+'Performance Chart w Ranges'!AN24","v":41.5},{"$f":"+'Performance Chart w Ranges'!AO24","v":55},{"$f":"+'Performance Chart w Ranges'!AP24","v":88.9},{"$f":"+'Performance Chart w Ranges'!AQ24","v":90.45},{"$f":"+'Performance Chart w Ranges'!AR24","v":102},{"$f":"+'Performance Chart w Ranges'!AS24","v":173.1},{"$f":"+'Performance Chart w Ranges'!AT24","v":215},{"$f":"+'Performance Chart w Ranges'!AU24","v":219},{"$f":"+'Performance Chart w Ranges'!AV24","v":242}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Data Read File'!B2","v":"PSE:JFC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R24=\"NA\",AC24=\"NA\",R24=\"\",AC24=\"\",R24=0,AC24=0),0,AC24/R24-1)","v":0},{"$f":"IF(OR(AC24=\"NA\",AD24=\"NA\",AC24=\"\",AD24=\"\",AC24=0,AD24=0),0,AD24/AC24-1)","v":-0.10447761194029848},{"$f":"IF(OR(AD24=\"NA\",AE24=\"NA\",AD24=\"\",AE24=\"\",AD24=0,AE24=0),0,AE24/AD24-1)","v":8.3333333333333259E-2},-0.40307692307692311,0.26288659793814451,0.48979591836734704,0,0.56164383561643838,0.42105263157894735,3.7037037037036979E-2,0.23809523809523814,{"$f":"IF(OR(AM24=\"NA\",AN24=\"NA\",AM24=\"\",AN24=\"\",AM24=0,AN24=0),0,AN24/AM24-1)","v":-0.20192307692307687},{"$f":"IF(OR(AN24=\"NA\",AO24=\"NA\",AN24=\"\",AO24=\"\",AN24=0,AO24=0),0,AO24/AN24-1)","v":0.32530120481927716},0.61636363636363645,{"$f":"IF(OR(AP24=\"NA\",AQ24=\"NA\",AP24=\"\",AQ24=\"\",AP24=0,AQ24=0),0,AQ24/AP24-1)","v":1.7435320584926917E-2},{"$f":"IF(OR(AQ24=\"NA\",AR24=\"NA\",AQ24=\"\",AR24=\"\",AQ24=0,AR24=0),0,AR24/AQ24-1)","v":0.12769485903814259},0.69705882352941173,0.24205661467359918,1.8604651162790642E-2,0.10502283105022836]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUATION!M8","v":3.2099567611859392E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB$24=0,0,1)","v":1},{"$f":"IF(AND(R26=0,AC24=0),0,IF(AND(R26=0,AC24<>0),1,R26*(1+AC25)))","v":1},{"$f":"IF(AND(AC26=0,AD24=0),0,IF(AND(AC26=0,AD24<>0),1,AC26*(1+AD25)))","v":0.89552238805970152},0.9701492537313432,0.57910447761194017,0.73134328358208944,1.08955223880597,1.08955223880597,1.7014925373134326,2.4179104477611939,2.5074626865671639,{"$f":"IF(AND(AL26=0,AM24=0),0,IF(AND(AL26=0,AM24<>0),1,AL26*(1+AM25)))","v":3.1044776119402981},{"$f":"IF(AND(AM26=0,AN24=0),0,IF(AND(AM26=0,AN24<>0),1,AM26*(1+AN25)))","v":2.4776119402985075},{"$f":"IF(AND(AN26=0,AO24=0),0,IF(AND(AN26=0,AO24<>0),1,AN26*(1+AO25)))","v":3.283582089552239},{"$f":"IF(AND(AO26=0,AP24=0),0,IF(AND(AO26=0,AP24<>0),1,AO26*(1+AP25)))","v":5.307462686567165},{"$f":"IF(AND(AP26=0,AQ24=0),0,IF(AND(AP26=0,AQ24<>0),1,AP26*(1+AQ25)))","v":5.4000000000000012},{"$f":"IF(AND(AQ26=0,AR24=0),0,IF(AND(AQ26=0,AR24<>0),1,AQ26*(1+AR25)))","v":6.0895522388059717},{"$f":"IF(AND(AR26=0,AS24=0),0,IF(AND(AR26=0,AS24<>0),1,AR26*(1+AS25)))","v":10.334328358208957},{"$f":"IF(AND(AS26=0,AT24=0),0,IF(AND(AS26=0,AT24<>0),1,AS26*(1+AT25)))","v":12.83582089552239},{"$f":"IF(AND(AT26=0,AU24=0),0,IF(AND(AT26=0,AU24<>0),1,AT26*(1+AU25)))","v":13.074626865671643},{"$f":"IF(AND(AU26=0,AV24=0),0,IF(AND(AU26=0,AV24<>0),1,AU26*(1+AV25)))","v":14.447761194029853}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB24=\"NA\",AB24=0),#N/A,1)","v":1},{"$f":"IF(AND(ISERROR(R28),OR(AC24=\"NA\",AC24=0)),#N/A,IF(AND(ISERROR(R28),OR(AC24<>\"NA\",AC24<>0)),1,AC26/AC21))","v":1},{"$f":"IF(AND(ISERROR(AC28),OR(AD24=\"NA\",AD24=0)),#N/A,IF(AND(ISERROR(AC28),OR(AD24<>\"NA\",AD24<>0)),1,AD26/AD21))","v":0.8502409174376192},0.84622374067403594,0.72430877396223947,1.1703383381019699,1.9998072793308026,1.4119981220791356,1.7448039013634769,{"$f":"IF(AND(ISERROR(AJ28),OR(AK24=\"NA\",AK24=0)),#N/A,IF(AND(ISERROR(AJ28),OR(AK24<>\"NA\",AK24<>0)),1,AK26/AK21))","v":2.15627122873068},{"$f":"IF(AND(ISERROR(AK28),OR(AL24=\"NA\",AL24=0)),#N/A,IF(AND(ISERROR(AK28),OR(AL24<>\"NA\",AL24<>0)),1,AL26/AL21))","v":1.5714875500787711},{"$f":"IF(AND(ISERROR(AL28),OR(AM24=\"NA\",AM24=0)),#N/A,IF(AND(ISERROR(AL28),OR(AM24<>\"NA\",AM24<>0)),1,AM26/AM21))","v":2.7178408817410626},{"$f":"IF(AND(ISERROR(AM28),OR(AN24=\"NA\",AN24=0)),#N/A,IF(AND(ISERROR(AM28),OR(AN24<>\"NA\",AN24<>0)),1,AN26/AN21))","v":4.1943654395348453},{"$f":"IF(AND(ISERROR(AN28),OR(AO24=\"NA\",AO24=0)),#N/A,IF(AND(ISERROR(AN28),OR(AO24<>\"NA\",AO24<>0)),1,AO26/AO21))","v":3.4103784313621959},{"$f":"IF(AND(ISERROR(AO28),OR(AP24=\"NA\",AP24=0)),#N/A,IF(AND(ISERROR(AO28),OR(AP24<>\"NA\",AP24<>0)),1,AP26/AP21))","v":4.0054911037295557},{"$f":"IF(AND(ISERROR(AP28),OR(AQ24=\"NA\",AQ24=0)),#N/A,IF(AND(ISERROR(AP28),OR(AQ24<>\"NA\",AQ24<>0)),1,AQ26/AQ21))","v":3.9160980429830099},{"$f":"IF(AND(ISERROR(AQ28),OR(AR24=\"NA\",AR24=0)),#N/A,IF(AND(ISERROR(AQ28),OR(AR24<>\"NA\",AR24<>0)),1,AR26/AR21))","v":3.3215529959706811},{"$f":"IF(AND(ISERROR(AR28),OR(AS24=\"NA\",AS24=0)),#N/A,IF(AND(ISERROR(AR28),OR(AS24<>\"NA\",AS24<>0)),1,AS26/AS21))","v":5.5630821465819871},5.6284276756199674,5.9628037875317723,5.867174269008621]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB29*(1+(AC25-AC19))","v":1},{"$f":"AC29*(1+(AD25-AD19))","v":0.84226516449705813},{"$f":"AD29*(1+(AE25-AE19))","v":0.83793358108472515},{"$f":"AE29*(1+(AF25-AF19))","v":0.75374343892224005},{"$f":"AF29*(1+(AG25-AG19))","v":1.1165207464710023},{"$f":"AG29*(1+(AH25-AH19))","v":1.8064515911398711},{"$f":"AH29*(1+(AI25-AI19))","v":1.0544330361574381},{"$f":"AI29*(1+(AJ25-AJ19))","v":1.3685166151955628},{"$f":"AJ29*(1+(AK25-AK19))","v":1.7396176841551767},{"$f":"AK29*(1+(AL25-AL19))","v":1.0682933662633141},{"$f":"AL29*(1+(AM25-AM19))","v":1.1706748178559359},{"$f":"AM29*(1+(AN25-AN19))","v":1.4995684294666427},1.0427041807779138,1.2931095363204848,1.2630769747601194,1.0081211148726343,1.6974691235097796,1.7219469055809833,1.8203050067847029,1.7875197646135301]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind",{"$f":"VLOOKUP(1000,'Data Read File'!H:O,8,FALSE)","v":"Hotels, Restaurants and Leisure"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MktCap",{"$f":"ROUND(VLOOKUP(1005,'Data Read File'!H:JH,261,FALSE)/1000,1)","v":268.7},null,"From","Subject","Received","Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",{"$f":"VLOOKUP(1005,'Data Read File'!H:W,16,FALSE)","v":250},null,"File'!W37","Improvements to PVP","11:59:00","4 MB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",{"$f":"+'Data Read File'!G37","v":"Jollibee Foods Corp."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector",{"$f":"+'Data Read File'!M37","v":"Consumer Discretionary"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",{"$f":"+VLOOKUP(1000,'Data Read File'!H:L,5,FALSE)","v":42369},null,null,{"$f":"\"IQ_PERIODDATE_AP\"","v":"IQ_PERIODDATE_AP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarter",{"$f":"VLOOKUP(500,'Data Read File'!J:Y,16,FALSE)","v":"Q2"},null,null,{"$f":"\"IQ_FISCAL_Q\"","v":"IQ_FISCAL_Q"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"VLOOKUP(500,'Data Read File'!J:K,2,FALSE)","v":2016},null,null,{"$f":"\"IQ_FISCAL_Y\"","v":"IQ_FISCAL_Y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Date",{"$f":"+TODAY()-1","v":42626}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data M",{"$f":"MONTH(R40)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data D",{"$f":"DAY(R40)","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Y",{"$f":"YEAR(R40)","v":2016}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal M",{"$f":"MONTH(R37)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal D",{"$f":"DAY(R37)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Y",{"$f":"YEAR(R37)","v":2015}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange",{"$f":"+VLOOKUP(1000,'Data Read File'!H:T,13,FALSE)","v":"PSE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ticker",{"$f":"+VLOOKUP(1000,'Data Read File'!H:U,14,FALSE)","v":"JFC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country",{"$f":"VLOOKUP(1000,'Data Read File'!H:Q,10,FALSE)","v":"Philippines"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filing Currency",{"$f":"VLOOKUP(1000,'Data Read File'!H:S,12,FALSE)","v":"PHP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country",{"$f":"VLOOKUP('PVP w As Reported Metrics'!R55,GDP!$AG$3:$AI$181,3,FALSE)","v":"Philippines"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Currency",{"$f":"VLOOKUP(1000,'Data Read File'!H:V,15,FALSE)","v":"PHP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario","Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDP Deflator","Home Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NI Estimates","GAAP"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valuations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Price",{"$f":"+R33","v":250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EV/IC' Multiple",{"$f":"VALUATION!M23","v":92.257438026012167}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P/E' Multiple",{"$f":"VALUATION!R23","v":263.61798190527986}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCF",{"$f":"VALUATION!M48","v":77.524001037054106}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bull Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bear Case"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afghanistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antigua and Barbuda"]
[null,null,"x",null,null,null,null,null,null,null,null,null,null,"x",null,null,"Argentina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia"]
[null,"PB",{"$f":"'PERFORMANCE METRICS'!D36","v":0},{"$f":"'PERFORMANCE METRICS'!E50","v":6.8133616468395228},{"$f":"'PERFORMANCE METRICS'!F50","v":3.4017003014418585},{"$f":"'PERFORMANCE METRICS'!G50","v":3.7816827146362804},{"$f":"'PERFORMANCE METRICS'!H50","v":2.351610823720236},{"$f":"'PERFORMANCE METRICS'!I50","v":2.0011782428512266},{"$f":"'PERFORMANCE METRICS'!J50","v":2.3033090921758013},{"$f":"'PERFORMANCE METRICS'!K50","v":2.2801991621892426},{"$f":"'PERFORMANCE METRICS'!L50","v":3.2957600699692047},{"$f":"'PERFORMANCE METRICS'!M50","v":3.7746547882161301},{"$f":"'PERFORMANCE METRICS'!N50","v":3.3199866413246975},{"$f":"'PERFORMANCE METRICS'!O50","v":4.2227387646872554},{"$f":"'PERFORMANCE METRICS'!P50","v":3.3528737450072765},{"$f":"'PERFORMANCE METRICS'!Q50","v":3.3145131518176525},{"$f":"'PERFORMANCE METRICS'!R50","v":5.5458411870315478},{"$f":"'PERFORMANCE METRICS'!S50","v":4.2861361011018841},{"$f":"'PERFORMANCE METRICS'!T50","v":5.1598092435827905},{"$f":"'PERFORMANCE METRICS'!U50","v":7.6835865563361683},{"$f":"'PERFORMANCE METRICS'!V50","v":6.7985602031885364},{"$f":"'PERFORMANCE METRICS'!W50","v":7.4729157071782648},{"$f":"'PERFORMANCE METRICS'!X50","v":7.2261767593251323},null,null,null,"Australia"]
[null,"PE",{"$f":"'PERFORMANCE METRICS'!D40","v":32.296120000000002},{"$f":"'PERFORMANCE METRICS'!E40","v":20.69153},{"$f":"'PERFORMANCE METRICS'!F40","v":15.02248},{"$f":"'PERFORMANCE METRICS'!G40","v":13.674950000000001},{"$f":"'PERFORMANCE METRICS'!H40","v":9.2822600000000008},{"$f":"'PERFORMANCE METRICS'!I40","v":11.266529999999999},{"$f":"'PERFORMANCE METRICS'!J40","v":15.169420000000001},{"$f":"'PERFORMANCE METRICS'!K40","v":0},{"$f":"'PERFORMANCE METRICS'!L40","v":15.510210000000001},{"$f":"'PERFORMANCE METRICS'!M40","v":20.820209999999999},{"$f":"'PERFORMANCE METRICS'!N40","v":16.86711},{"$f":"'PERFORMANCE METRICS'!O40","v":17.956140000000001},{"$f":"'PERFORMANCE METRICS'!P40","v":16.62989},{"$f":"'PERFORMANCE METRICS'!Q40","v":19.163430000000002},{"$f":"'PERFORMANCE METRICS'!R40","v":26.374110000000002},{"$f":"'PERFORMANCE METRICS'!S40","v":26.204350000000002},{"$f":"'PERFORMANCE METRICS'!T40","v":26.47587},{"$f":"'PERFORMANCE METRICS'!U40","v":35.312849999999997},{"$f":"'PERFORMANCE METRICS'!V40","v":37.51782},{"$f":"'PERFORMANCE METRICS'!W40","v":36.559930000000001},{"$f":"'PERFORMANCE METRICS'!X40","v":33.423029999999997},null,null,null,"Austria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahamas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh"]
[null,"Assets'",{"$f":"'PERFORMANCE METRICS'!D18*0.99999999999","v":{"$error":"#VALUE!"}},{"$f":"'PERFORMANCE METRICS'!E18*0.99999999999","v":0.16668429710503191},{"$f":"'PERFORMANCE METRICS'!F18*0.99999999999","v":0.24304753940805221},{"$f":"'PERFORMANCE METRICS'!G18*0.99999999999","v":0.13371386094664484},{"$f":"'PERFORMANCE METRICS'!H18*0.99999999999","v":9.8197489958611564E-2},{"$f":"'PERFORMANCE METRICS'!I18*0.99999999999","v":4.5717105314764077E-2},{"$f":"'PERFORMANCE METRICS'!J18*0.99999999999","v":-1.6150559179845553E-2},{"$f":"'PERFORMANCE METRICS'!K18*0.99999999999","v":0.10938750436646733},{"$f":"'PERFORMANCE METRICS'!L18*0.99999999999","v":0.1136156157014734},{"$f":"'PERFORMANCE METRICS'!M18*0.99999999999","v":0.15945568554031064},{"$f":"'PERFORMANCE METRICS'!N18*0.99999999999","v":5.4311390659910856E-2},{"$f":"'PERFORMANCE METRICS'!O18*0.99999999999","v":6.2163805059128378E-2},{"$f":"'PERFORMANCE METRICS'!P18*0.99999999999","v":8.1246072501544114E-2},{"$f":"'PERFORMANCE METRICS'!Q18*0.99999999999","v":5.5154833727243779E-2},{"$f":"'PERFORMANCE METRICS'!R18*0.99999999999","v":5.7487337438418967E-2},{"$f":"'PERFORMANCE METRICS'!S18*0.99999999999","v":0.26095259457363523},{"$f":"'PERFORMANCE METRICS'!T18*0.99999999999","v":-5.6864696994922007E-3},{"$f":"'PERFORMANCE METRICS'!U18*0.99999999999","v":2.9984745399268518E-2},{"$f":"'PERFORMANCE METRICS'!V18*0.99999999999","v":0.22881917781227254},{"$f":"'PERFORMANCE METRICS'!W18*0.99999999999","v":-2.657962203409479E-2},{"$f":"+W12","v":-4.5263573118436984E-4},null,{"$f":"Y12","v":3.2099567611859392E-2},null,"Barbados"]
[null,"Assets'",{"$f":"'PERFORMANCE METRICS'!D18*0.00000000001","v":{"$error":"#VALUE!"}},{"$f":"'PERFORMANCE METRICS'!E18*0.00000000001","v":1.6668429710669873E-12},{"$f":"'PERFORMANCE METRICS'!F18*0.00000000001","v":2.4304753941048265E-12},{"$f":"'PERFORMANCE METRICS'!G18*0.00000000001","v":1.3371386094798195E-12},{"$f":"'PERFORMANCE METRICS'!H18*0.00000000001","v":9.819748995959353E-13},{"$f":"'PERFORMANCE METRICS'!I18*0.00000000001","v":4.5717105315221241E-13},{"$f":"'PERFORMANCE METRICS'!J18*0.00000000001","v":-1.6150559180007058E-13},{"$f":"'PERFORMANCE METRICS'!K18*0.00000000001","v":1.0938750436756119E-12},{"$f":"'PERFORMANCE METRICS'!L18*0.00000000001","v":1.1361561570260954E-12},{"$f":"'PERFORMANCE METRICS'!M18*0.00000000001","v":1.5945568554190519E-12},{"$f":"'PERFORMANCE METRICS'!N18*0.00000000001","v":5.4311390660453972E-13},{"$f":"'PERFORMANCE METRICS'!O18*0.00000000001","v":6.2163805059750011E-13},{"$f":"'PERFORMANCE METRICS'!P18*0.00000000001","v":8.1246072502356573E-13},{"$f":"'PERFORMANCE METRICS'!Q18*0.00000000001","v":5.5154833727795326E-13},{"$f":"'PERFORMANCE METRICS'!R18*0.00000000001","v":5.7487337438993833E-13},{"$f":"'PERFORMANCE METRICS'!S18*0.00000000001","v":2.6095259457624476E-12},{"$f":"'PERFORMANCE METRICS'!T18*0.00000000001","v":-5.686469699549066E-14},{"$f":"'PERFORMANCE METRICS'!U18*0.00000000001","v":2.9984745399568365E-13},{"$f":"'PERFORMANCE METRICS'!V18*0.00000000001","v":2.2881917781456071E-12},{"$f":"'PERFORMANCE METRICS'!W18*0.00000000001","v":-2.6579622034360589E-13},{"$f":"'PERFORMANCE METRICS'!X18*0.00000000001","v":2.3790535573611131E-13},null,{"$f":"'PERFORMANCE METRICS'!Z18*0.00000000001","v":5.3189889910811124E-13},null,"Belarus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium"]
[null,"V/A'",{"$f":"'PERFORMANCE METRICS'!D34*0.99999999999","v":8.2930428877818763},{"$f":"'PERFORMANCE METRICS'!E34*0.99999999999","v":4.1251093620250456},{"$f":"'PERFORMANCE METRICS'!F34*0.99999999999","v":2.546762871359642},{"$f":"'PERFORMANCE METRICS'!G34*0.99999999999","v":2.7001734754215527},{"$f":"'PERFORMANCE METRICS'!H34*0.99999999999","v":1.3557438251730616},{"$f":"'PERFORMANCE METRICS'!I34*0.99999999999","v":1.6760291563447833},{"$f":"'PERFORMANCE METRICS'!J34*0.99999999999","v":2.3033090921527681},{"$f":"'PERFORMANCE METRICS'!K34*0.99999999999","v":2.2183661673902542},{"$f":"'PERFORMANCE METRICS'!L34*0.99999999999","v":3.0300463794743995},{"$f":"'PERFORMANCE METRICS'!M34*0.99999999999","v":3.4813051298147841},{"$f":"'PERFORMANCE METRICS'!N34*0.99999999999","v":3.3199866412914978},{"$f":"'PERFORMANCE METRICS'!O34*0.99999999999","v":3.7122190511641673},{"$f":"'PERFORMANCE METRICS'!P34*0.99999999999","v":2.6719383648660635},{"$f":"'PERFORMANCE METRICS'!Q34*0.99999999999","v":3.3145131517845074},{"$f":"'PERFORMANCE METRICS'!R34*0.99999999999","v":5.1013610843831207},{"$f":"'PERFORMANCE METRICS'!S34*0.99999999999","v":3.9651506749929784},{"$f":"'PERFORMANCE METRICS'!T34*0.99999999999","v":4.4553713641150425},{"$f":"'PERFORMANCE METRICS'!U34*0.99999999999","v":7.2238625829897334},{"$f":"'PERFORMANCE METRICS'!V34*0.99999999999","v":6.7985602031205508},{"$f":"'PERFORMANCE METRICS'!W34*0.99999999999","v":6.9750736839911491},{"$f":"'PERFORMANCE METRICS'!X34*0.99999999999","v":7.2261767592528701},{"$f":"'PERFORMANCE METRICS'!Y34*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS'!Z34*0.99999999999","v":0},null,"Belize"]
[null,"V/A'",{"$f":"'PERFORMANCE METRICS'!D34*0.00000000001","v":8.2930428878648068E-11},{"$f":"'PERFORMANCE METRICS'!E34*0.00000000001","v":4.1251093620662969E-11},{"$f":"'PERFORMANCE METRICS'!F34*0.00000000001","v":2.5467628713851096E-11},{"$f":"'PERFORMANCE METRICS'!G34*0.00000000001","v":2.7001734754485544E-11},{"$f":"'PERFORMANCE METRICS'!H34*0.00000000001","v":1.3557438251866188E-11},{"$f":"'PERFORMANCE METRICS'!I34*0.00000000001","v":1.6760291563615436E-11},{"$f":"'PERFORMANCE METRICS'!J34*0.00000000001","v":2.3033090921758011E-11},{"$f":"'PERFORMANCE METRICS'!K34*0.00000000001","v":2.2183661674124377E-11},{"$f":"'PERFORMANCE METRICS'!L34*0.00000000001","v":3.0300463795047002E-11},{"$f":"'PERFORMANCE METRICS'!M34*0.00000000001","v":3.4813051298495967E-11},{"$f":"'PERFORMANCE METRICS'!N34*0.00000000001","v":3.3199866413246974E-11},{"$f":"'PERFORMANCE METRICS'!O34*0.00000000001","v":3.7122190512012897E-11},{"$f":"'PERFORMANCE METRICS'!P34*0.00000000001","v":2.6719383648927829E-11},{"$f":"'PERFORMANCE METRICS'!Q34*0.00000000001","v":3.3145131518176526E-11},{"$f":"'PERFORMANCE METRICS'!R34*0.00000000001","v":5.1013610844341337E-11},{"$f":"'PERFORMANCE METRICS'!S34*0.00000000001","v":3.9651506750326296E-11},{"$f":"'PERFORMANCE METRICS'!T34*0.00000000001","v":4.4553713641595962E-11},{"$f":"'PERFORMANCE METRICS'!U34*0.00000000001","v":7.2238625830619708E-11},{"$f":"'PERFORMANCE METRICS'!V34*0.00000000001","v":6.7985602031885354E-11},{"$f":"'PERFORMANCE METRICS'!W34*0.00000000001","v":6.9750736840608988E-11},{"$f":"'PERFORMANCE METRICS'!X34*0.00000000001","v":7.2261767593251321E-11},{"$f":"'PERFORMANCE METRICS'!Y34*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS'!Z34*0.00000000001","v":0},null,"Benin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bhutan"]
[null,"V/E'",{"$f":"'PERFORMANCE METRICS'!D38*0.99999999999","v":36.857647283308367},{"$f":"'PERFORMANCE METRICS'!E38*0.99999999999","v":19.16272632747609},{"$f":"'PERFORMANCE METRICS'!F38*0.99999999999","v":31.404149329980196},{"$f":"'PERFORMANCE METRICS'!G38*0.99999999999","v":25.443022558512681},{"$f":"'PERFORMANCE METRICS'!H38*0.99999999999","v":15.726458348524693},{"$f":"'PERFORMANCE METRICS'!I38*0.99999999999","v":15.344940561032594},{"$f":"'PERFORMANCE METRICS'!J38*0.99999999999","v":19.229308995555598},{"$f":"'PERFORMANCE METRICS'!K38*0.99999999999","v":12.286174402211392},{"$f":"'PERFORMANCE METRICS'!L38*0.99999999999","v":20.920724466456782},{"$f":"'PERFORMANCE METRICS'!M38*0.99999999999","v":22.311672180423944},{"$f":"'PERFORMANCE METRICS'!N38*0.99999999999","v":20.700585273417786},{"$f":"'PERFORMANCE METRICS'!O38*0.99999999999","v":28.604177714945227},{"$f":"'PERFORMANCE METRICS'!P38*0.99999999999","v":19.875461887545629},{"$f":"'PERFORMANCE METRICS'!Q38*0.99999999999","v":24.662392943386791},{"$f":"'PERFORMANCE METRICS'!R38*0.99999999999","v":39.858163184039796},{"$f":"'PERFORMANCE METRICS'!S38*0.99999999999","v":33.588297989707939},{"$f":"'PERFORMANCE METRICS'!T38*0.99999999999","v":25.991842881941295},{"$f":"'PERFORMANCE METRICS'!U38*0.99999999999","v":44.266619561312552},{"$f":"'PERFORMANCE METRICS'!V38*0.99999999999","v":66.654539874467616},{"$f":"'PERFORMANCE METRICS'!W38*0.99999999999","v":40.530106754637714},{"$f":"'PERFORMANCE METRICS'!X38*0.99999999999","v":41.072103617770438},{"$f":"'PERFORMANCE METRICS'!Y38*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS'!Z38*0.99999999999","v":0},null,"Bolivia"]
[null,"V/E'",{"$f":"'PERFORMANCE METRICS'!D38*0.00000000001","v":3.6857647283676946E-10},{"$f":"'PERFORMANCE METRICS'!E38*0.00000000001","v":1.9162726327667715E-10},{"$f":"'PERFORMANCE METRICS'!F38*0.00000000001","v":3.1404149330294237E-10},{"$f":"'PERFORMANCE METRICS'!G38*0.00000000001","v":2.5443022558767113E-10},{"$f":"'PERFORMANCE METRICS'!H38*0.00000000001","v":1.5726458348681957E-10},{"$f":"'PERFORMANCE METRICS'!I38*0.00000000001","v":1.5344940561186042E-10},{"$f":"'PERFORMANCE METRICS'!J38*0.00000000001","v":1.9229308995747891E-10},{"$f":"'PERFORMANCE METRICS'!K38*0.00000000001","v":1.2286174402334252E-10},{"$f":"'PERFORMANCE METRICS'!L38*0.00000000001","v":2.0920724466665989E-10},{"$f":"'PERFORMANCE METRICS'!M38*0.00000000001","v":2.2311672180647061E-10},{"$f":"'PERFORMANCE METRICS'!N38*0.00000000001","v":2.070058527362479E-10},{"$f":"'PERFORMANCE METRICS'!O38*0.00000000001","v":2.8604177715231266E-10},{"$f":"'PERFORMANCE METRICS'!P38*0.00000000001","v":1.9875461887744381E-10},{"$f":"'PERFORMANCE METRICS'!Q38*0.00000000001","v":2.4662392943633411E-10},{"$f":"'PERFORMANCE METRICS'!R38*0.00000000001","v":3.9858163184438375E-10},{"$f":"'PERFORMANCE METRICS'!S38*0.00000000001","v":3.3588297990043819E-10},{"$f":"'PERFORMANCE METRICS'!T38*0.00000000001","v":2.5991842882201215E-10},{"$f":"'PERFORMANCE METRICS'!U38*0.00000000001","v":4.426661956175522E-10},{"$f":"'PERFORMANCE METRICS'!V38*0.00000000001","v":6.6654539875134163E-10},{"$f":"'PERFORMANCE METRICS'!W38*0.00000000001","v":4.0530106755043014E-10},{"$f":"'PERFORMANCE METRICS'!X38*0.00000000001","v":4.1072103618181157E-10},{"$f":"'PERFORMANCE METRICS'!Y38*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS'!Z38*0.00000000001","v":0},null,"Bosnia and Herzegovina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil"]
[null,"Adjusted Net Earnings (Net Earnings Prime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria"]
[null,{"$f":"CONCATENATE('PERFORMANCE METRICS'!C3,\" \",'Orig Chart w ranges'!A97)","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"'Earnings Prime'!X1","v":"Q2 2016"},{"$f":"'Earnings Prime'!Y1","v":"2016E"},{"$f":"'Earnings Prime'!Z1","v":"2017E"},null,null,null,null,null,null,"Burkina Faso"]
[null,"Earnings (Net Income)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S5","v":3262.6442200000001},{"$f":"'Earnings Prime'!T5","v":3727.0843},{"$f":"'Earnings Prime'!U5","v":4671.5593900000003},{"$f":"'Earnings Prime'!V5","v":5361.9787699999997},{"$f":"'Earnings Prime'!W5","v":4928.2362300000004},{"$f":"'Earnings Prime'!X5","v":3054.23738},{"$f":"'Earnings Prime'!Y5","v":6137.1153299999996},{"$f":"'Earnings Prime'!Z5","v":7109.4760200000001},null,null,null,null,null,null,"Burundi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia"]
[null,"Remove: Special Items adjusted after-tax effect",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S7","v":348.45167881458002},{"$f":"'Earnings Prime'!T7","v":255.92428482873999},{"$f":"'Earnings Prime'!U7","v":100.57228828319998},{"$f":"'Earnings Prime'!V7","v":330.85211786264},{"$f":"'Earnings Prime'!W7","v":712.49239684607994},{"$f":"'Earnings Prime'!X7","v":200.91000476249999},{"$f":"'Earnings Prime'!Y7","v":0},{"$f":"'Earnings Prime'!Z7","v":0},null,null,null,null,null,null,"Cameroon"]
[null,"Adjust:  Recurring Special Items to include in earnings",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S8","v":0},{"$f":"'Earnings Prime'!T8","v":0},{"$f":"'Earnings Prime'!U8","v":0},{"$f":"'Earnings Prime'!V8","v":0},{"$f":"'Earnings Prime'!W8","v":0},{"$f":"'Earnings Prime'!X8","v":0},{"$f":"'Earnings Prime'!Y8","v":0},{"$f":"'Earnings Prime'!Z8","v":0},null,null,null,null,null,null,"Canada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cape Verde"]
[null,"Add Back: Depreciation Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S10","v":2401.5939000000003},{"$f":"'Earnings Prime'!T10","v":2705.6263600000002},{"$f":"'Earnings Prime'!U10","v":3072.4558200000001},{"$f":"'Earnings Prime'!V10","v":3149.1165699999992},{"$f":"'Earnings Prime'!W10","v":3352.7204100000008},{"$f":"'Earnings Prime'!X10","v":1906.4587400000005},{"$f":"'Earnings Prime'!Y10","v":3784.52122281126},{"$f":"'Earnings Prime'!Z10","v":4238.6723138663965},null,null,null,null,null,null,"Central African Republic"]
[null,"Add Back: Op Lease Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S11","v":301.13194300000032},{"$f":"'Earnings Prime'!T11","v":396.38434599999982},{"$f":"'Earnings Prime'!U11","v":331.89944099999957},{"$f":"'Earnings Prime'!V11","v":401.53974199999993},{"$f":"'Earnings Prime'!W11","v":390.934123},{"$f":"'Earnings Prime'!X11","v":4083.0181699999998},{"$f":"'Earnings Prime'!Y11","v":441.28298942010713},{"$f":"'Earnings Prime'!Z11","v":494.23794443561735},null,null,null,null,null,null,"Chad"]
[null,"Add Back: R&D Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S12","v":70.923150000000007},{"$f":"'Earnings Prime'!T12","v":56.762832000000003},{"$f":"'Earnings Prime'!U12","v":79.590670000000003},{"$f":"'Earnings Prime'!V12","v":77.609619440000003},{"$f":"'Earnings Prime'!W12","v":72.994618939999995},{"$f":"'Earnings Prime'!X12","v":0},{"$f":"'Earnings Prime'!Y12","v":82.395681938014832},{"$f":"'Earnings Prime'!Z12","v":92.283349795399616},null,null,null,null,null,null,"Chile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"China"]
[null,"Add Back: Amortization Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S14","v":0},{"$f":"'Earnings Prime'!T14","v":0},{"$f":"'Earnings Prime'!U14","v":3.2111399999994319},{"$f":"'Earnings Prime'!V14","v":5.8043800000004921},{"$f":"'Earnings Prime'!W14","v":7.4799199999997654},{"$f":"'Earnings Prime'!X14","v":4.11229000000003},{"$f":"'Earnings Prime'!Y14","v":7.4799199999997654},{"$f":"'Earnings Prime'!Z14","v":7.4799199999997654},null,null,null,null,null,null,"Colombia"]
[null,"Add Back: Interest Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S15","v":291.34278999999998},{"$f":"'Earnings Prime'!T15","v":206.0127},{"$f":"'Earnings Prime'!U15","v":152.92003},{"$f":"'Earnings Prime'!V15","v":152.47125},{"$f":"'Earnings Prime'!W15","v":225.54432},{"$f":"'Earnings Prime'!X15","v":124.84592000000001},{"$f":"'Earnings Prime'!Y15","v":225.54432},{"$f":"'Earnings Prime'!Z15","v":225.54432},null,null,null,null,null,null,"Comoros"]
[null,"Add Back: Minority Interest Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S16","v":22.13598},{"$f":"'Earnings Prime'!T16","v":-15.088649999999999},{"$f":"'Earnings Prime'!U16","v":51.247129999999999},{"$f":"'Earnings Prime'!V16","v":126.96274},{"$f":"'Earnings Prime'!W16","v":118.09716},{"$f":"'Earnings Prime'!X16","v":9.5392200000000003},{"$f":"'Earnings Prime'!Y16","v":118.09716},{"$f":"'Earnings Prime'!Z16","v":118.09716},null,null,null,null,null,null,"Congo, Democratic Republic of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica"]
[null,"Add Back: Tax Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S18","v":1110.17697},{"$f":"'Earnings Prime'!T18","v":1149.7040500000001},{"$f":"'Earnings Prime'!U18","v":1522.7080699999999},{"$f":"'Earnings Prime'!V18","v":1270.52954},{"$f":"'Earnings Prime'!W18","v":1388.6079099999999},{"$f":"'Earnings Prime'!X18","v":687.40588000000002},{"$f":"'Earnings Prime'!Y18","v":1521.5619196088837},{"$f":"'Earnings Prime'!Z18","v":1762.6372324348233},null,null,null,null,null,null,"Côte d'Ivoire"]
[null,"Adjust: NOL Tax Shield",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S19","v":0},{"$f":"'Earnings Prime'!T19","v":0},{"$f":"'Earnings Prime'!U19","v":0},{"$f":"'Earnings Prime'!V19","v":322.11478295536949},{"$f":"'Earnings Prime'!W19","v":134.08821553266216},{"$f":"'Earnings Prime'!X19","v":202.35389391339174},{"$f":"'Earnings Prime'!Y19","v":0},{"$f":"'Earnings Prime'!Z19","v":0},null,null,null,null,null,null,"Croatia"]
[null,"Adjust: Interest Expense Tax Shield",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S20","v":73.593771439579996},{"$f":"'Earnings Prime'!T20","v":48.718089308700002},{"$f":"'Earnings Prime'!U20","v":37.283126674240002},{"$f":"'Earnings Prime'!V20","v":28.658801092499999},{"$f":"'Earnings Prime'!W20","v":48.670434357120001},{"$f":"'Earnings Prime'!X20","v":22.878014840000002},{"$f":"'Earnings Prime'!Y20","v":38.204120707953336},{"$f":"'Earnings Prime'!Z20","v":38.204120707953336},null,null,null,null,null,null,"Cyprus"]
[null,"Subtract:  Adjusted Tax Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S21","v":1183.77074143958},{"$f":"'Earnings Prime'!T21","v":1198.4221393087},{"$f":"'Earnings Prime'!U21","v":1559.99119667424},{"$f":"'Earnings Prime'!V21","v":1621.3031240478695},{"$f":"'Earnings Prime'!W21","v":1571.3665598897821},{"$f":"'Earnings Prime'!X21","v":912.63778875339176},{"$f":"'Earnings Prime'!Y21","v":1559.766040316837},{"$f":"'Earnings Prime'!Z21","v":1800.8413531427766},null,null,null,null,null,null,"Czech Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark"]
[null,"Add Back: Pension and OPEB Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S23","v":121.2},{"$f":"'Earnings Prime'!T23","v":382.57220999999998},{"$f":"'Earnings Prime'!U23","v":363.09077000000002},{"$f":"'Earnings Prime'!V23","v":599.98373000000004},{"$f":"'Earnings Prime'!W23","v":312.63574},{"$f":"'Earnings Prime'!X23","v":118.11144},{"$f":"'Earnings Prime'!Y23","v":425.2367466666667},{"$f":"'Earnings Prime'!Z23","v":425.2367466666667},null,null,null,null,null,null,"Djibouti"]
[null,"Subtract: Pension and OPEB Service Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S24","v":121.2},{"$f":"'Earnings Prime'!T24","v":280.2},{"$f":"'Earnings Prime'!U24","v":319.70280000000002},{"$f":"'Earnings Prime'!V24","v":550.39657999999997},{"$f":"'Earnings Prime'!W24","v":244.81985},{"$f":"'Earnings Prime'!X24","v":185.81987166666667},{"$f":"'Earnings Prime'!Y24","v":371.63974333333334},{"$f":"'Earnings Prime'!Z24","v":371.63974333333334},null,null,null,null,null,null,"Dominica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic"]
[null,"Adjust: COGS from FIFO to LIFO",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S26","v":0},{"$f":"'Earnings Prime'!T26","v":0},{"$f":"'Earnings Prime'!U26","v":0},{"$f":"'Earnings Prime'!V26","v":0},{"$f":"'Earnings Prime'!W26","v":0},{"$f":"'Earnings Prime'!X26","v":0},{"$f":"'Earnings Prime'!Y26","v":0},{"$f":"'Earnings Prime'!Z26","v":0},null,null,null,null,null,null,"Ecuador"]
[null,"Adjust: Carrying Cost of Monetary Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S27","v":-179.76324},{"$f":"'Earnings Prime'!T27","v":-270.11416000000003},{"$f":"'Earnings Prime'!U27","v":-245.57381000000001},{"$f":"'Earnings Prime'!V27","v":-242.04534000000001},{"$f":"'Earnings Prime'!W27","v":-257.78359},{"$f":"'Earnings Prime'!X27","v":-114.18613000000001},{"$f":"'Earnings Prime'!Y27","v":-257.78359},{"$f":"'Earnings Prime'!Z27","v":-257.78359},null,null,null,null,null,null,"Egypt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador"]
[null,"Add:  Gross earnings missing from acquisitions",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S29","v":0},{"$f":"'Earnings Prime'!T29","v":0},{"$f":"'Earnings Prime'!U29","v":0},{"$f":"'Earnings Prime'!V29","v":0},{"$f":"'Earnings Prime'!W29","v":0},{"$f":"'Earnings Prime'!X29","v":0},{"$f":"'Earnings Prime'!Y29","v":0},{"$f":"'Earnings Prime'!Z29","v":0},null,null,null,null,null,null,"Equatorial Guinea"]
[null,"Subtract:  Gross earnings included from divestitures",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S30","v":0},{"$f":"'Earnings Prime'!T30","v":0},{"$f":"'Earnings Prime'!U30","v":0},{"$f":"'Earnings Prime'!V30","v":0},{"$f":"'Earnings Prime'!W30","v":0},{"$f":"'Earnings Prime'!X30","v":0},{"$f":"'Earnings Prime'!Y30","v":0},{"$f":"'Earnings Prime'!Z30","v":0},null,null,null,null,null,null,"Eritrea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia"]
[null,"Subtract: Equity Investment Income",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S32","v":0.29970999999999998},{"$f":"'Earnings Prime'!T32","v":-50.95438},{"$f":"'Earnings Prime'!U32","v":-115.56061},{"$f":"'Earnings Prime'!V32","v":-126.1741},{"$f":"'Earnings Prime'!W32","v":-189.08597},{"$f":"'Earnings Prime'!X32","v":-240.90227999999999},{"$f":"'Earnings Prime'!Y32","v":-189.08597},{"$f":"'Earnings Prime'!Z32","v":-189.08597},null,null,null,null,null,null,"Ethiopia"]
[null,"Add Back:  Stock Option Expense (After-Tax)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S33","v":73.596180000000004},{"$f":"'Earnings Prime'!T33","v":76.984369999999998},{"$f":"'Earnings Prime'!U33","v":150.41874000000001},{"$f":"'Earnings Prime'!V33","v":166.49089000000001},{"$f":"'Earnings Prime'!W33","v":173.21169},{"$f":"'Earnings Prime'!X33","v":117.0222},{"$f":"'Earnings Prime'!Y33","v":173.21169},{"$f":"'Earnings Prime'!Z33","v":173.21169},null,null,null,null,null,null,"Fiji"]
[null,"Subtract: Capital Grants and Subsidies - Release to P&L",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S34","v":0},{"$f":"'Earnings Prime'!T34","v":0},{"$f":"'Earnings Prime'!U34","v":0},{"$f":"'Earnings Prime'!V34","v":0},{"$f":"'Earnings Prime'!W34","v":0},{"$f":"'Earnings Prime'!X34","v":0},{"$f":"'Earnings Prime'!Y34","v":0},{"$f":"'Earnings Prime'!Z34","v":0},null,null,null,null,null,null,"Finland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France"]
[null,"Adjusted Gross Earnings\nGross Earnings Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S36","v":5821.2597627458399},{"$f":"'Earnings Prime'!T36","v":6732.33631386256},{"$f":"'Earnings Prime'!U36","v":8288.8217160425593},{"$f":"'Earnings Prime'!V36","v":8694.0641695294889},{"$f":"'Earnings Prime'!W36","v":8373.0856952041377},{"$f":"'Earnings Prime'!X36","v":8932.0997248174426},{"$f":"'Earnings Prime'!Y36","v":10916.343576794763},{"$f":"'Earnings Prime'!Z36","v":12405.697980722794},null,null,null,null,null,null,"Gabon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gambia"]
[null,"Maintenance CAPX/Economic Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S38","v":0},{"$f":"'Earnings Prime'!T38","v":0},{"$f":"'Earnings Prime'!U38","v":0},{"$f":"'Earnings Prime'!V38","v":0},{"$f":"'Earnings Prime'!W38","v":0},{"$f":"'Earnings Prime'!X38","v":0},{"$f":"'Earnings Prime'!Y38","v":0},{"$f":"'Earnings Prime'!Z38","v":0},null,null,null,null,null,null,"Georgia"]
[null,"  Depreciating Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S39","v":32063.666750838845},{"$f":"'Earnings Prime'!T39","v":34800.959246180028},{"$f":"'Earnings Prime'!U39","v":36443.120403036555},{"$f":"'Earnings Prime'!V39","v":40064.40455912325},{"$f":"'Earnings Prime'!W39","v":43654.005755430961},{"$f":"'Earnings Prime'!X39","v":56176.518253904782},{"$f":"'Earnings Prime'!Y39","v":45569.417626340735},{"$f":"'Earnings Prime'!Z39","v":49760.909640460522},null,null,null,null,null,null,"Germany"]
[null,"  Asset Life",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S40","v":9.3996344018803093},{"$f":"'Earnings Prime'!T40","v":9.3883972206536672},{"$f":"'Earnings Prime'!U40","v":9.1212024046422435},{"$f":"'Earnings Prime'!V40","v":9.1113235760671074},{"$f":"'Earnings Prime'!W40","v":9.2256940520046662},{"$f":"'Earnings Prime'!X40","v":10.15556499389923},{"$f":"'Earnings Prime'!Y40","v":9.2274257133741298},{"$f":"'Earnings Prime'!Z40","v":9.2205471821233349},null,null,null,null,null,null,"Ghana"]
[null,"Subtract:  Economic Depreciation (aka Adj. MCAPX)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S41","v":3411.1610494579245},{"$f":"'Earnings Prime'!T41","v":3706.8051583523657},{"$f":"'Earnings Prime'!U41","v":3995.4294166840109},{"$f":"'Earnings Prime'!V41","v":4397.2101555432855},{"$f":"'Earnings Prime'!W41","v":4731.7855447358252},{"$f":"'Earnings Prime'!X41","v":5531.5995011259147},{"$f":"'Earnings Prime'!Y41","v":4938.4756964548542},{"$f":"'Earnings Prime'!Z41","v":5396.7415010831746},null,null,null,null,null,null,"Greece"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grenada"]
[null,"Adjusted Net Earnings\nNet Earnings Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Earnings Prime'!S43","v":2410.0987132879154},{"$f":"'Earnings Prime'!T43","v":3025.5311555101944},{"$f":"'Earnings Prime'!U43","v":4293.3922993585484},{"$f":"'Earnings Prime'!V43","v":4296.8540139862034},{"$f":"'Earnings Prime'!W43","v":3641.3001504683125},{"$f":"'Earnings Prime'!X43","v":3400.5002236915279},{"$f":"'Earnings Prime'!Y43","v":5977.8678803399089},{"$f":"'Earnings Prime'!Z43","v":7008.9564796396198},null,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau"]
[null,"Adjusted Net Assets (Net Assets Prime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guyana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti"]
[null,{"$f":"B97","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"M97","v":2011},2012,2013,2014,2015,"Q2 2016","2016E","2017E",null,null,null,null,null,null,"Honduras"]
[null,"Cash & Short-Term Investments",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S5","v":6655.3128800000004},{"$f":"'Assets Prime'!T5","v":8848.5915800000002},{"$f":"'Assets Prime'!U5","v":9903.8770700000005},{"$f":"'Assets Prime'!V5","v":7618.4732700000004},{"$f":"'Assets Prime'!W5","v":12419.87664},{"$f":"'Assets Prime'!X5","v":14353.79845},{"$f":"'Assets Prime'!Y5","v":14353.79845},{"$f":"'Assets Prime'!Z5","v":16076.286670586769},null,null,null,null,null,null,"Hong Kong"]
[null,"   Excess Cash",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S6","v":3527.566527},{"$f":"'Assets Prime'!T6","v":5222.9892127759913},{"$f":"'Assets Prime'!U6","v":5844.656693817471},{"$f":"'Assets Prime'!V6","v":3020.4823220448748},{"$f":"'Assets Prime'!W6","v":7275.9781141246012},{"$f":"'Assets Prime'!X6","v":11516.118653277859},{"$f":"'Assets Prime'!Y6","v":8549.4282397778588},{"$f":"'Assets Prime'!Z6","v":9575.7177702023873},null,null,null,null,null,null,"Hungary"]
[null,"Operating Cash & Short-Term Investments",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S7","v":3127.7463530000005},{"$f":"'Assets Prime'!T7","v":3625.602367224009},{"$f":"'Assets Prime'!U7","v":4059.2203761825294},{"$f":"'Assets Prime'!V7","v":4597.9909479551261},{"$f":"'Assets Prime'!W7","v":5143.8985258753992},{"$f":"'Assets Prime'!X7","v":2837.679796722141},{"$f":"'Assets Prime'!Y7","v":5804.3702102221414},{"$f":"'Assets Prime'!Z7","v":6500.5689003843818},null,null,null,null,null,null,"Iceland"]
[null,"Adjusted Accounts Receivable",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S10","v":2388.6170499999998},{"$f":"'Assets Prime'!T10","v":2454.6255000000001},{"$f":"'Assets Prime'!U10","v":2853.8971700000002},{"$f":"'Assets Prime'!V10","v":7270.2621799999997},{"$f":"'Assets Prime'!W10","v":5055.1388800000004},{"$f":"'Assets Prime'!X10","v":3130.1343499999998},{"$f":"'Assets Prime'!Y10","v":5706.1961738761092},{"$f":"'Assets Prime'!Z10","v":6390.9525976267078},null,null,null,null,null,null,"India"]
[null,"Adjusted Inventory",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S13","v":2860.1032799999998},{"$f":"'Assets Prime'!T13","v":2629.743481},{"$f":"'Assets Prime'!U13","v":3560.4321319999999},{"$f":"'Assets Prime'!V13","v":5971.8139940000001},{"$f":"'Assets Prime'!W13","v":5478.4163099999996},{"$f":"'Assets Prime'!X13","v":4895.9354599999997},{"$f":"'Assets Prime'!Y13","v":6183.9880029215865},{"$f":"'Assets Prime'!Z13","v":6926.0805248687875},null,null,null,null,null,null,"Indonesia"]
[null,"Adjusted Other Current Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S17","v":1530.2147},{"$f":"'Assets Prime'!T17","v":1690.22084},{"$f":"'Assets Prime'!U17","v":2066.01685},{"$f":"'Assets Prime'!V17","v":3160.8420160000001},{"$f":"'Assets Prime'!W17","v":4215.73398},{"$f":"'Assets Prime'!X17","v":3869.6938400000004},{"$f":"'Assets Prime'!Y17","v":4758.6833275598365},{"$f":"'Assets Prime'!Z17","v":5329.7360705516721},null,null,null,null,null,null,"Iran"]
[null,"Current Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S18","v":9906.681383000001},{"$f":"'Assets Prime'!T18","v":10400.192188224009},{"$f":"'Assets Prime'!U18","v":12539.56652818253},{"$f":"'Assets Prime'!V18","v":21000.909137955125},{"$f":"'Assets Prime'!W18","v":19893.1876958754},{"$f":"'Assets Prime'!X18","v":14733.44344672214},{"$f":"'Assets Prime'!Y18","v":22453.237714579675},{"$f":"'Assets Prime'!Z18","v":25147.33809343155},null,null,null,null,null,null,"Iraq"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland"]
[null,"Accounts Payable",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S20","v":10165.594870000001},{"$f":"'Assets Prime'!T20","v":4717.0644400000001},{"$f":"'Assets Prime'!U20","v":6006.6398399999998},{"$f":"'Assets Prime'!V20","v":6575.8662000000004},{"$f":"'Assets Prime'!W20","v":9433.7667299999994},{"$f":"'Assets Prime'!X20","v":9083.7428600000003},{"$f":"'Assets Prime'!Y20","v":10648.75266492495},{"$f":"'Assets Prime'!Z20","v":11926.627026416712},null,null,null,null,null,null,"Israel"]
[null,"Income Taxes Payable",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S21","v":154.71708000000001},{"$f":"'Assets Prime'!T21","v":78.958190000000002},{"$f":"'Assets Prime'!U21","v":154.74454},{"$f":"'Assets Prime'!V21","v":181.82912999999999},{"$f":"'Assets Prime'!W21","v":235.98},{"$f":"'Assets Prime'!X21","v":247.6157},{"$f":"'Assets Prime'!Y21","v":266.37214230428503},{"$f":"'Assets Prime'!Z21","v":298.33740076948197},null,null,null,null,null,null,"Italy"]
[null,"Total Accrued Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S22","v":0},{"$f":"'Assets Prime'!T22","v":5986.4840100000001},{"$f":"'Assets Prime'!U22","v":7256.5593699999999},{"$f":"'Assets Prime'!V22","v":8542.9685700000009},{"$f":"'Assets Prime'!W22","v":8669.55746},{"$f":"'Assets Prime'!X22","v":8660.8967100000009},{"$f":"'Assets Prime'!Y22","v":9786.119982415019},{"$f":"'Assets Prime'!Z22","v":10960.476474438819},null,null,null,null,null,null,"Jamaica"]
[null,"Other Current Liabilities",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S23","v":104.76317999999998},{"$f":"'Assets Prime'!T23","v":1265.88607},{"$f":"'Assets Prime'!U23","v":1094.3936800000001},{"$f":"'Assets Prime'!V23","v":1209.73642},{"$f":"'Assets Prime'!W23","v":1518.5739100000001},{"$f":"'Assets Prime'!X23","v":1395.5020199999999},{"$f":"'Assets Prime'!Y23","v":1714.1528335201906},{"$f":"'Assets Prime'!Z23","v":1919.8550435873774},null,null,null,null,null,null,"Japan"]
[null,"Other Current Liabilities",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S27","v":104.76317999999998},{"$f":"'Assets Prime'!T27","v":7252.3700800000006},{"$f":"'Assets Prime'!U27","v":8350.9530500000001},{"$f":"'Assets Prime'!V27","v":9752.7049900000002},{"$f":"'Assets Prime'!W27","v":10188.131369999999},{"$f":"'Assets Prime'!X27","v":10056.398730000001},{"$f":"'Assets Prime'!Y27","v":11500.27281593521},{"$f":"'Assets Prime'!Z27","v":12880.331518026196},null,null,null,null,null,null,"Jordan"]
[null,"Non Current Unearned Revenue",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S28","v":0},{"$f":"'Assets Prime'!T28","v":0},{"$f":"'Assets Prime'!U28","v":0},{"$f":"'Assets Prime'!V28","v":0},{"$f":"'Assets Prime'!W28","v":0},{"$f":"'Assets Prime'!X28","v":0},{"$f":"'Assets Prime'!Y28","v":0},{"$f":"'Assets Prime'!Z28","v":0},null,null,null,null,null,null,"Kazakhstan"]
[null,"Current Liabilities",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S29","v":10425.075130000001},{"$f":"'Assets Prime'!T29","v":12048.39271},{"$f":"'Assets Prime'!U29","v":14512.33743},{"$f":"'Assets Prime'!V29","v":16510.400320000001},{"$f":"'Assets Prime'!W29","v":19857.878099999998},{"$f":"'Assets Prime'!X29","v":19387.757290000001},{"$f":"'Assets Prime'!Y29","v":22415.397623164445},{"$f":"'Assets Prime'!Z29","v":25105.295945212391},null,null,null,null,null,null,"Kenya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kiribati"]
[null,"Net Working Capital",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S31","v":-518.39374700000008},{"$f":"'Assets Prime'!T31","v":-1648.2005217759906},{"$f":"'Assets Prime'!U31","v":-1972.7709018174701},{"$f":"'Assets Prime'!V31","v":4490.508817955124},{"$f":"'Assets Prime'!W31","v":35.30959587540201},{"$f":"'Assets Prime'!X31","v":-4654.3138432778615},{"$f":"'Assets Prime'!Y31","v":37.840091415229836},{"$f":"'Assets Prime'!Z31","v":42.042148219159571},null,null,null,null,null,null,"South Korea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait"]
[null,"Inflation Adjusted Land & Improvements",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S37","v":864.04279220974627},{"$f":"'Assets Prime'!T37","v":829.18799631434058},{"$f":"'Assets Prime'!U37","v":814.6449063126239},{"$f":"'Assets Prime'!V37","v":914.87340233100656},{"$f":"'Assets Prime'!W37","v":795.87445157874993},{"$f":"'Assets Prime'!X37","v":725.54769767535993},{"$f":"'Assets Prime'!Y37","v":822.43690899285912},{"$f":"'Assets Prime'!Z37","v":896.38476739197642},null,null,null,null,null,null,"Kyrgyzstan"]
[null,"LT Investments @ Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S38","v":123.83795000000001},{"$f":"'Assets Prime'!T38","v":1262.58276},{"$f":"'Assets Prime'!U38","v":1143.7245499999999},{"$f":"'Assets Prime'!V38","v":1092.5493300000001},{"$f":"'Assets Prime'!W38","v":5922.5475900000001},{"$f":"'Assets Prime'!X38","v":5883.2453100000002},{"$f":"'Assets Prime'!Y38","v":6685.3194738849925},{"$f":"'Assets Prime'!Z38","v":7487.572904204424},null,null,null,null,null,null,"Laos"]
[null,"Other Long-Term Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S43","v":6045.0488599999999},{"$f":"'Assets Prime'!T43","v":4985.3228499999996},{"$f":"'Assets Prime'!U43","v":5622.6552199999996},{"$f":"'Assets Prime'!V43","v":6256.0613599999997},{"$f":"'Assets Prime'!W43","v":7712.0488999999998},{"$f":"'Assets Prime'!X43","v":8339.8158399999993},{"$f":"'Assets Prime'!Y43","v":8705.2927665412535},{"$f":"'Assets Prime'!Z43","v":9749.9475524753925},null,null,null,null,null,null,"Latvia"]
[null,"Non-Depreciating Intangible Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S44","v":0},{"$f":"'Assets Prime'!T44","v":0},{"$f":"'Assets Prime'!U44","v":0},{"$f":"'Assets Prime'!V44","v":0},{"$f":"'Assets Prime'!W44","v":0},{"$f":"'Assets Prime'!X44","v":0},{"$f":"'Assets Prime'!Y44","v":0},{"$f":"'Assets Prime'!Z44","v":0},null,null,null,null,null,null,"Lebanon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho"]
[null,"Total Non-Depreciating Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S46","v":6514.5358552097459},{"$f":"'Assets Prime'!T46","v":5428.8930845383493},{"$f":"'Assets Prime'!U46","v":5608.2537744951533},{"$f":"'Assets Prime'!V46","v":12753.99291028613},{"$f":"'Assets Prime'!W46","v":14465.780537454151},{"$f":"'Assets Prime'!X46","v":10294.295004397498},{"$f":"'Assets Prime'!Y46","v":16250.889240834334},{"$f":"'Assets Prime'!Z46","v":18175.947372290953},null,null,null,null,null,null,"Liberia"]
[null,"Total Non-Depreciating Assets (w/o LT Invest)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S47","v":6390.6979052097458},{"$f":"'Assets Prime'!T47","v":4166.3103245383491},{"$f":"'Assets Prime'!U47","v":4464.5292244951534},{"$f":"'Assets Prime'!V47","v":11661.44358028613},{"$f":"'Assets Prime'!W47","v":8543.2329474541511},{"$f":"'Assets Prime'!X47","v":4411.0496943974977},{"$f":"'Assets Prime'!Y47","v":9565.569766949342},{"$f":"'Assets Prime'!Z47","v":10688.374468086529},null,null,null,null,null,null,"Libya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania"]
[null,"GDP Deflator Adjusted Gross PP&E w/CIP",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S49","v":29501.379787363687},{"$f":"'Assets Prime'!T49","v":31413.972683961365},{"$f":"'Assets Prime'!U49","v":33556.011489714532},{"$f":"'Assets Prime'!V49","v":36550.43257944948},{"$f":"'Assets Prime'!W49","v":40186.773547243465},{"$f":"'Assets Prime'!X49","v":22382.281191827038},{"$f":"'Assets Prime'!Y49","v":41654.11981902393},{"$f":"'Assets Prime'!Z49","v":45389.714490131053},null,null,null,null,null,null,"Luxembourg"]
[null,"Capitalized Operating Leases",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S50","v":2419.7563373585053},{"$f":"'Assets Prime'!T50","v":3185.1603775664717},{"$f":"'Assets Prime'!U50","v":2604.5174509752383},{"$f":"'Assets Prime'!V50","v":3151.0064076880922},{"$f":"'Assets Prime'!W50","v":3092.1791836312877},{"$f":"'Assets Prime'!X50","v":33794.237062077744},{"$f":"'Assets Prime'!Y50","v":3499.6995016951323},{"$f":"'Assets Prime'!Z50","v":3919.6713431740168},null,null,null,null,null,null,"Macedonia"]
[null,"Capitalized Research & Development",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S51","v":142.53062611665138},{"$f":"'Assets Prime'!T51","v":201.82618465219261},{"$f":"'Assets Prime'!U51","v":282.59146234678127},{"$f":"'Assets Prime'!V51","v":362.96557198567427},{"$f":"'Assets Prime'!W51","v":375.05302455620796},{"$f":"'Assets Prime'!X51","v":0},{"$f":"'Assets Prime'!Y51","v":415.59830562167377},{"$f":"'Assets Prime'!Z51","v":451.52380715545888},null,null,null,null,null,null,"Madagascar"]
[null,"Intangibles Included in Depreciating Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S52","v":0},{"$f":"'Assets Prime'!T52","v":0},{"$f":"'Assets Prime'!U52","v":0},{"$f":"'Assets Prime'!V52","v":0},{"$f":"'Assets Prime'!W52","v":0},{"$f":"'Assets Prime'!X52","v":0},{"$f":"'Assets Prime'!Y52","v":0},{"$f":"'Assets Prime'!Z52","v":0},null,null,null,null,null,null,"Malawi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia"]
[null,"Total Depreciating Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S54","v":32063.666750838845},{"$f":"'Assets Prime'!T54","v":34800.959246180028},{"$f":"'Assets Prime'!U54","v":36443.120403036555},{"$f":"'Assets Prime'!V54","v":40064.40455912325},{"$f":"'Assets Prime'!W54","v":43654.005755430961},{"$f":"'Assets Prime'!X54","v":56176.518253904782},{"$f":"'Assets Prime'!Y54","v":45569.417626340735},{"$f":"'Assets Prime'!Z54","v":49760.909640460522},null,null,null,null,null,null,"Maldives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mali"]
[null,"Adjusted Total Assets\nTotal Assets Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S56","v":38454.364656048594},{"$f":"'Assets Prime'!T56","v":38967.269570718374},{"$f":"'Assets Prime'!U56","v":40907.649627531711},{"$f":"'Assets Prime'!V56","v":51725.848139409383},{"$f":"'Assets Prime'!W56","v":52197.238702885108},{"$f":"'Assets Prime'!X56","v":60587.567948302283},{"$f":"'Assets Prime'!Y56","v":55134.987393290081},{"$f":"'Assets Prime'!Z56","v":60449.28410854705},null,null,null,null,null,null,"Malta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritania"]
[null,"Adjusted Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S58","v":12825.466700335539},{"$f":"'Assets Prime'!T58","v":13920.383698472011},{"$f":"'Assets Prime'!U58","v":14577.248161214622},{"$f":"'Assets Prime'!V58","v":16025.7618236493},{"$f":"'Assets Prime'!W58","v":17461.602302172385},{"$f":"'Assets Prime'!X58","v":22470.607301561915},{"$f":"'Assets Prime'!Y58","v":18227.767050536295},{"$f":"'Assets Prime'!Z58","v":19904.363856184209},null,null,null,null,null,null,"Mauritius"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mexico"]
[null,"Adjusted Net Assets\nNet Assets Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!S59","v":25628.897955713055},{"$f":"'Assets Prime'!T59","v":25046.885872246363},{"$f":"'Assets Prime'!U59","v":26330.401466317089},{"$f":"'Assets Prime'!V59","v":35700.086315760083},{"$f":"'Assets Prime'!W59","v":34735.636400712727},{"$f":"'Assets Prime'!X59","v":38116.960646740365},{"$f":"'Assets Prime'!Y59","v":36907.22034275379},{"$f":"'Assets Prime'!Z59","v":40544.920252362841},null,null,null,null,null,null,"Moldova"]
[null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco"]
[null,"Adjusted ROA (ROA Prime) and Real Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar"]
[null,{"$f":"B141","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S1","v":2011},{"$f":"'PERFORMANCE METRICS'!T1","v":2012},{"$f":"'PERFORMANCE METRICS'!U1","v":2013},{"$f":"'PERFORMANCE METRICS'!V1","v":2014},{"$f":"'PERFORMANCE METRICS'!W1","v":2015},{"$f":"'PERFORMANCE METRICS'!X1","v":"2016E"},{"$f":"'PERFORMANCE METRICS'!Y1","v":"2017E"},{"$f":"'PERFORMANCE METRICS'!Z1","v":"2018E"},null,null,null,null,null,null,"Namibia"]
[null,"Earnings'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S11","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T11","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U11","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V11","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W11","v":3641.3001504683125},{"$f":"'PERFORMANCE METRICS'!X11","v":5977.8678803399089},{"$f":"'PERFORMANCE METRICS'!Y11","v":7008.9564796396198},{"$f":"'PERFORMANCE METRICS'!Z11","v":8579.7085415652436},null,null,null,null,null,null,"Nepal"]
[null,"Net Assets'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S12","v":25628.897955713055},{"$f":"'PERFORMANCE METRICS'!T12","v":25046.885872246363},{"$f":"'PERFORMANCE METRICS'!U12","v":26330.401466317089},{"$f":"'PERFORMANCE METRICS'!V12","v":35700.086315760083},{"$f":"'PERFORMANCE METRICS'!W12","v":34735.636400712727},{"$f":"'PERFORMANCE METRICS'!X12","v":36907.22034275379},{"$f":"'PERFORMANCE METRICS'!Y12","v":40544.920252362841},{"$f":"'PERFORMANCE METRICS'!Z12","v":44177.649448305034},null,null,null,null,null,null,"Netherlands"]
[null,"Adjusted ROA (ROA Prime)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S13","v":9.4038328040971009E-2},{"$f":"'PERFORMANCE METRICS'!T13","v":0.12079470361873157},{"$f":"'PERFORMANCE METRICS'!U13","v":0.16305836828393327},{"$f":"'PERFORMANCE METRICS'!V13","v":0.12035976540732686},{"$f":"'PERFORMANCE METRICS'!W13","v":0.10482894594076296},{"$f":"'PERFORMANCE METRICS'!X13","v":0.16197014635141924},{"$f":"'PERFORMANCE METRICS'!Y13","v":0.17286891763540116},{"$f":"'PERFORMANCE METRICS'!Z13","v":0.19420925849857368},null,null,null,null,null,null,"New Zealand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua"]
[null,"Growth rate - inflation-distorted ",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S16","v":0.30115827745225876},{"$f":"'PERFORMANCE METRICS'!T16","v":1.3338015573977338E-2},{"$f":"'PERFORMANCE METRICS'!U16","v":4.9795124939198195E-2},{"$f":"'PERFORMANCE METRICS'!V16","v":0.26445416958389112},{"$f":"'PERFORMANCE METRICS'!W16","v":9.113249573119658E-3},{"$f":"'PERFORMANCE METRICS'!X16","v":5.6281687756072701E-2},{"$f":"'PERFORMANCE METRICS'!Y16","v":9.6387012430943594E-2},{"$f":"'PERFORMANCE METRICS'!Z16","v":8.4621417741236701E-2},null,null,null,null,null,null,"Niger"]
[null,"GDP Deflator - approximate",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S17","v":4.0205682876014004E-2},{"$f":"'PERFORMANCE METRICS'!T17","v":1.9024485273526404E-2},{"$f":"'PERFORMANCE METRICS'!U17","v":1.981037953962983E-2},{"$f":"'PERFORMANCE METRICS'!V17","v":3.5634991769330382E-2},{"$f":"'PERFORMANCE METRICS'!W17","v":3.5692871607480248E-2},{"$f":"'PERFORMANCE METRICS'!X17","v":3.2491152182461569E-2},{"$f":"'PERFORMANCE METRICS'!Y17","v":3.2653600994472232E-2},{"$f":"'PERFORMANCE METRICS'!Z17","v":3.1431527830425576E-2},null,null,null,null,null,null,"Nigeria"]
[null,"Real Growth Rate in Gross Assets'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S18","v":0.26095259457624476},{"$f":"'PERFORMANCE METRICS'!T18","v":-5.6864696995490658E-3},{"$f":"'PERFORMANCE METRICS'!U18","v":2.9984745399568365E-2},{"$f":"'PERFORMANCE METRICS'!V18","v":0.22881917781456074},{"$f":"'PERFORMANCE METRICS'!W18","v":-2.6579622034360588E-2},{"$f":"'PERFORMANCE METRICS'!X18","v":2.3790535573611132E-2},{"$f":"'PERFORMANCE METRICS'!Y18","v":6.3733411436471363E-2},{"$f":"'PERFORMANCE METRICS'!Z18","v":5.3189889910811125E-2},null,null,null,null,null,null,"Norway"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman"]
[null,"Goodwill",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S21","v":6530.3848099999996},{"$f":"'PERFORMANCE METRICS'!T21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!U21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!V21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!W21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!X21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!Y21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!Z21","v":6822.5263400000003},null,null,null,null,null,null,"Pakistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama"]
[null,"Earnings'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S23","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T23","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U23","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V23","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W23","v":3641.3001504683125},{"$f":"'PERFORMANCE METRICS'!X23","v":5977.8678803399089},{"$f":"'PERFORMANCE METRICS'!Y23","v":7008.9564796396198},{"$f":"'PERFORMANCE METRICS'!Z23","v":8579.7085415652436},null,null,null,null,null,null,"Papua New Guinea"]
[null,"Net Assets'",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S24","v":32159.282765713055},{"$f":"'PERFORMANCE METRICS'!T24","v":31869.412212246363},{"$f":"'PERFORMANCE METRICS'!U24","v":33152.927806317093},{"$f":"'PERFORMANCE METRICS'!V24","v":42522.61265576008},{"$f":"'PERFORMANCE METRICS'!W24","v":41558.162740712723},{"$f":"'PERFORMANCE METRICS'!X24","v":43729.746682753786},{"$f":"'PERFORMANCE METRICS'!Y24","v":47367.446592362845},{"$f":"'PERFORMANCE METRICS'!Z24","v":51000.17578830503},null,null,null,null,null,null,"Paraguay"]
[null,"ROA' wg (with goodwill)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S25","v":7.49425517616788E-2},{"$f":"'PERFORMANCE METRICS'!T25","v":9.4935266937480028E-2},{"$f":"'PERFORMANCE METRICS'!U25","v":0.12950265884331544},{"$f":"'PERFORMANCE METRICS'!V25","v":0.10104868317408421},{"$f":"'PERFORMANCE METRICS'!W25","v":8.7619372713536467E-2},{"$f":"'PERFORMANCE METRICS'!X25","v":0.13670026318029121},{"$f":"'PERFORMANCE METRICS'!Y25","v":0.1479699030424344},{"$f":"'PERFORMANCE METRICS'!Z25","v":0.16822899938969774},null,null,null,null,null,null,"Peru"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar"]
[null,{"$f":"B184","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S1","v":2011},{"$f":"'Enterprise Value Prime'!T1","v":2012},{"$f":"'Enterprise Value Prime'!U1","v":2013},{"$f":"'Enterprise Value Prime'!V1","v":2014},{"$f":"'Enterprise Value Prime'!W1","v":2015},{"$f":"'Enterprise Value Prime'!X1","v":"2016E"},null,null,null,null,null,null,null,null,"Romania"]
[null,"Book Value of Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S6","v":5620.0440200000003},{"$f":"'Enterprise Value Prime'!T6","v":5450.2392399999999},{"$f":"'Enterprise Value Prime'!U6","v":5173.7783399999998},{"$f":"'Enterprise Value Prime'!V6","v":7010.0784400000002},{"$f":"'Enterprise Value Prime'!W6","v":10035.909879999999},{"$f":"'Enterprise Value Prime'!X6","v":10545.86413},null,null,null,null,null,null,null,null,"Russia"]
[null,"  + Operating Lease Debt",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S7","v":1397.2648956780188},{"$f":"'Enterprise Value Prime'!T7","v":1839.2400565159833},{"$f":"'Enterprise Value Prime'!U7","v":1506.0418015455798},{"$f":"'Enterprise Value Prime'!V7","v":1822.0447573270508},{"$f":"'Enterprise Value Prime'!W7","v":1787.1806717638049},{"$f":"'Enterprise Value Prime'!X7","v":2022.3978243620379},null,null,null,null,null,null,null,null,"Rwanda"]
[null,"  + Other Long Term Liabilities",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S8","v":1552.72732},{"$f":"'Enterprise Value Prime'!T8","v":1641.8723},{"$f":"'Enterprise Value Prime'!U8","v":1728.5800300000001},{"$f":"'Enterprise Value Prime'!V8","v":1676.4111399999999},{"$f":"'Enterprise Value Prime'!W8","v":1646.14014},{"$f":"'Enterprise Value Prime'!X8","v":1646.14014},null,null,null,null,null,null,null,null,"Samoa"]
[null,"  + Preferred Stock",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S9","v":0},{"$f":"'Enterprise Value Prime'!T9","v":0},{"$f":"'Enterprise Value Prime'!U9","v":0},{"$f":"'Enterprise Value Prime'!V9","v":0},{"$f":"'Enterprise Value Prime'!W9","v":0},{"$f":"'Enterprise Value Prime'!X9","v":0},null,null,null,null,null,null,null,null,"Saudi Arabia"]
[null,"  + Pension Obligations",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S10","v":0},{"$f":"'Enterprise Value Prime'!T10","v":521.57859999999982},{"$f":"'Enterprise Value Prime'!U10","v":932.84110999999984},{"$f":"'Enterprise Value Prime'!V10","v":832.3902499999997},{"$f":"'Enterprise Value Prime'!W10","v":1466.5303899999999},{"$f":"'Enterprise Value Prime'!X10","v":1466.5303899999999},null,null,null,null,null,null,null,null,"Senegal"]
[null,"  + Stock Option Claims",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S11","v":2269.43457076},{"$f":"'Enterprise Value Prime'!T11","v":1452.1887528399996},{"$f":"'Enterprise Value Prime'!U11","v":4879.7885017999997},{"$f":"'Enterprise Value Prime'!V11","v":5233.70742144},{"$f":"'Enterprise Value Prime'!W11","v":5156.7548300799999},{"$f":"'Enterprise Value Prime'!X11","v":5731.0365113999997},null,null,null,null,null,null,null,null,"Serbia"]
[null,"Adjusted Total Debt\nTotal Debt Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S12","v":10839.470806438019},{"$f":"'Enterprise Value Prime'!T12","v":10905.118949355983},{"$f":"'Enterprise Value Prime'!U12","v":14221.029783345579},{"$f":"'Enterprise Value Prime'!V12","v":16574.632008767054},{"$f":"'Enterprise Value Prime'!W12","v":20092.515911843802},{"$f":"'Enterprise Value Prime'!X12","v":21411.968995762036},null,null,null,null,null,null,null,null,"Seychelles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
[null,"Add: Minority Interest",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S14","v":703.69124999999997},{"$f":"'Enterprise Value Prime'!T14","v":733.10098000000005},{"$f":"'Enterprise Value Prime'!U14","v":812.06129999999996},{"$f":"'Enterprise Value Prime'!V14","v":887.69487000000004},{"$f":"'Enterprise Value Prime'!W14","v":1133.3658499999999},{"$f":"'Enterprise Value Prime'!X14","v":1133.3658499999999},null,null,null,null,null,null,null,null,"Singapore"]
[null,"Add: Market Cap",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S15","v":93730.684450000001},{"$f":"'Enterprise Value Prime'!T15","v":106440.53012},{"$f":"'Enterprise Value Prime'!U15","v":182162.49210999999},{"$f":"'Enterprise Value Prime'!V15","v":229359.89085},{"$f":"'Enterprise Value Prime'!W15","v":234256.26730000001},{"$f":"'Enterprise Value Prime'!X15","v":259387.51076},null,null,null,null,null,null,null,null,"Slovakia"]
[null,"Subtract: Non-Operating EV (excess cash)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S16","v":3651.404477},{"$f":"'Enterprise Value Prime'!T16","v":6485.5719727759915},{"$f":"'Enterprise Value Prime'!U16","v":6988.3812438174709},{"$f":"'Enterprise Value Prime'!V16","v":4113.031652044875},{"$f":"'Enterprise Value Prime'!W16","v":13198.5257041246},{"$f":"'Enterprise Value Prime'!X16","v":15234.747713662851},null,null,null,null,null,null,null,null,"Slovenia"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'Enterprise Value Prime'!S17","v":101622.44202943801},{"$f":"'Enterprise Value Prime'!T17","v":111593.17807657999},{"$f":"'Enterprise Value Prime'!U17","v":190207.2019495281},{"$f":"'Enterprise Value Prime'!V17","v":242709.18607672217},{"$f":"'Enterprise Value Prime'!W17","v":242283.62335771922},{"$f":"'Enterprise Value Prime'!X17","v":266698.09789209918},null,null,null,null,null,null,null,null,"Solomon Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain"]
[null,"V/A and V/E Prime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sri Lanka"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Kitts and Nevis"]
[null,{"$f":"B202","v":"Jollibee Foods Corp. (in millions)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S1","v":2011},{"$f":"'PERFORMANCE METRICS'!T1","v":2012},{"$f":"'PERFORMANCE METRICS'!U1","v":2013},{"$f":"'PERFORMANCE METRICS'!V1","v":2014},{"$f":"'PERFORMANCE METRICS'!W1","v":2015},{"$f":"'PERFORMANCE METRICS'!X1","v":"2016E"},null,null,null,null,null,null,null,null,"Saint Lucia"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S28","v":101622.44202943801},{"$f":"'PERFORMANCE METRICS'!T28","v":111593.17807657999},{"$f":"'PERFORMANCE METRICS'!U28","v":190207.2019495281},{"$f":"'PERFORMANCE METRICS'!V28","v":242709.18607672217},{"$f":"'PERFORMANCE METRICS'!W28","v":242283.62335771922},{"$f":"'PERFORMANCE METRICS'!X28","v":266698.09789209918},null,null,null,null,null,null,null,null,"Saint Vincent and the Grenadines"]
[null,"Adjusted Net Assets (Net Asset Prime)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S5","v":25628.897955713055},{"$f":"'PERFORMANCE METRICS'!T5","v":25046.885872246363},{"$f":"'PERFORMANCE METRICS'!U5","v":26330.401466317089},{"$f":"'PERFORMANCE METRICS'!V5","v":35700.086315760083},{"$f":"'PERFORMANCE METRICS'!W5","v":34735.636400712727},{"$f":"'PERFORMANCE METRICS'!X5","v":36907.22034275379},null,null,null,null,null,null,null,null,"Sudan"]
[null,"V/A' - Enterprise Value/Net Assets'",null,null,null,null,null,null,null,null,null,null,{"$f":"M220/M221","v":3.9651506750326297},4.4553713641595962,7.2238625830619716,6.7985602031885364,6.9750736840608996,7.2261767593251323,null,null,null,null,null,null,null,null,"Suriname"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swaziland"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,{"$f":"M220","v":101622.44202943801},111593.17807657999,190207.2019495281,242709.18607672217,242283.62335771922,266698.09789209918,null,null,null,null,null,null,null,null,"Sweden"]
[null,"Adjusted Net Earnings (Net Earnings Prime) (t+1)",null,null,null,null,null,null,null,null,null,null,{"$f":"'PERFORMANCE METRICS'!S6","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T6","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U6","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V6","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W6","v":3641.3001504683125},{"$f":"'PERFORMANCE METRICS'!X6","v":5977.8678803399089},null,null,null,null,null,null,null,null,"Switzerland"]
[null,"Forward V/E' - Enterprise Value/Net Earnings'",null,null,null,null,null,null,null,null,null,null,{"$f":"M224/N225","v":33.58829799004382},{"$f":"N224/O225","v":25.991842882201215},44.266619561755221,66.654539875134162,{"$f":"Q224/R225","v":40.530106755043015},{"$f":"'PERFORMANCE METRICS'!X38","v":41.07210361818116},null,null,null,null,null,null,null,null,"Syria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uganda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United States"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excl. Excep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GAAP"]

{"sheet":"Orig chart classic","index":6,"n_rows":253,"n_cols":41,"rows_kept":253,"cut":false,"hidden":true,"merged":[]}
[]
[null,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 Implied ROA' (Formula Driven)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((X14/((1+Z12-0.02)^5))*0.06)","v":0.40826639540484905}]
[null,null,null,{"$f":"D5","v":1996},1997,1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"N5","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,"YTD",null,"5Yr CAGR"]
[null,null,null,{"$f":"'Earnings Prime'!D1","v":1996},{"$f":"'Earnings Prime'!E1","v":1997},{"$f":"'Earnings Prime'!F1","v":1998},{"$f":"'Earnings Prime'!G1","v":1999},{"$f":"'Earnings Prime'!H1","v":2000},{"$f":"'Earnings Prime'!I1","v":2001},{"$f":"'Earnings Prime'!J1","v":2002},{"$f":"'Earnings Prime'!K1","v":2003},{"$f":"'Earnings Prime'!L1","v":2004},{"$f":"'Earnings Prime'!M1","v":2005},{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"W5+1&\"E\"","v":"2016E"},{"$f":"W5+2&\"E\"","v":"2017E"},"Mkt Imp",{"$f":"W5+4&\"E\"","v":"2019E"},{"$f":"W5+5&\"E\"","v":"2020E"}]
[null,"ROA",null,{"$f":"'PERFORMANCE METRICS'!D13-D8","v":0},{"$f":"'PERFORMANCE METRICS'!E13-E8","v":0},{"$f":"'PERFORMANCE METRICS'!F13-F8","v":0},{"$f":"'PERFORMANCE METRICS'!G13-G8","v":0},{"$f":"'PERFORMANCE METRICS'!H13-H8","v":0},{"$f":"'PERFORMANCE METRICS'!I13-I8","v":0},{"$f":"'PERFORMANCE METRICS'!J13-J8","v":0},{"$f":"'PERFORMANCE METRICS'!K13-K8","v":0},{"$f":"'PERFORMANCE METRICS'!L13-L8","v":1.491243321547811E-2},{"$f":"'PERFORMANCE METRICS'!M13-M8","v":1.8561604897437065E-2},{"$f":"'PERFORMANCE METRICS'!N13-N8","v":1.5708997757821475E-2},{"$f":"'PERFORMANCE METRICS'!O13-O8","v":1.5087698187286253E-2},{"$f":"'PERFORMANCE METRICS'!P13-P8","v":1.8400121999387536E-2},{"$f":"'PERFORMANCE METRICS'!Q13-Q8","v":2.5587875174411384E-2},{"$f":"'PERFORMANCE METRICS'!R13-R8","v":2.9136837187436829E-2},{"$f":"'PERFORMANCE METRICS'!S13-S8","v":1.9095776279292209E-2},{"$f":"'PERFORMANCE METRICS'!T13-T8","v":2.5859436681251541E-2},{"$f":"'PERFORMANCE METRICS'!U13-U8","v":3.3555709440617837E-2},{"$f":"'PERFORMANCE METRICS'!V13-V8","v":1.9311082233242655E-2},{"$f":"'PERFORMANCE METRICS'!W13-W8","v":1.7209573227226493E-2},{"$f":"'PERFORMANCE METRICS'!X13-X8","v":2.5269883171128021E-2},{"$f":"'PERFORMANCE METRICS'!Y13-Y8","v":2.4899014592966756E-2},{"$f":"IF(Z3=\"\",'PERFORMANCE METRICS'!Z13,Z3)","v":0.40826639540484905},{"$f":"'PERFORMANCE METRICS'!AA13","v":0.17994753219090007},{"$f":"'PERFORMANCE METRICS'!AB13","v":0.16754434606717716}]
[]
[null,"ROAWG",null,{"$f":"'PERFORMANCE METRICS'!D25","v":0.17225226169950461},{"$f":"'PERFORMANCE METRICS'!E25","v":0.17562378065385992},{"$f":"'PERFORMANCE METRICS'!F25","v":0.16088306803148703},{"$f":"'PERFORMANCE METRICS'!G25","v":7.4994821749793494E-2},{"$f":"'PERFORMANCE METRICS'!H25","v":8.9845488816410843E-2},{"$f":"'PERFORMANCE METRICS'!I25","v":7.7229455963824675E-2},{"$f":"'PERFORMANCE METRICS'!J25","v":0.10879616771170215},{"$f":"'PERFORMANCE METRICS'!K25","v":0.1112094485334264},{"$f":"'PERFORMANCE METRICS'!L25","v":0.1394004763427423},{"$f":"'PERFORMANCE METRICS'!M25","v":9.8497153006481125E-2},{"$f":"'PERFORMANCE METRICS'!N25","v":0.12502556559959199},{"$f":"'PERFORMANCE METRICS'!O25","v":0.13143677287619779},{"$f":"'PERFORMANCE METRICS'!P25","v":9.3469324304936222E-2},{"$f":"'PERFORMANCE METRICS'!Q25","v":0.10298284345841333},{"$f":"'PERFORMANCE METRICS'!R25","v":9.1652311389815E-2},{"$f":"'PERFORMANCE METRICS'!S25","v":7.49425517616788E-2},{"$f":"'PERFORMANCE METRICS'!T25","v":9.4935266937480028E-2},{"$f":"'PERFORMANCE METRICS'!U25","v":0.12950265884331544},{"$f":"'PERFORMANCE METRICS'!V25","v":0.10104868317408421},{"$f":"'PERFORMANCE METRICS'!W25","v":8.7619372713536467E-2},{"$f":"'PERFORMANCE METRICS'!X25","v":0.13670026318029121},{"$f":"'PERFORMANCE METRICS'!Y25","v":0.1479699030424344},0,{"$f":"'PERFORMANCE METRICS'!AA25","v":0.15668042007765681},{"$f":"'PERFORMANCE METRICS'!AB25","v":0.14653591918510864}]
[]
[null,"ROA sum",null,{"$f":"IF(ISERROR(D8+D6),#N/A,D8+D6)","v":0.17225226169950461},0.17562378065385992,0.16088306803148703,7.4994821749793494E-2,8.9845488816410843E-2,7.7229455963824675E-2,0.10879616771170215,0.1112094485334264,0.15431290955822041,0.11705875790391819,{"$f":"IF(ISERROR(N8+N6),#N/A,N8+N6)","v":0.14073456335741347},0.14652447106348404,0.11186944630432376,0.12857071863282471,0.12078914857725183,9.4038328040971009E-2,0.12079470361873157,0.16305836828393327,0.12035976540732686,0.10482894594076296,0.16197014635141924,0.17286891763540116,0.40826639540484905,0.33662795226855691,0.31408026525228583]
[]
[null,"Asset' Growth",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O18),#N/A,'PERFORMANCE METRICS'!O18)","v":6.2163805059750013E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P18),#N/A,'PERFORMANCE METRICS'!P18)","v":8.1246072502356576E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q18),#N/A,'PERFORMANCE METRICS'!Q18)","v":5.5154833727795324E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R18),#N/A,'PERFORMANCE METRICS'!R18)","v":5.7487337438993841E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S18),#N/A,'PERFORMANCE METRICS'!S18)","v":0.26095259457624476},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T18),#N/A,'PERFORMANCE METRICS'!T18)","v":-5.6864696995490658E-3},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U18),#N/A,'PERFORMANCE METRICS'!U18)","v":2.9984745399568365E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V18),#N/A,'PERFORMANCE METRICS'!V18)","v":0.22881917781456074},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W18),#N/A,'PERFORMANCE METRICS'!W18)","v":-2.6579622034360588E-2},-3.85602688338283E-2,null,{"$f":"'Performance and Valuation Chart'!Y12","v":3.2099567611859392E-2},{"$f":"'PERFORMANCE METRICS'!AA18","v":1.2869052563755187E-2},{"$f":"'PERFORMANCE METRICS'!AB18","v":8.1010948757963969E-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,"Market Implied 5Yr CAGR"]
[null,"V/A'",null,{"$f":"IF(ISERROR('PERFORMANCE METRICS'!D34),#N/A,'PERFORMANCE METRICS'!D34)","v":8.2930428878648073},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E34),#N/A,'PERFORMANCE METRICS'!E34)","v":4.1251093620662971},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F34),#N/A,'PERFORMANCE METRICS'!F34)","v":2.5467628713851096},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G34),#N/A,'PERFORMANCE METRICS'!G34)","v":2.7001734754485547},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H34),#N/A,'PERFORMANCE METRICS'!H34)","v":1.355743825186619},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I34),#N/A,'PERFORMANCE METRICS'!I34)","v":1.6760291563615437},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J34),#N/A,'PERFORMANCE METRICS'!J34)","v":2.3033090921758013},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K34),#N/A,'PERFORMANCE METRICS'!K34)","v":2.2183661674124378},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L34),#N/A,'PERFORMANCE METRICS'!L34)","v":3.0300463795047001},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M34),#N/A,'PERFORMANCE METRICS'!M34)","v":3.4813051298495972},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N34),#N/A,'PERFORMANCE METRICS'!N34)","v":3.3199866413246975},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O34),#N/A,'PERFORMANCE METRICS'!O34)","v":3.7122190512012896},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P34),#N/A,'PERFORMANCE METRICS'!P34)","v":2.671938364892783},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q34),#N/A,'PERFORMANCE METRICS'!Q34)","v":3.3145131518176525},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R34),#N/A,'PERFORMANCE METRICS'!R34)","v":5.1013610844341342},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S34),#N/A,'PERFORMANCE METRICS'!S34)","v":3.9651506750326297},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T34),#N/A,'PERFORMANCE METRICS'!T34)","v":4.4553713641595962},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U34),#N/A,'PERFORMANCE METRICS'!U34)","v":7.2238625830619716},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V34),#N/A,'PERFORMANCE METRICS'!V34)","v":6.7985602031885364},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W34),#N/A,'PERFORMANCE METRICS'!W34)","v":6.9750736840608996},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!X34),#N/A,'PERFORMANCE METRICS'!X34)","v":7.2261767593251323}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(AC17,\"MMM\")&TEXT(AC17,\"YYYY\")","v":"Dec2006"},"Dec2007","Dec2008","Dec2009","Dec2010","Jan2012","Dec2012","Dec2013","Dec2014","Dec2015","Sep2016"]
[null,"V/E'",null,{"$f":"IF(ISERROR('PERFORMANCE METRICS'!D38),#N/A,'PERFORMANCE METRICS'!D38)","v":36.857647283676947},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!E38),#N/A,'PERFORMANCE METRICS'!E38)","v":19.162726327667716},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!F38),#N/A,'PERFORMANCE METRICS'!F38)","v":31.404149330294238},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!G38),#N/A,'PERFORMANCE METRICS'!G38)","v":25.443022558767112},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!H38),#N/A,'PERFORMANCE METRICS'!H38)","v":15.726458348681957},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!I38),#N/A,'PERFORMANCE METRICS'!I38)","v":15.344940561186043},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!J38),#N/A,'PERFORMANCE METRICS'!J38)","v":19.229308995747893},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!K38),#N/A,'PERFORMANCE METRICS'!K38)","v":12.286174402334254},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!L38),#N/A,'PERFORMANCE METRICS'!L38)","v":20.920724466665991},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!M38),#N/A,'PERFORMANCE METRICS'!M38)","v":22.311672180647061},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N38),#N/A,'PERFORMANCE METRICS'!N38)","v":20.700585273624792},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O38),#N/A,'PERFORMANCE METRICS'!O38)","v":28.60417771523127},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P38),#N/A,'PERFORMANCE METRICS'!P38)","v":19.875461887744382},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q38),#N/A,'PERFORMANCE METRICS'!Q38)","v":24.662392943633414},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R38),#N/A,'PERFORMANCE METRICS'!R38)","v":39.858163184438375},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S38),#N/A,'PERFORMANCE METRICS'!S38)","v":33.58829799004382},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T38),#N/A,'PERFORMANCE METRICS'!T38)","v":25.991842882201215},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U38),#N/A,'PERFORMANCE METRICS'!U38)","v":44.266619561755221},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V38),#N/A,'PERFORMANCE METRICS'!V38)","v":66.654539875134162},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W38),#N/A,'PERFORMANCE METRICS'!W38)","v":40.530106755043015},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!X38),#N/A,'PERFORMANCE METRICS'!X38)","v":41.07210361818116},null,null,null,null,{"$f":"N4","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"YEAR(AM17)","v":2016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Performance and Valuation Chart'!AA17","v":"IQ20246553"},{"$f":"'PERFORMANCE METRICS'!N3","v":"2006-12-31"},{"$f":"'PERFORMANCE METRICS'!O3","v":"2007-12-31"},{"$f":"'PERFORMANCE METRICS'!P3","v":"2008-12-31"},{"$f":"'PERFORMANCE METRICS'!Q3","v":"2009-12-31"},{"$f":"'PERFORMANCE METRICS'!R3","v":"2010-12-31"},{"$f":"'PERFORMANCE METRICS'!S3","v":"2012-01-01"},{"$f":"'PERFORMANCE METRICS'!T3","v":"2012-12-31"},{"$f":"'PERFORMANCE METRICS'!U3","v":"2013-12-31"},{"$f":"'PERFORMANCE METRICS'!V3","v":"2014-12-31"},{"$f":"'PERFORMANCE METRICS'!W3","v":"2015-12-31"},{"$f":"IF(ISERROR(AB17),TODAY(),TODAY())","v":"2016-09-14"}]
[null,"TSRr",null,{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R28","v":1},1.1853087379518434,1.5614679972354011,2.756306324438615,2.3211134053738145,2.612548177825698,3.5181622382831246,2.8150343144841052,2.4673644897202682,2.2128027210325403,2.9805834974842544,null,null,null,"S&P 500 Index",1248.29297,1418.3004900000001,1468.35517,903.25491999999997,1115.10268,1257.63599,1257.6048000000001,1426.1879799999999,1848.35652,2058.90238,2011.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Orig chart classic'!R57=\"Home Country\",'Orig chart classic'!R52,IF('Orig chart classic'!R57=\"Trading Country\",'Orig chart classic'!R54,'Orig chart classic'!R57))","v":"United States"},null,{"$f":"IF(OR(R24=\"NA\",S24=\"NA\",R24=\"\",S24=\"\",R24=0,S24=0),0,AD18/AC18-1)","v":0.13619200306799772},3.5292013471700967E-2,-0.38485256261262735,0.23453817445024261,0.12782079404562108,-2.4800498910626523E-5,0.13405099916921426,0.29601184831188943,0.11390976671535213,-2.2998846599031064E-2]
[null,null,{"$f":"\"Performance and Valuation Prime Chart: \"&R34&\" (\"&R50&\":\"&R51&\")\"","v":"Performance and Valuation Prime Chart: McDonald's Corp. (NYSE:MCD)"},null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,{"$f":"\"Stock Price \"&R55&\" \"&R33&\" - Market Cap \"&R32&\"B\"","v":"Stock Price USD 119.2 - Market Cap 109.5B"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Data Date - \"&R42&\"/\"&R43&\"/\"&R44","v":"Data Date - 1/5/2016"},null,null,null,{"$f":"IF(OR(R$24<>0,ISNUMBER(R$24)),1,#N/A)","v":1},{"$f":"IF(AND(R21=0,S24=0),0,IF(AND(R21=0,S24<>0),1,R21*(1+AD19)))","v":1.1361920030679977},1.1762905065467124,0.72359209072530462,0.89330205873065194,1.007484637200192,1.0074596510785447,1.1425106239282916,1.4807073054332751,1.6493743291688971,1.611440621987962]
[null,null,{"$f":"R35&\" - \"&R31","v":"Consumer Discretionary - Restaurants"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Fiscal Year - \"&R46&\"/\"&R47&\"/\"&R48&\" - Current Quarter - \"&R38&R39","v":"Fiscal Year - 12/31/2014 - Current Quarter - Q32015"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NYSE:MCD",24.81765,33.422879999999999,45.583570000000002,49.497349999999997,51.458289999999998,65.322590000000005,87.963840000000005,79.818690000000004,90.669910000000002,90.577969999999993,119.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R24=\"NA\",S24=\"NA\",R24=\"\",S24=\"\",R24=0,S24=0),0,S24/R24-1)","v":0.34673830922750537},0.36384327143561546,8.5859444532317086E-2,3.9617070408819899E-2,0.26942791919436115,0.34660674048594831,-9.2596571500289215E-2,0.13594835996431409,-1.0140078444988987E-3,0.31599328181013564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$24=0,0,1)","v":1},{"$f":"IF(AND(R26=0,S24=0),0,IF(AND(R26=0,S24<>0),1,R26*(1+S25)))","v":1.3467383092275054},1.8367399814245104,1.9944414559799173,2.0734553835677429,2.6321021531047459,3.5444065010184285,3.2162066110207856,3.653444625095446,3.6497400035861567,4.8030333250730823]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R24=\"NA\",R24=0),#N/A,1)","v":1},{"$f":"IF(AND(ISERROR(R28),OR(S24=\"NA\",S24=0)),#N/A,IF(AND(ISERROR(R28),OR(S24<>\"NA\",S24<>0)),1,S26/S21))","v":1.1853087379518434},1.5614679972354011,2.756306324438615,2.3211134053738145,2.612548177825698,3.5181622382831246,2.8150343144841052,2.4673644897202682,2.2128027210325403,2.9805834974842544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"R29*(1+(S25-AD19))","v":1.2105463061595076},1.6082728178717838,2.365306144008867,1.9042580590226983,2.1739145683022225,2.9274619250822567,2.2639597915348952,1.9015824898231704,1.6830454524557721,2.2535846125931229]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind","Restaurants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MktCap",109.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",119.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name","McDonald's Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Consumer Discretionary"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year","2014-12-31",null,null,{"$f":"\"IQ_PERIODDATE_AP\"","v":"IQ_PERIODDATE_AP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarter","Q3",null,null,{"$f":"\"IQ_FISCAL_Q\"","v":"IQ_FISCAL_Q"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",2015,null,null,{"$f":"\"IQ_FISCAL_Y\"","v":"IQ_FISCAL_Y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Date","2016-01-05"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data M",{"$f":"MONTH(R40)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data D",{"$f":"DAY(R40)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Y",{"$f":"YEAR(R40)","v":2016}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal M",{"$f":"MONTH(R37)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal D",{"$f":"DAY(R37)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Y",{"$f":"YEAR(R37)","v":2014}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange","NYSE","IQ_EXCHANGE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ticker","MCD",{"$f":"\"IQ_COMPANY_TICKER_NO_EXCH\"","v":"IQ_COMPANY_TICKER_NO_EXCH"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country","United States",{"$f":"\"IQ_COUNTRY_NAME\"","v":"IQ_COUNTRY_NAME"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filing Currency","USD","IQ_FILING_CURRENCY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country",{"$f":"VLOOKUP('Orig chart classic'!R55,GDP!$AG$3:$AI$181,3,FALSE)","v":"United States"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Currency","USD","IQ_TRADING_CURRENCY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario","Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDP Deflator","Trading Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NI Estimates","Excl. Excep"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valuations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Price",119.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EV/IC' Multiple",{"$f":"VALUATION!M23","v":92.257438026012167}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P/E' Multiple",{"$f":"VALUATION!R23","v":263.61798190527986}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCF",{"$f":"VALUATION!M48","v":77.524001037054106}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bull Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bear Case"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afghanistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antigua and Barbuda"]
[null,null,"x",null,null,null,null,null,null,null,null,null,null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Argentina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia"]
[null,"Tangible P/BV",null,{"$f":"'PERFORMANCE METRICS'!D36","v":0},{"$f":"'PERFORMANCE METRICS'!E36","v":6.3186600000000004},{"$f":"'PERFORMANCE METRICS'!F36","v":5.0129200000000003},{"$f":"'PERFORMANCE METRICS'!G36","v":3.3122699999999998},{"$f":"'PERFORMANCE METRICS'!H36","v":1.64517},{"$f":"'PERFORMANCE METRICS'!I36","v":1.9612700000000001},{"$f":"'PERFORMANCE METRICS'!J36","v":2.63144},{"$f":"'PERFORMANCE METRICS'!K36","v":2.39419},{"$f":"'PERFORMANCE METRICS'!L36","v":3.2193499999999999},{"$f":"'PERFORMANCE METRICS'!M36","v":4.1838600000000001},{"$f":"'PERFORMANCE METRICS'!N36","v":3.8322500000000002},{"$f":"'PERFORMANCE METRICS'!O36","v":4.1373199999999999},{"$f":"'PERFORMANCE METRICS'!P36","v":3.0026999999999999},{"$f":"'PERFORMANCE METRICS'!Q36","v":7.4015899999999997},{"$f":"'PERFORMANCE METRICS'!R36","v":10.646599999999999},{"$f":"'PERFORMANCE METRICS'!S36","v":8.2688299999999995},{"$f":"'PERFORMANCE METRICS'!T36","v":11.094390000000001},{"$f":"'PERFORMANCE METRICS'!U36","v":24.144259999999999},{"$f":"'PERFORMANCE METRICS'!V36","v":20.050789999999999},{"$f":"'PERFORMANCE METRICS'!W36","v":14.63334},{"$f":"'PERFORMANCE METRICS'!X36","v":16.748899999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Australia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Austria"]
[null,"Forward P/E",null,{"$f":"'PERFORMANCE METRICS'!D40","v":32.296120000000002},{"$f":"'PERFORMANCE METRICS'!E40","v":20.69153},{"$f":"'PERFORMANCE METRICS'!F40","v":15.02248},{"$f":"'PERFORMANCE METRICS'!G40","v":13.674950000000001},{"$f":"'PERFORMANCE METRICS'!H40","v":9.2822600000000008},{"$f":"'PERFORMANCE METRICS'!I40","v":11.266529999999999},{"$f":"'PERFORMANCE METRICS'!J40","v":15.169420000000001},{"$f":"'PERFORMANCE METRICS'!K40","v":0},{"$f":"'PERFORMANCE METRICS'!L40","v":15.510210000000001},{"$f":"'PERFORMANCE METRICS'!M40","v":20.820209999999999},{"$f":"'PERFORMANCE METRICS'!N40","v":16.86711},{"$f":"'PERFORMANCE METRICS'!O40","v":17.956140000000001},{"$f":"'PERFORMANCE METRICS'!P40","v":16.62989},{"$f":"'PERFORMANCE METRICS'!Q40","v":19.163430000000002},{"$f":"'PERFORMANCE METRICS'!R40","v":26.374110000000002},{"$f":"'PERFORMANCE METRICS'!S40","v":26.204350000000002},{"$f":"'PERFORMANCE METRICS'!T40","v":26.47587},{"$f":"'PERFORMANCE METRICS'!U40","v":35.312849999999997},{"$f":"'PERFORMANCE METRICS'!V40","v":37.51782},{"$f":"'PERFORMANCE METRICS'!W40","v":36.559930000000001},{"$f":"'PERFORMANCE METRICS'!X40","v":33.423029999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Azerbaijan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahamas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh"]
[null,"Assets'",null,{"$f":"'PERFORMANCE METRICS'!D18*0.99999999999","v":{"$error":"#VALUE!"}},{"$f":"'PERFORMANCE METRICS'!E18*0.99999999999","v":0.16668429710503191},{"$f":"'PERFORMANCE METRICS'!F18*0.99999999999","v":0.24304753940805221},{"$f":"'PERFORMANCE METRICS'!G18*0.99999999999","v":0.13371386094664484},{"$f":"'PERFORMANCE METRICS'!H18*0.99999999999","v":9.8197489958611564E-2},{"$f":"'PERFORMANCE METRICS'!I18*0.99999999999","v":4.5717105314764077E-2},{"$f":"'PERFORMANCE METRICS'!J18*0.99999999999","v":-1.6150559179845553E-2},{"$f":"'PERFORMANCE METRICS'!K18*0.99999999999","v":0.10938750436646733},{"$f":"'PERFORMANCE METRICS'!L18*0.99999999999","v":0.1136156157014734},{"$f":"'PERFORMANCE METRICS'!M18*0.99999999999","v":0.15945568554031064},{"$f":"'PERFORMANCE METRICS'!N18*0.99999999999","v":5.4311390659910856E-2},{"$f":"'PERFORMANCE METRICS'!O18*0.99999999999","v":6.2163805059128378E-2},{"$f":"'PERFORMANCE METRICS'!P18*0.99999999999","v":8.1246072501544114E-2},{"$f":"'PERFORMANCE METRICS'!Q18*0.99999999999","v":5.5154833727243779E-2},{"$f":"'PERFORMANCE METRICS'!R18*0.99999999999","v":5.7487337438418967E-2},{"$f":"'PERFORMANCE METRICS'!S18*0.99999999999","v":0.26095259457363523},{"$f":"'PERFORMANCE METRICS'!T18*0.99999999999","v":-5.6864696994922007E-3},{"$f":"'PERFORMANCE METRICS'!U18*0.99999999999","v":2.9984745399268518E-2},{"$f":"'PERFORMANCE METRICS'!V18*0.99999999999","v":0.22881917781227254},{"$f":"'PERFORMANCE METRICS'!W18*0.99999999999","v":-2.657962203409479E-2},-3.8560268823828299E-2,null,{"$f":"'Performance and Valuation Chart'!Y12","v":3.2099567611859392E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbados"]
[null,"Assets'",null,{"$f":"'PERFORMANCE METRICS'!D18*0.00000000001","v":{"$error":"#VALUE!"}},{"$f":"'PERFORMANCE METRICS'!E18*0.00000000001","v":1.6668429710669873E-12},{"$f":"'PERFORMANCE METRICS'!F18*0.00000000001","v":2.4304753941048265E-12},{"$f":"'PERFORMANCE METRICS'!G18*0.00000000001","v":1.3371386094798195E-12},{"$f":"'PERFORMANCE METRICS'!H18*0.00000000001","v":9.819748995959353E-13},{"$f":"'PERFORMANCE METRICS'!I18*0.00000000001","v":4.5717105315221241E-13},{"$f":"'PERFORMANCE METRICS'!J18*0.00000000001","v":-1.6150559180007058E-13},{"$f":"'PERFORMANCE METRICS'!K18*0.00000000001","v":1.0938750436756119E-12},{"$f":"'PERFORMANCE METRICS'!L18*0.00000000001","v":1.1361561570260954E-12},{"$f":"'PERFORMANCE METRICS'!M18*0.00000000001","v":1.5945568554190519E-12},{"$f":"'PERFORMANCE METRICS'!N18*0.00000000001","v":5.4311390660453972E-13},{"$f":"'PERFORMANCE METRICS'!O18*0.00000000001","v":6.2163805059750011E-13},{"$f":"'PERFORMANCE METRICS'!P18*0.00000000001","v":8.1246072502356573E-13},{"$f":"'PERFORMANCE METRICS'!Q18*0.00000000001","v":5.5154833727795326E-13},{"$f":"'PERFORMANCE METRICS'!R18*0.00000000001","v":5.7487337438993833E-13},{"$f":"'PERFORMANCE METRICS'!S18*0.00000000001","v":2.6095259457624476E-12},{"$f":"'PERFORMANCE METRICS'!T18*0.00000000001","v":-5.686469699549066E-14},{"$f":"'PERFORMANCE METRICS'!U18*0.00000000001","v":2.9984745399568365E-13},{"$f":"'PERFORMANCE METRICS'!V18*0.00000000001","v":2.2881917781456071E-12},{"$f":"'PERFORMANCE METRICS'!W18*0.00000000001","v":-2.6579622034360589E-13},-3.8560268833828301E-13,null,{"$f":"'PERFORMANCE METRICS'!Z18*0.00000000001","v":5.3189889910811124E-13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belarus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium"]
[null,"P/B'",null,{"$f":"'PERFORMANCE METRICS'!D34*0.99999999999","v":8.2930428877818763},{"$f":"'PERFORMANCE METRICS'!E34*0.99999999999","v":4.1251093620250456},{"$f":"'PERFORMANCE METRICS'!F34*0.99999999999","v":2.546762871359642},{"$f":"'PERFORMANCE METRICS'!G34*0.99999999999","v":2.7001734754215527},{"$f":"'PERFORMANCE METRICS'!H34*0.99999999999","v":1.3557438251730616},{"$f":"'PERFORMANCE METRICS'!I34*0.99999999999","v":1.6760291563447833},{"$f":"'PERFORMANCE METRICS'!J34*0.99999999999","v":2.3033090921527681},{"$f":"'PERFORMANCE METRICS'!K34*0.99999999999","v":2.2183661673902542},{"$f":"'PERFORMANCE METRICS'!L34*0.99999999999","v":3.0300463794743995},{"$f":"'PERFORMANCE METRICS'!M34*0.99999999999","v":3.4813051298147841},{"$f":"'PERFORMANCE METRICS'!N34*0.99999999999","v":3.3199866412914978},{"$f":"'PERFORMANCE METRICS'!O34*0.99999999999","v":3.7122190511641673},{"$f":"'PERFORMANCE METRICS'!P34*0.99999999999","v":2.6719383648660635},{"$f":"'PERFORMANCE METRICS'!Q34*0.99999999999","v":3.3145131517845074},{"$f":"'PERFORMANCE METRICS'!R34*0.99999999999","v":5.1013610843831207},{"$f":"'PERFORMANCE METRICS'!S34*0.99999999999","v":3.9651506749929784},{"$f":"'PERFORMANCE METRICS'!T34*0.99999999999","v":4.4553713641150425},{"$f":"'PERFORMANCE METRICS'!U34*0.99999999999","v":7.2238625829897334},{"$f":"'PERFORMANCE METRICS'!V34*0.99999999999","v":6.7985602031205508},{"$f":"'PERFORMANCE METRICS'!W34*0.99999999999","v":6.9750736839911491},{"$f":"'PERFORMANCE METRICS'!X34*0.99999999999","v":7.2261767592528701},{"$f":"'PERFORMANCE METRICS'!Y34*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS'!Z34*0.99999999999","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belize"]
[null,"P/B'",null,{"$f":"'PERFORMANCE METRICS'!D34*0.00000000001","v":8.2930428878648068E-11},{"$f":"'PERFORMANCE METRICS'!E34*0.00000000001","v":4.1251093620662969E-11},{"$f":"'PERFORMANCE METRICS'!F34*0.00000000001","v":2.5467628713851096E-11},{"$f":"'PERFORMANCE METRICS'!G34*0.00000000001","v":2.7001734754485544E-11},{"$f":"'PERFORMANCE METRICS'!H34*0.00000000001","v":1.3557438251866188E-11},{"$f":"'PERFORMANCE METRICS'!I34*0.00000000001","v":1.6760291563615436E-11},{"$f":"'PERFORMANCE METRICS'!J34*0.00000000001","v":2.3033090921758011E-11},{"$f":"'PERFORMANCE METRICS'!K34*0.00000000001","v":2.2183661674124377E-11},{"$f":"'PERFORMANCE METRICS'!L34*0.00000000001","v":3.0300463795047002E-11},{"$f":"'PERFORMANCE METRICS'!M34*0.00000000001","v":3.4813051298495967E-11},{"$f":"'PERFORMANCE METRICS'!N34*0.00000000001","v":3.3199866413246974E-11},{"$f":"'PERFORMANCE METRICS'!O34*0.00000000001","v":3.7122190512012897E-11},{"$f":"'PERFORMANCE METRICS'!P34*0.00000000001","v":2.6719383648927829E-11},{"$f":"'PERFORMANCE METRICS'!Q34*0.00000000001","v":3.3145131518176526E-11},{"$f":"'PERFORMANCE METRICS'!R34*0.00000000001","v":5.1013610844341337E-11},{"$f":"'PERFORMANCE METRICS'!S34*0.00000000001","v":3.9651506750326296E-11},{"$f":"'PERFORMANCE METRICS'!T34*0.00000000001","v":4.4553713641595962E-11},{"$f":"'PERFORMANCE METRICS'!U34*0.00000000001","v":7.2238625830619708E-11},{"$f":"'PERFORMANCE METRICS'!V34*0.00000000001","v":6.7985602031885354E-11},{"$f":"'PERFORMANCE METRICS'!W34*0.00000000001","v":6.9750736840608988E-11},{"$f":"'PERFORMANCE METRICS'!X34*0.00000000001","v":7.2261767593251321E-11},{"$f":"'PERFORMANCE METRICS'!Y34*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS'!Z34*0.00000000001","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bhutan"]
[null,"P/E'",null,{"$f":"'PERFORMANCE METRICS'!D38*0.99999999999","v":36.857647283308367},{"$f":"'PERFORMANCE METRICS'!E38*0.99999999999","v":19.16272632747609},{"$f":"'PERFORMANCE METRICS'!F38*0.99999999999","v":31.404149329980196},{"$f":"'PERFORMANCE METRICS'!G38*0.99999999999","v":25.443022558512681},{"$f":"'PERFORMANCE METRICS'!H38*0.99999999999","v":15.726458348524693},{"$f":"'PERFORMANCE METRICS'!I38*0.99999999999","v":15.344940561032594},{"$f":"'PERFORMANCE METRICS'!J38*0.99999999999","v":19.229308995555598},{"$f":"'PERFORMANCE METRICS'!K38*0.99999999999","v":12.286174402211392},{"$f":"'PERFORMANCE METRICS'!L38*0.99999999999","v":20.920724466456782},{"$f":"'PERFORMANCE METRICS'!M38*0.99999999999","v":22.311672180423944},{"$f":"'PERFORMANCE METRICS'!N38*0.99999999999","v":20.700585273417786},{"$f":"'PERFORMANCE METRICS'!O38*0.99999999999","v":28.604177714945227},{"$f":"'PERFORMANCE METRICS'!P38*0.99999999999","v":19.875461887545629},{"$f":"'PERFORMANCE METRICS'!Q38*0.99999999999","v":24.662392943386791},{"$f":"'PERFORMANCE METRICS'!R38*0.99999999999","v":39.858163184039796},{"$f":"'PERFORMANCE METRICS'!S38*0.99999999999","v":33.588297989707939},{"$f":"'PERFORMANCE METRICS'!T38*0.99999999999","v":25.991842881941295},{"$f":"'PERFORMANCE METRICS'!U38*0.99999999999","v":44.266619561312552},{"$f":"'PERFORMANCE METRICS'!V38*0.99999999999","v":66.654539874467616},{"$f":"'PERFORMANCE METRICS'!W38*0.99999999999","v":40.530106754637714},{"$f":"'PERFORMANCE METRICS'!X38*0.99999999999","v":41.072103617770438},{"$f":"'PERFORMANCE METRICS'!Y38*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS'!Z38*0.99999999999","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bolivia"]
[null,"P/E'",null,{"$f":"'PERFORMANCE METRICS'!D38*0.00000000001","v":3.6857647283676946E-10},{"$f":"'PERFORMANCE METRICS'!E38*0.00000000001","v":1.9162726327667715E-10},{"$f":"'PERFORMANCE METRICS'!F38*0.00000000001","v":3.1404149330294237E-10},{"$f":"'PERFORMANCE METRICS'!G38*0.00000000001","v":2.5443022558767113E-10},{"$f":"'PERFORMANCE METRICS'!H38*0.00000000001","v":1.5726458348681957E-10},{"$f":"'PERFORMANCE METRICS'!I38*0.00000000001","v":1.5344940561186042E-10},{"$f":"'PERFORMANCE METRICS'!J38*0.00000000001","v":1.9229308995747891E-10},{"$f":"'PERFORMANCE METRICS'!K38*0.00000000001","v":1.2286174402334252E-10},{"$f":"'PERFORMANCE METRICS'!L38*0.00000000001","v":2.0920724466665989E-10},{"$f":"'PERFORMANCE METRICS'!M38*0.00000000001","v":2.2311672180647061E-10},{"$f":"'PERFORMANCE METRICS'!N38*0.00000000001","v":2.070058527362479E-10},{"$f":"'PERFORMANCE METRICS'!O38*0.00000000001","v":2.8604177715231266E-10},{"$f":"'PERFORMANCE METRICS'!P38*0.00000000001","v":1.9875461887744381E-10},{"$f":"'PERFORMANCE METRICS'!Q38*0.00000000001","v":2.4662392943633411E-10},{"$f":"'PERFORMANCE METRICS'!R38*0.00000000001","v":3.9858163184438375E-10},{"$f":"'PERFORMANCE METRICS'!S38*0.00000000001","v":3.3588297990043819E-10},{"$f":"'PERFORMANCE METRICS'!T38*0.00000000001","v":2.5991842882201215E-10},{"$f":"'PERFORMANCE METRICS'!U38*0.00000000001","v":4.426661956175522E-10},{"$f":"'PERFORMANCE METRICS'!V38*0.00000000001","v":6.6654539875134163E-10},{"$f":"'PERFORMANCE METRICS'!W38*0.00000000001","v":4.0530106755043014E-10},{"$f":"'PERFORMANCE METRICS'!X38*0.00000000001","v":4.1072103618181157E-10},{"$f":"'PERFORMANCE METRICS'!Y38*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS'!Z38*0.00000000001","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bosnia and Herzegovina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burkina Faso"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burundi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cameroon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cape Verde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central African Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chad"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"China"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comoros"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo, Democratic Republic of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Côte d'Ivoire"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Croatia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Djibouti"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egypt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equatorial Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiji"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grenada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guyana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Honduras"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hong Kong"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iceland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"India"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iran"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iraq"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Israel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Japan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kiribati"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Korea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liberia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Macedonia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Madagascar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malawi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maldives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mali"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mexico"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moldova"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namibia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nepal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norway"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Papua New Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paraguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peru"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Russia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rwanda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samoa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serbia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seychelles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Singapore"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solomon Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sri Lanka"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Kitts and Nevis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Lucia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Vincent and the Grenadines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suriname"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swaziland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Syria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uganda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United States"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excl. Excep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GAAP"]

{"sheet":"Sales Margins Turns","index":7,"n_rows":60,"n_cols":28,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,{"$f":"D5","v":1996},1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,{"$f":"O5","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,"LFY+1"]
[null,null,null,{"$f":"'Earnings Prime'!D1","v":1996},{"$f":"'Earnings Prime'!E1","v":1997},{"$f":"'Earnings Prime'!F1","v":1998},{"$f":"'Earnings Prime'!G1","v":1999},{"$f":"'Earnings Prime'!H1","v":2000},{"$f":"'Earnings Prime'!I1","v":2001},{"$f":"'Earnings Prime'!J1","v":2002},{"$f":"'Earnings Prime'!K1","v":2003},{"$f":"'Earnings Prime'!L1","v":2004},{"$f":"'Earnings Prime'!M1","v":2005},{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"W5+1&\"E\"","v":"2016E"},{"$f":"W5+2&\"E\"","v":"2017E"},{"$f":"W5+3&\"E\"","v":"2018E"},{"$f":"W5+4&\"E\"","v":"2019E"},{"$f":"W5+5&\"E\"","v":"2020E"}]
[null,"Earnings' Margin",null,{"$f":"'PERFORMANCE METRICS'!D8","v":7.4965110714027075E-2},{"$f":"'PERFORMANCE METRICS'!E8","v":7.7211708388798261E-2},{"$f":"'PERFORMANCE METRICS'!F8","v":6.4245966359956774E-2},{"$f":"'PERFORMANCE METRICS'!G8","v":2.9568330851314439E-2},{"$f":"'PERFORMANCE METRICS'!H8","v":3.7861118053129E-2},{"$f":"'PERFORMANCE METRICS'!I8","v":3.0224584931385814E-2},{"$f":"'PERFORMANCE METRICS'!J8","v":3.9595444127036805E-2},{"$f":"'PERFORMANCE METRICS'!K8","v":4.0774655775896257E-2},{"$f":"'PERFORMANCE METRICS'!L8","v":5.4606875697975926E-2},{"$f":"'PERFORMANCE METRICS'!M8","v":4.6344302863545121E-2},{"$f":"'PERFORMANCE METRICS'!N8","v":5.2900953006929971E-2},{"$f":"'PERFORMANCE METRICS'!O8","v":5.2834790713864641E-2},{"$f":"'PERFORMANCE METRICS'!P8","v":4.1254638036351522E-2},{"$f":"'PERFORMANCE METRICS'!Q8","v":4.5372553202952332E-2},{"$f":"'PERFORMANCE METRICS'!R8","v":4.261698580440839E-2},{"$f":"'PERFORMANCE METRICS'!S8","v":3.8527719982412452E-2},{"$f":"'PERFORMANCE METRICS'!T8","v":4.2577709911381406E-2},{"$f":"'PERFORMANCE METRICS'!U8","v":5.3478378263994271E-2},{"$f":"'PERFORMANCE METRICS'!V8","v":4.7389382777682232E-2},{"$f":"'PERFORMANCE METRICS'!W8","v":3.613127950149473E-2},{"$f":"'PERFORMANCE METRICS'!X8","v":5.2548408547709854E-2},{"$f":"'PERFORMANCE METRICS'!Y8","v":5.5010769594377271E-2},{"$f":"'PERFORMANCE METRICS'!Z8","v":5.9192437307355197E-2},{"$f":"'PERFORMANCE METRICS'!AA8","v":5.7037049151430201E-2},{"$f":"'PERFORMANCE METRICS'!AB8","v":5.5007162806015739E-2}]
[]
[null,"Asset' Turns",null,{"$f":"'PERFORMANCE METRICS'!D9","v":2.2977657213980969},{"$f":"'PERFORMANCE METRICS'!E9","v":2.2745744695805628},{"$f":"'PERFORMANCE METRICS'!F9","v":2.5041738360676633},{"$f":"'PERFORMANCE METRICS'!G9","v":2.5363224636151438},{"$f":"'PERFORMANCE METRICS'!H9","v":2.3730278828621549},{"$f":"'PERFORMANCE METRICS'!I9","v":2.5551866515006485},{"$f":"'PERFORMANCE METRICS'!J9","v":2.7476940872955957},{"$f":"'PERFORMANCE METRICS'!K9","v":2.727415999405379},{"$f":"'PERFORMANCE METRICS'!L9","v":2.8258879048804513},{"$f":"'PERFORMANCE METRICS'!M9","v":2.5258500111347613},{"$f":"'PERFORMANCE METRICS'!N9","v":2.6603407945973556},{"$f":"'PERFORMANCE METRICS'!O9","v":2.7732573382756645},{"$f":"'PERFORMANCE METRICS'!P9","v":2.711681683057066},{"$f":"'PERFORMANCE METRICS'!Q9","v":2.8336672626229635},{"$f":"'PERFORMANCE METRICS'!R9","v":2.8342959103587551},{"$f":"'PERFORMANCE METRICS'!S9","v":2.4407966026512504},{"$f":"'PERFORMANCE METRICS'!T9","v":2.8370408805486753},{"$f":"'PERFORMANCE METRICS'!U9","v":3.0490522259108337},{"$f":"'PERFORMANCE METRICS'!V9","v":2.5398044530769797},{"$f":"'PERFORMANCE METRICS'!W9","v":2.9013350035507668},{"$f":"'PERFORMANCE METRICS'!X9","v":3.0823035526254423},{"$f":"'PERFORMANCE METRICS'!Y9","v":3.1424559029086976},{"$f":"'PERFORMANCE METRICS'!Z9","v":3.2809809383274278},{"$f":"'PERFORMANCE METRICS'!AA9","v":3.1549235955939681},{"$f":"'PERFORMANCE METRICS'!AB9","v":3.0458641660546437}]
[]
[null,"Sales Growth",null,{"$f":"'Assets Prime'!D67/'Assets Prime'!C67-1","v":{"$error":"#VALUE!"}},{"$f":"'Assets Prime'!E67/'Assets Prime'!D67-1","v":0.26822816456107201},{"$f":"'Assets Prime'!F67/'Assets Prime'!E67-1","v":0.47309970761131681},{"$f":"'Assets Prime'!G67/'Assets Prime'!F67-1","v":9.5242261262003414E-2},{"$f":"'Assets Prime'!H67/'Assets Prime'!G67-1","v":0.10515975358349938},{"$f":"'Assets Prime'!I67/'Assets Prime'!H67-1","v":0.20194202267252948},{"$f":"'Assets Prime'!J67/'Assets Prime'!I67-1","v":7.9564289367873631E-2},{"$f":"'Assets Prime'!K67/'Assets Prime'!J67-1","v":6.9128387837944061E-2},{"$f":"'Assets Prime'!L67/'Assets Prime'!K67-1","v":0.21232160303063408},{"$f":"'Assets Prime'!M67/'Assets Prime'!L67-1","v":0.10591378667709517},{"$f":"'Assets Prime'!N67/'Assets Prime'!M67-1","v":0.16772053052142177},{"$f":"'Assets Prime'!O67/'Assets Prime'!N67-1","v":0.14102837901985943},{"$f":"'Assets Prime'!P67/'Assets Prime'!O67-1","v":0.13433459063468822},{"$f":"'Assets Prime'!Q67/'Assets Prime'!P67-1","v":9.2640463616979751E-2},{"$f":"'Assets Prime'!R67/'Assets Prime'!Q67-1","v":0.1128918216285888},{"$f":"'Assets Prime'!S67/'Assets Prime'!R67-1","v":0.17206118848621776},{"$f":"'Assets Prime'!T67/'Assets Prime'!S67-1","v":0.13594631933377865},{"$f":"'Assets Prime'!U67/'Assets Prime'!T67-1","v":0.12980375417868273},{"$f":"'Assets Prime'!V67/'Assets Prime'!U67-1","v":0.12939848866100156},{"$f":"'Assets Prime'!W67/'Assets Prime'!V67-1","v":0.11148496216300696},{"$f":"'Assets Prime'!Y67/'Assets Prime'!W67-1","v":0.12879117850786104},{"$f":"'Assets Prime'!Z67/'Assets Prime'!Y67-1","v":0.12000225770111528},{"$f":"'Assets Prime'!AA67/'Assets Prime'!Z67-1","v":0.13762903918241998},{"$f":"'Assets Prime'!AB67/'Assets Prime'!AA67-1","v":0},{"$f":"'Assets Prime'!AC67/'Assets Prime'!AB67-1","v":0}]
[null,18594]
[]
[null,null,{"$f":"\"Sales, Margins & Turns: \"&'Performance and Valuation Chart'!R34&\" (\"&'Performance and Valuation Chart'!R50&\":\"&'Performance and Valuation Chart'!R51&\")\"","v":"Sales, Margins & Turns: Jollibee Foods Corp. (PSE:JFC)"},null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,{"$f":"+'Performance and Valuation Chart'!C21","v":"Stock Price PHP 250 - Market Cap 268.7B"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Performance and Valuation Chart'!N21","v":"Data Date - 9/13/2016"}]
[null,null,{"$f":"+'Performance and Valuation Chart'!C22","v":"Consumer Discretionary - Hotels, Restaurants and Leisure"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Performance and Valuation Chart'!N22","v":"Fiscal Year - 12/31/2015 - Current Quarter - Q22016"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"x",null,null,null,null,null,null,null,null,null,null,"x"]

{"sheet":"Debt Charts - Consensus","index":8,"n_rows":336,"n_cols":32,"rows_kept":336,"cut":false,"hidden":true,"merged":[[337,1,337,2],[338,1,338,2],[339,1,339,2],[340,1,340,2],[341,1,341,2],[354,1,354,2],[355,1,355,2],[335,1,335,2],[348,1,348,2],[349,1,349,2],[350,1,350,2],[351,1,351,2],[352,1,352,2],[353,1,353,2],[342,1,342,2],[343,1,343,2],[344,1,344,2],[345,1,345,2],[346,1,346,2],[347,1,347,2],[336,1,336,2]]}
[" "]
[]
[null,null,{"$f":"'Performance and Valuation Chart'!R34","v":"Jollibee Foods Corp."},null,null,null,null,null,null,null,"Data date:",null,{"$f":"'Performance and Valuation Chart'!R40","v":"2016-09-13"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Term Loan"]
[null,null,null,null,null,null,null,null,null,"$370m"]
[null,null,null,null,null,null,null,null,null,"NA"]
[null,null,null,null,null,null,null,null,null,"NA"]
[]
[null,null,null,null,null,"Bond Type",null,null,null,"Revolver","Senior Unsecured"]
[null,null,null,null,null,"Amt Outstanding",null,null,null,"$10m","$1,000m"]
[null,null,null,null,null,"Coupon",null,null,null,"NA",8.1250000000000003E-2]
[null,null,null,null,null,"STW",null,null,null,"NA","70bps STW"]
[null,null,null,null,null,"1 Year","2 Year","3 Year","4 Year","5 Year","6 Year","7 Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'DRS - Base Case'!D1","v":1996},{"$f":"'DRS - Base Case'!E1","v":1997},{"$f":"'DRS - Base Case'!F1","v":1998},{"$f":"'DRS - Base Case'!G1","v":1999},{"$f":"'DRS - Base Case'!H1","v":2000},{"$f":"'DRS - Base Case'!I1","v":2001},{"$f":"'DRS - Base Case'!J1","v":2002},{"$f":"'DRS - Base Case'!K1","v":2003},{"$f":"'DRS - Base Case'!L1","v":2004},{"$f":"'DRS - Base Case'!M1","v":2005},{"$f":"'DRS - Base Case'!N1","v":2006},{"$f":"'DRS - Base Case'!O1","v":2007},{"$f":"'DRS - Base Case'!P1","v":2008},{"$f":"'DRS - Base Case'!Q1","v":2009},{"$f":"'DRS - Base Case'!R1","v":2010},{"$f":"'DRS - Base Case'!S1","v":2011},{"$f":"'DRS - Base Case'!T1","v":2012},{"$f":"'DRS - Base Case'!U1","v":2013},{"$f":"'DRS - Base Case'!V1","v":2014},{"$f":"'DRS - Base Case'!W1","v":2015},{"$f":"$Y$136+1&\"E\"","v":"2016E"},{"$f":"$Y$136+2&\"E\"","v":"2017E"},{"$f":"$Y$136+3&\"E\"","v":"2018E"},{"$f":"$Y$136+4&\"E\"","v":"2019E"},{"$f":"$Y$136+5&\"E\"","v":"2020E"},{"$f":"$Y$136+6&\"E\"","v":"2021E"},{"$f":"$Y$136+7&\"E\"","v":"2022E"}]
[null,null,null,null,"Cashflow Available for Debt Servicing",{"$f":"'DRS - Base Case'!D28","v":783.30108000000007},{"$f":"'DRS - Base Case'!E28","v":1194.9437500000001},{"$f":"'DRS - Base Case'!F28","v":963.67850000000021},{"$f":"'DRS - Base Case'!G28","v":913.03818000000001},{"$f":"'DRS - Base Case'!H28","v":1243.3374400000002},{"$f":"'DRS - Base Case'!I28","v":1002.0571662768003},{"$f":"'DRS - Base Case'!J28","v":1375.8040916119501},{"$f":"'DRS - Base Case'!K28","v":2065.4564343503198},{"$f":"'DRS - Base Case'!L28","v":3062.3710996998302},{"$f":"'DRS - Base Case'!M28","v":3492.1382680505608},{"$f":"'DRS - Base Case'!N28","v":3790.4418789737497},{"$f":"'DRS - Base Case'!O28","v":4353.7108000405397},{"$f":"'DRS - Base Case'!P28","v":3993.8232947717606},{"$f":"'DRS - Base Case'!Q28","v":4571.1324810857495},{"$f":"'DRS - Base Case'!R28","v":5196.6285489688107},{"$f":"'DRS - Base Case'!S28","v":5627.0950441854211},{"$f":"'DRS - Base Case'!T28","v":6664.0476731712597},{"$f":"'DRS - Base Case'!U28","v":7427.1893927167994},{"$f":"'DRS - Base Case'!V28","v":9543.0819635773605},{"$f":"'DRS - Base Case'!W28","v":8461.2188050939203},{"$f":"'DRS - Base Case'!Y28","v":5865.144100836048},{"$f":"'DRS - Base Case'!Z28","v":12815.54184476408},{"$f":"'DRS - Base Case'!AA28","v":14790.95957491568},{"$f":"'DRS - Base Case'!AB28","v":14790.95957491568},{"$f":"'DRS - Base Case'!AC28","v":14790.95957491568},{"$f":"'DRS - Base Case'!AD28","v":14790.95957491568},{"$f":"'DRS - Base Case'!AE28","v":14790.95957491568}]
[null,null,null,null,"Debt Servicing Cash Flow / Interest Expense",{"$f":"'DRS - Base Case'!D46","v":{"$error":"#DIV/0!"}},{"$f":"'DRS - Base Case'!E46","v":1.9423110189627544},{"$f":"'DRS - Base Case'!F46","v":243.7349490604328},{"$f":"'DRS - Base Case'!G46","v":1.6755354573520944},{"$f":"'DRS - Base Case'!H46","v":{"$error":"#DIV/0!"}},{"$f":"'DRS - Base Case'!I46","v":-1.5948458513517128},{"$f":"'DRS - Base Case'!J46","v":1.2246988695489285},{"$f":"'DRS - Base Case'!K46","v":7.4090995090868246},{"$f":"'DRS - Base Case'!L46","v":16.469947234635892},{"$f":"'DRS - Base Case'!M46","v":26.06058983333001},{"$f":"'DRS - Base Case'!N46","v":12.497149365636325},{"$f":"'DRS - Base Case'!O46","v":23.807654233214301},{"$f":"'DRS - Base Case'!P46","v":4.6215527256947411},{"$f":"'DRS - Base Case'!Q46","v":4.879905927018287},{"$f":"'DRS - Base Case'!R46","v":5.8540791743490939},{"$f":"'DRS - Base Case'!S46","v":3.8496332709139818},{"$f":"'DRS - Base Case'!T46","v":7.4988245042513642},{"$f":"'DRS - Base Case'!U46","v":12.503411524445914},{"$f":"'DRS - Base Case'!V46","v":17.938895956007435},{"$f":"'DRS - Base Case'!W46","v":6.9043959190124511},{"$f":"'DRS - Base Case'!Y46","v":11.295452167289307},{"$f":"'DRS - Base Case'!Z46","v":17.505248631826614},{"$f":"'DRS - Base Case'!AA46","v":21.967074212902634},{"$f":"'DRS - Base Case'!AB46","v":20.834582223143098},{"$f":"'DRS - Base Case'!AC46","v":19.910709207748585},{"$f":"'DRS - Base Case'!AD46","v":19.910709207748585},{"$f":"'DRS - Base Case'!AE46","v":19.910709207748585}]
[null,null,null,null,"Total Book Debt / Debt Servicing Cash Flow",{"$f":"'DRS - Base Case'!D47","v":1.8790170261968995},{"$f":"'DRS - Base Case'!E47","v":1.6563986089804736},{"$f":"'DRS - Base Case'!F47","v":6.4049766193471899E-2},{"$f":"'DRS - Base Case'!G47","v":4.9520469247144048},{"$f":"'DRS - Base Case'!H47","v":0},{"$f":"'DRS - Base Case'!I47","v":-6.8059595951451861},{"$f":"'DRS - Base Case'!J47","v":6.8627128660909325},{"$f":"'DRS - Base Case'!K47","v":1.21158245104332},{"$f":"'DRS - Base Case'!L47","v":0.26396282072475807},{"$f":"'DRS - Base Case'!M47","v":0.13069342324551761},{"$f":"'DRS - Base Case'!N47","v":0.18569793782718927},{"$f":"'DRS - Base Case'!O47","v":0.1520184147211287},{"$f":"'DRS - Base Case'!P47","v":5.0087853518622527},{"$f":"'DRS - Base Case'!Q47","v":2.3413210010741561},{"$f":"'DRS - Base Case'!R47","v":3.2722513058129832},{"$f":"'DRS - Base Case'!S47","v":4.3441984078761617},{"$f":"'DRS - Base Case'!T47","v":2.7440515009813362},{"$f":"'DRS - Base Case'!U47","v":2.0574929446096801},{"$f":"'DRS - Base Case'!V47","v":1.8539781113701039},{"$f":"'DRS - Base Case'!W47","v":5.1410623656113046},{"$f":"'DRS - Base Case'!Y47","v":5.1479398046618003},{"$f":"'DRS - Base Case'!Z47","v":1.6966012927592822},{"$f":"'DRS - Base Case'!AA47","v":1.2608171628661504},{"$f":"'DRS - Base Case'!AB47","v":1.1578591999792707},{"$f":"'DRS - Base Case'!AC47","v":1.0321360735860645},{"$f":"'DRS - Base Case'!AD47","v":1.0321360735860645},{"$f":"'DRS - Base Case'!AE47","v":1.0321360735860645}]
[]
[null,null,null,null,"Cash - Beginning of Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!Y54","v":14353.79845},{"$f":"'DRS - Base Case'!Z54","v":14864.49565923561},{"$f":"'DRS - Base Case'!AA54","v":18751.064029217905},{"$f":"'DRS - Base Case'!AB54","v":24623.26812677821},{"$f":"'DRS - Base Case'!AC54","v":29366.826286295829},{"$f":"'DRS - Base Case'!AD54","v":33825.828828101643},{"$f":"'DRS - Base Case'!AE54","v":39385.310979907459}]
[null,null,null,null," Gross Cash Earnings'",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!Y55","v":5865.144100836048},{"$f":"'DRS - Base Case'!Z55","v":12815.54184476408},{"$f":"'DRS - Base Case'!AA55","v":14790.95957491568},{"$f":"'DRS - Base Case'!AB55","v":14790.95957491568},{"$f":"'DRS - Base Case'!AC55","v":14790.95957491568},{"$f":"'DRS - Base Case'!AD55","v":14790.95957491568},{"$f":"'DRS - Base Case'!AE55","v":14790.95957491568}]
[null,null,null,null,"Cash and Cash Flow Available",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z141<0,Z142,SUM(Z141:Z142))","v":20218.942550836047},27680.037503999691,33542.023604133588,39414.22770169389,44157.785861211509,48616.788403017323,54176.270554823139]
[]
[null,null,null,null," Other Uses of Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!Y30","v":0},{"$f":"'DRS - Base Case'!Z30","v":0},{"$f":"'DRS - Base Case'!AA30","v":0},{"$f":"'DRS - Base Case'!AB30","v":0},{"$f":"'DRS - Base Case'!AC30","v":0},{"$f":"'DRS - Base Case'!AD30","v":0},{"$f":"'DRS - Base Case'!AE30","v":0}]
[null,null,null,null," Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!Y61","v":1051.3475600000002},{"$f":"'DRS - Base Case'!Z61","v":1899.66561},{"$f":"'DRS - Base Case'!AA61","v":1899.66561},{"$f":"'DRS - Base Case'!AB61","v":1899.66561},{"$f":"'DRS - Base Case'!AC61","v":1899.66561},{"$f":"'DRS - Base Case'!AD61","v":1899.66561},{"$f":"'DRS - Base Case'!AE61","v":1899.66561}]
[null,null,null,null," Maintenance Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!Y62","v":2696.1701672100162},{"$f":"'DRS - Base Case'!Z62","v":5190.5310903044538},{"$f":"'DRS - Base Case'!AA62","v":5553.5333838968536},{"$f":"'DRS - Base Case'!AB62","v":5896.2785257054229},{"$f":"'DRS - Base Case'!AC62","v":6173.9981398954642},{"$f":"'DRS - Base Case'!AD62","v":6173.9981398954642},{"$f":"'DRS - Base Case'!AE62","v":6173.9981398954642}]
[null,null,null,null," R&D Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!Y63","v":39.493592388759545},{"$f":"'DRS - Base Case'!Z63","v":86.549776708382382},{"$f":"'DRS - Base Case'!AA63","v":92.036032269407002},{"$f":"'DRS - Base Case'!AB63","v":98.101768503518201},{"$f":"'DRS - Base Case'!AC63","v":104.9377720252844},{"$f":"'DRS - Base Case'!AD63","v":104.9377720252844},{"$f":"'DRS - Base Case'!AE63","v":104.9377720252844}]
[null,null,null,null," Rental Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!Y64+'DRS - Base Case'!Y65","v":209.69408828874279},{"$f":"'DRS - Base Case'!Z64+'DRS - Base Case'!Z65","v":421.75506029944756},{"$f":"'DRS - Base Case'!AA64+'DRS - Base Case'!AA65","v":479.80080401878422},{"$f":"'DRS - Base Case'!AB64+'DRS - Base Case'!AB65","v":479.80080401878422},{"$f":"'DRS - Base Case'!AC64+'DRS - Base Case'!AC65","v":479.80080401878422},{"$f":"'DRS - Base Case'!AD64+'DRS - Base Case'!AD65","v":479.80080401878422},{"$f":"'DRS - Base Case'!AE64+'DRS - Base Case'!AE65","v":479.80080401878422}]
[null,null,null,null," Pension Servicing Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!Y66","v":265.07214333333332},{"$f":"'DRS - Base Case'!Z66","v":265.07214333333332},{"$f":"'DRS - Base Case'!AA66","v":265.07214333333332},{"$f":"'DRS - Base Case'!AB66","v":265.07214333333332},{"$f":"'DRS - Base Case'!AC66","v":265.07214333333332},{"$f":"'DRS - Base Case'!AD66","v":265.07214333333332},{"$f":"'DRS - Base Case'!AE66","v":265.07214333333332}]
[null,null,null,null," Interest Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!Y67","v":165.41513037958521},{"$f":"'DRS - Base Case'!Z67","v":298.02720413616976},{"$f":"'DRS - Base Case'!AA67","v":308.00295383700143},{"$f":"'DRS - Base Case'!AB67","v":308.00295383700143},{"$f":"'DRS - Base Case'!AC67","v":308.00295383700143},{"$f":"'DRS - Base Case'!AD67","v":308.00295383700143},{"$f":"'DRS - Base Case'!AE67","v":308.00295383700143}]
[null,null,null,null," Debt Maturities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!Y68","v":927.25420999999994},{"$f":"'DRS - Base Case'!Z68","v":767.37258999999995},{"$f":"'DRS - Base Case'!AA68","v":320.64454999999998},{"$f":"'DRS - Base Case'!AB68","v":1100.4796100000001},{"$f":"'DRS - Base Case'!AC68","v":1100.4796100000001},{"$f":"'DRS - Base Case'!AD68","v":0},{"$f":"'DRS - Base Case'!AE68","v":0}]
[null,null,null,null," Total Debt Servicing Obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z145:Z152)","v":5354.4468916004371},{"$f":"SUM(AA145:AA152)","v":8928.9734747817856},8918.7554773553784,10047.401415398061,10331.957033109868,9231.4774231098672,9231.4774231098672]
[]
[null,null,null,null," End of Period Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!Y70","v":14864.49565923561},{"$f":"'DRS - Base Case'!Z70","v":18751.064029217905},{"$f":"'DRS - Base Case'!AA70","v":24623.26812677821},{"$f":"'DRS - Base Case'!AB70","v":29366.826286295829},{"$f":"'DRS - Base Case'!AC70","v":33825.828828101643},{"$f":"'DRS - Base Case'!AD70","v":39385.310979907459},{"$f":"'DRS - Base Case'!AE70","v":44944.793131713275}]
[]
[null,null,null,null,"Undrawn Revolver",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!Y74","v":0},{"$f":"'DRS - Base Case'!Z74","v":0},{"$f":"'DRS - Base Case'!AA74","v":0},{"$f":"'DRS - Base Case'!AB74","v":0},{"$f":"'DRS - Base Case'!AC74","v":0},{"$f":"'DRS - Base Case'!AD74","v":0},{"$f":"'DRS - Base Case'!AE74","v":0}]
[null,null,null,null,"Cash Available & Undrawn Revolver",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z157+Z143","v":20218.942550836047},{"$f":"AA157+AA143","v":27680.037503999691},33542.023604133588,39414.22770169389,{"$f":"AD157+AD143","v":44157.785861211509},{"$f":"AE157+AE143","v":48616.788403017323},{"$f":"AF157+AF143","v":54176.270554823139}]
[]
[null,null,null,null,"Distressed Assets'",{"$f":"'Recovery Rate'!D167","v":1629.4796268827222},{"$f":"'Recovery Rate'!E167","v":2084.6037890942707},{"$f":"'Recovery Rate'!F167","v":2785.8744588549944},{"$f":"'Recovery Rate'!G167","v":3287.3578938373985},{"$f":"'Recovery Rate'!H167","v":3086.7453907777563},{"$f":"'Recovery Rate'!I167","v":3702.0077470802362},{"$f":"'Recovery Rate'!J167","v":4562.8325753842792},{"$f":"'Recovery Rate'!K167","v":5235.5920684444382},{"$f":"'Recovery Rate'!L167","v":5708.6270212587524},{"$f":"'Recovery Rate'!M167","v":6323.548385632279},{"$f":"'Recovery Rate'!N167","v":8002.1510568531949},{"$f":"'Recovery Rate'!O167","v":9549.7068283426088},{"$f":"'Recovery Rate'!P167","v":11169.656456485227},{"$f":"'Recovery Rate'!Q167","v":12963.85998250282},{"$f":"'Recovery Rate'!R167","v":13376.85037164294},{"$f":"'Recovery Rate'!S167","v":14898.194069872678},{"$f":"'Recovery Rate'!T167","v":16493.845224846977},{"$f":"'Recovery Rate'!U167","v":17332.848028111399},{"$f":"'Recovery Rate'!V167","v":20069.00467066258},{"$f":"'Recovery Rate'!W167","v":26892.468507683268},{"$f":"'Recovery Rate'!X167","v":21219.859926663747}]
[null,null,null,null,"Debt'",{"$f":"'Recovery Rate'!D178","v":807.33452},{"$f":"'Recovery Rate'!E178","v":1209.9559899999999},{"$f":"'Recovery Rate'!F178","v":23.486999999999998},{"$f":"'Recovery Rate'!G178","v":336.1241},{"$f":"'Recovery Rate'!H178","v":0},{"$f":"'Recovery Rate'!I178","v":19.12669},{"$f":"'Recovery Rate'!J178","v":40.604179999999999},{"$f":"'Recovery Rate'!K178","v":894.75931000000003},{"$f":"'Recovery Rate'!L178","v":920.32351000000006},{"$f":"'Recovery Rate'!M178","v":1520.1686500000001},{"$f":"'Recovery Rate'!N178","v":2040.4544999999998},{"$f":"'Recovery Rate'!O178","v":1532.5760100000002},{"$f":"'Recovery Rate'!P178","v":1533.1783},{"$f":"'Recovery Rate'!Q178","v":1281.3586800000003},{"$f":"'Recovery Rate'!R178","v":1502.39149},{"$f":"'Recovery Rate'!S178","v":1552.72732},{"$f":"'Recovery Rate'!T178","v":2186.2337199999993},{"$f":"'Recovery Rate'!U178","v":2665.9537399999995},{"$f":"'Recovery Rate'!V178","v":2510.3468599999997},{"$f":"'Recovery Rate'!W178","v":3147.5917999999988},{"$f":"'Recovery Rate'!X178","v":3335.2209000000007}]
[null,null,null,null,"Recovery Rate",{"$f":"'Recovery Rate'!D180","v":2.0183450434929031},{"$f":"'Recovery Rate'!E180","v":1.7228757131028136},{"$f":"'Recovery Rate'!F180","v":118.61346527249093},{"$f":"'Recovery Rate'!G180","v":9.780190988499184},{"$f":"'Recovery Rate'!H180","v":{"$error":"#DIV/0!"}},{"$f":"'Recovery Rate'!I180","v":149.11141170167113},{"$f":"'Recovery Rate'!J180","v":94.230837942898475},{"$f":"'Recovery Rate'!K180","v":5.281411454041689},{"$f":"'Recovery Rate'!L180","v":5.8653988870269673},{"$f":"'Recovery Rate'!M180","v":4.0415564915328828},{"$f":"'Recovery Rate'!N180","v":3.8099622152090111},{"$f":"'Recovery Rate'!O180","v":6.0348307411797517},{"$f":"'Recovery Rate'!P180","v":5.3746528153217579},{"$f":"'Recovery Rate'!Q180","v":7.9346698868913252},{"$f":"'Recovery Rate'!R180","v":6.0850357064009595},{"$f":"'Recovery Rate'!S180","v":5.9753891944611874},{"$f":"'Recovery Rate'!T180","v":5.0618507543863975},{"$f":"'Recovery Rate'!U180","v":4.562570649898599},{"$f":"'Recovery Rate'!V180","v":5.2026562180584808},{"$f":"'Recovery Rate'!W180","v":5.3664772851687044},{"$f":"'Recovery Rate'!Y180","v":6.1578541818195776}]
[null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Net/Gross PP&E",{"$f":"'Assets Prime'!D104","v":75.480826378286309},{"$f":"'Assets Prime'!E104","v":71.603612256530951},{"$f":"'Assets Prime'!F104","v":65.526812853399008},{"$f":"'Assets Prime'!G104","v":63.027969823412853},{"$f":"'Assets Prime'!H104","v":58.072789729541654},{"$f":"'Assets Prime'!I104","v":59.246609906464883},{"$f":"'Assets Prime'!J104","v":55.803204021448479},{"$f":"'Assets Prime'!K104","v":59.324094864935759},{"$f":"'Assets Prime'!L104","v":54.737889178106059},{"$f":"'Assets Prime'!M104","v":48.452147002694716},{"$f":"'Assets Prime'!N104","v":46.48107167470922},{"$f":"'Assets Prime'!O104","v":46.962755610151582},{"$f":"'Assets Prime'!P104","v":45.92001349321874},{"$f":"'Assets Prime'!Q104","v":40.929284249998766},{"$f":"'Assets Prime'!R104","v":40.135256631415544},{"$f":"'Assets Prime'!S104","v":40.719618506644281},{"$f":"'Assets Prime'!T104","v":40.682116837691076},{"$f":"'Assets Prime'!U104","v":39.113297058147658},{"$f":"'Assets Prime'!V104","v":38.865022002506791},{"$f":"'Assets Prime'!W104","v":39.463945256526557},{"$f":"'Assets Prime'!Y104","v":39.46394525652655}]
[]
[null,null,null,null,null,{"$f":"G167-1","v":480},{"$f":"H167-1","v":481},{"$f":"I167-1","v":482},{"$f":"J167-1","v":483},{"$f":"K167-1","v":484},{"$f":"L167-1","v":485},{"$f":"M167-1","v":486},{"$f":"N167-1","v":487},{"$f":"O167-1","v":488},{"$f":"P167-1","v":489},{"$f":"Q167-1","v":490},491,{"$f":"S167-1","v":492},493,494,495,{"$f":"W167-1","v":496},497,498,{"$f":"Z167-1","v":499},{"$f":"IQ_FQ","v":500}]
[null,null,null,"iq_fiscal_y",null,{"$f":"+IF(F169=\"Q4\",G168-1,G168)","v":2013},{"$f":"+IF(G169=\"Q4\",H168-1,H168)","v":2013},{"$f":"+IF(H169=\"Q4\",I168-1,I168)","v":2013},{"$f":"+IF(I169=\"Q4\",J168-1,J168)","v":2013},{"$f":"+IF(J169=\"Q4\",K168-1,K168)","v":2013},{"$f":"+IF(K169=\"Q4\",L168-1,L168)","v":2013},{"$f":"+IF(L169=\"Q4\",M168-1,M168)","v":2013},{"$f":"+IF(M169=\"Q4\",N168-1,N168)","v":2013},{"$f":"+IF(N169=\"Q4\",O168-1,O168)","v":2013},{"$f":"+IF(O169=\"Q4\",P168-1,P168)","v":2013},{"$f":"+IF(P169=\"Q4\",Q168-1,Q168)","v":2013},2014,2014,2014,2014,2015,2015,2015,2015,{"$f":"+IF(Y169=\"Q4\",Z168-1,Z168)","v":2016},{"$f":"+'Performance and Valuation Chart'!R39","v":2016}]
[null,null,null,"iq_fiscal_q",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Q169=\"Q1\",\"Q4\",IF(Q169=\"Q2\",\"Q1\",IF(Q169=\"Q3\",\"Q2\",IF(Q169=\"Q4\",\"Q3\",\"ERROR\"))))","v":"Q4"},"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4",{"$f":"+IF(Z169=\"Q1\",\"Q4\",IF(Z169=\"Q2\",\"Q1\",IF(Z169=\"Q3\",\"Q2\",IF(Z169=\"Q4\",\"Q3\",\"ERROR\"))))","v":"Q1"},{"$f":"+'Performance and Valuation Chart'!R38","v":"Q2"}]
[null,null,null,null,{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"},null,null,null,null,null,null,null,null,null,null,{"$f":"P169&\" \"&P168","v":"Q4 2013"},{"$f":"Q169&\" \"&Q168","v":"Q1 2014"},"Q2 2014","Q3 2014","Q4 2014","Q1 2015","Q2 2015","Q3 2015","Q4 2015","Q1 2016","Q2 2016"]
[null,"iq_total_debt","iq_total_assets",{"$f":"\"IQ_GW_INTAN\"","v":"IQ_GW_INTAN"},"Leverage",null,null,null,null,null,null,null,null,null,null,0.42653627538967798,0.42511164724603501,0.42200747747563699,0.41935122015888099,0.42711133914828098,0.42962663158959802,0.40304863295427101,0.40896998799519801,0.414192963057469,0.40479427269259699,0.40761642841454898]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA173-1","v":463},464,465,{"$f":"+AE173-1","v":466},17,{"$f":"+AF173-1","v":467},468]
[null,null,null,null,"Term",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 Year","2 Year","3 Year","4 Year","5 Year","6 Year","7 Year"]
[null,null,null,null,"CDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,Z173,0)","v":"NA"},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,AA173,0)","v":"NA"},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,AB173,0)","v":"NA"},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,AC173,0)","v":"NA"},{"$f":"VLOOKUP(500,'Data Read File'!$H:$YO,AD173,0)","v":"NA"},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,AE173,0)","v":"NA"},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,AF173,0)","v":"NA"}]
[]
[]
[]
[]
[]
[]
[null,"Debt Schedule and Excess Cash or Potential Capital Call"]
[]
[null,{"$f":"'Orig Chart w ranges'!B97","v":"Jollibee Foods Corp. (in millions)"},{"$f":"'DRS - Base Case'!W1","v":2015},{"$f":"'DRS - Base Case'!X1","v":"Q2 2016"},{"$f":"'DRS - Base Case'!Y1","v":"2016E"},{"$f":"'DRS - Base Case'!Z1","v":"2017E"},{"$f":"'DRS - Base Case'!AA1","v":"2018E"},{"$f":"'DRS - Base Case'!AB1","v":"2019E"},{"$f":"'DRS - Base Case'!AC1","v":"2020E"},{"$f":"'DRS - Base Case'!AD1","v":"2021E"},{"$f":"'DRS - Base Case'!AE1","v":"2022E"}]
[null,"Cashflow Available for Debt Servicing",{"$f":"Y137","v":8461.2188050939203},{"$f":"'DRS - Base Case'!X28","v":9388.9946652374983},{"$f":"Z137","v":5865.144100836048},12815.54184476408,14790.95957491568,14790.95957491568,14790.95957491568,14790.95957491568,14790.95957491568]
[null,"Debt Servicing Cash Flow / Interest Expense",{"$f":"Y138","v":6.9043959190124511},{"$f":"'DRS - Base Case'!X46","v":8.331593919821163},11.295452167289307,17.505248631826614,21.967074212902634,20.834582223143098,19.910709207748585,19.910709207748585,19.910709207748585]
[null,"Total Book Debt / Debt Servicing Cash Flow",{"$f":"Y139","v":5.1410623656113046},{"$f":"'DRS - Base Case'!X47","v":1.6915226383709201},5.1479398046618003,1.6966012927592822,1.2608171628661504,1.1578591999792707,1.0321360735860645,1.0321360735860645,1.0321360735860645]
[]
[null,"Cash - Beginning of Period",null,null,{"$f":"Z141","v":14353.79845},14864.49565923561,18751.064029217905,24623.26812677821,29366.826286295829,33825.828828101643,39385.310979907459]
[null,"Gross Cash Earnings'",null,null,5865.144100836048,12815.54184476408,14790.95957491568,14790.95957491568,14790.95957491568,14790.95957491568,14790.95957491568]
[null,"Cash and Cash Flow Available",null,null,20218.942550836047,27680.037503999691,33542.023604133588,39414.22770169389,44157.785861211509,48616.788403017323,54176.270554823139]
[]
[null,"Other Uses of Cash",null,null,{"$f":"Z145","v":0},{"$f":"AA145","v":0},{"$f":"AB145","v":0},{"$f":"AC145","v":0},{"$f":"AD145","v":0},{"$f":"AE145","v":0},{"$f":"AF145","v":0}]
[null,"Dividends",null,null,1051.3475600000002,1899.66561,1899.66561,1899.66561,1899.66561,1899.66561,1899.66561]
[null,"Maintenance Capex",null,null,2696.1701672100162,5190.5310903044538,5553.5333838968536,5896.2785257054229,6173.9981398954642,6173.9981398954642,6173.9981398954642]
[null,"R&D Maintenance",null,null,39.493592388759545,86.549776708382382,92.036032269407002,98.101768503518201,104.9377720252844,104.9377720252844,104.9377720252844]
[null,"Rental Maintenance",null,null,209.69408828874279,421.75506029944756,479.80080401878422,479.80080401878422,479.80080401878422,479.80080401878422,479.80080401878422]
[null,"Pension Servicing Cost",null,null,265.07214333333332,265.07214333333332,265.07214333333332,265.07214333333332,265.07214333333332,265.07214333333332,265.07214333333332]
[null,"Interest Expense",null,null,165.41513037958521,298.02720413616976,308.00295383700143,308.00295383700143,308.00295383700143,308.00295383700143,308.00295383700143]
[null,"Debt Maturities",null,null,927.25420999999994,767.37258999999995,320.64454999999998,1100.4796100000001,1100.4796100000001,0,0]
[null,"Total Debt Servicing Obligations",null,null,5354.4468916004371,8928.9734747817856,8918.7554773553784,10047.401415398061,10331.957033109868,9231.4774231098672,9231.4774231098672]
[]
[null,"End of Period Cash",null,null,{"$f":"Z155","v":14864.49565923561},18751.064029217905,24623.26812677821,29366.826286295829,33825.828828101643,39385.310979907459,44944.793131713275]
[]
[null,"Undrawn Revolver",null,null,{"$f":"Z157","v":0},0,0,0,0,0,0]
[null,"Cash Available & Undrawn Revolver",null,null,20218.942550836047,27680.037503999691,33542.023604133588,39414.22770169389,44157.785861211509,48616.788403017323,54176.270554823139]
[]
[]
[null,"Adjusted Recovery Rate (Recovery Rate Prime)"]
[]
[null,{"$f":"B184","v":"Jollibee Foods Corp. (in millions)"},{"$f":"'Recovery Rate'!S1","v":2011},{"$f":"'Recovery Rate'!T1","v":2012},{"$f":"'Recovery Rate'!U1","v":2013},{"$f":"'Recovery Rate'!V1","v":2014},{"$f":"'Recovery Rate'!W1","v":2015},{"$f":"'Recovery Rate'!X1","v":"Q2 2016"},{"$f":"'Recovery Rate'!Y1","v":"2016E"},{"$f":"'Recovery Rate'!Z1","v":"2017E"},{"$f":"'Recovery Rate'!AE1","v":"Recovery Rate"}]
[null,"Cash & Short-Term Investments",{"$f":"'Recovery Rate'!S139","v":6655.3128800000004},{"$f":"'Recovery Rate'!T139","v":8848.5915800000002},{"$f":"'Recovery Rate'!U139","v":9903.8770700000005},{"$f":"'Recovery Rate'!V139","v":7618.4732700000004},{"$f":"'Recovery Rate'!W139","v":12419.87664},{"$f":"'Recovery Rate'!X139","v":14353.79845},{"$f":"'Recovery Rate'!Y139","v":14353.79845},{"$f":"'Recovery Rate'!Z139","v":16076.286670586769},{"$f":"'Recovery Rate'!AE139","v":1}]
[null,"Cash & Short-Term Investments",{"$f":"'Recovery Rate'!S4","v":6655.3128800000004},{"$f":"'Recovery Rate'!T4","v":8848.5915800000002},{"$f":"'Recovery Rate'!U4","v":9903.8770700000005},{"$f":"'Recovery Rate'!V4","v":7618.4732700000004},{"$f":"'Recovery Rate'!W4","v":12419.87664},{"$f":"'Recovery Rate'!X4","v":14353.79845},{"$f":"'Recovery Rate'!Y4","v":14353.79845},{"$f":"'Recovery Rate'!Z4","v":16076.286670586769}]
[null,"Accounts Receivable",{"$f":"'Recovery Rate'!S140","v":1910.89364},{"$f":"'Recovery Rate'!T140","v":1963.7004000000002},{"$f":"'Recovery Rate'!U140","v":2283.1177360000001},{"$f":"'Recovery Rate'!V140","v":5816.2097439999998},{"$f":"'Recovery Rate'!W140","v":4044.1111040000005},{"$f":"'Recovery Rate'!X140","v":2504.1074800000001},{"$f":"'Recovery Rate'!Y140","v":4564.9569391008872},{"$f":"'Recovery Rate'!Z140","v":5112.7620781013666},{"$f":"'Recovery Rate'!AE140","v":0.8}]
[null,"Adjusted Accounts Receivable",{"$f":"'Recovery Rate'!S5","v":2388.6170499999998},{"$f":"'Recovery Rate'!T5","v":2454.6255000000001},{"$f":"'Recovery Rate'!U5","v":2853.8971700000002},{"$f":"'Recovery Rate'!V5","v":7270.2621799999997},{"$f":"'Recovery Rate'!W5","v":5055.1388800000004},{"$f":"'Recovery Rate'!X5","v":3130.1343499999998},{"$f":"'Recovery Rate'!Y5","v":5706.1961738761092},{"$f":"'Recovery Rate'!Z5","v":6390.9525976267078}]
[null,"Inventory",{"$f":"'Recovery Rate'!S141","v":1716.0619679999998},{"$f":"'Recovery Rate'!T141","v":1577.8460886},{"$f":"'Recovery Rate'!U141","v":2136.2592792},{"$f":"'Recovery Rate'!V141","v":3583.0883964},{"$f":"'Recovery Rate'!W141","v":3287.0497859999996},{"$f":"'Recovery Rate'!X141","v":2937.5612759999999},{"$f":"'Recovery Rate'!Y141","v":3710.3928017529515},{"$f":"'Recovery Rate'!Z141","v":4155.6483149212727},{"$f":"'Recovery Rate'!AE141","v":0.6}]
[null,"Adjusted Inventory",{"$f":"'Recovery Rate'!S6","v":2860.1032799999998},{"$f":"'Recovery Rate'!T6","v":2629.743481},{"$f":"'Recovery Rate'!U6","v":3560.4321319999999},{"$f":"'Recovery Rate'!V6","v":5971.8139940000001},{"$f":"'Recovery Rate'!W6","v":5478.4163099999996},{"$f":"'Recovery Rate'!X6","v":4895.9354599999997},{"$f":"'Recovery Rate'!Y6","v":6183.9880029215865},{"$f":"'Recovery Rate'!Z6","v":6926.0805248687875}]
[null,"Other Current Assets",{"$f":"'Recovery Rate'!S142","v":812.94881999999996},{"$f":"'Recovery Rate'!T142","v":397.70554799999996},{"$f":"'Recovery Rate'!U142","v":571.85270400000002},{"$f":"'Recovery Rate'!V142","v":1007.6273699999999},{"$f":"'Recovery Rate'!W142","v":1480.0545540000001},{"$f":"'Recovery Rate'!X142","v":1100.013438},{"$f":"'Recovery Rate'!Y142","v":1670.6725242655868},{"$f":"'Recovery Rate'!Z142","v":1871.1569990566786},{"$f":"'Recovery Rate'!AE142","v":0.6}]
[null,"Adjusted Other Current Assets",{"$f":"'Recovery Rate'!S7","v":1354.9147},{"$f":"'Recovery Rate'!T7","v":662.84258},{"$f":"'Recovery Rate'!U7","v":953.08784000000003},{"$f":"'Recovery Rate'!V7","v":1679.37895},{"$f":"'Recovery Rate'!W7","v":2466.7575900000002},{"$f":"'Recovery Rate'!X7","v":1833.35573},{"$f":"'Recovery Rate'!Y7","v":2784.4542071093115},{"$f":"'Recovery Rate'!Z7","v":3118.5949984277977}]
[null,"Current Assets",{"$f":"'Recovery Rate'!S143","v":11095.217307999999},{"$f":"'Recovery Rate'!T143","v":12787.843616599999},{"$f":"'Recovery Rate'!U143","v":14895.106789200001},{"$f":"'Recovery Rate'!V143","v":18025.398780399999},{"$f":"'Recovery Rate'!W143","v":21231.092084},{"$f":"'Recovery Rate'!X143","v":20895.480644000003},{"$f":"'Recovery Rate'!Y143","v":24299.820715119426},{"$f":"'Recovery Rate'!Z143","v":27215.854062666087}]
[null,"Current Assets",{"$f":"'Recovery Rate'!S8","v":13258.947909999999},{"$f":"'Recovery Rate'!T8","v":14595.803141},{"$f":"'Recovery Rate'!U8","v":17271.294212000001},{"$f":"'Recovery Rate'!V8","v":22539.928393999999},{"$f":"'Recovery Rate'!W8","v":25420.189420000002},{"$f":"'Recovery Rate'!X8","v":24213.223989999999},{"$f":"'Recovery Rate'!Y8","v":29028.43683390701},{"$f":"'Recovery Rate'!Z8","v":32511.914791510062}]
[]
[null,"Accounts Payable",{"$f":"'Recovery Rate'!S145","v":10165.594870000001},{"$f":"'Recovery Rate'!T145","v":4717.0644400000001},{"$f":"'Recovery Rate'!U145","v":6006.6398399999998},{"$f":"'Recovery Rate'!V145","v":6575.8662000000004},{"$f":"'Recovery Rate'!W145","v":9433.7667299999994},{"$f":"'Recovery Rate'!X145","v":9083.7428600000003},{"$f":"'Recovery Rate'!Y145","v":10648.75266492495},{"$f":"'Recovery Rate'!Z145","v":11926.627026416712},{"$f":"'Recovery Rate'!AE145","v":1}]
[null,"Income Taxes Payable",{"$f":"'Recovery Rate'!S146","v":154.71708000000001},{"$f":"'Recovery Rate'!T146","v":78.958190000000002},{"$f":"'Recovery Rate'!U146","v":154.74454},{"$f":"'Recovery Rate'!V146","v":181.82912999999999},{"$f":"'Recovery Rate'!W146","v":235.98},{"$f":"'Recovery Rate'!X146","v":247.6157},{"$f":"'Recovery Rate'!Y146","v":266.37214230428503},{"$f":"'Recovery Rate'!Z146","v":298.33740076948197},{"$f":"'Recovery Rate'!AE146","v":1}]
[null,"Other Current Liabilities",{"$f":"'Recovery Rate'!S147","v":104.76317999999998},{"$f":"'Recovery Rate'!T147","v":7252.3700800000006},{"$f":"'Recovery Rate'!U147","v":8350.9530500000001},{"$f":"'Recovery Rate'!V147","v":9752.7049900000002},{"$f":"'Recovery Rate'!W147","v":10188.131369999999},{"$f":"'Recovery Rate'!X147","v":10056.398730000001},{"$f":"'Recovery Rate'!Y147","v":11500.27281593521},{"$f":"'Recovery Rate'!Z147","v":12880.331518026196},{"$f":"'Recovery Rate'!AE147","v":1}]
[null,"Long Term Deferred Revenue",{"$f":"'Recovery Rate'!S148","v":0},{"$f":"'Recovery Rate'!T148","v":0},{"$f":"'Recovery Rate'!U148","v":0},{"$f":"'Recovery Rate'!V148","v":0},{"$f":"'Recovery Rate'!W148","v":0},{"$f":"'Recovery Rate'!X148","v":0},{"$f":"'Recovery Rate'!Y148","v":0},{"$f":"'Recovery Rate'!Z148","v":0},{"$f":"'Recovery Rate'!AE148","v":1}]
[null,"Current Liabilities",{"$f":"'Recovery Rate'!S149","v":10425.075130000001},{"$f":"'Recovery Rate'!T149","v":12048.39271},{"$f":"'Recovery Rate'!U149","v":14512.33743},{"$f":"'Recovery Rate'!V149","v":16510.400320000001},{"$f":"'Recovery Rate'!W149","v":19857.878099999998},{"$f":"'Recovery Rate'!X149","v":19387.757290000001},{"$f":"'Recovery Rate'!Y149","v":22415.397623164445},{"$f":"'Recovery Rate'!Z149","v":25105.295945212391}]
[null,null,{"$f":"'Recovery Rate'!S150","v":0},{"$f":"'Recovery Rate'!T150","v":0},{"$f":"'Recovery Rate'!U150","v":0},{"$f":"'Recovery Rate'!V150","v":0},{"$f":"'Recovery Rate'!W150","v":0},{"$f":"'Recovery Rate'!X150","v":0},{"$f":"'Recovery Rate'!Y150","v":0},{"$f":"'Recovery Rate'!Z150","v":0}]
[null,"Net Working Capital",{"$f":"'Recovery Rate'!S151","v":670.14217799999824},{"$f":"'Recovery Rate'!T151","v":739.45090659999914},{"$f":"'Recovery Rate'!U151","v":382.76935920000142},{"$f":"'Recovery Rate'!V151","v":1514.9984603999983},{"$f":"'Recovery Rate'!W151","v":1373.2139840000018},{"$f":"'Recovery Rate'!X151","v":1507.7233540000016},{"$f":"'Recovery Rate'!Y151","v":1884.4230919549809},{"$f":"'Recovery Rate'!Z151","v":2110.5581174536965}]
[null,null,{"$f":"'Recovery Rate'!S152","v":0},{"$f":"'Recovery Rate'!T152","v":0},{"$f":"'Recovery Rate'!U152","v":0},{"$f":"'Recovery Rate'!V152","v":0},{"$f":"'Recovery Rate'!W152","v":0},{"$f":"'Recovery Rate'!X152","v":0},{"$f":"'Recovery Rate'!Y152","v":0},{"$f":"'Recovery Rate'!Z152","v":0}]
[null,"GDP Deflator Adj'd Land ",{"$f":"'Recovery Rate'!S153","v":864.04279220974627},{"$f":"'Recovery Rate'!T153","v":829.18799631434058},{"$f":"'Recovery Rate'!U153","v":814.6449063126239},{"$f":"'Recovery Rate'!V153","v":914.87340233100656},{"$f":"'Recovery Rate'!W153","v":795.87445157874993},{"$f":"'Recovery Rate'!X153","v":725.54769767535993},{"$f":"'Recovery Rate'!Y153","v":822.43690899285912},{"$f":"'Recovery Rate'!Z153","v":896.38476739197642},{"$f":"'Recovery Rate'!AE153","v":1}]
[null,"GDP Deflator Adj'd Land ",{"$f":"'Recovery Rate'!S18","v":864.04279220974627},{"$f":"'Recovery Rate'!T18","v":829.18799631434058},{"$f":"'Recovery Rate'!U18","v":814.6449063126239},{"$f":"'Recovery Rate'!V18","v":914.87340233100656},{"$f":"'Recovery Rate'!W18","v":795.87445157874993},{"$f":"'Recovery Rate'!X18","v":725.54769767535993},{"$f":"'Recovery Rate'!Y18","v":822.43690899285912},{"$f":"'Recovery Rate'!Z18","v":896.38476739197642}]
[null,"LT Investments @ Cost",{"$f":"'Recovery Rate'!S154","v":123.83795000000001},{"$f":"'Recovery Rate'!T154","v":1262.58276},{"$f":"'Recovery Rate'!U154","v":1143.7245499999999},{"$f":"'Recovery Rate'!V154","v":1092.5493300000001},{"$f":"'Recovery Rate'!W154","v":5922.5475900000001},{"$f":"'Recovery Rate'!X154","v":5883.2453100000002},{"$f":"'Recovery Rate'!Y154","v":6685.3194738849925},{"$f":"'Recovery Rate'!Z154","v":7487.572904204424},{"$f":"'Recovery Rate'!AE154","v":1}]
[null,"LT Investments @ Cost",{"$f":"'Recovery Rate'!S19","v":123.83795000000001},{"$f":"'Recovery Rate'!T19","v":1262.58276},{"$f":"'Recovery Rate'!U19","v":1143.7245499999999},{"$f":"'Recovery Rate'!V19","v":1092.5493300000001},{"$f":"'Recovery Rate'!W19","v":5922.5475900000001},{"$f":"'Recovery Rate'!X19","v":5883.2453100000002},{"$f":"'Recovery Rate'!Y19","v":6685.3194738849925},{"$f":"'Recovery Rate'!Z19","v":7487.572904204424}]
[null,"Other Long-Term Assets",{"$f":"'Recovery Rate'!S155","v":2418.0195440000002},{"$f":"'Recovery Rate'!T155","v":1994.12914},{"$f":"'Recovery Rate'!U155","v":2249.0620880000001},{"$f":"'Recovery Rate'!V155","v":2502.424544},{"$f":"'Recovery Rate'!W155","v":3084.8195599999999},{"$f":"'Recovery Rate'!X155","v":3335.926336},{"$f":"'Recovery Rate'!Y155","v":3482.1171066165016},{"$f":"'Recovery Rate'!Z155","v":3899.9790209901571},{"$f":"'Recovery Rate'!AE155","v":0.4}]
[null,"Adjusted Other Long-Term Assets",{"$f":"'Recovery Rate'!S20","v":6045.0488599999999},{"$f":"'Recovery Rate'!T20","v":4985.3228499999996},{"$f":"'Recovery Rate'!U20","v":5622.6552199999996},{"$f":"'Recovery Rate'!V20","v":6256.0613599999997},{"$f":"'Recovery Rate'!W20","v":7712.0488999999998},{"$f":"'Recovery Rate'!X20","v":8339.8158399999993},{"$f":"'Recovery Rate'!Y20","v":8705.2927665412535},{"$f":"'Recovery Rate'!Z20","v":9749.9475524753925}]
[null,"Non-Depreciating Intangible Assets",{"$f":"'Recovery Rate'!S156","v":0},{"$f":"'Recovery Rate'!T156","v":0},{"$f":"'Recovery Rate'!U156","v":0},{"$f":"'Recovery Rate'!V156","v":0},{"$f":"'Recovery Rate'!W156","v":0},{"$f":"'Recovery Rate'!X156","v":0},{"$f":"'Recovery Rate'!Y156","v":0},{"$f":"'Recovery Rate'!Z156","v":0},{"$f":"'Recovery Rate'!AE156","v":0}]
[null,"Non-Depreciating Intangible Assets",{"$f":"'Recovery Rate'!S21","v":0},{"$f":"'Recovery Rate'!T21","v":0},{"$f":"'Recovery Rate'!U21","v":0},{"$f":"'Recovery Rate'!V21","v":0},{"$f":"'Recovery Rate'!W21","v":0},{"$f":"'Recovery Rate'!X21","v":0},{"$f":"'Recovery Rate'!Y21","v":0},{"$f":"'Recovery Rate'!Z21","v":0}]
[]
[null,"Total Non-Depreciating Assets",{"$f":"'Recovery Rate'!S158","v":4076.0424642097446},{"$f":"'Recovery Rate'!T158","v":4825.3508029143395},{"$f":"'Recovery Rate'!U158","v":4590.2009035126248},{"$f":"'Recovery Rate'!V158","v":6024.8457367310048},{"$f":"'Recovery Rate'!W158","v":11176.455585578751},{"$f":"'Recovery Rate'!X158","v":11452.442697675362},{"$f":"'Recovery Rate'!Y158","v":12874.296581449333},{"$f":"'Recovery Rate'!Z158","v":14394.494810040254}]
[null,"Total Non-Depreciating Assets",{"$f":"'Recovery Rate'!S23","v":9866.8023822097439},{"$f":"'Recovery Rate'!T23","v":9624.5040373143402},{"$f":"'Recovery Rate'!U23","v":10339.981458312624},{"$f":"'Recovery Rate'!V23","v":14293.012166331004},{"$f":"'Recovery Rate'!W23","v":19992.782261578755},{"$f":"'Recovery Rate'!X23","v":19774.075547675355},{"$f":"'Recovery Rate'!Y23","v":22826.08836016167},{"$f":"'Recovery Rate'!Z23","v":25540.524070369465}]
[null,null,{"$f":"'Recovery Rate'!S33","v":""}]
[null,"GDP Deflator Adjusted Gross PP&E w/CIP",{"$f":"'Recovery Rate'!S160","v":10765.449076407211},{"$f":"'Recovery Rate'!T160","v":11587.65777061355},{"$f":"'Recovery Rate'!U160","v":12628.088755877925},{"$f":"'Recovery Rate'!V160","v":13896.727887440815},{"$f":"'Recovery Rate'!W160","v":15563.698333904082},{"$f":"'Recovery Rate'!X160","v":9609.442859433344},{"$f":"'Recovery Rate'!Y160","v":17828.846775352686},{"$f":"'Recovery Rate'!Z160","v":19295.726724487911},{"$f":"'Recovery Rate'!AE160","v":0.4}]
[null,"GDP Deflator Adjusted Gross PP&E w/CIP",{"$f":"'Recovery Rate'!S25","v":26913.622691018027},{"$f":"'Recovery Rate'!T25","v":28969.144426533872},{"$f":"'Recovery Rate'!U25","v":31570.221889694811},{"$f":"'Recovery Rate'!V25","v":34741.819718602033},{"$f":"'Recovery Rate'!W25","v":38909.245834760201},{"$f":"'Recovery Rate'!X25","v":24023.60714858336},{"$f":"'Recovery Rate'!Y25","v":44572.11693838171},{"$f":"'Recovery Rate'!Z25","v":48239.316811219775}]
[null,"Capitalized Operating Leases",{"$f":"'Recovery Rate'!S161","v":0},{"$f":"'Recovery Rate'!T161","v":0},{"$f":"'Recovery Rate'!U161","v":0},{"$f":"'Recovery Rate'!V161","v":0},{"$f":"'Recovery Rate'!W161","v":0},{"$f":"'Recovery Rate'!X161","v":0},{"$f":"'Recovery Rate'!Y161","v":0},{"$f":"'Recovery Rate'!Z161","v":0},{"$f":"'Recovery Rate'!AE161","v":0}]
[null,"Capitalized Operating Leases",{"$f":"'Recovery Rate'!S26","v":2419.7563373585053},{"$f":"'Recovery Rate'!T26","v":3185.1603775664717},{"$f":"'Recovery Rate'!U26","v":2604.5174509752383},{"$f":"'Recovery Rate'!V26","v":3151.0064076880922},{"$f":"'Recovery Rate'!W26","v":3092.1791836312877},{"$f":"'Recovery Rate'!X26","v":33794.237062077744},{"$f":"'Recovery Rate'!Y26","v":3499.6995016951323},{"$f":"'Recovery Rate'!Z26","v":3919.6713431740168}]
[null,"Capitalized Research & Development",{"$f":"'Recovery Rate'!S162","v":56.702529255723597},{"$f":"'Recovery Rate'!T162","v":80.836651319084368},{"$f":"'Recovery Rate'!U162","v":114.55836872084922},{"$f":"'Recovery Rate'!V162","v":147.43104649075872},{"$f":"'Recovery Rate'!W162","v":152.31458820043559},{"$f":"'Recovery Rate'!X162","v":157.97436955503818},{"$f":"'Recovery Rate'!Y162","v":157.97436955503818},{"$f":"'Recovery Rate'!Z162","v":173.09955341676479},{"$f":"'Recovery Rate'!AE162","v":0.4}]
[null,"Capitalized Research & Development",{"$f":"'Recovery Rate'!S27","v":141.75632313930899},{"$f":"'Recovery Rate'!T27","v":202.09162829771091},{"$f":"'Recovery Rate'!U27","v":286.39592180212304},{"$f":"'Recovery Rate'!V27","v":368.57761622689679},{"$f":"'Recovery Rate'!W27","v":380.78647050108896},{"$f":"'Recovery Rate'!X27","v":394.93592388759544},{"$f":"'Recovery Rate'!Y27","v":394.93592388759544},{"$f":"'Recovery Rate'!Z27","v":432.74888354191194}]
[null,"Intangibles Included in Depreciating Assets",{"$f":"'Recovery Rate'!S163","v":0},{"$f":"'Recovery Rate'!T163","v":0},{"$f":"'Recovery Rate'!U163","v":0},{"$f":"'Recovery Rate'!V163","v":0},{"$f":"'Recovery Rate'!W163","v":0},{"$f":"'Recovery Rate'!X163","v":0},{"$f":"'Recovery Rate'!Y163","v":0},{"$f":"'Recovery Rate'!Z163","v":0},{"$f":"'Recovery Rate'!AE163","v":0}]
[null,"Intangibles Included in Depreciating Assets",{"$f":"'Recovery Rate'!S28","v":0},{"$f":"'Recovery Rate'!T28","v":0},{"$f":"'Recovery Rate'!U28","v":0},{"$f":"'Recovery Rate'!V28","v":0},{"$f":"'Recovery Rate'!W28","v":0},{"$f":"'Recovery Rate'!X28","v":0},{"$f":"'Recovery Rate'!Y28","v":0},{"$f":"'Recovery Rate'!Z28","v":0}]
[null,"Total Depreciating Assets",{"$f":"'Recovery Rate'!S165","v":10822.151605662933},{"$f":"'Recovery Rate'!T165","v":11668.494421932635},{"$f":"'Recovery Rate'!U165","v":12742.647124598774},{"$f":"'Recovery Rate'!V165","v":14044.158933931574},{"$f":"'Recovery Rate'!W165","v":15716.012922104517},{"$f":"'Recovery Rate'!X165","v":9767.4172289883827},{"$f":"'Recovery Rate'!Y165","v":17986.821144907724},{"$f":"'Recovery Rate'!Z165","v":19468.826277904674}]
[null,"Total Depreciating Assets",{"$f":"'Recovery Rate'!S30","v":29475.135351515844},{"$f":"'Recovery Rate'!T30","v":32356.396432398054},{"$f":"'Recovery Rate'!U30","v":34461.135262472177},{"$f":"'Recovery Rate'!V30","v":38261.403742517025},{"$f":"'Recovery Rate'!W30","v":42382.211488892572},{"$f":"'Recovery Rate'!X30","v":58212.780134548702},{"$f":"'Recovery Rate'!Y30","v":48466.752363964442},{"$f":"'Recovery Rate'!Z30","v":52591.737037935702}]
[]
[null,"Adjusted Total Assets\n(Total Asset's Prime)",{"$f":"'Recovery Rate'!S167","v":14898.194069872678},{"$f":"'Recovery Rate'!T167","v":16493.845224846977},{"$f":"'Recovery Rate'!U167","v":17332.848028111399},{"$f":"'Recovery Rate'!V167","v":20069.00467066258},{"$f":"'Recovery Rate'!W167","v":26892.468507683268},{"$f":"'Recovery Rate'!X167","v":21219.859926663747},{"$f":"'Recovery Rate'!Y167","v":30861.117726357057},{"$f":"'Recovery Rate'!Z167","v":33863.321087944933}]
[null,"Adjusted Total Assets\n(Total Asset's Prime)",{"$f":"'Recovery Rate'!S32","v":39341.937733725586},{"$f":"'Recovery Rate'!T32","v":41980.900469712396},{"$f":"'Recovery Rate'!U32","v":44801.116720784805},{"$f":"'Recovery Rate'!V32","v":52554.41590884803},{"$f":"'Recovery Rate'!W32","v":62374.993750471331},{"$f":"'Recovery Rate'!X32","v":77986.855682224064},{"$f":"'Recovery Rate'!Y32","v":71292.840724126116},{"$f":"'Recovery Rate'!Z32","v":78132.26110830516}]
[]
[null,"Term Loan/Revolver",null,null,null,null,null,null,1509,2509]
[null,"Term Loan/Revolver Recovery Rate",null,null,null,null,null,null,-1.806,-0.94699999999999995]
[]
[null,"Secured Debt",null,null,null,null,null,null,1240,1240]
[null,"Secured Debt Recovery Rate",null,null,null,null,null,null,-3.415,-3.94]
[]
[null,"  Book Value of Debt",{"$f":"'Recovery Rate'!S172","v":0},{"$f":"'Recovery Rate'!T172","v":22.782819999999447},{"$f":"'Recovery Rate'!U172","v":4.5325999999995474},{"$f":"'Recovery Rate'!V172","v":1.545470000000023},{"$f":"'Recovery Rate'!W172","v":34.921269999998913},{"$f":"'Recovery Rate'!X172","v":222.55037000000084},{"$f":"'Recovery Rate'!Y172","v":222.55037000000084},null,{"$f":"'Recovery Rate'!AE172","v":1}]
[null,"  + Operating Lease Debt",{"$f":"'Recovery Rate'!S173","v":0},{"$f":"'Recovery Rate'!T173","v":0},{"$f":"'Recovery Rate'!U173","v":0},{"$f":"'Recovery Rate'!V173","v":0},{"$f":"'Recovery Rate'!W173","v":0},{"$f":"'Recovery Rate'!X173","v":0},{"$f":"'Recovery Rate'!Y173","v":0},null,{"$f":"'Recovery Rate'!AE173","v":0}]
[null,"  + Other Long Term Liabilities",{"$f":"'Recovery Rate'!S174","v":1552.72732},{"$f":"'Recovery Rate'!T174","v":1641.8723},{"$f":"'Recovery Rate'!U174","v":1728.5800300000001},{"$f":"'Recovery Rate'!V174","v":1676.4111399999999},{"$f":"'Recovery Rate'!W174","v":1646.14014},{"$f":"'Recovery Rate'!X174","v":1646.14014},{"$f":"'Recovery Rate'!Y174","v":1646.14014},null,{"$f":"'Recovery Rate'!AE174","v":1}]
[null,"  + Preferred Stock",{"$f":"'Recovery Rate'!S175","v":0},{"$f":"'Recovery Rate'!T175","v":0},{"$f":"'Recovery Rate'!U175","v":0},{"$f":"'Recovery Rate'!V175","v":0},{"$f":"'Recovery Rate'!W175","v":0},{"$f":"'Recovery Rate'!X175","v":0},{"$f":"'Recovery Rate'!Y175","v":0},null,{"$f":"'Recovery Rate'!AE175","v":0}]
[null,"  + Pension Obligations",{"$f":"'Recovery Rate'!S176","v":0},{"$f":"'Recovery Rate'!T176","v":521.57859999999982},{"$f":"'Recovery Rate'!U176","v":932.84110999999984},{"$f":"'Recovery Rate'!V176","v":832.3902499999997},{"$f":"'Recovery Rate'!W176","v":1466.5303899999999},{"$f":"'Recovery Rate'!X176","v":1466.5303899999999},{"$f":"'Recovery Rate'!Y176","v":1466.5303899999999},null,{"$f":"'Recovery Rate'!AE176","v":1}]
[null,"  + Stock Option Claims",{"$f":"'Recovery Rate'!S177","v":0},{"$f":"'Recovery Rate'!T177","v":0},{"$f":"'Recovery Rate'!U177","v":0},{"$f":"'Recovery Rate'!V177","v":0},{"$f":"'Recovery Rate'!W177","v":0},{"$f":"'Recovery Rate'!X177","v":0},{"$f":"'Recovery Rate'!Y177","v":0},null,{"$f":"'Recovery Rate'!AE177","v":0}]
[null,"Total Debt Prime",{"$f":"'Recovery Rate'!S178","v":1552.72732},{"$f":"'Recovery Rate'!T178","v":2186.2337199999993},{"$f":"'Recovery Rate'!U178","v":2665.9537399999995},{"$f":"'Recovery Rate'!V178","v":2510.3468599999997},{"$f":"'Recovery Rate'!W178","v":3147.5917999999988},{"$f":"'Recovery Rate'!X178","v":3335.2209000000007},{"$f":"'Recovery Rate'!Y178","v":3335.2209000000007}]
[null,null,{"$f":"'Recovery Rate'!S179","v":0},{"$f":"'Recovery Rate'!T179","v":0},{"$f":"'Recovery Rate'!U179","v":0},{"$f":"'Recovery Rate'!V179","v":0},{"$f":"'Recovery Rate'!W179","v":0},{"$f":"'Recovery Rate'!X179","v":0},{"$f":"'Recovery Rate'!Y179","v":0}]
[null,"Adjusted Recovery Rate\nRecovery Rate Prime",{"$f":"'Recovery Rate'!S180","v":5.9753891944611874},{"$f":"'Recovery Rate'!T180","v":5.0618507543863975},{"$f":"'Recovery Rate'!U180","v":4.562570649898599},{"$f":"'Recovery Rate'!V180","v":5.2026562180584808},{"$f":"'Recovery Rate'!W180","v":5.3664772851687044},{"$f":"'Recovery Rate'!X180","v":3.267113781478086},{"$f":"'Recovery Rate'!Y180","v":6.1578541818195776}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Net PP&E / Gross PP&E"]
[]
[null,{"$f":"B184","v":"Jollibee Foods Corp. (in millions)"},{"$f":"'Assets Prime'!S1","v":2011},{"$f":"'Assets Prime'!T1","v":2012},{"$f":"'Assets Prime'!U1","v":2013},{"$f":"'Assets Prime'!V1","v":2014},{"$f":"'Assets Prime'!W1","v":2015},{"$f":"'Assets Prime'!X1","v":"Q2 2016"},{"$f":"'Assets Prime'!Y1","v":"2016E"}]
[null,"GDP Deflator Adjusted Gross PP&E"]
[null,"Gross PP&E:",{"$f":"'Assets Prime'!S117","v":24015.200000000001},{"$f":"'Assets Prime'!T117","v":25793.108},{"$f":"'Assets Prime'!U117","v":28208.061000000002},{"$f":"'Assets Prime'!V117","v":31208.871999999999},{"$f":"'Assets Prime'!W117","v":34688.191914070128},{"$f":"'Assets Prime'!X117","v":21425.381000000001},{"$f":"'Assets Prime'!Y117","v":39296.007521813444}]
[null,"      Less: Land",{"$f":"'Assets Prime'!S118","v":679.25400000000002},{"$f":"'Assets Prime'!T118","v":661.79399999999998},{"$f":"'Assets Prime'!U118","v":666.21400000000006},{"$f":"'Assets Prime'!V118","v":756.71274653749447},{"$f":"'Assets Prime'!W118","v":669.73500000000001},{"$f":"'Assets Prime'!X118","v":669.73500000000001},{"$f":"'Assets Prime'!Y118","v":758.69943474761305}]
[null,"      Less: Construction in Progress",{"$f":"'Assets Prime'!S119","v":672.79899999999998},{"$f":"'Assets Prime'!T119","v":292.75400000000002},{"$f":"'Assets Prime'!U119","v":548.00400000000002},{"$f":"'Assets Prime'!V119","v":1275.2370000000001},{"$f":"'Assets Prime'!W119","v":1267.8979999999999},{"$f":"'Assets Prime'!X119","v":1236.53},{"$f":"'Assets Prime'!Y119","v":1436.3195829957058}]
[null,"      Plus: Cumulative PP&E recaptured",{"$f":"'Assets Prime'!S120","v":0},{"$f":"'Assets Prime'!T120","v":0},{"$f":"'Assets Prime'!U120","v":0},{"$f":"'Assets Prime'!V120","v":0},{"$f":"'Assets Prime'!W120","v":0},{"$f":"'Assets Prime'!X120","v":0},{"$f":"'Assets Prime'!Y120","v":0}]
[null,"Gross PP&E Adjusted:",{"$f":"'Assets Prime'!S121","v":22663.147000000001},{"$f":"'Assets Prime'!T121","v":24838.559999999998},{"$f":"'Assets Prime'!U121","v":26993.843000000001},{"$f":"'Assets Prime'!V121","v":29176.922253462504},{"$f":"'Assets Prime'!W121","v":32750.558914070127},{"$f":"'Assets Prime'!X121","v":19519.116000000002},{"$f":"'Assets Prime'!Y121","v":37100.988504070127}]
[]
[null,"Net PP&E:",{"$f":"'Assets Prime'!S123","v":10580.4},{"$f":"'Assets Prime'!T123","v":11059.4},{"$f":"'Assets Prime'!U123","v":11772.4},{"$f":"'Assets Prime'!V123","v":13371.566999999999},{"$f":"'Assets Prime'!W123","v":14862.295641055112},{"$f":"'Assets Prime'!X123","v":9081.1820000000007},{"$f":"'Assets Prime'!Y123","v":16836.532810619763}]
[null,"      Less: Land",{"$f":"'Assets Prime'!S124","v":679.25400000000002},{"$f":"'Assets Prime'!T124","v":661.79399999999998},{"$f":"'Assets Prime'!U124","v":666.21400000000006},{"$f":"'Assets Prime'!V124","v":756.71274653749447},{"$f":"'Assets Prime'!W124","v":669.73500000000001},{"$f":"'Assets Prime'!X124","v":669.73500000000001},{"$f":"'Assets Prime'!Y124","v":758.69943474761305}]
[null,"      Less: Construction in Progress",{"$f":"'Assets Prime'!S125","v":672.79899999999998},{"$f":"'Assets Prime'!T125","v":292.75400000000002},{"$f":"'Assets Prime'!U125","v":548.00400000000002},{"$f":"'Assets Prime'!V125","v":1275.2370000000001},{"$f":"'Assets Prime'!W125","v":1267.8979999999999},{"$f":"'Assets Prime'!X125","v":1236.53},{"$f":"'Assets Prime'!Y125","v":1436.3195829957058}]
[null,"      Plus: Cumulative PP&E recaptured",{"$f":"'Assets Prime'!S126","v":0},{"$f":"'Assets Prime'!T126","v":0},{"$f":"'Assets Prime'!U126","v":0},{"$f":"'Assets Prime'!V126","v":0},{"$f":"'Assets Prime'!W126","v":0},{"$f":"'Assets Prime'!X126","v":0},{"$f":"'Assets Prime'!Y126","v":0}]
[null,"Net PP&E Adjusted:",{"$f":"'Assets Prime'!S127","v":9228.3469999999979},{"$f":"'Assets Prime'!T127","v":10104.851999999999},{"$f":"'Assets Prime'!U127","v":10558.181999999999},{"$f":"'Assets Prime'!V127","v":11339.617253462504},{"$f":"'Assets Prime'!W127","v":12924.662641055113},{"$f":"'Assets Prime'!X127","v":7174.9170000000004},{"$f":"'Assets Prime'!Y127","v":14641.513792876443}]
[]
[null,"Net PP&E / Gross PP&E",{"$f":"(C296/(C290+C295))*100","v":40.719618506644281},{"$f":"(D296/(D290+D295))*100","v":40.682116837691076},39.113297058147658,38.865022002506791,39.463945256526557,36.758411600197469,39.46394525652655]
[]
[]
[]
[]
[]
[]
[null,"Book Leverage"]
[null,null,{"$f":"'Performance and Valuation Chart'!Q25","v":"PSE:JFC"}]
[null,{"$f":"B284","v":"Jollibee Foods Corp. (in millions)"},{"$f":"P170","v":"Q4 2013"},"Q1 2014","Q2 2014","Q3 2014","Q4 2014","Q1 2015","Q2 2015","Q3 2015","Q4 2015","Q1 2016","Q2 2016"]
["iq_total_debt","Total Book Debt",12797.9,13369.8,13487.8,14141.8,13926.8,15430.6,15130.2,14997.2,14291.8,17901.599999999999,17990.5]
["iq_total_assets","Total Book Assets",34123.800000000003,34453.4,35551.300000000003,36626.300000000003,36369.1,37780.6,36020.800000000003,34281.4,32155.599999999999,34947.9,32959.5]
[{"$f":"\"IQ_GW_INTAN\"","v":"IQ_GW_INTAN"},"Total Goodwill & Intangibles",2789.5,2778.6,2853.8,2872.7,2891.5,2902.3,2811.2,2735.3,2593.5,2627.5,2581.6]
[null,"Total Assets (Exc. Goodwill & Intangibles)",{"$f":"C309-C310","v":31334.300000000003},{"$f":"D309-D310","v":31674.800000000003},32697.500000000004,33753.600000000006,33477.599999999999,34878.299999999996,33209.600000000006,31546.100000000002,29562.1,32320.400000000001,30377.9]
[]
[null,"Book Leverage",{"$f":"C308/C311","v":0.40843101648991675},{"$f":"D308/D311","v":0.42209579855279267},0.41250248489945707,0.41897160599165711,0.41600353669319184,0.44241261758743983,0.45559717671998451,0.47540583463566016,0.48345009319364995,0.55387928367223171,0.59222329390774209]
[]
[]
[]
[]
[]
[]
[]
[null,"CDS Spread"]
[]
[null,{"$f":"+C3","v":"Jollibee Foods Corp."},{"$f":"+Z174","v":"1 Year"},"2 Year","3 Year","4 Year","5 Year","6 Year","7 Year"]
[null,"CDS Spread (bps)","NA","NA","NA","NA","NA","NA","NA"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Debt Schedule"]
[]
[null,"Debt Tranch",null,"Amount Outstanding ($m)",null,"Maturity Date","Coupon","STW (bps)"]

{"sheet":"Debt Charts - Negative Case","index":9,"n_rows":336,"n_cols":22,"rows_kept":336,"cut":false,"hidden":true,"merged":[[337,1,337,2],[338,1,338,2],[339,1,339,2],[340,1,340,2],[341,1,341,2],[354,1,354,2],[355,1,355,2],[335,1,335,2],[348,1,348,2],[349,1,349,2],[350,1,350,2],[351,1,351,2],[352,1,352,2],[353,1,353,2],[342,1,342,2],[343,1,343,2],[344,1,344,2],[345,1,345,2],[346,1,346,2],[347,1,347,2],[336,1,336,2]]}
[" "]
[]
[null,null,{"$f":"'Performance and Valuation Chart'!R34","v":"Jollibee Foods Corp."},null,null,null,null,"YYYY #.###% Bond at $$$.$$","Reference Bond",null,"Data date:",null,{"$f":"'Performance and Valuation Chart'!R40","v":"2016-09-13"}]
[null,null,"iCDS",null,0,null,{"$f":"(G5-I5/10000+E4/10000)","v":0},"Intrinsic YTW",null,null,"Valens Credit Rating",null,"HY1 (Ba2)"]
[null,null,"Actual CDS",null,{"$f":"+'Debt Charts - Consensus'!E5","v":0},null,null,"YTW",null,"G-STW","Moody's Rating",null,"B3 (HY2-)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Term Loan"]
[null,null,null,null,null,null,null,null,null,"$370m"]
[null,null,null,null,null,null,null,null,null,"NA"]
[null,null,null,null,null,null,null,null,null,"NA"]
[]
[null,null,null,null,null,"Bond Type",null,null,null,"Revolver","Senior Unsecured"]
[null,null,null,null,null,"Amt Outstanding",null,null,null,"$10m","$1,000m"]
[null,null,null,null,null,"Coupon",null,null,null,"NA",8.1250000000000003E-2]
[null,null,null,null,null,"STW",null,null,null,"NA","70bps STW"]
[null,null,null,null,null,"1 Year","2 Year","3 Year","4 Year","5 Year","6 Year","7 Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'DRS - Negative Case'!D1","v":2006},{"$f":"'DRS - Negative Case'!E1","v":2007},{"$f":"'DRS - Negative Case'!F1","v":2008},{"$f":"'DRS - Negative Case'!G1","v":2009},{"$f":"'DRS - Negative Case'!H1","v":2010},{"$f":"'DRS - Negative Case'!I1","v":2011},{"$f":"'DRS - Negative Case'!J1","v":2012},{"$f":"'DRS - Negative Case'!K1","v":2013},{"$f":"'DRS - Negative Case'!L1","v":2014},{"$f":"'DRS - Negative Case'!M1","v":2015},{"$f":"$O$136+1&\"E\"","v":"2016E"},{"$f":"$O$136+2&\"E\"","v":"2017E"},{"$f":"$O$136+3&\"E\"","v":"2018E"},{"$f":"$O$136+4&\"E\"","v":"2019E"},{"$f":"$O$136+5&\"E\"","v":"2020E"},{"$f":"$O$136+6&\"E\"","v":"2021E"},{"$f":"$O$136+7&\"E\"","v":"2022E"}]
[null,null,null,null,"Cashflow Available for Debt Servicing",{"$f":"'DRS - Negative Case'!D28","v":3790.4418789737497},{"$f":"'DRS - Negative Case'!E28","v":4353.7108000405397},{"$f":"'DRS - Negative Case'!F28","v":3993.8232947717606},{"$f":"'DRS - Negative Case'!G28","v":4571.1324810857495},{"$f":"'DRS - Negative Case'!H28","v":5196.6285489688107},{"$f":"'DRS - Negative Case'!I28","v":5627.0950441854211},{"$f":"'DRS - Negative Case'!J28","v":6664.0476731712597},{"$f":"'DRS - Negative Case'!K28","v":7427.1893927167994},{"$f":"'DRS - Negative Case'!L28","v":9543.0819635773605},{"$f":"'DRS - Negative Case'!M28","v":8461.2188050939203},{"$f":"'DRS - Negative Case'!O28","v":1994.9849269429542},{"$f":"'DRS - Negative Case'!P28","v":7850.4594632473481},{"$f":"'DRS - Negative Case'!Q28","v":8137.043585958967},{"$f":"'DRS - Negative Case'!R28","v":7944.6271089520269},{"$f":"'DRS - Negative Case'!S28","v":7727.6899844038635},{"$f":"'DRS - Negative Case'!T28","v":7727.6899844038635},{"$f":"'DRS - Negative Case'!U28","v":7727.6899844038635}]
[null,null,null,null,"Debt Servicing Cash Flow / Interest Expense",{"$f":"'DRS - Negative Case'!D46","v":12.497149365636325},{"$f":"'DRS - Negative Case'!E46","v":23.807654233214301},{"$f":"'DRS - Negative Case'!F46","v":4.6215527256947411},{"$f":"'DRS - Negative Case'!G46","v":4.879905927018287},{"$f":"'DRS - Negative Case'!H46","v":5.8540791743490939},{"$f":"'DRS - Negative Case'!I46","v":3.8496332709139818},{"$f":"'DRS - Negative Case'!J46","v":7.4988245042513642},{"$f":"'DRS - Negative Case'!K46","v":12.503411524445914},{"$f":"'DRS - Negative Case'!L46","v":17.938895956007435},{"$f":"'DRS - Negative Case'!M46","v":6.9043959190124511},{"$f":"'DRS - Negative Case'!O46","v":-21.371136378317601},{"$f":"'DRS - Negative Case'!P46","v":4.9240600101724255},{"$f":"'DRS - Negative Case'!Q46","v":5.7606570005563063},{"$f":"'DRS - Negative Case'!R46","v":4.7650251187792385},{"$f":"'DRS - Negative Case'!S46","v":3.9054209831448361},{"$f":"'DRS - Negative Case'!T46","v":3.9054209831448361},{"$f":"'DRS - Negative Case'!U46","v":3.9054209831448361}]
[null,null,null,null,"Total Book Debt / Debt Servicing Cash Flow",{"$f":"'DRS - Negative Case'!D47","v":0.18569793782718927},{"$f":"'DRS - Negative Case'!E47","v":0.1520184147211287},{"$f":"'DRS - Negative Case'!F47","v":5.0087853518622527},{"$f":"'DRS - Negative Case'!G47","v":2.3413210010741561},{"$f":"'DRS - Negative Case'!H47","v":3.2722513058129832},{"$f":"'DRS - Negative Case'!I47","v":4.3441984078761617},{"$f":"'DRS - Negative Case'!J47","v":2.7440515009813362},{"$f":"'DRS - Negative Case'!K47","v":2.0574929446096801},{"$f":"'DRS - Negative Case'!L47","v":1.8539781113701039},{"$f":"'DRS - Negative Case'!M47","v":5.1410623656113046},{"$f":"'DRS - Negative Case'!O47","v":-4.3371514599434819},{"$f":"'DRS - Negative Case'!P47","v":8.9913553520279432},{"$f":"'DRS - Negative Case'!Q47","v":7.6789180038561149},{"$f":"'DRS - Negative Case'!R47","v":9.2833955022139314},{"$f":"'DRS - Negative Case'!S47","v":11.326720716287776},{"$f":"'DRS - Negative Case'!T47","v":11.326720716287776},{"$f":"'DRS - Negative Case'!U47","v":11.326720716287776}]
[]
[null,null,null,null,"Cash - Beginning of Period",null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Negative Case'!O54","v":14353.79845},{"$f":"'DRS - Negative Case'!P54","v":11543.431961301862},{"$f":"'DRS - Negative Case'!Q54","v":12213.053512622386},{"$f":"'DRS - Negative Case'!R54","v":13082.932119825029},{"$f":"'DRS - Negative Case'!S54","v":13715.449969605243},{"$f":"'DRS - Negative Case'!T54","v":14143.036365851191},{"$f":"'DRS - Negative Case'!U54","v":14570.622762097139}]
[null,null,null,null," Gross Cash Earnings'",null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Negative Case'!O55","v":1994.9849269429542},{"$f":"'DRS - Negative Case'!P55","v":7850.4594632473481},{"$f":"'DRS - Negative Case'!Q55","v":8137.043585958967},{"$f":"'DRS - Negative Case'!R55","v":7944.6271089520269},{"$f":"'DRS - Negative Case'!S55","v":7727.6899844038635},{"$f":"'DRS - Negative Case'!T55","v":7727.6899844038635},{"$f":"'DRS - Negative Case'!U55","v":7727.6899844038635}]
[null,null,null,null,"Cash and Cash Flow Available",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P141<0,P142,SUM(P141:P142))","v":16348.783376942954},19393.891424549209,20350.097098581355,21027.559228777056,21443.139954009108,21870.726350255056,22298.312746501004]
[]
[null,null,null,null," Other Uses of Cash",null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Negative Case'!O30","v":0},{"$f":"'DRS - Negative Case'!P30","v":0},{"$f":"'DRS - Negative Case'!Q30","v":0},{"$f":"'DRS - Negative Case'!R30","v":0},{"$f":"'DRS - Negative Case'!S30","v":0},{"$f":"'DRS - Negative Case'!T30","v":0},{"$f":"'DRS - Negative Case'!U30","v":0}]
[null,null,null,null," Dividends",null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Negative Case'!O61","v":1051.3475600000002},{"$f":"'DRS - Negative Case'!P61","v":1899.66561},{"$f":"'DRS - Negative Case'!Q61","v":1899.66561},{"$f":"'DRS - Negative Case'!R61","v":1899.66561},{"$f":"'DRS - Negative Case'!S61","v":1899.66561},{"$f":"'DRS - Negative Case'!T61","v":1899.66561},{"$f":"'DRS - Negative Case'!U61","v":1899.66561}]
[null,null,null,null," Maintenance Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Negative Case'!O62","v":3266.2802865092453},{"$f":"'DRS - Negative Case'!P62","v":4655.705458089722},{"$f":"'DRS - Negative Case'!Q62","v":4756.740957949879},{"$f":"'DRS - Negative Case'!R62","v":4816.5827799972976},{"$f":"'DRS - Negative Case'!S62","v":4804.6540011213638},{"$f":"'DRS - Negative Case'!T62","v":4804.6540011213638},{"$f":"'DRS - Negative Case'!U62","v":4804.6540011213638}]
[null,null,null,null," R&D Maintenance",null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Negative Case'!O63","v":32.559276095924375},{"$f":"'DRS - Negative Case'!P63","v":48.369831323054655},{"$f":"'DRS - Negative Case'!Q63","v":32.24940762667002},{"$f":"'DRS - Negative Case'!R63","v":17.351865994739761},{"$f":"'DRS - Negative Case'!S63","v":17.274973856778331},{"$f":"'DRS - Negative Case'!T63","v":17.274973856778331},{"$f":"'DRS - Negative Case'!U63","v":17.274973856778331}]
[null,null,null,null," Rental Maintenance",null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Negative Case'!O64+'DRS - Negative Case'!O65","v":76.316331508939342},{"$f":"'DRS - Negative Case'!P64+'DRS - Negative Case'!P65","v":73.829303304851095},{"$f":"'DRS - Negative Case'!Q64+'DRS - Negative Case'!Q65","v":75.034733752638218},{"$f":"'DRS - Negative Case'!R64+'DRS - Negative Case'!R65","v":75.034733752638218},{"$f":"'DRS - Negative Case'!S64+'DRS - Negative Case'!S65","v":75.034733752638218},{"$f":"'DRS - Negative Case'!T64+'DRS - Negative Case'!T65","v":75.034733752638218},{"$f":"'DRS - Negative Case'!U64+'DRS - Negative Case'!U65","v":75.034733752638218}]
[null,null,null,null," Pension Servicing Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Negative Case'!O66","v":265.07214333333332},{"$f":"'DRS - Negative Case'!P66","v":265.07214333333332},{"$f":"'DRS - Negative Case'!Q66","v":265.07214333333332},{"$f":"'DRS - Negative Case'!R66","v":265.07214333333332},{"$f":"'DRS - Negative Case'!S66","v":265.07214333333332},{"$f":"'DRS - Negative Case'!T66","v":265.07214333333332},{"$f":"'DRS - Negative Case'!U66","v":265.07214333333332}]
[null,null,null,null," Interest Expense",null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Negative Case'!O67","v":113.77581819364964},{"$f":"'DRS - Negative Case'!P67","v":238.19556587586138},{"$f":"'DRS - Negative Case'!Q67","v":238.40212609380404},{"$f":"'DRS - Negative Case'!R67","v":238.40212609380404},{"$f":"'DRS - Negative Case'!S67","v":238.40212609380404},{"$f":"'DRS - Negative Case'!T67","v":238.40212609380404},{"$f":"'DRS - Negative Case'!U67","v":238.40212609380404}]
[null,null,null,null," Debt Maturities",null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Negative Case'!O68","v":0},{"$f":"'DRS - Negative Case'!P68","v":0},{"$f":"'DRS - Negative Case'!Q68","v":0},{"$f":"'DRS - Negative Case'!R68","v":0},{"$f":"'DRS - Negative Case'!S68","v":0},{"$f":"'DRS - Negative Case'!T68","v":0},{"$f":"'DRS - Negative Case'!U68","v":0}]
[null,null,null,null," Total Debt Servicing Obligations",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P145:P152)","v":4805.3514156410929},{"$f":"SUM(Q145:Q152)","v":7180.8379119268229},7267.1649787563256,7312.1092591718134,7300.1035881579173,7300.1035881579173,7300.1035881579173]
[]
[null,null,null,null,"End of Period Cash",null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Negative Case'!O70","v":11543.431961301862},{"$f":"'DRS - Negative Case'!P70","v":12213.053512622386},{"$f":"'DRS - Negative Case'!Q70","v":13082.932119825029},{"$f":"'DRS - Negative Case'!R70","v":13715.449969605243},{"$f":"'DRS - Negative Case'!S70","v":14143.036365851191},{"$f":"'DRS - Negative Case'!T70","v":14570.622762097139},{"$f":"'DRS - Negative Case'!U70","v":14998.209158343087}]
[]
[null,null,null,null,"Undrawn Revolver",null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Negative Case'!O74","v":0},{"$f":"'DRS - Negative Case'!P74","v":0},{"$f":"'DRS - Negative Case'!Q74","v":0},{"$f":"'DRS - Negative Case'!R74","v":0},{"$f":"'DRS - Negative Case'!S74","v":0},{"$f":"'DRS - Negative Case'!T74","v":0},{"$f":"'DRS - Negative Case'!U74","v":0}]
[null,null,null,null,"Cash Available & Undrawn Revolver",null,null,null,null,null,null,null,null,null,null,{"$f":"P157+P143","v":16348.783376942954},{"$f":"Q157+Q143","v":19393.891424549209},20350.097098581355,21027.559228777056,21443.139954009108,21870.726350255056,22298.312746501004]
[]
[null,null,null,null,"Distressed Assets'",{"$f":"'Liquidation Recovery Rate'!D167","v":1687.9888375147129},{"$f":"'Liquidation Recovery Rate'!E167","v":2109.3470745288578},{"$f":"'Liquidation Recovery Rate'!F167","v":2687.6663683765123},{"$f":"'Liquidation Recovery Rate'!G167","v":4148.8447487484164},{"$f":"'Liquidation Recovery Rate'!H167","v":3654.3367556003923},{"$f":"'Liquidation Recovery Rate'!I167","v":2586.0806731967937},{"$f":"'Liquidation Recovery Rate'!J167","v":4177.1470201320708},{"$f":"'Liquidation Recovery Rate'!K167","v":3280.0838761744722},{"$f":"'Liquidation Recovery Rate'!L167","v":1392.0330702183655},{"$f":"'Liquidation Recovery Rate'!M167","v":7329.1439786198089},{"$f":"'Liquidation Recovery Rate'!N167","v":9580.7598823409644}]
[null,null,null,null,"Debt'",{"$f":"'Liquidation Recovery Rate'!D178","v":2268.5510100000001},{"$f":"'Liquidation Recovery Rate'!E178","v":1833.4460199999999},{"$f":"'Liquidation Recovery Rate'!F178","v":4462.5336900000002},{"$f":"'Liquidation Recovery Rate'!G178","v":4078.0605300000002},{"$f":"'Liquidation Recovery Rate'!H178","v":5737.1360000000004},{"$f":"'Liquidation Recovery Rate'!I178","v":7172.7713400000002},{"$f":"'Liquidation Recovery Rate'!J178","v":7613.6901399999997},{"$f":"'Liquidation Recovery Rate'!K178","v":7835.1994799999993},{"$f":"'Liquidation Recovery Rate'!L178","v":9518.8798299999999},{"$f":"'Liquidation Recovery Rate'!M178","v":13148.580409999999},{"$f":"'Liquidation Recovery Rate'!N178","v":13658.534659999999}]
[null,null,null,null,"Recovery Rate",{"$f":"'Liquidation Recovery Rate'!D180","v":0.74408238125300641},{"$f":"'Liquidation Recovery Rate'!E180","v":1.1504822348295032},{"$f":"'Liquidation Recovery Rate'!F180","v":0.60227363087459673},{"$f":"'Liquidation Recovery Rate'!G180","v":1.0173573242053904},{"$f":"'Liquidation Recovery Rate'!H180","v":0.63696184918753751},{"$f":"'Liquidation Recovery Rate'!I180","v":0.36054135153802264},{"$f":"'Liquidation Recovery Rate'!J180","v":0.54863633052080985},{"$f":"'Liquidation Recovery Rate'!K180","v":0.4186343799602244},{"$f":"'Liquidation Recovery Rate'!L180","v":0.14623916837684939},{"$f":"'Liquidation Recovery Rate'!M180","v":0.55740952635812413},{"$f":"'Liquidation Recovery Rate'!O180","v":1.3089676582205607}]
[null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Net/Gross PP&E",{"$f":"'Assets Prime - Negative Case'!N104","v":46.48107167470922},{"$f":"'Assets Prime - Negative Case'!O104","v":46.962755610151582},{"$f":"'Assets Prime - Negative Case'!P104","v":45.92001349321874},{"$f":"'Assets Prime - Negative Case'!Q104","v":40.929284249998766},{"$f":"'Assets Prime - Negative Case'!R104","v":40.135256631415544},{"$f":"'Assets Prime - Negative Case'!S104","v":40.719618506644281},{"$f":"'Assets Prime - Negative Case'!T104","v":40.682116837691076},{"$f":"'Assets Prime - Negative Case'!U104","v":39.113297058147658},{"$f":"'Assets Prime - Negative Case'!V104","v":38.865022002506791},{"$f":"'Assets Prime - Negative Case'!W104","v":39.463945256526557},{"$f":"'Assets Prime - Negative Case'!X104","v":20.262688510632234}]
[]
[null,null,null,null,null,{"$f":"G167-1","v":490},491,{"$f":"I167-1","v":492},493,494,495,{"$f":"M167-1","v":496},497,498,{"$f":"P167-1","v":499},{"$f":"IQ_FQ","v":500}]
[null,null,null,"iq_fiscal_y",null,{"$f":"+'Debt Charts - Consensus'!P168","v":2013},{"$f":"+'Debt Charts - Consensus'!Q168","v":2014},{"$f":"+'Debt Charts - Consensus'!R168","v":2014},{"$f":"+'Debt Charts - Consensus'!S168","v":2014},{"$f":"+'Debt Charts - Consensus'!T168","v":2014},{"$f":"+'Debt Charts - Consensus'!U168","v":2015},{"$f":"+'Debt Charts - Consensus'!V168","v":2015},{"$f":"+'Debt Charts - Consensus'!W168","v":2015},{"$f":"+'Debt Charts - Consensus'!X168","v":2015},{"$f":"+'Debt Charts - Consensus'!Y168","v":2016},{"$f":"+'Debt Charts - Consensus'!Z168","v":2016}]
[null,null,null,"iq_fiscal_q",null,{"$f":"+'Debt Charts - Consensus'!P169","v":"Q4"},{"$f":"+'Debt Charts - Consensus'!Q169","v":"Q1"},{"$f":"+'Debt Charts - Consensus'!R169","v":"Q2"},{"$f":"+'Debt Charts - Consensus'!S169","v":"Q3"},{"$f":"+'Debt Charts - Consensus'!T169","v":"Q4"},{"$f":"+'Debt Charts - Consensus'!U169","v":"Q1"},{"$f":"+'Debt Charts - Consensus'!V169","v":"Q2"},{"$f":"+'Debt Charts - Consensus'!W169","v":"Q3"},{"$f":"+'Debt Charts - Consensus'!X169","v":"Q4"},{"$f":"+'Debt Charts - Consensus'!Y169","v":"Q1"},{"$f":"+'Debt Charts - Consensus'!Z169","v":"Q2"}]
[null,null,null,null,{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"},{"$f":"F169&\" \"&F168","v":"Q4 2013"},{"$f":"G169&\" \"&G168","v":"Q1 2014"},"Q2 2014","Q3 2014","Q4 2014","Q1 2015","Q2 2015","Q3 2015","Q4 2015","Q1 2016","Q2 2016"]
[null,"iq_total_debt","iq_total_assets",{"$f":"\"IQ_GW_INTAN\"","v":"IQ_GW_INTAN"},"Leverage",{"$f":"+'Debt Charts - Consensus'!P171","v":0.42653627538967798},{"$f":"+'Debt Charts - Consensus'!Q171","v":0.42511164724603501},{"$f":"+'Debt Charts - Consensus'!R171","v":0.42200747747563699},{"$f":"+'Debt Charts - Consensus'!S171","v":0.41935122015888099},{"$f":"+'Debt Charts - Consensus'!T171","v":0.42711133914828098},{"$f":"+'Debt Charts - Consensus'!U171","v":0.42962663158959802},{"$f":"+'Debt Charts - Consensus'!V171","v":0.40304863295427101},{"$f":"+'Debt Charts - Consensus'!W171","v":0.40896998799519801},{"$f":"+'Debt Charts - Consensus'!X171","v":0.414192963057469},{"$f":"+'Debt Charts - Consensus'!Y171","v":0.40479427269259699},{"$f":"+'Debt Charts - Consensus'!Z171","v":0.40761642841454898}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7]
[null,null,null,null,"Term",null,null,null,null,null,null,null,null,null,null,"1 Year","2 Year","3 Year","4 Year","5 Year","6 Year","7 Year"]
[null,null,null,null,"CDS",null,null,null,null,null,null,null,null,null,null,{"$f":"+'Debt Charts - Consensus'!Z175","v":"NA"},{"$f":"+'Debt Charts - Consensus'!AA175","v":"NA"},{"$f":"+'Debt Charts - Consensus'!AB175","v":"NA"},{"$f":"+'Debt Charts - Consensus'!AC175","v":"NA"},{"$f":"+'Debt Charts - Consensus'!AD175","v":"NA"},{"$f":"+'Debt Charts - Consensus'!AE175","v":"NA"},{"$f":"+'Debt Charts - Consensus'!AF175","v":"NA"}]
[]
[]
[]
[]
[]
[]
[null,"Debt Schedule and Excess Cash or Potential Capital Call"]
[]
[null,{"$f":"'Orig Chart w ranges'!B97","v":"Jollibee Foods Corp. (in millions)"},{"$f":"'DRS - Base Case'!W1","v":2015},{"$f":"'DRS - Base Case'!X1","v":"Q2 2016"},{"$f":"'DRS - Base Case'!Y1","v":"2016E"},{"$f":"'DRS - Base Case'!Z1","v":"2017E"},{"$f":"'DRS - Base Case'!AA1","v":"2018E"},{"$f":"'DRS - Base Case'!AB1","v":"2019E"},{"$f":"'DRS - Base Case'!AC1","v":"2020E"},{"$f":"'DRS - Base Case'!AD1","v":"2021E"},{"$f":"'DRS - Base Case'!AE1","v":"2022E"}]
[null,"Cashflow Available for Debt Servicing",{"$f":"O137","v":8461.2188050939203},{"$f":"'DRS - Base Case'!X28","v":9388.9946652374983},{"$f":"P137","v":1994.9849269429542},7850.4594632473481,8137.043585958967,7944.6271089520269,7727.6899844038635,7727.6899844038635,7727.6899844038635]
[null,"Debt Servicing Cash Flow / Interest Expense",{"$f":"O138","v":6.9043959190124511},{"$f":"'DRS - Base Case'!X46","v":8.331593919821163},-21.371136378317601,4.9240600101724255,5.7606570005563063,4.7650251187792385,3.9054209831448361,3.9054209831448361,3.9054209831448361]
[null,"Total Book Debt / Debt Servicing Cash Flow",{"$f":"O139","v":5.1410623656113046},{"$f":"'DRS - Base Case'!X47","v":1.6915226383709201},-4.3371514599434819,8.9913553520279432,7.6789180038561149,9.2833955022139314,11.326720716287776,11.326720716287776,11.326720716287776]
[]
[null,"Cash - Beginning of Period",null,null,{"$f":"P141","v":14353.79845},{"$f":"Q141","v":11543.431961301862},12213.053512622386,13082.932119825029,13715.449969605243,14143.036365851191,14570.622762097139]
[null,"Gross Cash Earnings'",null,null,{"$f":"P142","v":1994.9849269429542},7850.4594632473481,8137.043585958967,7944.6271089520269,7727.6899844038635,7727.6899844038635,7727.6899844038635]
[null,"Cash and Cash Flow Available",null,null,{"$f":"P143","v":16348.783376942954},19393.891424549209,20350.097098581355,21027.559228777056,21443.139954009108,21870.726350255056,22298.312746501004]
[]
[null,"Other Uses of Cash",null,null,{"$f":"P145","v":0},0,0,0,0,0,0]
[null,"Dividends",null,null,1051.3475600000002,1899.66561,1899.66561,1899.66561,1899.66561,1899.66561,1899.66561]
[null,"Maintenance Capex",null,null,3266.2802865092453,4655.705458089722,4756.740957949879,4816.5827799972976,4804.6540011213638,4804.6540011213638,4804.6540011213638]
[null,"R&D Maintenance",null,null,32.559276095924375,48.369831323054655,32.24940762667002,17.351865994739761,17.274973856778331,17.274973856778331,17.274973856778331]
[null,"Rental Maintenance",null,null,76.316331508939342,73.829303304851095,75.034733752638218,75.034733752638218,75.034733752638218,75.034733752638218,75.034733752638218]
[null,"Pension Servicing Cost",null,null,265.07214333333332,265.07214333333332,265.07214333333332,265.07214333333332,265.07214333333332,265.07214333333332,265.07214333333332]
[null,"Interest Expense",null,null,113.77581819364964,238.19556587586138,238.40212609380404,238.40212609380404,238.40212609380404,238.40212609380404,238.40212609380404]
[null,"Debt Maturities",null,null,0,0,0,0,0,0,0]
[null,"Total Debt Servicing Obligations",null,null,4805.3514156410929,7180.8379119268229,7267.1649787563256,7312.1092591718134,7300.1035881579173,7300.1035881579173,7300.1035881579173]
[]
[null,"End of Period Cash",null,null,{"$f":"P155","v":11543.431961301862},{"$f":"Q155","v":12213.053512622386},13082.932119825029,13715.449969605243,14143.036365851191,14570.622762097139,14998.209158343087]
[]
[null,"Undrawn Revolver",null,null,{"$f":"P157","v":0},{"$f":"Q157","v":0},0,0,0,0,0]
[null,"Cash Available & Undrawn Revolver",null,null,{"$f":"P158","v":16348.783376942954},19393.891424549209,20350.097098581355,21027.559228777056,21443.139954009108,21870.726350255056,22298.312746501004]
[]
[]
[null,"Adjusted Liquidation Recovery Rate (Liquidation Recovery Rate Prime)"]
[]
[null,{"$f":"B184","v":"Jollibee Foods Corp. (in millions)"},{"$f":"'Liquidation Recovery Rate'!I1","v":2011},{"$f":"'Liquidation Recovery Rate'!J1","v":2012},{"$f":"'Liquidation Recovery Rate'!K1","v":2013},{"$f":"'Liquidation Recovery Rate'!L1","v":2014},{"$f":"'Liquidation Recovery Rate'!M1","v":2015},{"$f":"'Liquidation Recovery Rate'!N1","v":"Q2 2016"},{"$f":"'Liquidation Recovery Rate'!O1","v":"2016E"},{"$f":"'Liquidation Recovery Rate'!P1","v":"2017E"},{"$f":"'Liquidation Recovery Rate'!U1","v":"Recovery Rate"}]
[null,"Cash & Short-Term Investments",{"$f":"'Liquidation Recovery Rate'!I139","v":5989.7815920000003},{"$f":"'Liquidation Recovery Rate'!J139","v":7963.732422},{"$f":"'Liquidation Recovery Rate'!K139","v":8913.4893630000006},{"$f":"'Liquidation Recovery Rate'!L139","v":6856.6259430000009},{"$f":"'Liquidation Recovery Rate'!M139","v":11177.888976},{"$f":"'Liquidation Recovery Rate'!N139","v":12918.418605000001},{"$f":"'Liquidation Recovery Rate'!O139","v":12918.418605000001},{"$f":"'Liquidation Recovery Rate'!P139","v":12497.42783162812},{"$f":"'Liquidation Recovery Rate'!U139","v":0.9}]
[null,"Cash & Short-Term Investments",{"$f":"'Liquidation Recovery Rate'!I4","v":6655.3128800000004},{"$f":"'Liquidation Recovery Rate'!J4","v":8848.5915800000002},{"$f":"'Liquidation Recovery Rate'!K4","v":9903.8770700000005},{"$f":"'Liquidation Recovery Rate'!L4","v":7618.4732700000004},{"$f":"'Liquidation Recovery Rate'!M4","v":12419.87664},{"$f":"'Liquidation Recovery Rate'!N4","v":14353.79845},{"$f":"'Liquidation Recovery Rate'!O4","v":14353.79845},{"$f":"'Liquidation Recovery Rate'!P4","v":13886.030924031244}]
[null,"Accounts Receivable",{"$f":"'Liquidation Recovery Rate'!I140","v":597.15426249999996},{"$f":"'Liquidation Recovery Rate'!J140","v":613.65637500000003},{"$f":"'Liquidation Recovery Rate'!K140","v":713.47429250000005},{"$f":"'Liquidation Recovery Rate'!L140","v":1817.5655449999999},{"$f":"'Liquidation Recovery Rate'!M140","v":1263.7847200000001},{"$f":"'Liquidation Recovery Rate'!N140","v":782.53358749999995},{"$f":"'Liquidation Recovery Rate'!O140","v":288.9859142268748},{"$f":"'Liquidation Recovery Rate'!P140","v":279.56832162178114},{"$f":"'Liquidation Recovery Rate'!U140","v":0.25}]
[null,"Adjusted Accounts Receivable",{"$f":"'Liquidation Recovery Rate'!I5","v":2388.6170499999998},{"$f":"'Liquidation Recovery Rate'!J5","v":2454.6255000000001},{"$f":"'Liquidation Recovery Rate'!K5","v":2853.8971700000002},{"$f":"'Liquidation Recovery Rate'!L5","v":7270.2621799999997},{"$f":"'Liquidation Recovery Rate'!M5","v":5055.1388800000004},{"$f":"'Liquidation Recovery Rate'!N5","v":3130.1343499999998},{"$f":"'Liquidation Recovery Rate'!O5","v":1155.9436569074992},{"$f":"'Liquidation Recovery Rate'!P5","v":1118.2732864871246}]
[null,"Inventory",{"$f":"'Liquidation Recovery Rate'!I141","v":429.01549199999994},{"$f":"'Liquidation Recovery Rate'!J141","v":394.46152215000001},{"$f":"'Liquidation Recovery Rate'!K141","v":534.06481980000001},{"$f":"'Liquidation Recovery Rate'!L141","v":895.77209909999999},{"$f":"'Liquidation Recovery Rate'!M141","v":821.7624464999999},{"$f":"'Liquidation Recovery Rate'!N141","v":734.39031899999998},{"$f":"'Liquidation Recovery Rate'!O141","v":187.90998824476668},{"$f":"'Liquidation Recovery Rate'!P141","v":181.78629975824813},{"$f":"'Liquidation Recovery Rate'!U141","v":0.15}]
[null,"Adjusted Inventory",{"$f":"'Liquidation Recovery Rate'!I6","v":2860.1032799999998},{"$f":"'Liquidation Recovery Rate'!J6","v":2629.743481},{"$f":"'Liquidation Recovery Rate'!K6","v":3560.4321319999999},{"$f":"'Liquidation Recovery Rate'!L6","v":5971.8139940000001},{"$f":"'Liquidation Recovery Rate'!M6","v":5478.4163099999996},{"$f":"'Liquidation Recovery Rate'!N6","v":4895.9354599999997},{"$f":"'Liquidation Recovery Rate'!O6","v":1252.7332549651112},{"$f":"'Liquidation Recovery Rate'!P6","v":1211.9086650549875}]
[null,"Other Current Assets",{"$f":"'Liquidation Recovery Rate'!I142","v":135.49147000000002},{"$f":"'Liquidation Recovery Rate'!J142","v":66.284258000000008},{"$f":"'Liquidation Recovery Rate'!K142","v":95.308784000000003},{"$f":"'Liquidation Recovery Rate'!L142","v":167.93789500000003},{"$f":"'Liquidation Recovery Rate'!M142","v":246.67575900000003},{"$f":"'Liquidation Recovery Rate'!N142","v":183.33557300000001},{"$f":"'Liquidation Recovery Rate'!O142","v":56.406616256780858},{"$f":"'Liquidation Recovery Rate'!P142","v":54.568414095407789},{"$f":"'Liquidation Recovery Rate'!U142","v":0.1}]
[null,"Adjusted Other Current Assets",{"$f":"'Liquidation Recovery Rate'!I7","v":1354.9147},{"$f":"'Liquidation Recovery Rate'!J7","v":662.84258},{"$f":"'Liquidation Recovery Rate'!K7","v":953.08784000000003},{"$f":"'Liquidation Recovery Rate'!L7","v":1679.37895},{"$f":"'Liquidation Recovery Rate'!M7","v":2466.7575900000002},{"$f":"'Liquidation Recovery Rate'!N7","v":1833.35573},{"$f":"'Liquidation Recovery Rate'!O7","v":564.06616256780853},{"$f":"'Liquidation Recovery Rate'!P7","v":545.68414095407786}]
[null,"Current Assets",{"$f":"'Liquidation Recovery Rate'!I143","v":7151.4428164999999},{"$f":"'Liquidation Recovery Rate'!J143","v":9038.13457715},{"$f":"'Liquidation Recovery Rate'!K143","v":10256.3372593},{"$f":"'Liquidation Recovery Rate'!L143","v":9737.9014821000019},{"$f":"'Liquidation Recovery Rate'!M143","v":13510.111901499999},{"$f":"'Liquidation Recovery Rate'!N143","v":14618.678084500001},{"$f":"'Liquidation Recovery Rate'!O143","v":13451.721123728423},{"$f":"'Liquidation Recovery Rate'!P143","v":13013.350867103556}]
[null,"Current Assets",{"$f":"'Liquidation Recovery Rate'!I8","v":13258.947909999999},{"$f":"'Liquidation Recovery Rate'!J8","v":14595.803141},{"$f":"'Liquidation Recovery Rate'!K8","v":17271.294212000001},{"$f":"'Liquidation Recovery Rate'!L8","v":22539.928393999999},{"$f":"'Liquidation Recovery Rate'!M8","v":25420.189420000002},{"$f":"'Liquidation Recovery Rate'!N8","v":24213.223989999999},{"$f":"'Liquidation Recovery Rate'!O8","v":17326.541524440418},{"$f":"'Liquidation Recovery Rate'!P8","v":16761.897016527433}]
[]
[null,"Accounts Payable",{"$f":"'Liquidation Recovery Rate'!I145","v":10165.594870000001},{"$f":"'Liquidation Recovery Rate'!J145","v":4717.0644400000001},{"$f":"'Liquidation Recovery Rate'!K145","v":6006.6398399999998},{"$f":"'Liquidation Recovery Rate'!L145","v":6575.8662000000004},{"$f":"'Liquidation Recovery Rate'!M145","v":9433.7667299999994},{"$f":"'Liquidation Recovery Rate'!N145","v":9083.7428600000003},{"$f":"'Liquidation Recovery Rate'!O145","v":2157.1915373942206},{"$f":"'Liquidation Recovery Rate'!P145","v":2086.8920865552941},{"$f":"'Liquidation Recovery Rate'!U145","v":1}]
[null,"Income Taxes Payable",{"$f":"'Liquidation Recovery Rate'!I146","v":154.71708000000001},{"$f":"'Liquidation Recovery Rate'!J146","v":78.958190000000002},{"$f":"'Liquidation Recovery Rate'!K146","v":154.74454},{"$f":"'Liquidation Recovery Rate'!L146","v":181.82912999999999},{"$f":"'Liquidation Recovery Rate'!M146","v":235.98},{"$f":"'Liquidation Recovery Rate'!N146","v":247.6157},{"$f":"'Liquidation Recovery Rate'!O146","v":53.960848679400002},{"$f":"'Liquidation Recovery Rate'!P146","v":52.202350204319529},{"$f":"'Liquidation Recovery Rate'!U146","v":1}]
[null,"Other Current Liabilities",{"$f":"'Liquidation Recovery Rate'!I147","v":104.76317999999998},{"$f":"'Liquidation Recovery Rate'!J147","v":7252.3700800000006},{"$f":"'Liquidation Recovery Rate'!K147","v":8350.9530500000001},{"$f":"'Liquidation Recovery Rate'!L147","v":9752.7049900000002},{"$f":"'Liquidation Recovery Rate'!M147","v":10188.131369999999},{"$f":"'Liquidation Recovery Rate'!N147","v":10056.398730000001},{"$f":"'Liquidation Recovery Rate'!O147","v":2329.6898685584297},{"$f":"'Liquidation Recovery Rate'!P147","v":2253.7689706939309},{"$f":"'Liquidation Recovery Rate'!U147","v":1}]
[null,"Long Term Deferred Revenue",{"$f":"'Liquidation Recovery Rate'!I148","v":0},{"$f":"'Liquidation Recovery Rate'!J148","v":0},{"$f":"'Liquidation Recovery Rate'!K148","v":0},{"$f":"'Liquidation Recovery Rate'!L148","v":0},{"$f":"'Liquidation Recovery Rate'!M148","v":0},{"$f":"'Liquidation Recovery Rate'!N148","v":0},{"$f":"'Liquidation Recovery Rate'!O148","v":0},{"$f":"'Liquidation Recovery Rate'!P148","v":0},{"$f":"'Liquidation Recovery Rate'!U148","v":1}]
[null,"Current Liabilities",{"$f":"'Liquidation Recovery Rate'!I149","v":10425.075130000001},{"$f":"'Liquidation Recovery Rate'!J149","v":12048.39271},{"$f":"'Liquidation Recovery Rate'!K149","v":14512.33743},{"$f":"'Liquidation Recovery Rate'!L149","v":16510.400320000001},{"$f":"'Liquidation Recovery Rate'!M149","v":19857.878099999998},{"$f":"'Liquidation Recovery Rate'!N149","v":19387.757290000001},{"$f":"'Liquidation Recovery Rate'!O149","v":4540.8422546320508},{"$f":"'Liquidation Recovery Rate'!P149","v":4392.8634074535439}]
[null,null,{"$f":"'Liquidation Recovery Rate'!I150","v":0},{"$f":"'Liquidation Recovery Rate'!J150","v":0},{"$f":"'Liquidation Recovery Rate'!K150","v":0},{"$f":"'Liquidation Recovery Rate'!L150","v":0},{"$f":"'Liquidation Recovery Rate'!M150","v":0},{"$f":"'Liquidation Recovery Rate'!N150","v":0},{"$f":"'Liquidation Recovery Rate'!O150","v":0},{"$f":"'Liquidation Recovery Rate'!P150","v":0}]
[null,"Net Working Capital",{"$f":"'Liquidation Recovery Rate'!I151","v":-3273.6323135000011},{"$f":"'Liquidation Recovery Rate'!J151","v":-3010.25813285},{"$f":"'Liquidation Recovery Rate'!K151","v":-4256.0001706999992},{"$f":"'Liquidation Recovery Rate'!L151","v":-6772.4988378999988},{"$f":"'Liquidation Recovery Rate'!M151","v":-6347.7661984999995},{"$f":"'Liquidation Recovery Rate'!N151","v":-4769.0792055000002},{"$f":"'Liquidation Recovery Rate'!O151","v":8910.878869096372},{"$f":"'Liquidation Recovery Rate'!P151","v":8620.4874596500122}]
[null,null,{"$f":"'Liquidation Recovery Rate'!I152","v":0},{"$f":"'Liquidation Recovery Rate'!J152","v":0},{"$f":"'Liquidation Recovery Rate'!K152","v":0},{"$f":"'Liquidation Recovery Rate'!L152","v":0},{"$f":"'Liquidation Recovery Rate'!M152","v":0},{"$f":"'Liquidation Recovery Rate'!N152","v":0},{"$f":"'Liquidation Recovery Rate'!O152","v":0},{"$f":"'Liquidation Recovery Rate'!P152","v":0}]
[null,"GDP Deflator Adj'd Land ",{"$f":"'Liquidation Recovery Rate'!I153","v":864.04279220974627},{"$f":"'Liquidation Recovery Rate'!J153","v":829.18799631434058},{"$f":"'Liquidation Recovery Rate'!K153","v":814.6449063126239},{"$f":"'Liquidation Recovery Rate'!L153","v":914.87340233100656},{"$f":"'Liquidation Recovery Rate'!M153","v":795.87445157874993},{"$f":"'Liquidation Recovery Rate'!N153","v":725.54769767535993},{"$f":"'Liquidation Recovery Rate'!O153","v":822.43690899285912},{"$f":"'Liquidation Recovery Rate'!P153","v":896.38476739197642},{"$f":"'Liquidation Recovery Rate'!U153","v":1}]
[null,"GDP Deflator Adj'd Land ",{"$f":"'Liquidation Recovery Rate'!I18","v":864.04279220974627},{"$f":"'Liquidation Recovery Rate'!J18","v":829.18799631434058},{"$f":"'Liquidation Recovery Rate'!K18","v":814.6449063126239},{"$f":"'Liquidation Recovery Rate'!L18","v":914.87340233100656},{"$f":"'Liquidation Recovery Rate'!M18","v":795.87445157874993},{"$f":"'Liquidation Recovery Rate'!N18","v":725.54769767535993},{"$f":"'Liquidation Recovery Rate'!O18","v":822.43690899285912},{"$f":"'Liquidation Recovery Rate'!P18","v":896.38476739197642}]
[null,"LT Investments @ Cost",{"$f":"'Liquidation Recovery Rate'!I154","v":123.83795000000001},{"$f":"'Liquidation Recovery Rate'!J154","v":1262.58276},{"$f":"'Liquidation Recovery Rate'!K154","v":1143.7245499999999},{"$f":"'Liquidation Recovery Rate'!L154","v":1092.5493300000001},{"$f":"'Liquidation Recovery Rate'!M154","v":5922.5475900000001},{"$f":"'Liquidation Recovery Rate'!N154","v":5883.2453100000002},{"$f":"'Liquidation Recovery Rate'!O154","v":1354.2914412261005},{"$f":"'Liquidation Recovery Rate'!P154","v":1310.157231099791},{"$f":"'Liquidation Recovery Rate'!U154","v":1}]
[null,"LT Investments @ Cost",{"$f":"'Liquidation Recovery Rate'!I19","v":123.83795000000001},{"$f":"'Liquidation Recovery Rate'!J19","v":1262.58276},{"$f":"'Liquidation Recovery Rate'!K19","v":1143.7245499999999},{"$f":"'Liquidation Recovery Rate'!L19","v":1092.5493300000001},{"$f":"'Liquidation Recovery Rate'!M19","v":5922.5475900000001},{"$f":"'Liquidation Recovery Rate'!N19","v":5883.2453100000002},{"$f":"'Liquidation Recovery Rate'!O19","v":1354.2914412261005},{"$f":"'Liquidation Recovery Rate'!P19","v":1310.157231099791}]
[null,"Other Long-Term Assets",{"$f":"'Liquidation Recovery Rate'!I155","v":604.50488600000006},{"$f":"'Liquidation Recovery Rate'!J155","v":498.532285},{"$f":"'Liquidation Recovery Rate'!K155","v":562.26552200000003},{"$f":"'Liquidation Recovery Rate'!L155","v":625.60613599999999},{"$f":"'Liquidation Recovery Rate'!M155","v":771.20488999999998},{"$f":"'Liquidation Recovery Rate'!N155","v":833.981584},{"$f":"'Liquidation Recovery Rate'!O155","v":176.34914132597393},{"$f":"'Liquidation Recovery Rate'!P155","v":170.60220250471957},{"$f":"'Liquidation Recovery Rate'!U155","v":0.1}]
[null,"Adjusted Other Long-Term Assets",{"$f":"'Liquidation Recovery Rate'!I20","v":6045.0488599999999},{"$f":"'Liquidation Recovery Rate'!J20","v":4985.3228499999996},{"$f":"'Liquidation Recovery Rate'!K20","v":5622.6552199999996},{"$f":"'Liquidation Recovery Rate'!L20","v":6256.0613599999997},{"$f":"'Liquidation Recovery Rate'!M20","v":7712.0488999999998},{"$f":"'Liquidation Recovery Rate'!N20","v":8339.8158399999993},{"$f":"'Liquidation Recovery Rate'!O20","v":1763.4914132597391},{"$f":"'Liquidation Recovery Rate'!P20","v":1706.0220250471957}]
[null,"Non-Depreciating Intangible Assets",{"$f":"'Liquidation Recovery Rate'!I156","v":0},{"$f":"'Liquidation Recovery Rate'!J156","v":0},{"$f":"'Liquidation Recovery Rate'!K156","v":0},{"$f":"'Liquidation Recovery Rate'!L156","v":0},{"$f":"'Liquidation Recovery Rate'!M156","v":0},{"$f":"'Liquidation Recovery Rate'!N156","v":0},{"$f":"'Liquidation Recovery Rate'!O156","v":0},{"$f":"'Liquidation Recovery Rate'!P156","v":0},{"$f":"'Liquidation Recovery Rate'!U156","v":0}]
[null,"Non-Depreciating Intangible Assets",{"$f":"'Liquidation Recovery Rate'!I21","v":0},{"$f":"'Liquidation Recovery Rate'!J21","v":0},{"$f":"'Liquidation Recovery Rate'!K21","v":0},{"$f":"'Liquidation Recovery Rate'!L21","v":0},{"$f":"'Liquidation Recovery Rate'!M21","v":0},{"$f":"'Liquidation Recovery Rate'!N21","v":0},{"$f":"'Liquidation Recovery Rate'!O21","v":0},{"$f":"'Liquidation Recovery Rate'!P21","v":0}]
[]
[null,"Total Non-Depreciating Assets",{"$f":"'Liquidation Recovery Rate'!I158","v":-1681.2466852902548},{"$f":"'Liquidation Recovery Rate'!J158","v":-419.95509153565945},{"$f":"'Liquidation Recovery Rate'!K158","v":-1735.3651923873754},{"$f":"'Liquidation Recovery Rate'!L158","v":-4139.4699695689924},{"$f":"'Liquidation Recovery Rate'!M158","v":1141.8607330787509},{"$f":"'Liquidation Recovery Rate'!N158","v":2673.69538617536},{"$f":"'Liquidation Recovery Rate'!O158","v":11263.956360641305},{"$f":"'Liquidation Recovery Rate'!P158","v":10997.631660646499}]
[null,"Total Non-Depreciating Assets",{"$f":"'Liquidation Recovery Rate'!I23","v":9866.8023822097439},{"$f":"'Liquidation Recovery Rate'!J23","v":9624.5040373143402},{"$f":"'Liquidation Recovery Rate'!K23","v":10339.981458312624},{"$f":"'Liquidation Recovery Rate'!L23","v":14293.012166331004},{"$f":"'Liquidation Recovery Rate'!M23","v":19992.782261578755},{"$f":"'Liquidation Recovery Rate'!N23","v":19774.075547675355},{"$f":"'Liquidation Recovery Rate'!O23","v":16725.919033287064},{"$f":"'Liquidation Recovery Rate'!P23","v":16281.597632612853}]
[null,null,{"$f":"'Liquidation Recovery Rate'!I33","v":""}]
[null,"GDP Deflator Adjusted Gross PP&E w/CIP",{"$f":"'Liquidation Recovery Rate'!I160","v":4246.3445163395299},{"$f":"'Liquidation Recovery Rate'!J160","v":4567.188525673464},{"$f":"'Liquidation Recovery Rate'!K160","v":4973.053419264832},{"$f":"'Liquidation Recovery Rate'!L160","v":5486.6220439173949},{"$f":"'Liquidation Recovery Rate'!M160","v":6142.0493903828419},{"$f":"'Liquidation Recovery Rate'!N160","v":6867.9933648504939},{"$f":"'Liquidation Recovery Rate'!O160","v":6575.5526366681461},{"$f":"'Liquidation Recovery Rate'!P160","v":6809.2100171514685},{"$f":"'Liquidation Recovery Rate'!U160","v":0.15785578102610623}]
[null,"GDP Deflator Adjusted Gross PP&E w/CIP",{"$f":"'Liquidation Recovery Rate'!I25","v":26900.152080190644},{"$f":"'Liquidation Recovery Rate'!J25","v":28932.665601382956},{"$f":"'Liquidation Recovery Rate'!K25","v":31503.777605980657},{"$f":"'Liquidation Recovery Rate'!L25","v":34757.181575820883},{"$f":"'Liquidation Recovery Rate'!M25","v":38909.245834760201},{"$f":"'Liquidation Recovery Rate'!N25","v":43508.025618109379},{"$f":"'Liquidation Recovery Rate'!O25","v":41655.443937024262},{"$f":"'Liquidation Recovery Rate'!P25","v":43135.639207444416}]
[null,"Capitalized Operating Leases",{"$f":"'Liquidation Recovery Rate'!I161","v":0},{"$f":"'Liquidation Recovery Rate'!J161","v":0},{"$f":"'Liquidation Recovery Rate'!K161","v":0},{"$f":"'Liquidation Recovery Rate'!L161","v":0},{"$f":"'Liquidation Recovery Rate'!M161","v":0},{"$f":"'Liquidation Recovery Rate'!N161","v":0},{"$f":"'Liquidation Recovery Rate'!O161","v":0},{"$f":"'Liquidation Recovery Rate'!P161","v":0},{"$f":"'Liquidation Recovery Rate'!U161","v":0}]
[null,"Capitalized Operating Leases",{"$f":"'Liquidation Recovery Rate'!I26","v":2419.7563373585053},{"$f":"'Liquidation Recovery Rate'!J26","v":3185.1603775664717},{"$f":"'Liquidation Recovery Rate'!K26","v":2604.5174509752383},{"$f":"'Liquidation Recovery Rate'!L26","v":3151.0064076880922},{"$f":"'Liquidation Recovery Rate'!M26","v":3092.1791836312877},{"$f":"'Liquidation Recovery Rate'!N26","v":0},{"$f":"'Liquidation Recovery Rate'!O26","v":707.07946867327121},{"$f":"'Liquidation Recovery Rate'!P26","v":684.03687023657665}]
[null,"Capitalized Research & Development",{"$f":"'Liquidation Recovery Rate'!I162","v":20.982842147518461},{"$f":"'Liquidation Recovery Rate'!J162","v":29.913585994266157},{"$f":"'Liquidation Recovery Rate'!K162","v":42.395649297015325},{"$f":"'Liquidation Recovery Rate'!L162","v":44.880995869963222},{"$f":"'Liquidation Recovery Rate'!M162","v":45.233855158216045},{"$f":"'Liquidation Recovery Rate'!N162","v":39.071131315109248},{"$f":"'Liquidation Recovery Rate'!O162","v":39.071131315109248},{"$f":"'Liquidation Recovery Rate'!P162","v":29.02189879383279},{"$f":"'Liquidation Recovery Rate'!U162","v":0.15}]
[null,"Capitalized Research & Development",{"$f":"'Liquidation Recovery Rate'!I27","v":139.88561431678974},{"$f":"'Liquidation Recovery Rate'!J27","v":199.42390662844105},{"$f":"'Liquidation Recovery Rate'!K27","v":282.63766198010217},{"$f":"'Liquidation Recovery Rate'!L27","v":299.20663913308817},{"$f":"'Liquidation Recovery Rate'!M27","v":301.55903438810697},{"$f":"'Liquidation Recovery Rate'!N27","v":260.474208767395},{"$f":"'Liquidation Recovery Rate'!O27","v":260.474208767395},{"$f":"'Liquidation Recovery Rate'!P27","v":193.47932529221862}]
[null,"Intangibles Included in Depreciating Assets",{"$f":"'Liquidation Recovery Rate'!I163","v":0},{"$f":"'Liquidation Recovery Rate'!J163","v":0},{"$f":"'Liquidation Recovery Rate'!K163","v":0},{"$f":"'Liquidation Recovery Rate'!L163","v":0},{"$f":"'Liquidation Recovery Rate'!M163","v":0},{"$f":"'Liquidation Recovery Rate'!N163","v":0},{"$f":"'Liquidation Recovery Rate'!O163","v":0},{"$f":"'Liquidation Recovery Rate'!P163","v":0},{"$f":"'Liquidation Recovery Rate'!U163","v":0}]
[null,"Intangibles Included in Depreciating Assets",{"$f":"'Liquidation Recovery Rate'!I28","v":0},{"$f":"'Liquidation Recovery Rate'!J28","v":0},{"$f":"'Liquidation Recovery Rate'!K28","v":0},{"$f":"'Liquidation Recovery Rate'!L28","v":0},{"$f":"'Liquidation Recovery Rate'!M28","v":0},{"$f":"'Liquidation Recovery Rate'!N28","v":0},{"$f":"'Liquidation Recovery Rate'!O28","v":0},{"$f":"'Liquidation Recovery Rate'!P28","v":0}]
[null,"Total Depreciating Assets",{"$f":"'Liquidation Recovery Rate'!I165","v":4267.3273584870485},{"$f":"'Liquidation Recovery Rate'!J165","v":4597.1021116677302},{"$f":"'Liquidation Recovery Rate'!K165","v":5015.4490685618475},{"$f":"'Liquidation Recovery Rate'!L165","v":5531.5030397873579},{"$f":"'Liquidation Recovery Rate'!M165","v":6187.283245541058},{"$f":"'Liquidation Recovery Rate'!N165","v":6907.0644961656035},{"$f":"'Liquidation Recovery Rate'!O165","v":6614.6237679832557},{"$f":"'Liquidation Recovery Rate'!P165","v":6838.2319159453009}]
[null,"Total Depreciating Assets",{"$f":"'Liquidation Recovery Rate'!I30","v":29459.794031865942},{"$f":"'Liquidation Recovery Rate'!J30","v":32317.249885577869},{"$f":"'Liquidation Recovery Rate'!K30","v":34390.932718935997},{"$f":"'Liquidation Recovery Rate'!L30","v":38207.394622642067},{"$f":"'Liquidation Recovery Rate'!M30","v":42302.98405277959},{"$f":"'Liquidation Recovery Rate'!N30","v":43768.499826876774},{"$f":"'Liquidation Recovery Rate'!O30","v":42622.997614464926},{"$f":"'Liquidation Recovery Rate'!P30","v":44013.155402973207}]
[]
[null,"Adjusted Total Assets\n(Total Asset's Prime)",{"$f":"'Liquidation Recovery Rate'!I167","v":2586.0806731967937},{"$f":"'Liquidation Recovery Rate'!J167","v":4177.1470201320708},{"$f":"'Liquidation Recovery Rate'!K167","v":3280.0838761744722},{"$f":"'Liquidation Recovery Rate'!L167","v":1392.0330702183655},{"$f":"'Liquidation Recovery Rate'!M167","v":7329.1439786198089},{"$f":"'Liquidation Recovery Rate'!N167","v":9580.7598823409644},{"$f":"'Liquidation Recovery Rate'!O167","v":17878.580128624562},{"$f":"'Liquidation Recovery Rate'!P167","v":17835.863576591801}]
[null,"Adjusted Total Assets\n(Total Asset's Prime)",{"$f":"'Liquidation Recovery Rate'!I32","v":39326.596414075684},{"$f":"'Liquidation Recovery Rate'!J32","v":41941.753922892211},{"$f":"'Liquidation Recovery Rate'!K32","v":44730.914177248618},{"$f":"'Liquidation Recovery Rate'!L32","v":52500.406788973072},{"$f":"'Liquidation Recovery Rate'!M32","v":62295.766314358349},{"$f":"'Liquidation Recovery Rate'!N32","v":63542.575374552129},{"$f":"'Liquidation Recovery Rate'!O32","v":59348.91664775199},{"$f":"'Liquidation Recovery Rate'!P32","v":60294.753035586058}]
[]
[null,"Term Loan/Revolver",null,null,null,null,null,null,1509,2509]
[null,"Term Loan/Revolver Liquidation Recovery Rate",null,null,null,null,null,null,-1.806,-0.94699999999999995]
[]
[null,"Secured Debt",null,null,null,null,null,null,1240,1240]
[null,"Secured Debt Liquidation Recovery Rate",null,null,null,null,null,null,-3.415,-3.94]
[]
[null,"  Book Value of Debt",{"$f":"'Liquidation Recovery Rate'!I172","v":5620.0440200000003},{"$f":"'Liquidation Recovery Rate'!J172","v":5450.2392399999999},{"$f":"'Liquidation Recovery Rate'!K172","v":5173.7783399999998},{"$f":"'Liquidation Recovery Rate'!L172","v":7010.0784400000002},{"$f":"'Liquidation Recovery Rate'!M172","v":10035.909879999999},{"$f":"'Liquidation Recovery Rate'!N172","v":10545.86413},{"$f":"'Liquidation Recovery Rate'!O172","v":10545.86413},null,{"$f":"'Liquidation Recovery Rate'!U172","v":1}]
[null,"  + Operating Lease Debt",{"$f":"'Liquidation Recovery Rate'!I173","v":0},{"$f":"'Liquidation Recovery Rate'!J173","v":0},{"$f":"'Liquidation Recovery Rate'!K173","v":0},{"$f":"'Liquidation Recovery Rate'!L173","v":0},{"$f":"'Liquidation Recovery Rate'!M173","v":0},{"$f":"'Liquidation Recovery Rate'!N173","v":0},{"$f":"'Liquidation Recovery Rate'!O173","v":0},null,{"$f":"'Liquidation Recovery Rate'!U173","v":0}]
[null,"  + Other Long Term Liabilities",{"$f":"'Liquidation Recovery Rate'!I174","v":1552.72732},{"$f":"'Liquidation Recovery Rate'!J174","v":1641.8723},{"$f":"'Liquidation Recovery Rate'!K174","v":1728.5800300000001},{"$f":"'Liquidation Recovery Rate'!L174","v":1676.4111399999999},{"$f":"'Liquidation Recovery Rate'!M174","v":1646.14014},{"$f":"'Liquidation Recovery Rate'!N174","v":1646.14014},{"$f":"'Liquidation Recovery Rate'!O174","v":1646.14014},null,{"$f":"'Liquidation Recovery Rate'!U174","v":1}]
[null,"  + Preferred Stock",{"$f":"'Liquidation Recovery Rate'!I175","v":0},{"$f":"'Liquidation Recovery Rate'!J175","v":0},{"$f":"'Liquidation Recovery Rate'!K175","v":0},{"$f":"'Liquidation Recovery Rate'!L175","v":0},{"$f":"'Liquidation Recovery Rate'!M175","v":0},{"$f":"'Liquidation Recovery Rate'!N175","v":0},{"$f":"'Liquidation Recovery Rate'!O175","v":0},null,{"$f":"'Liquidation Recovery Rate'!U175","v":0}]
[null,"  + Pension Obligations",{"$f":"'Liquidation Recovery Rate'!I176","v":0},{"$f":"'Liquidation Recovery Rate'!J176","v":521.57859999999982},{"$f":"'Liquidation Recovery Rate'!K176","v":932.84110999999984},{"$f":"'Liquidation Recovery Rate'!L176","v":832.3902499999997},{"$f":"'Liquidation Recovery Rate'!M176","v":1466.5303899999999},{"$f":"'Liquidation Recovery Rate'!N176","v":1466.5303899999999},{"$f":"'Liquidation Recovery Rate'!O176","v":1466.5303899999999},null,{"$f":"'Liquidation Recovery Rate'!U176","v":1}]
[null,"  + Stock Option Claims",{"$f":"'Liquidation Recovery Rate'!I177","v":0},{"$f":"'Liquidation Recovery Rate'!J177","v":0},{"$f":"'Liquidation Recovery Rate'!K177","v":0},{"$f":"'Liquidation Recovery Rate'!L177","v":0},{"$f":"'Liquidation Recovery Rate'!M177","v":0},{"$f":"'Liquidation Recovery Rate'!N177","v":0},{"$f":"'Liquidation Recovery Rate'!O177","v":0},null,{"$f":"'Liquidation Recovery Rate'!U177","v":0}]
[null,"Total Debt Prime",{"$f":"'Liquidation Recovery Rate'!I178","v":7172.7713400000002},{"$f":"'Liquidation Recovery Rate'!J178","v":7613.6901399999997},{"$f":"'Liquidation Recovery Rate'!K178","v":7835.1994799999993},{"$f":"'Liquidation Recovery Rate'!L178","v":9518.8798299999999},{"$f":"'Liquidation Recovery Rate'!M178","v":13148.580409999999},{"$f":"'Liquidation Recovery Rate'!N178","v":13658.534659999999},{"$f":"'Liquidation Recovery Rate'!O178","v":13658.534659999999}]
[null,null,{"$f":"'Liquidation Recovery Rate'!I179","v":0},{"$f":"'Liquidation Recovery Rate'!J179","v":0},{"$f":"'Liquidation Recovery Rate'!K179","v":0},{"$f":"'Liquidation Recovery Rate'!L179","v":0},{"$f":"'Liquidation Recovery Rate'!M179","v":0},{"$f":"'Liquidation Recovery Rate'!N179","v":0},{"$f":"'Liquidation Recovery Rate'!O179","v":0}]
[null,"Adjusted Liquidation Recovery Rate\nLiquidation Recovery Rate Prime",{"$f":"'Liquidation Recovery Rate'!I180","v":0.36054135153802264},{"$f":"'Liquidation Recovery Rate'!J180","v":0.54863633052080985},{"$f":"'Liquidation Recovery Rate'!K180","v":0.4186343799602244},{"$f":"'Liquidation Recovery Rate'!L180","v":0.14623916837684939},{"$f":"'Liquidation Recovery Rate'!M180","v":0.55740952635812413},{"$f":"'Liquidation Recovery Rate'!N180","v":0.70144859026487727},{"$f":"'Liquidation Recovery Rate'!O180","v":1.3089676582205607}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Net PP&E / Gross PP&E"]
[]
[null,{"$f":"B184","v":"Jollibee Foods Corp. (in millions)"},{"$f":"'Assets Prime - Negative Case'!S1","v":2011},{"$f":"'Assets Prime - Negative Case'!T1","v":2012},{"$f":"'Assets Prime - Negative Case'!U1","v":2013},{"$f":"'Assets Prime - Negative Case'!V1","v":2014},{"$f":"'Assets Prime - Negative Case'!W1","v":2015},{"$f":"'Assets Prime - Negative Case'!X1","v":"Q4 2015"},{"$f":"'Assets Prime - Negative Case'!Y1","v":"2016E"}]
[null,"GDP Deflator Adjusted Gross PP&E"]
[null,"Gross PP&E:",{"$f":"'Assets Prime - Negative Case'!S117","v":24015.200000000001},{"$f":"'Assets Prime - Negative Case'!T117","v":25793.108},{"$f":"'Assets Prime - Negative Case'!U117","v":28208.061000000002},{"$f":"'Assets Prime - Negative Case'!V117","v":31208.871999999999},{"$f":"'Assets Prime - Negative Case'!W117","v":34688.191914070128},{"$f":"'Assets Prime - Negative Case'!X117","v":36741.076148774097},{"$f":"'Assets Prime - Negative Case'!Y117","v":36741.076148774097}]
[null,"      Less: Land",{"$f":"'Assets Prime - Negative Case'!S118","v":679.25400000000002},{"$f":"'Assets Prime - Negative Case'!T118","v":661.79399999999998},{"$f":"'Assets Prime - Negative Case'!U118","v":666.21400000000006},{"$f":"'Assets Prime - Negative Case'!V118","v":756.71274653749447},{"$f":"'Assets Prime - Negative Case'!W118","v":669.73500000000001},{"$f":"'Assets Prime - Negative Case'!X118","v":709.37063238854739},{"$f":"'Assets Prime - Negative Case'!Y118","v":709.37063238854739}]
[null,"      Less: Construction in Progress",{"$f":"'Assets Prime - Negative Case'!S119","v":672.79899999999998},{"$f":"'Assets Prime - Negative Case'!T119","v":292.75400000000002},{"$f":"'Assets Prime - Negative Case'!U119","v":548.00400000000002},{"$f":"'Assets Prime - Negative Case'!V119","v":1275.2370000000001},{"$f":"'Assets Prime - Negative Case'!W119","v":1267.8979999999999},{"$f":"'Assets Prime - Negative Case'!X119","v":1342.9335573983358},{"$f":"'Assets Prime - Negative Case'!Y119","v":1342.9335573983358}]
[null,"      Plus: Cumulative PP&E recaptured",{"$f":"'Assets Prime - Negative Case'!S120","v":0},{"$f":"'Assets Prime - Negative Case'!T120","v":0},{"$f":"'Assets Prime - Negative Case'!U120","v":0},{"$f":"'Assets Prime - Negative Case'!V120","v":0},{"$f":"'Assets Prime - Negative Case'!W120","v":0},{"$f":"'Assets Prime - Negative Case'!X120","v":0},{"$f":"'Assets Prime - Negative Case'!Y120","v":0}]
[null,"Gross PP&E Adjusted:",{"$f":"'Assets Prime - Negative Case'!S121","v":22663.147000000001},{"$f":"'Assets Prime - Negative Case'!T121","v":24838.559999999998},{"$f":"'Assets Prime - Negative Case'!U121","v":26993.843000000001},{"$f":"'Assets Prime - Negative Case'!V121","v":29176.922253462504},{"$f":"'Assets Prime - Negative Case'!W121","v":32750.558914070127},{"$f":"'Assets Prime - Negative Case'!X121","v":34688.771958987214},{"$f":"'Assets Prime - Negative Case'!Y121","v":34688.771958987214}]
[]
[null,"Net PP&E:",{"$f":"'Assets Prime - Negative Case'!S123","v":10580.4},{"$f":"'Assets Prime - Negative Case'!T123","v":11059.4},{"$f":"'Assets Prime - Negative Case'!U123","v":11772.4},{"$f":"'Assets Prime - Negative Case'!V123","v":13371.566999999999},{"$f":"'Assets Prime - Negative Case'!W123","v":14862.295641055112},{"$f":"'Assets Prime - Negative Case'!X123","v":9081.1820000000007},{"$f":"'Assets Prime - Negative Case'!Y123","v":15741.862165842931}]
[null,"      Less: Land",{"$f":"'Assets Prime - Negative Case'!S124","v":679.25400000000002},{"$f":"'Assets Prime - Negative Case'!T124","v":661.79399999999998},{"$f":"'Assets Prime - Negative Case'!U124","v":666.21400000000006},{"$f":"'Assets Prime - Negative Case'!V124","v":756.71274653749447},{"$f":"'Assets Prime - Negative Case'!W124","v":669.73500000000001},{"$f":"'Assets Prime - Negative Case'!X124","v":709.37063238854739},{"$f":"'Assets Prime - Negative Case'!Y124","v":709.37063238854739}]
[null,"      Less: Construction in Progress",{"$f":"'Assets Prime - Negative Case'!S125","v":672.79899999999998},{"$f":"'Assets Prime - Negative Case'!T125","v":292.75400000000002},{"$f":"'Assets Prime - Negative Case'!U125","v":548.00400000000002},{"$f":"'Assets Prime - Negative Case'!V125","v":1275.2370000000001},{"$f":"'Assets Prime - Negative Case'!W125","v":1267.8979999999999},{"$f":"'Assets Prime - Negative Case'!X125","v":1342.9335573983358},{"$f":"'Assets Prime - Negative Case'!Y125","v":1342.9335573983358}]
[null,"      Plus: Cumulative PP&E recaptured",{"$f":"'Assets Prime - Negative Case'!S126","v":0},{"$f":"'Assets Prime - Negative Case'!T126","v":0},{"$f":"'Assets Prime - Negative Case'!U126","v":0},{"$f":"'Assets Prime - Negative Case'!V126","v":0},{"$f":"'Assets Prime - Negative Case'!W126","v":0},{"$f":"'Assets Prime - Negative Case'!X126","v":0},{"$f":"'Assets Prime - Negative Case'!Y126","v":0}]
[null,"Net PP&E Adjusted:",{"$f":"'Assets Prime - Negative Case'!S127","v":9228.3469999999979},{"$f":"'Assets Prime - Negative Case'!T127","v":10104.851999999999},{"$f":"'Assets Prime - Negative Case'!U127","v":10558.181999999999},{"$f":"'Assets Prime - Negative Case'!V127","v":11339.617253462504},{"$f":"'Assets Prime - Negative Case'!W127","v":12924.662641055113},{"$f":"'Assets Prime - Negative Case'!X127","v":7028.8778102131182},{"$f":"'Assets Prime - Negative Case'!Y127","v":13689.557976056049}]
[]
[null,"Net PP&E / Gross PP&E",{"$f":"(C296/(C290+C295))*100","v":40.719618506644281},{"$f":"(D296/(D290+D295))*100","v":40.682116837691076},39.113297058147658,38.865022002506791,39.463945256526557,20.262688510632234,39.463945256526557]
[]
[]
[]
[]
[]
[]
[null,"Book Leverage"]
[null,null,{"$f":"'Performance and Valuation Chart'!Q25","v":"PSE:JFC"}]
[null,{"$f":"B284","v":"Jollibee Foods Corp. (in millions)"},{"$f":"F170","v":"Q4 2013"},{"$f":"G170","v":"Q1 2014"},{"$f":"H170","v":"Q2 2014"},"Q3 2014","Q4 2014","Q1 2015","Q2 2015",{"$f":"M170","v":"Q3 2015"},{"$f":"N170","v":"Q4 2015"},{"$f":"O170","v":"Q1 2016"},"Q2 2016"]
["iq_total_debt","Total Book Debt",12797.9,13369.8,13487.8,14141.8,13926.8,15430.6,15130.2,14997.2,14291.8,17901.599999999999,17990.5]
["iq_total_assets","Total Book Assets",34123.800000000003,34453.4,35551.300000000003,36626.300000000003,36369.1,37780.6,36020.800000000003,34281.4,32155.599999999999,34947.9,32959.5]
[{"$f":"\"IQ_GW_INTAN\"","v":"IQ_GW_INTAN"},"Total Goodwill & Intangibles",2789.5,2778.6,2853.8,2872.7,2891.5,2902.3,2811.2,2735.3,2593.5,2627.5,2581.6]
[null,"Total Assets (Exc. Goodwill & Intangibles)",{"$f":"C309-C310","v":31334.300000000003},{"$f":"D309-D310","v":31674.800000000003},32697.500000000004,33753.600000000006,33477.599999999999,34878.299999999996,33209.600000000006,31546.100000000002,29562.1,32320.400000000001,30377.9]
[]
[null,"Book Leverage",{"$f":"C308/C311","v":0.40843101648991675},{"$f":"D308/D311","v":0.42209579855279267},0.41250248489945707,0.41897160599165711,0.41600353669319184,0.44241261758743983,0.45559717671998451,0.47540583463566016,0.48345009319364995,0.55387928367223171,0.59222329390774209]
[]
[]
[]
[]
[]
[]
[]
[null,"CDS Spread"]
[]
[null,{"$f":"+C3","v":"Jollibee Foods Corp."},{"$f":"+P174","v":"1 Year"},{"$f":"+Q174","v":"2 Year"},"3 Year","4 Year","5 Year","6 Year","7 Year"]
[null,"CDS Spread (bps)",{"$f":"+P175","v":"NA"},{"$f":"+Q175","v":"NA"},"NA","NA","NA","NA","NA"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Debt Schedule"]
[]
[null,"Debt Tranch",null,"Amount Outstanding ($m)",null,"Maturity Date","Coupon","STW (bps)"]

{"sheet":"Historic Uses of Cash","index":10,"n_rows":55,"n_cols":24,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"\"Historic Uses of Cash: \"&'Performance and Valuation Chart'!R34&\" (\"&'Performance and Valuation Chart'!R50&\":\"&'Performance and Valuation Chart'!Q25&\")\"","v":"Historic Uses of Cash: Jollibee Foods Corp. (PSE:PSE:JFC)"},null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,{"$f":"+'Performance and Valuation Chart'!C21","v":"Stock Price PHP 250 - Market Cap 268.7B"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Performance and Valuation Chart'!N21","v":"Data Date - 9/13/2016"}]
[null,{"$f":"+'Performance and Valuation Chart'!C22","v":"Consumer Discretionary - Hotels, Restaurants and Leisure"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Performance and Valuation Chart'!N22","v":"Fiscal Year - 12/31/2015 - Current Quarter - Q22016"}]
[null,null,null,null,{"$f":"'Earnings Prime'!O4","v":""},{"$f":"'Earnings Prime'!P4","v":""},{"$f":"'Earnings Prime'!Q4","v":""},{"$f":"'Earnings Prime'!R4","v":""},{"$f":"'Earnings Prime'!S4","v":""},{"$f":"'Earnings Prime'!T4","v":""},{"$f":"'Earnings Prime'!U4","v":""},{"$f":"'Earnings Prime'!V4","v":""},{"$f":"'Earnings Prime'!W4","v":""},{"$f":"'Earnings Prime'!X4","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"x",null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[null,null,null,{"$f":"'Earnings Prime'!C1","v":"PSE:JFC"},{"$f":"'Earnings Prime'!D1","v":1996},{"$f":"'Earnings Prime'!E1","v":1997},{"$f":"'Earnings Prime'!F1","v":1998},{"$f":"'Earnings Prime'!G1","v":1999},{"$f":"'Earnings Prime'!H1","v":2000},{"$f":"'Earnings Prime'!I1","v":2001},{"$f":"'Earnings Prime'!J1","v":2002},{"$f":"'Earnings Prime'!K1","v":2003},{"$f":"'Earnings Prime'!L1","v":2004},{"$f":"'Earnings Prime'!M1","v":2005},{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015}]
[null,null,null,"Uses of Cash",{"$f":"'Earnings Prime'!D2","v":981},{"$f":"'Earnings Prime'!E2","v":982},{"$f":"'Earnings Prime'!F2","v":983},{"$f":"'Earnings Prime'!G2","v":984},{"$f":"'Earnings Prime'!H2","v":985},{"$f":"'Earnings Prime'!I2","v":986},{"$f":"'Earnings Prime'!J2","v":987},{"$f":"'Earnings Prime'!K2","v":988},{"$f":"'Earnings Prime'!L2","v":989},{"$f":"'Earnings Prime'!M2","v":990},{"$f":"'Earnings Prime'!N2","v":991},{"$f":"'Earnings Prime'!O2","v":992},{"$f":"'Earnings Prime'!P2","v":993},{"$f":"'Earnings Prime'!Q2","v":994},{"$f":"'Earnings Prime'!R2","v":995},{"$f":"'Earnings Prime'!S2","v":996},{"$f":"'Earnings Prime'!T2","v":997},{"$f":"'Earnings Prime'!U2","v":998},{"$f":"'Earnings Prime'!V2","v":999},{"$f":"'Earnings Prime'!W2","v":1000}]
[null,null,null,null,{"$f":"+F37-1","v":981},982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,{"$f":"+X37-1","v":999},1000]
[null,null,null,"Gross Operating Cash Flow",{"$f":"'DRS - Base Case'!D28","v":783.30108000000007},{"$f":"'DRS - Base Case'!E28","v":1194.9437500000001},{"$f":"'DRS - Base Case'!F28","v":963.67850000000021},{"$f":"'DRS - Base Case'!G28","v":913.03818000000001},{"$f":"'DRS - Base Case'!H28","v":1243.3374400000002},{"$f":"'DRS - Base Case'!I28","v":1002.0571662768003},{"$f":"'DRS - Base Case'!J28","v":1375.8040916119501},{"$f":"'DRS - Base Case'!K28","v":2065.4564343503198},{"$f":"'DRS - Base Case'!L28","v":3062.3710996998302},{"$f":"'DRS - Base Case'!M28","v":3492.1382680505608},{"$f":"'DRS - Base Case'!N28","v":3790.4418789737497},{"$f":"'DRS - Base Case'!O28","v":4353.7108000405397},{"$f":"'DRS - Base Case'!P28","v":3993.8232947717606},{"$f":"'DRS - Base Case'!Q28","v":4571.1324810857495},{"$f":"'DRS - Base Case'!R28","v":5196.6285489688107},{"$f":"'DRS - Base Case'!S28","v":5627.0950441854211},{"$f":"'DRS - Base Case'!T28","v":6664.0476731712597},{"$f":"'DRS - Base Case'!U28","v":7427.1893927167994},{"$f":"'DRS - Base Case'!V28","v":9543.0819635773605},{"$f":"'DRS - Base Case'!W28","v":8461.2188050939203}]
[]
[277,278,null,"Debt Repayment",{"$f":"VLOOKUP(E$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(E$37,'Data Read File'!$H:$YO,$B40,0)","v":-766.08452000000011},{"$f":"VLOOKUP(F$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(F$37,'Data Read File'!$H:$YO,$B40,0)","v":-230.43254000000002},{"$f":"VLOOKUP(G$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(G$37,'Data Read File'!$H:$YO,$B40,0)","v":1140.3526100000001},{"$f":"VLOOKUP(H$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(H$37,'Data Read File'!$H:$YO,$B40,0)","v":-55.587800000000001},{"$f":"VLOOKUP(I$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(I$37,'Data Read File'!$H:$YO,$B40,0)","v":336.1241},{"$f":"VLOOKUP(J$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(J$37,'Data Read File'!$H:$YO,$B40,0)","v":-850},{"$f":"VLOOKUP(K$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(K$37,'Data Read File'!$H:$YO,$B40,0)","v":113.33333},{"$f":"VLOOKUP(L$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(L$37,'Data Read File'!$H:$YO,$B40,0)","v":226.66667000000001},{"$f":"VLOOKUP(M$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(M$37,'Data Read File'!$H:$YO,$B40,0)","v":226.66667000000001},{"$f":"VLOOKUP(N$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(N$37,'Data Read File'!$H:$YO,$B40,0)","v":272.47769},{"$f":"VLOOKUP(O$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(O$37,'Data Read File'!$H:$YO,$B40,0)","v":78.484849999999994},{"$f":"VLOOKUP(P$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(P$37,'Data Read File'!$H:$YO,$B40,0)","v":-36.318730000000016},{"$f":"VLOOKUP(Q$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(Q$37,'Data Read File'!$H:$YO,$B40,0)","v":-2415.01631},{"$f":"VLOOKUP(R$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(R$37,'Data Read File'!$H:$YO,$B40,0)","v":139.94225999999998},{"$f":"VLOOKUP(S$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(S$37,'Data Read File'!$H:$YO,$B40,0)","v":-1483.3093900000001},{"$f":"VLOOKUP(T$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(T$37,'Data Read File'!$H:$YO,$B40,0)","v":-1309.1636999999996},{"$f":"VLOOKUP(U$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(U$37,'Data Read File'!$H:$YO,$B40,0)","v":-71.936109999999871},{"$f":"VLOOKUP(V$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(V$37,'Data Read File'!$H:$YO,$B40,0)","v":566.77177000000029},{"$f":"VLOOKUP(W$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(W$37,'Data Read File'!$H:$YO,$B40,0)","v":-1821.5474999999999},{"$f":"VLOOKUP(X$37,'Data Read File'!$H:$YO,$A40,0)+VLOOKUP(X$37,'Data Read File'!$H:$YO,$B40,0)","v":-2845.4399999999987}]
[null,null,null,"Interest Expense",{"$f":"'DRS - Base Case'!D9","v":0},{"$f":"'DRS - Base Case'!E9","v":376.08494000000002},{"$f":"'DRS - Base Case'!F9","v":1.5044999999999999},{"$f":"'DRS - Base Case'!G9","v":40.509909999999998},{"$f":"'DRS - Base Case'!H9","v":0},{"$f":"'DRS - Base Case'!I9","v":78.308850000000007},{"$f":"'DRS - Base Case'!J9","v":87.648780000000002},{"$f":"'DRS - Base Case'!K9","v":56.81353},{"$f":"'DRS - Base Case'!L9","v":51.113680000000002},{"$f":"'DRS - Base Case'!M9","v":43.245570000000001},{"$f":"'DRS - Base Case'!N9","v":80.407510000000002},{"$f":"'DRS - Base Case'!O9","v":55.469290000000001},{"$f":"'DRS - Base Case'!P9","v":105.08042},{"$f":"'DRS - Base Case'!Q9","v":218.90975},{"$f":"'DRS - Base Case'!R9","v":193.2012},{"$f":"'DRS - Base Case'!S9","v":291.34278999999998},{"$f":"'DRS - Base Case'!T9","v":206.0127},{"$f":"'DRS - Base Case'!U9","v":152.92003},{"$f":"'DRS - Base Case'!V9","v":152.47125},{"$f":"'DRS - Base Case'!W9","v":225.54432}]
[null,null,null,"Rental Expense",{"$f":"'DRS - Base Case'!D11","v":0},{"$f":"'DRS - Base Case'!E11","v":0},{"$f":"'DRS - Base Case'!F11","v":0},{"$f":"'DRS - Base Case'!G11","v":0},{"$f":"'DRS - Base Case'!H11","v":0},{"$f":"'DRS - Base Case'!I11","v":0},{"$f":"'DRS - Base Case'!J11","v":0},{"$f":"'DRS - Base Case'!K11","v":0},{"$f":"'DRS - Base Case'!L11","v":150},{"$f":"'DRS - Base Case'!M11","v":68.254525999999942},{"$f":"'DRS - Base Case'!N11","v":131.9801550000002},{"$f":"'DRS - Base Case'!O11","v":198.42451100000017},{"$f":"'DRS - Base Case'!P11","v":151.54868799999986},{"$f":"'DRS - Base Case'!Q11","v":182.62916899999988},{"$f":"'DRS - Base Case'!R11","v":189.1414920000002},{"$f":"'DRS - Base Case'!S11","v":301.13194300000032},{"$f":"'DRS - Base Case'!T11","v":396.38434599999982},{"$f":"'DRS - Base Case'!U11","v":331.89944099999957},{"$f":"'DRS - Base Case'!V11","v":401.53974199999993},{"$f":"'DRS - Base Case'!W11","v":390.934123}]
[null,null,null,"R&D Expense",{"$f":"'DRS - Base Case'!D10","v":0},{"$f":"'DRS - Base Case'!E10","v":0},{"$f":"'DRS - Base Case'!F10","v":0},{"$f":"'DRS - Base Case'!G10","v":0},{"$f":"'DRS - Base Case'!H10","v":0},{"$f":"'DRS - Base Case'!I10","v":0},{"$f":"'DRS - Base Case'!J10","v":0},{"$f":"'DRS - Base Case'!K10","v":0},{"$f":"'DRS - Base Case'!L10","v":0},{"$f":"'DRS - Base Case'!M10","v":0},{"$f":"'DRS - Base Case'!N10","v":0},{"$f":"'DRS - Base Case'!O10","v":0},{"$f":"'DRS - Base Case'!P10","v":0},{"$f":"'DRS - Base Case'!Q10","v":0},{"$f":"'DRS - Base Case'!R10","v":61.845073970000001},{"$f":"'DRS - Base Case'!S10","v":70.923150000000007},{"$f":"'DRS - Base Case'!T10","v":56.762832000000003},{"$f":"'DRS - Base Case'!U10","v":79.590670000000003},{"$f":"'DRS - Base Case'!V10","v":77.609619440000003},{"$f":"'DRS - Base Case'!W10","v":72.994618939999995}]
[276,null,null,"Capex",{"$f":"VLOOKUP(E$37,'Data Read File'!$H:$YO,$A44,0)","v":1236.5169100000001},{"$f":"VLOOKUP(F$37,'Data Read File'!$H:$YO,$A44,0)","v":870.90381000000002},{"$f":"VLOOKUP(G$37,'Data Read File'!$H:$YO,$A44,0)","v":1065.8891599999999},{"$f":"VLOOKUP(H$37,'Data Read File'!$H:$YO,$A44,0)","v":624.50761999999997},{"$f":"VLOOKUP(I$37,'Data Read File'!$H:$YO,$A44,0)","v":1142.30024},{"$f":"VLOOKUP(J$37,'Data Read File'!$H:$YO,$A44,0)","v":1903.44228},{"$f":"VLOOKUP(K$37,'Data Read File'!$H:$YO,$A44,0)","v":1612.55448},{"$f":"VLOOKUP(L$37,'Data Read File'!$H:$YO,$A44,0)","v":2011.10214},{"$f":"VLOOKUP(M$37,'Data Read File'!$H:$YO,$A44,0)","v":1414.4174800000001},{"$f":"VLOOKUP(N$37,'Data Read File'!$H:$YO,$A44,0)","v":1382.8210099999999},{"$f":"VLOOKUP(O$37,'Data Read File'!$H:$YO,$A44,0)","v":1920.2441799999999},{"$f":"VLOOKUP(P$37,'Data Read File'!$H:$YO,$A44,0)","v":2055.99838},{"$f":"VLOOKUP(Q$37,'Data Read File'!$H:$YO,$A44,0)","v":2921.7976100000001},{"$f":"VLOOKUP(R$37,'Data Read File'!$H:$YO,$A44,0)","v":2575.11699},{"$f":"VLOOKUP(S$37,'Data Read File'!$H:$YO,$A44,0)","v":2553.4491499999999},{"$f":"VLOOKUP(T$37,'Data Read File'!$H:$YO,$A44,0)","v":3700.4492599999999},{"$f":"VLOOKUP(U$37,'Data Read File'!$H:$YO,$A44,0)","v":3755.90688},{"$f":"VLOOKUP(V$37,'Data Read File'!$H:$YO,$A44,0)","v":3907.8758899999998},{"$f":"VLOOKUP(W$37,'Data Read File'!$H:$YO,$A44,0)","v":5045.4744199999996},{"$f":"VLOOKUP(X$37,'Data Read File'!$H:$YO,$A44,0)","v":4596.7865499999998}]
[279,null,null,"Change in Working Capital",{"$f":"VLOOKUP(E$37,'Data Read File'!$H:$YO,$A45,0)","v":14.6936},{"$f":"VLOOKUP(F$37,'Data Read File'!$H:$YO,$A45,0)","v":-51.535139999999998},{"$f":"VLOOKUP(G$37,'Data Read File'!$H:$YO,$A45,0)","v":37.897269999999999},{"$f":"VLOOKUP(H$37,'Data Read File'!$H:$YO,$A45,0)","v":-406.16779000000002},{"$f":"VLOOKUP(I$37,'Data Read File'!$H:$YO,$A45,0)","v":-17.593509999999998},{"$f":"VLOOKUP(J$37,'Data Read File'!$H:$YO,$A45,0)","v":30.869759999999999},{"$f":"VLOOKUP(K$37,'Data Read File'!$H:$YO,$A45,0)","v":-331.67655999999999},{"$f":"VLOOKUP(L$37,'Data Read File'!$H:$YO,$A45,0)","v":-880.97204999999997},{"$f":"VLOOKUP(M$37,'Data Read File'!$H:$YO,$A45,0)","v":-624.08861999999999},{"$f":"VLOOKUP(N$37,'Data Read File'!$H:$YO,$A45,0)","v":66.228070000000002},{"$f":"VLOOKUP(O$37,'Data Read File'!$H:$YO,$A45,0)","v":32.813690000000001},{"$f":"VLOOKUP(P$37,'Data Read File'!$H:$YO,$A45,0)","v":-260.22942},{"$f":"VLOOKUP(Q$37,'Data Read File'!$H:$YO,$A45,0)","v":-94.484690000000001},{"$f":"VLOOKUP(R$37,'Data Read File'!$H:$YO,$A45,0)","v":-1697.7158199999999},{"$f":"VLOOKUP(S$37,'Data Read File'!$H:$YO,$A45,0)","v":206.76351},{"$f":"VLOOKUP(T$37,'Data Read File'!$H:$YO,$A45,0)","v":287.24139000000002},{"$f":"VLOOKUP(U$37,'Data Read File'!$H:$YO,$A45,0)","v":-1452.3422800000001},{"$f":"VLOOKUP(V$37,'Data Read File'!$H:$YO,$A45,0)","v":-758.25513000000001},{"$f":"VLOOKUP(W$37,'Data Read File'!$H:$YO,$A45,0)","v":5924.5553900000004},{"$f":"VLOOKUP(X$37,'Data Read File'!$H:$YO,$A45,0)","v":-5001.1067899999998}]
[null,null,null,"Cash Pension and OPEB Expenses",{"$f":"'Pension Data - Report'!D19","v":0},{"$f":"'Pension Data - Report'!E19","v":0},{"$f":"'Pension Data - Report'!F19","v":0},{"$f":"'Pension Data - Report'!G19","v":0},{"$f":"'Pension Data - Report'!H19","v":34.585999999999999},{"$f":"'Pension Data - Report'!I19","v":42.79813},{"$f":"'Pension Data - Report'!J19","v":0},{"$f":"'Pension Data - Report'!K19","v":0},{"$f":"'Pension Data - Report'!L19","v":65.495400000000004},{"$f":"'Pension Data - Report'!M19","v":62.722479999999997},{"$f":"'Pension Data - Report'!N19","v":97.122339999999994},{"$f":"'Pension Data - Report'!O19","v":180.81888000000001},{"$f":"'Pension Data - Report'!P19","v":145.69198},{"$f":"'Pension Data - Report'!Q19","v":140.75386},{"$f":"'Pension Data - Report'!R19","v":156.11787000000001},{"$f":"'Pension Data - Report'!S19","v":0},{"$f":"'Pension Data - Report'!T19","v":102.37221},{"$f":"'Pension Data - Report'!U19","v":206.29077000000001},{"$f":"'Pension Data - Report'!V19","v":245.58373},{"$f":"'Pension Data - Report'!W19","v":312.63574}]
[280,null,null,"Dividends",{"$f":"VLOOKUP(E$37,'Data Read File'!$H:$YO,$A47,0)","v":110.02169000000001},{"$f":"VLOOKUP(F$37,'Data Read File'!$H:$YO,$A47,0)","v":131.45354},{"$f":"VLOOKUP(G$37,'Data Read File'!$H:$YO,$A47,0)","v":161.08160000000001},{"$f":"VLOOKUP(H$37,'Data Read File'!$H:$YO,$A47,0)","v":182.54338000000001},{"$f":"VLOOKUP(I$37,'Data Read File'!$H:$YO,$A47,0)","v":178.23482000000001},{"$f":"VLOOKUP(J$37,'Data Read File'!$H:$YO,$A47,0)","v":220.19606999999999},{"$f":"VLOOKUP(K$37,'Data Read File'!$H:$YO,$A47,0)","v":252.26501999999999},{"$f":"VLOOKUP(L$37,'Data Read File'!$H:$YO,$A47,0)","v":321.55831000000001},{"$f":"VLOOKUP(M$37,'Data Read File'!$H:$YO,$A47,0)","v":407.22543999999999},{"$f":"VLOOKUP(N$37,'Data Read File'!$H:$YO,$A47,0)","v":472.59872000000001},{"$f":"VLOOKUP(O$37,'Data Read File'!$H:$YO,$A47,0)","v":659.64117999999996},{"$f":"VLOOKUP(P$37,'Data Read File'!$H:$YO,$A47,0)","v":364.5487},{"$f":"VLOOKUP(Q$37,'Data Read File'!$H:$YO,$A47,0)","v":1212.7831799999999},{"$f":"VLOOKUP(R$37,'Data Read File'!$H:$YO,$A47,0)","v":843.90602000000001},{"$f":"VLOOKUP(S$37,'Data Read File'!$H:$YO,$A47,0)","v":1277.22525},{"$f":"VLOOKUP(T$37,'Data Read File'!$H:$YO,$A47,0)","v":1196.62168},{"$f":"VLOOKUP(U$37,'Data Read File'!$H:$YO,$A47,0)","v":1230.06423},{"$f":"VLOOKUP(V$37,'Data Read File'!$H:$YO,$A47,0)","v":1132.7049099999999},{"$f":"VLOOKUP(W$37,'Data Read File'!$H:$YO,$A47,0)","v":1560.65786},{"$f":"VLOOKUP(X$37,'Data Read File'!$H:$YO,$A47,0)","v":1899.66561}]
[281,null,null,"Share Buybacks",{"$f":"VLOOKUP(E$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(F$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(G$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(H$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(I$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(J$37,'Data Read File'!$H:$YO,$A48,0)","v":614.61901999999998},{"$f":"VLOOKUP(K$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(L$37,'Data Read File'!$H:$YO,$A48,0)","v":136.42520999999999},{"$f":"VLOOKUP(M$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(N$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(O$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(P$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(Q$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(R$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(S$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(T$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(U$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(V$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(W$37,'Data Read File'!$H:$YO,$A48,0)","v":0},{"$f":"VLOOKUP(X$37,'Data Read File'!$H:$YO,$A48,0)","v":0}]
[283,null,null,"Acquisitions",{"$f":"VLOOKUP(E$37,'Data Read File'!$H:$YO,$A49,0)","v":0},{"$f":"VLOOKUP(F$37,'Data Read File'!$H:$YO,$A49,0)","v":0},{"$f":"VLOOKUP(G$37,'Data Read File'!$H:$YO,$A49,0)","v":0},{"$f":"VLOOKUP(H$37,'Data Read File'!$H:$YO,$A49,0)","v":0},{"$f":"VLOOKUP(I$37,'Data Read File'!$H:$YO,$A49,0)","v":0},{"$f":"VLOOKUP(J$37,'Data Read File'!$H:$YO,$A49,0)","v":0},{"$f":"VLOOKUP(K$37,'Data Read File'!$H:$YO,$A49,0)","v":0},{"$f":"VLOOKUP(L$37,'Data Read File'!$H:$YO,$A49,0)","v":0},{"$f":"VLOOKUP(M$37,'Data Read File'!$H:$YO,$A49,0)","v":448.14801},{"$f":"VLOOKUP(N$37,'Data Read File'!$H:$YO,$A49,0)","v":1198.1309200000001},{"$f":"VLOOKUP(O$37,'Data Read File'!$H:$YO,$A49,0)","v":358.38231999999999},{"$f":"VLOOKUP(P$37,'Data Read File'!$H:$YO,$A49,0)","v":413.65715},{"$f":"VLOOKUP(Q$37,'Data Read File'!$H:$YO,$A49,0)","v":1584.7468100000001},{"$f":"VLOOKUP(R$37,'Data Read File'!$H:$YO,$A49,0)","v":835.28282000000002},{"$f":"VLOOKUP(S$37,'Data Read File'!$H:$YO,$A49,0)","v":2714.8111399999998},{"$f":"VLOOKUP(T$37,'Data Read File'!$H:$YO,$A49,0)","v":637.66242999999997},{"$f":"VLOOKUP(U$37,'Data Read File'!$H:$YO,$A49,0)","v":127.58522000000001},{"$f":"VLOOKUP(V$37,'Data Read File'!$H:$YO,$A49,0)","v":0},{"$f":"VLOOKUP(W$37,'Data Read File'!$H:$YO,$A49,0)","v":0},{"$f":"VLOOKUP(X$37,'Data Read File'!$H:$YO,$A49,0)","v":0}]
[282,null,null,"Divestitures",{"$f":"VLOOKUP(E$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(F$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(G$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(H$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(I$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(J$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(K$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(L$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(M$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(N$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(O$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(P$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(Q$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(R$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(S$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(T$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(U$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(V$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(W$37,'Data Read File'!$H:$YO,$A50,0)","v":0},{"$f":"VLOOKUP(X$37,'Data Read File'!$H:$YO,$A50,0)","v":0}]
[]
[null,null,null,"Beginning of Year Cash",{"$f":"'Assets Prime'!D71","v":480.82292000000001},{"$f":"'Assets Prime'!E71","v":576.47082999999998},{"$f":"'Assets Prime'!F71","v":835.40598},{"$f":"'Assets Prime'!G71","v":1713.0934299999999},{"$f":"'Assets Prime'!H71","v":1217.5173600000001},{"$f":"'Assets Prime'!I71","v":1279.42641},{"$f":"'Assets Prime'!J71","v":2396.6181999999999},{"$f":"'Assets Prime'!K71","v":2922.2130200000001},{"$f":"'Assets Prime'!L71","v":3409.2501200000002},{"$f":"'Assets Prime'!M71","v":2889.5383499999998},{"$f":"'Assets Prime'!N71","v":4452.4438},{"$f":"'Assets Prime'!O71","v":5575.9430899999998},{"$f":"'Assets Prime'!P71","v":6878.8510699999997},{"$f":"'Assets Prime'!Q71","v":8977.2584000000006},{"$f":"'Assets Prime'!R71","v":8170.4893000000002},{"$f":"'Assets Prime'!S71","v":6655.3128800000004},{"$f":"'Assets Prime'!T71","v":8848.5915800000002},{"$f":"'Assets Prime'!U71","v":9903.8770700000005},{"$f":"'Assets Prime'!V71","v":7618.4732700000004},{"$f":"'Assets Prime'!W71","v":12419.87664}]
[null,null,null,"End of Year Cash",{"$f":"'Assets Prime'!E71","v":576.47082999999998},{"$f":"'Assets Prime'!F71","v":835.40598},{"$f":"'Assets Prime'!G71","v":1713.0934299999999},{"$f":"'Assets Prime'!H71","v":1217.5173600000001},{"$f":"'Assets Prime'!I71","v":1279.42641},{"$f":"'Assets Prime'!J71","v":2396.6181999999999},{"$f":"'Assets Prime'!K71","v":2922.2130200000001},{"$f":"'Assets Prime'!L71","v":3409.2501200000002},{"$f":"'Assets Prime'!M71","v":2889.5383499999998},{"$f":"'Assets Prime'!N71","v":4452.4438},{"$f":"'Assets Prime'!O71","v":5575.9430899999998},{"$f":"'Assets Prime'!P71","v":6878.8510699999997},{"$f":"'Assets Prime'!Q71","v":8977.2584000000006},{"$f":"'Assets Prime'!R71","v":8170.4893000000002},{"$f":"'Assets Prime'!S71","v":6655.3128800000004},{"$f":"'Assets Prime'!T71","v":8848.5915800000002},{"$f":"'Assets Prime'!U71","v":9903.8770700000005},{"$f":"'Assets Prime'!V71","v":7618.4732700000004},{"$f":"'Assets Prime'!W71","v":12419.87664},{"$f":"'Assets Prime'!Y71","v":14353.79845}]
[null,null,null,"Cash Accumulation",{"$f":"E52-E53","v":-95.647909999999968},-258.93515000000002,-877.6874499999999,495.57606999999985,-61.909049999999979,-1117.1917899999999,-525.59482000000025,-487.03710000000001,519.71177000000034,-1562.9054500000002,{"$f":"O52-O53","v":-1123.4992899999997},{"$f":"P52-P53","v":-1302.90798},-2098.4073300000009,806.76910000000044,1515.1764199999998,-2193.2786999999998,-1055.2854900000002,2285.4038,-4801.40337,-1933.9218099999998]
[null,null,null,"Net Usages",{"$f":"SUM(E40:E48,E54)","v":499.49976999999996},837.53945999999996,1529.0376900000001,881.38138999999978,1611.7426000000003,923.04232000000002,1208.5302299999996,1384.5567099999998,2210.5418200000004,805.44261599999936,{"$f":"SUM(O40:O48,O54)","v":1877.1946150000003},{"$f":"SUM(P40:P48,P54)","v":1255.8036309999998},-71.006452000000763,3210.3113290000006,4669.6105759699994,2345.2678130000004,3167.9393180000006,7905.2021509999995,6784.9411414400001,-2281.9076380599986]

{"sheet":"Valuation Matrix - PB' Based","index":11,"n_rows":55,"n_cols":20,"rows_kept":55,"cut":false,"hidden":true,"merged":[[3,1,28,1],[1,3,1,14]]}
[]
[null,null,null,"ROA' t+5"]
[null,null,null,{"$f":"E3-$T$3","v":0.11754434606717713},{"$f":"F3-$T$3","v":0.12754434606717713},{"$f":"G3-$T$3","v":0.13754434606717714},{"$f":"H3-$T$3","v":0.14754434606717715},{"$f":"I3-$T$3","v":0.15754434606717715},{"$f":"'PERFORMANCE METRICS'!AB13","v":0.16754434606717716},{"$f":"I3+$T$3","v":0.17754434606717717},0.18754434606717718,0.19754434606717719,0.2075443460671772,0.21754434606717721,0.22754434606717722,null,null,null,"% Spread in ROA'",0.01]
[null,"Growth - 5 Year Asset' Growth CAGR",{"$f":"C5-$T$4","v":-8.7900432388140604E-2},{"$f":"(((D$3/$T$5)*((1+$C4)^4)*$G$33)-$G$43+$G$45)/$G$47","v":36.613448255551688},{"$f":"(((E$3/$T$5)*((1+$C4)^4)*$G$33)-$G$43+$G$45)/$G$47","v":40.209160534356471},43.804872813161261,47.400585091966043,50.996297370770833,54.592009649575608,58.187721928380398,61.783434207185167,65.379146485989963,68.97485876479476,72.570571043599529,76.166283322404311,null,null,null,"% Spread in CAGR",0.01]
[null,null,-7.7900432388140609E-2,38.497704851107557,42.253718893340327,46.009732935573112,49.76574697780589,53.521761020038667,57.277775062271438,61.033789104504208,64.789803146737,68.545817188969764,72.301831231202542,76.057845273435319,79.813859315668097,null,null,null,"Discount Rate",6.5000000000000002E-2]
[null,null,-6.7900432388140614E-2,40.444272210283579,44.36588905897235,48.287505907661142,52.20912275634992,56.130739605038698,60.052356453727469,63.973973302416255,67.895590151105026,71.817206999793811,75.738823848482596,79.660440697171367,83.582057545860138]
[null,null,-5.7900432388140619E-2,42.454509132328894,46.547145429362416,50.63978172639596,54.732418023429474,58.825054320463018,62.91769061749654,67.010326914530083,71.102963211563605,75.195599508597141,79.288235805630677,83.380872102664199,87.473508399697735]
[null,null,-4.7900432388140617E-2,44.529789072946969,48.798978305961946,53.068167538976951,57.337356771991928,61.606546005006926,65.875735238021903,70.144924471036902,74.4141137040519,78.683302937066898,82.952492170081868,87.221681403096866,91.490870636111836]
[null,null,-3.7900432388140615E-2,46.671500144295621,51.122893893563955,55.574287642832303,60.025681392100637,64.477075141368985,68.928468890637333,73.379862639905667,77.83125638917403,82.282650138442349,86.734043887710698,91.185437636979032,95.636831386247351]
[null,null,-2.7900432388140613E-2,48.881045114987053,53.520414300303045,58.159783485619045,62.799152670935037,67.438521856251043,72.077891041567042,76.717260226883042,81.356629412199027,85.99599859751504,90.63536778283104,95.274736968147053,99.91410615346301]
[null,null,-1.7900432388140611E-2,51.159841410087793,55.993077537655374,60.826313665222983,65.659549792790571,70.492785920358173,75.326022047925775,80.159258175493363,84.992494303060965,89.825730430628553,94.658966558196141,99.492202685763758,104.32543881333136]
[null,null,-7.9004323881406106E-3,53.509321111118695,58.542437520438675,63.575553929758684,68.608670339078671,73.641786748398673,78.674903157718674,83.708019567038676,88.741135976358663,93.774252385678679,98.807368794998681,103.84048520431867,108.87360161363867]
[null,null,2.0995676118593896E-3,55.930930956055015,61.170064066812294,66.409197177569595,71.648330288326875,76.887463399084183,82.126596509841448,87.365729620598756,92.60486273135605,97.84399584211333,103.08312895287062,108.3222620636279,113.5613951743852]
[null,null,1.209956761185939E-2,58.426132339326308,63.877542898277085,69.328953457227868,74.780364016178638,80.231774575129421,85.683185134080219,91.134595693031002,96.586006251981772,102.03741681093256,107.48882736988331,112.94023792883411,118.39164848778489]
[null,null,{"$f":"C16-$T$4","v":2.209956761185939E-2},60.996401311816513,66.666475639675511,72.336549967534509,78.006624295393522,83.676698623252534,89.346772951111532,95.016847278970545,100.68692160682957,106.35699593468857,112.02707026254758,117.69714459040658,123.36721891826559]
[null,null,{"$f":"VALUATION!M8","v":3.2099567611859392E-2},63.643228580863919,69.538479819191664,75.433731057519424,81.328982295847155,87.2242335341749,93.119484772502616,99.014736010830362,104.90998724915811,110.80523848748584,116.70048972581358,122.59574096414133,128.49099220246904]
[null,null,{"$f":"C16+$T$4","v":4.2099567611859394E-2},66.368119510261124,72.495188868351079,78.622258226441048,84.749327584530988,90.876396942620957,97.003466300710897,103.13053565880084,109.25760501689078,115.38467437498078,121.51174373307072,127.63881309116067,133.7658824492506]
[null,null,{"$f":"C17+$T$4","v":5.2099567611859396E-2},69.172594120255184,75.538252122021049,81.903910123786929,88.269568125552809,94.635226127318674,101.00088412908455,107.36654213085043,113.73220013261628,120.09785813438218,126.46351613614803,132.82917413791392,139.19483213967976]
[null,null,6.2099567611859398E-2,72.058187087547367,78.669334818410277,85.280482549273245,91.891630280136155,98.50277801099908,105.11392574186199,111.72507347272496,118.33622120358787,124.94736893445081,131.55851666531373,138.16966439617667,144.78081212703958]
[null,null,7.20995676118594E-2,75.026447745293382,{"$f":"(((E$3/$T$5)*((1+$C20)^4)*$G$33)-$G$43+$G$45)/$G$47","v":81.890118099069156},88.753788452844944,95.617458806620718,102.48112916039651,109.34479951417228,116.20846986794807,123.07214022172387,129.93581057549966,136.79948092927543,143.66315128305121,150.52682163682698]
[null,null,8.2099567611859395E-2,{"$f":"(((D$3/$T$5)*((1+$C21)^4)*$G$33)-$G$43+$G$45)/$G$47","v":78.078940083103191},85.202299008889511,92.325657934675846,99.449016860462166,106.57237578624851,113.69573471203481,120.81909363782117,127.94245256360749,135.06581148939381,142.18917041518012,149.31252934096645,156.43588826675278]
[null,null,9.209956761185939E-2,81.21724274704134,88.607590496105004,95.997938245168683,103.38828599423238,110.77863374329606,118.16898149235972,125.5593292414234,132.94967699048706,140.34002473955076,147.73037248861442,155.12072023767811,162.51106798674178]
[null,null,0.10209956761185938,84.442949039626427,92.107721412290573,99.772493784954747,107.43726615761889,115.10203853028307,122.76681090294721,130.43158327561139,138.09635564827553,145.76112802093971,153.42590039360388,161.09067276626809,168.75544513893226]
[null,null,0.11209956761185938,87.757666919831564,95.704436512362889,103.65120610489427,111.5979756974256,119.54474528995701,127.49151488248835,135.43828447501971,143.38505406755107,151.33182366008245,159.27859325261377,167.22536284514516,175.17213243767651]
[null,null,0.12209956761185937,91.163019003084187,99.39949645458023,107.63597390607627,115.87245135757232,124.10892880906839,132.34540626056443,140.58188371206049,148.81836116355652,157.0548386150526,165.29131606654863,173.52779351804472,181.76427096954075]
[null,null,0.13209956761185937,94.660642561266158,103.19467780054238,111.72871303981866,120.26274827909491,128.79678351837114,137.33081875764736,145.86485399692364,154.39888923619989,162.93292447547617,171.46695971475239,180.00099495402867,188.53503019330489]
[null,null,0.14209956761185938,98.252189522713408,107.09177301519058,115.93135650766781,124.77094000014499,133.61052349262218,142.45010698509938,151.28969047757658,160.12927397005373,168.96885746253093,177.80844095500814,186.64802444748531,195.48760793996252]
[null,null,0.15209956761185939,101.93932647221676,111.09259046680812,120.2458544613995,129.39911845599084,138.55238245058223,147.70564644517356,156.85891043976494,166.01217443435627,175.16543842894765,184.31870242353901,193.47196641813039,202.62523041272175]
[null,null,0.1620995676118594,105.72373465102072,115.19895442701915,124.67417420301756,134.14939397901597,143.62461375501439,153.09983353101279,162.57505330701125,172.05027308300961,181.52549285900804,191.00071263500647,200.47593241100489,209.95115218700329]
[]
[]
[]
[null,null,null,null,null,"Asset' Prime",{"$f":"'PERFORMANCE METRICS'!X5","v":36907.22034275379}]
[]
[]
[null,null,null,null,null,"Implied Enterprise Value","NA"]
[null,null,null,null,null,"  Book Value of Debt",{"$f":"'Enterprise Value Prime'!X6","v":10545.86413}]
[null,null,null,null,null,"  + Operating Lease Debt",{"$f":"'Enterprise Value Prime'!X7","v":2022.3978243620379}]
[null,null,null,null,null,"  + Other Long Term Liabilities",{"$f":"'Enterprise Value Prime'!X8","v":1646.14014}]
[null,null,null,null,null,"  + Preferred Stock",{"$f":"'Enterprise Value Prime'!X9","v":0}]
[null,null,null,null,null,"  + Pension Obligations",{"$f":"'Enterprise Value Prime'!X10","v":1466.5303899999999}]
[null,null,null,null,null,"  + Stock Option Claims",{"$f":"'Enterprise Value Prime'!X11","v":5731.0365113999997}]
[null,null,null,null,null,"Less Total Debt and Other Claims",{"$f":"SUM(G37:G42)","v":21411.968995762036}]
[null,null,null,null,null,"Add: Minority Interest",{"$f":"'Enterprise Value Prime'!X14","v":1133.3658499999999}]
[null,null,null,null,null,"Plus Non-Operating EV (excess cash)",{"$f":"'Enterprise Value Prime'!X16","v":15234.747713662851}]
[null,null,null,null,null,"Equity value","NA"]
[null,null,null,null,null,"Share count",{"$f":"VALUATION!M21","v":1092.90408}]
[]
[null,null,null,null,null,"Current Stock Price",{"$f":"VALUATION!M25","v":250}]
[]
[null,null,null,null,"  Greater than 10% Downside"]
[]
[null,null,null,null,"  Within 10% Upside/Downside"]
[]
[null,null,null,null,"  Greater than 10% Upside"]

{"sheet":"FINANCIALS==>","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"VALUATION","index":13,"n_rows":130,"n_cols":115,"rows_kept":130,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Earnings Prime'!C1","v":"PSE:JFC"}]
[null,"MULTIPLES BASED VALUATIONS",null,null,null,null,null,null,null,"V/A' DRIVEN INTRINSIC VALUATION",null,null,null,null,"V/E' DRIVEN INTRINSIC VALUATION"]
[]
[null,null,null,null,null,null,null,null,null,"Net Assets Prime",null,null,{"$f":"'PERFORMANCE METRICS'!X5","v":36907.22034275379},null,"Net Earnings Prime",null,null,{"$f":"'PERFORMANCE METRICS'!X6","v":5977.8678803399089}]
[null,null,null,null,null,null,null,null,null,"Expected V/A'",null,null,{"$f":"(M6/M7)*((1+M8-0.02)^4)","v":2.9300260641900824},null,"Expected V/E'",null,null,"3 Year Avg V/E'"]
[null,null,null,null,null,null,null,null,null,"ROA' (t+5)",null,null,{"$f":"'PERFORMANCE METRICS'!AB13","v":0.16754434606717716},null,"3 Year Avg V/E'",null,null,{"$f":"SUMIF('PERFORMANCE METRICS'!V38:X38,\">0\")/COUNTIF('PERFORMANCE METRICS'!V38:X38,\">0\")","v":49.418916749452784}]
[null,null,null,null,null,null,null,null,null,"Required Rate of Return",null,null,0.06,null,"5 Year Avg V/E'",null,null,{"$f":"SUMIF('PERFORMANCE METRICS'!T38:X38,\">0\")/COUNTIF('PERFORMANCE METRICS'!T38:X38,\">0\")","v":43.703042538462952}]
[null,null,null,null,null,null,null,null,null,"Growth Rate (5 year CAGR)",null,null,{"$f":"B30","v":3.2099567611859392E-2},null,"Group Avg V/E'",null,null,18.37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Override",null,null,17]
[null,null,null,null,null,null,null,null,null,"Implied Enterprise Value",null,null,{"$f":"M4*M5","v":108139.11756107504},null,"Implied Enterprise Value",null,null,{"$f":"IF(R5=O6,R4*R6,IF(R5=O7,R4*R7,R4*R8))","v":295419.75511774572}]
[null,null,null,null,null,null,null,null,null,"  Book Value of Debt",null,null,{"$f":"'Enterprise Value Prime'!X6","v":10545.86413},null,"  Book Value of Debt",null,null,{"$f":"'Enterprise Value Prime'!X6","v":10545.86413}]
[null,null,null,null,null,null,null,null,null,"  + Operating Lease Debt",null,null,{"$f":"'Enterprise Value Prime'!X7","v":2022.3978243620379},null,"  + Operating Lease Debt",null,null,{"$f":"'Enterprise Value Prime'!X7","v":2022.3978243620379}]
[null,null,null,null,null,null,null,null,null,"  + Other Long Term Liabilities",null,null,{"$f":"'Enterprise Value Prime'!X8","v":1646.14014},null,"  + Other Long Term Liabilities",null,null,{"$f":"'Enterprise Value Prime'!X8","v":1646.14014}]
[null,null,null,null,null,null,null,null,null,"  + Preferred Stock",null,null,{"$f":"'Enterprise Value Prime'!X9","v":0},null,"  + Preferred Stock",null,null,{"$f":"'Enterprise Value Prime'!X9","v":0}]
[null,null,null,null,null,null,null,null,null,"  + Pension Obligations",null,null,{"$f":"'Enterprise Value Prime'!X10","v":1466.5303899999999},null,"  + Pension Obligations",null,null,{"$f":"'Enterprise Value Prime'!X10","v":1466.5303899999999}]
[null,null,null,null,null,null,null,null,null,"  + Stock Option Claims",null,null,{"$f":"'Enterprise Value Prime'!X11","v":5731.0365113999997},null,"  + Stock Option Claims",null,null,{"$f":"'Enterprise Value Prime'!X11","v":5731.0365113999997}]
[null,null,null,null,null,null,null,null,null,"Less Total Debt and Other Claims",null,null,{"$f":"SUM(M11:M16)","v":21411.968995762036},null,"Less Total Debt and Other Claims",null,null,{"$f":"SUM(R11:R16)","v":21411.968995762036}]
[null,null,null,null,null,null,null,null,null,"Less Minority Interest",null,null,{"$f":"'Enterprise Value Prime'!X14","v":1133.3658499999999},null,"Less Minority Interest",null,null,{"$f":"'Enterprise Value Prime'!X14","v":1133.3658499999999}]
[null,null,null,null,null,null,null,null,null,"Plus Non-Operating EV (excess cash)",null,null,{"$f":"'Assets Prime'!Y76","v":15234.747713662851},null,"Plus Non-Operating EV (excess cash)",null,null,{"$f":"'Assets Prime'!Y76","v":15234.747713662851}]
[null,null,null,null,null,null,null,null,null,"Equity value",null,null,{"$f":"M10-M17-M18+M19","v":100828.53042897585},null,"Equity value",null,null,{"$f":"R10-R17-R18+R19","v":288109.16798564652}]
[{"$f":"\"IQ_TOTAL_OUTSTANDING_FILING_DATE\"","v":"IQ_TOTAL_OUTSTANDING_FILING_DATE"},null,null,null,null,null,null,null,null,"Share count",null,null,{"$f":"VLOOKUP(1001,'Data Read File'!H:YO,256,0)","v":1092.90408},null,"Share count",null,null,{"$f":"M21","v":1092.90408}]
[]
[null,null,null,null,null,null,null,null,null,"Per share equity value",null,null,{"$f":"M20/M21","v":92.257438026012167},null,"Per share equity value",null,null,{"$f":"R20/R21","v":263.61798190527986}]
[]
["IQ_LASTSALEPRICE",null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2016-09-14"},"Price per share",null,{"$f":"+'Performance and Valuation Chart'!R33","v":250},null,{"$f":"J25","v":"2016-09-14"},"Price per share",null,{"$f":"M25","v":250}]
[]
[null,null,null,null,null,null,null,null,null,null,"Upside/Downside",null,{"$f":"M23/M25-1","v":-0.63097024789595135}]
[]
[null,"DCF BASED VALUATION",null,null,null,null,null,null,null,"SUMMARY OF DCF' VALUATION"]
[null,{"$f":"((1*(1+N33)*(1+O33)*(1+P33)*(1+Q33)*(1+R33))/1)^(1/5)-1","v":3.2099567611859392E-2}]
[null,null,null,null,null,null,null,null,null,"ORGANIC GROWTH VALUE",null,null,null,"t+1","t+2","t+3","t+4","t+5"]
[null,null,null,null,null,null,null,null,null,"Forecasted ROA'",null,null,null,{"$f":"'PERFORMANCE METRICS'!X13","v":0.16197014635141924},{"$f":"'PERFORMANCE METRICS'!Y13","v":0.17286891763540116},{"$f":"'PERFORMANCE METRICS'!Z13","v":0.19420925849857368},{"$f":"'PERFORMANCE METRICS'!AA13","v":0.17994753219090007},{"$f":"'PERFORMANCE METRICS'!AB13","v":0.16754434606717716}]
[null,null,null,null,null,null,null,null,null,"Organic growth in Assets'",null,null,null,{"$f":"'PERFORMANCE METRICS'!X18","v":2.3790535573611132E-2},{"$f":"'PERFORMANCE METRICS'!Y18","v":6.3733411436471363E-2},{"$f":"'PERFORMANCE METRICS'!Z18","v":5.3189889910811125E-2},{"$f":"'PERFORMANCE METRICS'!AA18","v":1.2869052563755187E-2},{"$f":"'PERFORMANCE METRICS'!AB18","v":8.1010948757963969E-3}]
[]
[null,null,null,null,null,null,null,null,null,"Implied Enterprise Value",null,null,{"$f":"N103","v":92036.884163419832}]
[null,null,null,null,null,null,null,null,null,"  Book Value of Debt",null,null,{"$f":"'Enterprise Value Prime'!X6","v":10545.86413}]
[null,null,null,null,null,null,null,null,null,"  + Operating Lease Debt",null,null,{"$f":"'Enterprise Value Prime'!X7","v":2022.3978243620379}]
[null,null,null,null,null,null,null,null,null,"  + Other Long Term Liabilities",null,null,{"$f":"'Enterprise Value Prime'!X8","v":1646.14014}]
[null,null,null,null,null,null,null,null,null,"  + Preferred Stock",null,null,{"$f":"'Enterprise Value Prime'!X9","v":0}]
[null,null,null,null,null,null,null,null,null,"  + Pension Obligations",null,null,{"$f":"'Enterprise Value Prime'!X10","v":1466.5303899999999}]
[null,null,null,null,null,null,null,null,null,"  + Stock Option Claims",null,null,{"$f":"'Enterprise Value Prime'!X11","v":5731.0365113999997}]
[null,null,null,null,null,null,null,null,null,"Less Total Debt and Other Claims",null,null,{"$f":"SUM(M36:M41)","v":21411.968995762036}]
[null,null,null,null,null,null,null,null,null,"Less Minority Interest",null,null,{"$f":"'Enterprise Value Prime'!X14","v":1133.3658499999999}]
[null,null,null,null,null,null,null,null,null,"Plus Non-Operating EV (excess cash)",null,null,{"$f":"'Assets Prime'!Y76","v":15234.747713662851}]
[null,null,null,null,null,null,null,null,null,"Equity value",null,null,{"$f":"M35-M42-M43+M44","v":84726.297031320661}]
[null,null,null,null,null,null,null,null,null,"Share count",null,null,{"$f":"M21","v":1092.90408}]
[]
[null,null,null,null,null,null,null,null,null,"Per share value - Organic",null,null,{"$f":"M45/M46","v":77.524001037054106}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"2016-09-14"},"Price per share",null,{"$f":"M25","v":250}]
[]
[]
[null,null,null,null,null,null,null,null,null,"ACQUISITION GROWTH VALUE",null,null,null,"t+1","t+2","t+3","t+4","t+5"]
[null,null,null,null,null,null,null,null,null,"Total EV spent for acquisitions ($MM)",null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,"V/A' paid for businesses acquired"]
[null,null,null,null,null,null,null,null,null,"V/A' realizable for acquisitions"]
[]
[null,null,null,null,null,null,null,null,null,"Per share value of acquisitions",null,null,{"$f":"N126","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Implied Enterprise Value",null,null,{"$f":"N123+N103","v":92036.884163419832}]
[null,null,null,null,null,null,null,null,null,"  Book Value of Debt",null,null,{"$f":"M36","v":10545.86413}]
[null,null,null,null,null,null,null,null,null,"  + Operating Lease Debt",null,null,2022.3978243620379]
[null,null,null,null,null,null,null,null,null,"  + Other Long Term Liabilities",null,null,1646.14014]
[null,null,null,null,null,null,null,null,null,"  + Preferred Stock",null,null,0]
[null,null,null,null,null,null,null,null,null,"  + Pension Obligations",null,null,1466.5303899999999]
[null,null,null,null,null,null,null,null,null,"  + Stock Option Claims",null,null,5731.0365113999997]
[null,null,null,null,null,null,null,null,null,"Less Total Debt and Other Claims",null,null,{"$f":"SUM(M61:M66)","v":21411.968995762036}]
[null,null,null,null,null,null,null,null,null,"Less Minority Interest",null,null,{"$f":"M43","v":1133.3658499999999}]
[null,null,null,null,null,null,null,null,null,"Plus Non-Operating EV (excess cash)",null,null,{"$f":"'Assets Prime'!Y76","v":15234.747713662851}]
[null,null,null,null,null,null,null,null,null,"Equity value",null,null,{"$f":"M60-M67-M68+M69","v":84726.297031320661}]
[null,null,null,null,null,null,null,null,null,"Share count",null,null,{"$f":"M21","v":1092.90408}]
[]
[null,null,null,null,null,null,null,null,null,"Intrinsic Equity Value Per Share",null,null,{"$f":"M70/M71","v":77.524001037054106}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"2016-09-14"},"Price per share",null,{"$f":"M25","v":250}]
[]
[null,null,null,null,null,null,null,null,null,"ROAs fade to cost of capital after last forecast. Growth rates fade to 2.5% after forecast"]
[null,null,null,null,null,null,null,null,null,"No acquisition growth estimated after last explicit forecast"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"YEAR",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[null,null,null,null,null,null,null,null,null,null,null,"DA",{"$f":"'Assets Prime'!W54","v":43654.005755430961},{"$f":"M84*(1+N94)","v":44692.557932286167},47540.967115132895,50069.66592224031,50714.015084843282,51124.85413257817,51625.416832364957,52209.397706125528,52871.44931978493,53607.030144391741,54412.280938268261,55283.923724956963,56219.178783124837,57215.696078895402,58271.498343556414,59384.933591902554,60554.635333574792,61779.489084682507,63058.604064189283,64391.289177230683,65777.032559386906,67215.484092284169,68706.440409594768,70249.831999548798,71845.712080075406,73494.246979224845,75195.707799357682,76950.463180889827,78758.973011850569,80621.782954485898,82539.519680681115,84512.886724929107,86542.660877606744,{"$f":"AS84*(1+AT94)","v":88629.689052979811},90774.885576072251,92979.229840656044,95243.764297427959,97569.592737167957,99957.878838508434,102409.84495403639,104926.77111192654,107509.99421326598,110160.90740776293,112880.95963270533,115671.65530190374,118534.5541329689,121471.27110267316,124483.47652136194,127572.89621844408,130741.31183191879,133990.56119571539,137322.5388193416,140739.19645497459,144242.54374769435,147834.648965064,151517.63980271196,155293.70426297549,159165.09160402854,163134.11335724563,167203.14441085039,171374.62415816772,175651.05770904419,180035.01716322679,184529.14294469549,189136.14519613521,{"$f":"BY84*(1+BZ94)","v":193858.80523290759},198699.97705604366,203662.58892392993,208749.64498249858,213964.22695386369,219309.49588346644,224788.69394590761,230405.14630975254,236162.2630616964,242063.54119057339,248112.56663178594,254313.0163728169,260668.66062057173,267183.36503137817,273861.09300454799,280705.90804048011,287721.97616435739,294913.5684165592,302285.06341098063,309840.9499625162,317585.82978503307,325524.42026122124,333661.55728577386,342002.19818341359,350551.42470334377,359314.44609176402,368296.60224415438,377503.366939092,386940.35115542705,396613.30647470715,406528.12857080117,416690.86078873655,427107.69781482738,437784.98944023438,448729.24442016223,459947.13443096541,459947.13443096541]
[null,null,null,null,null,null,null,null,null,null,null,"NDA",{"$f":"'Assets Prime'!W47","v":8543.2329474541511},{"$f":"M85*(1+N94)","v":8746.4810348042065},9303.9241092166776,9798.7988083244545,9924.9000652504437,10005.302622311836,10103.264394091579,10217.551377727064,10347.117062727839,10491.072656894925,10648.662893899776,10819.246262935119,11002.278763365366,11197.300485807777,11403.924472252056,11621.827423743378,11850.741913610222,12090.449833678345,12340.7768551601,12601.587728510491,12872.782280173844,13154.291990829321,13446.077061015651,13748.123887050133,14060.442883857075,14383.066602384653,14716.04809825924,15059.459515626428,15413.390856090788,15777.948907554082,16153.256311771749,16539.450752765111,16936.684250973671,{"$f":"AS85*(1+AT94)","v":17345.122550313339},17764.944587207799,18196.342032249391,18639.518896478676,19094.691195392861,19562.086664739461,20041.944522952475,20534.515275768696,21040.060559141508,21558.853017065023,22091.176211346748,22637.324560732701,23197.603307105044,23772.328506746173,24361.8270449013,24966.436672079497,25586.506060715103,26222.394880971373,26874.473894609244,27543.12506596891,28228.741689222647,28931.728531156081,29652.501988823282,30391.490261500199,31149.133536432113,31925.884187935109,32722.206989469661,33538.579338357376,34375.491492859968,35233.446821383659,36112.962063612482,37014.567603411058,{"$f":"BY85*(1+BZ94)","v":37938.80775337162},38886.241050911725,39857.440565858378,40852.994219481632,41873.505114966283,42919.59187933393,43991.889016850357,45091.047273974043,46217.734015921611,47372.633614945014,48556.447850433047,49769.896320967026,51013.716868476833,52288.666014659197,53595.519409835266,54935.072294439211,56308.139973343663,57715.558303241669,59158.184193318193,60636.896119457379,62152.59465224477,63706.202999036155,65298.667560377318,66930.958501071451,68604.070336203091,70319.022532439587,72076.860124943516,73878.654350241224,75725.503295405171,77618.532563919536,79558.895958611189,81547.776182039888,83586.38555475451,85675.966751834116,87817.793558145626,90013.171642762463,90013.171642762463]
[null,null,null,null,null,null,null,null,null,null,null,"GIC",{"$f":"M85+M84","v":52197.238702885108},53439.038967090375,56844.891224349572,59868.464730564767,60638.91515009373,61130.156754890006,61728.681226456538,62426.949083852596,63218.56638251277,64098.102801286666,65060.943832168035,66103.169987892077,67221.457546490201,68412.996564703179,69675.422815808473,71006.761015645927,72405.37724718501,73869.938918360858,75399.38091934938,76992.87690574117,78649.814839560742,80369.776083113495,82152.517470610415,83997.955886598938,85906.15496393248,87877.313581609502,89911.755897616924,92009.922696516252,94172.363867941356,96399.731862039975,98692.775992452865,101052.33747769422,{"$f":"AS85+AS84","v":103479.34512858042},105974.81160329314,108539.83016328004,111175.57187290544,113883.28319390664,116664.28393256082,119519.96550324789,122451.78947698887,125461.28638769523,128550.05477240749,131719.76042482795,134972.13584405207,138308.97986263645,141732.15744007393,145243.59960941933,148845.30356626323,152539.33289052357,156327.8178926339,160212.95607668677,164197.01271395085,168282.32152094349,172471.28543691698,176766.37749622008,181170.14179153525,185685.19452447569,190314.22514046065,195059.99754518073,199925.35140032007,204913.20349652509,210026.54920190416,215268.46398461045,220642.10500830796,{"$f":"BY85+BY84","v":226150.71279954628},231797.61298627921,237586.21810695538,243520.02948978831,249602.6392019802,255837.73206882997,262229.08776280039,268780.58296275797,275496.19358372659,282379.99707761803,289436.17480551841,296669.01448221901,304082.91269378393,311682.37748904858,319472.03104603739,327456.61241438327,335640.9803349193,344030.11613770103,352629.12671980087,361443.24760429881,370477.84608197358,379738.42443727783,389230.62326025742,398960.22484615119,408933.15668448503,419155.49503954686,429633.46862420358,440373.46236909786,451382.02128933324,462665.85445083224,474231.8390386267,486087.02452941239,{"$f":"DE85+DE84","v":498238.63697077642},510694.0833695819,523460.95619206852,536547.03797830781,549960.3060737279,549960.3060737279]
[null,null,null,null,null,null,null,null,null,null,null,"LIFE",{"$f":"'Assets Prime'!W102","v":9.2256940520046662},{"$f":"M87","v":9.2256940520046662},9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,{"$f":"AS87","v":9.2256940520046662},9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,{"$f":"BY87","v":9.2256940520046662},9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662,9.2256940520046662]
[null,null,null,null,null,null,null,null,null,null,null,"NIC",{"$f":"M86-(0.4*M84)","v":34735.636400712727},35562.01579417591,37828.504378296413,39840.598361668643,40353.309116156415,40680.215101858732,41078.514493510549,41543.190001402385,42069.986654598797,42655.290743529971,43296.031456860728,43989.60049790929,44733.786033240263,45526.718133145012,46366.823478385908,47252.787578884905,48183.523113755087,49158.143284487858,50175.939293673669,51236.361234848897,52339.001815805983,53483.582446199827,54669.941306772511,55898.023086779416,57167.870131902317,58479.614789919564,59833.472777873845,61229.737424160325,62668.774663201126,64151.018680245616,65676.96812018042,67247.182787722588,{"$f":"AS86-(0.4*AS84)","v":68862.28077753773},70522.935982101219,72229.875932851137,73983.879936643018,75785.777474935458,77636.446837693627,79536.813967844515,81487.851495374314,83490.577942924603,85546.0570871011,87655.39746172278,89819.751990969933,92040.317741874955,94318.335786886368,96655.09116835006,99051.91295771845,101510.17440314594,104031.29315986639,106616.7315984006,109267.99718621421,111986.64293895365,114774.26793783923,117632.51791019448,120563.08587045046,123567.71281928549,126648.18849884922,129806.35220228246,133044.09363597992,136363.35383325801,139766.12611828645,143254.45711931973,146830.44783042977,{"$f":"BY86-(0.4*BY84)","v":150496.25472109218},154254.0908931162,158106.22728453792,162054.99392021634,166102.78120898077,170252.04128728449,174505.28940941382,178865.10538439493,183334.13505982555,187915.09185293945,192610.75832928903,197423.98782950462,202357.70614465716,207414.91324081988,212598.68503348611,217912.17521256406,223358.61711872724,228941.32567195807,234663.69935317719,240529.22223990655,246541.46609696711,252704.09252326458,259020.85515576892,265495.60193184164,272132.27741111955,278934.92515820934,285907.690187498,293054.82147143607,300380.67451369646,307889.71398866142,315586.51644874382,323475.77310109191,{"$f":"DE86-(0.4*DE84)","v":331562.29265528178},339851.00424365094,348346.96041597473,357055.3402102429,365981.45230134169,365981.45230134169]
[null,null,null,null,null,null,null,null,null,null,null,"NP/GP",{"$f":"'Assets Prime'!W104","v":39.463945256526557}]
[]
[null,"ORGANIC GROWTH DCF' MODEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"t+1","t+2","t+3","t+4","t+5","t+6","t+7","t+8","t+9","t+10","t+11","t+12","t+13","t+14","t+15","t+16","t+17","t+18","t+19","t+20","t+21","t+22","t+23","t+24","t+25","t+26","t+27","t+28","t+29","t+30","t+31","t+32","t+33","t+34","t+35","t+36","t+37","t+38","t+39","t+40","t+41","t+42","t+43","t+44","t+45","t+46","t+47","t+48","t+49","t+50","t+51","t+52","t+53","t+54","t+55","t+56","t+57","t+58","t+59","t+60","t+61","t+62","t+63","t+64","t+65","t+66","t+67","t+68","t+69","t+70","t+71","t+72","t+73","t+74","t+75","t+76","t+77","t+78","t+79","t+80","t+81","t+82","t+83","t+84","t+85","t+86","t+87","t+88","t+89","t+90","t+91","t+92","t+93","t+94","t+95","t+96","t+97","t+98","t+99","t+100","t+101"]
[null,"ROA' Prime History and Explicit Forecasts",{"$f":"'PERFORMANCE METRICS'!N13","v":0.14073456335741347},{"$f":"'PERFORMANCE METRICS'!O13","v":0.14652447106348404},{"$f":"'PERFORMANCE METRICS'!P13","v":0.11186944630432376},{"$f":"'PERFORMANCE METRICS'!Q13","v":0.12857071863282471},{"$f":"'PERFORMANCE METRICS'!R13","v":0.12078914857725183},{"$f":"'PERFORMANCE METRICS'!S13","v":9.4038328040971009E-2},{"$f":"'PERFORMANCE METRICS'!S13","v":9.4038328040971009E-2},{"$f":"'PERFORMANCE METRICS'!T13","v":0.12079470361873157},{"$f":"'PERFORMANCE METRICS'!U13","v":0.16305836828393327},{"$f":"'PERFORMANCE METRICS'!V13","v":0.12035976540732686},{"$f":"'PERFORMANCE METRICS'!W13","v":0.10482894594076296},{"$f":"N32","v":0.16197014635141924},0.17286891763540116,0.19420925849857368,0.17994753219090007,0.16754434606717716,{"$f":"R93-(0.1*(R93-S95))","v":0.15723991146045946},0.14792092031441351,0.13949332828297215,0.13187204545467493,0.12498008590920744,0.11874779781828669,0.11311216648645803,0.10801618344281222,0.103408275343031,9.9241787028777895E-2,9.5474513623945101E-2,9.206827702979109E-2,8.8988542618228431E-2,8.6204072318680394E-2,8.3686610652859678E-2,8.1410600597016297E-2,7.9352926445813002E-2,7.7492681118880205E-2,7.5810955592875831E-2,7.4290648360883532E-2,7.2916293019360937E-2,7.167390226253402E-2,7.0550826726878874E-2,6.9535627275729428E-2,6.861795944754108E-2,6.7788468912233099E-2,6.7038696889511307E-2,6.6360994582211549E-2,6.5748445767476627E-2,6.5194796769866573E-2,6.4694393114103757E-2,6.4242122221794845E-2,{"$f":"AX93-(0.1*(AX93-AY95))","v":6.3833361576806677E-2},6.3463931838598192E-2,6.3130054432263341E-2,6.2828313188809479E-2,6.2555619649723754E-2,6.2309181686567079E-2,6.2086475119544501E-2,6.1885218049060768E-2,6.1703347641478334E-2,6.1538999134921779E-2,6.1390486853261754E-2,6.125628703658452E-2,6.1135022314710109E-2,6.1025447666844736E-2,6.092643772540534E-2,6.0836975295585377E-2,6.0756140974475348E-2,6.0683103764631471E-2,6.0617112587011621E-2,6.0557488607269422E-2,6.0503618297605546E-2,6.0454947163801752E-2,6.041097407378266E-2,6.0371246130129369E-2,6.0335354034468908E-2,6.0302927896639248E-2,6.027363344603083E-2,6.0247168606577702E-2,6.0223260400554895E-2,6.0201662149670869E-2,6.0182150944958102E-2,6.0164525359691176E-2,{"$f":"CD93-(0.1*(CD93-CE95))","v":6.0148603382028057E-2},6.0134220546300653E-2,6.0121228243898449E-2,6.0109492196513674E-2,6.0098891076166873E-2,6.0089315257924297E-2,6.0080665692568563E-2,6.0072852887704732E-2,6.0065795986887986E-2,6.0059421937357541E-2,6.0053664737864304E-2,6.0048464758896136E-2,6.0043768128342959E-2,6.0039526176311461E-2,6.0035694933402828E-2,6.0032234677312807E-2,6.0029109523106763E-2,6.0026287052968801E-2,6.0023737981627363E-2,6.0021435854024523E-2,6.0019356772125977E-2,6.0017479148066898E-2,6.0015783481098373E-2,6.0014252156042884E-2,6.0012869261187513E-2,6.0011620423742786E-2,6.0010492661175127E-2,6.0009474246883576E-2,6.0008554588838581E-2,6.0007724119933749E-2,6.0006974198921495E-2]
[null,"Asset' Growth and Forecasts",{"$f":"'PERFORMANCE METRICS'!N18","v":5.431139066045397E-2},{"$f":"'PERFORMANCE METRICS'!O18","v":6.2163805059750013E-2},{"$f":"'PERFORMANCE METRICS'!P18","v":8.1246072502356576E-2},{"$f":"'PERFORMANCE METRICS'!Q18","v":5.5154833727795324E-2},{"$f":"'PERFORMANCE METRICS'!R18","v":5.7487337438993841E-2},{"$f":"'PERFORMANCE METRICS'!S18","v":0.26095259457624476},{"$f":"'PERFORMANCE METRICS'!S18","v":0.26095259457624476},{"$f":"'PERFORMANCE METRICS'!T18","v":-5.6864696995490658E-3},{"$f":"'PERFORMANCE METRICS'!U18","v":2.9984745399568365E-2},{"$f":"'PERFORMANCE METRICS'!V18","v":0.22881917781456074},{"$f":"'PERFORMANCE METRICS'!W18","v":-2.6579622034360588E-2},2.3790535573611132E-2,6.3733411436471363E-2,5.3189889910811125E-2,1.2869052563755187E-2,8.1010948757963969E-3,{"$f":"R94-(0.1*(R94-0.025))","v":9.7909853882167577E-3},1.1311886849395082E-2,1.2680698164455575E-2,1.3912628348010018E-2,1.5021365513209017E-2,1.6019228961888114E-2,1.6917306065699304E-2,1.7725575459129374E-2,1.8453017913216435E-2,1.9107716121894793E-2,1.9696944509705314E-2,2.0227250058734783E-2,2.0704525052861304E-2,2.1134072547575173E-2,2.1520665292817657E-2,2.186859876353589E-2,2.2181738887182303E-2,2.2463564998464074E-2,2.2717208498617667E-2,2.29454876487559E-2,2.3150938883880312E-2,2.333584499549228E-2,2.3502260495943051E-2,2.3652034446348745E-2,2.378683100171387E-2,2.3908147901542484E-2,2.4017333111388237E-2,2.4115599800249413E-2,2.4204039820224472E-2,2.4283635838202026E-2,2.4355272254381825E-2,2.4419745028943642E-2,{"$f":"AX94-(0.1*(AX94-0.025))","v":2.4477770526049276E-2},2.452999347344435E-2,2.4576994126099913E-2,2.4619294713489923E-2,2.4657365242140933E-2,2.469162871792684E-2,2.4722465846134155E-2,2.4750219261520739E-2,2.4775197335368666E-2,2.47976776018318E-2,2.4817909841648621E-2,2.4836118857483758E-2,2.4852506971735383E-2,2.4867256274561846E-2,2.4880530647105662E-2,2.4892477582395097E-2,2.4903229824155586E-2,2.4912906841740027E-2,2.4921616157566023E-2,2.492945454180942E-2,2.493650908762848E-2,2.4942858178865632E-2,2.4948572360979068E-2,2.4953715124881162E-2,2.4958343612393047E-2,2.4962509251153741E-2,2.4966258326038368E-2,2.4969632493434531E-2,2.4972669244091077E-2,2.4975402319681969E-2,2.4977862087713774E-2,2.4980075878942395E-2,{"$f":"CD94-(0.1*(CD94-0.025))","v":2.4982068291048157E-2},2.4983861461943341E-2,2.4985475315749007E-2,2.4986927784174107E-2,2.4988235005756695E-2,2.4989411505181025E-2,2.4990470354662921E-2,2.499142331919663E-2,2.4992280987276967E-2,2.4993052888549271E-2,2.4993747599694343E-2,2.4994372839724908E-2,2.4994935555752419E-2,2.4995442000177177E-2,2.4995897800159459E-2,2.4996308020143514E-2,2.4996677218129162E-2,2.4997009496316246E-2,2.4997308546684621E-2,2.499757769201616E-2,2.4997819922814545E-2,2.4998037930533089E-2,2.4998234137479779E-2,2.4998410723731802E-2,2.4998569651358622E-2,2.4998712686222758E-2,2.4998841417600483E-2,2.4998957275840436E-2,2.4999061548256391E-2,2.4999155393430752E-2,2.4999239854087675E-2]
[null,"Cost of Capital (Real WACC)",null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2,{"$f":"N95","v":6.5000000000000002E-2},{"$f":"O95","v":6.5000000000000002E-2},{"$f":"P95","v":6.5000000000000002E-2},{"$f":"Q95","v":6.5000000000000002E-2},{"$f":"R95-(0.1*(R95-0.06))","v":6.4500000000000002E-2},6.4049999999999996E-2,6.3644999999999993E-2,6.328049999999999E-2,6.2952449999999993E-2,6.2657204999999994E-2,6.2391484499999997E-2,6.215233605E-2,6.1937102445000003E-2,6.17433922005E-2,6.1569052980449998E-2,6.1412147682405001E-2,6.1270932914164501E-2,6.1143839622748053E-2,6.1029455660473249E-2,6.0926510094425922E-2,6.083385908498333E-2,6.0750473176485E-2,6.06754258588365E-2,6.0607883272952849E-2,6.0547094945657562E-2,6.0492385451091805E-2,6.0443146905982625E-2,6.0398832215384363E-2,6.0358948993845925E-2,6.0323054094461329E-2,6.0290748685015196E-2,6.0261673816513678E-2,6.0235506434862307E-2,6.0211955791376073E-2,6.0190760212238466E-2,6.0171684191014617E-2,{"$f":"AX95-(0.1*(AX95-0.06))","v":6.0154515771913157E-2},6.0139064194721842E-2,6.0125157775249655E-2,6.0112641997724689E-2,6.0101377797952223E-2,6.0091240018157001E-2,6.0082116016341301E-2,6.0073904414707169E-2,6.0066513973236452E-2,6.0059862575912809E-2,6.0053876318321528E-2,6.0048488686489376E-2,6.0043639817840437E-2,6.0039275836056394E-2,6.0035348252450757E-2,6.0031813427205684E-2,6.0028632084485112E-2,6.0025768876036598E-2,6.0023191988432936E-2,6.002087278958964E-2,6.0018785510630675E-2,6.0016906959567608E-2,6.0015216263610845E-2,6.0013694637249759E-2,6.0012325173524783E-2,6.0011092656172306E-2,6.0009983390555077E-2,6.0008985051499569E-2,6.0008086546349614E-2,6.0007277891714651E-2,6.0006550102543188E-2,6.0005895092288868E-2,{"$f":"CD95-(0.1*(CD95-0.06))","v":6.0005305583059984E-2},6.0004775024753987E-2,6.0004297522278587E-2,6.0003867770050727E-2,6.0003480993045658E-2,6.0003132893741089E-2,6.0002819604366979E-2,6.0002537643930279E-2,6.0002283879537252E-2,6.0002055491583529E-2,6.0001849942425176E-2,6.0001664948182661E-2,6.0001498453364395E-2,6.0001348608027957E-2,6.0001213747225161E-2,6.0001092372502646E-2,6.000098313525238E-2,6.0000884821727142E-2,6.0000796339554428E-2,6.0000716705598985E-2,6.0000645035039088E-2,6.0000580531535182E-2,6.0000522478381661E-2,6.0000470230543494E-2,6.0000423207489148E-2,6.0000380886740236E-2,6.0000342798066209E-2,6.000030851825959E-2,6.0000277666433628E-2,6.0000249899790262E-2,6.0000224909811238E-2,6.0000202418830112E-2]
[]
[null,"Implied Gross Earnings'",null,null,null,null,null,null,null,null,null,null,{"$f":"M93*M88+(M84/M87)","v":8373.0856952041377},10604.342159798716,11692.477278916449,13164.610807397437,12758.519025635642,12357.312719275531,12055.012121208099,11804.23643448972,11599.373709484211,11435.663450094253,11309.04823338419,11216.054603068329,11153.696905477782,11119.399217984737,11110.931629471237,11126.357969633646,11163.99271997904,11222.365325823665,11300.190502989335,11396.343422765582,11509.838884430312,11639.813761356781,11785.512145831883,11946.272727728003,12121.518029597024,12310.745190540078,12513.518047147174,12729.460304824981,12958.249629208018,13199.612516847566,13453.319828377087,13719.182886952138,{"$f":"AS93*AS88+(AS84/AS87)","v":13997.050060816313},14286.803762034389,14588.357804303285,14901.655071734156,15226.665457943844,15563.384040980878,15911.829464766985,16272.042502043172,16644.084777418553,17028.037632152096,17424.001114851188,17832.093084427943,18252.448413480841,18685.218281820715,19130.569551181561,19588.684213285007,20059.758904394519,20544.004480325784,21041.645646596,21552.920639013792,22078.080950548028,22617.391100781322,23171.128444661161,23739.583017618846,24323.057414439878,24921.866699545535,25536.338346589946,26166.812205493308,26813.64049522479,27477.187820820538,28157.831213276124,28855.960191091017,{"$f":"BY93*BY88+(BY84/BY87)","v":29571.976842366996},30306.295926474784,31059.344994404775,31831.564527010138,32623.408090434423,33435.34250809261,34267.848048644293,35121.418629462438,35996.562035159615,36893.800150788389,37813.66920938257,38756.720053552446,39723.518410890174,40714.645182981636,41730.696747857939,42772.285275755072,43840.039058082133,44934.602849529503,46056.638223276714,47206.823939286856,48385.856325699722,49594.449673360185,50833.336643540977,52103.2686889408,53405.016488059628,54739.370393072706,56107.140891343653,57509.159080735793,58946.277158897843,60419.368926717543,61929.330306153206,63477.079872669012,65063.559402515712,66689.734435113598,68356.594850809284,70065.155464293101,71816.456633977738]
[null,"Combined company's historic organic growth rate",null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!W84","v":0.10680169370321504},{"$f":"IF(N83<N87,(((N87-N83)*M98)+(N83*N94))/N87,N94)","v":9.7803871137056311E-2},9.0417877301030125E-2,7.8312125523320883E-2,4.9937860089992119E-2,2.7263812490773854E-2,1.5900227049463627E-2,1.241882161596123E-2,1.2645906144902391E-2,1.3881639712881635E-2,1.5021365513209017E-2,1.6019228961888114E-2,1.6917306065699304E-2,1.7725575459129374E-2,1.8453017913216435E-2,1.9107716121894793E-2,1.9696944509705314E-2,2.0227250058734783E-2,2.0704525052861304E-2,2.1134072547575173E-2,2.1520665292817657E-2,2.186859876353589E-2,2.2181738887182303E-2,2.2463564998464074E-2,2.2717208498617667E-2,2.29454876487559E-2,2.3150938883880312E-2,2.333584499549228E-2,2.3502260495943051E-2,2.3652034446348745E-2,2.378683100171387E-2,2.3908147901542484E-2,2.4017333111388237E-2,{"$f":"IF(AT83<AT87,(((AT87-AT83)*AS98)+(AT83*AT94))/AT87,AT94)","v":2.4115599800249413E-2},2.4204039820224472E-2,2.4283635838202026E-2,2.4355272254381825E-2,2.4419745028943642E-2,2.4477770526049276E-2,2.452999347344435E-2,2.4576994126099913E-2,2.4619294713489923E-2,2.4657365242140933E-2,2.469162871792684E-2,2.4722465846134155E-2,2.4750219261520739E-2,2.4775197335368666E-2,2.47976776018318E-2,2.4817909841648621E-2,2.4836118857483758E-2,2.4852506971735383E-2,2.4867256274561846E-2,2.4880530647105662E-2,2.4892477582395097E-2,2.4903229824155586E-2,2.4912906841740027E-2,2.4921616157566023E-2,2.492945454180942E-2,2.493650908762848E-2,2.4942858178865632E-2,2.4948572360979068E-2,2.4953715124881162E-2,2.4958343612393047E-2,2.4962509251153741E-2,2.4966258326038368E-2,{"$f":"IF(BZ83<BZ87,(((BZ87-BZ83)*BY98)+(BZ83*BZ94))/BZ87,BZ94)","v":2.4969632493434531E-2},2.4972669244091077E-2,2.4975402319681969E-2,2.4977862087713774E-2,2.4980075878942395E-2,2.4982068291048157E-2,2.4983861461943341E-2,2.4985475315749007E-2,2.4986927784174107E-2,2.4988235005756695E-2,2.4989411505181025E-2,2.4990470354662921E-2,2.499142331919663E-2,2.4992280987276967E-2,2.4993052888549271E-2,2.4993747599694343E-2,2.4994372839724908E-2,2.4994935555752419E-2,2.4995442000177177E-2,2.4995897800159459E-2,2.4996308020143514E-2,2.4996677218129162E-2,2.4997009496316246E-2,2.4997308546684621E-2,2.499757769201616E-2,2.4997819922814545E-2,2.4998037930533089E-2,2.4998234137479779E-2,2.4998410723731802E-2,2.4998569651358622E-2,2.4998712686222758E-2,2.4998841417600483E-2,2.4998957275840436E-2,2.4999061548256391E-2,2.4999155393430752E-2,2.4999239854087675E-2]
[null,"Maintenance CAPX",null,null,null,null,null,null,null,null,null,null,{"$f":"(M84/M87)/((1+M98)^M87)","v":1855.4549854784871},2048.1754008655312,2318.7172233897863,2706.9797662750352,3506.5503723620968,4323.7300692634944,4837.9209034658525,5050.0766934740777,5103.5446079787835,5116.6544033153814,5139.9609257772972,5175.1714286155957,5219.9985139529845,5273.7281661803336,5335.7553181024959,5405.5662331424519,5482.7242313473798,5566.8580568460065,5657.6523450006989,5754.8397685667123,5858.1945341072505,5967.5269702075529,6082.6790031330456,6203.520357474029,6329.9453519589724,6461.8701861887757,6599.2306341837948,6741.9800765780019,6890.0878159766889,7043.5376301279257,7202.3265256926416,7366.4636619535377,{"$f":"(AS84/AS87)/((1+AS98)^AS87)","v":7535.9694191086164},7710.8745901051916,7891.2196784832695,8077.0542875733772,8268.4365887538897,8465.4328584188079,8668.1170749134271,8876.5705680295196,9090.8817147599002,9311.145675937827,9537.4641691618363,9769.9452740562592,10008.703266466884,10253.858478653374,10505.537182933285,10763.871496566511,11028.999305953563,11301.064208465761,11580.215470434317,11866.608000006578,12160.402333733542,12461.764635888687,12770.866709635986,13087.886019268375,13413.005722828433,13746.414714502724,14088.307676251281,14438.88513819658,14798.353547351135,15166.925344313033,15544.819047601894,15932.259345348686,{"$f":"(BY84/BY87)/((1+BY98)^BY87)","v":16329.477194087705},16736.70992443159,17154.201353440036,17582.201903518755,18020.968727710209,18470.765841259352,18931.864259358827,19404.542140995633,19889.08493883998,20385.785555132225,20894.944503538867,21416.870076962648,21951.878521304887,22500.294215189759,23062.449855672461,23638.686649963274,24229.354513210368,24834.812272393043,25455.427876387268,26091.578612273675,26743.651327966174,27412.042661248117,28097.159275310718,28799.418100895491,29519.246585149864,30257.082947312501,31013.376441352339,31788.587625690179,32583.188640141034,33397.663490219653,34232.508338959713,35088.231806402509,{"$f":"(DE84/DE87)/((1+DE98)^DE87)","v":35965.355276918279},{"$f":"(DF84/DF87)/((1+DF98)^DF87)","v":36864.413214528766},{"$f":"(DG84/DG87)/((1+DG98)^DG87)","v":37785.953486406368},{"$f":"(DH84/DH87)/((1+DH98)^DH87)","v":38730.537694732047},{"$f":"(DI84/DI87)/((1+DI98)^DI87)","v":39698.741517098875}]
[null,"Implied New CAPX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N86-M86)","v":1241.800264205267},3405.8522572591974,3023.5735062151944,770.45041952896281,491.24160479627608,598.52447156653216,698.26785739605839,791.61729866017413,879.536418773896,962.84103088136908,1042.2261557240417,1118.2875585981237,1191.5390182129777,1262.4262511052948,1331.3381998374534,1398.6162315390829,1464.5616711758485,1529.4420009885216,1593.4959863917902,1656.9379338195722,1719.9612435527524,1782.7413874969207,1845.438415988523,1908.1990773335419,1971.1586176770215,2034.4423160074221,2098.1667988993286,2162.4411714251037,2227.3679940986185,2293.0441304128908,2359.5614852413564,2427.0076508861966,{"$f":"(AT86-AS86)","v":2495.4664747127244},2565.0185599869001,2635.7417096253921,2707.711321001203,2781.0007386541838,2855.6815706870693,2931.8239737409749,3009.4969107063662,3088.7683847122535,3169.7056524204672,3252.3754192241176,3336.8440185843792,3423.1775774374837,3511.4421693453914,3601.7039568439068,3694.0293242603366,3788.4850021103339,3885.1381840528629,3984.0566372640897,4085.3088069926307,4188.9639159734943,4295.0920593031042,4403.7642953151662,4515.0527329404431,4629.030615984957,4745.7724047200754,4865.3538551393431,4987.8520962050243,5113.3457053790626,5241.9147827062989,5373.6410236975062,5508.6077912383189,{"$f":"(BZ86-BY86)","v":5646.9001867329353},5788.6051206761622,5933.8113828329369,6082.6097121918865,6235.0928668497654,6391.3556939704285,6551.4951999575715,6715.6106209686259,6883.8034938914352,7056.1777279003873,7232.8396767005906,7413.8982115649269,7599.4647952646483,7789.6535569888074,7984.5813683458837,8184.367920536024,8389.1358027817332,8599.0105820998433,8814.120884497941,9034.5984776747646,9260.5783553042565,9492.1988229795825,9729.6015858937753,9972.9318383338396,10222.338355061831,10477.97358465672,10739.99374489428,11008.558920235373,11283.833161499002,11565.984587794461,11855.18549078569,12151.612441364035,12455.446398805478,12766.872822486621,13086.081786239287,13413.268095420091]
[null,"Earnings' to the Entity",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N97-N99-N100","v":7314.3664947279176},5967.9077982674644,7434.0575349072078,8481.5182337445822,7542.3410452157605,6618.5667461757148,6055.8918836195835,5704.2118028452533,5439.4726280049754,5206.2462767255238,4998.6570187286916,4815.4108329266737,4654.1320335914261,4512.7500602634464,4389.4535366537402,4282.6522570925772,4190.9455978018095,4113.0961570001145,4048.0076678070791,3994.706416503489,3952.3255475964761,3920.0917552019164,3897.3139542654508,3883.3736003045096,3877.7163866742803,3879.8450969559572,3889.3134293476505,3905.7206418062251,3928.7068926210222,3957.9491722715547,3993.1577397572437,4034.0729908214998,{"$f":"AT97-AT99-AT100","v":4080.4626972164733},4132.1195658331153,4188.8590745353868,4250.5175481887509,4316.9504439078864,4388.0308191664881,4463.6479602726777,4543.7061519522867,4628.1235715020157,4716.8312932688841,4809.7723911475659,4906.9011284295775,5008.1822257298572,5113.5901989028844,5223.1087598745889,5336.7302741806197,5454.4552697496893,5576.2919921088196,5702.2560017431242,5832.3698098218556,5966.662548919141,6105.1696757220707,6247.9327030353052,6394.9989586710017,6546.4213690578545,6702.2582656185896,6862.5732121573856,7027.4348516686314,7196.9167711284426,7371.0973829679315,7550.0598220448246,7733.8918570409714,{"$f":"BZ97-BZ99-BZ100","v":7922.6858153102585},8116.5385202885773,8315.5512406584457,8519.8296505323269,8729.4837999834926,8944.6280953150381,9165.3812885092339,9391.8664753510093,9624.2111017647294,9862.5469779433151,10107.010299889207,10357.74167802036,10614.886172527229,10878.593335196671,11149.017257445914,11426.316624335741,11710.654774354727,12002.199764789602,12301.12444251524,12607.606520058784,12921.828656807811,13243.978545250677,13574.249002151533,13912.838064575924,14259.949090698374,14615.790865334595,14980.577710151334,15354.529598521436,15737.872274998888,16130.837379399032,16533.662575480812,16946.591684233397,{"$f":"DF97-DF99-DF100","v":17369.874821779355},{"$f":"DG97-DG99-DG100","v":17803.768541916295},{"$f":"DH97-DH99-DH100","v":18248.535983321766},{"$f":"DI97-DI99-DI100","v":18704.447021458771},{"$f":"DJ88","v":365981.45230134169},{"$f":"DK88","v":0}]
[null,"PV of Earnings'",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N101/((1+N95)^N83)","v":6867.9497603079044},5261.661309059019,6154.2777786840325,6592.8799689350872,5505.0101914084125,4548.7278970277957,3921.4245254139064,3481.945905352261,3131.3106327699766,2827.394021872919,2561.6998099080965,2329.2621713770195,2125.2507970628726,1945.6205989631803,1786.9687342752461,1646.4207131975588,1521.539073457066,1410.2496843325719,1310.7819144670518,1221.6197724497238,1141.4617865104806,1069.1878868279834,1003.831932245078,944.5588127349431,890.64528186087068,841.46384603075967,796.46917166982291,755.18657656512619,717.20225435898294,682.15494660852744,649.72882887082847,619.64741887637376,{"$f":"AT101/((1+AT95)^AT83)","v":591.6683482867262},565.57886653650121,541.19196718354863,518.3430450782032,496.8870073281841,476.69577311681343,457.65610743026588,439.667742060602,422.64174418868998,406.49909866581385,391.16947500427102,376.59015421757465,362.70509414914437,349.46411490128804,336.82218850934146,324.73881916978331,313.17750218459616,302.10525137435422,291.49218608024626,281.31117005317964,271.53749554429453,262.14860678943336,253.12385783936119,244.44430034544115,236.09249748046696,228.05236066903603,220.3090062312676,212.84862941684798,205.65839363073968,198.72633293400082,192.04126614873252,185.59272110989232,{"$f":"BZ101/((1+BZ95)^BZ83)","v":179.37086779277965},173.36645920720628,167.57077909060874,161.97559555545732,156.57311995365274,151.35597031424084,146.31713879223864,141.44996263764884,136.74809825579041,132.20549798413961,127.81638925821221,123.57525588020478,119.476821140033,115.51603256989893,111.68804814078146,107.98822373328181,104.41210173605613,100.95540064331954,97.614005538790551,94.383959367411364,91.261454908224536,88.24282737245143,85.324547560073256,82.50321551626692,79.775554636182875,77.138406172680902,74.588724107073318,72.123570347650627,69.740110224898743,67.435608255912655,65.207424153739836,63.05300906009014,{"$f":"DF101/((1+DF95)^DF83)","v":60.969901982320607},{"$f":"DG101/((1+DG95)^DG83)","v":58.955726417740699},{"$f":"DH101/((1+DH95)^DH83)","v":57.008187150111993},{"$f":"DI101/((1+DI95)^DI83)","v":55.125067204900965},{"$f":"DJ101/((1+DJ95)^DJ83)","v":1017.5559736176788}]
[null,"Implied Enterprise Value",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N102:DJ102)","v":92036.884163419832}]
[null,"Less Total Debt and Other Claims",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R17","v":21411.968995762036}]
[null,"Plus Non-Operating EV (excess cash)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!Y76","v":15234.747713662851}]
[null,"Equity value",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N103-N104+N105","v":85859.662881320663}]
[null,"Share count",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R21","v":1092.90408}]
[]
[null,"Per share value of organic growth",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N106/N107","v":78.561023288814752}]
[null,"    (Organic growth of existing assets)"]
[]
[]
[]
[]
[null,"ACQUISITIVE GROWTH DCF MODEL"]
[]
[null,"Total EV spent to acquire businesses ($MM)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N54","v":0},0,0,0,0]
[null,"P/B' paid for businesses acquired",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"P/B' realizable from businesses acquired",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"Ecomonic value to acquiror",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N119-N118)*N117","v":0},{"$f":"(O119-O118)*O117","v":0},{"$f":"(P119-P118)*P117","v":0},{"$f":"(Q119-Q118)*Q117","v":0},{"$f":"(R119-R118)*R117","v":0}]
[null,"PV of economic value of acquired businesses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N120/((1+N95)^N83)","v":0},{"$f":"O120/((1+O95)^O83)","v":0},{"$f":"P120/((1+P95)^P83)","v":0},{"$f":"Q120/((1+Q95)^Q83)","v":0},{"$f":"R120/((1+R95)^R83)","v":0}]
[]
[null,"Equity value of acquisitive growth",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N121:R121)","v":0}]
[null,"Share count",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N107","v":1092.90408}]
[]
[null,"Per share value of acquisitions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N123/N124","v":0}]
[]
[]
[]
[null,"INTRINSIC EQUITY VALUE PER SHARE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N109+N126","v":78.561023288814752}]

{"sheet":"PERFORMANCE METRICS","index":14,"n_rows":53,"n_cols":35,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[null,null,"PSE:JFC",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,"2016E","2017E","2018E","2019E","2020E","Q2"]
[null,null,null,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,1001]
[null,"","Jollibee Foods Corp.","1996-12-31","1997-12-31","1998-12-31","1999-12-31","2000-12-31","2001-12-31","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2012-01-01","2012-12-31","2013-12-31","2014-12-31","2015-12-31"]
[null,null,"Hotels, Restaurants and Leisure","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Net Assets'",3004.9200689610907,3849.7799289968912,5151.1445109002634,5570.2403194674152,6579.6170971105976,7344.5357813600176,7373.3884109131741,7941.7089819529938,9292.4079135088323,11497.327724124552,12746.944958656128,13952.423817999763,16186.10297227734,16924.250053130199,18830.681893495163,25628.897955713055,25046.885872246363,26330.401466317089,35700.086315760083,34735.636400712727,36907.22034275379,40544.920252362841,44177.649448305034,45942.800625164251,47587.816736998779]
[null,null,"Earnings'",517.60427810477927,676.11290581578237,828.73193278718804,417.73917986197159,591.14891431471574,567.21450270127809,802.19640215723075,883.19307629595164,1433.9385019353801,1345.8629026003027,1793.9357328974529,2044.3715199859716,1810.7303773334352,2175.9629916525714,2274.542033044353,2410.0987132879154,3025.5311555101944,4293.3922993585484,4296.8540139862034,3641.3001504683125,5977.8678803399089,7008.9564796396198,8579.7085415652436,8267.2935944368473,7973.0696359651283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IQ_NI_EST","V/A'","V/E'","ROA'","ROA' Mo","CDS"]
[null,null,"Earnings' Margin",7.4965110714027075E-2,7.7211708388798261E-2,6.4245966359956774E-2,2.9568330851314439E-2,3.7861118053129E-2,3.0224584931385814E-2,3.9595444127036805E-2,4.0774655775896257E-2,5.4606875697975926E-2,4.6344302863545121E-2,5.2900953006929971E-2,5.2834790713864641E-2,4.1254638036351522E-2,4.5372553202952332E-2,4.261698580440839E-2,3.8527719982412452E-2,4.2577709911381406E-2,5.3478378263994271E-2,4.7389382777682232E-2,3.613127950149473E-2,5.2548408547709854E-2,5.5010769594377271E-2,5.9192437307355197E-2,5.7037049151430201E-2,5.5007162806015739E-2,null,"PSE:JFC",7.2261767593251323,41.07210361818116,16.197014635141922,1.5440128677181308,0]
[null,null,"Net Asset' Turns",2.2977657213980969,2.2745744695805628,2.5041738360676633,2.5363224636151438,2.3730278828621549,2.5551866515006485,2.7476940872955957,2.727415999405379,2.8258879048804513,2.5258500111347613,2.6603407945973556,2.7732573382756645,2.711681683057066,2.8336672626229635,2.8342959103587551,2.4407966026512504,2.8370408805486753,3.0490522259108337,2.5398044530769797,2.9013350035507668,3.0823035526254423,3.1424559029086976,3.2809809383274278,3.1549235955939681,3.0458641660546437,null,554,555,556]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROA' FY1  1Q Ago","ROA' FY1  1M Ago","ROA' FY1  1W Ago","ROA' FY1  Now"]
[null,null,"     Earnings'",517.60427810477927,676.11290581578237,828.73193278718804,417.73917986197159,591.14891431471574,567.21450270127809,802.19640215723075,883.19307629595164,1433.9385019353801,1345.8629026003027,1793.9357328974529,2044.3715199859716,1810.7303773334352,2175.9629916525714,2274.542033044353,2410.0987132879154,3025.5311555101944,4293.3922993585484,4296.8540139862034,3641.3001504683125,5977.8678803399089,7008.9564796396198,8579.7085415652436,8267.2935944368473,7973.0696359651283,null,5077.5558922980672,5408.0156491307062,5465.5230876635269,5977.8678803399089]
[null,null,"     Net Assets'",3004.9200689610907,3849.7799289968912,5151.1445109002634,5570.2403194674152,6579.6170971105976,7344.5357813600176,7373.3884109131741,7941.7089819529938,9292.4079135088323,11497.327724124552,12746.944958656128,13952.423817999763,16186.10297227734,16924.250053130199,18830.681893495163,25628.897955713055,25046.885872246363,26330.401466317089,35700.086315760083,34735.636400712727,36907.22034275379,40544.920252362841,44177.649448305034,45942.800625164251,47587.816736998779,null,36907.22034275379,36907.22034275379,36907.22034275379,36907.22034275379]
[null,null,"ROA'",0.17225226169950461,0.17562378065385992,0.16088306803148703,7.4994821749793494E-2,8.9845488816410843E-2,7.7229455963824675E-2,0.10879616771170215,0.1112094485334264,0.15431290955822041,0.11705875790391819,0.14073456335741347,0.14652447106348404,0.11186944630432376,0.12857071863282471,0.12078914857725183,9.4038328040971009E-2,0.12079470361873157,0.16305836828393327,0.12035976540732686,0.10482894594076296,0.16197014635141924,0.17286891763540116,0.19420925849857368,0.17994753219090007,0.16754434606717716,null,0.13757622072709069,0.14653001767423793,0.14808817995247928,0.16197014635141924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4393925624328544E-2,1.5440128677181308E-2,1.388196639893996E-2,"ROA' Mo"]
[null,"",null,"","","","","","","","","","","","","","","","","","","","","",""]
[null,"","Growth rate - inflation-distorted ",{"$error":"#VALUE!"},0.27126295823101587,0.30890372617389622,0.17593382451618608,0.15529111674211771,0.10120710531522129,2.5479394680285164E-2,0.14139499916031742,0.16878827262739479,0.21773235983735645,0.10380665108082042,9.3065512211739268E-2,0.15673538888196234,8.2890594477183097E-2,9.9707301007197963E-2,0.30115827745225876,1.3338015573977338E-2,4.9795124939198195E-2,0.26445416958389112,9.113249573119658E-3,5.6281687756072701E-2,9.6387012430943594E-2,8.4621417741236701E-2,4.4300580394180764E-2,3.9532622706221973E-2]
[null,"","GDP Deflator - approximate",6.2239731369723605E-2,0.10457866112431713,6.5856186763413538E-2,4.2219963568204122E-2,5.7093626782524165E-2,5.5490000000000039E-2,4.1629953860292224E-2,3.2007494792756219E-2,5.5172656924785235E-2,5.8276674295451247E-2,4.9495260420366449E-2,3.0901707151989255E-2,7.5489316379605764E-2,2.7735760749387772E-2,4.2219963568204122E-2,4.0205682876014004E-2,1.9024485273526404E-2,1.981037953962983E-2,3.5634991769330382E-2,3.5692871607480248E-2,3.2491152182461569E-2,3.2653600994472232E-2,3.1431527830425576E-2,3.1431527830425576E-2,3.1431527830425576E-2]
[null,null,"Real Growth Rate in Gross Assets'",{"$error":"#VALUE!"},0.16668429710669874,0.24304753941048268,0.13371386094798196,9.8197489959593542E-2,4.5717105315221246E-2,-1.615055918000706E-2,0.1093875043675612,0.11361561570260956,0.1594556855419052,5.431139066045397E-2,6.2163805059750013E-2,8.1246072502356576E-2,5.5154833727795324E-2,5.7487337438993841E-2,0.26095259457624476,-5.6864696995490658E-3,2.9984745399568365E-2,0.22881917781456074,-2.6579622034360588E-2,2.3790535573611132E-2,6.3733411436471363E-2,5.3189889910811125E-2,1.2869052563755187E-2,8.1010948757963969E-3]
[]
[null,null,"Goodwill"]
[264,"IQ_GOODWILL_FFIEC","Goodwill",0,0,0,0,0,0,0,0,994.05981999999995,2166.6499800000001,1601.60627,1601.60627,3186.3530799999999,4205.1237199999996,5986.3903499999997,6530.3848099999996,6822.5263400000003,6822.5263400000003,6822.5263400000003,6822.5263400000003,6822.5263400000003,6822.5263400000003,6822.5263400000003,6822.5263400000003,6822.5263400000003]
[]
[null,null,"   Earnings'",517.60427810477927,676.11290581578237,828.73193278718804,417.73917986197159,591.14891431471574,567.21450270127809,802.19640215723075,883.19307629595164,1433.9385019353801,1345.8629026003027,1793.9357328974529,2044.3715199859716,1810.7303773334352,2175.9629916525714,2274.542033044353,2410.0987132879154,3025.5311555101944,4293.3922993585484,4296.8540139862034,3641.3001504683125,5977.8678803399089,7008.9564796396198,8579.7085415652436,8267.2935944368473,7973.0696359651283]
[null,null,"     Net Assets'",3004.9200689610907,3849.7799289968912,5151.1445109002634,5570.2403194674152,6579.6170971105976,7344.5357813600176,7373.3884109131741,7941.7089819529938,10286.467733508833,13663.977704124552,14348.551228656128,15554.030087999763,19372.456052277339,21129.373773130199,24817.07224349516,32159.282765713055,31869.412212246363,33152.927806317093,42522.61265576008,41558.162740712723,43729.746682753786,47367.446592362845,51000.17578830503,52765.326965164248,54410.343076998775]
[null,null,"ROA' wg (with goodwill)",0.17225226169950461,0.17562378065385992,0.16088306803148703,7.4994821749793494E-2,8.9845488816410843E-2,7.7229455963824675E-2,0.10879616771170215,0.1112094485334264,0.1394004763427423,9.8497153006481125E-2,0.12502556559959199,0.13143677287619779,9.3469324304936222E-2,0.10298284345841333,9.1652311389815E-2,7.49425517616788E-2,9.4935266937480028E-2,0.12950265884331544,0.10104868317408421,8.7619372713536467E-2,0.13670026318029121,0.1479699030424344,0.16822899938969774,0.15668042007765681,0.14653591918510864]
[]
[]
[null,null,"Enterprise Value Prime",24919.931006499999,15880.763227000001,13118.7435855,15040.615162499998,8920.2752514999993,12309.656109500002,16983.192566999998,17617.618516999995,28156.426955208262,40025.7059855568,42319.686980439539,51794.453507613354,43248.269509732934,56095.64938575065,96062.107804834697,101622.44202943801,111593.17807657999,190207.2019495281,242709.18607672217,242283.62335771922,266698.09789209918]
[]
[null,null,"Earnings''",517.60427810477927,224.97908778396231,826.79345524868802,364.67184592053161,591.14891431471574,458.95486684177808,689.64634081289068,820.2397649223816,1373.3136394746602,1293.6859115193427,1692.9539512762028,1975.6913310638317,1676.5498264619951,1897.8650801768213,2036.414019197553,2045.1621518483355,2770.8003662014944,4103.1891426843085,4115.7239628937032,3367.0853961111925,5714.1194396319552]
[null,null,"Book Equity'",2306.4734424610906,2722.1026419968912,5244.1196754002631,6192.7176969674156,7010.9815156105969,6767.4886718600173,7869.1477039131732,8247.7678049529932,9283.948958300567,10499.008938567751,12358.352858216582,14936.547020386413,15332.110782544405,17673.695897379548,14778.727078660459,17737.140376275034,19894.237915666374,18285.691626788983,22350.791089037906,26708.280342993527,29596.633210654607]
[null,null,"Market Capitalization",24221.484380000002,14753.085940000001,13211.71875,15663.09254,9351.6396700000005,11732.609,17478.951860000001,17923.677339999998,28147.968000000001,39027.387199999997,41931.094879999997,52778.576710000001,42394.277320000001,56845.095229999999,92010.152990000002,93730.684450000001,106440.53012,182162.49210999999,229359.89085,234256.26730000001,259387.51076]
[]
[null,null,"V/A' - Enterpise Value/Net Assets'",8.2930428878648073,4.1251093620662971,2.5467628713851096,2.7001734754485547,1.355743825186619,1.6760291563615437,2.3033090921758013,2.2183661674124378,3.0300463795047001,3.4813051298495972,3.3199866413246975,3.7122190512012896,2.671938364892783,3.3145131518176525,5.1013610844341342,3.9651506750326297,4.4553713641595962,7.2238625830619716,6.7985602031885364,6.9750736840608996,7.2261767593251323]
[null,null,"P/B' - Market Cap/Book Equity'",10.501523205987926,5.4197390327564472,2.5193396733440494,2.529276047521146,1.3338559870936348,1.7336724993401931,2.2212001245456432,2.1731549388716274,3.0318960311423884,3.7172448779078779,3.3929355603503151,3.533519269076328,2.7650646359968811,3.2163671684782318,6.2258510154678213,5.2844304358876775,5.3503195533908787,9.9620236318066038,10.261824287843265,8.7709228857728849,8.7640884324174451]
[266,"IQ_PTBV","Traditional Tangible P/B Equity",0,6.3186600000000004,5.0129200000000003,3.3122699999999998,1.64517,1.9612700000000001,2.63144,2.39419,3.2193499999999999,4.1838600000000001,3.8322500000000002,4.1373199999999999,3.0026999999999999,7.4015899999999997,10.646599999999999,8.2688299999999995,11.094390000000001,24.144259999999999,20.050789999999999,14.63334,16.748899999999999]
[]
[null,null,"Forward V/E' - Enterprise Value - Earnings'",36.857647283676947,19.162726327667716,31.404149330294238,25.443022558767112,15.726458348681957,15.344940561186043,19.229308995747893,12.286174402334254,20.920724466665991,22.311672180647061,20.700585273624792,28.60417771523127,19.875461887744382,24.662392943633414,39.858163184438375,33.58829799004382,25.991842882201215,44.266619561755221,66.654539875134162,40.530106755043015,41.07210361818116]
[null,null,"Forward P/E' - Market Cap/Earnings''",46.795371299262747,65.575365627612243,15.979467019397363,42.951197673245282,15.81943135401138,25.563753317915562,25.344804758040834,21.851753726785116,20.496387125935463,30.167590798113501,24.768006742528936,26.713978990625435,25.286619372037507,29.952126641533351,45.182439387377876,45.830441544837882,38.415084471033154,44.395343664520716,55.727714715041415,69.572416420015287,45.394135264471664]
[267,"IQ_PE_EXCL_FWD","Traditional NTM P/E",32.296120000000002,20.69153,15.02248,13.674950000000001,9.2822600000000008,11.266529999999999,15.169420000000001,0,15.510210000000001,20.820209999999999,16.86711,17.956140000000001,16.62989,19.163430000000002,26.374110000000002,26.204350000000002,26.47587,35.312849999999997,37.51782,36.559930000000001,33.423029999999997]
[]
[null,null,"Historic V/E' - Enterprise Value - Earnings'",48.144754710577232,23.488330263180874,15.829899954957803,36.004798897411739,15.08972618488313,21.701941771370482,21.170866038952003,19.947641110239477,19.63572839226066,29.739809239280088,23.590414196213946,25.335147257367762,23.884433624746677,25.779689085221008,42.23360413184394,42.165261310314627,36.88383042208735,44.302311246504516,56.485322816811312,66.537668784749528,60.509276265409994]
[null,null,"Historic P/E' - Market Cap/Earnings''"]
[268,"IQ_PE_EXCL","Traditional TTM P/E",0,24.632349999999999,29.880479999999999,17.624749999999999,12.134980000000001,12.73532,25.835329999999999,15.49404,18.64565,24.389220000000002,21.03172,21.20138,19.359359999999999,22.519220000000001,30.904409999999999,30.404599999999999,29.443660000000001,42.15504,44.891089999999998,42.759010000000004,50.666040000000002]
[]
[269,"IQ_DIVIDEND_YIELD","Dividend Yield",0,0.95520000000000005,1.0666,1.1075999999999999,2.0617999999999999,1.9591000000000001,1.3149999999999999,1.5342,1.5789,1.3827,1.3809,1.5384,2.024,1.5454000000000001,1.1248,1.1829000000000001,1.2156,1.9757,0.82789999999999997,0.80820000000000003,0.73199999999999998]
[]
[null,null,"High Enterprise Value",26241.102876499997,26229.942917,17522.6498355,21064.881532499996,15472.698781499999,14697.7252095,16983.192566999998,18108.678166999998,30625.546955208261,43398.443145556805,42319.686980439539,58917.440917613356,54269.959689732932,56095.64938575065,104431.97122483469,109848.944759438,129237.15324658,202311.91872952812,242709.18607672217,259576.48285771921,266698.09789209918]
[null,null,"Low Enterprise Value",17961.759126499997,12357.638227000001,8098.2904655000002,11907.996652499998,8823.8665914999983,9735.8694695000013,10757.812456999996,14539.078376999996,16009.321885208261,26183.342785556804,30741.655540439544,40946.97167761335,33998.386529732932,39090.959345750649,57779.104344834697,78322.294999438003,97587.994036579999,116781.0160995281,172271.37206672216,200489.9730377192,199773.20411209916]
[null,null,"High EV/IC'",8.7327124430209864,6.8133616468395228,3.4017003014418585,3.7816827146362804,2.351610823720236,2.0011782428512266,2.3033090921758013,2.2801991621892426,3.2957600699692047,3.7746547882161301,3.3199866413246975,4.2227387646872554,3.3528737450072765,3.3145131518176525,5.5458411870315478,4.2861361011018841,5.1598092435827905,7.6835865563361683,6.7985602031885364,7.4729157071782648,7.2261767593251323]
[null,null,"Low EV/IC'",5.9774498869482491,3.2099596483220121,1.5721342020910738,2.1377886715017982,1.3410912004856559,1.3255935785906363,1.4590052574848245,1.8307241438888135,1.7228389061499032,2.2773416061383513,2.411688105671443,2.9347568717621968,2.1004677029402004,2.3097602093465075,3.0683490205839976,3.056014938089791,3.8962126682868017,4.4352159327657459,4.8255169621444756,5.771881382130239,5.4128488208221786]
[null,null,"High Forward PE'",38.811717171465737,31.65069653920968,41.946388273395357,35.633798899756549,27.278390640248936,18.321853812826301,19.229308995747893,12.628629569928417,22.755324406399438,24.191749096531094,20.700585273624792,32.537942509352433,24.94066300664273,24.662392943633414,43.330993311210086,36.307325594508448,30.101407985915611,47.083731043923173,66.654539875134162,43.422920689066714,41.07210361818116]
[null,null,"Low Forward PE'",26.566212494979297,14.911502426893145,19.385996947128156,20.14381886551249,15.556489739732664,12.13651599947187,12.180589664626323,10.139262149232112,11.895210020483598,14.595474244368333,15.037215711482075,22.613511205303656,15.624524249795392,17.186298946267215,23.973750131591512,25.887122284890349,22.729810656053971,27.178260122267925,47.310401490678025,33.53870929417716,30.765520280342667]

{"sheet":"Sheet1","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Assets Prime","index":16,"n_rows":182,"n_cols":29,"rows_kept":182,"cut":false,"hidden":false,"merged":[]}
[null," ","PSE:JFC",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,"Q2 2016","2016E","2017E","2018E","2019E","2020E"]
["IQ_INDUSTRY_GROUP",null,"Consumer Discretionary",981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,500,1001,1002,1003,1004,1005]
["IQ_INDUSTRY","","Hotels, Restaurants and Leisure","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Cash & Short-Term Investments",480.82292000000001,576.47082999999998,835.40598,1713.0934299999999,1217.5173600000001,1279.42641,2396.6181999999999,2922.2130200000001,3409.2501200000002,2889.5383499999998,4452.4438,5575.9430899999998,6878.8510699999997,8977.2584000000006,8170.4893000000002,6655.3128800000004,8848.5915800000002,9903.8770700000005,7618.4732700000004,12419.87664,14353.79845,14353.79845,16076.286670586769,18005.477366507526,20166.175301474759,22586.161866848201]
[null,null,"   Excess Cash",135.5928035,138.64027299999992,190.43791449999992,1006.6971474999999,436.83661849999999,341.09342049999987,1383.6274129999999,1839.195813,2096.2849635000002,1437.5120819999997,2756.8829159999996,3641.2600029999994,4684.2731224999998,6515.2295474301118,5384.0915237079198,3527.566527,5222.9892127759913,5844.656693817471,3020.4823220448748,7275.9781141246012,11516.118653277859,8549.4282397778588,9575.7177702023873,10610.896039264853,12771.256555968319,15190.925349935049]
[null,null,"Operating Cash & Short-Term Investments",345.23011650000001,437.83055700000006,644.96806550000008,706.39628249999998,780.68074150000007,938.33298950000017,1012.990787,1083.0172070000001,1312.9651564999999,1452.0262680000001,1695.5608840000004,1934.6830870000003,2194.5779474999999,2462.0288525698888,2786.3977762920804,3127.7463530000005,3625.602367224009,4059.2203761825294,4597.9909479551261,5143.8985258753992,2837.679796722141,5804.3702102221414,6500.5689003843818,7394.5813272426731,7394.9187455064402,7395.2365169131517]
[220,null,"Accounts Receivable",579.08968000000004,588.49900000000002,682.17055000000005,816.22568999999999,838.54850999999996,860.04220999999995,860.05971999999997,876.44219999999996,1143.6736800000001,1408.07689,1488.42696,1818.34664,1805.1404600000001,1754.5305499999999,1837.71135,2388.6170499999998,2454.6255000000001,2853.8971700000002,7270.2621799999997,5055.1388800000004,3130.1343499999998,5706.1961738761092,6390.9525976267078,7270.5332630984631,7270.5332630984631,7270.5332630984631]
[null,null,"   Financial Subsidiary Receivable"]
[null,null,"Accounts Receivable - Adj",579.08968000000004,588.49900000000002,682.17055000000005,816.22568999999999,838.54850999999996,860.04220999999995,860.05971999999997,876.44219999999996,1143.6736800000001,1408.07689,1488.42696,1818.34664,1805.1404600000001,1754.5305499999999,1837.71135,2388.6170499999998,2454.6255000000001,2853.8971700000002,7270.2621799999997,5055.1388800000004,3130.1343499999998,5706.1961738761092,6390.9525976267078,7270.5332630984631,7270.5332630984631,7270.5332630984631]
[221,null,"Inventory",323.01920000000001,436.42757999999998,568.98294999999996,674.49712999999997,897.67291999999998,1088.9000599999999,818.34209999999996,880.98488999999995,1105.39706,1380.0601899999999,1266.3427799999999,1629.4280200000001,2727.46441,1729.4094249999998,2134.4671550000003,2860.1032799999998,2629.743481,3560.4321319999999,5971.8139940000001,5478.4163099999996,4895.9354599999997,6183.9880029215865,6926.0805248687875,7879.3103328065499,7879.3103328065499,7879.3103328065499]
[222,null,"    LIFO Reserve",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inventory - Adj",323.01920000000001,436.42757999999998,568.98294999999996,674.49712999999997,897.67291999999998,1088.9000599999999,818.34209999999996,880.98488999999995,1105.39706,1380.0601899999999,1266.3427799999999,1629.4280200000001,2727.46441,1729.4094249999998,2134.4671550000003,2860.1032799999998,2629.743481,3560.4321319999999,5971.8139940000001,5478.4163099999996,4895.9354599999997,6183.9880029215865,6926.0805248687875,7879.3103328065499,7879.3103328065499,7879.3103328065499]
[223,null,"Other Current Assets",116.63576999999999,339.24185,433.62052999999997,347.57429000000002,546.06491000000005,82.017319999999998,112.83408,395.74534999999997,479.98462999999998,702.98798999999997,450.86505,1142.7799399999999,517.09322999999995,240.15872999999999,784.3605,1354.9147,662.84258,953.08784000000003,1679.37895,2466.7575900000002,1833.35573,2784.4542071093115,3118.5949984277977,3547.8042316605161,3547.8042316605161,3547.8042316605161]
[225,null,"Prepaid Expenses",212.8811,138.68903,116.63855,189.62691000000001,171.86627999999999,295.79646000000002,245.07745,125.32078,268.32697000000002,312.39141999999998,221.34331,222.27598,395.81765000000001,509.91030999999998,518.97032000000002,0,751.36465999999996,909.46759999999995,1191.1577299999999,1526.00974,1789.5892100000001,1722.5463328290746,1929.2557817633403,2194.7774013445573,2194.7774013445573,2194.7774013445573]
[226,null,"Other Receivables",0,0,0,0,0,255.06522000000001,631.90027999999995,122.31513,41.198210000000003,91.800550000000001,626.26921000000004,20.30677,441.00711000000001,671.06605999999999,126.47448,175.3,276.0136,203.46141,290.30533600000001,222.96664999999999,246.74889999999999,251.68278762144976,281.88529036053404,320.68089203251179,320.68089203251179,320.68089203251179]
[null,null,"Other Current Assets - Adj",329.51686999999998,477.93088,550.25907999999993,537.20119999999997,717.93119000000002,632.87900000000002,989.81180999999992,643.38125999999988,789.50981000000002,1107.1799599999999,1298.47757,1385.3626899999997,1353.9179899999999,1421.1351,1429.8053000000002,1530.2147,1690.22084,2066.01685,3160.8420160000001,4215.73398,3869.6938400000004,4758.6833275598365,5329.7360705516721,6063.262525037585,6063.262525037585,6063.262525037585]
["",null,"Current Assets",1576.8558665,1940.6880169999999,2446.3806454999999,2734.3203024999998,3234.8333615000001,3520.1542595000001,3681.2044169999999,3483.8255570000001,4351.545706500001,5347.3433079999995,5748.8081940000002,6767.8204370000003,8081.1008075,7367.1039275698877,8188.3815812920802,9906.681383000001,10400.192188224009,12539.56652818253,21000.909137955125,19893.1876958754,14733.44344672214,22453.237714579675,25147.33809343155,28607.687448185272,28608.024866449039,28608.342637855749]
["",null,""]
[227,null,"Accounts Payable",1333.6051399999999,629.20335,781.62572999999998,1217.92814,1251.3126299999999,1166.30035,1510.9824100000001,1701.21001,1887.6539499999999,2083.80107,2813.6544100000001,2257.2556300000001,3508.73155,3720.4131499999999,3601.6004499999999,10165.594870000001,4717.0644400000001,6006.6398399999998,6575.8662000000004,9433.7667299999994,9083.7428600000003,10648.75266492495,11926.627026416712,13568.077244749527,13568.077244749527,13568.077244749527]
[228,null,"Income Taxes Payable",0,5.5147000000000004,101.14766,46.391849999999998,65.94417,20.828849999999999,5.4493200000000002,7.7666199999999996,11.42676,13.519909999999999,8.8503500000000006,83.725089999999994,82.483159999999998,135.93425999999999,167.75149999999999,154.71708000000001,78.958190000000002,154.74454,181.82912999999999,235.98,247.6157,266.37214230428503,298.33740076948197,339.39729058956635,339.39729058956635,339.39729058956635]
[229,null,"    Accrued Expenses, Total",0,909.96037000000001,885.38558,999.44078999999999,1287.9754499999999,1462.7371900000001,1505.0813700000001,1979.36303,2388.0888300000001,2633.8008100000002,1762.2548899999999,2294.2456299999999,2491.7033900000001,4508.9015399999998,4886.9298699999999,0,5986.4840100000001,7256.5593699999999,8542.9685700000009,8669.55746,8660.8967100000009,9786.119982415019,10960.476474438819,12468.956320597352,12468.956320597352,12468.956320597352]
[230,null,"Other Current Liabilities",16.81081,128.50438,165.68167000000003,302.75909000000001,405.10975999999999,457.27449000000001,503.69670000000002,450.43691999999999,1113.46785,1460.02403,1731.5027400000001,2721.1555200000003,2421.3339500000002,909.86579000000006,854.36767000000009,104.76317999999998,1265.88607,1094.3936800000001,1209.73642,1518.5739100000001,1395.5020199999999,1714.1528335201906,1919.8550435873774,2184.0828486058313,2184.0828486058313,2184.0828486058313]
[231,null,"        Current Pension Liabilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,"        Current Postretirement Liability",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"    Current Pension/Postretirement Liability",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Current Liabilities",16.81081,1038.4647500000001,1051.0672500000001,1302.1998800000001,1693.08521,1920.0116800000001,2008.7780700000001,2429.7999500000001,3501.5566800000001,4093.8248400000002,3493.7576300000001,5015.4011499999997,4913.0373400000008,5418.7673299999997,5741.2975399999996,104.76317999999998,7252.3700800000006,8350.9530500000001,9752.7049900000002,10188.131369999999,10056.398730000001,11500.27281593521,12880.331518026196,14653.039169203183,14653.039169203183,14653.039169203183]
[233,null,"Non Current Unearned Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Current Liabilities",1350.4159499999998,1673.1828,1933.8406399999999,2566.5198700000001,3010.3420099999998,3107.1408799999999,3525.2098000000001,4138.7765799999997,5400.6373899999999,6191.1458199999997,6316.2623899999999,7356.3818699999993,8504.252050000001,9275.1147399999991,9510.6494899999998,10425.075130000001,12048.39271,14512.33743,16510.400320000001,19857.878099999998,19387.757290000001,22415.397623164445,25105.295945212391,28560.513704542274,28560.513704542274,28560.513704542274]
[null,null,""]
[null,null,"Net Working Capital",226.43991650000021,267.5052169999999,512.54000550000001,167.80043249999972,224.49135150000029,413.01337950000016,155.99461699999983,-654.95102299999962,-1049.0916834999989,-843.80251200000021,-567.45419599999968,-588.56143299999894,-423.15124250000099,-1908.0108124301114,-1322.2679087079196,-518.39374700000008,-1648.2005217759906,-1972.7709018174701,4490.508817955124,35.30959587540201,-4654.3138432778615,37.840091415229836,42.042148219159571,47.173743642997579,47.511161906764755,47.828933313474408]
[null,null,""]
[239,null,"        Land",403.87301000000002,491.48450000000003,494.07557000000003,0,0,554.15700000000004,558.33299999999997,0,473.90199999999999,738.19399999999996,724.70339000000001,732.072,670.91499999999996,651.03499999999997,657.16499999999996,679.25400000000002,661.79399999999998,666.21400000000006,756.71274653749447,669.73500000000001,669.73500000000001,758.69943474761305,821.81555606361712,878.08566438801097,927.9328175622752,972.0708834044957]
[null,null,"        Revaluations of Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"    Land & Improvements",403.87301000000002,491.48450000000003,494.07557000000003,0,0,554.15700000000004,558.33299999999997,0,473.90199999999999,738.19399999999996,724.70339000000001,732.072,670.91499999999996,651.03499999999997,657.16499999999996,679.25400000000002,661.79399999999998,666.21400000000006,756.71274653749447,669.73500000000001,669.73500000000001,758.69943474761305,821.81555606361712,878.08566438801097,927.9328175622752,972.0708834044957]
[null,null,"    Inflation Adjustment",86.50475147770004,101.69910164765884,140.68486587644162,0,0,141.56770315284575,114.54606570206636,0,86.515844192138331,170.81406791954328,163.99503880811812,158.59016212938639,169.30697141577491,176.39603677203684,177.60191867503374,184.78879220974625,167.3939963143406,148.43090631262385,158.16065579351209,126.13945157874991,55.812697675359914,63.737474245246062,74.569211328359302,80.158399647338911,86.027802432224121,93.965372495708493]
[null,null,"Inflation Adjusted Land & Improvements",490.37776147770006,593.18360164765886,634.76043587644165,0,0,695.72470315284579,672.87906570206633,0,560.41784419213832,909.00806791954324,888.69842880811814,890.66216212938639,840.22197141577487,827.4310367720368,834.76691867503371,864.04279220974627,829.18799631434058,814.6449063126239,914.87340233100656,795.87445157874993,725.54769767535993,822.43690899285912,896.38476739197642,958.24406403534988,1013.9606199944993,1066.0362559002042]
[234,null,"LT Investments @ Cost",18.499220000000001,11.25451,10.54552,3.26484,3.3506200000000002,49.994030000000002,69.050139999999999,51.03228,0,0,0,46.164340000000003,76.757210000000001,155.22848999999999,179.10164,123.83795000000001,1262.58276,1143.7245499999999,1092.5493300000001,5922.5475900000001,5883.2453100000002,6685.3194738849925,7487.572904204424,8518.0803688184005,8518.0803688184005,8518.0803688184005]
[235,null,"Other Assets",363.64823000000001,587.20835,1028.2406000000001,1172.58,1684.9581000000001,1241.49793,1185.5406800000001,1768.59431,1815.8660299999999,2005.11409,2104.2837300000001,2397.1049800000001,2822.2974899999999,3079.6396100000002,3233.28305,6045.0488599999999,4985.3228499999996,5622.6552199999996,6256.0613599999997,7712.0488999999998,8339.8158399999993,8705.2927665412535,9749.9475524753925,11091.823466201567,11091.823466201567,11091.823466201567]
[null,null,"Pension Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Postretirement Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"    Pension Deferred Tax Assets"]
[null,null,"Other Assets Adjusted for Pensions",363.64823000000001,587.20835,1028.2406000000001,1172.58,1684.9581000000001,1241.49793,1185.5406800000001,1768.59431,1815.8660299999999,2005.11409,2104.2837300000001,2397.1049800000001,2822.2974899999999,3079.6396100000002,3233.28305,6045.0488599999999,4985.3228499999996,5622.6552199999996,6256.0613599999997,7712.0488999999998,8339.8158399999993,8705.2927665412535,9749.9475524753925,11091.823466201567,11091.823466201567,11091.823466201567]
[null,null,"Non-Depreciating Intangible Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Non-Depreciating Assets",1098.9651279777004,1459.1516786476586,2186.0865613764418,1343.6452724999997,1912.8000715000003,2400.2300426528459,2083.4645027020661,1164.6755670000002,1327.1921906921393,2070.3196459195433,2425.5279628081184,2745.3700491293876,3316.1254289157741,2154.2883243419255,2924.8836999671139,6514.5358552097459,5428.8930845383493,5608.2537744951533,12753.99291028613,14465.780537454151,10294.295004397498,16250.889240834334,18175.947372290953,20615.321642698316,20671.375616921236,20723.769024233647]
[65,null,"Total Non-Depreciating Assets (w/0 LT Invest)",1080.4659079777005,1447.8971686476586,2175.5410413764416,1340.3804324999996,1909.4494515000004,2350.2360126528461,2014.414362702066,1113.6432870000003,1327.1921906921393,2070.3196459195433,2425.5279628081184,2699.2057091293877,3239.3682189157739,1999.0598343419256,2745.782059967114,6390.6979052097458,4166.3103245383491,4464.5292244951534,11661.44358028613,8543.2329474541511,4411.0496943974977,9565.569766949342,10688.374468086529,12097.241273879916,12153.295248102835,12205.688655415246]
["",null,""]
[null,null,"GDP Deflator Adjusted Gross PP&E w/CIP",3207.4236016389841,4003.1379339153873,4959.3391158730365,7049.7664782790253,7783.6127426843286,8323.832947845287,8931.6234136851799,11380.109491588322,12182.534196222214,15198.875135014196,16240.819939750469,17264.574751029097,20419.696684918999,23479.593222842021,25233.41414477595,29501.379787363687,31413.972683961365,33556.011489714532,36550.43257944948,40186.773547243465,22382.281191827038,41654.11981902393,45389.714490131053,48521.208733236199,51340.158697392988,53970.256791598425]
["",null,"Capitalized Operating Leases",0,0,0,0,0,0,0,0,1092.8253418056063,512.80499532748729,961.54171999621406,1490.7887637548629,1158.1945706836141,1395.7238084717717,1507.2744707237255,2419.7563373585053,3185.1603775664717,2604.5174509752383,3151.0064076880922,3092.1791836312877,33794.237062077744,3499.6995016951323,3919.6713431740168,4459.1319440459229,4459.1319440459229,4459.1319440459229]
["",null,"Capitalized Research & Development",0,0,0,0,0,0,0,0,0,0,0,0,0,0,67.477773713741087,142.53062611665138,201.82618465219261,282.59146234678127,362.96557198567427,375.05302455620796,0,415.59830562167377,451.52380715545888,487.00628009307826,516.55165366343226,540.82473366154227]
["",null,"Intangibles Included in Depreciating Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["",null,""]
["",null,"Total Depreciating Assets",3207.4236016389841,4003.1379339153873,4959.3391158730365,7049.7664782790253,7783.6127426843286,8323.832947845287,8931.6234136851799,11380.109491588322,13275.35953802782,15711.680130341683,17202.361659746683,18755.36351478396,21577.891255602612,24875.317031313793,26808.166389213417,32063.666750838845,34800.959246180028,36443.120403036555,40064.40455912325,43654.005755430961,56176.518253904782,45569.417626340735,49760.909640460522,53467.346957375194,56315.842295102346,58970.213469305891]
[""]
["",null,"Total Assets'",4287.8895096166843,5451.0351025630462,7134.8801572494776,8390.1469107790253,9693.0621941843292,10674.068960498133,10946.037776387246,12493.752778588323,14602.55172871996,17781.999776261226,19627.889622554801,21454.569223913346,24817.259474518385,26874.376865655719,29553.948449180531,38454.364656048594,38967.269570718374,40907.649627531711,51725.848139409383,52197.238702885108,60587.567948302283,55134.987393290081,60449.28410854705,65564.588231255111,68469.137543205186,71175.902124721135]
[]
[null,null,"Accumulated Depreciation'",1282.9694406555936,1601.255173566155,1983.7356463492147,2819.9065913116101,3113.4450970737316,3329.533179138115,3572.6493654740721,4552.0437966353293,5310.1438152111286,6284.6720521366733,6880.9446638986738,7502.145405913584,8631.156502241045,9950.1268125255174,10723.266555685368,12825.466700335539,13920.383698472011,14577.248161214622,16025.7618236493,17461.602302172385,22470.607301561915,18227.767050536295,19904.363856184209,21386.938782950077,22526.336918040939,23588.085387722356]
[null,null,"Net Assets'",3004.9200689610907,3849.7799289968912,5151.1445109002634,5570.2403194674152,6579.6170971105976,7344.5357813600176,7373.3884109131741,7941.7089819529938,9292.4079135088323,11497.327724124552,12746.944958656128,13952.423817999763,16186.10297227734,16924.250053130199,18830.681893495163,25628.897955713055,25046.885872246363,26330.401466317089,35700.086315760083,34735.636400712727,38116.960646740365,36907.22034275379,40544.920252362841,44177.649448305034,45942.800625164251,47587.816736998779]
["",null,""]
[null,null,"****************************************************************"]
[null,null,"CALCULATIONS FOR EXCESS CASH"]
[46,null,"Excess Cash (3* Median R&D Expense)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.69014794,123.69014794,141.84630000000001,155.21923888000001,155.21923888000001,0,175.21010758244842,196.23571606439754,223.24344911961475,223.24344911961475,223.24344911961475]
[236,null,"Current Unearned Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,67.192899999999995,123.05580999999999,0,75.881259999999997,47.629040000000003,67.634180000000001,108.84536,72.585989999999995,122.8636821895124,137.60760144172619,156.54640341234835,156.54640341234835,156.54640341234835]
[233,null,"LT Unearned Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unearned COGS",0,0,0,0,0,0,0,0,0,0,0,0,0,64.144186569889342,117.81154229208002,0,72.65040972400989,45.081916182529092,64.429037955125338,104.91263787539918,116.40739122214192,116.40739122214192,130.03770138438051,147.28004024267099,147.61745850643862,147.9352299131491]
[237,null,"Revenue",6904.6023299999997,8756.6111400000009,12899.36131,14127.925649999999,15613.61483,18766.659790000002,20259.815739999998,21660.344140000001,26259.30313,29040.52536,33911.217680000002,38693.661740000003,43891.558949999999,47957.693319999998,53371.724679999999,62554.927060000002,71059.039149999997,80282.769199999995,90671.238200000007,100779.71776,54425.448109999998,113759.25638000001,127410.62398,144946.02574000001,144946.02574000001,144946.02574000001]
[null,null,"5% of Revenue",345.23011650000001,437.83055700000006,644.96806550000008,706.39628249999998,780.68074150000007,938.33298950000017,1012.990787,1083.0172070000001,1312.9651565000001,1452.0262680000001,1695.5608840000002,1934.6830870000003,2194.5779474999999,2397.8846659999999,2668.5862340000003,3127.7463530000005,3552.9519574999999,4014.1384600000001,4533.5619100000004,5038.9858880000002,2721.2724054999999,5687.9628190000003,6370.5311990000009,7247.3012870000011,7247.3012870000011,7247.3012870000011]
[]
[]
[219,null,"Total cash per the financials",480.82292000000001,576.47082999999998,835.40598,1713.0934299999999,1217.5173600000001,1279.42641,2396.6181999999999,2922.2130200000001,3409.2501200000002,2889.5383499999998,4452.4438,5575.9430899999998,6878.8510699999997,8977.2584000000006,8170.4893000000002,6655.3128800000004,8848.5915800000002,9903.8770700000005,7618.4732700000004,12419.87664,14353.79845,14353.79845,16076.286670586769,18005.477366507526,20166.175301474759,22586.161866848201]
[null,null,"Excess Cash (formula e.g. 4x R&D, etc.)",135.5928035,138.64027299999992,190.43791449999992,1006.6971474999999,436.83661849999999,341.09342049999987,1383.6274129999999,1839.195813,2096.2849635000002,1437.5120819999997,2756.8829159999996,3641.2600029999994,4684.2731224999998,6515.2295474301118,5384.0915237079198,3527.566527,5222.9892127759913,5844.656693817471,3020.4823220448748,7275.9781141246012,11516.118653277859,8549.4282397778588,9575.7177702023873,10610.896039264853,12771.256555968319,15190.925349935049]
[null,null,"Cash restated for the GIC calculation (Curr assets)",345.23011650000001,437.83055700000006,644.96806550000008,706.39628249999998,780.68074150000007,938.33298950000017,1012.990787,1083.0172070000001,1312.9651564999999,1452.0262680000001,1695.5608840000004,1934.6830870000003,2194.5779474999999,2462.0288525698888,2786.3977762920804,3127.7463530000005,3625.602367224009,4059.2203761825294,4597.9909479551261,5143.8985258753992,2837.679796722141,5804.3702102221414,6500.5689003843818,7394.5813272426731,7394.9187455064402,7395.2365169131517]
[null,null,"Other non-operating assets manually removed above",18.499220000000001,11.25451,10.54552,3.26484,3.3506200000000002,49.994030000000002,69.050139999999999,51.03228,0,0,0,46.164340000000003,76.757210000000001,155.22848999999999,179.10164,123.83795000000001,1262.58276,1143.7245499999999,1092.5493300000001,5922.5475900000001,5883.2453100000002,6685.3194738849925,7487.572904204424,8518.0803688184005,8518.0803688184005,8518.0803688184005]
[]
[null,null,"Value of total non-operating cash/assets ",154.09202350000001,149.89478299999993,200.98343449999993,1009.9619875,440.18723849999998,391.08745049999987,1452.677553,1890.2280929999999,2096.2849635000002,1437.5120819999997,2756.8829159999996,3687.4243429999992,4761.0303324999995,6670.4580374301122,5563.1931637079197,3651.404477,6485.5719727759915,6988.3812438174709,4113.031652044875,13198.5257041246,17399.363963277858,15234.747713662851,17063.29067440681,19128.976408083254,21289.336924786719,23709.005718753448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO: Valuation Estimates"]
[]
[null,null,"****************************************************************"]
[null,null,"CALCULATIONS FOR ASSET LIFE"]
[" ",null,null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,"Q2 2016","2016E","2017E","2018E","2019E","2020E"]
[]
[null,null,"PP&E Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13283527775554968,8.3189888413453539E-2,6.8470483321001918E-2,5.6767984259264319E-2,4.756601448602004E-2]
[null,null,"Historic Organic Growth Rate of Combined Entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10680169370321504,0.10680169370321504,null,0.10960289687830371,0.10172045219499298,9.4428425234479002E-2,8.5267265639202089E-2,7.4933017387235359E-2]
[null,null,"Implied CAPX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5868.9530101997652,4708.970851504092,4621.0616323279519,4597.2733959719608,4652.940546133279]
[]
[null,null,"Gross PP&E (excluding Land, CIP)",2542.7613900000001,3231.1514699999998,3746.5529500000002,5520.47318,6091.9882900000002,6455.1684999999998,7112.4024499999996,9746.8169099999996,10175.15294,12224.784610000001,13012.456,14063.701999999999,16157.923780000001,18313.643,19703.094569999997,22663.147000000001,24838.559999999998,26993.843000000001,29176.922253462504,32750.558914070127,19519.116000000002,37100.988504070127,40187.415597752537,42939.067367152624,45376.631667558635,47535.01718678452]
["",null,"Depreciation Expense",221.70064000000002,335.26407000000006,467.17527000000018,609.08715000000007,708.49612000000013,808.22894000000019,900.47,980.00816999999984,1207.4164700000001,1400.2864,1573.84476,1579.5588699999998,1728.8797699999996,2085.9498699999999,1978.0059899999997,2401.5939000000003,2705.6263600000002,3072.4558200000001,3149.1165699999992,3352.7204100000008,1906.4587400000005,3757.9992063175837,4158.1006005999125,4472.1880695939899,4751.3668507741104,4998.6280269805911]
["",null,"Estimated Life of PP&E",11.469346186822014,9.6376312260362376,8.0195874880106537,9.0635193666456431,8.598477984607733,7.9868069312143142,7.8985445933790128,9.9456486265823703,8.4272106541664105,8.7302030570317619,8.2679412421845218,8.9035630561841614,9.3458920975169981,8.7795221080744383,9.9610894353257251,9.4367107611324279,9.1803363417851962,8.7857546475639801,9.2651134389294807,9.768353727434766,10.238415125627107,9.8725376103591351,9.8725376103591351,9.8725376103591351,9.8725376103591351,9.8725376103591351]
[null,null,""]
[null,null,"Implied Maintenance Capex (Deflated Depreciation Expense)",269.18625624765923,401.96779657825249,587.09102670645098,777.00742724741315,897.44661223753656,1018.0331790487436,1084.4698113722498,1151.9280442879683,1410.2009992716726,1697.1693970056119,1929.5612794147671,1916.8606054915767,2155.8379052183363,2624.4155921768142,2494.6149406018776,3054.9905331337168,3389.7451342180279,3757.5361212772864,3805.8468789544131,3984.4040646245353,2057.7359560106993,4073.1988136622122,4535.3948488323103,4880.4437251858899,5191.8617238784145,5481.8211279586712]
[""]
[174,null,"Estimated Life of PP&E (3 year median)",10.375863597230627,9.6376312260362376,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841614,8.9035630561841614,9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517]
[175,null,"Estimated Life of Leased Assets",10.375863597230627,9.6376312260362376,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841614,8.9035630561841614,9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517]
[176,null,"Estimated Life of R&D",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,"Economic PP&E depreciation (PP&E/Life)",309.12353189522099,415.36533615239779,514.58070967431195,777.8177761965884,905.23145568528435,968.05887771602227,1118.2971481103796,1424.8634766807979,1445.6188051023944,1740.9532213311152,1927.1880823011124,1977.5685214014932,2293.4297826684183,2637.1007960160132,2699.9470870715409,3126.2354578962904,3328.9112572304393,3655.2050208641131,3981.3827313806164,4337.429197400822,2291.3053536304292,4481.9665420639622,4883.9150264721693,5220.8625477556006,5524.180430308309,5807.1779275976705]
[null,null,"Economic Cap. Leases depr. (Cap. Rent/life of leases)",0,0,0,0,0,0,0,0,129.67818020133552,58.739183038182297,114.09964215393478,170.76220954037302,130.08214389846603,156.76014194141544,161.27668231095626,256.41946633830372,337.52866419148836,283.70610335054101,343.23430976553431,333.74434150355825,3459.5631981636207,376.56625904052191,421.75506029944756,479.80080401878422,479.80080401878422,479.80080401878422]
[null,null,"Economic R&D Depr (Cap. R&D/Life)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.495554742748217,28.506125223330276,40.36523693043852,56.518292469356254,72.593114397134855,75.010604911241586,0,83.119661124334755,90.304761431091777,97.401256018615655,103.31033073268645,108.16494673230845]
[null,null,"   Sum of cconomic depreciation",309.12353189522099,415.36533615239779,514.58070967431195,777.8177761965884,905.23145568528435,968.05887771602227,1118.2971481103796,1424.8634766807979,1575.2969853037298,1799.6924043692975,2041.2877244550473,2148.330730941866,2423.5119265668845,2793.8609379574286,2874.7193241252453,3411.1610494579245,3706.8051583523661,3995.4294166840104,4397.2101555432855,4746.1841438156225,5750.8685517940503,4941.6524622288189,5395.9748482027089,5798.0646077930005,6107.2915650597797,6395.1436783487634]
[]
[196,null,"Harmonic mean of estimated lives",10.375863597230627,9.6376312260362376,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841597,8.9035630561841614,9.3254900275771906,9.3996344018803093,9.3883972206536672,9.1212024046422435,9.1113235760671074,9.2256940520046662,10.15556499389923,9.2274257133741298,9.2205471821233349,9.2162720865776162,9.2112333696612243,9.2025264456515128]
["",null,""]
["",null,"Net PP&E/Gross PP&E Ratio",75.480826378286309,71.603612256530951,65.526812853399008,63.027969823412853,58.072789729541654,59.246609906464883,55.803204021448479,59.324094864935759,54.737889178106059,48.452147002694716,46.48107167470922,46.962755610151582,45.92001349321874,40.929284249998766,40.135256631415544,40.719618506644281,40.682116837691076,39.113297058147658,38.865022002506791,39.463945256526557,36.758411600197469,39.46394525652655,39.463945256526543,39.46394525652655,39.46394525652655,39.46394525652655]
["",null,"Implied Average Age of Assets",2.5440760101571644,2.7367391322309,3.3223986490507276,3.3509671152970473,3.6051019446655532,3.5041712751739258,3.5299127645896018,3.2487060106614694,3.8143334254832544,4.5002322382049842,4.5101528298245892,4.6302591310879535,4.8150456994071558,5.2593984245406684,5.594894319683366,5.5941181396238555,5.5976570636535676,5.589604117485667,5.6123966026462533,5.6087341434352656,6.1776620577410633,5.6260484186801634,5.6260484186801634,5.6260484186801634,5.6260484186801634,5.6260484186801634]
[null,null,"Two-year moving average of implied age",2.5440760101571644,2.6404075711940322,3.0295688906408138,3.3366828821738874,3.4780345299813002,3.5546366099197395,3.5170420198817638,3.3893093876255356,3.5315197180723619,4.1572828318441193,4.5051925340147871,4.5702059804562714,4.7226524152475546,5.0372220619739121,5.4271463721120172,5.5945062296536108,5.5958876016387116,5.5936305905696173,5.6010003600659601,5.6105653730407594,5.8931981005881644,5.6173912810577145,5.6260484186801634,5.6260484186801634,5.6260484186801634,5.6260484186801634]
[]
[null,null,"NP/GP Implied End of Year Accumulated Depreciation Balance",623.46408000000031,917.53030000000012,1291.5562100000004,2041.0310099999999,2554.2007400000002,2630.6999999999989,3143.4539999999993,3964.6059999999993,4605.4889999999996,6301.6140000000005,6964.1270000000004,7459.0000000000009,8738.2029999999995,10817.999999999998,11795.206999999997,13434.800000000005,14733.707999999999,16435.661000000004,17837.305000000004,19825.896273015012,12344.199000000001]
[null,null,"Annual depreciation expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3757.9992063175837,4158.1006005999125,4472.1880695939899,4751.3668507741104,4998.6280269805911]
[null,null,"Less: retired accumulated depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1518.5234201997655,1622.5437578216815,1869.4098629278651,2159.7090955659496,2494.5550269073938]
[null,null,"Calculated end of year accumulated depreciation",623.46408000000031,917.53030000000012,1291.5562100000004,2041.0310099999999,2554.2007400000002,2630.6999999999989,3143.4539999999993,3964.6059999999993,4605.4889999999996,6301.6140000000005,6964.1270000000004,7459.0000000000009,8738.2029999999995,10817.999999999998,11795.206999999997,13434.800000000005,14733.707999999999,16435.661000000004,17837.305000000004,19825.896273015012,12344.199000000001,22459.474711193681,24327.875906242662,25993.617327716456,27469.222587017597,28775.824026511385]
[]
[]
[null,null,"CALCULATIONS FOR DEPR ASSETS/LAND:"]
[null,null,"****************************************************************"]
[null,null,"Calculation: GDP Deflator Adjusted Gross PP&E"]
[238,null,"Gross PP&E",3066.6676400000001,3826.0251499999999,4386.6076400000002,5520.47318,6091.9882900000002,7228.9205000000002,8030.7954499999996,9746.8169099999996,10798.853940000001,13108.320610000001,14020.900390000001,14950,17013.121780000001,19168.599999999999,20565.725569999999,24015.200000000001,25793.108,28208.061000000002,31208.871999999999,34688.191914070128,21425.381000000001,39296.007521813444,42565.038002647329,45479.486727265408,48061.265513918224,50347.348365569713]
[239,null,"      Less: Land",403.87301000000002,491.48450000000003,494.07557000000003,0,0,554.15700000000004,558.33299999999997,0,473.90199999999999,738.19399999999996,724.70339000000001,732.072,670.91499999999996,651.03499999999997,657.16499999999996,679.25400000000002,661.79399999999998,666.21400000000006,756.71274653749447,669.73500000000001,669.73500000000001,758.69943474761305,821.81555606361712,878.08566438801097,927.9328175622752,972.0708834044957]
[240,null,"      Less: Construction in Progress",120.03324000000001,103.38918,145.97911999999999,0,0,219.595,360.06,0,149.79900000000001,145.34200000000001,283.74099999999999,154.226,184.28299999999999,203.922,205.46600000000001,672.79899999999998,292.75400000000002,548.00400000000002,1275.2370000000001,1267.8979999999999,1236.53,1436.3195829957058,1555.8068488311765,1662.333695724772,1756.7010287973205,1840.2602953807]
[null,null,"      Plus: Cumulative PP&E recaptured",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gross PP&E Adjusted:",2542.7613900000001,3231.1514699999998,3746.5529500000002,5520.47318,6091.9882900000002,6455.1684999999998,7112.4024499999996,9746.8169099999996,10175.15294,12224.784610000001,13012.456,14063.701999999999,16157.923780000001,18313.643,19703.094569999997,22663.147000000001,24838.559999999998,26993.843000000001,29176.922253462504,32750.558914070127,19519.116000000002,37100.988504070127,40187.415597752537,42939.067367152624,45376.631667558635,47535.01718678452]
[]
[241,null,"Net PP&E",2443.2035599999999,2908.49485,3095.05143,3479.4421699999998,3537.78755,4598.2205000000004,4887.3414499999999,5782.2109099999998,6193.3649400000004,6806.7066100000002,7056.7733900000003,7491,8274.91878,8350.6,8770.5185700000002,10580.4,11059.4,11772.4,13371.566999999999,14862.295641055112,9081.1820000000007,16836.532810619763,18237.162096404667,19485.869399548952,20592.042926900627,21571.524339058327]
[null,null,"      Less: Land",403.87301000000002,491.48450000000003,494.07557000000003,0,0,554.15700000000004,558.33299999999997,0,473.90199999999999,738.19399999999996,724.70339000000001,732.072,670.91499999999996,651.03499999999997,657.16499999999996,679.25400000000002,661.79399999999998,666.21400000000006,756.71274653749447,669.73500000000001,669.73500000000001,758.69943474761305,821.81555606361712,878.08566438801097,927.9328175622752,972.0708834044957]
[null,null,"      Less: Construction in Progress",120.03324000000001,103.38918,145.97911999999999,0,0,219.595,360.06,0,149.79900000000001,145.34200000000001,283.74099999999999,154.226,184.28299999999999,203.922,205.46600000000001,672.79899999999998,292.75400000000002,548.00400000000002,1275.2370000000001,1267.8979999999999,1236.53,1436.3195829957058,1555.8068488311765,1662.333695724772,1756.7010287973205,1840.2602953807]
[null,null,"      Plus: Cumulative PP&E recaptured",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net PP&E Adjusted:",1919.2973099999999,2313.6211699999999,2454.99674,3479.4421699999998,3537.78755,3824.4685000000004,3968.9484500000003,5782.2109099999998,5569.6639400000004,5923.1706100000001,6048.3290000000006,6604.7020000000002,7419.7207799999996,7495.6430000000009,7907.8875699999999,9228.3469999999979,10104.851999999999,10558.181999999999,11339.617253462504,12924.662641055113,7174.9170000000004,14641.513792876443,15859.539691509872,16945.450039436168,17907.409080541031,18759.193160273131]
[]
[null,null,"Asset Life (three-yr median of depr. Implied)",10.375863597230627,9.6376312260362376,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841614,8.9035630561841614,9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517]
[null,null,"NP/GP Ratio",75.480826378286309,71.603612256530951,65.526812853399008,63.027969823412853,58.072789729541654,59.246609906464883,55.803204021448479,59.324094864935759,54.737889178106059,48.452147002694716,46.48107167470922,46.962755610151582,45.92001349321874,40.929284249998766,40.135256631415544,40.719618506644281,40.682116837691076,39.113297058147658,38.865022002506791,39.463945256526557,36.758411600197469,39.46394525652655,39.463945256526543,39.46394525652655,39.46394525652655,39.46394525652655]
[null,null,"Implied Average Age of Assets",2.5440760101571644,2.7367391322309,3.3223986490507276,3.3509671152970473,3.6051019446655532,3.5041712751739258,3.5299127645896018,3.2487060106614694,3.8143334254832544,4.5002322382049842,4.5101528298245892,4.6302591310879535,4.8150456994071558,5.2593984245406684,5.594894319683366,5.5941181396238555,5.5976570636535676,5.589604117485667,5.6123966026462533,5.6087341434352656,6.1776620577410633,5.6260484186801634,5.6260484186801634,5.6260484186801634,5.6260484186801634,5.6260484186801634]
[null,null,"Two-year moving average of implied age",2.5440760101571644,2.6404075711940322,3.0295688906408138,3.3366828821738874,3.4780345299813002,3.5546366099197395,3.5170420198817638,3.3893093876255356,3.5315197180723619,4.1572828318441193,4.5051925340147871,4.5702059804562714,4.7226524152475546,5.0372220619739121,5.4271463721120172,5.5945062296536108,5.5958876016387116,5.5936305905696173,5.6010003600659601,5.6105653730407594,5.8931981005881644,5.6173912810577145,5.6260484186801634,5.6260484186801634,5.6260484186801634,5.6260484186801634]
[null,"Philippines","GDP Deflator (from http://www.imf.org/external/pubs/ft/weo/2008/01/weodata/weorept.aspx?pr.x=28&pr.y=14&sy=1980&ey=2013&scsm=1&ssd=1&sort=country&ds=.&br=1&c=512%2C446%2C914%2C666%2C612%2C668%2C614%2C672%2C311%2C946%2C213%2C137%2C911%2C962%2C193%2C674%2C122%2C676%2C912%2C548%2C313%2C556%2C419%2C678%2C513%2C181%2C316%2C682%2C913%2C684%2C124%2C273%2C339%2C921%2C638%2C948%2C514%2C943%2C218%2C686%2C963%2C688%2C616%2C518%2C223%2C728%2C516%2C558%2C918%2C138%2C748%2C196%2C618%2C278%2C522%2C692%2C622%2C694%2C156%2C142%2C624%2C449%2C626%2C564%2C628%2C283%2C228%2C853%2C924%2C288%2C233%2C293%2C632%2C566%2C636%2C964%2C634%2C182%2C238%2C453%2C662%2C968%2C960%2C922%2C423%2C714%2C935%2C862%2C128%2C716%2C611%2C456%2C321%2C722%2C243%2C942%2C248%2C718%2C469%2C724%2C253%2C576%2C642%2C936%2C643%2C961%2C939%2C813%2C644%2C199%2C819%2C184%2C172%2C524%2C132%2C361%2C646%2C362%2C648%2C364%2C915%2C732%2C134%2C366%2C652%2C734%2C174%2C144%2C328%2C146%2C258%2C463%2C656%2C528%2C654%2C923%2C336%2C738%2C263%2C578%2C268%2C537%2C532%2C742%2C944%2C866%2C176%2C369%2C534%2C744%2C536%2C186%2C429%2C925%2C178%2C746%2C436%2C926%2C136%2C466%2C343%2C112%2C158%2C111%2C439%2C298%2C916%2C927%2C664%2C846%2C826%2C299%2C542%2C582%2C443%2C474%2C917%2C754%2C544%2C698%2C941&s=NGDP_D&grp=0&a=)+B54",6.2239731369723605E-2,0.10457866112431713,6.5856186763413538E-2,4.2219963568204122E-2,5.7093626782524165E-2,5.5490000000000039E-2,4.1629953860292224E-2,3.2007494792756219E-2,5.5172656924785235E-2,5.8276674295451247E-2,4.9495260420366449E-2,3.0901707151989255E-2,7.5489316379605764E-2,2.7735760749387772E-2,4.2219963568204122E-2,4.0205682876014004E-2,1.9024485273526404E-2,1.981037953962983E-2,3.5634991769330382E-2,3.5692871607480248E-2,3.5692871607480248E-2,3.2491152182461569E-2,3.2653600994472232E-2,3.1431527830425576E-2,3.1431527830425576E-2,3.1431527830425576E-2]
[181,null,"Average GDP Deflator given life of assets",7.9270419517536675E-2,7.113814719921488E-2,7.833172339658688E-2,7.5701746725481786E-2,7.0335365686923029E-2,6.7078284131847327E-2,5.42876717839888E-2,4.8844009832992134E-2,4.4941654753063935E-2,4.7338904043188482E-2,4.6268772401757648E-2,4.3258394101382741E-2,4.7842660429018795E-2,4.6642489226089837E-2,4.3683599900434612E-2,4.3952838677730394E-2,4.1105766219659147E-2,3.6640199608876448E-2,3.4396689011711327E-2,3.1244352580429156E-2,1.3041426287219843E-2,1.4441244964482545E-2,1.5557569907594528E-2,1.564865748996562E-2,1.5883668055725927E-2,1.6536427702202979E-2]
[]
[null,null,"GDP Deflator Adjustment",544.62897163898378,668.59728391538738,1066.8070458730363,1529.2932982790253,1691.6244526843284,1649.069447845287,1459.1609636851808,1633.2925815883227,1857.5822562222129,2828.7485250141945,2944.6229397504685,3046.6467510290986,4077.4899049189989,4962.0282228420219,5324.8535747759524,6165.4337873636869,6282.6586839613665,6014.1644897145306,6098.2733259869747,6168.3166331733373,1626.6351918270375,3116.8117319580997,3646.4920435473396,3919.8076703588013,4206.8260010370359,4594.9793094332053]
[null,null,"GDP Deflator Adj'd PP&E w/o CIP",3087.3903616389839,3899.7487539153872,4813.3599958730365,7049.7664782790253,7783.6127426843286,8104.2379478452867,8571.5634136851804,11380.109491588322,12032.735196222213,15053.533135014195,15957.078939750469,17110.348751029098,20235.413684919,23275.671222842022,25027.94814477595,28828.580787363688,31121.218683961364,33008.007489714531,35275.195579449479,38918.875547243464,21145.751191827039,40217.800236028226,43833.907641299877,46858.875037511425,49583.457668595671,52129.996496217726]
[null,null,"      Add back Construction In Progress",120.03324000000001,103.38918,145.97911999999999,0,0,219.595,360.06,0,149.79900000000001,145.34200000000001,283.74099999999999,154.226,184.28299999999999,203.922,205.46600000000001,672.79899999999998,292.75400000000002,548.00400000000002,1275.2370000000001,1267.8979999999999,1236.53,1436.3195829957058,1555.8068488311765,1662.333695724772,1756.7010287973205,1840.2602953807]
[]
[null,null,"GDP Deflator Adjusted Gross PP&E",3207.4236016389841,4003.1379339153873,4959.3391158730365,7049.7664782790253,7783.6127426843286,8323.832947845287,8931.6234136851799,11380.109491588322,12182.534196222214,15198.875135014196,16240.819939750469,17264.574751029097,20419.696684918999,23479.593222842021,25233.41414477595,29501.379787363687,31413.972683961365,33556.011489714532,36550.43257944948,40186.773547243465,22382.281191827038,41654.11981902393,45389.714490131053,48521.208733236199,51340.158697392988,53970.256791598425]
[null,null,"Growth",null,0.24808520205120255,0.23886291148164562,0.42151329311506314,0.10409511672001481,null,7.3018099912399936E-2,0.27413673466701827,7.0511158546146646E-2,0.2475955240681651,null,6.3035906750799064E-2,0.18275121046360177,0.14985024435661254,7.4695541157320022E-2,0.16913944415529403,6.4830625224413962E-2,6.8187453631001649E-2,8.9236502098969162E-2,9.9488315490923185E-2,-0.44304358832105573,3.6513164463314096E-2,8.9681277322322117E-2,6.8991274307002248E-2,5.8097274114811137E-2,5.1228865685976066E-2]
[]
[null,null,"Land",403.87301000000002,491.48450000000003,494.07557000000003,0,0,554.15700000000004,558.33299999999997,0,473.90199999999999,738.19399999999996,724.70339000000001,732.072,670.91499999999996,651.03499999999997,657.16499999999996,679.25400000000002,661.79399999999998,666.21400000000006,756.71274653749447,669.73500000000001,669.73500000000001,758.69943474761305,821.81555606361712,878.08566438801097,927.9328175622752,972.0708834044957]
[null,null,"GDP Deflator Factor for PP&E (assumed for land)",1.214187998048446,1.2069222969344076,1.2847436190306709,1.2770221407504465,1.2776801878396795,1.2554649731986527,1.2051572550826593,1.1675718951807337,1.1825606226437921,1.2313945492913019,1.2262926337465017,1.2166319188951173,1.2523523418253801,1.2709470869800192,1.2702546828803021,1.2720466750431301,1.2529397309651351,1.2227976390658615,1.2090101647120535,1.1883423317860795,1.0833354948977729,1.0840088595379656,1.0907371621018414,1.0912876760187242,1.0927090849725773,1.0966651445896749]
[]
[null,null,"GDP Deflator Adj'd Land",490.37776147770006,593.18360164765886,634.76043587644165,0,0,695.72470315284579,672.87906570206633,0,560.41784419213832,909.00806791954324,888.69842880811814,890.66216212938639,840.22197141577487,827.4310367720368,834.76691867503371,864.04279220974627,829.18799631434058,814.6449063126239,914.87340233100656,795.87445157874993,725.54769767535993,822.43690899285912,896.38476739197642,958.24406403534988,1013.9606199944993,1066.0362559002042]
[null,null,"****************************************************************"]
[]
[]
[]
[null,null,"****************************************************************"]
[null,null,"Calculation: Capitalized Operating Leases"]
[null,null,"Op Lease expense",0,0,0,0,0,0,0,0,150,68.254525999999942,131.9801550000002,198.42451100000017,151.54868799999986,182.62916899999988,189.1414920000002,301.13194300000032,396.38434599999982,331.89944099999957,401.53974199999993,390.934123,4083.0181699999998,441.28298942010713,494.23794443561735,562.25943785578568,562.25943785578568,562.25943785578568]
[null,null,"Estimated life of assets being leased  (NOT the life of the lease but of the asset leased)",10.375863597230627,9.6376312260362376,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841614,8.9035630561841614,9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517]
[null,null,"Estim. REAL secured debt rate (e.g. A-rated bond rate after before inflation)",3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[]
[null,null,"Captialized Operating Leases (estimate if current gross value of leased assets had they been purchased)",0,0,0,0,0,0,0,0,1092.8253418056063,512.80499532748729,961.54171999621406,1490.7887637548629,1158.1945706836141,1395.7238084717717,1507.2744707237255,2419.7563373585053,3185.1603775664717,2604.5174509752383,3151.0064076880922,3092.1791836312877,33794.237062077744,3499.6995016951323,3919.6713431740168,4459.1319440459229,4459.1319440459229,4459.1319440459229]
[]
[]
[null,null,"Debt value of capitalized operating leases"]
[null,null,"Op Lease expense taken out of ROI and free cash flows",0,0,0,0,0,0,0,0,150,68.254525999999942,131.9801550000002,198.42451100000017,151.54868799999986,182.62916899999988,189.1414920000002,301.13194300000032,396.38434599999982,331.89944099999957,401.53974199999993,390.934123,4083.0181699999998,441.28298942010713,494.23794443561735,562.25943785578568,562.25943785578568,562.25943785578568]
[null,null,"Economic depreciation recaptured through life of capitalized operating leases",0,0,0,0,0,0,0,0,129.67818020133552,58.739183038182297,114.09964215393478,170.76220954037302,130.08214389846603,156.76014194141544,161.27668231095626,256.41946633830372,337.52866419148836,283.70610335054101,343.23430976553431,333.74434150355825,3459.5631981636207,376.56625904052191,421.75506029944756,479.80080401878422,479.80080401878422,479.80080401878422]
[null,null,"Annual claim lessors have on the EV of the firm",0,0,0,0,0,0,0,0,20.321819798664478,9.5153429618176446,17.880512846065415,27.662301459627145,21.466544101533827,25.869027058584436,27.864809689043938,44.712476661696599,58.855681808511463,48.193337649458556,58.305432234465627,57.189781496441753,623.45497183637917,64.716730379585215,72.482884136169787,82.458633837001457,82.458633837001457,82.458633837001457]
[]
[null,null,"Cap. Lease Debt: Present value of all future claims",0,0,0,0,0,0,0,0,635.05686870826491,297.35446755680141,558.76602643954425,864.4469206133482,670.82950317293205,808.40709558076355,870.77530278262304,1397.2648956780188,1839.2400565159833,1506.0418015455798,1822.0447573270508,1787.1806717638049,19482.967869886848,2022.3978243620379,2265.0901292553058,2576.8323074062955,2576.8323074062955,2576.8323074062955]
[]
[null,null,"Percent of Capitalized Operating Leases",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.58111469821792439,0.57985875774650952,0.58111469821792472,0.57985875774650864,0.57920276968400985,0.57920276968400908,0.57771515387274874,0.57744032905533138,0.57744032905533027,0.57824216189515487,0.57824216189515565,0.5779680172560494,0.5765174646226795,0.57787756445445071,0.5778775644544506,0.57787756445445015,0.57787756445445015,0.57787756445445015]
[null,null,"****************************************************************"]
[]
[]
[null,null,"****************************************************************"]
[null,null,"Calculation: Capitalized Research and Development"]
[null,null,"R&D expense",0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.845073970000001,70.923150000000007,56.762832000000003,79.590670000000003,77.609619440000003,72.994618939999995,null,82.395681938014832,92.283349795399616,104.98421856027564,104.98421856027564,104.98421856027564]
[null,null,"Estimated life of R&D",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,null,5,5,5,5,5]
[null,null,"Multiple-based capitalization of R&D",0,0,0,0,0,0,0,0,0,0,0,0,0,0,309.22536984999999,354.61575000000005,283.81416000000002,397.95335,388.04809720000003,364.97309469999999,null,411.97840969007416,461.41674897699806,524.92109280137822,524.92109280137822,524.92109280137822]
[]
[189,null,"MANUAL FORMULA changes after X yrs.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.845073970000001,132.76822397000001,189.53105597000001,269.12172597,346.73134541000002,357.88089038000004,0,405.42009785703078,439.14695055832857,469.21555451200146,495.85197572474073,519.43767798498538]
[190,null,"GDP Deflator adjustment factor",1.1735375596824593,1.1473369303853671,1.1648894700422316,1.1564843297548404,1.1518902317270594,1.1221391386679729,1.104395321227988,1.0857052020307663,1.0855381508740629,1.0959206406682418,1.1113187325527143,1.0913349066346876,1.0997595151660395,1.0819024966602973,1.0910775811582571,1.0735296583379563,1.0648713141984432,1.0500507208336007,1.0468207642331204,1.047982819529633,1,1.0251053359674149,1.0281838609636125,1.0379158904899897,1.041745680065985,1.041173477749096]
[]
[null,null,"GDP Deflator Adjusted Capitalized R&D",0,0,0,0,0,0,0,0,0,0,0,0,0,0,67.477773713741087,142.53062611665138,201.82618465219261,282.59146234678127,362.96557198567427,375.05302455620796,null,415.59830562167377,451.52380715545888,487.00628009307826,516.55165366343226,540.82473366154227]
[null,null,"****************************************************************"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,21,22,23,24,25]

{"sheet":"_CIQHiddenCacheSheet","index":17,"n_rows":1,"n_cols":239,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[239,"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","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","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","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","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","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","RpZmllcimC8DR7y9PTCIKgRXvL09MIIENJUS5JUTIwMjQ2NTUzLklRX0xBU1RTQUxFUFJJQ0UuAQAAABnwNAECAAAABzc4MDcuNDIAxrrpFH/T0wg+B4ZXyNPTCA5DSVEuLklRX0dXLjUwMAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIH36U99DT0wghQ0lRLlBTRTpKRkMuSVFfQ0FQRVhfTlVNX0VTVC4xMDAxAQAAAKBxDQABAAAAATIAdT0JRsjT0wgrLIj90NPTCCBDSVEuUFNFOkpGQy5JUV9QRVJJT0REQVRFX0lTLjk5NQEAAACgcQ0ABQAAAAoxMi8zMS8yMDEwAPOp6kTI09MIljXQtNLT0wgfQ0lRLi5JUV9HUk9TU19JTlRBTl9BU1NFVFMuMTAwMAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIUh6T99DT0wgTQ0lRLi5JUV9DQVNIX1NULjUwMAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIS0RLSMjT0wgYQ0lRLlBTRTpKRkMuSVFfTElGT1IuNDk3AQAAAKBxDQADAAAAAADzqepEyNPTCINQkP3Q09MIGkNJUS4uSVFfUFJFRl9FUVVJVFkuSVFfWVREBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCBpDSVEuLklRX09QRUJfTFRfQVNTRVRTLjUwMAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIS0RLSMjT0wgVQ0lRLlBTRTpKRkMuSVFfR1cuNTAwAQAAAKBxDQACA","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","ABjEwMDIxOAQAAAABMwYAAAABMAcAAAADMTI0CAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5Mjg0MjQ2MjU4DAAAAAExDQAAAAg5LzMvMjAxNhAAAAAKMTIvMzEvMjAxNXU9CUbI09MIFAWI/dDT0wgRQ0lRLi5JUV9FQklUQS41MDAFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcilLREtIyNPTCEtES0jI09MIG0NJUS5QU0U6SkZDLklRX0NPVU5UUllfTkFNRQEAAACgcQ0AAwAAAAtQaGlsaXBwaW5lcwBl2gZGyNPTCHGhiP3Q09MIH0NJUS5QU0U6SkZDLklRX05JX0VTVF9OT1RFLjEwMDABAAAAoHENAAMAAABQSW5jbHVkZXMgQW1vcnRpemF0aW9uIG9mIEludGFuZ2libGUgQXNzZXRzIGFuZCAgU3RvY2sgQmFzZWQgQ29tcGVuc2F0aW9uIEV4cGVuc2UAdT0JRsjT0wjptof90NPTCB1DSVEuLklRX0ZJTl9ESVZfTE9BTlNfTFQuMTAwMAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIYfOU99DT0wgXQ0lRLlBTRTpKRkMuSVFfRVhDSEFOR0UBAAAAoHENAAMAAAADUFNFAGXaBkbI09MIFAWI/dDT0wgfQ0lRLlBTRTpKRkMuSVFfVE9UQUxfQVNTRVRTLjUwMAEAAACgcQ0AAgAAAAs2NTEwNi4wODI2NQEIAAAABQAAAAExAQAAAAoxODAyNDU0Njk5AwAAAAMxMjQCAAAABDEwMDcEAAAAATAHAAAACDkvMi8yMDE2CAAAAAk2LzMwLzIwMTYJAAAAATB1PQlGyNPTCMqSx7TS09MIJENJUS","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","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","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","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","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","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","MAcAAAAIOS8yLzIwMTYIAAAACjEyLzMxLzIwMTUJAAAAATDzqepEyNPTCFgCkP3Q09MIJENJUS5QU0U6SkZDLklRX0NBU0hfQUNRVUlSRV9DRi45OTIuLgEAAACgcQ0AAgAAAAstNDEzLjY1NzE1MwEIAAAABQAAAAExAQAAAAoxMzU0MzM3MzczAwAAAAMxMjQCAAAABDIwNTcEAAAAATAHAAAACDkvMi8yMDE2CAAAAAoxMi8zMS8yMDA3CQAAAAEwf4igtsjT0wgA75LxyNPTCBpDSVEuUFNFOkpGQy5JUV9MVF9ERUJULjUwMAEAAACgcQ0AAgAAAAs5MzMwLjM1OTAyMQEIAAAABQAAAAExAQAAAAoxODAyNDU0Njk5AwAAAAMxMjQCAAAABDEwNDkEAAAAATAHAAAACDkvMi8yMDE2CAAAAAk2LzMwLzIwMTYJAAAAATB1PQlGyNPTCDPGf/3Q09MII0NJUS5QU0U6SkZDLklRX1JFVkVOVUVfTlVNX0VTVC4xMDAyAQAAAKBxDQABAAAAATkAdT0JRsjT0wiIyIj90NPTCBlDSVEuLklRX1BFX0VYQ0xfRldELjYwMDAuBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCCJDSVEuUFNFOkpGQy5JUV9FRkZFQ1RfVEFYX1JBVEUuOTkxAQAAAKBxDQACAAAABzI1LjU4NzUBCAAAAAUAAAABMQEAAAAJOTc0MDE4MDc3AwAAAAMxMjQCAAAABDQzNzYEAAAAATAHAAAACDkvMi8yMDE2CAAAAAoxMi8zMS8yMDA2CQAAAAEwdT0JRsjT0wif74j90NPTCCJDSVEuUFNFOkpGQy5JUV9ERUZfVEFYX0xJQUJ","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","8yMDE2CQAAAAEwdT0JRsjT0wgoYpH90NPTCB9DSVEuUFNFOkpGQy5JUV9OT0xfQ0ZfVE9UQUwuNDk3AQAAAKBxDQACAAAACzI4ODIuMTUyODAxAHU9CUbI09MIgf6R/dDT0wgYQ0lRLlBTRTpKRkMuSVFfQUUuSVFfWVREAQAAAKBxDQACAAAACzg2NjAuODk2NzExAQgAAAAFAAAAATEBAAAACjE4MDI0NTQ3MDcDAAAAAzEyNAIAAAAEMTAxNgQAAAABMAcAAAAIOS8yLzIwMTYIAAAACTYvMzAvMjAxNgkAAAABMPOp6kTI09MI7lB//dDT0wgYQ0lRLlBTRTpKRkMuSVFfTElGT1IuNDk5AQAAAKBxDQADAAAAAADzqepEyNPTCINQkP3Q09MII0NJUS4uSVFfRklOX0RJVl9BU1NFVFNfQ1VSUkVOVC4xMDAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0wjygZL30NPTCBRDSVEuLklRX0NBUEVYLklRX1lURAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIS0RLSMjT0wgsQ0lRLlBTRTpKRkMuSVFfT1BFQl9PQkxJR0FUSU9OX1BST0pFQ1RFRC41MDABAAAAoHENAAMAAAAAAHU9CUbI09MIiKKO/dDT0wgbQ0lRLi5JUV9PVEhFUl9SRUNFSVYuSVFfWVREBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIp/omAR8jT0wj+iYBHyNPTCC5DSVEuUFNFOkpGQy5JUV9DSEFOR0VfTkVUX1dPUktJTkdfQ0FQSVRBTC4xMDAwAQAAAKBxDQACAAAADC01MDAxLjEwNjc5NAEIA","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","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","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","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","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","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","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","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","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","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","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","U6SkZDLklRX0VGRkVDVF9UQVhfUkFURS41MDABAAAAoHENAAIAAAAHMTUuODkzNQEIAAAABQAAAAExAQAAAAoxODAyNDU0Njk5AwAAAAMxMjQCAAAABDQzNzYEAAAAATAHAAAACDkvMi8yMDE2CAAAAAk2LzMwLzIwMTYJAAAAATDzqepEyNPTCBKNj/3Q09MIFUNJUS4uSVFfRUJJVF9FU1QuMTAwMAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIUMyU99DT0wgwQ0lRLlBTRTpKRkMuSVFfUEVOU0lPTl9PQkxJR0FUSU9OX1BST0pFQ1RFRC4xMDAwAQAAAKBxDQACAAAACzI5OTkuMTUyMTQ5AHU9CUbI09MIn++I/dDT0wghQ0lRLlBTRTpKRkMuSVFfU0hBUkVTT1VUU1RBTkRJTkcuAQAAAKBxDQACAAAACzEwNzQuOTkxMDUxAHMCBErI09MIPO2N99DT0wggQ0lRLi5JUV9ERUZfVEFYX0xJQUJfQ1VSUkVOVC41MDAFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcin+iYBHyNPTCP6JgEfI09MIEUNJUS4uSVFfSVBSRC4xMDAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whTcJH30NPTCBVDSVEuUFNFOkpGQy5JUV9HVy45OTcBAAAAoHENAAIAAAALNjgyMi41MjYzNDEBCAAAAAUAAAABMQEAAAAKMTcyODYwNTIzMgMAAAADMTI0AgAAAAQxMTcxBAAAAAEwBwAAAAg5LzIvMjAxNggAAAAKMTIvMzEvMjAxMgkAAAABMAqAmjjS09MIO/yqONLT0wgjQ0lRLlBTR","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","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","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","lTQ0FMX1kuNDk3AQAAAKBxDQABAAAABDIwMTUAf4igtsjT0wjji5PxyNPTCBtDSVEuUFNFOkpGQy5JUV9JTkNfVEFYLjEwMDABAAAAoHENAAIAAAALMTM4OC42MDc5MTQBCAAAAAUAAAABMQEAAAAKMTc4NTcxNDM5OQMAAAADMTI0AgAAAAI3NQQAAAABMAcAAAAIOS8yLzIwMTYIAAAACjEyLzMxLzIwMTUJAAAAATB1PQlGyNPTCIjIiP3Q09MIGkNJUS4uSVFfSU1QQUlSTUVOVF9HVy4xMDAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0wjwL5T30NPTCChDSVEuUFNFOkpGQy5JUV9DQVNIX09QRVJfTUVESUFOX0VTVC4xMDAwAQAAAKBxDQACAAAABzEyNTkxLjkBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDk3OTkxMgMAAAAGMTA0MDc3BAAAAAEzBgAAAAEwBwAAAAMxMjQIAAAAATAJAAAAATEKAAAAATALAAAACjkyNjk3NDQ3MDkMAAAAATENAAAACDkvMy8yMDE2EAAAAAoxMi8zMS8yMDE1dT0JRsjT0wgUBYj90NPTCBxDSVEuLklRX1JFVkVOVUVfTlVNX0VTVC4xMDAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0wjwL5T30NPTCCFDSVEuUFNFOkpGQy5JUV9FUFNfTUVESUFOX0VTVC41MDABAAAAoHENAAIAAAAEMS43NAEOAAAABQAAAAEzAQAAAAgyMDIxOTEzMgIAAAAKMTAwMTU1OTc1OQMAAAAGMTAwMTc0BAAAAAEzBgAAAAEwBwAAAAMxMjQIAAAAATAJA","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","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","fSElHSF9FU1QuNTAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCCRDSVEuUFNFOkpGQy5JUV9DQVNIX0FDUVVJUkVfQ0YuOTk2Li4BAAAAoHENAAIAAAALLTYzNy42NjI0MzMBCAAAAAUAAAABMQEAAAAKMTY2OTU1NjQwNAMAAAADMTI0AgAAAAQyMDU3BAAAAAEwBwAAAAg5LzIvMjAxNggAAAAIMS8xLzIwMTIJAAAAATB/iKC2yNPTCADvkvHI09MIJENJUS5QU0U6SkZDLklRX09QRUJfU0VSVklDRV9DT1NULjQ5NwEAAACgcQ0AAwAAAAAAZdoGRsjT0wgoYpH90NPTCCFDSVEuUFNFOkpGQy5JUV9ESUxVVF9XRUlHSFQuNDk5Li4BAAAAoHENAAIAAAAKMTA5NC4xNTM3NwB/iKC2yNPTCJs9k/HI09MIG0NJUS5QU0U6SkZDLklRX0ZJU0NBTF9RLjQ5OQEAAACgcQ0AAwAAAAJRMQB/iKC2yNPTCOOLk/HI09MII0NJUS5QU0U6SkZDLklRX1RFVl9FQklUREEuLjkvMy8yMDE2AQAAAKBxDQACAAAACTI4Ljc0MDY4MQEHAAAABQAAAAExAQAAAAoxODAyNDU1MDAwAwAAAAEwAgAAAAYxMDAwMzAEAAAAATAHAAAACDkvMi8yMDE2CAAAAAg5LzIvMjAxNmXaBkbI09MI2NeA/dDT0wgZQ0lRLi5JUV9PUEVCX0xUX0xJQUIuMTAwMAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIGeKT99DT0wghQ0lRLi5JUV9OSV9SRVBPUlRFRF9ISUdIX0VTVC4xMDAwBQAAAA","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","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","Mi8yMDE2CAAAAAkzLzMxLzIwMTYJAAAAATDzqepEyNPTCBKNj/3Q09MIJENJUS5QU0U6SkZDLklRX1NUT0NLX0JBU0VEX1RPVEFMLjUwMAEAAACgcQ0AAgAAAAQ1OC41AQgAAAAFAAAAATEBAAAACjE4MDI0NTQ2OTkDAAAAAzEyNAIAAAAFMjQwMzQEAAAAATAHAAAACDkvMi8yMDE2CAAAAAk2LzMwLzIwMTYJAAAAATDzqepEyNPTCGORjf3Q09MIGkNJUS5QU0U6SkZDLklRX0VCSVREQS4xMDAwAQAAAKBxDQACAAAACzg3MTUuMjMwNzU1AQgAAAAFAAAAATEBAAAACjE3ODU3MTQzOTkDAAAAAzEyNAIAAAAENDA1MQQAAAABMAcAAAAIOS8yLzIwMTYIAAAACjEyLzMxLzIwMTUJAAAAATB1PQlGyNPTCADeh/3Q09MIFkNJUS5QU0U6SkZDLklRX0NJUC45OTkBAAAAoHENAAIAAAAIMTI3NS4yMzcBCAAAAAUAAAABMQEAAAAKMTc4NTcxNDM5NAMAAAADMTI0AgAAAAQzMDMzBAAAAAEwBwAAAAg5LzIvMjAxNggAAAAKMTIvMzEvMjAxNAkAAAABMHU9CUbI09MIn++I/dDT0wgXQ0lRLlBTRTpKRkMuSVFfTkkuNDk3Li4BAAAAoHENAAIAAAALMTI1OC4xNzA5NDcBCAAAAAUAAAABMQEAAAAKMTgwMzE4ODU0NQMAAAADMTI0AgAAAAIxNQQAAAABMAcAAAAIOS8yLzIwMTYIAAAACTkvMzAvMjAxNQkAAAABMH+IoLbI09MIihaT8cjT0wgkQ0lRLlBTRTpKRkMuSVFfQ0FTSF9PUEVSX05VTV9FU1QuNTAwAQAAAKBxDQADAAAAAAB","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","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","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","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","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","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","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","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","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","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","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","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","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","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","AABMAcAAAAIOS8yLzIwMTYIAAAACTkvMzAvMjAxNQkAAAABMPOp6kTI09MIY5GN/dDT0wgdQ0lRLlBTRTpKRkMuSVFfSU1QQUlSX09JTC41MDABAAAAoHENAAMAAAAAAHU9CUbI09MIBXh//dDT0wgQQ0lRLi5JUV9OSS40OTMuLgUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKZyTf/HI09MInJN/8cjT0wggQ0lRLlBTRTpKRkMuSVFfUEVSSU9EREFURV9JUy45OTMBAAAAoHENAAUAAAAKMTIvMzEvMjAwOADzqepEyNPTCEhu0bTS09MIIENJUS4uSVFfTklfUkVQT1JURURfTlVNX0VTVC4xMDAzBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whh85T30NPTCBBDSVEuLklRX05JLjUwMC4uBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpnJN/8cjT0wick3/xyNPTCCFDSVEuUFNFOkpGQy5JUV9DQVBFWF9MT1dfRVNULjEwMDABAAAAoHENAAIAAAAFLTU0OTABDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDk3OTkxMgMAAAAGMTA0MDkzBAAAAAEzBgAAAAEwBwAAAAMxMjQIAAAAATAJAAAAATEKAAAAATALAAAACjkyMDk4OTIzNzEMAAAAATENAAAACDkvMy8yMDE2EAAAAAoxMi8zMS8yMDE1dT0JRsjT0wgA3of90NPTCB1DSVEuUFNFOkpGQy5JUV9MQVNUU0FMRVBSSUNFLgEAAACgcQ0AAgAAAAMyNTAAS0RLSMjT0wi7In9IyNPTCCdDSVEuUFNFOkpGQy5JUV9UT1RBTF9E","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","kEAAAAATAHAAAACDkvMi8yMDE2CAAAAAk2LzMwLzIwMTYJAAAAATDzqepEyNPTCNopf/3Q09MIFkNJUS4uSVFfQ0FQRVhfRVNULjEwMDEFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcilLREtIyNPTCIIalffQ09MIKkNJUS4uSVFfVE9UQUxfT1VUU1RBTkRJTkdfRklMSU5HX0RBVEUuMTAwMAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIUMyU99DT0wghQ0lRLi5JUV9JTlRFUkVTVF9FWFBfTlVNX0VTVC4xMDAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0wjwL5T30NPTCBZDSVEuLklRX0RFUFJFX1NVUFAuNTAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCBZDSVEuUFNFOkpGQy5JUV9FQlQuNDk3AQAAAKBxDQACAAAACzE2MDkuODk2ODMxAQgAAAAFAAAAATEBAAAACjE4MDMxODg1NDUDAAAAAzEyNAIAAAADMTM5BAAAAAEwBwAAAAg5LzIvMjAxNggAAAAJOS8zMC8yMDE1CQAAAAEwdT0JRsjT0wg924/90NPTCCFDSVEuUFNFOkpGQy5JUV9QUkVQQUlEX0VYUC5JUV9ZVEQBAAAAoHENAAIAAAALMTc4OS41ODkyMDcBCAAAAAUAAAABMQEAAAAKMTgwMjQ1NDcwNwMAAAADMTI0AgAAAAQxMjEyBAAAAAEwBwAAAAg5LzIvMjAxNggAAAAJNi8zMC8yMDE2CQAAAAEw86nqRMjT0wgzxn/90NPTCClDSVEuUFNFO","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","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","uSVFfVE9UQUxfVU5VU1VBTC40OTcuLgEAAACgcQ0AAgAAAAQyNC42AQgAAAAFAAAAATEBAAAACjE4MDMxODg1NDUDAAAAAzEyNAIAAAACMTkEAAAAATAHAAAACDkvMi8yMDE2CAAAAAk5LzMwLzIwMTUJAAAAATB/iKC2yNPTCJs9k/HI09MIKUNJUS4uSVFfUEVOU0lPTl9PQkxJR0FUSU9OX1RPVEFMX0NPU1QuNTAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCB9DSVEuUFNFOkpGQy5JUV9MVF9JTlZFU1QuSVFfWVREAQAAAKBxDQACAAAACzU4ODMuMjQ1MzE0AQgAAAAFAAAAATEBAAAACjE4MDI0NTQ3MDcDAAAAAzEyNAIAAAAEMTA1NAQAAAABMAcAAAAIOS8yLzIwMTYIAAAACTYvMzAvMjAxNgkAAAABMPOp6kTI09MIwAJ//dDT0wgWQ0lRLi5JUV9UT1RBTF9ERUJULjUwMAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIYfOU99DT0wgeQ0lRLi5JUV9DQVNIX0FDUVVJUkVfQ0YuMTAwMC4uBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpnJN/8cjT0wick3/xyNPTCBxDSVEuLklRX05JX1JFUE9SVEVEX0VTVC4xMDAyBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whpRZP30NPTCCBDSVEuLklRX0RPX0FTU0VUU19DVVJSRU5ULklRX1lURAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKf6JgEfI09","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","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","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","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","NULjEwMDMBAAAAoHENAAEAAAABNwB1PQlGyNPTCJ/viP3Q09MIIENJUS5QU0U6SkZDLklRX0NBUEVYX05VTV9FU1QuNTAwAQAAAKBxDQADAAAAAAB1PQlGyNPTCMACf/3Q09MIIUNJUS5QU0U6SkZDLklRX09QRUJfQVNTRVRTLklRX1lURAEAAACgcQ0AAwAAAAAA86nqRMjT0wjAAn/90NPTCBhDSVEuLklRX0lOVkVOVE9SWS5JUV9ZVEQFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcilLREtIyNPTCEtES0jI09MIIUNJUS5QU0U6SkZDLklRX1BFTlNJT05fQVNTRVRTLjQ5OAEAAACgcQ0AAgAAAAsxNTMyLjYyMTc1NQB1PQlGyNPTCDyJkf3Q09MIIENJUS4uSVFfRklOX0RJVl9ERUJUX0NVUlJFTlQuNTAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCCBDSVEuLklRX05JX1JFUE9SVEVEX05VTV9FU1QuMTAwNAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIhmyT99DT0wghQ0lRLlBTRTpKRkMuSVFfQkFTSUNfRVBTX0lOQ0wuNTAwAQAAAKBxDQACAAAABTEuNTQ1AQgAAAAFAAAAATEBAAAACjE4MDI0NTQ2OTkDAAAAAzEyNAIAAAABOQQAAAABMAcAAAAIOS8yLzIwMTYIAAAACTYvMzAvMjAxNgkAAAABMHU9CUbI09MIp4mA/dDT0wgeQ0lRLlBTRTpKRkMuSVFfSU5WX01FVEhPRC4xMDAwAQAAAKBxDQADAAAABEZJRk8AdT0JRsjT0wiIy","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","NAkAAAABMHU9CUbI09MI6baH/dDT0wgaQ0lRLi5JUV9ESUxVVF9XRUlHSFQuNDkyLi4FAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcimck3/xyNPTCJyTf/HI09MIE0NJUS4uSVFfRFBTX0VTVC41MDAFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcin+iYBHyNPTCP6JgEfI09MIHENJUS5QU0U6SkZDLklRX0NBU0hfT1BFUi41MDABAAAAoHENAAIAAAALNDMzMi44MjQ2NTcBCAAAAAUAAAABMQEAAAAKMTgwMjQ1NDY5OQMAAAADMTI0AgAAAAQyMDA2BAAAAAEwBwAAAAg5LzIvMjAxNggAAAAJNi8zMC8yMDE2CQAAAAEwdT0JRsjT0wjAAn/90NPTCClDSVEuLklRX1BFTlNJT05fT0JMSUdBVElPTl9PVEhFUl9DT1NULjUwMAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIS0RLSMjT0wgeQ0lRLlBTRTpKRkMuSVFfRklMSU5HX0NVUlJFTkNZAQAAAKBxDQADAAAAA1BIUAB1PQlGyNPTCFl6iP3Q09MIHUNJUS4uSVFfT1BFQl9TRVJWSUNFX0NPU1QuNTAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCBtDSVEuUFNFOkpGQy5JUV9GSVNDQUxfWS40OTUBAAAAoHENAAEAAAAEMjAxNQB/iKC2yNPTCOOLk/HI09MIKkNJUS5JUTIwMjQ2NTUzLklRX0xBU1RTQUxFUFJJQ0UuMTIvMzEvMjAxNQEAAAAZ8DQBAgAAAAc2OTUyLjA4AMa66RR","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","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","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","MjQCAAAABDEwNTQEAAAAATAHAAAACDkvMi8yMDE2CAAAAAk2LzMwLzIwMTYJAAAAATDzqepEyNPTCJglkv3Q09MIIENJUS5QU0U6SkZDLklRX0NBU0hfT1BFUl9FU1QuNTAwAQAAAKBxDQADAAAAAAB1PQlGyNPTCErtf/3Q09MIHkNJUS5JUTMyMTk5NDY0LklRX0NPTVBBTllfTkFNRQEAAAAoU+sBAwAAABpGVFNFIEFsbC1Xb3JsZCBJbmRleCAoVVNEKQBb3mG3yNPTCOOLk/HI09MIF0NJUS5QU0U6SkZDLklRX05QUEUuNTAwAQAAAKBxDQACAAAACDkwODEuMTgyAQgAAAAFAAAAATEBAAAACjE4MDI0NTQ2OTkDAAAAAzEyNAIAAAAEMTAwNAQAAAABMAcAAAAIOS8yLzIwMTYIAAAACTYvMzAvMjAxNgkAAAABMPOp6kTI09MI3+yQ/dDT0wgZQ0lRLlBTRTpKRkMuSVFfQ0RTX0xJU1QuNgEAAACgcQ0AAwAAAAAAZdoGRsjT0wgbTYH90NPTCCRDSVEuUFNFOkpGQy5JUV9SRVZFTlVFX0hJR0hfRVNULjEwMDABAAAAoHENAAIAAAAGMTAzODU0AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDA5Nzk5MTIDAAAABjEwMDE4MgQAAAABMwYAAAABMAcAAAADMTI0CAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5MjczMzAyNDM5DAAAAAExDQAAAAg5LzMvMjAxNhAAAAAKMTIvMzEvMjAxNXU9CUbI09MIQlOI/dDT0wgmQ0lRLlBTRTpKRkMuSVFfVE9UQUxfQ09NTU9OX0VRVUlUWS41MDABAAAAoHENAAIAAAAMMzE1OTguMDk5ODExAQg","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","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","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","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","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","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","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","ABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIS0RLSMjT0wgXQ0lRLi5JUV9WT0xVTUUuOS8zLzIwMTYFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcilLREtIyNPTCB9+lPfQ09MIHkNJUS5QU0U6SkZDLklRX0RJVklERU5EX1lJRUxELgEAAACgcQ0AAgAAAAUwLjczMgBLREtIyNPTCLsif0jI09MIG0NJUS5QU0U6SkZDLklRX09USEVSX0NBLjUwMAEAAACgcQ0AAgAAAAsxODMzLjM1NTcyNwEIAAAABQAAAAExAQAAAAoxODAyNDU0Njk5AwAAAAMxMjQCAAAABDEyNjcEAAAAATAHAAAACDkvMi8yMDE2CAAAAAk2LzMwLzIwMTYJAAAAATDzqepEyNPTCJp3kP3Q09MIEkNJUS4uSVFfQ0RTX0xJU1QuMwUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MII3SP99DT0wgUQ0lRLi5JUV9JTkNfVEFYLjEwMDAFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcilLREtIyNPTCCDQkvfQ09MIHENJUS5QU0U6SkZDLklRX1JEX0VYUF9GTi45OTIBAAAAoHENAAMAAAAAAPOp6kTI09MIwAJ//dDT0wgoQ0lRLlBTRTpKRkMuSVFfQ0xPU0VQUklDRV9BREouMTIvMzEvMTk5NwEAAACgcQ0AAgAAAAgxMi4xNzAxNABv488Yf9PTCPgv3Rh/09MIIENJUS4uSVFfTklfUkVQT1JURURfSElHSF9FU1QuNTAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIp/omAR8jT0wj+iYBHyNP","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","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","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","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","GQy5JUV9PUEVCX0FTU0VUUy40OTcBAAAAoHENAAMAAAAAAHU9CUbI09MIs/CO/dDT0wgYQ0lRLi5JUV9PUEVCX0xUX0xJQUIuNTAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIp/omAR8jT0wj+iYBHyNPTCCRDSVEuUFNFOkpGQy5JUV9DQVNIX0FDUVVJUkVfQ0YuOTgxLi4BAAAAoHENAAMAAAAAAH+IoLbI09MIihaT8cjT0wgQQ0lRLi5JUV9OUFBFLjk5OQUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKWXaBkbI09MIZq9cRsjT0wgpQ0lRLlBTRTpKRkMuSVFfQ0FTSF9PUEVSX0VTVF9OT1RFX0NJUS41MDABAAAAoHENAAMAAAAAAHU9CUbI09MIM8Z//dDT0wghQ0lRLlBTRTpKRkMuSVFfQkFTSUNfRVBTX0VYQ0wuNTAwAQAAAKBxDQACAAAABTEuNTQ1AQgAAAAFAAAAATEBAAAACjE4MDI0NTQ2OTkDAAAAAzEyNAIAAAAEMzA2NAQAAAABMAcAAAAIOS8yLzIwMTYIAAAACTYvMzAvMjAxNgkAAAABMHU9CUbI09MI7lB//dDT0wgkQ0lRLlBTRTpKRkMuSVFfRUZGRUNUX1RBWF9SQVRFLjUwMS4uAQAAAKBxDQADAAAAAAB/iKC2yNPTCOOLk/HI09MIJ0NJUS5QU0U6SkZDLklRX05JX1JFUE9SVEVEX05VTV9FU1QuMTAwMgEAAACgcQ0AAQAAAAE2AHU9CUbI09MIWXqI/dDT0wgUQ0lRLi5JUV9PVEhFUl9DQS41MDAFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcilLREtIyNPTCEtES0","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","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","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","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","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","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","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","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","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","1dfRVNULjEwMDABAAAAoHENAAIAAAAFMTEwODkBDgAAAAUAAAABMwEAAAABMAIAAAAKMTAwMDk3OTkxMgMAAAAGMTA0MDc5BAAAAAEzBgAAAAEwBwAAAAMxMjQIAAAAATAJAAAAATEKAAAAATALAAAACjkyNjk3NDQ3MTIMAAAAATENAAAACDkvMy8yMDE2EAAAAAoxMi8zMS8yMDE1dT0JRsjT0wgrLIj90NPTCCVDSVEuUFNFOkpGQy5JUV9UT1RBTF9ERUJUX0VCSVREQS4xMDAwAQAAAKBxDQACAAAACDEuMTUxNTM2AQgAAAAFAAAAATEBAAAACjE3ODU3MTQzOTkDAAAAAzEyNAIAAAAENDE5MgQAAAABMAcAAAAIOS8yLzIwMTYIAAAACjEyLzMxLzIwMTUJAAAAATB1PQlGyNPTCHGhiP3Q09MIHUNJUS4uSVFfUEVOU0lPTl9MVF9BU1NFVFMuNTAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCChDSVEuUFNFOkpGQy5JUV9GSU5fRElWX1NUX0RFQlRfVE9UQUwuNTAwAQAAAKBxDQADAAAAAAB1PQlGyNPTCKeJgP3Q09MIGUNJUS4uSVFfQ0FQRVhfTlVNX0VTVC41MDAFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcin+iYBHyNPTCP6JgEfI09MIKENJUS5JUTIwMjQ2NTUzLklRX0xBU1RTQUxFUFJJQ0UuMS8xLzIwMTIBAAAAGfA0AQIAAAAHNDM3MS45NgDGuukUf9PTCNwPoe/I09MIH0NJUS5QU0U6SkZDLklRX1BSSU1BUllfSU5EVVNUUlkBAAAAoHENAAMAAAALUmVz","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","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","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","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","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","PQkxJR0FUSU9OX1JPQS4xMDAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0wiSQZX30NPTCCpDSVEuUFNFOkpGQy5JUV9ERUZfVEFYX0FTU0VUU19DVVJSRU5ULjEwMDABAAAAoHENAAMAAAAAAHU9CUbI09MIcaGI/dDT0wgVQ0lRLi5JUV9SRF9FWFBfRk4uOTg5BQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCBVDSVEuLklRX1BFX0VYQ0xfRldELi4FAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcin+iYBHyNPTCP6JgEfI09MIGUNJUS4wLklRX0NEU19NSUQuOS8zLzIwMTYFAAAAAAAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcinop01IyNPTCCssiP3Q09MIH0NJUS5QU0U6SkZDLklRX1lFQVJMT1cuOS8zLzIwMTYBAAAAoHENAAIAAAAFMTgzLjEAZdoGRsjT0whZeoj90NPTCBhDSVEuLklRX09QRUJfQVNTRVRTLjEwMDAFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcilLREtIyNPTCFNwkffQ09MIKkNJUS5JUTIwMjQ2NTUzLklRX0xBU1RTQUxFUFJJQ0UuMTIvMzEvMjAwOAEAAAAZ8DQBAgAAAAcxODcyLjg1AMa66RR/09MI3A+h78jT0wgkQ0lRLlBTRTpKRkMuSVFfTkVUX1JFTlRBTF9FWFBfRk4uNDk5AQAAAKBxDQACAAAACzIwMDEuMjQ0NjI0AQgAAAAFAAAAATEBAAAACjE3OTEyODgwODYDAAAAAzEyNAIAAAAEMzE3MA","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","09TLklRX1lURAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIS0RLSMjT0wgdQ0lRLlBTRTpKRkMuSVFfQ0FTSF9UQVhFUy40OTkBAAAAoHENAAIAAAAKMzY1Ljc0OTE3MgEIAAAABQAAAAExAQAAAAoxNzkxMjg4MDg2AwAAAAMxMjQCAAAABDMwNTMEAAAAATAHAAAACDkvMi8yMDE2CAAAAAkzLzMxLzIwMTYJAAAAATDzqepEyNPTCHB7jv3Q09MIL0NJUS5QU0U6SkZDLklRX1BFTlNJT05fT0JMSUdBVElPTl9QUk9KRUNURUQuNDk3AQAAAKBxDQADAAAAAAB1PQlGyNPTCJp3kP3Q09MIEUNJUS4uSVFfRE8uSVFfWVREBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCBxDSVEuLklRX0NBUEVYX01FRElBTl9FU1QuNTAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCCBDSVEuUFNFOkpGQy5JUV9DT01NT05fSVNTVUVELjk4NQEAAACgcQ0AAgAAAAk0NS4zODA3NzQBCAAAAAUAAAABMQEAAAAIMjk2NDUzNTkDAAAAAzEyNAIAAAAEMjE2OQQAAAABMAcAAAAIOS8yLzIwMTYIAAAACjEyLzMxLzIwMDAJAAAAATDzqepEyNPTCBmzif3Q09MIFENJUS4uSVFfRklTQ0FMX1kuNDk1BQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpnJN/8cjT0wick3/xyNPTCCBDSVEuLklRX01FRElBTl9UQVJHRVRfUFJJQ0Uu","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","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","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","1BPUlRfREVCVC41MDABAAAAoHENAAIAAAALMTIxNS41MDUxMDkBCAAAAAUAAAABMQEAAAAKMTgwMjQ1NDY5OQMAAAADMTI0AgAAAAQxMjk3BAAAAAEwBwAAAAg5LzIvMjAxNggAAAAJNi8zMC8yMDE2CQAAAAEwdT0JRsjT0wgzxn/90NPTCB5DSVEuLklRX0xBU1RTQUxFUFJJQ0UuOS8zLzIwMTYFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcilLREtIyNPTCKZolffQ09MIHkNJUS5QU0U6SkZDLklRX1BSRUZfRVFVSVRZLjQ5NwEAAACgcQ0AAwAAAAAA86nqRMjT0wjkPo/90NPTCCZDSVEuUFNFOkpGQy5JUV9JTkNfVEFYX1BBWV9DVVJSRU5ULjQ5OAEAAACgcQ0AAgAAAAYyMzUuOTgBCAAAAAUAAAABMQEAAAAKMTc4NTcxNzM3MwMAAAADMTI0AgAAAAQxMDk0BAAAAAEwBwAAAAg5LzIvMjAxNggAAAAKMTIvMzEvMjAxNQkAAAABMPOp6kTI09MIyMWQ/dDT0wgiQ0lRLlBTRTpKRkMuSVFfRElMVVRfV0VJR0hULklRX1lURAEAAACgcQ0AAgAAAAsxMDkyLjY0NDI1MgDzqepEyNPTCAV4f/3Q09MIJ0NJUS5QU0U6SkZDLklRX1RPVEFMX0NPTU1PTl9FUVVJVFkuMTAwMAEAAACgcQ0AAgAAAAwzMDYyMy4yMjQwNTcBCAAAAAUAAAABMQEAAAAKMTc4NTcxNDM5OQMAAAADMTI0AgAAAAQxMDA2BAAAAAEwBwAAAAg5LzIvMjAxNggAAAAKMTIvMzEvMjAxNQkAAAABMHU9CUbI09MIz4+H/dDT0wgfQ0lRLlBTRTpK","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","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","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","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","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","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","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","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","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","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","BTRTpKRkMuSVFfUkMuMTAwMAEAAACgcQ0AAwAAAAAAdT0JRsjT0whCU4j90NPTCB5DSVEuUFNFOkpGQy5JUV9PVEhFUl9JTlRBTi40OTcBAAAAoHENAAIAAAALODA5Ny42NTU2NDIBCAAAAAUAAAABMQEAAAAKMTgwMzE4ODU0NQMAAAADMTI0AgAAAAQxMDQwBAAAAAEwBwAAAAg5LzIvMjAxNggAAAAJOS8zMC8yMDE1CQAAAAEw86nqRMjT0whsKZD90NPTCB5DSVEuUFNFOkpGQy5JUV9QUkVQQUlEX0VYUC40OTkBAAAAoHENAAIAAAALMTY2OS44MjYxMjgBCAAAAAUAAAABMQEAAAAKMTc5MTI4ODA4NgMAAAADMTI0AgAAAAQxMjEyBAAAAAEwBwAAAAg5LzIvMjAxNggAAAAJMy8zMS8yMDE2CQAAAAEw86nqRMjT0whYApD90NPTCCFDSVEuLklRX0VGRkVDVElWRV9UQVhfTlVNX0VTVC41MDAFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcin+iYBHyNPTCP6JgEfI09MIJENJUS5QU0U6SkZDLklRX0lOVEVSRVNUX0VYUF9FU1QuMTAwMAEAAACgcQ0AAgAAAAQtMzE1AQ4AAAAFAAAAATMBAAAAATACAAAACjEwMDA5Nzk5MTIDAAAABjExNDE3NwQAAAABMwYAAAABMAcAAAADMTI0CAAAAAEwCQAAAAExCgAAAAEwCwAAAAo5MjA5OTAyMzg5DAAAAAExDQAAAAg5LzMvMjAxNhAAAAAKMTIvMzEvMjAxNXU9CUbI09MIWXqI/dDT0wgXQ0lRLlBTRTpKRkMuSVFfR1BQRS40OTkBAAAAoHENAAIAAAAJMjA4MjYuNTMyA","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","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","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","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","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","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","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","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","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","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","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","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","0lRLi5JUV9FQklUREFfSU5ULjEwMDAFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcilLREtIyNPTCFDMlPfQ09MIJUNJUS5QU0U6SkZDLklRX1BFX0VYQ0wuMjAwMC42LzMwLzIwMTYBAAAAoHENAAIAAAAJNTEuMzMwNzgyAQcAAAAFAAAAATEBAAAACjE3OTEyODgzMzEDAAAAATACAAAABjEwMDAyNwQAAAABMAcAAAAJNi8zMC8yMDE2CAAAAAk2LzMwLzIwMTZLREtIyNPTCGEUgP3Q09MIH0NJUS5QU0U6SkZDLklRX09USEVSX1JFQ0VJVi40OTkBAAAAoHENAAIAAAAKMjE4LjQxNzg4MwEIAAAABQAAAAExAQAAAAoxNzkxMjg4MDg2AwAAAAMxMjQCAAAABDEyMDYEAAAAATAHAAAACDkvMi8yMDE2CAAAAAkzLzMxLzIwMTYJAAAAATDzqepEyNPTCMoXj/3Q09MIFUNJUS4uSVFfUEVfRVhDTC4yMDAwLgUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIS0RLSMjT0wgiQ0lRLlBTRTpKRkMuSVFfVE9UQUxfVU5VU1VBTC41MDEuLgEAAACgcQ0AAwAAAAAAf4igtsjT0wjji5PxyNPTCBRDSVEuLklRX0VCSVRBLklRX1lURAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIS0RLSMjT0wgcQ0lRLi5JUV9VTkVBUk5fUkVWX0xULklRX1lURAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIS0RLSMjT0wgeQ0lRLi5JUV9QRU5TSU9OX1RPVEFM","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","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","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","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","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","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","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","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","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","IAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0wimaJX30NPTCBtDSVEuLklRX0VGRkVDVF9UQVhfUkFURS45OTEFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcilLREtIyNPTCH6+kffQ09MIGkNJUS4uSVFfQ0FTSF9PUEVSX0VTVC4xMDAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0wirupP30NPTCCdDSVEuUFNFOkpGQy5JUV9TVE9DS19CQVNFRF9UT1RBTC5JUV9ZVEQBAAAAoHENAAIAAAAKMTE3LjAyMjIwMwEIAAAABQAAAAExAQAAAAoxODAyNDU0NzA3AwAAAAMxMjQCAAAABTI0MDM0BAAAAAEwBwAAAAg5LzIvMjAxNggAAAAJNi8zMC8yMDE2CQAAAAEw86nqRMjT0whhFID90NPTCCBDSVEuUFNFOkpGQy5JUV9QRVJJT0REQVRFX0lTLjk4OAEAAACgcQ0ABQAAAAoxMi8zMS8yMDAzAPOp6kTI09MI4FjStNLT0wgcQ0lRLlBTRTpKRkMuSVFfUkRfRVhQX0ZOLjk5NAEAAACgcQ0AAwAAAAAA86nqRMjT0wis23790NPTCCFDSVEuUFNFOkpGQy5JUV9PUEVCX0xUX0FTU0VUUy45ODUBAAAAoHENAAMAAAAAAPOp6kTI09MIGbOJ/dDT0wgaQ0lRLi5JUV9ESUxVVF9XRUlHSFQuNDkxLi4FAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcimck3/xyNPTCJyTf/HI09MIGkNJUS4uSVFfT1BFQl9BU1NFVFMuSVFfWVREBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aW","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","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","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","AAAotMTMuNDIwNDMyAQgAAAAFAAAAATEBAAAACjExODc2Mjg1MDkDAAAAAzEyNAIAAAACODMEAAAAATAHAAAACDkvMi8yMDE2CAAAAAoxMi8zMS8xOTk3CQAAAAEw86nqRMjT0wgq2on90NPTCCtDSVEuUFNFOkpGQy5JUV9SRVRVUk5fRVFVSVRZX01FRElBTl9FU1QuNTAwAQAAAKBxDQADAAAAAAB1PQlGyNPTCByff/3Q09MIIkNJUS5QU0U6SkZDLklRX0VGRkVDVF9UQVhfUkFURS40OTkBAAAAoHENAAIAAAAHMjAuOTI5MQEIAAAABQAAAAExAQAAAAoxNzkxMjg4MDg2AwAAAAMxMjQCAAAABDQzNzYEAAAAATAHAAAACDkvMi8yMDE2CAAAAAkzLzMxLzIwMTYJAAAAATDzqepEyNPTCBKNj/3Q09MIIUNJUS4uSVFfR1JPU1NfTUFSR0lOX0xPV19FU1QuMTAwMAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIghqV99DT0wgYQ0lRLi5JUV9EUFNfTE9XX0VTVC4xMDAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0wjwL5T30NPTCBZDSVEuLklRX0lOQ19UQVguSVFfWVREBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCB5DSVEuUFNFOkpGQy5JUV9PVEhFUl9JTlRBTi40OTkBAAAAoHENAAIAAAALODU0OC45NTEzNDMBCAAAAAUAAAABMQEAAAAKMTc5MTI4ODA4NgMAAAADMTI0AgAAAAQxMDQwBAAAAAEwBwAAAAg5LzIvMjAxNg","gAAAAJMy8zMS8yMDE2CQAAAAEw86nqRMjT0whsKZD90NPTCB1DSVEuLklRX1BFX0VYQ0wuMjAwMC45LzMvMjAxNgUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIkkGV99DT0wgcQ0lRLlBTRTpKRkMuSVFfVEVWLjYvMzAvMjAxNgEAAACgcQ0AAgAAAA0yNTY3MDUuMzIyOTQ2AQYAAAAFAAAAATEBAAAACjE3OTEyODgwODYDAAAAAzEyNAIAAAAGMTAwMDYwBAAAAAEwBwAAAAk2LzMwLzIwMTbop01IyNPTCLxegv3Q09MIFENJUS5QU0U6SkZDLklRX1BCVi4uAQAAAKBxDQACAAAACDguNTA1MjUyAQcAAAAFAAAAATEBAAAACjE4MDI0NTUwMDADAAAAATACAAAABjEwMDAyOAQAAAABMAcAAAAIOS8yLzIwMTYIAAAACDkvMi8yMDE2cwIESsjT0wh4Zoz30NPTCBxDSVEuUFNFOkpGQy5JUV9MVF9JTlZFU1QuNDk3AQAAAKBxDQACAAAACzExNzIuOTMwMzEyAQgAAAAFAAAAATEBAAAACjE4MDMxODg1NDUDAAAAAzEyNAIAAAAEMTA1NAQAAAABMAcAAAAIOS8yLzIwMTYIAAAACTkvMzAvMjAxNQkAAAABMPOp6kTI09MImCWS/dDT0wghQ0lRLlBTRTpKRkMuSVFfT1BFQl9MVF9BU1NFVFMuOTgzAQAAAKBxDQADAAAAAADzqepEyNPTCBmzif3Q09MIJ0NJUS5QU0U6SkZDLklRX05JX1JFUE9SVEVEX05VTV9FU1QuMTAwMwEAAACgcQ0AAQAAAAE1AHU9CUbI09MIWXqI/dDT0wgfQ0lRLlBTRTpKRkMuS","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","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","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","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","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","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","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","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","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","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","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","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","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","NggAAAAJNi8zMC8yMDE2CQAAAAEw86nqRMjT0wh8O4D90NPTCBJDSVEuLklRX0VCVC5JUV9ZVEQFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcilLREtIyNPTCEtES0jI09MIHENJUS5QU0U6SkZDLklRX1RPVEFMX0NBUC41MDABAAAAoHENAAIAAAALNDI0OTAuMzEwNjcBCAAAAAUAAAABMQEAAAAKMTgwMjQ1NDY5OQMAAAADMTI0AgAAAAQ0MTc1BAAAAAEwBwAAAAg5LzIvMjAxNggAAAAJNi8zMC8yMDE2CQAAAAEwdT0JRsjT0wis23790NPTCBlDSVEuLklRX0VCSVRfTE9XX0VTVC4xMDAwBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0wjwL5T30NPTCCBDSVEuUFNFOkpGQy5JUV9UT1RBTF9BU1NFVFMuMTAwMAEAAACgcQ0AAgAAAAw2NDc2My4wNDg0MTEBCAAAAAUAAAABMQEAAAAKMTc4NTcxNDM5OQMAAAADMTI0AgAAAAQxMDA3BAAAAAEwBwAAAAg5LzIvMjAxNggAAAAKMTIvMzEvMjAxNQkAAAABMHU9CUbI09MIypLHtNLT0wgnQ0lRLlBTRTpKRkMuSVFfTUlOT1JJVFlfSU5URVJFU1RfSVMuOTgwAQAAAKBxDQACAAAACS0wLjEzNzY5NAEIAAAABQAAAAExAQAAAAoxMzEyNDYwNjc5AwAAAAMxMjQCAAAAAjgzBAAAAAEwBwAAAAg5LzIvMjAxNggAAAAKMTIvMzEvMTk5NQkAAAABMPOp6kTI09MIKtqJ/dDT0wggQ0lRLlBTRTpKRkMuSVFfQ09NTU9OX1JFUC5JUV9ZVEQBAAA","AoHENAAMAAAAAAPOp6kTI09MIHJ9//dDT0wgaQ0lRLlBTRTpKRkMuSVFfRUJJVC5JUV9ZVEQBAAAAoHENAAIAAAALMzY0Ny40MDc4MjMBCAAAAAUAAAABMQEAAAAKMTgwMjQ1NDcwNwMAAAADMTI0AgAAAAM0MDAEAAAAATAHAAAACDkvMi8yMDE2CAAAAAk2LzMwLzIwMTYJAAAAATDzqepEyNPTCNopf/3Q09MIEUNJUS4uSVFfQVAuSVFfWVREBQAAAAEAAAAIAAAAFChJbnZhbGlkIElkZW50aWZpZXIpS0RLSMjT0whLREtIyNPTCBxDSVEuUFNFOkpGQy5JUV9JTlZFTlRPUlkuNDk5AQAAAKBxDQACAAAACzUwMTEuNzMxMTM2AQgAAAAFAAAAATEBAAAACjE3OTEyODgwODYDAAAAAzEyNAIAAAAEMTA0MwQAAAABMAcAAAAIOS8yLzIwMTYIAAAACTMvMzEvMjAxNgkAAAABMPOp6kTI09MI9hOR/dDT0wgiQ0lRLlBTRTpKRkMuSVFfVE9UQUxfVU5VU1VBTC40OTQuLgEAAACgcQ0AAgAAAAozNzEuMzYzNDAxAQgAAAAFAAAAATEBAAAACjE3ODU3MTc0MTADAAAAAzEyNAIAAAACMTkEAAAAATAHAAAACDkvMi8yMDE2CAAAAAoxMi8zMS8yMDE0CQAAAAEwf4igtsjT0wibPZPxyNPTCCRDSVEuUFNFOkpGQy5JUV9TVE9DS19CQVNFRF9UT1RBTC40OTgBAAAAoHENAAIAAAAJNDEuNTk2MjE4AQgAAAAFAAAAATEBAAAACjE3ODU3MTczNzMDAAAAAzEyNAIAAAAFMjQwMzQEAAAAATAHAAAACDkvMi8yMDE2CAAAAAoxMi8zMS8yMD","E1CQAAAAEw86nqRMjT0whjkY390NPTCBdDSVEuLklRX09QRUJfQVNTRVRTLjUwMAUAAAABAAAACAAAABQoSW52YWxpZCBJZGVudGlmaWVyKUtES0jI09MIS0RLSMjT0wglQ0lRLlBTRTpKRkMuSVFfTEFTVFNBTEVQUklDRS45LzMvMjAxNgEAAACgcQ0AAgAAAAMyNTAAZdoGRsjT0whZeoj90NPTCCJDSVEuUFNFOkpGQy5JUV9OT0xfQ0ZfVE9UQUwuSVFfWVREAQAAAKBxDQACAAAACzQwOTYuNTc0NTM3APOp6kTI09MIYRSA/dDT0wgXQ0lRLi5JUV9QUkVGX0VRVUlUWS41MDAFAAAAAQAAAAgAAAAUKEludmFsaWQgSWRlbnRpZmllcilLREtIyNPTCGlFk/fQ09MIIENJUS5QU0U6SkZDLklRX0NPTU1PTl9JU1NVRUQuOTkxAQAAAKBxDQACAAAACTc5LjU1MjI0NgEIAAAABQAAAAExAQAAAAk5NzQwMTgwNzcDAAAAAzEyNAIAAAAEMjE2OQQAAAABMAcAAAAIOS8yLzIwMTYIAAAACjEyLzMxLzIwMDYJAAAAATDzqepEyNPTCNA9if3Q09MIIENJUS5QU0U6SkZDLklRX1VORUFSTl9SRVZfTFQuNDk4AQAAAKBxDQADAAAAAADzqepEyNPTCIH+kf3Q09MIHENJUS5QU0U6SkZDLklRX0NEU181WVJfQ0lRSUQBAAAAoHENAAMAAAAAAGXaBkbI09MIKyyI/dDT0wgkQ0lRLlBTRTpKRkMuSVFfRUZGRUNUSVZFX1RBWF9FU1QuNTAwAQAAAKBxDQADAAAAAAB1PQlGyNPTCMACf/3Q09MIGUNJUS5QU0U6SkZDLklRX0VCSVREQS40O","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","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","RX0NPTU1PTl9JU1NVRUQuOTgyAQAAAKBxDQADAAAAAADzqepEyNPTCCraif3Q09MIH0NJUS5JUTEzNDI4MTc0Ny5JUV9DT01QQU5ZX05BTUUBAAAAE/oACAMAAAAUUnVzc2VsbCBHbG9iYWwgSW5kZXgAW95ht8jT0wg9s5PxyNPTCA=="]

{"sheet":"Earnings Prime","index":18,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[" ",null,"PSE:JFC",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,"Q2 2016","2016E","2017E","2018E","2019E","2020E"]
[null,null,null,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,500,1001,1002]
[null,null,null,"Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting"]
[null,null,null,"","","","","","","","","","","","","","","","","","","","",""]
[242,null,"Earnings (Net Income)",602.19752000000005,441.75767999999999,877.53192000000001,646.03941999999995,860.00202999999999,486.39326999999997,970.81124,1182.20775,1564.3476800000001,1674.6292900000001,2156.6184600000001,2386.7222200000001,2319.0878600000001,2664.62311,3197.7939799999999,3262.6442200000001,3727.0843,4671.5593900000003,5361.9787699999997,4928.2362300000004,3054.23738,6137.1153299999996,7109.4760200000001,8420.8069899999991,8420.8069899999991,8420.8069899999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q2"]
[243,"IQ_TOTAL_UNUSUAL","Remove: Special Items adjusted after-tax effect",0,0,0,0,0,-229.83389627680003,-41.654001611950001,-193.87076435032,-59.854309699829997,-33.958602050559996,50.909736026250002,-24.61356904054,-2.7424667717600002,167.69636791424998,365.07182700119,348.45167881458002,255.92428482873999,100.57228828319998,330.85211786264,712.49239684607994,200.91000476249999,0,0,0,0,0]
[75,null,"Adjust:  Recurring Special Items to include in earnings",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246]
[76,"IQ_EBITA","Add Back: Depreciation Expense",221.70064000000002,335.26407000000006,467.17527000000018,609.08715000000007,708.49612000000013,808.22894000000019,900.47,980.00816999999984,1207.4164700000001,1400.2864,1573.84476,1579.5588699999998,1728.8797699999996,2085.9498699999999,1978.0059899999997,2401.5939000000003,2705.6263600000002,3072.4558200000001,3149.1165699999992,3352.7204100000008,1906.4587400000005,3784.52122281126,4238.6723138663965,4822.0367118329532,4822.0367118329532,4822.0367118329532]
[248,null,"Add Back: Op Lease Expense",0,0,0,0,0,0,0,0,150,68.254525999999942,131.9801550000002,198.42451100000017,151.54868799999986,182.62916899999988,189.1414920000002,301.13194300000032,396.38434599999982,331.89944099999957,401.53974199999993,390.934123,4083.0181699999998,441.28298942010713,494.23794443561735,562.25943785578568,562.25943785578568,562.25943785578568]
[249,null,"Add Back: R&D Expense",0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.845073970000001,70.923150000000007,56.762832000000003,79.590670000000003,77.609619440000003,72.994618939999995,0,82.395681938014832,92.283349795399616,104.98421856027564,104.98421856027564,104.98421856027564]
[]
[247,"IQ_EBIT","Add Back: Amortization Expense",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2111399999994319,5.8043800000004921,7.4799199999997654,4.11229000000003,7.4799199999997654,7.4799199999997654,7.4799199999997654,7.4799199999997654,7.4799199999997654]
[250,null,"Add Back: Interest Expense",0,376.08494000000002,1.5044999999999999,40.509909999999998,0,78.308850000000007,87.648780000000002,56.81353,51.113680000000002,43.245570000000001,80.407510000000002,55.469290000000001,105.08042,218.90975,193.2012,291.34278999999998,206.0127,152.92003,152.47125,225.54432,124.84592000000001,225.54432,225.54432,225.54432,225.54432,225.54432]
[251,null,"Add Back: Minority Interest Expense",2.82965,13.42043,-2.4650699999999999,-19.79448,-56.897379999999998,-36.305300000000003,-7.8272899999999996,6.7119299999999997,34.003889999999998,15.167310000000001,3.5394600000000001,1.6354299999999999,2.72925,2.27664,14.74202,22.13598,-15.088649999999999,51.247129999999999,126.96274,118.09716,9.5392200000000003,118.09716,118.09716,118.09716,118.09716,118.09716]
[]
[null,null,"Add Back: Tax Expense",219.90035,113.47718999999999,354.74272000000002,281.33593000000002,325.01614999999998,278.76506999999998,382.16043000000002,144.0538,365.41775999999999,439.827,742.79623000000004,746.65679999999998,889.24806999999998,988.27952000000005,973.39576,1110.17697,1149.7040500000001,1522.7080699999999,1270.52954,1388.6079099999999,687.40588000000002,1521.5619196088837,1762.6372324348233,2087.7527241060184,2087.7527241060184,2087.7527241060184]
[null,null,"Adjust: NOL Tax Shield",0,0,0,0,0,0,0,0,0,0,0,51.675220190562186,0,0,44.849217952412005,0,0,0,322.11478295536949,134.08821553266216,202.35389391339174,0,0,0,0,0]
[null,null,"Adjust: Interest Expense Tax Shield",0,75.04887803182001,0.43397753849999998,12.557423941439998,0,29.950785859500002,24.901281344339999,6.1397813735700009,9.5111824607200006,8.9314210809599999,20.574271621249999,13.210898922140002,29.100130871440001,59.188161475750007,44.926813846800002,73.593771439579996,48.718089308700002,37.283126674240002,28.658801092499999,48.670434357120001,22.878014840000002,38.204120707953336,38.204120707953336,38.204120707953336,38.204120707953336,38.204120707953336]
[null,null,"Subtract:  Adjusted Tax Expense",219.90035,188.52606803181999,355.17669753850004,293.89335394144001,325.01614999999998,308.71585585949998,407.06171134434004,150.19358137357,374.92894246072001,448.75842108095998,763.37050162125001,811.54291911270218,918.34820087143999,1047.4676814757499,1063.1717917992121,1183.77074143958,1198.4221393087,1559.99119667424,1621.3031240478695,1571.3665598897821,912.63778875339176,1559.766040316837,1800.8413531427766,2125.9568448139717,2125.9568448139717,2125.9568448139717]
[]
[null,null,"Add Back: Pension and OPEB Costs",0,0,0,0,34.585999999999999,42.79813,0,0,65.495400000000004,119.52248,154.42233999999999,236.11887999999999,228.49198000000001,247.55385999999999,251.01786999999999,121.2,382.57220999999998,363.09077000000002,599.98373000000004,312.63574,118.11144,425.2367466666667,425.2367466666667,425.2367466666667,425.2367466666667,425.2367466666667]
[null,null,"Subtract: Pension and OPEB Service Costs",0,0,0,0,0,0,0,0,40.68,95.96083999999999,121.56448999999999,166.86054999999999,173.85435999999999,189.07549999999998,186.39656000000002,121.2,280.2,319.70280000000002,550.39657999999997,244.81985,185.81987166666667,371.63974333333334,371.63974333333334,371.63974333333334,371.63974333333334,371.63974333333334]
[]
[null,null,"Adjust: COGS from FIFO to LIFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,"Adjust: Carrying Cost of Monetary Assets",0,0,0,-67.727620000000002,-51.310459999999999,-45.676769999999998,-63.289020000000001,-129.50972999999999,-122.66916000000001,-157.68852999999999,-135.49081000000001,-142.98898,-208.46408,-163.68062,-163.08112,-179.76324,-270.11416000000003,-245.57381000000001,-242.04534000000001,-257.78359,-114.18613000000001,-257.78359,-257.78359,-257.78359,-257.78359,-257.78359]
[]
[82,null,"Add:  Gross earnings missing from acquisitions",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,"Subtract:  Gross earnings included from divestitures",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[254,null,"Subtract: Equity Investment Income",0,0,0,0,-1.50406,-1.6431500000000001,-15.92712,-24.093920000000001,-23.093620000000001,-20.62566,-22.907589999999999,0,0,0,-2.1814100000000001,0.29970999999999998,-50.95438,-115.56061,-126.1741,-189.08597,-240.90227999999999,-189.08597,-189.08597,-189.08597,-189.08597,-189.08597]
[255,null,"Add Back:  Stock Option Expense (After-Tax)",0,0,0,0,0,0,0,0,26.770779999999998,32.446260000000002,40.042490000000001,84.895129999999995,107.10044000000001,147.52217999999999,65.657859999999999,73.596180000000004,76.984369999999998,150.41874000000001,166.49089000000001,173.21169,117.0222,173.21169,173.21169,173.21169,173.21169,173.21169]
["",null,"Subtract: Capital Grants and Subsidies - Release to P&L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,""]
[null,null,"Gross Earnings'",826.7278100000002,1091.4782419681801,1343.3126424615,1195.55695605856,1496.3803700000001,1535.2733804173004,1920.4935502676103,2308.0565529767496,3009.2354872391102,3145.5553069696002,3835.2234573525002,4192.7022509278377,4234.2423039003197,4969.8239296100001,5149.2613571695983,5821.2597627458399,6732.33631386256,8288.8217160425593,8694.0641695294889,8373.0856952041377,8932.0997248174426,10916.343576794763,12405.697980722794,14381.115710874394,14381.115710874394,14381.115710874394]
[]
[null,null,"Maintenance CAPX/Economic Depreciation"]
[null,null,"  Depreciating Assets",3207.4236016389841,4003.1379339153873,4959.3391158730365,7049.7664782790253,7783.6127426843286,8323.832947845287,8931.6234136851799,11380.109491588322,13275.35953802782,15711.680130341683,17202.361659746683,18755.36351478396,21577.891255602612,24875.317031313793,26808.166389213417,32063.666750838845,34800.959246180028,36443.120403036555,40064.40455912325,43654.005755430961,56176.518253904782,45569.417626340735,49760.909640460522,53467.346957375194,56315.842295102346,58970.213469305891]
[null,null,"  Asset Life",10.375863597230627,9.6376312260362376,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841597,8.9035630561841614,9.3254900275771906,9.3996344018803093,9.3883972206536672,9.1212024046422435,9.1113235760671074,9.2256940520046662,10.15556499389923,9.2274257133741298,9.2205471821233349,9.2162720865776162,9.2112333696612243,9.2025264456515128]
[null,null,"Subtract:  Economic Depreciation (aka Adj. MCAPX)",309.12353189522099,415.36533615239779,514.58070967431195,777.8177761965884,905.23145568528435,968.05887771602227,1118.2971481103796,1424.8634766807979,1575.29698530373,1799.6924043692975,2041.2877244550473,2148.330730941866,2423.5119265668845,2793.8609379574286,2874.7193241252453,3411.1610494579245,3706.8051583523657,3995.4294166840109,4397.2101555432855,4731.7855447358252,5531.5995011259147,4938.4756964548542,5396.7415010831746,5801.407169309151,6113.8221164375473,6408.0460749092654]
[]
[null,null,"Earnings'",517.60427810477927,676.11290581578237,828.73193278718804,417.73917986197159,591.14891431471574,567.21450270127809,802.19640215723075,883.19307629595164,1433.9385019353801,1345.8629026003027,1793.9357328974529,2044.3715199859716,1810.7303773334352,2175.9629916525714,2274.542033044353,2410.0987132879154,3025.5311555101944,4293.3922993585484,4296.8540139862034,3641.3001504683125,3400.5002236915279,5977.8678803399089,7008.9564796396198,8579.7085415652436,8267.2935944368473,7973.0696359651283]
[]
[256,null,"Share Count",880.78125,880.78125,998.20074999999997,1023.2186799999999,1007.31538,970.75490000000002,977.92633000000001,985.34378000000004,987.70280000000002,994.56966999999997,1002.14613,1019.3983500000001,1029.13103,1032.46713,1039.37545,1043.89571,1060.8726999999999,1071.50044,1082.14795,1088.3216399999999,1092.6442500000001,1092.6442500000001,1092.6442500000001,1092.6442500000001,1092.6442500000001,1092.6442500000001]
[null,null,"EPS'",0.58766496006219393,0.76762863175820595,0.83022571640743414,0.40825992334499955,0.58685584083379705,0.58430248737480295,0.82030351116247247,0.89632988427242277,1.4517914720251679,1.353211286445426,1.7900939585501896,2.0054687355399108,1.7594750566732353,2.107537304023007,2.1883738287683752,2.3087543039025569,2.8519266783943018,4.0068973740771847,3.9706714908864384,3.3457941261448343,3.112175096049357,5.471010239920183,6.4146738333539206,7.8522433459611793,7.5663177602745328,7.2970407668965702]
[null,null,"Traditional EPS",0.68370837821536279,0.50155209366684406,0.87911366526222312,0.63137961867545267,0.85375647694369561,0.50104642273760347,0.992724308793281,1.1997921679680161,1.5838242839850207,1.6837727315774671,2.1519999882651848,2.3413047706031698,2.2534427515998621,2.5808309364773674,3.0766495206327993,3.1254503574882975,3.5132248195283,4.3598296515865176,4.9549405605767669,4.5282902120737036,2.7952715442377514,5.6167552522241335,6.5066704190316287,7.7068149033868973,7.7068149033868973,7.7068149033868973]
[]
[null,null,"Earnings as a % of Earnings'",1.1634322695418227,0.65337856473392608,1.0588851295360227,1.5465138324192209,1.4547976138921779,0.857512048235053,1.2101914660665865,1.3385609350087915,1.0909447496448468,1.2442792551637298,1.2021715273583211,1.167460119976812,1.2807471995997524,1.2245718885027119,1.405906742343171,1.3537388331903724,1.2318776797958648,1.0880811871530938,1.2478847902551098,1.3534276292401146,0.89817296841238536,1.0266395064005722,1.0143415843217718,0.98147937650848738,1.0185687605997751,1.0561562076436917]
[]
[null,null,"Adjustment for Equity Earnings'"]
[]
[null,null,"Subtract: Interest Expense",0,376.08494000000002,1.5044999999999999,40.509909999999998,0,78.308850000000007,87.648780000000002,56.81353,51.113680000000002,43.245570000000001,80.407510000000002,55.469290000000001,105.08042,218.90975,193.2012,291.34278999999998,206.0127,152.92003,152.47125,225.54432,124.84592000000001,225.54432,225.54432,225.54432,225.54432,225.54432]
[null,null,"Subtract: Interest Expense Tax Shield",0,75.04887803182001,0.43397753849999998,12.557423941439998,0,29.950785859500002,24.901281344339999,6.1397813735700009,9.5111824607200006,8.9314210809599999,20.574271621249999,13.210898922140002,29.100130871440001,59.188161475750007,44.926813846800002,73.593771439579996,48.718089308700002,37.283126674240002,28.658801092499999,48.670434357120001,22.878014840000002,38.204120707953336,38.204120707953336,38.204120707953336,38.204120707953336,38.204120707953336]
[]
[null,null,"Earnings''",517.60427810477927,224.97908778396231,826.79345524868802,364.67184592053161,591.14891431471574,458.95486684177808,689.64634081289068,820.2397649223816,1373.3136394746602,1293.6859115193427,1692.9539512762028,1975.6913310638317,1676.5498264619951,1897.8650801768213,2036.414019197553,2045.1621518483355,2770.8003662014944,4103.1891426843085,4115.7239628937032,3367.0853961111925,3252.7762888515281,5714.1194396319552,6745.2080389316661,8315.9601008572899,8003.5451537288936,7709.3211952571746]
[]
[null,null,"EPS''",0.58766496006219393,0.2554312864675109,0.82828374477647715,0.35639678306159506,0.58685584083379705,0.47278140634858301,0.70521297939988048,0.83244019150593462,1.3904118116043209,1.3007494100632917,1.6893284328466178,1.9380954766738947,1.6290926787641367,1.8381845048924912,1.9592669994250422,1.9591632883023684,2.6118122996298188,3.8293863348150454,3.8032913733225691,3.0938329923414853,2.9769765308805018,5.2296247746070641,6.1732883680408017,7.6108578806480605,7.324932294961414,7.0556553015834513]
[]
[null,null,"Earnings as a % of Equity Earnings'",1.1634322695418227,1.9635499652492181,1.0613677629270186,1.7715637421068784,1.4547976138921779,1.0597845346908177,1.4076943246819789,1.4412953389450354,1.1391044514772437,1.2944635750367464,1.2738789843481992,1.2080440818226623,1.3832501864224018,1.4040108213339069,1.5703064061894878,1.5952985522694878,1.3451291350554715,1.1385191439027507,1.3028033022482086,1.4636505019123827,0.93896324517244101,1.0740264348403767,1.0540039653285518,1.0126079115184667,1.0521346263757507,1.0922890325519885]
[]
[null,null,"Check of Economic Depreciation"]
[]
[null,null,"  Estimate of Asset Life:  Gross PP&E/Depreciation","",0,"Estimated Life of PP&E",11.469346186822014,9.6376312260362376,8.0195874880106537,9.0635193666456431,8.598477984607733,7.9868069312143142,7.8985445933790128,9.9456486265823703,8.4272106541664105,8.7302030570317619,8.2679412421845218,8.9035630561841614,9.3458920975169981,8.7795221080744383,9.9610894353257251,9.4367107611324279,9.1803363417851962,8.7857546475639801,9.2651134389294807,9.768353727434766,10.238415125627107,9.8725376103591351,9.8725376103591351]
[null,null,"  Estimate of Asset Life:  NPP&E to Gross PP&E Ratio","",0,"Net PP&E/Gross PP&E Ratio",75.480826378286309,71.603612256530951,65.526812853399008,63.027969823412853,58.072789729541654,59.246609906464883,55.803204021448479,59.324094864935759,54.737889178106059,48.452147002694716,46.48107167470922,46.962755610151582,45.92001349321874,40.929284249998766,40.135256631415544,40.719618506644281,40.682116837691076,39.113297058147658,38.865022002506791,39.463945256526557,36.758411600197469,39.46394525652655,39.463945256526543]
[null,null,"GDP Deflator Factor Based on Life and Age",0,0,"GDP Deflator Adjustment",544.62897163898378,668.59728391538738,1066.8070458730363,1529.2932982790253,1691.6244526843284,1649.069447845287,1459.1609636851808,1633.2925815883227,1857.5822562222129,2828.7485250141945,2944.6229397504685,3046.6467510290986,4077.4899049189989,4962.0282228420219,5324.8535747759524,6165.4337873636869,6282.6586839613665,6014.1644897145306,6098.2733259869747,6168.3166331733373,1626.6351918270375,3116.8117319580997,3646.4920435473396]
[null,null,"Depreciation Expense",980.00816999999984,1207.4164700000001,1400.2864,1573.84476,1579.5588699999998,1728.8797699999996,2085.9498699999999,1978.0059899999997,2401.5939000000003,2705.6263600000002,3072.4558200000001,3149.1165699999992,3352.7204100000008,1906.4587400000005,3784.52122281126,4238.6723138663965,4822.0367118329532,4822.0367118329532,4822.0367118329532,0,0,0,0,0,0,0]
[null,null,"Adjusted Depreciation",0,0,"Economic PP&E depreciation (PP&E/Life)",309.12353189522099,415.36533615239779,514.58070967431195,777.8177761965884,905.23145568528435,968.05887771602227,1118.2971481103796,1424.8634766807979,1445.6188051023944,1740.9532213311152,1927.1880823011124,1977.5685214014932,2293.4297826684183,2637.1007960160132,2699.9470870715409,3126.2354578962904,3328.9112572304393,3655.2050208641131,3981.3827313806164,4337.429197400822,2291.3053536304292,4481.9665420639622,4883.9150264721693]
[]
[null,null,"  Life of Leased Assets",0,0,"Estimated life of assets being leased  (NOT the life of the lease but of the asset leased)",10.375863597230627,9.6376312260362376,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841614,8.9035630561841614,9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,9.2937150306887517,9.2937150306887517]
[null,null,"  Lesssor's Expected ROI",0,0,"Estim. REAL secured debt rate (e.g. A-rated bond rate after before inflation)",3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[null,null,"Debt Service Factor of Annual Operating Lease Expense",0,0,"Annual claim lessors have on the EV of the firm",0,0,0,0,0,0,0,0,20.321819798664478,9.5153429618176446,17.880512846065415,27.662301459627145,21.466544101533827,25.869027058584436,27.864809689043938,44.712476661696599,58.855681808511463,48.193337649458556,58.305432234465627,57.189781496441753,623.45497183637917,64.716730379585215,72.482884136169787]
[null,null,"Op Lease Less Debt Service Component",0,0,"Economic depreciation recaptured through life of capitalized operating leases",0,0,0,0,0,0,0,0,129.67818020133552,58.739183038182297,114.09964215393478,170.76220954037302,130.08214389846603,156.76014194141544,161.27668231095626,256.41946633830372,337.52866419148836,283.70610335054101,343.23430976553431,333.74434150355825,3459.5631981636207,376.56625904052191,421.75506029944756]
[]
[null,null,"  R&D Life",176,0,"Estimated Life of R&D",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"  Capitalized R&D",0,0,"GDP Deflator Adjusted Capitalized R&D",0,0,0,0,0,0,0,0,0,0,0,0,0,0,67.477773713741087,142.53062611665138,201.82618465219261,282.59146234678127,362.96557198567427,375.05302455620796,0,415.59830562167377,451.52380715545888]
[null,null,"Maintenance R&D Expense",0,0,"Economic R&D Depr (Cap. R&D/Life)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.495554742748217,28.506125223330276,40.36523693043852,56.518292469356254,72.593114397134855,75.010604911241586,0,83.119661124334755,90.304761431091777]
[]
[null,null,"Check of Economic Depreciation",0,0,{"$error":"#VALUE!"},309.12353189522099,415.36533615239779,514.58070967431195,777.8177761965884,905.23145568528435,968.05887771602227,1118.2971481103796,1424.8634766807979,1575.2969853037298,1799.6924043692975,2041.2877244550473,2148.330730941866,2423.5119265668845,2793.8609379574286,2874.7193241252453,3411.1610494579245,3706.8051583523661,3995.4294166840104,4397.2101555432855,4746.1841438156225,5750.8685517940503,4941.6524622288189,5395.9748482027089]

{"sheet":"Quarterly Earnings Prime","index":19,"n_rows":67,"n_cols":25,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[" ",null,{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"},"2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2",{"$f":"V1&V2","v":"2015Q4"},{"$f":"W1&W2","v":"2016Q1"},{"$f":"X1&X2","v":"2016Q2"},{"$f":"Y1&Y2","v":"2016Q3"},null,null,null,2015,{"$f":"IF(V2=\"Q1\",U1+1,U1)","v":2015},{"$f":"IF(W2=\"Q1\",V1+1,V1)","v":2016},{"$f":"IF(X2=\"Q1\",W1+1,W1)","v":2016},{"$f":"IF(Y2=\"Q1\",X1+1,X1)","v":2016}]
[null,null,null,{"$f":"E2-1","v":491},492,493,494,495,496,497,498,499,500,{"$f":"M2+1","v":501},502,503,504,505,506,507,"Q3",{"$f":"IF(U2=\"Q1\",\"Q2\",IF(U2=\"Q2\",\"Q3\",IF(U2=\"Q3\",\"Q4\",\"Q1\")))","v":"Q4"},{"$f":"IF(V2=\"Q1\",\"Q2\",IF(V2=\"Q2\",\"Q3\",IF(V2=\"Q3\",\"Q4\",\"Q1\")))","v":"Q1"},{"$f":"IF(W2=\"Q1\",\"Q2\",IF(W2=\"Q2\",\"Q3\",IF(W2=\"Q3\",\"Q4\",\"Q1\")))","v":"Q2"},{"$f":"IF(X2=\"Q1\",\"Q2\",IF(X2=\"Q2\",\"Q3\",IF(X2=\"Q3\",\"Q4\",\"Q1\")))","v":"Q3"}]
[null,null,null,"Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting"]
[null,null,null,{"$f":"IF(VLOOKUP(D3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(D3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(E3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(E3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(F3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(F3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(G3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(G3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(H3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(H3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(I3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(I3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(J3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(J3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(K3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(K3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(L3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(L3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(M3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(M3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""}]
["IQ_NI",{"$f":"'Consensus Estimates'!A10","v":"IQ_NI_REPORTED_EST"},"Earnings (Net Income)",1078.3105499999999,1389.83412,1172.1149700000001,1721.71913,1187.77413,1412.47327,1258.1709499999999,1069.81789,1398.4876999999999,1655.7496799999999,0,0,0,0]
[]
["IQ_EFFECT_TAX_RATE","IQ_TOTAL_UNUSUAL","Remove: Special Items adjusted after-tax effect",13.65324272802,9.3238319999999995,29.815201800000001,308.42027460719999,125.46280134768,192.1604184,19.309524,376.84448536184999,122.34003045546,197.5661685,0,0,0,0]
[null,null,"Adjust:  Recurring Special Items to include in earnings"]
[]
["IQ_EBITDA","IQ_EBITA","Add Back: Depreciation Expense",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*E$67","v":815.06109264841234},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*F$67","v":804.65447587041172},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*G$67","v":858.11584689476331},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*H$67","v":797.42977579051944},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*I$67","v":865.51658727332949},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*J$67","v":831.65820004138868},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*K$67","v":942.94157986578603},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*L$67","v":879.83220325886532},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*M$67","v":936.71050384549653},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*N$67","v":937.31250080388963},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*O$67","v":1075.3047634330569},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*P$67","v":980.06744441508829},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R10,FALSE)*Q$67","v":1175.7571050434808},9]
["IQ_NET_RENTAL_EXP_FN",null,"Add Back: Op Lease Expense",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*E$67","v":103.92737568818598},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*F$67","v":102.60044157087216},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*G$67","v":100.05807971270902},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*H$67","v":92.981958508360464},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*I$67","v":100.92102132299541},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*J$67","v":96.973063455935105},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*K$67","v":109.9489353378755},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*L$67","v":102.59025170791448},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*M$67","v":109.22237900706048},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*N$67","v":109.29257309550167},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*O$67","v":125.38275586493791},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*P$67","v":114.2778878073116},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R11,FALSE)*Q$67","v":137.09570632559607},{"$f":"R10+1","v":10}]
["IQ_RD_EXP_FN",null,"Add Back: R&D Expense",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*E$67","v":20.08708785930839},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*F$67","v":19.830617973279832},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*G$67","v":18.682690946621047},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*H$67","v":17.361448464841892},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*I$67","v":18.843818078545333},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*J$67","v":18.106661449991723},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*K$67","v":20.529496315794674},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*L$67","v":19.155494211943992},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*M$67","v":20.393834833754418},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*N$67","v":20.406941366124336},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*O$67","v":23.41127557700608},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*P$67","v":21.33779167126524},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R12,FALSE)*Q$67","v":25.598299694977076},{"$f":"R11+1","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
["IQ_EBITA","IQ_EBIT","Add Back: Amortization Expense",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*E$67","v":1.5023020583029716},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*F$67","v":1.4831208190724732},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*G$67","v":1.9144566502951776},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*H$67","v":1.7790660118094468},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*I$67","v":1.9309677037690469},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*J$67","v":1.8554296341260939},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*K$67","v":1.8636776402670525},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*L$67","v":1.738945062358831},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*M$67","v":1.851362225079326},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*N$67","v":1.8525520424495876},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*O$67","v":1.8975738180527491},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*P$67","v":1.7295099823704243},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R14,FALSE)*Q$67","v":2.0748405240919419},13]
["IQ_INTEREST_EXP",null,"Add Back: Interest Expense",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*E$67","v":39.462935353475743},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*F$67","v":38.959076625752388},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*G$67","v":57.727198066331887},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*H$67","v":53.644722653275203},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*I$67","v":58.225060921582688},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*J$67","v":55.947338358810221},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*K$67","v":56.196043015600452},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*L$67","v":52.434943369326469},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*M$67","v":55.82469252735546},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*N$67","v":55.860569455143434},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*O$67","v":57.218124851940189},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*P$67","v":52.150444511032418},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R15,FALSE)*Q$67","v":62.563302162961008},14]
["IQ_MINORITY_INTEREST_IS",null,"Add Back: Minority Interest Expense",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*E$67","v":32.860768183642151},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*F$67","v":32.441205251976868},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*G$67","v":30.226512227802001},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*H$67","v":28.088889112079908},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*I$67","v":30.487197973621765},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*J$67","v":29.294560686496332},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*K$67","v":29.424784820031157},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*L$67","v":27.455437125077179},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*M$67","v":29.230342157824687},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*N$67","v":29.249127659854999},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*O$67","v":29.959956630872181},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*P$67","v":27.3064708057845},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R16,FALSE)*Q$67","v":32.758742519729836},15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,"Add Back: Tax Expense",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*E$67","v":328.84117564262948},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*F$67","v":324.64256510090877},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*G$67","v":355.40883431267594},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*H$67","v":330.27427250703602},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*I$67","v":358.47402477677826},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*J$67","v":344.45077840350973},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*K$67","v":379.10845675581822},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*L$67","v":353.73541256820607},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*M$67","v":376.60326060748804},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*N$67","v":376.84529271503453},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*O$67","v":447.16176951001933},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*P$67","v":407.55765954634546},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R18,FALSE)*Q$67","v":488.93452859511245},17]
[null,null,"Adjust: NOL Tax Shield",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*E$67","v":83.37043774591352},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*F$67","v":82.305972512495572},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*G$67","v":34.319361163318092},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*H$67","v":31.892291206101977},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*I$67","v":34.615345304442002},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*J$67","v":33.261217858800087},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*K$67","v":0},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*L$67","v":0},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*M$67","v":0},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*N$67","v":0},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*O$67","v":0},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*P$67","v":0},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R19,FALSE)*Q$67","v":0},18]
[null,null,"Adjust: Interest Expense Tax Shield",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*E$67","v":7.4175322549100073},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*F$67","v":7.32282596072967},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*G$67","v":12.457009797931825},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*H$67","v":11.576048346072909},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*I$67","v":12.564444121329251},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*J$67","v":12.072932091786017},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*K$67","v":9.5188405129303977},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*L$67","v":8.8817617122720964},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*M$67","v":9.4559388230192116},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*N$67","v":9.462015883527064},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*O$67","v":9.6919671864326595},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*P$67","v":8.8335714997074852},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R20,FALSE)*Q$67","v":10.597367061701755},19]
[null,null,"Subtract:  Adjusted Tax Expense",{"$f":"D18+SUM(D19:D20)","v":0},419.629145643453,414.271363574134,402.18520527392587,373.7426120592109,405.65381420254954,389.78492835409583,388.62729726874863,362.6171742804782,386.05919943050725,386.30730859856158,456.85373669645196,416.39123104605295,499.53189565681419,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
["IQ_NONCASH_PENSION_EXP",null,"Add Back: Pension and OPEB Costs",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*E$67","v":155.28907351469374},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*F$67","v":153.30635848577836},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*G$67","v":80.017910828320737},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*H$67","v":74.35903313282931},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*I$67","v":80.708017864356265},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*J$67","v":77.550778174493686},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*K$67","v":105.95089473986307},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*L$67","v":98.859792745050257},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*M$67","v":105.25075796189243},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*N$67","v":105.31839960346848},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*O$67","v":107.87790737716736},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*P$67","v":98.323404291856917},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R23,FALSE)*Q$67","v":117.95559769583721},22]
[null,null,"Subtract: Pension and OPEB Service Costs",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*E$67","v":142.45482118966126},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*F$67","v":140.63597258350052},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*G$67","v":62.660695563158775},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*H$67","v":58.229322526350643},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*I$67","v":63.201106909110976},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*J$67","v":60.728725001379615},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*K$67","v":92.596803158983178},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*L$67","v":86.399466390793421},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*M$67","v":91.984911890171446},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*N$67","v":92.044027953190508},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*O$67","v":94.280934381276694},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*P$67","v":85.930684544835046},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R24,FALSE)*Q$67","v":103.08842873067523},23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,null,"Adjust: COGS from FIFO to LIFO",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*E$67","v":0},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*F$67","v":0},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*G$67","v":0},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*H$67","v":0},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*I$67","v":0},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*J$67","v":0},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*K$67","v":0},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*L$67","v":0},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*M$67","v":0},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*N$67","v":0},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*O$67","v":0},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*P$67","v":0},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R26,FALSE)*Q$67","v":0},25]
["IQ_INTEREST_INVEST_INC",null,"Adjust: Carrying Cost of Monetary Assets",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*E$67","v":-62.646693098076241},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*F$67","v":-61.846826519532634},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*G$67","v":-65.978714774019096},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*H$67","v":-61.312690960763753},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*I$67","v":-66.547742068318527},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*J$67","v":-63.944442196898628},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*K$67","v":-64.228696658625282},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*L$67","v":-59.929986014241784},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*M$67","v":-63.804265389382735},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*N$67","v":-63.8452705596453},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*O$67","v":-65.39687471358782},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*P$67","v":-59.6048209334189},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R27,FALSE)*Q$67","v":-71.506090837591714},26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
["",null,"Add:  Gross earnings missing from acquisitions",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*E$67","v":0},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*F$67","v":0},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*G$67","v":0},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*H$67","v":0},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*I$67","v":0},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*J$67","v":0},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*K$67","v":0},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*L$67","v":0},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*M$67","v":0},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*N$67","v":0},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*O$67","v":0},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*P$67","v":0},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R29,FALSE)*Q$67","v":0},28]
[null,null,"Subtract:  Gross earnings included from divestitures",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*E$67","v":0},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*F$67","v":0},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*G$67","v":0},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*H$67","v":0},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*I$67","v":0},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*J$67","v":0},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*K$67","v":0},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*L$67","v":0},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*M$67","v":0},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*N$67","v":0},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*O$67","v":0},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*P$67","v":0},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R30,FALSE)*Q$67","v":0},29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
["IQ_INC_EQUITY",null,"Subtract: Equity Investment Income",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*E$67","v":-32.656650690428414},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*F$67","v":-32.239693910067274},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*G$67","v":-48.395824118977984},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*H$67","v":-44.973264759119253},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*I$67","v":-48.81320940676563},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*J$67","v":-46.903671715137136},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*K$67","v":-47.112174244807129},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*L$67","v":-43.959041526224929},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*M$67","v":-46.80085109874085},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*N$67","v":-46.830928662615698},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*O$67","v":-47.969040582401796},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*P$67","v":-43.7205307865866},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R32,FALSE)*Q$67","v":-52.45019105729012},31]
["IQ_STOCK_BASED_TOTAL",null,"Add Back:  Stock Option Expense (After-Tax)",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*E$67","v":43.091528593178332},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*F$67","v":42.541340357606515},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*G$67","v":44.332863430274273},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*H$67","v":41.197637210970697},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*I$67","v":44.715208091164946},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*J$67","v":42.965981267590088},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*K$67","v":43.156979444416294},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*L$67","v":40.268560769144315},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*M$67","v":42.87179272079922},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*N$67","v":42.899345191613662},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*O$67","v":43.941909529069761},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*P$67","v":40.050073652961636},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R33,FALSE)*Q$67","v":48.046855268299957},32]
["",null,"Subtract: Capital Grants and Subsidies - Release to P&L",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*E$67","v":0},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*F$67","v":0},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*G$67","v":0},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*H$67","v":0},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*I$67","v":0},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*J$67","v":0},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*K$67","v":0},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*L$67","v":0},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*M$67","v":0},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*N$67","v":0},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*O$67","v":0},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*P$67","v":0},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R34,FALSE)*Q$67","v":0},33]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,null,"Gross Earnings'",{"$f":"D5-D7+SUM(D10:D18)-SUM(D21)+D23-D24+SUM(D26:D29)-D30-D32+D33-D34+D8","v":1064.65730727198},{"$f":"E5-E7+SUM(E10:E18)-SUM(E21)+E23-E24+SUM(E26:E29)-E30-E32+E33-E34+E8","v":2328.5596183010671},2078.2445014885589,2477.3544569704677,2051.1167712568363,2293.5453018329295,2270.1097936351043,1883.7536297320528,2387.2311252031386,2641.0949117754299,1183.6716234842984,1343.5935313832081,1224.5944809462962,1469.1087536622952,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[null,null,"Subtract:  Economic Depreciation (aka Adj. MCAPX)",{"$f":"HLOOKUP(D$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*D$67","v":0},{"$f":"HLOOKUP(E$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*E$67","v":1138.0953465250118},{"$f":"HLOOKUP(F$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*F$67","v":1123.5642613892614},{"$f":"HLOOKUP(G$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*G$67","v":1211.0822447152343},{"$f":"HLOOKUP(H$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*H$67","v":1125.4343412511123},{"$f":"HLOOKUP(I$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*I$67","v":1221.5271109913465},{"$f":"HLOOKUP(J$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*J$67","v":1173.7418477781323},{"$f":"HLOOKUP(K$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*K$67","v":1230.4579103099311},{"$f":"HLOOKUP(L$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*L$67","v":1148.1055850770499},{"$f":"HLOOKUP(M$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*M$67","v":1222.3268903797259},{"$f":"HLOOKUP(N$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*N$67","v":1223.1124447929092},{"$f":"HLOOKUP(O$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*O$67","v":1369.0942383413787},{"$f":"HLOOKUP(P$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*P$67","v":1247.8366477711515},{"$f":"HLOOKUP(Q$65,'Earnings Prime'!$N$2:$Z$49,'Quarterly Earnings Prime'!$R38,FALSE)*Q$67","v":1496.9916743088827},40]
[]
[null,null,"Earnings'",{"$f":"D36-D38","v":1064.65730727198},1190.4642717760553,954.68024009929741,1266.2722122552334,925.68243000572397,1072.018190841583,1096.367945856972,653.29571942212169,1239.1255401260887,1418.768021395704,-39.440821308610793,-25.500706958170667,-23.242166824855303,-27.882920646587536]
[]
[{"$f":"\"IQ_DILUT_WEIGHT\"","v":"IQ_DILUT_WEIGHT"},null,"Share Count",1076.40281,1078.2266299999999,1082.28529,1084.4004199999999,1088.1692700000001,1088.1920399999999,1089.3254999999999,1088.9073800000001,1094.1537699999999,1092.90408,{"$f":"M42","v":1092.90408},{"$f":"N42","v":1092.90408},{"$f":"O42","v":1092.90408},{"$f":"P42","v":1092.90408}]
[null,null,"EPS'",{"$f":"D40/D42","v":0.98908819020268068},1.1040946667919485,0.88209666057578717,1.1677164531670261,0.85067870921012489,0.9851369532546691,1.0064649600665476,0.59995526839217639,1.1324967057656703,1.298163349701928,-3.6088090465002921E-2,-2.3332978094629007E-2,-2.1266428820409657E-2,-2.5512687853253814E-2]
[null,null,"Traditional EPS",{"$f":"D5/D42","v":1.0017723290781821},1.2889999943703858,1.0830000008592928,1.5877152924747115,1.0915343437331215,1.2980000019114275,1.1549999977050018,0.98246913341702202,1.27814548406665,1.5149999989020078,0,0,0,0]
[]
[null,null,"Earnings as a % of Earnings'",{"$f":"D5/D40","v":1.0128240727178253},1.1674723491923908,1.2277566045339821,1.3596753631145508,1.2831334931923202,1.3175833041519047,1.1475809328013098,1.6375706409745292,1.1286085668589279,1.1670334085844187,0,0,0,0]
[]
[null,null,"Adjustment for Equity Earnings'"]
[]
[null,null,"Subtract: Interest Expense",{"$f":"D15","v":0},{"$f":"E15","v":39.462935353475743},38.959076625752388,57.727198066331887,53.644722653275203,58.225060921582688,55.947338358810221,56.196043015600452,52.434943369326469,55.82469252735546,55.860569455143434,57.218124851940189,52.150444511032418,62.563302162961008]
[null,null,"Subtract: Interest Expense Tax Shield",{"$f":"D20","v":0},{"$f":"E20","v":7.4175322549100073},7.32282596072967,12.457009797931825,11.576048346072909,12.564444121329251,12.072932091786017,9.5188405129303977,8.8817617122720964,9.4559388230192116,9.462015883527064,9.6919671864326595,8.8335714997074852,10.597367061701755]
[]
[null,null,"Equity Earnings'",{"$f":"D40-SUM(D50:D51)","v":1064.65730727198},{"$f":"E40-SUM(E50:E51)","v":1143.5838041676695},908.39833751281537,1196.0880043909697,860.46165900637584,1001.228685798671,1028.3476754063759,587.5808358935908,1177.8088350444903,1353.4873900453292,-104.76340664728129,-92.410798996543519,-84.22618283559521,-101.0435898712503]
[]
[null,null,"Equity EPS'",{"$f":"D53/D42","v":0.98908819020268068},{"$f":"E53/E42","v":1.0606154331095214},0.83933353424106438,1.1029947815687582,0.79074247245226448,0.92008455217028706,0.94402240230892964,0.5396058899826639,1.0764564061635418,1.2384320040651045,-9.5857823723451821E-2,-8.4555269476662143E-2,-7.7066399857886159E-2,-9.245421599235891E-2]
[]
[null,null,"Earnings as a % of Equity Earnings'",{"$f":"D5/D53","v":1.0128240727178253},{"$f":"E5/E53","v":1.215332112027905},1.290309461826227,1.4394585713420593,1.380391697372769,1.4107399139021701,1.2234879118123196,1.8207161034668955,1.1873639069341619,1.2233210979117786,0,0,0,0]
[]
[{"$f":"\"IQ_TOTAL_REV\"","v":"IQ_TOTAL_REV"},{"$f":"'Consensus Estimates'!A8","v":"IQ_REVENUE_EST"},"Revenue",0,6049,5479,6096,5560,6294,5477,5965,5490,6374,6229.6675999999998,6142.5311000000002,5736.0943100000004,7044.8007799999996,5289.4085299999997,6737.6055500000002,6325.0990899999997]
[{"$f":"\"IQ_TOTAL_OPER_EXPEN\"","v":"IQ_TOTAL_OPER_EXPEN"},null,"Operating Expenses",0,4386,4330,4638,4310,4678,4495,4525,4268,4579,{"$f":"N59*$N$62","v":4789.2083917844284},4722.2200893859626,4409.7619278304537,5415.8618373194558,4066.3613768818318,5179.6980372746275,4862.5736693713889]
[]
[null,null,"Operating Expenses (% of Revenue)",{"$f":"D60/D59","v":{"$error":"#DIV/0!"}},{"$f":"E60/E59","v":0.72507852537609518},0.79029019894141261,0.76082677165354329,0.77517985611510787,0.74324753733714644,0.82070476538250869,0.75859178541492034,0.77741347905282332,0.71838719799184181,{"$f":"AVERAGE(J62:M62)","v":0.76877430696052362}]
[]
[null,null,null,2013,2013,2013,2014,2014,2014,2014,2015,2015,2015,{"$f":"V1","v":2015},{"$f":"W1","v":2016},{"$f":"X1","v":2016},{"$f":"Y1","v":2016}]
[null,null,null,{"$f":"IF(E64=D64,E65,E65-1)","v":999},999,999,1000,1000,1000,1000,1001,{"$f":"IF(M64=L64,M65,M65-1)","v":1001},1001,{"$f":"IF(N64=M64,M65,M65+1)","v":1001},{"$f":"IF(O64=N64,N65,N65+1)","v":1002},{"$f":"IF(P64=O64,O65,O65+1)","v":1002},{"$f":"IF(Q64=P64,P65,P65+1)","v":1002}]
[{"$f":"\"IQ_TOTAL_OPER_EXPEN\"","v":"IQ_TOTAL_OPER_EXPEN"},null,null,16946,16946,16946,18121,18121,18121,18121,18161.208391784399,18358.428481170398,18500.190409000799,19337.052246320301,18614.205231417702,19071.683179306401,19524.494920847301]
[null,null,null,{"$f":"D60/D66","v":0},{"$f":"E60/E66","v":0.25882214091821076},0.25551752625988433,0.25594613983775732,0.23784559351029191,0.25815352353622867,0.24805474311572209,0.2491574295269349,0.23248177284768895,0.24751096603698758,0.24767003423160217,0.25368905256377189,0.2312203850269092,0.27738806352100115]

{"sheet":"Enterprise Value Prime","index":20,"n_rows":26,"n_cols":24,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[" ",null,"PSE:JFC",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,"2016E"]
[null,null,null,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,500]
[5,null,null,"1996-12-31","1997-12-31","1998-12-31","1999-12-31","2000-12-31","2001-12-31","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2012-01-01","2012-12-31","2013-12-31","2014-12-31","2015-12-31"]
[null,null,null,"","","","","","","","","","","","","","","","","","","","",""]
[]
[257,null,"  Book Value of Debt",807.33452,1209.9559899999999,23.486999999999998,336.1241,0,850,736.66666999999995,510,310.56252999999998,179.70090999999999,228.09650999999999,300.87000999999998,2929.3553900000002,2796.7018600000001,4234.7445100000004,5620.0440200000003,5450.2392399999999,5173.7783399999998,7010.0784400000002,10035.909879999999,10545.86413]
[null,null,"  + Operating Lease Debt",0,0,0,0,0,0,0,0,635.05686870826491,297.35446755680141,558.76602643954425,864.4469206133482,670.82950317293205,808.40709558076355,870.77530278262304,1397.2648956780188,1839.2400565159833,1506.0418015455798,1822.0447573270508,1787.1806717638049,2022.3978243620379]
[258,"IQ_DEF_TAX_LIAB_LT","  + Other Long Term Liabilities",0,0,0,0,0,19.12669,40.604179999999999,894.75931000000003,920.32351000000006,1260.6789100000001,1262.2197799999999,1068.9789800000001,1079.36456,1040.66795,1338.69965,1552.72732,1641.8723,1728.5800300000001,1676.4111399999999,1646.14014,1646.14014]
[259,null,"  + Preferred Stock",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"  + Pension Obligations",0,0,0,0,0,0,0,0,0,259.48974000000004,778.23471999999992,463.59703000000002,453.81374000000005,240.69071999999994,163.69183999999996,0,521.57859999999982,932.84110999999984,832.3902499999997,1466.5303899999999,1466.5303899999999]
[null,null,"  + Stock Option Claims",0,0,0,0,0,0,0,0,0,197.08272000000002,296.68338,0,478.3218790599999,1031.3304776,2445.3121257600005,2269.43457076,1452.1887528399996,4879.7885017999997,5233.70742144,5156.7548300799999,5731.0365113999997]
[null,null,"Total Debt'",807.33452,1209.9559899999999,23.486999999999998,336.1241,0,869.12669000000005,777.27085,1404.7593099999999,1865.9429087082649,2194.3067475568014,3124.0004164395441,2697.8929406133484,5611.6850722329327,5917.7981031807631,9053.2234285426239,10839.470806438019,10905.118949355983,14221.029783345579,16574.632008767054,20092.515911843802,21411.968995762036]
[]
[260,null,"Add: Minority Interest",45.204129999999999,67.616079999999997,84.521270000000001,51.360509999999998,8.8228200000000001,99.007869999999997,179.64741000000001,179.40996000000001,238.80100999999999,241.52412000000001,21.474599999999999,5.4081999999999999,3.33745,3.2140900000000001,561.92454999999995,703.69124999999997,733.10098000000005,812.06129999999996,887.69487000000004,1133.3658499999999,1133.3658499999999]
[261,null,"Add: Market Cap",24221.484380000002,14753.085940000001,13211.71875,15663.09254,9351.6396700000005,11732.609,17478.951860000001,17923.677339999998,28147.968000000001,39027.387199999997,41931.094879999997,52778.576710000001,42394.277320000001,56845.095229999999,92010.152990000002,93730.684450000001,106440.53012,182162.49210999999,229359.89085,234256.26730000001,259387.51076]
[null,null,"Subtract: Non-Operating EV (excess cash)",154.09202350000001,149.89478299999993,200.98343449999993,1009.9619875,440.18723849999998,391.08745049999987,1452.677553,1890.2280929999999,2096.2849635000002,1437.5120819999997,2756.8829159999996,3687.4243429999992,4761.0303324999995,6670.4580374301122,5563.1931637079197,3651.404477,6485.5719727759915,6988.3812438174709,4113.031652044875,13198.5257041246,15234.747713662851]
[null,null,"Enterprise Value Prime",24919.931006499999,15880.763227000001,13118.7435855,15040.615162499998,8920.2752514999993,12309.656109500002,16983.192566999998,17617.618516999995,28156.426955208262,40025.7059855568,42319.686980439539,51794.453507613354,43248.269509732934,56095.64938575065,96062.107804834697,101622.44202943801,111593.17807657999,190207.2019495281,242709.18607672217,242283.62335771922,266698.09789209918]
[]
[]
[]
[null,null,"High/Low Enterprise Value"]
[]
[262,null,"52-Week High Market Cap",25542.65625,25102.265630000002,17615.625,21687.358909999999,15904.063200000001,14120.678099999999,17478.951860000001,18414.736990000001,30617.088,42400.124360000002,41931.094879999997,59901.564120000003,53415.967499999999,56845.095229999999,100380.01641,101957.18717999999,124084.50529,194267.20889000001,229359.89085,251549.1268,259387.51076]
[263,null,"52-Week Low Market Cap",17263.3125,11229.960940000001,8191.2656299999999,12530.474029999999,9255.2310099999995,9158.8223600000001,11253.571749999999,14845.137199999999,16000.862929999999,25185.024000000001,30353.063440000002,41931.094879999997,33144.394339999999,39840.405189999998,53727.149530000002,70430.537419999993,92435.346080000003,108736.30626,158922.07683999999,192462.61697999999,192462.61697999999]
[null,null,"High Enterprise Value",26241.102876499997,26229.942917,17522.6498355,21064.881532499996,15472.698781499999,14697.7252095,16983.192566999998,18108.678166999998,30625.546955208261,43398.443145556805,42319.686980439539,58917.440917613356,54269.959689732932,56095.64938575065,104431.97122483469,109848.944759438,129237.15324658,202311.91872952812,242709.18607672217,259576.48285771921,266698.09789209918]
[null,null,"Low Enterprise Value",17961.759126499997,12357.638227000001,8098.2904655000002,11907.996652499998,8823.8665914999983,9735.8694695000013,10757.812456999996,14539.078376999996,16009.321885208261,26183.342785556804,30741.655540439544,40946.97167761335,33998.386529732932,39090.959345750649,57779.104344834697,78322.294999438003,97587.994036579999,116781.0160995281,172271.37206672216,200489.9730377192,199773.20411209916]

{"sheet":"Recovery Rate","index":21,"n_rows":188,"n_cols":32,"rows_kept":188,"cut":false,"hidden":true,"merged":[]}
[null," ","PSE:JFC",1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,"Q2 2016","2016E","2017E","2018E","2019E","2020E",null,"Recovery Rate"]
[null,null,null,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,999,1000,500]
[null,"",null,"","","","","","","","","","","","","","","","","","","","","","",""]
[null,"","Cash & Short-Term Investments",480.82292000000001,576.47082999999998,835.40598,1713.0934299999999,1217.5173600000001,1279.42641,2396.6181999999999,2922.2130200000001,3409.2501200000002,2889.5383499999998,4452.4438,5575.9430899999998,6878.8510699999997,8977.2584000000006,8170.4893000000002,6655.3128800000004,8848.5915800000002,9903.8770700000005,7618.4732700000004,12419.87664,14353.79845,14353.79845,16076.286670586769,18005.477366507526,20166.175301474759,22586.161866848201]
[null,"","Accounts Receivable",579.08968000000004,588.49900000000002,682.17055000000005,816.22568999999999,838.54850999999996,860.04220999999995,860.05971999999997,876.44219999999996,1143.6736800000001,1408.07689,1488.42696,1818.34664,1805.1404600000001,1754.5305499999999,1837.71135,2388.6170499999998,2454.6255000000001,2853.8971700000002,7270.2621799999997,5055.1388800000004,3130.1343499999998,5706.1961738761092,6390.9525976267078,7270.5332630984631,7270.5332630984631,7270.5332630984631]
[null,"","Inventory",323.01920000000001,436.42757999999998,568.98294999999996,674.49712999999997,897.67291999999998,1088.9000599999999,818.34209999999996,880.98488999999995,1105.39706,1380.0601899999999,1266.3427799999999,1629.4280200000001,2727.46441,1729.4094249999998,2134.4671550000003,2860.1032799999998,2629.743481,3560.4321319999999,5971.8139940000001,5478.4163099999996,4895.9354599999997,6183.9880029215865,6926.0805248687875,7879.3103328065499,7879.3103328065499,7879.3103328065499]
[null,"","Other Current Assets",116.63576999999999,339.24185,433.62052999999997,347.57429000000002,546.06491000000005,82.017319999999998,112.83408,395.74534999999997,479.98462999999998,702.98798999999997,450.86505,1142.7799399999999,517.09322999999995,240.15872999999999,784.3605,1354.9147,662.84258,953.08784000000003,1679.37895,2466.7575900000002,1833.35573,2784.4542071093115,3118.5949984277977,3547.8042316605161,3547.8042316605161,3547.8042316605161]
[null,"","Current Assets",1499.5675700000002,1940.6392599999999,2520.18001,3551.3905399999999,3499.8036999999999,3310.386,4187.8540999999996,5075.3854600000004,6138.3054900000006,6380.6634199999999,7658.0785900000001,10166.49769,11928.54917,12701.357104999999,12927.028305000002,13258.947909999999,14595.803141,17271.294212000001,22539.928393999999,25420.189420000002,24213.223989999999,29028.43683390701,32511.914791510062,36703.125194073051,38863.823129040284,41283.809694413729]
[null,"",""]
[null,"","Accounts Payable",1333.6051399999999,629.20335,781.62572999999998,1217.92814,1251.3126299999999,1166.30035,1510.9824100000001,1701.21001,1887.6539499999999,2083.80107,2813.6544100000001,2257.2556300000001,3508.73155,3720.4131499999999,3601.6004499999999,10165.594870000001,4717.0644400000001,6006.6398399999998,6575.8662000000004,9433.7667299999994,9083.7428600000003,10648.75266492495,11926.627026416712,13568.077244749527,13568.077244749527,13568.077244749527]
[null,"","Income Taxes Payable",0,5.5147000000000004,101.14766,46.391849999999998,65.94417,20.828849999999999,5.4493200000000002,7.7666199999999996,11.42676,13.519909999999999,8.8503500000000006,83.725089999999994,82.483159999999998,135.93425999999999,167.75149999999999,154.71708000000001,78.958190000000002,154.74454,181.82912999999999,235.98,247.6157,266.37214230428503,298.33740076948197,339.39729058956635,339.39729058956635,339.39729058956635]
[null,"","Other Current Liabilities",16.81081,1038.4647500000001,1051.0672500000001,1302.1998800000001,1693.08521,1920.0116800000001,2008.7780700000001,2429.7999500000001,3501.5566800000001,4093.8248400000002,3493.7576300000001,5015.4011499999997,4913.0373400000008,5418.7673299999997,5741.2975399999996,104.76317999999998,7252.3700800000006,8350.9530500000001,9752.7049900000002,10188.131369999999,10056.398730000001,11500.27281593521,12880.331518026196,14653.039169203183,14653.039169203183,14653.039169203183]
[null,null,"Long Term Deferred Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","Current Liabilities",1350.4159499999998,1673.1828,1933.8406399999999,2566.5198700000001,3010.3420099999998,3107.1408799999999,3525.2098000000001,4138.7765799999997,5400.6373899999999,6191.1458199999997,6316.2623899999999,7356.3818699999993,8504.252050000001,9275.1147399999991,9510.6494899999998,10425.075130000001,12048.39271,14512.33743,16510.400320000001,19857.878099999998,19387.757290000001,22415.397623164445,25105.295945212391,28560.513704542274,28560.513704542274,28560.513704542274]
[null,"",""]
[null,"","Net Working Capital",149.15162000000032,267.45645999999988,586.33937000000014,984.87066999999979,489.46169000000009,203.24512000000004,662.64429999999948,936.60888000000068,737.66810000000078,189.51760000000013,1341.8162000000002,2810.1158200000009,3424.2971199999993,3426.2423650000001,3416.3788150000019,2833.8727799999979,2547.4104310000002,2758.9567820000011,6029.528073999998,5562.3113200000043,4825.4666999999972,6613.039210742565,7406.6188462976716,8142.6114895307765,10303.309424498009,12723.295989871454]
[null,"",""]
[null,"","GDP Deflator Adj'd Land ",490.37776147770006,593.18360164765886,634.76043587644165,0,0,695.72470315284579,672.87906570206633,0,560.41784419213832,909.00806791954324,888.69842880811814,890.66216212938639,840.22197141577487,827.4310367720368,834.76691867503371,864.04279220974627,829.18799631434058,814.6449063126239,914.87340233100656,795.87445157874993,725.54769767535993,822.43690899285912,896.38476739197642,958.24406403534988,1013.9606199944993,1066.0362559002042]
[null,"","LT Investments @ Cost",18.499220000000001,11.25451,10.54552,3.26484,3.3506200000000002,49.994030000000002,69.050139999999999,51.03228,0,0,0,46.164340000000003,76.757210000000001,155.22848999999999,179.10164,123.83795000000001,1262.58276,1143.7245499999999,1092.5493300000001,5922.5475900000001,5883.2453100000002,6685.3194738849925,7487.572904204424,8518.0803688184005,8518.0803688184005,8518.0803688184005]
[null,"","Other Assets Adjusted for Pensions",363.64823000000001,587.20835,1028.2406000000001,1172.58,1684.9581000000001,1241.49793,1185.5406800000001,1768.59431,1815.8660299999999,2005.11409,2104.2837300000001,2397.1049800000001,2822.2974899999999,3079.6396100000002,3233.28305,6045.0488599999999,4985.3228499999996,5622.6552199999996,6256.0613599999997,7712.0488999999998,8339.8158399999993,8705.2927665412535,9749.9475524753925,11091.823466201567,11091.823466201567,11091.823466201567]
[null,"","Non-Depreciating Intangible Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",""]
[null,"","Total Non-Depreciating Assets",1021.6768314777004,1459.1029216476586,2259.8859258764419,2160.71551,2177.7704100000001,2190.4617831528458,2590.1141857020657,2756.2354700000005,3113.951974192139,3103.6397579195436,4334.7983588081188,6144.0473021293874,7163.5737914157744,7488.541501772037,7663.5304236750353,9866.8023822097439,9624.5040373143402,10339.981458312624,14293.012166331004,19992.782261578755,19774.075547675355,22826.08836016167,25540.524070369465,28710.759388586095,30927.173879512477,33399.236080791627]
[null,"",""]
[null,null,"GDP Deflator Adjusted Gross PP&E w/CIP",2794.1791435125547,3514.4836236165297,4201.0209874463817,6005.6602245934964,6662.8866869443882,7242.050289818475,8071.3130342055329,10566.234301111093,11367.705192666534,13844.529329281841,14786.228650112687,15791.187565533051,18395.780767673634,21154.589046826954,22905.024085490018,26913.622691018027,28969.144426533872,31570.221889694811,34741.819718602033,38909.245834760201,24023.60714858336,44572.11693838171,48239.316811219775,51612.956683353957,54798.332359475804,57379.379312190867]
[null,"","Capitalized Operating Leases",0,0,0,0,0,0,0,0,1092.8253418056063,512.80499532748729,961.54171999621406,1490.7887637548629,1158.1945706836141,1395.7238084717717,1507.2744707237255,2419.7563373585053,3185.1603775664717,2604.5174509752383,3151.0064076880922,3092.1791836312877,33794.237062077744,3499.6995016951323,3919.6713431740168,4459.1319440459229,4459.1319440459229,4459.1319440459229]
[null,"","Capitalized Research & Development",0,0,0,0,0,0,0,0,0,0,0,0,0,0,65.88368942974671,141.75632313930899,202.09162829771091,286.39592180212304,368.57761622689679,380.78647050108896,394.93592388759544,394.93592388759544,432.74888354191194,460.18016134703498,490.50884251759101,524.68886012642201]
[null,"","Intangibles Included in Depreciating Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",""]
[null,"","Total Depreciating Assets",2794.1791435125547,3514.4836236165297,4201.0209874463817,6005.6602245934964,6662.8866869443882,7242.050289818475,8071.3130342055329,10566.234301111093,12460.53053447214,14357.334324609328,15747.770370108901,17281.976329287914,19553.975338357246,22550.312855298725,24478.182245643489,29475.135351515844,32356.396432398054,34461.135262472177,38261.403742517025,42382.211488892572,58212.780134548702,48466.752363964442,52591.737037935702,56532.268788746915,59747.973146039323,62363.200116363209]
[null,"",""]
[null,"","Total Assets'",3815.8559749902552,4973.5865452641883,6460.906913322824,8166.3757345934964,8840.6570969443892,9432.5120729713199,10661.427219907599,13322.469771111093,15574.48250866428,17460.974082528872,20082.56872891702,23426.023631417302,26717.549129773019,30038.854357070762,32141.712669318524,39341.937733725586,41980.900469712396,44801.116720784805,52554.41590884803,62374.993750471331,77986.855682224064,71292.840724126116,78132.26110830516,85243.028177333006,90675.147025551792,95762.436197154835]
[null,null,"","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[null,null,"****************************************************************"]
[null,null,"CALCULATIONS FOR ASSET LIFE"]
[null,null,null,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,"Q2 2016","2016E","2017E","2018E","2019E","2020E"]
[]
[null,null,"PP&E Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13283527775554968,8.3189888413453539E-2,6.8470483321001918E-2,5.6767984259264319E-2,4.756601448602004E-2]
[null,null,"Historic Organic Growth Rate of Combined Entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10680169370321504,0,0.10960289687830371,0.10172045219499298,9.4428425234479002E-2,8.5267265639202089E-2,7.4933017387235359E-2]
[null,null,"Implied CAPX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5868.9530101997652,4708.970851504092,4621.0616323279519,4597.2733959719608,4652.940546133279]
[]
[null,null,"Gross PP&E (excluding Land, CIP)",2542.7613900000001,3231.1514699999998,3746.5529500000002,5520.47318,6091.9882900000002,6455.1684999999998,7112.4024499999996,9746.8169099999996,10175.15294,12224.784610000001,13012.456,14063.701999999999,16157.923780000001,18313.643,19703.094569999997,22663.147000000001,24838.559999999998,26993.843000000001,29176.922253462504,32750.558914070127,19519.116000000002,37100.988504070127,40187.415597752537,42939.067367152624,45376.631667558635,47535.01718678452]
[null,null,"Depreciation Expense",221.70064000000002,335.26407000000006,467.17527000000018,609.08715000000007,708.49612000000013,808.22894000000019,900.47,980.00816999999984,1207.4164700000001,1400.2864,1573.84476,1579.5588699999998,1728.8797699999996,2085.9498699999999,1978.0059899999997,2401.5939000000003,2705.6263600000002,3072.4558200000001,3149.1165699999992,3352.7204100000008,1906.4587400000005,3757.9992063175837,4158.1006005999125,4472.1880695939899,4751.3668507741104,4998.6280269805911]
[null,null,"Estimated Life of PP&E",11.469346186822014,9.6376312260362376,8.0195874880106537,9.0635193666456431,8.598477984607733,7.9868069312143142,7.8985445933790128,9.9456486265823703,8.4272106541664105,8.7302030570317619,8.2679412421845218,8.9035630561841614,9.3458920975169981,8.7795221080744383,9.9610894353257251,9.4367107611324279,9.1803363417851962,8.7857546475639801,9.2651134389294807,9.768353727434766,10.238415125627107,9.8725376103591351,9.8725376103591351,9.8725376103591351,9.8725376103591351,9.8725376103591351]
[null,null,""]
[null,null,"Implied Maintenance Capex (Deflated Depreciation Expense)",233.15591490167768,353.2604123522616,502.12816679091389,662.38111462325105,772.44867797972199,879.25692336108352,976.00011055139942,1066.1158589818228,1321.5584232836495,1555.6136576471106,1754.0627376641708,1753.8451223401794,1944.141487701974,2372.7881829211833,2269.1706665823049,2780.7454515700088,3123.5334940715447,3531.3217388559328,3611.1012373119543,3853.5724083775258,2209.8368228630757,4368.2583720291686,4830.2367277276671,5202.4553370935473,5553.9655446868574,5840.3133803519604]
[]
[null,null,"Estimated Life of PP&E (3 year median)",11.469346186822014,10.553488706429125,9.6376312260362376,9.0635193666456431,8.598477984607733,7.9868069312143142,7.9426757622966635,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.2679412421845218,8.5857521491843407,8.9035630561841614,8.9035630561841614,9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517]
[null,null,"Estimated Life of Leased Assets",10.375863597230627,9.6376312260362376,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841614,8.9035630561841614,9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517]
[null,null,"Estimated Life of R&D",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,"Economic PP&E depreciation (PP&E/Life)",243.62148443326222,333.01628697205376,435.89766913857903,662.61900942085776,774.89140506863237,906.75164082342394,1016.1957098286074,1322.9610271178301,1348.9285671346477,1585.8198530824243,1788.3809544594599,1839.2317051725327,2066.1145040014567,2375.96891416786,2450.8119552948178,2852.0130978125185,3069.8349414131567,3438.8959962174663,3784.3732980099271,4199.5433829524591,2459.3301818209361,4795.9418586862457,5190.5310903044538,5553.5333838968536,5896.2785257054229,6173.9981398954642]
[null,null,"Economic Cap. Leases depr. (Cap. Rent/life of leases)",0,0,0,0,0,0,0,0,129.67818020133552,58.739183038182297,114.09964215393478,170.76220954037302,130.08214389846603,156.76014194141544,161.27668231095626,256.41946633830372,337.52866419148836,283.70610335054101,343.23430976553431,333.74434150355825,3459.5631981636207,376.56625904052191,421.75506029944756,479.80080401878422,479.80080401878422,479.80080401878422]
[null,null,"Economic R&D Depr (Cap. R&D/Life)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.176737885949342,28.351264627861799,40.418325659542184,57.279184360424608,73.715523245379359,76.157294100217797,78.98718477751909,78.98718477751909,86.549776708382382,92.036032269407002,98.101768503518201,104.9377720252844]
[null,null,"   Sum of cconomic depreciation",243.62148443326222,333.01628697205376,435.89766913857903,662.61900942085776,774.89140506863237,906.75164082342394,1016.1957098286074,1322.9610271178301,1478.6067473359831,1644.5590361206066,1902.4805966133947,2009.9939147129057,2196.1966478999229,2532.7290561092755,2625.2653754917237,3136.783828778684,3447.7819312641873,3779.8812839284319,4201.3231310208412,4609.4450185562355,5997.8805647620757,5251.4953025042869,5698.8359273122842,6125.3702201850447,6474.1810982277257,6758.7367159395326]
[]
[null,null,"Harmonic mean of estimated lives",11.469346186822014,10.553488706429125,9.6376312260362376,9.0635193666456431,8.598477984607733,7.9868069312143142,7.9426757622966635,7.9868069312143142,8.4272106541664122,8.7302030570317619,8.2774932885736145,8.5980242043450961,8.9035630561841614,8.9035630561841614,9.3240791861122307,9.3966103373441818,9.3846992290878539,9.1169887818954756,9.1069890482858984,9.1946451944376317,9.7055584061730791,9.2291337175627,9.2285052085609536,9.2292003187750318,9.228653360097546,9.2270497782948624]
[null,null,""]
[null,null,"Net PP&E/Gross PP&E Ratio",75.480826378286309,71.603612256530951,65.526812853399008,63.027969823412853,58.072789729541654,59.246609906464883,55.803204021448479,59.324094864935759,54.737889178106059,48.452147002694716,46.48107167470922,46.962755610151582,45.92001349321874,40.929284249998766,40.135256631415544,40.719618506644281,40.682116837691076,39.113297058147658,38.865022002506791,39.463945256526557,36.758411600197469,40.526188253145406,38.784496250893881,36.645789541792922,34.337645239791762,32.051275511396476]
[null,null,"Implied Average Age of Assets",2.8121889048222872,2.9968095735408307,3.3223986490507276,3.3509671152970473,3.6051019446655532,3.2548945846952702,3.5104082019001179,3.2487060106614694,3.8143334254832544,4.5002322382049842,4.424913547381891,4.5536463500695623,4.8150456994071558,5.2593984245406684,5.594894319683366,5.5941181396238555,5.5976570636535676,5.589604117485667,5.6123966026462533,5.6087341434352656,6.1776620577410633,5.527326581640958,5.6891944730425124,5.8879597799285763,6.1024721338536434,6.3149608209586336]
[null,null,"Two-year moving average of implied age",2.8121889048222872,2.9044992391815589,3.1596041112957791,3.3366828821738874,3.4780345299813002,3.2548945846952702,3.382651393297694,3.3795571062807936,3.5315197180723619,4.1572828318441193,4.424913547381891,4.4892799487257271,4.6843460247383586,5.0372220619739121,5.4271463721120172,5.5945062296536108,5.5958876016387116,5.5936305905696173,5.6010003600659601,5.6105653730407594,5.8931981005881644,8.6568613914086434,5.6082605273417352,5.7885771264855439,5.9952159568911103,6.2087164774061385]
[]
[null,null,"NP/GP Implied End of Year Accumulated Depreciation Balance",623.46408000000031,917.53030000000012,1291.5562100000004,2041.0310099999999,2554.2007400000002,2630.6999999999989,3143.4539999999993,3964.6059999999993,4605.4889999999996,6301.6140000000005,6964.1270000000004,7459.0000000000009,8738.2029999999995,10817.999999999998,11795.206999999997,13434.800000000005,14733.707999999999,16435.661000000004,17837.305000000004,19825.896273015012,12344.199000000001]
[null,null,"Annual depreciation expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3757.9992063175837,4158.1006005999125,4472.1880695939899,4751.3668507741104,4998.6280269805911]
[null,null,"Less: retired accumulated depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1518.5234201997655,1622.5437578216815,1869.4098629278651,2159.7090955659496,2494.5550269073938]
[null,null,"Calculated end of year accumulated depreciation",623.46408000000031,917.53030000000012,1291.5562100000004,2041.0310099999999,2554.2007400000002,2630.6999999999989,3143.4539999999993,3964.6059999999993,4605.4889999999996,6301.6140000000005,6964.1270000000004,7459.0000000000009,8738.2029999999995,10817.999999999998,11795.206999999997,13434.800000000005,14733.707999999999,16435.661000000004,17837.305000000004,19825.896273015012,12344.199000000001,22065.372059132831,24600.928901911062,27203.70710857719,29795.364863785348,32299.437863858548]
[]
[]
[null,null,"CALCULATIONS FOR DEPR ASSETS/LAND:"]
[null,null,"****************************************************************"]
[null,null,"Calculation: GDP Deflator Adjusted Gross PP&E"]
[null,null,"Gross PP&E",3066.6676400000001,3826.0251499999999,4386.6076400000002,5520.47318,6091.9882900000002,7228.9205000000002,8030.7954499999996,9746.8169099999996,10798.853940000001,13108.320610000001,14020.900390000001,14950,17013.121780000001,19168.599999999999,20565.725569999999,24015.200000000001,25793.108,28208.061000000002,31208.871999999999,34688.191914070128,21425.381000000001,39296.007521813444,42565.038002647329,45479.486727265408,48061.265513918224,50347.348365569713]
[null,null,"      Less: Land",403.87301000000002,491.48450000000003,494.07557000000003,0,0,554.15700000000004,558.33299999999997,0,473.90199999999999,738.19399999999996,724.70339000000001,732.072,670.91499999999996,651.03499999999997,657.16499999999996,679.25400000000002,661.79399999999998,666.21400000000006,756.71274653749447,669.73500000000001,669.73500000000001,758.69943474761305,821.81555606361712,878.08566438801097,927.9328175622752,972.0708834044957]
[null,null,"      Less: Construction in Progress",120.03324000000001,103.38918,145.97911999999999,0,0,219.595,360.06,0,149.79900000000001,145.34200000000001,283.74099999999999,154.226,184.28299999999999,203.922,205.46600000000001,672.79899999999998,292.75400000000002,548.00400000000002,1275.2370000000001,1267.8979999999999,1236.53,1436.3195829957058,1555.8068488311765,1662.333695724772,1756.7010287973205,1840.2602953807]
[null,null,"      Plus: Cumulative PP&E recaptured",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"      Less: Capital Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gross PP&E Adjusted:",2542.7613900000001,3231.1514699999998,3746.5529500000002,5520.47318,6091.9882900000002,6455.1684999999998,7112.4024499999996,9746.8169099999996,10175.15294,12224.784610000001,13012.456,14063.701999999999,16157.923780000001,18313.643,19703.094569999997,22663.147000000001,24838.559999999998,26993.843000000001,29176.922253462504,32750.558914070127,19519.116000000002,37100.988504070127,40187.415597752537,42939.067367152624,45376.631667558635,47535.01718678452]
[]
[null,null,"Asset Life (three-yr median of depr. Implied)",10.375863597230627,9.6376312260362376,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841614,8.9035630561841614,9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517]
[null,null,"NP/GP Ratio",75.480826378286309,71.603612256530951,65.526812853399008,63.027969823412853,58.072789729541654,59.246609906464883,55.803204021448479,59.324094864935759,54.737889178106059,48.452147002694716,46.48107167470922,46.962755610151582,45.92001349321874,40.929284249998766,40.135256631415544,40.719618506644281,40.682116837691076,39.113297058147658,38.865022002506791,39.463945256526557,36.758411600197469,39.46394525652655,39.463945256526543,39.46394525652655,39.46394525652655,39.46394525652655]
[null,null,"Implied Average Age of Assets",2.5440760101571644,2.7367391322309,3.3223986490507276,3.3509671152970473,3.6051019446655532,3.5041712751739258,3.5299127645896018,3.2487060106614694,3.8143334254832544,4.5002322382049842,4.5101528298245892,4.6302591310879535,4.8150456994071558,5.2593984245406684,5.594894319683366,5.5941181396238555,5.5976570636535676,5.589604117485667,5.6123966026462533,5.6087341434352656,6.1776620577410633,5.6260484186801634,5.6260484186801634,5.6260484186801634,5.6260484186801634,5.6260484186801634]
[null,null,"Two-year moving average of implied age",2.5440760101571644,2.6404075711940322,3.0295688906408138,3.3366828821738874,3.4780345299813002,3.5041712751739258,3.5170420198817638,3.3893093876255356,3.5315197180723619,4.1572828318441193,4.5101528298245892,4.5702059804562714,4.7226524152475546,5.0372220619739121,5.4271463721120172,5.5945062296536108,5.5958876016387116,5.5936305905696173,5.6010003600659601,5.6105653730407594,5.8931981005881644,5.6173912810577145,5.6260484186801634,5.6260484186801634,5.6260484186801634,5.6260484186801634]
[null,null,"GDP Deflator (from http://www.imf.org/external/pubs/ft/weo/2008/01/weodata/weorept.aspx?pr.x=28&pr.y=14&sy=1980&ey=2013&scsm=1&ssd=1&sort=country&ds=.&br=1&c=512%2C446%2C914%2C666%2C612%2C668%2C614%2C672%2C311%2C946%2C213%2C137%2C911%2C962%2C193%2C674%2C122%2C676%2C912%2C548%2C313%2C556%2C419%2C678%2C513%2C181%2C316%2C682%2C913%2C684%2C124%2C273%2C339%2C921%2C638%2C948%2C514%2C943%2C218%2C686%2C963%2C688%2C616%2C518%2C223%2C728%2C516%2C558%2C918%2C138%2C748%2C196%2C618%2C278%2C522%2C692%2C622%2C694%2C156%2C142%2C624%2C449%2C626%2C564%2C628%2C283%2C228%2C853%2C924%2C288%2C233%2C293%2C632%2C566%2C636%2C964%2C634%2C182%2C238%2C453%2C662%2C968%2C960%2C922%2C423%2C714%2C935%2C862%2C128%2C716%2C611%2C456%2C321%2C722%2C243%2C942%2C248%2C718%2C469%2C724%2C253%2C576%2C642%2C936%2C643%2C961%2C939%2C813%2C644%2C199%2C819%2C184%2C172%2C524%2C132%2C361%2C646%2C362%2C648%2C364%2C915%2C732%2C134%2C366%2C652%2C734%2C174%2C144%2C328%2C146%2C258%2C463%2C656%2C528%2C654%2C923%2C336%2C738%2C263%2C578%2C268%2C537%2C532%2C742%2C944%2C866%2C176%2C369%2C534%2C744%2C536%2C186%2C429%2C925%2C178%2C746%2C436%2C926%2C136%2C466%2C343%2C112%2C158%2C111%2C439%2C298%2C916%2C927%2C664%2C846%2C826%2C299%2C542%2C582%2C443%2C474%2C917%2C754%2C544%2C698%2C941&s=NGDP_D&grp=0&a=)+B54",0.02,0.02,3.5000000000000003E-2,0.03,2.4E-2,0.02,0.02,3.5000000000000003E-2,0.03,2.4E-2,0.02,0.02,3.5000000000000003E-2,0.03,2.4E-2,3.4000000000000002E-2,2.1999999999999999E-2,1.9E-2,2.5000000000000001E-2,2.8000000000000001E-2,2.8000000000000001E-2,3.1E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2]
[null,null,"Average GDP Deflator given life of assets",0.02,0.02,2.4101422641752301E-2,2.5457298950218307E-2,2.5158926503299758E-2,2.4328807982293602E-2,2.3165843705765382E-2,2.5158926503299758E-2,2.5907785803669873E-2,2.5626229921185923E-2,2.4328807982293602E-2,2.3165843705765382E-2,2.5158926503299758E-2,2.5907785803669873E-2,2.5626229921185923E-2,2.6548133520064892E-2,2.599956426791426E-2,2.5196767159737472E-2,2.4741538290278635E-2,2.5125885543716402E-2,2.5374496684912942E-2,2.7149844747362872E-2,2.6990562774416891E-2,2.7249040133020857E-2,2.8130760831783948E-2,2.8046907401079509E-2]
[]
[null,null,"GDP Deflator Adjustment",131.38451351255435,179.9429736165298,308.48891744638149,485.18704459349647,570.89839694438797,567.28678981847497,598.85058420553287,819.41739111109382,1042.7532526665327,1474.4027192818394,1490.0316501126872,1573.2595655330515,2053.5739876736334,2637.0240468269549,2996.4635154900207,3577.6766910180268,3837.8304265338738,4028.3748896948091,4289.6604651395282,4890.7889206900727,3267.9611485833593,6034.80885131588,6496.0943646360611,7011.5556204765599,7664.9996631198519,8004.1018300256474]
[null,null,"GDP Deflator Adj'd PP&E w/o CIP",2674.1459035125545,3411.0944436165296,4055.0418674463817,6005.6602245934964,6662.8866869443882,7022.4552898184747,7711.2530342055325,10566.234301111093,11217.906192666533,13699.18732928184,14502.487650112687,15636.961565533051,18211.497767673634,20950.667046826955,22699.558085490018,26240.823691018028,28676.390426533872,31022.21788969481,33466.582718602032,37641.347834760199,22787.077148583361,43135.797355386007,46683.509962388598,49950.622987629184,53041.631330678487,55539.119016810168]
[null,null,"      Add back Construction In Progress",120.03324000000001,103.38918,145.97911999999999,0,0,219.595,360.06,0,149.79900000000001,145.34200000000001,283.74099999999999,154.226,184.28299999999999,203.922,205.46600000000001,672.79899999999998,292.75400000000002,548.00400000000002,1275.2370000000001,1267.8979999999999,1236.53,1436.3195829957058,1555.8068488311765,1662.333695724772,1756.7010287973205,1840.2602953807]
[]
[null,null,"GDP Deflator Adjusted Gross PP&E",2794.1791435125547,3514.4836236165297,4201.0209874463817,6005.6602245934964,6662.8866869443882,7242.050289818475,8071.3130342055329,10566.234301111093,11367.705192666534,13844.529329281841,14786.228650112687,15791.187565533051,18395.780767673634,21154.589046826954,22905.024085490018,26913.622691018027,28969.144426533872,31570.221889694811,34741.819718602033,38909.245834760201,24023.60714858336,44572.11693838171,48239.316811219775,51612.956683353957,54798.332359475804,57379.379312190867]
[]
[null,null,"Land",403.87301000000002,491.48450000000003,494.07557000000003,0,0,554.15700000000004,558.33299999999997,0,473.90199999999999,738.19399999999996,724.70339000000001,732.072,670.91499999999996,651.03499999999997,657.16499999999996,679.25400000000002,661.79399999999998,666.21400000000006,756.71274653749447,669.73500000000001,669.73500000000001,758.69943474761305,821.81555606361712,878.08566438801097,927.9328175622752,972.0708834044957]
[null,null,"GDP Deflator Factor for PP&E (assumed for land)",1.0516700127779408,1.0556900458821665,1.0823393987922636,1.0878886698247661,1.0937129833098198,1.0878810196540145,1.0841980734942147,1.0840702558258164,1.102480351776072,1.1206076643735516,1.1145081028602661,1.111866673905139,1.1270939271427627,1.1439923256572684,1.1520808573924446,1.157863190448265,1.1545109872123775,1.1492331006627996,1.1470223770648209,1.1493345177260141,1.1674236245423901,1.1626589774192631,1.1616449893085274,1.1632908223302547,1.1689195381286934,1.1683832741360807]
[]
[null,null,"GDP Deflator Adj'd Land",424.74113358736543,518.85529435537376,534.757455391745,0,0,602.85688220840973,605.34356296824535,0,522.46764366738398,827.22585419456948,807.68780032530356,813.96645969908298,756.18422212898656,744.77904373427964,757.10721664830578,786.48320356474585,764.04844427122816,765.63518092496645,867.96645328868624,769.74955322923211,781.86446118289768,882.10870897223265,954.65792283710209,1021.4689946023374,1084.6788005193519,1135.751361444497]
[null,null,"****************************************************************"]
[]
[]
[]
[null,null,"****************************************************************"]
[null,null,"Calculation: Capitalized Operating Leases"]
[null,null,"Op Lease expense",0,0,0,0,0,0,0,0,150,68.254525999999942,131.9801550000002,198.42451100000017,151.54868799999986,182.62916899999988,189.1414920000002,301.13194300000032,396.38434599999982,331.89944099999957,401.53974199999993,390.934123,4083.0181699999998,441.28298942010713,494.23794443561735,562.25943785578568,562.25943785578568,562.25943785578568]
[null,null,"Estimated life of assets being leased  (NOT the life of the lease but of the asset leased)",10.375863597230627,9.6376312260362376,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841614,8.9035630561841614,9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517,9.2937150306887517]
[null,null,"Estim. REAL secured debt rate (e.g. A-rated bond rate after before inflation)",3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[]
[null,null,"Captialized Operating Leases (estimate if current gross value of leased assets had they been purchased)",0,0,0,0,0,0,0,0,1092.8253418056063,512.80499532748729,961.54171999621406,1490.7887637548629,1158.1945706836141,1395.7238084717717,1507.2744707237255,2419.7563373585053,3185.1603775664717,2604.5174509752383,3151.0064076880922,3092.1791836312877,33794.237062077744,3499.6995016951323,3919.6713431740168,4459.1319440459229,4459.1319440459229,4459.1319440459229]
[]
[]
[null,null,"Debt value of capitalized operating leases"]
[null,null,"Op Lease expense taken out of ROI and free cash flows",0,0,0,0,0,0,0,0,150,68.254525999999942,131.9801550000002,198.42451100000017,151.54868799999986,182.62916899999988,189.1414920000002,301.13194300000032,396.38434599999982,331.89944099999957,401.53974199999993,390.934123,4083.0181699999998,441.28298942010713,494.23794443561735,562.25943785578568,562.25943785578568,562.25943785578568]
[null,null,"Economic depreciation recaptured through life of capitalized operating leases",0,0,0,0,0,0,0,0,129.67818020133552,58.739183038182297,114.09964215393478,170.76220954037302,130.08214389846603,156.76014194141544,161.27668231095626,256.41946633830372,337.52866419148836,283.70610335054101,343.23430976553431,333.74434150355825,3459.5631981636207,376.56625904052191,421.75506029944756,479.80080401878422,479.80080401878422,479.80080401878422]
[null,null,"Annual claim lessors have on the EV of the firm",0,0,0,0,0,0,0,0,20.321819798664478,9.5153429618176446,17.880512846065415,27.662301459627145,21.466544101533827,25.869027058584436,27.864809689043938,44.712476661696599,58.855681808511463,48.193337649458556,58.305432234465627,57.189781496441753,623.45497183637917,64.716730379585215,72.482884136169787,82.458633837001457,82.458633837001457,82.458633837001457]
[]
[null,null,"Cap. Lease Debt: Present value of all future claims",0,0,0,0,0,0,0,0,635.05686870826491,297.35446755680141,558.76602643954425,864.4469206133482,670.82950317293205,808.40709558076355,870.77530278262304,1397.2648956780188,1839.2400565159833,1506.0418015455798,1822.0447573270508,1787.1806717638049,19482.967869886848,2022.3978243620379,2265.0901292553058,2576.8323074062955,2576.8323074062955,2576.8323074062955]
[]
[null,null,"Percent of Capitalized Operating Leases",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.58111469821792439,0.57985875774650952,0.58111469821792472,0.57985875774650864,0.57920276968400985,0.57920276968400908,0.57771515387274874,0.57744032905533138,0.57744032905533027,0.57824216189515487,0.57824216189515565,0.5779680172560494,0.5765174646226795,0.57787756445445071,0.5778775644544506,0.57787756445445015,0.57787756445445015,0.57787756445445015]
[null,null,"****************************************************************"]
[]
[]
[null,null,"****************************************************************"]
[null,null,"Calculation: Capitalized Research and Development"]
[null,null,"R&D expense",0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.845073970000001,70.923150000000007,56.762832000000003,79.590670000000003,77.609619440000003,72.994618939999995,null,82.395681938014832,92.283349795399616,104.98421856027564,104.98421856027564,104.98421856027564]
[null,null,"Estimated life of R&D",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,null,5,5,5,5,5]
[null,null,"Multiple-based capitalization of R&D",0,0,0,0,0,0,0,0,0,0,0,0,0,0,309.22536984999999,354.61575000000005,283.81416000000002,397.95335,388.04809720000003,364.97309469999999,null,411.97840969007416,461.41674897699806,524.92109280137822,524.92109280137822,524.92109280137822]
[]
[null,null,"MANUAL FORMULA changes after X yrs.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.845073970000001,132.76822397000001,189.53105597000001,269.12172597,346.73134541000002,357.88089038000004,null,369.35342231801485,404.87394011341445,430.26748867369008,457.64208779396569,489.6316874142413]
[null,null,"GDP Deflator adjustment factor",1.02,1.0250621902046679,1.0404908907229931,1.0648635256665253,1.0640890989691176,1.0243288079822936,1.0290406764126592,1.0422822201823045,1.0660334063718955,1.06530213645966,1.0243288079822936,1.0290406764126592,1.0422822201823045,1.0660334063718955,1.06530213645966,1.0676976681659907,1.0662718426984286,1.0641872958040135,1.0630063335954358,1.0640033618357427,null,1.0692629336125494,1.0688484505095317,1.0695211082890586,1.0718175963274212,1.0715990684698504]
[]
[null,null,"GDP Deflator Adjusted Capitalized R&D",0,0,0,0,0,0,0,0,0,0,0,0,0,0,65.88368942974671,141.75632313930899,202.09162829771091,286.39592180212304,368.57761622689679,380.78647050108896,394.93592388759544,394.93592388759544,432.74888354191194,460.18016134703498,490.50884251759101,524.68886012642201]
[null,null,"****************************************************************"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,21,22,23,24,25]
[null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[null,null,"Cash & Short-Term Investments",480.82292000000001,576.47082999999998,835.40598,1713.0934299999999,1217.5173600000001,1279.42641,2396.6181999999999,2922.2130200000001,3409.2501200000002,2889.5383499999998,4452.4438,5575.9430899999998,6878.8510699999997,8977.2584000000006,8170.4893000000002,6655.3128800000004,8848.5915800000002,9903.8770700000005,7618.4732700000004,12419.87664,14353.79845,14353.79845,16076.286670586769,18005.477366507526,20166.175301474759,22586.161866848201,null,1]
[null,null,"Accounts Receivable",463.27174400000007,470.79920000000004,545.73644000000002,652.98055199999999,670.83880799999997,688.03376800000001,688.047776,701.15376000000003,914.93894400000011,1126.4615120000001,1190.7415680000001,1454.677312,1444.1123680000001,1403.62444,1470.1690800000001,1910.89364,1963.7004000000002,2283.1177360000001,5816.2097439999998,4044.1111040000005,2504.1074800000001,4564.9569391008872,5112.7620781013666,5816.4266104787712,5816.4266104787712,5816.4266104787712,null,0.8]
[null,null,"Inventory",193.81152,261.85654799999998,341.38976999999994,404.69827799999996,538.60375199999999,653.34003599999994,491.00525999999996,528.59093399999995,663.23823600000003,828.03611399999988,759.80566799999997,977.65681199999995,1636.478646,1037.6456549999998,1280.6802930000001,1716.0619679999998,1577.8460886,2136.2592792,3583.0883964,3287.0497859999996,2937.5612759999999,3710.3928017529515,4155.6483149212727,4727.5861996839294,4727.5861996839294,4727.5861996839294,null,0.6]
[null,null,"Other Current Assets",69.981461999999993,203.54510999999999,260.17231799999996,208.54457400000001,327.63894600000003,49.210391999999999,67.700447999999994,237.44720999999998,287.99077799999998,421.79279399999996,270.51902999999999,685.66796399999987,310.25593799999996,144.09523799999999,470.61629999999997,812.94881999999996,397.70554799999996,571.85270400000002,1007.6273699999999,1480.0545540000001,1100.013438,1670.6725242655868,1871.1569990566786,2128.6825389963096,2128.6825389963096,2128.6825389963096,null,0.6]
[null,null,"Current Assets",1207.8876460000001,1512.6716880000001,1982.704508,2979.3168339999997,2754.5988660000003,2670.0106059999998,3643.3716839999997,4389.4049240000004,5275.4180780000006,5265.8287699999992,6673.5100660000007,8693.9451779999999,10269.698021999999,11562.623733,11391.954973,11095.217307999999,12787.843616599999,14895.106789200001,18025.398780399999,21231.092084,20895.480644000003,24299.820715119426,27215.854062666087,30678.172715666537,32838.870650633769,35258.857216007214]
[null,null,""]
[null,null,"Accounts Payable",1333.6051399999999,629.20335,781.62572999999998,1217.92814,1251.3126299999999,1166.30035,1510.9824100000001,1701.21001,1887.6539499999999,2083.80107,2813.6544100000001,2257.2556300000001,3508.73155,3720.4131499999999,3601.6004499999999,10165.594870000001,4717.0644400000001,6006.6398399999998,6575.8662000000004,9433.7667299999994,9083.7428600000003,10648.75266492495,11926.627026416712,13568.077244749527,13568.077244749527,13568.077244749527,null,1]
[null,null,"Income Taxes Payable",0,5.5147000000000004,101.14766,46.391849999999998,65.94417,20.828849999999999,5.4493200000000002,7.7666199999999996,11.42676,13.519909999999999,8.8503500000000006,83.725089999999994,82.483159999999998,135.93425999999999,167.75149999999999,154.71708000000001,78.958190000000002,154.74454,181.82912999999999,235.98,247.6157,266.37214230428503,298.33740076948197,339.39729058956635,339.39729058956635,339.39729058956635,null,1]
[null,null,"Other Current Liabilities",16.81081,1038.4647500000001,1051.0672500000001,1302.1998800000001,1693.08521,1920.0116800000001,2008.7780700000001,2429.7999500000001,3501.5566800000001,4093.8248400000002,3493.7576300000001,5015.4011499999997,4913.0373400000008,5418.7673299999997,5741.2975399999996,104.76317999999998,7252.3700800000006,8350.9530500000001,9752.7049900000002,10188.131369999999,10056.398730000001,11500.27281593521,12880.331518026196,14653.039169203183,14653.039169203183,14653.039169203183,null,1]
[null,null,"Long Term Deferred Revenue",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1]
[null,null,"Current Liabilities",1350.4159499999998,1673.1828,1933.8406399999999,2566.5198700000001,3010.3420099999998,3107.1408799999999,3525.2098000000001,4138.7765799999997,5400.6373899999999,6191.1458199999997,6316.2623899999999,7356.3818699999993,8504.252050000001,9275.1147399999991,9510.6494899999998,10425.075130000001,12048.39271,14512.33743,16510.400320000001,19857.878099999998,19387.757290000001,22415.397623164445,25105.295945212391,28560.513704542274,28560.513704542274,28560.513704542274]
[null,null,""]
[null,null,"Net Working Capital",-142.52830399999971,-160.51111199999991,48.863868000000139,412.79696399999966,-255.74314399999957,-437.1302740000001,118.16188399999965,250.62834400000065,-125.21931199999926,-925.31705000000056,357.24767600000087,1337.5633080000007,1765.4459719999977,2287.5089930000013,1881.3054830000001,670.14217799999824,739.45090659999914,382.76935920000142,1514.9984603999983,1373.2139840000018,1507.7233540000016,1884.4230919549809,2110.5581174536965,2117.6590111242622,4278.356946091495,6698.3435114649401]
[null,null,""]
[null,null,"GDP Deflator Adj'd Land ",490.37776147770006,593.18360164765886,634.76043587644165,0,0,695.72470315284579,672.87906570206633,0,560.41784419213832,909.00806791954324,888.69842880811814,890.66216212938639,840.22197141577487,827.4310367720368,834.76691867503371,864.04279220974627,829.18799631434058,814.6449063126239,914.87340233100656,795.87445157874993,725.54769767535993,822.43690899285912,896.38476739197642,958.24406403534988,1013.9606199944993,1066.0362559002042,null,1]
[null,null,"LT Investments @ Cost",18.499220000000001,11.25451,10.54552,3.26484,3.3506200000000002,49.994030000000002,69.050139999999999,51.03228,0,0,0,46.164340000000003,76.757210000000001,155.22848999999999,179.10164,123.83795000000001,1262.58276,1143.7245499999999,1092.5493300000001,5922.5475900000001,5883.2453100000002,6685.3194738849925,7487.572904204424,8518.0803688184005,8518.0803688184005,8518.0803688184005,null,1]
[null,null,"Other Assets Adjusted for Pensions",145.459292,234.88334,411.29624000000007,469.03199999999998,673.98324000000002,496.59917200000001,474.21627200000006,707.437724,726.34641199999999,802.04563600000006,841.71349200000009,958.84199200000012,1128.9189960000001,1231.8558440000002,1293.31322,2418.0195440000002,1994.12914,2249.0620880000001,2502.424544,3084.8195599999999,3335.926336,3482.1171066165016,3899.9790209901571,4436.729386480627,4436.729386480627,4436.729386480627,null,0.4]
[null,null,"Non-Depreciating Intangible Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,""]
[null,null,"Total Non-Depreciating Assets",511.80796947770034,678.81033964765891,1105.4660638764419,885.09380399999964,421.5907160000005,805.1876311528456,1334.3073617020661,1009.0983480000007,1161.5449441921392,785.73665391954273,2087.6595968081192,3233.2318021293872,3811.3441494157728,4502.0243637720378,4188.4872616750336,4076.0424642097446,4825.3508029143395,4590.2009035126248,6024.8457367310048,11176.455585578751,11452.442697675362,12874.296581449333,14394.494810040254,16030.71283045864,18247.127321385022,20719.189522664172]
[null,null,""]
[null,null,"GDP Deflator Adjusted Gross PP&E w/CIP",1117.671657405022,1405.7934494466119,1680.4083949785527,2402.2640898373988,2665.1546747777556,2896.8201159273904,3228.5252136822132,4226.4937204444377,4547.0820770666132,5537.8117317127362,5914.4914600450757,6316.4750262132211,7358.3123070694537,8461.8356187307818,9162.009634196007,10765.449076407211,11587.65777061355,12628.088755877925,13896.727887440815,15563.698333904082,9609.442859433344,17828.846775352686,19295.726724487911,20645.182673341584,21919.332943790323,22951.751724876347,null,0.4]
[null,null,"Capitalized Operating Leases",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,"*We assume capitalize operating leases are also worth nothing"]
[null,null,"Capitalized Research & Development",0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.353475771898687,56.702529255723597,80.836651319084368,114.55836872084922,147.43104649075872,152.31458820043559,157.97436955503818,157.97436955503818,173.09955341676479,184.072064538814,196.2035370070364,209.87554405056881,null,0.4]
[null,null,"Intangibles Included in Depreciating Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,""]
[null,null,"Total Depreciating Assets",1117.671657405022,1405.7934494466119,1680.4083949785527,2402.2640898373988,2665.1546747777556,2896.8201159273904,3228.5252136822132,4226.4937204444377,4547.0820770666132,5537.8117317127362,5914.4914600450757,6316.4750262132211,7358.3123070694537,8461.8356187307818,9188.363109967906,10822.151605662933,11668.494421932635,12742.647124598774,14044.158933931574,15716.012922104517,9767.4172289883827,17986.821144907724,19468.826277904674,20829.254737880397,22115.53648079736,23161.627268926917]
[null,null,""]
[null,null,"Total Assets'",1629.4796268827222,2084.6037890942707,2785.8744588549944,3287.3578938373985,3086.7453907777563,3702.0077470802362,4562.8325753842792,5235.5920684444382,5708.6270212587524,6323.548385632279,8002.1510568531949,9549.7068283426088,11169.656456485227,12963.85998250282,13376.85037164294,14898.194069872678,16493.845224846977,17332.848028111399,20069.00467066258,26892.468507683268,21219.859926663747,30861.117726357057,33863.321087944933,36859.967568339038,40362.663802182382,43880.816791591089]
[]
[122,null,"Credit Facility",0,0,0,0,0,850,736.66666999999995,510,310.56252999999998,179.70090999999999,228.09650999999999,300.87000999999998,2929.3553899999997,2796.7018499999999,4234.7445100000004,5620.0440200000003,5427.4564200000004,5169.2457400000003,7008.5329700000002,10000.98861,10323.313759999999,10323.313759999999]
[null,null,"Credit Facility Recovery Rate",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.355303231859101,6.1938903457981604,10.265866800871448,18.381570440126026,35.189295288667594,35.0823037882219,31.740308142850825,3.8130083139161983,4.6354100929646185,3.1588329213379014,2.6509034478830786,3.0389641018705729,3.353071008791197,2.8635100607456483,2.6889810154161617,2.0555279457730777,2.9894584669057913]
[]
[null,null,"  Book Value of Debt",807.33452,1209.9559899999999,23.486999999999998,336.1241,0,0,0,0,0,0,0,0,0,1.0000000202126103E-5,0,0,22.782819999999447,4.5325999999995474,1.545470000000023,34.921269999998913,222.55037000000084,222.55037000000084,null,null,null,null,null,1]
[null,null,"  + Operating Lease Debt",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[null,null,"  + Other Long Term Liabilities",0,0,0,0,0,19.12669,40.604179999999999,894.75931000000003,920.32351000000006,1260.6789100000001,1262.2197799999999,1068.9789800000001,1079.36456,1040.66795,1338.69965,1552.72732,1641.8723,1728.5800300000001,1676.4111399999999,1646.14014,1646.14014,1646.14014,null,null,null,null,null,1]
[null,null,"  + Preferred Stock",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[null,null,"  + Pension Obligations",0,0,0,0,0,0,0,0,0,259.48974000000004,778.23471999999992,463.59703000000002,453.81374000000005,240.69071999999994,163.69183999999996,0,521.57859999999982,932.84110999999984,832.3902499999997,1466.5303899999999,1466.5303899999999,1466.5303899999999,null,null,null,null,null,1]
[null,null,"  + Stock Option Claims",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[null,null,"Total Debt Prime",807.33452,1209.9559899999999,23.486999999999998,336.1241,0,19.12669,40.604179999999999,894.75931000000003,920.32351000000006,1520.1686500000001,2040.4544999999998,1532.5760100000002,1533.1783,1281.3586800000003,1502.39149,1552.72732,2186.2337199999993,2665.9537399999995,2510.3468599999997,3147.5917999999988,3335.2209000000007,3335.2209000000007]
[]
[null,null,"Recovery Rate",2.0183450434929031,1.7228757131028136,118.61346527249093,9.780190988499184,{"$error":"#DIV/0!"},149.11141170167113,94.230837942898475,5.281411454041689,5.8653988870269673,4.0415564915328828,3.8099622152090111,6.0348307411797517,5.3746528153217579,7.9346698868913252,6.0850357064009595,5.9753891944611874,5.0618507543863975,4.562570649898599,5.2026562180584808,5.3664772851687044,3.267113781478086,6.1578541818195776]
[]
[]
[null,null,"Capital Lease Adjustments"]
[null,null,"Decrease in PP&E"]
[null,null,"Decrease in Depreciation Expense"]
[null,null,"Decrease in Interest Expense"]
[]
[null,null,"Increase in Rental Expense",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Liquidation Recovery Rate","index":22,"n_rows":188,"n_cols":22,"rows_kept":188,"cut":false,"hidden":true,"merged":[]}
[null,null,{"$f":"'Assets Prime - Negative Case'!C1","v":"PSE:JFC"},{"$f":"'Assets Prime'!N1","v":2006},{"$f":"'Assets Prime'!O1","v":2007},{"$f":"'Assets Prime'!P1","v":2008},{"$f":"'Assets Prime'!Q1","v":2009},{"$f":"'Assets Prime'!R1","v":2010},{"$f":"'Assets Prime'!S1","v":2011},{"$f":"'Assets Prime'!T1","v":2012},{"$f":"'Assets Prime'!U1","v":2013},{"$f":"'Assets Prime'!V1","v":2014},{"$f":"'Assets Prime'!W1","v":2015},{"$f":"'Assets Prime'!X1","v":"Q2 2016"},{"$f":"'Assets Prime'!Y1","v":"2016E"},{"$f":"'Assets Prime'!Z1","v":"2017E"},{"$f":"'Assets Prime'!AA1","v":"2018E"},{"$f":"'Assets Prime'!AB1","v":"2019E"},{"$f":"'Assets Prime'!AC1","v":"2020E"},null,"Recovery Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,500]
[null,"",null,"","","","","","","","","","","","",""]
[null,"","Cash & Short-Term Investments",{"$f":"'Assets Prime - Negative Case'!N71","v":4452.4438},{"$f":"'Assets Prime - Negative Case'!O71","v":5575.9430899999998},{"$f":"'Assets Prime - Negative Case'!P71","v":6878.8510699999997},{"$f":"'Assets Prime - Negative Case'!Q71","v":8977.2584000000006},{"$f":"'Assets Prime - Negative Case'!R71","v":8170.4893000000002},{"$f":"'Assets Prime - Negative Case'!S71","v":6655.3128800000004},{"$f":"'Assets Prime - Negative Case'!T71","v":8848.5915800000002},{"$f":"'Assets Prime - Negative Case'!U71","v":9903.8770700000005},{"$f":"'Assets Prime - Negative Case'!V71","v":7618.4732700000004},{"$f":"'Assets Prime - Negative Case'!W71","v":12419.87664},{"$f":"'Assets Prime - Negative Case'!X71","v":14353.79845},{"$f":"'Assets Prime - Negative Case'!Y71","v":14353.79845},{"$f":"'Assets Prime - Negative Case'!Z71","v":13886.030924031244},{"$f":"'Assets Prime - Negative Case'!AA71","v":13433.507199841724},{"$f":"'Assets Prime - Negative Case'!AB71","v":12995.730506108544},{"$f":"'Assets Prime - Negative Case'!AC71","v":12572.220260498325}]
[null,"","Accounts Receivable",{"$f":"'Assets Prime - Negative Case'!N8","v":1488.42696},{"$f":"'Assets Prime - Negative Case'!O8","v":1818.34664},{"$f":"'Assets Prime - Negative Case'!P8","v":1805.1404600000001},{"$f":"'Assets Prime - Negative Case'!Q8","v":1754.5305499999999},{"$f":"'Assets Prime - Negative Case'!R8","v":1837.71135},{"$f":"'Assets Prime - Negative Case'!S8","v":2388.6170499999998},{"$f":"'Assets Prime - Negative Case'!T8","v":2454.6255000000001},{"$f":"'Assets Prime - Negative Case'!U8","v":2853.8971700000002},{"$f":"'Assets Prime - Negative Case'!V8","v":7270.2621799999997},{"$f":"'Assets Prime - Negative Case'!W8","v":5055.1388800000004},{"$f":"'Assets Prime - Negative Case'!X8","v":3130.1343499999998},{"$f":"'Assets Prime - Negative Case'!Y8","v":1155.9436569074992},{"$f":"'Assets Prime - Negative Case'!Z8","v":1118.2732864871246},{"$f":"'Assets Prime - Negative Case'!AA8","v":1136.5316284751625},{"$f":"'Assets Prime - Negative Case'!AB8","v":1136.5316284751625},{"$f":"'Assets Prime - Negative Case'!AC8","v":1136.5316284751625}]
[null,"","Inventory",{"$f":"'Assets Prime - Negative Case'!N11","v":1266.3427799999999},{"$f":"'Assets Prime - Negative Case'!O11","v":1629.4280200000001},{"$f":"'Assets Prime - Negative Case'!P11","v":2727.46441},{"$f":"'Assets Prime - Negative Case'!Q11","v":1729.4094249999998},{"$f":"'Assets Prime - Negative Case'!R11","v":2134.4671550000003},{"$f":"'Assets Prime - Negative Case'!S11","v":2860.1032799999998},{"$f":"'Assets Prime - Negative Case'!T11","v":2629.743481},{"$f":"'Assets Prime - Negative Case'!U11","v":3560.4321319999999},{"$f":"'Assets Prime - Negative Case'!V11","v":5971.8139940000001},{"$f":"'Assets Prime - Negative Case'!W11","v":5478.4163099999996},{"$f":"'Assets Prime - Negative Case'!X11","v":4895.9354599999997},{"$f":"'Assets Prime - Negative Case'!Y11","v":1252.7332549651112},{"$f":"'Assets Prime - Negative Case'!Z11","v":1211.9086650549875},{"$f":"'Assets Prime - Negative Case'!AA11","v":1231.695816489455},{"$f":"'Assets Prime - Negative Case'!AB11","v":1231.695816489455},{"$f":"'Assets Prime - Negative Case'!AC11","v":1231.695816489455}]
[null,"","Other Current Assets",{"$f":"'Assets Prime - Negative Case'!N14","v":450.86505},{"$f":"'Assets Prime - Negative Case'!O14","v":1142.7799399999999},{"$f":"'Assets Prime - Negative Case'!P14","v":517.09322999999995},{"$f":"'Assets Prime - Negative Case'!Q14","v":240.15872999999999},{"$f":"'Assets Prime - Negative Case'!R14","v":784.3605},{"$f":"'Assets Prime - Negative Case'!S14","v":1354.9147},{"$f":"'Assets Prime - Negative Case'!T14","v":662.84258},{"$f":"'Assets Prime - Negative Case'!U14","v":953.08784000000003},{"$f":"'Assets Prime - Negative Case'!V14","v":1679.37895},{"$f":"'Assets Prime - Negative Case'!W14","v":2466.7575900000002},{"$f":"'Assets Prime - Negative Case'!X14","v":1833.35573},{"$f":"'Assets Prime - Negative Case'!Y14","v":564.06616256780853},{"$f":"'Assets Prime - Negative Case'!Z14","v":545.68414095407786},{"$f":"'Assets Prime - Negative Case'!AA14","v":554.59366940600603},{"$f":"'Assets Prime - Negative Case'!AB14","v":554.59366940600603},{"$f":"'Assets Prime - Negative Case'!AC14","v":554.59366940600603}]
[null,"","Current Assets",{"$f":"SUM(D4:D7)","v":7658.0785900000001},10166.49769,11928.54917,12701.357104999999,12927.028305000002,13258.947909999999,14595.803141,17271.294212000001,22539.928393999999,25420.189420000002,{"$f":"SUM(N4:N7)","v":24213.223989999999},17326.541524440418,16761.897016527433,16356.328314212347,15918.551620479167,15495.041374868948]
[null,"",""]
[null,"","Accounts Payable",{"$f":"'Assets Prime - Negative Case'!N20","v":2813.6544100000001},{"$f":"'Assets Prime - Negative Case'!O20","v":2257.2556300000001},{"$f":"'Assets Prime - Negative Case'!P20","v":3508.73155},{"$f":"'Assets Prime - Negative Case'!Q20","v":3720.4131499999999},{"$f":"'Assets Prime - Negative Case'!R20","v":3601.6004499999999},{"$f":"'Assets Prime - Negative Case'!S20","v":10165.594870000001},{"$f":"'Assets Prime - Negative Case'!T20","v":4717.0644400000001},{"$f":"'Assets Prime - Negative Case'!U20","v":6006.6398399999998},{"$f":"'Assets Prime - Negative Case'!V20","v":6575.8662000000004},{"$f":"'Assets Prime - Negative Case'!W20","v":9433.7667299999994},{"$f":"'Assets Prime - Negative Case'!X20","v":9083.7428600000003},{"$f":"'Assets Prime - Negative Case'!Y20","v":2157.1915373942206},{"$f":"'Assets Prime - Negative Case'!Z20","v":2086.8920865552941},{"$f":"'Assets Prime - Negative Case'!AA20","v":2120.9653223813521},{"$f":"'Assets Prime - Negative Case'!AB20","v":2120.9653223813521},{"$f":"'Assets Prime - Negative Case'!AC20","v":2120.9653223813521}]
[null,"","Income Taxes Payable",{"$f":"'Assets Prime - Negative Case'!N21","v":8.8503500000000006},{"$f":"'Assets Prime - Negative Case'!O21","v":83.725089999999994},{"$f":"'Assets Prime - Negative Case'!P21","v":82.483159999999998},{"$f":"'Assets Prime - Negative Case'!Q21","v":135.93425999999999},{"$f":"'Assets Prime - Negative Case'!R21","v":167.75149999999999},{"$f":"'Assets Prime - Negative Case'!S21","v":154.71708000000001},{"$f":"'Assets Prime - Negative Case'!T21","v":78.958190000000002},{"$f":"'Assets Prime - Negative Case'!U21","v":154.74454},{"$f":"'Assets Prime - Negative Case'!V21","v":181.82912999999999},{"$f":"'Assets Prime - Negative Case'!W21","v":235.98},{"$f":"'Assets Prime - Negative Case'!X21","v":247.6157},{"$f":"'Assets Prime - Negative Case'!Y21","v":53.960848679400002},{"$f":"'Assets Prime - Negative Case'!Z21","v":52.202350204319529},{"$f":"'Assets Prime - Negative Case'!AA21","v":53.054671702228042},{"$f":"'Assets Prime - Negative Case'!AB21","v":53.054671702228042},{"$f":"'Assets Prime - Negative Case'!AC21","v":53.054671702228042}]
[null,"","Other Current Liabilities",{"$f":"'Assets Prime - Negative Case'!N27","v":3493.7576300000001},{"$f":"'Assets Prime - Negative Case'!O27","v":5015.4011499999997},{"$f":"'Assets Prime - Negative Case'!P27","v":4913.0373400000008},{"$f":"'Assets Prime - Negative Case'!Q27","v":5418.7673299999997},{"$f":"'Assets Prime - Negative Case'!R27","v":5741.2975399999996},{"$f":"'Assets Prime - Negative Case'!S27","v":104.76317999999998},{"$f":"'Assets Prime - Negative Case'!T27","v":7252.3700800000006},{"$f":"'Assets Prime - Negative Case'!U27","v":8350.9530500000001},{"$f":"'Assets Prime - Negative Case'!V27","v":9752.7049900000002},{"$f":"'Assets Prime - Negative Case'!W27","v":10188.131369999999},{"$f":"'Assets Prime - Negative Case'!X27","v":10056.398730000001},{"$f":"'Assets Prime - Negative Case'!Y27","v":2329.6898685584297},{"$f":"'Assets Prime - Negative Case'!Z27","v":2253.7689706939309},{"$f":"'Assets Prime - Negative Case'!AA27","v":2290.566849286045},{"$f":"'Assets Prime - Negative Case'!AB27","v":2290.566849286045},{"$f":"'Assets Prime - Negative Case'!AC27","v":2290.566849286045}]
[null,null,"Long Term Deferred Revenue",{"$f":"'Assets Prime - Negative Case'!N28","v":0},{"$f":"'Assets Prime - Negative Case'!O28","v":0},{"$f":"'Assets Prime - Negative Case'!P28","v":0},{"$f":"'Assets Prime - Negative Case'!Q28","v":0},{"$f":"'Assets Prime - Negative Case'!R28","v":0},{"$f":"'Assets Prime - Negative Case'!S28","v":0},{"$f":"'Assets Prime - Negative Case'!T28","v":0},{"$f":"'Assets Prime - Negative Case'!U28","v":0},{"$f":"'Assets Prime - Negative Case'!V28","v":0},{"$f":"'Assets Prime - Negative Case'!W28","v":0},{"$f":"'Assets Prime - Negative Case'!X28","v":0},{"$f":"'Assets Prime - Negative Case'!Y28","v":0},{"$f":"'Assets Prime - Negative Case'!Z28","v":0},{"$f":"'Assets Prime - Negative Case'!AA28","v":0},{"$f":"'Assets Prime - Negative Case'!AB28","v":0},{"$f":"'Assets Prime - Negative Case'!AC28","v":0}]
[null,"","Current Liabilities",{"$f":"SUM(D10:D13)","v":6316.2623899999999},7356.3818699999993,8504.252050000001,9275.1147399999991,9510.6494899999998,10425.075130000001,12048.39271,14512.33743,16510.400320000001,19857.878099999998,{"$f":"SUM(N10:N13)","v":19387.757290000001},4540.8422546320508,4392.8634074535439,4464.5868433696251,4464.5868433696251,4464.5868433696251]
[null,"",""]
[null,"","Net Working Capital",{"$f":"D8-D14","v":1341.8162000000002},{"$f":"E8-E14","v":2810.1158200000009},3424.2971199999993,3426.2423650000001,3416.3788150000019,2833.8727799999979,2547.4104310000002,2758.9567820000011,6029.528073999998,5562.3113200000043,{"$f":"N8-N14","v":4825.4666999999972},12785.699269808367,12369.033609073889,11891.741470842722,11453.964777109542,11030.454531499323]
[null,"",""]
[null,"","GDP Deflator Adj'd Land ",{"$f":"'Assets Prime'!N37","v":888.69842880811814},{"$f":"'Assets Prime'!O37","v":890.66216212938639},{"$f":"'Assets Prime'!P37","v":840.22197141577487},{"$f":"'Assets Prime'!Q37","v":827.4310367720368},{"$f":"'Assets Prime'!R37","v":834.76691867503371},{"$f":"'Assets Prime'!S37","v":864.04279220974627},{"$f":"'Assets Prime'!T37","v":829.18799631434058},{"$f":"'Assets Prime'!U37","v":814.6449063126239},{"$f":"'Assets Prime'!V37","v":914.87340233100656},{"$f":"'Assets Prime'!W37","v":795.87445157874993},{"$f":"'Assets Prime'!X37","v":725.54769767535993},{"$f":"'Assets Prime'!Y37","v":822.43690899285912},{"$f":"'Assets Prime'!Z37","v":896.38476739197642},{"$f":"'Assets Prime'!AA37","v":958.24406403534988},{"$f":"'Assets Prime'!AB37","v":1013.9606199944993},{"$f":"'Assets Prime'!AC37","v":1066.0362559002042}]
[null,"","LT Investments @ Cost",{"$f":"'Assets Prime - Negative Case'!N38","v":0},{"$f":"'Assets Prime - Negative Case'!O38","v":46.164340000000003},{"$f":"'Assets Prime - Negative Case'!P38","v":76.757210000000001},{"$f":"'Assets Prime - Negative Case'!Q38","v":155.22848999999999},{"$f":"'Assets Prime - Negative Case'!R38","v":179.10164},{"$f":"'Assets Prime - Negative Case'!S38","v":123.83795000000001},{"$f":"'Assets Prime - Negative Case'!T38","v":1262.58276},{"$f":"'Assets Prime - Negative Case'!U38","v":1143.7245499999999},{"$f":"'Assets Prime - Negative Case'!V38","v":1092.5493300000001},{"$f":"'Assets Prime - Negative Case'!W38","v":5922.5475900000001},{"$f":"'Assets Prime - Negative Case'!X38","v":5883.2453100000002},{"$f":"'Assets Prime - Negative Case'!Y38","v":1354.2914412261005},{"$f":"'Assets Prime - Negative Case'!Z38","v":1310.157231099791},{"$f":"'Assets Prime - Negative Case'!AA38","v":1331.548512705619},{"$f":"'Assets Prime - Negative Case'!AB38","v":1331.548512705619},{"$f":"'Assets Prime - Negative Case'!AC38","v":1331.548512705619}]
[null,"","Other Assets Adjusted for Pensions",{"$f":"'Assets Prime - Negative Case'!N43","v":2104.2837300000001},{"$f":"'Assets Prime - Negative Case'!O43","v":2397.1049800000001},{"$f":"'Assets Prime - Negative Case'!P43","v":2822.2974899999999},{"$f":"'Assets Prime - Negative Case'!Q43","v":3079.6396100000002},{"$f":"'Assets Prime - Negative Case'!R43","v":3233.28305},{"$f":"'Assets Prime - Negative Case'!S43","v":6045.0488599999999},{"$f":"'Assets Prime - Negative Case'!T43","v":4985.3228499999996},{"$f":"'Assets Prime - Negative Case'!U43","v":5622.6552199999996},{"$f":"'Assets Prime - Negative Case'!V43","v":6256.0613599999997},{"$f":"'Assets Prime - Negative Case'!W43","v":7712.0488999999998},{"$f":"'Assets Prime - Negative Case'!X43","v":8339.8158399999993},{"$f":"'Assets Prime - Negative Case'!Y43","v":1763.4914132597391},{"$f":"'Assets Prime - Negative Case'!Z43","v":1706.0220250471957},{"$f":"'Assets Prime - Negative Case'!AA43","v":1733.8766952327696},{"$f":"'Assets Prime - Negative Case'!AB43","v":1733.8766952327696},{"$f":"'Assets Prime - Negative Case'!AC43","v":1733.8766952327696}]
[null,"","Non-Depreciating Intangible Assets",{"$f":"'Assets Prime - Negative Case'!N44","v":0},{"$f":"'Assets Prime - Negative Case'!O44","v":0},{"$f":"'Assets Prime - Negative Case'!P44","v":0},{"$f":"'Assets Prime - Negative Case'!Q44","v":0},{"$f":"'Assets Prime - Negative Case'!R44","v":0},{"$f":"'Assets Prime - Negative Case'!S44","v":0},{"$f":"'Assets Prime - Negative Case'!T44","v":0},{"$f":"'Assets Prime - Negative Case'!U44","v":0},{"$f":"'Assets Prime - Negative Case'!V44","v":0},{"$f":"'Assets Prime - Negative Case'!W44","v":0},{"$f":"'Assets Prime - Negative Case'!X44","v":0},{"$f":"'Assets Prime - Negative Case'!Y44","v":0},{"$f":"'Assets Prime - Negative Case'!Z44","v":0},{"$f":"'Assets Prime - Negative Case'!AA44","v":0},{"$f":"'Assets Prime - Negative Case'!AB44","v":0},{"$f":"'Assets Prime - Negative Case'!AC44","v":0}]
[null,"",""]
[null,"","Total Non-Depreciating Assets",{"$f":"SUM(D18:D21)+D16","v":4334.7983588081188},{"$f":"SUM(E18:E21)+E16","v":6144.0473021293874},7163.5737914157744,7488.541501772037,7663.5304236750353,9866.8023822097439,9624.5040373143402,10339.981458312624,14293.012166331004,19992.782261578755,{"$f":"SUM(N18:N21)+N16","v":19774.075547675355},16725.919033287064,16281.597632612853,15915.410742816461,15533.350605042429,15161.915995337917]
[null,"",""]
[null,null,"GDP Deflator Adjusted Gross PP&E w/CIP",{"$f":"D93","v":14511.855877661801},{"$f":"E93","v":15568.41498248986},18305.502697952201,21106.249610049905,22847.219202292425,26900.152080190644,28932.665601382956,31503.777605980657,34757.181575820883,38909.245834760201,43508.025618109379,41655.443937024262,43135.639207444416,44071.744575007717,44626.185844669279,44515.664355195848]
[null,"","Capitalized Operating Leases",{"$f":"D109","v":961.54171999621406},{"$f":"E109","v":1490.7887637548629},1158.1945706836141,1395.7238084717717,1507.2744707237255,2419.7563373585053,3185.1603775664717,2604.5174509752383,3151.0064076880922,3092.1791836312877,0,707.07946867327121,684.03687023657665,695.20532007806389,695.20532007806389,695.20532007806389]
[null,"","Capitalized Research & Development",{"$f":"D132","v":0},{"$f":"E132","v":0},0,0,64.996131485563794,139.88561431678974,199.42390662844105,282.63766198010217,299.20663913308817,301.55903438810697,260.474208767395,260.474208767395,193.47932529221862,128.99763050668008,69.407463978959044,69.099895427113324]
[null,"","Intangibles Included in Depreciating Assets",{"$f":"'Assets Prime - Negative Case'!N52","v":0},{"$f":"'Assets Prime - Negative Case'!O52","v":0},{"$f":"'Assets Prime - Negative Case'!P52","v":0},{"$f":"'Assets Prime - Negative Case'!Q52","v":0},{"$f":"'Assets Prime - Negative Case'!R52","v":0},{"$f":"'Assets Prime - Negative Case'!S52","v":0},{"$f":"'Assets Prime - Negative Case'!T52","v":0},{"$f":"'Assets Prime - Negative Case'!U52","v":0},{"$f":"'Assets Prime - Negative Case'!V52","v":0},{"$f":"'Assets Prime - Negative Case'!W52","v":0},{"$f":"'Assets Prime - Negative Case'!X52","v":0},{"$f":"'Assets Prime - Negative Case'!Y52","v":0},{"$f":"'Assets Prime - Negative Case'!Z52","v":0},{"$f":"'Assets Prime - Negative Case'!AA52","v":0},{"$f":"'Assets Prime - Negative Case'!AB52","v":0},{"$f":"'Assets Prime - Negative Case'!AC52","v":0}]
[null,"",""]
[null,"","Total Depreciating Assets",{"$f":"SUM(D25:D28)","v":15473.397597658015},{"$f":"SUM(E25:E28)","v":17059.203746244722},19463.697268635813,22501.973418521677,24419.489804501714,29459.794031865942,32317.249885577869,34390.932718935997,38207.394622642067,42302.98405277959,{"$f":"SUM(N25:N28)","v":43768.499826876774},42622.997614464926,44013.155402973207,44895.947525592463,45390.798628726305,45279.969570701025]
[null,"",""]
[null,"","Total Assets'",{"$f":"D23+D30","v":19808.195956466134},23203.25104837411,26627.271060051586,29990.514920293714,32083.020228176749,39326.596414075684,41941.753922892211,44730.914177248618,52500.406788973072,62295.766314358349,{"$f":"N23+N30","v":63542.575374552129},59348.91664775199,60294.753035586058,60811.35826840892,60924.149233768738,60441.885566038938]
[null,null,"","","","","","","","","","","","","",""]
[]
[]
[]
[null,null,"****************************************************************"]
[null,null,"CALCULATIONS FOR ASSET LIFE"]
[null,null,null,{"$f":"'Assets Prime'!N81","v":2006},{"$f":"'Assets Prime'!O81","v":2007},{"$f":"'Assets Prime'!P81","v":2008},{"$f":"'Assets Prime'!Q81","v":2009},{"$f":"'Assets Prime'!R81","v":2010},{"$f":"'Assets Prime'!S81","v":2011},{"$f":"'Assets Prime'!T81","v":2012},{"$f":"'Assets Prime'!U81","v":2013},{"$f":"'Assets Prime'!V81","v":2014},{"$f":"'Assets Prime'!W81","v":2015},{"$f":"'Assets Prime'!X81","v":"Q2 2016"},{"$f":"'Assets Prime'!Y81","v":"2016E"},{"$f":"'Assets Prime'!Z81","v":"2017E"},{"$f":"'Assets Prime'!AA81","v":"2018E"},{"$f":"'Assets Prime'!AB81","v":"2019E"},{"$f":"'Assets Prime'!AC81","v":"2020E"}]
[]
[null,null,"PP&E Growth Rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime - Negative Case'!Y83","v":5.9181067718645904E-2},{"$f":"'Assets Prime - Negative Case'!Z83","v":3.6406305921867527E-2},{"$f":"'Assets Prime - Negative Case'!AA83","v":2.0306805760333006E-2},{"$f":"'Assets Prime - Negative Case'!AB83","v":7.8754025450828782E-3},{"$f":"'Assets Prime - Negative Case'!AC83","v":-2.0348181892291192E-3}]
[null,null,"Historic Organic Growth Rate of Combined Entity",null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime - Negative Case'!W84","v":0.10831523848349477},{"$f":"'Assets Prime - Negative Case'!X84","v":0},{"$f":"((1/O51)*O41)+(((O51-1)/O51)*$M$42)","v":0.10301210095703982},{"$f":"((2/P51)*P41)+(((P51-2)/P51)*$M$42)","v":9.2792723182282044E-2},{"$f":"((3/Q51)*Q41)+(((Q51-3)/Q51)*$M$42)","v":7.9818523369341601E-2},{"$f":"((4/R51)*R41)+(((R51-4)/R51)*$M$42)","v":6.495264541846392E-2},{"$f":"((5/S51)*S41)+(((S51-5)/S51)*$M$42)","v":4.8763859323330876E-2}]
[null,null,"Implied CAPX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"((O45/((1+O42)^O51))/O51)+(O45-M45)","v":3447.6920860978062},{"$f":"((O45/((1+P42)^P51))/P51)+(P45-O45)","v":2908.326621762862},{"$f":"((P45/((1+Q42)^Q51))/Q51)+(Q45-P45)","v":2634.9518056530596},{"$f":"((Q45/((1+R42)^R51))/R51)+(R45-Q45)","v":2498.8245373254122},{"$f":"((R45/((1+S42)^S51))/S51)+(S45-R45)","v":2491.7634660506474}]
[]
[null,null,"Gross PP&E (excluding Land, CIP)",{"$f":"D80","v":13012.456},{"$f":"E80","v":14063.701999999999},16157.923780000001,18313.643,19703.094569999997,22663.147000000001,24838.559999999998,26993.843000000001,29176.922253462504,32750.558914070127,{"$f":"N80","v":34688.771958987214},{"$f":"M45*(1+O41)","v":34688.771958987214},{"$f":"O45*(1+P41)","v":35951.662002980003},{"$f":"P45*(1+Q41)","v":36681.725420035662},{"$f":"Q45*(1+R41)","v":36970.608773766646},{"$f":"R45*(1+S41)","v":36895.380306566913}]
[null,null,"Depreciation Expense",{"$f":"'Earnings Prime - Negative Case'!N10-D185","v":1573.84476},{"$f":"'Earnings Prime - Negative Case'!O10-E185","v":1579.5588699999998},{"$f":"'Earnings Prime - Negative Case'!P10-F185","v":1728.8797699999996},{"$f":"'Earnings Prime - Negative Case'!Q10-G185","v":2085.9498699999999},{"$f":"'Earnings Prime - Negative Case'!R10-H185","v":1978.0059899999997},{"$f":"'Earnings Prime - Negative Case'!S10-I185","v":2401.5939000000003},{"$f":"'Earnings Prime - Negative Case'!T10-J185","v":2705.6263600000002},{"$f":"'Earnings Prime - Negative Case'!U10-K185","v":3072.4558200000001},{"$f":"'Earnings Prime - Negative Case'!V10-L185","v":3149.1165699999992},{"$f":"'Earnings Prime - Negative Case'!W10-M185","v":3352.7204100000008},{"$f":"'Earnings Prime - Negative Case'!X10-N185","v":1906.4587400000005},{"$f":"((O45+M45)/2)/O51","v":3639.4228369452903},{"$f":"((P45+O45)/2)/P51","v":3812.1731820980931},{"$f":"((Q45+P45)/2)/Q51","v":3919.7246694158093},{"$f":"((R45+Q45)/2)/R51","v":3974.7130285709877},{"$f":"((S45+R45)/2)/S51","v":3986.2431025382166}]
[null,null,"Estimated Life of PP&E",{"$f":"D45/D46","v":8.2679412421845218},{"$f":"E45/E46","v":8.9035630561841614},9.3458920975169981,8.7795221080744383,9.9610894353257251,9.4367107611324279,9.1803363417851962,8.7857546475639801,9.2651134389294807,9.768353727434766,18.195396119082652,{"$f":"O45/O46","v":9.5313937162912499},{"$f":"O47","v":9.5313937162912499},{"$f":"P47","v":9.5313937162912499},{"$f":"Q47","v":9.5313937162912499},{"$f":"R47","v":9.5313937162912499}]
[null,null,""]
[null,null,"Implied Maintenance Capex (Deflated Depreciation Expense)",{"$f":"((1+D87)^D85)*D46","v":1720.8775995005144},1729.180674119611,1934.6884644299232,2367.5444699888149,2263.5652160149152,2779.3178691807698,3119.5613471170695,3523.7528092812895,3612.7554413047019,3853.5724083775258,{"$f":"((1+N87)^N85)*N46","v":2254.9038646984418},4229.4455123307907,4426.3502967244576,4557.6577242956882,4643.8885417649199,4655.2297201863421]
[]
[null,null,"Estimated Life of PP&E (3 year median)",{"$f":"D47","v":8.2679412421845218},{"$f":"AVERAGE(D47:E47)","v":8.5857521491843407},{"$f":"MEDIAN(D47:F47)","v":8.9035630561841614},{"$f":"MEDIAN(E47:G47)","v":8.9035630561841614},9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,{"$f":"'Assets Prime - Negative Case'!Y93","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!Z93","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AA93","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AB93","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AC93","v":9.2651134389294807}]
[null,null,"Estimated Life of Leased Assets",{"$f":"'Assets Prime - Negative Case'!N94","v":8.4272106541664105},{"$f":"'Assets Prime - Negative Case'!O94","v":8.7302030570317619},{"$f":"'Assets Prime - Negative Case'!P94","v":8.9035630561841614},{"$f":"'Assets Prime - Negative Case'!Q94","v":8.9035630561841614},{"$f":"'Assets Prime - Negative Case'!R94","v":9.3458920975169981},{"$f":"'Assets Prime - Negative Case'!S94","v":9.4367107611324279},{"$f":"'Assets Prime - Negative Case'!T94","v":9.4367107611324279},{"$f":"'Assets Prime - Negative Case'!U94","v":9.1803363417851962},{"$f":"'Assets Prime - Negative Case'!V94","v":9.1803363417851962},{"$f":"'Assets Prime - Negative Case'!W94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!X94","v":9.768353727434766},{"$f":"'Assets Prime - Negative Case'!Y94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!Z94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AA94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AB94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AC94","v":9.2651134389294807}]
[null,null,"Estimated Life of R&D",{"$f":"'Assets Prime - Negative Case'!N95","v":4},{"$f":"'Assets Prime - Negative Case'!O95","v":4},{"$f":"'Assets Prime - Negative Case'!P95","v":4},{"$f":"'Assets Prime - Negative Case'!Q95","v":4},{"$f":"'Assets Prime - Negative Case'!R95","v":4},{"$f":"'Assets Prime - Negative Case'!S95","v":4},{"$f":"'Assets Prime - Negative Case'!T95","v":4},{"$f":"'Assets Prime - Negative Case'!U95","v":4},{"$f":"'Assets Prime - Negative Case'!V95","v":4},{"$f":"'Assets Prime - Negative Case'!W95","v":4},{"$f":"'Assets Prime - Negative Case'!X95","v":4},{"$f":"'Assets Prime - Negative Case'!Y95","v":4},{"$f":"'Assets Prime - Negative Case'!Z95","v":4},{"$f":"'Assets Prime - Negative Case'!AA95","v":4},{"$f":"'Assets Prime - Negative Case'!AB95","v":4},{"$f":"'Assets Prime - Negative Case'!AC95","v":4}]
[]
[null,null,"Economic PP&E depreciation (PP&E/Life)",{"$f":"D93/D51","v":1755.1958162958035},1813.2849297273137,2055.9749599614188,2370.5396903310643,2444.6268974539562,2850.5856289445669,3065.9693121622145,3431.6583219928598,3786.0466416268632,4199.5433829524591,{"$f":"N93/N51","v":4453.9772854371104},4495.9453774197136,4655.705458089722,4756.740957949879,4816.5827799972976,4804.6540011213638]
[null,null,"Economic Cap. Leases depr. (Cap. Rent/life of leases)",{"$f":"D109/D52","v":114.09964215393478},170.76220954037302,130.08214389846603,156.76014194141544,161.27668231095626,256.41946633830372,337.52866419148836,283.70610335054101,343.23430976553431,333.74434150355825,{"$f":"N109/N52","v":0},76.316331508939342,73.829303304851095,75.034733752638218,75.034733752638218,75.034733752638218]
[null,null,"Economic R&D Depr (Cap. R&D/Life)",{"$f":"D132/D53","v":0},0,0,0,16.249032871390948,34.971403579197435,49.855976657110261,70.659415495025542,74.801659783272044,75.389758597026741,{"$f":"N132/N53","v":65.11855219184875},65.11855219184875,48.369831323054655,32.24940762667002,17.351865994739761,17.274973856778331]
[null,null,"   Sum of cconomic depreciation",{"$f":"SUM(D55:D57)","v":1869.2954584497384},1984.0471392676868,2186.0571038598846,2527.2998322724798,2622.1526126363037,3141.9764988620682,3453.3539530108133,3786.0238408384266,4204.0826111756696,4608.6774830530449,4519.0958376289591,{"$f":"SUM(O55:O57)","v":4637.3802611205019},{"$f":"SUM(P55:P57)","v":4777.9045927176276},{"$f":"SUM(Q55:Q57)","v":4864.0250993291875},{"$f":"SUM(R55:R57)","v":4908.9693797446753},{"$f":"SUM(S55:S57)","v":4896.9637087307801}]
[]
[null,null,"Harmonic mean of estimated lives",{"$f":"(D55/D58)*D51+(D56/D58)*D52+(D57/D58)*D53","v":8.2776628636815701},8.5981846946143055,8.9035630561841614,8.9035630561841614,9.3127645152394241,9.3761980850383253,9.3582211164314657,9.0836545581075967,9.0881645667655846,9.1789855567753325,9.6852338165593892,{"$f":"(O55/O58)*O51+(O56/O58)*O52+(O57/O58)*O53","v":9.1911801953817349},{"$f":"(P55/P58)*P51+(P56/P58)*P52+(P57/P58)*P53","v":9.2118112760261166},{"$f":"(Q55/Q58)*Q51+(Q56/Q58)*Q52+(Q57/Q58)*Q53","v":9.2302047396474585},{"$f":"(R55/R58)*R51+(R56/R58)*R52+(R57/R58)*R53","v":9.2465027009573983},{"$f":"(S55/S58)*S51+(S56/S58)*S52+(S57/S58)*S53","v":9.2465397466539354}]
[null,null,""]
[null,null,"Net PP&E/Gross PP&E Ratio",{"$f":"'Assets Prime - Negative Case'!N104","v":46.48107167470922},{"$f":"'Assets Prime - Negative Case'!O104","v":46.962755610151582},{"$f":"'Assets Prime - Negative Case'!P104","v":45.92001349321874},{"$f":"'Assets Prime - Negative Case'!Q104","v":40.929284249998766},{"$f":"'Assets Prime - Negative Case'!R104","v":40.135256631415544},{"$f":"'Assets Prime - Negative Case'!S104","v":40.719618506644281},{"$f":"'Assets Prime - Negative Case'!T104","v":40.682116837691076},{"$f":"'Assets Prime - Negative Case'!U104","v":39.113297058147658},{"$f":"'Assets Prime - Negative Case'!V104","v":38.865022002506791},{"$f":"'Assets Prime - Negative Case'!W104","v":39.463945256526557},{"$f":"'Assets Prime - Negative Case'!X104","v":20.262688510632234},{"$f":"(O45-O69)/O45*100","v":36.706205412119715},{"$f":"(P45-P69)/P45*100","v":32.902749611108092},{"$f":"(Q45-Q69)/Q45*100","v":28.74541027001505},{"$f":"(R45-R69)/R45*100","v":24.528738572730202},{"$f":"(S45-S69)/S45*100","v":20.528164435341083}]
[null,null,"Implied Average Age of Assets",{"$f":"D47-(D62/100)*D47","v":4.424913547381891},{"$f":"E51-(E62/100)*E51","v":4.5536463500695623},4.8150456994071558,5.2593984245406684,5.594894319683366,5.5941181396238555,5.5976570636535676,5.589604117485667,5.6123966026462533,5.6087341434352656,7.7890226390279258,5.864241868370117,6.2166363629333876,6.6018185689269018,6.9924979850275752,7.363155717065152]
[null,null,"Two-year moving average of implied age",{"$f":"D63","v":4.424913547381891},{"$f":"SUM(D63:E63)/2","v":4.4892799487257271},4.6843460247383586,5.0372220619739121,5.4271463721120172,5.5945062296536108,5.5958876016387116,5.5936305905696173,5.6010003600659601,5.6105653730407594,6.6988783912315952,{"$f":"SUM(M63:O63)/2","v":9.6309993254166528},6.0404391156517523,6.4092274659301447,6.797158276977239,7.1778268510463636]
[]
[null,null,"NP/GP Implied End of Year Accumulated Depreciation Balance",{"$f":"(1-D62/100)*D45","v":6964.1270000000004},{"$f":"(1-E62/100)*E45","v":7459.0000000000009},8738.2029999999995,10817.999999999998,11795.206999999997,13434.800000000005,14733.707999999999,16435.661000000004,17837.305000000004,19825.896273015012,{"$f":"(1-N62/100)*N45","v":27659.894148774096}]
[null,null,"Annual depreciation expense",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O46","v":3639.4228369452903},{"$f":"P46","v":3812.1731820980931},{"$f":"Q46","v":3919.7246694158093},{"$f":"R46","v":3974.7130285709877},{"$f":"S46","v":3986.2431025382166}]
[null,null,"Less: retired accumulated depreciation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O43-(O45-M45)","v":1509.4790411807189},{"$f":"P43-(P45-O45)","v":1645.4365777700727},{"$f":"Q43-(Q45-P45)","v":1904.888388597401},{"$f":"R43-(R45-Q45)","v":2209.9411835944284},{"$f":"S43-(S45-R45)","v":2566.9919332503805}]
[null,null,"Calculated end of year accumulated depreciation",{"$f":"D66","v":6964.1270000000004},7459.0000000000009,8738.2029999999995,10817.999999999998,11795.206999999997,13434.800000000005,14733.707999999999,16435.661000000004,17837.305000000004,{"$f":"M66","v":19825.896273015012},{"$f":"N66","v":27659.894148774096},{"$f":"M69+O67-O68","v":21955.840068779584},{"$f":"O69+P67-P68","v":24122.576673107604},{"$f":"P69+Q67-Q68","v":26137.41295392601},{"$f":"Q69+R67-R68","v":27902.18479890257},{"$f":"R69+S67-S68","v":29321.435968190406}]
[]
[]
[null,null,"CALCULATIONS FOR DEPR ASSETS/LAND:"]
[null,null,"****************************************************************"]
[null,null,"Calculation: GDP Deflator Adjusted Gross PP&E"]
[null,null,"Gross PP&E",{"$f":"'Assets Prime - Negative Case'!N117-D184","v":14020.900390000001},{"$f":"'Assets Prime - Negative Case'!O117-E184","v":14950},{"$f":"'Assets Prime - Negative Case'!P117-F184","v":17013.121780000001},{"$f":"'Assets Prime - Negative Case'!Q117-G184","v":19168.599999999999},{"$f":"'Assets Prime - Negative Case'!R117-H184","v":20565.725569999999},{"$f":"'Assets Prime - Negative Case'!S117-I184","v":24015.200000000001},{"$f":"'Assets Prime - Negative Case'!T117-J184","v":25793.108},{"$f":"'Assets Prime - Negative Case'!U117-K184","v":28208.061000000002},{"$f":"'Assets Prime - Negative Case'!V117-L184","v":31208.871999999999},{"$f":"'Assets Prime - Negative Case'!W117-M184","v":34688.191914070128},{"$f":"'Assets Prime - Negative Case'!X117-N184","v":36741.076148774097},{"$f":"'Assets Prime - Negative Case'!Y117-O184","v":36741.076148774097},{"$f":"'Assets Prime - Negative Case'!Z117-P184","v":38078.683006944993},{"$f":"'Assets Prime - Negative Case'!AA117-Q184","v":38851.939426376324},{"$f":"'Assets Prime - Negative Case'!AB117-R184","v":39157.914089016216},{"$f":"'Assets Prime - Negative Case'!AC117-S184","v":39078.234853175614}]
[null,null,"      Less: Land",{"$f":"'Assets Prime - Negative Case'!N118","v":724.70339000000001},{"$f":"'Assets Prime - Negative Case'!O118","v":732.072},{"$f":"'Assets Prime - Negative Case'!P118","v":670.91499999999996},{"$f":"'Assets Prime - Negative Case'!Q118","v":651.03499999999997},{"$f":"'Assets Prime - Negative Case'!R118","v":657.16499999999996},{"$f":"'Assets Prime - Negative Case'!S118","v":679.25400000000002},{"$f":"'Assets Prime - Negative Case'!T118","v":661.79399999999998},{"$f":"'Assets Prime - Negative Case'!U118","v":666.21400000000006},{"$f":"'Assets Prime - Negative Case'!V118","v":756.71274653749447},{"$f":"'Assets Prime - Negative Case'!W118","v":669.73500000000001},{"$f":"'Assets Prime - Negative Case'!X118","v":709.37063238854739},{"$f":"'Assets Prime - Negative Case'!Y118","v":709.37063238854739},{"$f":"'Assets Prime - Negative Case'!Z118","v":735.19619664327354},{"$f":"'Assets Prime - Negative Case'!AA118","v":750.12568300424414},{"$f":"'Assets Prime - Negative Case'!AB118","v":756.0332247173078},{"$f":"'Assets Prime - Negative Case'!AC118","v":754.49483455999143}]
[null,null,"      Less: Construction in Progress",{"$f":"'Assets Prime - Negative Case'!N119","v":283.74099999999999},{"$f":"'Assets Prime - Negative Case'!O119","v":154.226},{"$f":"'Assets Prime - Negative Case'!P119","v":184.28299999999999},{"$f":"'Assets Prime - Negative Case'!Q119","v":203.922},{"$f":"'Assets Prime - Negative Case'!R119","v":205.46600000000001},{"$f":"'Assets Prime - Negative Case'!S119","v":672.79899999999998},{"$f":"'Assets Prime - Negative Case'!T119","v":292.75400000000002},{"$f":"'Assets Prime - Negative Case'!U119","v":548.00400000000002},{"$f":"'Assets Prime - Negative Case'!V119","v":1275.2370000000001},{"$f":"'Assets Prime - Negative Case'!W119","v":1267.8979999999999},{"$f":"'Assets Prime - Negative Case'!X119","v":1342.9335573983358},{"$f":"'Assets Prime - Negative Case'!Y119","v":1342.9335573983358},{"$f":"'Assets Prime - Negative Case'!Z119","v":1391.8248073217214},{"$f":"'Assets Prime - Negative Case'!AA119","v":1420.0883233364166},{"$f":"'Assets Prime - Negative Case'!AB119","v":1431.2720905322626},{"$f":"'Assets Prime - Negative Case'!AC119","v":1428.3597120487116}]
[null,null,"      Plus: Cumulative PP&E recaptured",{"$f":"'Assets Prime - Negative Case'!N120","v":0},{"$f":"'Assets Prime - Negative Case'!O120","v":0},{"$f":"'Assets Prime - Negative Case'!P120","v":0},{"$f":"'Assets Prime - Negative Case'!Q120","v":0},{"$f":"'Assets Prime - Negative Case'!R120","v":0},{"$f":"'Assets Prime - Negative Case'!S120","v":0},{"$f":"'Assets Prime - Negative Case'!T120","v":0},{"$f":"'Assets Prime - Negative Case'!U120","v":0},{"$f":"'Assets Prime - Negative Case'!V120","v":0},{"$f":"'Assets Prime - Negative Case'!W120","v":0},{"$f":"'Assets Prime - Negative Case'!X120","v":0},{"$f":"'Assets Prime - Negative Case'!Y120","v":0},{"$f":"'Assets Prime - Negative Case'!Z120","v":0},{"$f":"'Assets Prime - Negative Case'!AA120","v":0},{"$f":"'Assets Prime - Negative Case'!AB120","v":0},{"$f":"'Assets Prime - Negative Case'!AC120","v":0}]
[null,null,"      Less: Capital Lease",{"$f":"D184","v":0},{"$f":"E184","v":0},0,0,0,0,0,0,0,0,{"$f":"N184","v":0},0,0,0,0,0]
[null,null,"Gross PP&E Adjusted:",{"$f":"D75-D76-D77+D78-D79","v":13012.456},{"$f":"E75-E76-E77+E78-E79","v":14063.701999999999},16157.923780000001,18313.643,19703.094569999997,22663.147000000001,24838.559999999998,26993.843000000001,29176.922253462504,32750.558914070127,34688.771958987214,{"$f":"O75-O76-O77+O78-O79","v":34688.771958987214},{"$f":"P75-P76-P77+P78-P79","v":35951.662002980003},{"$f":"Q75-Q76-Q77+Q78-Q79","v":36681.725420035662},{"$f":"R75-R76-R77+R78-R79","v":36970.608773766646},{"$f":"S75-S76-S77+S78-S79","v":36895.380306566913}]
[]
[null,null,"Asset Life (three-yr median of depr. Implied)",{"$f":"'Assets Prime - Negative Case'!N93","v":8.4272106541664105},{"$f":"'Assets Prime - Negative Case'!O93","v":8.7302030570317619},{"$f":"'Assets Prime - Negative Case'!P93","v":8.9035630561841614},{"$f":"'Assets Prime - Negative Case'!Q93","v":8.9035630561841614},{"$f":"'Assets Prime - Negative Case'!R93","v":9.3458920975169981},{"$f":"'Assets Prime - Negative Case'!S93","v":9.4367107611324279},{"$f":"'Assets Prime - Negative Case'!T93","v":9.4367107611324279},{"$f":"'Assets Prime - Negative Case'!U93","v":9.1803363417851962},{"$f":"'Assets Prime - Negative Case'!V93","v":9.1803363417851962},{"$f":"'Assets Prime - Negative Case'!W93","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!X93","v":9.768353727434766},{"$f":"'Assets Prime - Negative Case'!Y93","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!Z93","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AA93","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AB93","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AC93","v":9.2651134389294807}]
[null,null,"NP/GP Ratio",{"$f":"'Assets Prime - Negative Case'!N104","v":46.48107167470922},{"$f":"'Assets Prime - Negative Case'!O104","v":46.962755610151582},{"$f":"'Assets Prime - Negative Case'!P104","v":45.92001349321874},{"$f":"'Assets Prime - Negative Case'!Q104","v":40.929284249998766},{"$f":"'Assets Prime - Negative Case'!R104","v":40.135256631415544},{"$f":"'Assets Prime - Negative Case'!S104","v":40.719618506644281},{"$f":"'Assets Prime - Negative Case'!T104","v":40.682116837691076},{"$f":"'Assets Prime - Negative Case'!U104","v":39.113297058147658},{"$f":"'Assets Prime - Negative Case'!V104","v":38.865022002506791},{"$f":"'Assets Prime - Negative Case'!W104","v":39.463945256526557},{"$f":"'Assets Prime - Negative Case'!X104","v":20.262688510632234},{"$f":"'Assets Prime - Negative Case'!Y104","v":39.463945256526557},{"$f":"'Assets Prime - Negative Case'!Z104","v":39.46394525652655},{"$f":"'Assets Prime - Negative Case'!AA104","v":39.463945256526557},{"$f":"'Assets Prime - Negative Case'!AB104","v":39.46394525652655},{"$f":"'Assets Prime - Negative Case'!AC104","v":39.463945256526543}]
[null,null,{"$f":"'Assets Prime - Negative Case'!C105","v":"Implied Average Age of Assets"},{"$f":"'Assets Prime - Negative Case'!N105","v":4.5101528298245892},{"$f":"'Assets Prime - Negative Case'!O105","v":4.6302591310879535},{"$f":"'Assets Prime - Negative Case'!P105","v":4.8150456994071558},{"$f":"'Assets Prime - Negative Case'!Q105","v":5.2593984245406684},{"$f":"'Assets Prime - Negative Case'!R105","v":5.594894319683366},{"$f":"'Assets Prime - Negative Case'!S105","v":5.5941181396238555},{"$f":"'Assets Prime - Negative Case'!T105","v":5.5976570636535676},{"$f":"'Assets Prime - Negative Case'!U105","v":5.589604117485667},{"$f":"'Assets Prime - Negative Case'!V105","v":5.6123966026462533},{"$f":"'Assets Prime - Negative Case'!W105","v":5.6087341434352656},{"$f":"'Assets Prime - Negative Case'!X105","v":7.7890226390279258},{"$f":"'Assets Prime - Negative Case'!Y105","v":5.6087341434352656},{"$f":"'Assets Prime - Negative Case'!Z105","v":5.6087341434352656},{"$f":"'Assets Prime - Negative Case'!AA105","v":5.6087341434352656},{"$f":"'Assets Prime - Negative Case'!AB105","v":5.6087341434352656},{"$f":"'Assets Prime - Negative Case'!AC105","v":5.6087341434352664}]
[null,null,"Two-year moving average of implied age",{"$f":"D84","v":4.5101528298245892},{"$f":"(E84+D84)/2","v":4.5702059804562714},{"$f":"(F84+E84)/2","v":4.7226524152475546},5.0372220619739121,5.4271463721120172,5.5945062296536108,5.5958876016387116,5.5936305905696173,5.6010003600659601,5.6105653730407594,6.6988783912315952,{"$f":"(O84+M84)/2","v":5.6087341434352656},{"$f":"(P84+O84)/2","v":5.6087341434352656},{"$f":"(Q84+P84)/2","v":5.6087341434352656},{"$f":"(R84+Q84)/2","v":5.6087341434352656},{"$f":"(S84+R84)/2","v":5.6087341434352656}]
[null,null,"GDP Deflator (from http://www.imf.org/external/pubs/ft/weo/2008/01/weodata/weorept.aspx?pr.x=28&pr.y=14&sy=1980&ey=2013&scsm=1&ssd=1&sort=country&ds=.&br=1&c=512%2C446%2C914%2C666%2C612%2C668%2C614%2C672%2C311%2C946%2C213%2C137%2C911%2C962%2C193%2C674%2C122%2C676%2C912%2C548%2C313%2C556%2C419%2C678%2C513%2C181%2C316%2C682%2C913%2C684%2C124%2C273%2C339%2C921%2C638%2C948%2C514%2C943%2C218%2C686%2C963%2C688%2C616%2C518%2C223%2C728%2C516%2C558%2C918%2C138%2C748%2C196%2C618%2C278%2C522%2C692%2C622%2C694%2C156%2C142%2C624%2C449%2C626%2C564%2C628%2C283%2C228%2C853%2C924%2C288%2C233%2C293%2C632%2C566%2C636%2C964%2C634%2C182%2C238%2C453%2C662%2C968%2C960%2C922%2C423%2C714%2C935%2C862%2C128%2C716%2C611%2C456%2C321%2C722%2C243%2C942%2C248%2C718%2C469%2C724%2C253%2C576%2C642%2C936%2C643%2C961%2C939%2C813%2C644%2C199%2C819%2C184%2C172%2C524%2C132%2C361%2C646%2C362%2C648%2C364%2C915%2C732%2C134%2C366%2C652%2C734%2C174%2C144%2C328%2C146%2C258%2C463%2C656%2C528%2C654%2C923%2C336%2C738%2C263%2C578%2C268%2C537%2C532%2C742%2C944%2C866%2C176%2C369%2C534%2C744%2C536%2C186%2C429%2C925%2C178%2C746%2C436%2C926%2C136%2C466%2C343%2C112%2C158%2C111%2C439%2C298%2C916%2C927%2C664%2C846%2C826%2C299%2C542%2C582%2C443%2C474%2C917%2C754%2C544%2C698%2C941&s=NGDP_D&grp=0&a=)+B54",0.02,0.02,3.5000000000000003E-2,0.03,2.4E-2,3.4000000000000002E-2,2.1999999999999999E-2,1.9E-2,2.5000000000000001E-2,2.8000000000000001E-2,2.8000000000000001E-2,3.1E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2]
[null,null,"Average GDP Deflator given life of assets",{"$f":"GEOMEAN(D86:OFFSET(D86,0,IF(-ROUND(D82,0)<-2,-2,-ROUND(D82,0))))","v":0.02},{"$f":"GEOMEAN(E86:OFFSET(E86,0,IF(-ROUND(E82,0)<-3,-3,-ROUND(E82,0))))","v":0.02},{"$f":"GEOMEAN(F86:OFFSET(F86,0,IF(-ROUND(F82,0)<-4,-4,-ROUND(F82,0))))","v":2.4101422641752301E-2},{"$f":"GEOMEAN(G86:OFFSET(G86,0,IF(-ROUND(G82,0)<-5,-5,-ROUND(G82,0))))","v":2.5457298950218307E-2},{"$f":"GEOMEAN(H86:OFFSET(H86,0,IF(-ROUND(H82,0)<-6,-6,-ROUND(H82,0))))","v":2.5158926503299758E-2},{"$f":"GEOMEAN(I86:OFFSET(I86,0,IF(-ROUND(I82,0)<-7,-7,-ROUND(I82,0))))","v":2.6453912224012336E-2},{"$f":"GEOMEAN(J86:OFFSET(J86,0,IF(-ROUND(J82,0)<-8,-8,-ROUND(J82,0))))","v":2.576628064846893E-2},{"$f":"GEOMEAN(K86:OFFSET(K86,0,IF(-ROUND(K82,0)<-9,-9,-ROUND(K82,0))))","v":2.4803585571555948E-2},{"$f":"GEOMEAN(L86:OFFSET(L86,0,IF(-ROUND(L82,0)<-10,-10,-ROUND(L82,0))))","v":2.4825332969574208E-2},{"$f":"GEOMEAN(M86:OFFSET(M86,0,IF(-ROUND(M82,0)<-10,-10,-ROUND(M82,0))))","v":2.5125885543716402E-2},{"$f":"GEOMEAN(N86:OFFSET(N86,0,IF(-ROUND(N82,0)<-10,-10,-ROUND(N82,0))))","v":2.5374496684912942E-2},{"$f":"GEOMEAN(O86:OFFSET(O86,0,IF(-ROUND(O82,0)<-11,-11,-ROUND(O82,0))))","v":2.7149844747362872E-2},{"$f":"GEOMEAN(P86:OFFSET(P86,0,IF(-ROUND(P82,0)<-11,-11,-ROUND(P82,0))))","v":2.6990562774416891E-2},{"$f":"GEOMEAN(Q86:OFFSET(Q86,0,IF(-ROUND(Q82,0)<-11,-11,-ROUND(Q82,0))))","v":2.7249040133020857E-2},{"$f":"GEOMEAN(R86:OFFSET(R86,0,IF(-ROUND(R82,0)<-11,-11,-ROUND(R82,0))))","v":2.8130760831783948E-2},{"$f":"GEOMEAN(S86:OFFSET(S86,0,IF(-ROUND(S82,0)<-11,-11,-ROUND(S82,0))))","v":2.8046907401079509E-2}]
[]
[null,null,"GDP Deflator Adjustment",{"$f":"(((1+D87)^D84)*D80)-D80","v":1215.6588776618009},1350.4869824898597,1963.2959179522004,2588.684610049906,2938.6586322924268,3564.2060801906446,3801.3516013829576,3961.9306059806549,4305.022322358378,4890.7889206900727,{"$f":"(((1+N87)^N84)*N80)-N80","v":7476.3201017238316},5623.7384206387142,5792.1523971426941,5969.9308316356401,6224.3049803703689,6191.9243365802249]
[null,null,"GDP Deflator Adj'd PP&E w/o CIP",{"$f":"D80*((1+D87)^D84)","v":14228.114877661801},15414.188982489859,18121.219697952201,20902.327610049906,22641.753202292424,26227.353080190645,28639.911601382955,30955.773605980656,33481.944575820882,37641.347834760199,{"$f":"N80*((1+N87)^N84)","v":42165.092060711046},40312.510379625928,41743.814400122697,42651.656251671302,43194.913754137015,43087.304643147138]
[null,null,"      Add back Construction In Progress",{"$f":"D77","v":283.74099999999999},154.226,184.28299999999999,203.922,205.46600000000001,672.79899999999998,292.75400000000002,548.00400000000002,1275.2370000000001,1267.8979999999999,{"$f":"N77","v":1342.9335573983358},1342.9335573983358,1391.8248073217214,1420.0883233364166,1431.2720905322626,1428.3597120487116]
[]
[null,null,"GDP Deflator Adjusted Gross PP&E",{"$f":"D90+D91","v":14511.855877661801},{"$f":"E90+E91","v":15568.41498248986},18305.502697952201,21106.249610049905,22847.219202292425,26900.152080190644,28932.665601382956,31503.777605980657,34757.181575820883,38909.245834760201,{"$f":"N90+N91","v":43508.025618109379},41655.443937024262,{"$f":"P90+P91","v":43135.639207444416},{"$f":"Q90+Q91","v":44071.744575007717},{"$f":"R90+R91","v":44626.185844669279},{"$f":"S90+S91","v":44515.664355195848}]
[]
[null,null,"Land",{"$f":"D76","v":724.70339000000001},{"$f":"E76","v":732.072},670.91499999999996,651.03499999999997,657.16499999999996,679.25400000000002,661.79399999999998,666.21400000000006,756.71274653749447,669.73500000000001,{"$f":"N76","v":709.37063238854739},709.37063238854739,735.19619664327354,750.12568300424414,756.0332247173078,754.49483455999143]
[null,null,"GDP Deflator Factor for PP&E (assumed for land)",{"$f":"D90/D80","v":1.0934227080315815},1.0960264219541811,1.1215066950855612,1.1413527942010175,1.1491470602169691,1.1572688064985257,1.1530423503368536,1.146771639961774,1.1475488841818293,1.1493345177260141,{"$f":"N90/N80","v":1.2155256493531434},1.1621198475197594,1.1611094473647028,1.162749455301654,1.1683581955184619,1.1678238382456283]
[]
[null,null,"GDP Deflator Adj'd Land",{"$f":"D95*D96","v":792.40714321346729},{"$f":"E95*E96","v":802.37025477284124},752.43566433332921,743.06061637265941,755.17922782748451,786.07946588934965,763.07650919882769,763.99532134549338,868.36486793526922,769.74955322923211,{"$f":"N95*N96","v":862.25819856613907},824.37369114637397,853.64324958910265,872.20822932096598,883.31761418271753,881.11705363234955]
[null,null,"****************************************************************"]
[]
[]
[]
[null,null,"****************************************************************"]
[null,null,"Calculation: Capitalized Operating Leases"]
[null,null,"Op Lease expense",{"$f":"'Earnings Prime - Negative Case'!N11+D188","v":131.9801550000002},{"$f":"'Earnings Prime - Negative Case'!O11+E188","v":198.42451100000017},{"$f":"'Earnings Prime - Negative Case'!P11+F188","v":151.54868799999986},{"$f":"'Earnings Prime - Negative Case'!Q11+G188","v":182.62916899999988},{"$f":"'Earnings Prime - Negative Case'!R11+H188","v":189.1414920000002},{"$f":"'Earnings Prime - Negative Case'!S11+I188","v":301.13194300000032},{"$f":"'Earnings Prime - Negative Case'!T11+J188","v":396.38434599999982},{"$f":"'Earnings Prime - Negative Case'!U11+K188","v":331.89944099999957},{"$f":"'Earnings Prime - Negative Case'!V11+L188","v":401.53974199999993},{"$f":"'Earnings Prime - Negative Case'!W11+M188","v":390.934123},{"$f":"'Assets Prime - Negative Case'!X153","v":0},{"$f":"'Earnings Prime - Negative Case'!Y11+O188","v":89.393749702588991},{"$f":"'Earnings Prime - Negative Case'!Z11+P188","v":86.480549180712472},{"$f":"'Earnings Prime - Negative Case'!AA11+Q188","v":87.892539846442247},{"$f":"'Earnings Prime - Negative Case'!AB11+R188","v":87.892539846442247},{"$f":"'Earnings Prime - Negative Case'!AC11+S188","v":87.892539846442247}]
[null,null,"Estimated life of assets being leased  (NOT the life of the lease but of the asset leased)",{"$f":"'Assets Prime - Negative Case'!N94","v":8.4272106541664105},{"$f":"'Assets Prime - Negative Case'!O94","v":8.7302030570317619},{"$f":"'Assets Prime - Negative Case'!P94","v":8.9035630561841614},{"$f":"'Assets Prime - Negative Case'!Q94","v":8.9035630561841614},{"$f":"'Assets Prime - Negative Case'!R94","v":9.3458920975169981},{"$f":"'Assets Prime - Negative Case'!S94","v":9.4367107611324279},{"$f":"'Assets Prime - Negative Case'!T94","v":9.4367107611324279},{"$f":"'Assets Prime - Negative Case'!U94","v":9.1803363417851962},{"$f":"'Assets Prime - Negative Case'!V94","v":9.1803363417851962},{"$f":"'Assets Prime - Negative Case'!W94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!X94","v":9.768353727434766},{"$f":"'Assets Prime - Negative Case'!Y94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!Z94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AA94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AB94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AC94","v":9.2651134389294807}]
[null,null,"Estim. REAL secured debt rate (e.g. A-rated bond rate after before inflation)",3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[]
[null,null,"Captialized Operating Leases (estimate if current gross value of leased assets had they been purchased)",{"$f":"-PV(D107,D106,D105,0)","v":961.54171999621406},{"$f":"-PV(E107,E106,E105,0)","v":1490.7887637548629},1158.1945706836141,1395.7238084717717,1507.2744707237255,2419.7563373585053,3185.1603775664717,2604.5174509752383,3151.0064076880922,3092.1791836312877,{"$f":"-PV(N107,N106,N105,0)","v":0},{"$f":"-PV(O107,O106,O105,0)","v":707.07946867327121},684.03687023657665,695.20532007806389,695.20532007806389,695.20532007806389]
[]
[]
[null,null,"Debt value of capitalized operating leases"]
[null,null,"Op Lease expense taken out of ROI and free cash flows",{"$f":"D105","v":131.9801550000002},{"$f":"E105","v":198.42451100000017},151.54868799999986,182.62916899999988,189.1414920000002,301.13194300000032,396.38434599999982,331.89944099999957,401.53974199999993,390.934123,{"$f":"N105","v":0},89.393749702588991,86.480549180712472,87.892539846442247,87.892539846442247,87.892539846442247]
[null,null,"Economic depreciation recaptured through life of capitalized operating leases",{"$f":"D109/D106","v":114.09964215393478},{"$f":"E109/E106","v":170.76220954037302},130.08214389846603,156.76014194141544,161.27668231095626,256.41946633830372,337.52866419148836,283.70610335054101,343.23430976553431,333.74434150355825,{"$f":"N109/N106","v":0},76.316331508939342,73.829303304851095,75.034733752638218,75.034733752638218,75.034733752638218]
[null,null,"Annual claim lessors have on the EV of the firm",{"$f":"D113-D114","v":17.880512846065415},{"$f":"E113-E114","v":27.662301459627145},21.466544101533827,25.869027058584436,27.864809689043938,44.712476661696599,58.855681808511463,48.193337649458556,58.305432234465627,57.189781496441753,0,13.077418193649649,12.651245875861377,12.85780609380403,12.85780609380403,12.85780609380403]
[]
[null,null,"Cap. Lease Debt: Present value of all future claims",{"$f":"D115/D107","v":558.76602643954425},{"$f":"E115/E107","v":864.4469206133482},670.82950317293205,808.40709558076355,870.77530278262304,1397.2648956780188,1839.2400565159833,1506.0418015455798,1822.0447573270508,1787.1806717638049,{"$f":"N115/N107","v":0},408.6693185515515,395.35143362066805,401.8064404313759,401.8064404313759,401.8064404313759]
[]
[null,null,"Percent of Capitalized Operating Leases",{"$f":"D117/D109","v":0.58111469821792472},{"$f":"E117/E109","v":0.57985875774650864},0.57920276968400985,0.57920276968400908,0.57771515387274874,0.57744032905533138,0.57744032905533027,0.57824216189515487,0.57824216189515565,0.5779680172560494,{"$f":"N117/N109","v":{"$error":"#DIV/0!"}},0.57796801725604952,0.57796801725604985,0.57796801725604963,0.57796801725604963,0.57796801725604963]
[null,null,"****************************************************************"]
[]
[]
[null,null,"****************************************************************"]
[null,null,"Calculation: Capitalized Research and Development"]
[null,null,"R&D expense",{"$f":"'Earnings Prime - Negative Case'!N12","v":0},{"$f":"'Earnings Prime - Negative Case'!O12","v":0},{"$f":"'Earnings Prime - Negative Case'!P12","v":0},{"$f":"'Earnings Prime - Negative Case'!Q12","v":0},{"$f":"'Earnings Prime - Negative Case'!R12","v":61.845073970000001},{"$f":"'Earnings Prime - Negative Case'!S12","v":70.923150000000007},{"$f":"'Earnings Prime - Negative Case'!T12","v":56.762832000000003},{"$f":"'Earnings Prime - Negative Case'!U12","v":79.590670000000003},{"$f":"'Earnings Prime - Negative Case'!V12","v":77.609619440000003},{"$f":"'Earnings Prime - Negative Case'!W12","v":72.994618939999995},null,{"$f":"'Earnings Prime - Negative Case'!Y12","v":16.691463628408364},{"$f":"'Earnings Prime - Negative Case'!Z12","v":16.147515301876158},{"$f":"'Earnings Prime - Negative Case'!AA12","v":16.411160030048894},{"$f":"'Earnings Prime - Negative Case'!AB12","v":16.411160030048894},{"$f":"'Earnings Prime - Negative Case'!AC12","v":16.411160030048894}]
[null,null,"Estimated life of R&D",{"$f":"'Assets Prime - Negative Case'!N95","v":4},{"$f":"'Assets Prime - Negative Case'!O95","v":4},{"$f":"'Assets Prime - Negative Case'!P95","v":4},{"$f":"'Assets Prime - Negative Case'!Q95","v":4},{"$f":"'Assets Prime - Negative Case'!R95","v":4},{"$f":"'Assets Prime - Negative Case'!S95","v":4},{"$f":"'Assets Prime - Negative Case'!T95","v":4},{"$f":"'Assets Prime - Negative Case'!U95","v":4},{"$f":"'Assets Prime - Negative Case'!V95","v":4},{"$f":"'Assets Prime - Negative Case'!W95","v":4},null,{"$f":"'Assets Prime - Negative Case'!Y95","v":4},{"$f":"'Assets Prime - Negative Case'!Z95","v":4},{"$f":"'Assets Prime - Negative Case'!AA95","v":4},{"$f":"'Assets Prime - Negative Case'!AB95","v":4},{"$f":"'Assets Prime - Negative Case'!AC95","v":4}]
[null,null,"Multiple-based capitalization of R&D",{"$f":"D125*D126","v":0},{"$f":"E125*E126","v":0},0,0,247.38029588000001,283.69260000000003,227.05132800000001,318.36268000000001,310.43847776000001,291.97847575999998,null,66.765854513633457,64.590061207504633,65.644640120195575,65.644640120195575,65.644640120195575]
[]
[null,null,"MANUAL FORMULA changes after X yrs.",{"$f":"IF(D126<D134,SUM(OFFSET(D125,0,-D126+1):D125),SUM(OFFSET(D125,0,-D134+1):D125)+D125*(D126-D134)/2)","v":0},{"$f":"IF(E126<E134,SUM(OFFSET(E125,0,-E126+1):E125),SUM(OFFSET(E125,0,-E134+1):E125)+E125*(E126-E134)/2)","v":0},{"$f":"IF(F126<F134,SUM(OFFSET(F125,0,-F126+1):F125),SUM(OFFSET(F125,0,-F134+1):F125)+F125*(F126-F134)/2)","v":0},{"$f":"IF(G126<G134,SUM(OFFSET(G125,0,-G126+1):G125),SUM(OFFSET(G125,0,-G134+1):G125)+G125*(G126-G134)/2)","v":0},{"$f":"IF(H126<H134,SUM(OFFSET(H125,0,-H126+1):H125),SUM(OFFSET(H125,0,-H134+1):H125)+H125*(H126-H134)/2)","v":61.845073970000001},{"$f":"IF(I126<I134,SUM(OFFSET(I125,0,-I126+1):I125),SUM(OFFSET(I125,0,-I134+1):I125)+I125*(I126-I134)/2)","v":132.76822397000001},{"$f":"IF(J126<J134,SUM(OFFSET(J125,0,-J126+1):J125),SUM(OFFSET(J125,0,-J134+1):J125)+J125*(J126-J134)/2)","v":189.53105597000001},{"$f":"IF(K126<K134,SUM(OFFSET(K125,0,-K126+1):K125),SUM(OFFSET(K125,0,-K134+1):K125)+K125*(K126-K134)/2)","v":269.12172597},{"$f":"IF(L126<L134,SUM(OFFSET(L125,0,-L126+1):L125),SUM(OFFSET(L125,0,-L134+1):L125)+L125*(L126-L134)/2)","v":284.88627144000003},{"$f":"IF(M126<M134,SUM(OFFSET(M125,0,-M126+1):M125),SUM(OFFSET(M125,0,-M134+1):M125)+M125*(M126-M134)/2)","v":286.95774038000002},null,{"$f":"IF(O126<O134,SUM(OFFSET(O125,0,-O126):O125),SUM(OFFSET(O125,0,-O134+1):O125)+O125*(O126-O134)/2)","v":246.88637200840839},{"$f":"IF(P126<P134,SUM(OFFSET(P125,0,-P126):P125),SUM(OFFSET(P125,0,-P134+1):P125)+P125*(P126-P134)/2)","v":183.44321731028452},{"$f":"IF(Q126<Q134,SUM(OFFSET(Q125,0,-Q126):Q125),SUM(OFFSET(Q125,0,-Q134+1):Q125)+Q125*(Q126-Q134)/2)","v":122.2447579003334},{"$f":"IF(R126<R134,SUM(OFFSET(R125,0,-R126):R125),SUM(OFFSET(R125,0,-R134+1):R125)+R125*(R126-R134)/2)","v":65.661298990382306},{"$f":"IF(S126=4,IF(S126<S134,SUM(OFFSET(S125,0,-S126+1):S125),SUM(OFFSET(S125,0,-S134+1):S125)+S125*(S126-S134)/2),IF(S126<S134,SUM(OFFSET(S125,0,-S126):S125),SUM(OFFSET(S125,0,-S134+1):S125)+S125*(S126-S134)/2))","v":65.380995392022839}]
[null,null,"GDP Deflator adjustment factor",{"$f":"(1+D87)^(D126/5)","v":1.0159682532195475},{"$f":"(1+E87)^(E126/4)","v":1.02},{"$f":"(1+F87)^(F126/3)","v":1.0322636298132377},{"$f":"(1+G87)^(G126/2)","v":1.0515626719702771},1.0509508245893977,1.0536076339199805,1.0521964625153934,1.0502223890003175,1.0502669630961987,1.0508830812117889,null,1.0550368035645314,1.0547096160277136,1.0552405904542126,1.057052861368543,1.0568804438169235]
[]
[null,null,"GDP Deflator Adjusted Capitalized R&D",{"$f":"D129*D130","v":0},{"$f":"E129*E130","v":0},0,0,64.996131485563794,139.88561431678974,199.42390662844105,282.63766198010217,299.20663913308817,301.55903438810697,{"$f":"O132","v":260.474208767395},260.474208767395,193.47932529221862,128.99763050668008,69.407463978959044,69.099895427113324]
[null,null,"****************************************************************"]
[null,null,null,{"$f":"COUNT($D$126:D126)","v":1},{"$f":"COUNT($D$126:E126)","v":2},{"$f":"COUNT($D$126:F126)","v":3},{"$f":"COUNT($D$126:G126)","v":4},{"$f":"COUNT($D$126:H126)","v":5},{"$f":"COUNT($D$126:I126)","v":6},{"$f":"COUNT($D$126:J126)","v":7},{"$f":"COUNT($D$126:K126)","v":8},{"$f":"COUNT($D$126:L126)","v":9},{"$f":"COUNT($D$126:M126)","v":10},{"$f":"COUNT($D$126:N126)","v":10},{"$f":"COUNT($D$126:O126)","v":11},{"$f":"COUNT($D$126:P126)","v":12},{"$f":"COUNT($D$126:Q126)","v":13},{"$f":"COUNT($D$126:R126)","v":14},{"$f":"COUNT($D$126:S126)","v":15}]
[null,"","","","","","","","","","","","","","",""]
[]
[]
[]
[null,null,"Cash & Short-Term Investments",{"$f":"D4*$U139","v":4007.1994199999999},5018.3487809999997,6190.9659629999996,8079.5325600000006,7353.4403700000003,5989.7815920000003,7963.732422,8913.4893630000006,6856.6259430000009,11177.888976,{"$f":"N4*$U139","v":12918.418605000001},12918.418605000001,12497.42783162812,12090.156479857553,11696.157455497691,11314.998234448492,null,0.9]
[null,null,"Accounts Receivable",{"$f":"D5*$U140","v":372.10674},454.58665999999999,451.28511500000002,438.63263749999999,459.42783750000001,597.15426249999996,613.65637500000003,713.47429250000005,1817.5655449999999,1263.7847200000001,{"$f":"N5*$U140","v":782.53358749999995},288.9859142268748,279.56832162178114,284.13290711879063,284.13290711879063,284.13290711879063,null,0.25]
[null,null,"Inventory",{"$f":"D6*$U141","v":189.95141699999999},244.41420299999999,409.11966150000001,259.41141374999995,320.17007325000003,429.01549199999994,394.46152215000001,534.06481980000001,895.77209909999999,821.7624464999999,{"$f":"N6*$U141","v":734.39031899999998},187.90998824476668,181.78629975824813,184.75437247341824,184.75437247341824,184.75437247341824,null,0.15]
[null,null,"Other Current Assets",{"$f":"D7*$U142","v":45.086505000000002},114.27799399999999,51.709322999999998,24.015872999999999,78.436050000000009,135.49147000000002,66.284258000000008,95.308784000000003,167.93789500000003,246.67575900000003,{"$f":"N7*$U142","v":183.33557300000001},56.406616256780858,54.568414095407789,55.459366940600603,55.459366940600603,55.459366940600603,null,0.1]
[null,null,"Current Assets",{"$f":"SUM(D139:D142)","v":4614.3440820000005},5831.6276379999999,7103.0800624999993,8801.5924842500008,8211.4743307500012,7151.4428164999999,9038.13457715,10256.3372593,9737.9014821000019,13510.111901499999,14618.678084500001,13451.721123728423,13013.350867103556,12614.503126390362,12220.5041020305,11839.344880981302]
[null,null,""]
[null,null,"Accounts Payable",{"$f":"D10*$U145","v":2813.6544100000001},2257.2556300000001,3508.73155,3720.4131499999999,3601.6004499999999,10165.594870000001,4717.0644400000001,6006.6398399999998,6575.8662000000004,9433.7667299999994,{"$f":"N10*$U145","v":9083.7428600000003},2157.1915373942206,2086.8920865552941,2120.9653223813521,2120.9653223813521,2120.9653223813521,null,1]
[null,null,"Income Taxes Payable",{"$f":"D11*$U146","v":8.8503500000000006},83.725089999999994,82.483159999999998,135.93425999999999,167.75149999999999,154.71708000000001,78.958190000000002,154.74454,181.82912999999999,235.98,{"$f":"N11*$U146","v":247.6157},53.960848679400002,52.202350204319529,53.054671702228042,53.054671702228042,53.054671702228042,null,1]
[null,null,"Other Current Liabilities",{"$f":"D12*$U147","v":3493.7576300000001},5015.4011499999997,4913.0373400000008,5418.7673299999997,5741.2975399999996,104.76317999999998,7252.3700800000006,8350.9530500000001,9752.7049900000002,10188.131369999999,{"$f":"N12*$U147","v":10056.398730000001},2329.6898685584297,2253.7689706939309,2290.566849286045,2290.566849286045,2290.566849286045,null,1]
[null,null,"Long Term Deferred Revenue",{"$f":"D13*$U148","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N13*$U148","v":0},0,0,0,0,0,null,1]
[null,null,"Current Liabilities",{"$f":"SUM(D145:D148)","v":6316.2623899999999},7356.3818699999993,8504.252050000001,9275.1147399999991,9510.6494899999998,10425.075130000001,12048.39271,14512.33743,16510.400320000001,19857.878099999998,19387.757290000001,4540.8422546320508,4392.8634074535439,4464.5868433696251,4464.5868433696251,4464.5868433696251]
[null,null,""]
[null,null,"Net Working Capital",{"$f":"D143-D149","v":-1701.9183079999993},-1524.7542319999993,-1401.1719875000017,-473.52225574999829,-1299.1751592499986,-3273.6323135000011,-3010.25813285,-4256.0001706999992,-6772.4988378999988,-6347.7661984999995,{"$f":"N143-N149","v":-4769.0792055000002},8910.878869096372,8620.4874596500122,8149.916283020737,7755.9172586608747,7374.7580376116766]
[null,null,""]
[null,null,"GDP Deflator Adj'd Land ",{"$f":"D18*$U153","v":888.69842880811814},890.66216212938639,840.22197141577487,827.4310367720368,834.76691867503371,864.04279220974627,829.18799631434058,814.6449063126239,914.87340233100656,795.87445157874993,{"$f":"N18*$U153","v":725.54769767535993},822.43690899285912,896.38476739197642,958.24406403534988,1013.9606199944993,1066.0362559002042,null,1]
[null,null,"LT Investments @ Cost",{"$f":"D19*$U154","v":0},46.164340000000003,76.757210000000001,155.22848999999999,179.10164,123.83795000000001,1262.58276,1143.7245499999999,1092.5493300000001,5922.5475900000001,{"$f":"N19*$U154","v":5883.2453100000002},1354.2914412261005,1310.157231099791,1331.548512705619,1331.548512705619,1331.548512705619,null,1]
[null,null,"Other Assets Adjusted for Pensions",{"$f":"D20*$U155","v":210.42837300000002},239.71049800000003,282.22974900000003,307.96396100000004,323.328305,604.50488600000006,498.532285,562.26552200000003,625.60613599999999,771.20488999999998,{"$f":"N20*$U155","v":833.981584},176.34914132597393,170.60220250471957,173.38766952327697,173.38766952327697,173.38766952327697,null,0.1]
[null,null,"Non-Depreciating Intangible Assets",{"$f":"D21*$U156","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N21*$U156","v":0},0,0,0,0,0,null,0]
[null,null,""]
[null,null,"Total Non-Depreciating Assets",{"$f":"SUM(D153:D156)+D151","v":-602.79150619188113},-348.21723187061298,-201.96305708422688,817.1012320220384,38.021704425035068,-1681.2466852902548,-419.95509153565945,-1735.3651923873754,-4139.4699695689924,1141.8607330787509,{"$f":"SUM(N153:N156)+N151","v":2673.69538617536},11263.956360641305,10997.631660646499,10613.096529284983,10274.81406088427,9945.7304757407765]
[null,null,""]
[null,null,"GDP Deflator Adjusted Gross PP&E w/CIP",{"$f":"D25*$U160","v":2290.7803437065941},2457.5643063994708,2889.6294254607392,3331.7435167263779,3606.5656314525222,4246.3445163395299,4567.188525673464,4973.053419264832,5486.6220439173949,6142.0493903828419,{"$f":"N25*$U160","v":6867.9933648504939},6575.5526366681461,6809.2100171514685,6956.9796610709036,7044.5014207264348,7027.0549646854379,null,{"$f":"0.4*('Assets Prime - Negative Case'!Y104/100)","v":0.15785578102610623}]
[null,null,"Capitalized Operating Leases",{"$f":"D26*$U161","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N26*$U161","v":0},0,0,0,0,0,null,0,"*We assume capitalize operating leases are also worth nothing"]
[null,null,"Capitalized Research & Development",{"$f":"D27*$U162","v":0},0,0,0,9.7494197228345687,20.982842147518461,29.913585994266157,42.395649297015325,44.880995869963222,45.233855158216045,{"$f":"N27*$U162","v":39.071131315109248},39.071131315109248,29.02189879383279,19.34964457600201,10.411119596843855,10.364984314066998,null,0.15]
[null,null,"Intangibles Included in Depreciating Assets",{"$f":"D28*$U163","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N28*$U163","v":0},0,0,0,0,0,null,0]
[null,null,""]
[null,null,"Total Depreciating Assets",{"$f":"SUM(D160:D163)","v":2290.7803437065941},2457.5643063994708,2889.6294254607392,3331.7435167263779,3616.315051175357,4267.3273584870485,4597.1021116677302,5015.4490685618475,5531.5030397873579,6187.283245541058,{"$f":"SUM(N160:N163)","v":6907.0644961656035},6614.6237679832557,6838.2319159453009,6976.3293056469056,7054.9125403232783,7037.4199489995053]
[null,null,""]
[null,null,"Total Assets'",{"$f":"D158+D165","v":1687.9888375147129},2109.3470745288578,2687.6663683765123,4148.8447487484164,3654.3367556003923,2586.0806731967937,4177.1470201320708,3280.0838761744722,1392.0330702183655,7329.1439786198089,{"$f":"N158+N165","v":9580.7598823409644},17878.580128624562,17835.863576591801,17589.425834931888,17329.726601207549,16983.150424740281]
[]
[null,null,"Credit Facility"]
[null,null,"Credit Facility Recovery Rate",{"$f":"D167/D169","v":{"$error":"#DIV/0!"}},{"$f":"E167/E169","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"  Book Value of Debt",{"$f":"'Enterprise Value Prime'!N6*$U$172-D169","v":228.09650999999999},{"$f":"'Enterprise Value Prime'!O6*$U$172-E169","v":300.87000999999998},{"$f":"'Enterprise Value Prime'!P6*$U$172-F169","v":2929.3553900000002},{"$f":"'Enterprise Value Prime'!Q6*$U$172-G169","v":2796.7018600000001},{"$f":"'Enterprise Value Prime'!R6*$U$172-H169","v":4234.7445100000004},{"$f":"'Enterprise Value Prime'!S6*$U$172-I169","v":5620.0440200000003},{"$f":"'Enterprise Value Prime'!T6*$U$172-J169","v":5450.2392399999999},{"$f":"'Enterprise Value Prime'!U6*$U$172-K169","v":5173.7783399999998},{"$f":"'Enterprise Value Prime'!V6*$U$172-L169","v":7010.0784400000002},{"$f":"'Enterprise Value Prime'!W6*$U$172-M169","v":10035.909879999999},{"$f":"O172","v":10545.86413},{"$f":"'Enterprise Value Prime'!X6*$U$172-O169","v":10545.86413},null,null,null,null,null,1]
[null,null,"  + Operating Lease Debt",{"$f":"'Enterprise Value Prime'!N7*$U$173","v":0},{"$f":"'Enterprise Value Prime'!O7*$U$173","v":0},{"$f":"'Enterprise Value Prime'!P7*$U$173","v":0},{"$f":"'Enterprise Value Prime'!Q7*$U$173","v":0},{"$f":"'Enterprise Value Prime'!R7*$U$173","v":0},{"$f":"'Enterprise Value Prime'!S7*$U$173","v":0},{"$f":"'Enterprise Value Prime'!T7*$U$173","v":0},{"$f":"'Enterprise Value Prime'!U7*$U$173","v":0},{"$f":"'Enterprise Value Prime'!V7*$U$173","v":0},{"$f":"'Enterprise Value Prime'!W7*$U$173","v":0},{"$f":"O173","v":0},{"$f":"'Enterprise Value Prime'!X7*$U$173","v":0},null,null,null,null,null,0]
[null,null,"  + Other Long Term Liabilities",{"$f":"'Enterprise Value Prime'!N8*$U$174","v":1262.2197799999999},{"$f":"'Enterprise Value Prime'!O8*$U$174","v":1068.9789800000001},{"$f":"'Enterprise Value Prime'!P8*$U$174","v":1079.36456},{"$f":"'Enterprise Value Prime'!Q8*$U$174","v":1040.66795},{"$f":"'Enterprise Value Prime'!R8*$U$174","v":1338.69965},{"$f":"'Enterprise Value Prime'!S8*$U$174","v":1552.72732},{"$f":"'Enterprise Value Prime'!T8*$U$174","v":1641.8723},{"$f":"'Enterprise Value Prime'!U8*$U$174","v":1728.5800300000001},{"$f":"'Enterprise Value Prime'!V8*$U$174","v":1676.4111399999999},{"$f":"'Enterprise Value Prime'!W8*$U$174","v":1646.14014},1646.14014,{"$f":"'Enterprise Value Prime'!X8*$U$174","v":1646.14014},null,null,null,null,null,1]
[null,null,"  + Preferred Stock",{"$f":"'Enterprise Value Prime'!N9*$U$175","v":0},{"$f":"'Enterprise Value Prime'!O9*$U$175","v":0},{"$f":"'Enterprise Value Prime'!P9*$U$175","v":0},{"$f":"'Enterprise Value Prime'!Q9*$U$175","v":0},{"$f":"'Enterprise Value Prime'!R9*$U$175","v":0},{"$f":"'Enterprise Value Prime'!S9*$U$175","v":0},{"$f":"'Enterprise Value Prime'!T9*$U$175","v":0},{"$f":"'Enterprise Value Prime'!U9*$U$175","v":0},{"$f":"'Enterprise Value Prime'!V9*$U$175","v":0},{"$f":"'Enterprise Value Prime'!W9*$U$175","v":0},0,{"$f":"'Enterprise Value Prime'!X9*$U$175","v":0},null,null,null,null,null,0]
[null,null,"  + Pension Obligations",{"$f":"'Enterprise Value Prime'!N10*$U$176","v":778.23471999999992},{"$f":"'Enterprise Value Prime'!O10*$U$176","v":463.59703000000002},{"$f":"'Enterprise Value Prime'!P10*$U$176","v":453.81374000000005},{"$f":"'Enterprise Value Prime'!Q10*$U$176","v":240.69071999999994},{"$f":"'Enterprise Value Prime'!R10*$U$176","v":163.69183999999996},{"$f":"'Enterprise Value Prime'!S10*$U$176","v":0},{"$f":"'Enterprise Value Prime'!T10*$U$176","v":521.57859999999982},{"$f":"'Enterprise Value Prime'!U10*$U$176","v":932.84110999999984},{"$f":"'Enterprise Value Prime'!V10*$U$176","v":832.3902499999997},{"$f":"'Enterprise Value Prime'!W10*$U$176","v":1466.5303899999999},1466.5303899999999,{"$f":"'Enterprise Value Prime'!X10*$U$176","v":1466.5303899999999},null,null,null,null,null,1]
[null,null,"  + Stock Option Claims",{"$f":"'Enterprise Value Prime'!N11*$U$177","v":0},{"$f":"'Enterprise Value Prime'!O11*$U$177","v":0},{"$f":"'Enterprise Value Prime'!P11*$U$177","v":0},{"$f":"'Enterprise Value Prime'!Q11*$U$177","v":0},{"$f":"'Enterprise Value Prime'!R11*$U$177","v":0},{"$f":"'Enterprise Value Prime'!S11*$U$177","v":0},{"$f":"'Enterprise Value Prime'!T11*$U$177","v":0},{"$f":"'Enterprise Value Prime'!U11*$U$177","v":0},{"$f":"'Enterprise Value Prime'!V11*$U$177","v":0},{"$f":"'Enterprise Value Prime'!W11*$U$177","v":0},0,{"$f":"'Enterprise Value Prime'!X11*$U$177","v":0},null,null,null,null,null,0]
[null,null,"Total Debt Prime",{"$f":"SUM(D172:D177)","v":2268.5510100000001},1833.4460199999999,4462.5336900000002,4078.0605300000002,5737.1360000000004,7172.7713400000002,7613.6901399999997,7835.1994799999993,9518.8798299999999,13148.580409999999,{"$f":"SUM(N172:N177)","v":13658.534659999999},13658.534659999999]
[]
[null,null,"Recovery Rate",{"$f":"(D167-D169)/D178","v":0.74408238125300641},{"$f":"(E167-E169)/E178","v":1.1504822348295032},0.60227363087459673,1.0173573242053904,0.63696184918753751,0.36054135153802264,0.54863633052080985,0.4186343799602244,0.14623916837684939,0.55740952635812413,0.70144859026487727,1.3089676582205607]
[]
[]
[null,null,"Capital Lease Adjustments (Input in Recovery Rate Tab)"]
[null,null,"Decrease in PP&E",{"$f":"'Recovery Rate'!N184","v":0},{"$f":"'Recovery Rate'!O184","v":0},{"$f":"'Recovery Rate'!P184","v":0},{"$f":"'Recovery Rate'!Q184","v":0},{"$f":"'Recovery Rate'!R184","v":0},{"$f":"'Recovery Rate'!S184","v":0},{"$f":"'Recovery Rate'!T184","v":0},{"$f":"'Recovery Rate'!U184","v":0},{"$f":"'Recovery Rate'!V184","v":0},{"$f":"'Recovery Rate'!W184","v":0},{"$f":"'Recovery Rate'!X184","v":0},{"$f":"'Recovery Rate'!Y184","v":0},{"$f":"'Recovery Rate'!Z184","v":0},{"$f":"'Recovery Rate'!AA184","v":0},{"$f":"'Recovery Rate'!AB184","v":0},{"$f":"'Recovery Rate'!AC184","v":0}]
[null,null,"Decrease in Depreciation Expense",{"$f":"'Recovery Rate'!N185","v":0},{"$f":"'Recovery Rate'!O185","v":0},{"$f":"'Recovery Rate'!P185","v":0},{"$f":"'Recovery Rate'!Q185","v":0},{"$f":"'Recovery Rate'!R185","v":0},{"$f":"'Recovery Rate'!S185","v":0},{"$f":"'Recovery Rate'!T185","v":0},{"$f":"'Recovery Rate'!U185","v":0},{"$f":"'Recovery Rate'!V185","v":0},{"$f":"'Recovery Rate'!W185","v":0},{"$f":"'Recovery Rate'!X185","v":0},{"$f":"'Recovery Rate'!Y185","v":0},{"$f":"'Recovery Rate'!Z185","v":0},{"$f":"'Recovery Rate'!AA185","v":0},{"$f":"'Recovery Rate'!AB185","v":0},{"$f":"'Recovery Rate'!AC185","v":0}]
[null,null,"Decrease in Interest Expense",{"$f":"'Recovery Rate'!N186","v":0},{"$f":"'Recovery Rate'!O186","v":0},{"$f":"'Recovery Rate'!P186","v":0},{"$f":"'Recovery Rate'!Q186","v":0},{"$f":"'Recovery Rate'!R186","v":0},{"$f":"'Recovery Rate'!S186","v":0},{"$f":"'Recovery Rate'!T186","v":0},{"$f":"'Recovery Rate'!U186","v":0},{"$f":"'Recovery Rate'!V186","v":0},{"$f":"'Recovery Rate'!W186","v":0},{"$f":"'Recovery Rate'!X186","v":0},{"$f":"'Recovery Rate'!Y186","v":0},{"$f":"'Recovery Rate'!Z186","v":0},{"$f":"'Recovery Rate'!AA186","v":0},{"$f":"'Recovery Rate'!AB186","v":0},{"$f":"'Recovery Rate'!AC186","v":0}]
[]
[null,null,"Increase in Rental Expense",{"$f":"SUM(D185:D186)","v":0},{"$f":"SUM(E185:E186)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(N185:N186)","v":0},0,0,0,0,0]

{"sheet":"DRS - Base Case","index":23,"n_rows":83,"n_cols":40,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[null," ",{"$f":"'Earnings Prime'!C1","v":"PSE:JFC"},{"$f":"'Earnings Prime'!D1","v":1996},{"$f":"'Earnings Prime'!E1","v":1997},{"$f":"'Earnings Prime'!F1","v":1998},{"$f":"'Earnings Prime'!G1","v":1999},{"$f":"'Earnings Prime'!H1","v":2000},{"$f":"'Earnings Prime'!I1","v":2001},{"$f":"'Earnings Prime'!J1","v":2002},{"$f":"'Earnings Prime'!K1","v":2003},{"$f":"'Earnings Prime'!L1","v":2004},{"$f":"'Earnings Prime'!M1","v":2005},{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"'Earnings Prime'!X1","v":"Q2 2016"},{"$f":"'Earnings Prime'!Y1","v":"2016E"},{"$f":"'Earnings Prime'!Z1","v":"2017E"},{"$f":"'Earnings Prime'!AA1","v":"2018E"},{"$f":"'Earnings Prime'!AB1","v":"2019E"},{"$f":"'Earnings Prime'!AC1","v":"2020E"},{"$f":"W1+6&\"E\"","v":"2021E"},{"$f":"W1+7&\"E\"","v":"2022E"}]
[null,null,null,{"$f":"'Earnings Prime'!D2","v":981},{"$f":"'Earnings Prime'!E2","v":982},{"$f":"'Earnings Prime'!F2","v":983},{"$f":"'Earnings Prime'!G2","v":984},{"$f":"'Earnings Prime'!H2","v":985},{"$f":"'Earnings Prime'!I2","v":986},{"$f":"'Earnings Prime'!J2","v":987},{"$f":"'Earnings Prime'!K2","v":988},{"$f":"'Earnings Prime'!L2","v":989},{"$f":"'Earnings Prime'!M2","v":990},{"$f":"'Earnings Prime'!N2","v":991},{"$f":"'Earnings Prime'!O2","v":992},{"$f":"'Earnings Prime'!P2","v":993},{"$f":"'Earnings Prime'!Q2","v":994},{"$f":"'Earnings Prime'!R2","v":995},{"$f":"'Earnings Prime'!S2","v":996},{"$f":"'Earnings Prime'!T2","v":997},{"$f":"'Earnings Prime'!U2","v":998},{"$f":"'Earnings Prime'!V2","v":999},{"$f":"'Earnings Prime'!W2","v":1000},500]
[null,null,"Net Income",{"$f":"'Earnings Prime'!D5","v":602.19752000000005},{"$f":"'Earnings Prime'!E5","v":441.75767999999999},{"$f":"'Earnings Prime'!F5","v":877.53192000000001},{"$f":"'Earnings Prime'!G5","v":646.03941999999995},{"$f":"'Earnings Prime'!H5","v":860.00202999999999},{"$f":"'Earnings Prime'!I5","v":486.39326999999997},{"$f":"'Earnings Prime'!J5","v":970.81124},{"$f":"'Earnings Prime'!K5","v":1182.20775},{"$f":"'Earnings Prime'!L5","v":1564.3476800000001},{"$f":"'Earnings Prime'!M5","v":1674.6292900000001},{"$f":"'Earnings Prime'!N5","v":2156.6184600000001},{"$f":"'Earnings Prime'!O5","v":2386.7222200000001},{"$f":"'Earnings Prime'!P5","v":2319.0878600000001},{"$f":"'Earnings Prime'!Q5","v":2664.62311},{"$f":"'Earnings Prime'!R5","v":3197.7939799999999},{"$f":"'Earnings Prime'!S5","v":3262.6442200000001},{"$f":"'Earnings Prime'!T5","v":3727.0843},{"$f":"'Earnings Prime'!U5","v":4671.5593900000003},{"$f":"'Earnings Prime'!V5","v":5361.9787699999997},{"$f":"'Earnings Prime'!W5","v":4928.2362300000004},{"$f":"'Earnings Prime'!X5","v":3054.23738},{"$f":"'Consensus Estimates'!E13-IF(X29=\"Q4\",0,X3)","v":3082.8779499999996},{"$f":"'Consensus Estimates'!F13","v":7109.4760200000001},{"$f":"'Consensus Estimates'!G13","v":8420.8069899999991},{"$f":"'Consensus Estimates'!H13","v":8420.8069899999991},{"$f":"'Consensus Estimates'!I13","v":8420.8069899999991},{"$f":"AC3","v":8420.8069899999991},{"$f":"AD3","v":8420.8069899999991}]
[null,null,null,{"$f":"'Earnings Prime'!D4","v":""},{"$f":"'Earnings Prime'!E4","v":""},{"$f":"'Earnings Prime'!F4","v":""},{"$f":"'Earnings Prime'!G4","v":""},{"$f":"'Earnings Prime'!H4","v":""},{"$f":"'Earnings Prime'!I4","v":""},{"$f":"'Earnings Prime'!J4","v":""},{"$f":"'Earnings Prime'!K4","v":""},{"$f":"'Earnings Prime'!L4","v":""},{"$f":"'Earnings Prime'!M4","v":""},{"$f":"'Earnings Prime'!N4","v":""},{"$f":"'Earnings Prime'!O4","v":""},{"$f":"'Earnings Prime'!P4","v":""},{"$f":"'Earnings Prime'!Q4","v":""},{"$f":"'Earnings Prime'!R4","v":""},{"$f":"'Earnings Prime'!S4","v":""},{"$f":"'Earnings Prime'!T4","v":""},{"$f":"'Earnings Prime'!U4","v":""},{"$f":"'Earnings Prime'!V4","v":""},{"$f":"'Earnings Prime'!W4","v":""},{"$f":"'Earnings Prime'!X4","v":""}]
[null,"","Special Items",{"$f":"'Earnings Prime'!D7","v":0},{"$f":"'Earnings Prime'!E7","v":0},{"$f":"'Earnings Prime'!F7","v":0},{"$f":"'Earnings Prime'!G7","v":0},{"$f":"'Earnings Prime'!H7","v":0},{"$f":"'Earnings Prime'!I7","v":-229.83389627680003},{"$f":"'Earnings Prime'!J7","v":-41.654001611950001},{"$f":"'Earnings Prime'!K7","v":-193.87076435032},{"$f":"'Earnings Prime'!L7","v":-59.854309699829997},{"$f":"'Earnings Prime'!M7","v":-33.958602050559996},{"$f":"'Earnings Prime'!N7","v":50.909736026250002},{"$f":"'Earnings Prime'!O7","v":-24.61356904054},{"$f":"'Earnings Prime'!P7","v":-2.7424667717600002},{"$f":"'Earnings Prime'!Q7","v":167.69636791424998},{"$f":"'Earnings Prime'!R7","v":365.07182700119},{"$f":"'Earnings Prime'!S7","v":348.45167881458002},{"$f":"'Earnings Prime'!T7","v":255.92428482873999},{"$f":"'Earnings Prime'!U7","v":100.57228828319998},{"$f":"'Earnings Prime'!V7","v":330.85211786264},{"$f":"'Earnings Prime'!W7","v":712.49239684607994},{"$f":"'Earnings Prime'!X7","v":200.91000476249999},{"$f":"'Earnings Prime'!Y7","v":0},{"$f":"'Earnings Prime'!Z7","v":0},{"$f":"'Earnings Prime'!AA7","v":0},{"$f":"'Earnings Prime'!AB7","v":0},{"$f":"'Earnings Prime'!AC7","v":0},{"$f":"'Earnings Prime'!AD7","v":0},{"$f":"'Earnings Prime'!AE7","v":0}]
[null,null,"Adjustment for Special Items if consistent"]
[null,"","Plus: Depreciation Expense",{"$f":"'Earnings Prime'!D10-'Recovery Rate'!D185","v":221.70064000000002},{"$f":"'Earnings Prime'!E10-'Recovery Rate'!E185","v":335.26407000000006},{"$f":"'Earnings Prime'!F10-'Recovery Rate'!F185","v":467.17527000000018},{"$f":"'Earnings Prime'!G10-'Recovery Rate'!G185","v":609.08715000000007},{"$f":"'Earnings Prime'!H10-'Recovery Rate'!H185","v":708.49612000000013},{"$f":"'Earnings Prime'!I10-'Recovery Rate'!I185","v":808.22894000000019},{"$f":"'Earnings Prime'!J10-'Recovery Rate'!J185","v":900.47},{"$f":"'Earnings Prime'!K10-'Recovery Rate'!K185","v":980.00816999999984},{"$f":"'Earnings Prime'!L10-'Recovery Rate'!L185","v":1207.4164700000001},{"$f":"'Earnings Prime'!M10-'Recovery Rate'!M185","v":1400.2864},{"$f":"'Earnings Prime'!N10-'Recovery Rate'!N185","v":1573.84476},{"$f":"'Earnings Prime'!O10-'Recovery Rate'!O185","v":1579.5588699999998},{"$f":"'Earnings Prime'!P10-'Recovery Rate'!P185","v":1728.8797699999996},{"$f":"'Earnings Prime'!Q10-'Recovery Rate'!Q185","v":2085.9498699999999},{"$f":"'Earnings Prime'!R10-'Recovery Rate'!R185","v":1978.0059899999997},{"$f":"'Earnings Prime'!S10-'Recovery Rate'!S185","v":2401.5939000000003},{"$f":"'Earnings Prime'!T10-'Recovery Rate'!T185","v":2705.6263600000002},{"$f":"'Earnings Prime'!U10-'Recovery Rate'!U185","v":3072.4558200000001},{"$f":"'Earnings Prime'!V10-'Recovery Rate'!V185","v":3149.1165699999992},{"$f":"'Earnings Prime'!W10-'Recovery Rate'!W185","v":3352.7204100000008},{"$f":"'Earnings Prime'!X10-'Recovery Rate'!X185","v":1906.4587400000005},{"$f":"'Earnings Prime'!Y10-'Recovery Rate'!Y185-IF(X29=\"Q4\",0,X7)","v":1878.0624828112595},{"$f":"'Earnings Prime'!Z10-'Recovery Rate'!Z185","v":4238.6723138663965},{"$f":"'Earnings Prime'!AA10-'Recovery Rate'!AA185","v":4822.0367118329532},{"$f":"'Earnings Prime'!AB10-'Recovery Rate'!AB185","v":4822.0367118329532},{"$f":"'Earnings Prime'!AC10-'Recovery Rate'!AC185","v":4822.0367118329532},{"$f":"AC7","v":4822.0367118329532},{"$f":"AD7","v":4822.0367118329532}]
[null,"","Plus: Amortization Expense",{"$f":"IF('Earnings Prime'!D14=\"NA\",,'Earnings Prime'!D14)","v":0},{"$f":"IF('Earnings Prime'!E14=\"NA\",,'Earnings Prime'!E14)","v":0},{"$f":"IF('Earnings Prime'!F14=\"NA\",,'Earnings Prime'!F14)","v":0},{"$f":"IF('Earnings Prime'!G14=\"NA\",,'Earnings Prime'!G14)","v":0},{"$f":"IF('Earnings Prime'!H14=\"NA\",,'Earnings Prime'!H14)","v":0},{"$f":"IF('Earnings Prime'!I14=\"NA\",,'Earnings Prime'!I14)","v":0},{"$f":"IF('Earnings Prime'!J14=\"NA\",,'Earnings Prime'!J14)","v":0},{"$f":"IF('Earnings Prime'!K14=\"NA\",,'Earnings Prime'!K14)","v":0},{"$f":"IF('Earnings Prime'!L14=\"NA\",,'Earnings Prime'!L14)","v":0},{"$f":"IF('Earnings Prime'!M14=\"NA\",,'Earnings Prime'!M14)","v":0},{"$f":"IF('Earnings Prime'!N14=\"NA\",,'Earnings Prime'!N14)","v":0},{"$f":"IF('Earnings Prime'!O14=\"NA\",,'Earnings Prime'!O14)","v":0},{"$f":"IF('Earnings Prime'!P14=\"NA\",,'Earnings Prime'!P14)","v":0},{"$f":"IF('Earnings Prime'!Q14=\"NA\",,'Earnings Prime'!Q14)","v":0},{"$f":"IF('Earnings Prime'!R14=\"NA\",,'Earnings Prime'!R14)","v":0},{"$f":"IF('Earnings Prime'!S14=\"NA\",,'Earnings Prime'!S14)","v":0},{"$f":"IF('Earnings Prime'!T14=\"NA\",,'Earnings Prime'!T14)","v":0},{"$f":"IF('Earnings Prime'!U14=\"NA\",,'Earnings Prime'!U14)","v":3.2111399999994319},{"$f":"IF('Earnings Prime'!V14=\"NA\",,'Earnings Prime'!V14)","v":5.8043800000004921},{"$f":"IF('Earnings Prime'!W14=\"NA\",,'Earnings Prime'!W14)","v":7.4799199999997654},{"$f":"IF('Earnings Prime'!X14=\"NA\",,'Earnings Prime'!X14)","v":4.11229000000003},{"$f":"IF('Earnings Prime'!Y14=\"NA\",,'Earnings Prime'!Y14)-IF(X29=\"Q4\",0,X8)","v":3.3676299999997354},{"$f":"IF('Earnings Prime'!Z14=\"NA\",,'Earnings Prime'!Z14)","v":7.4799199999997654},{"$f":"IF('Earnings Prime'!AA14=\"NA\",,'Earnings Prime'!AA14)","v":7.4799199999997654},{"$f":"IF('Earnings Prime'!AB14=\"NA\",,'Earnings Prime'!AB14)","v":7.4799199999997654},{"$f":"IF('Earnings Prime'!AC14=\"NA\",,'Earnings Prime'!AC14)","v":7.4799199999997654},{"$f":"AC8","v":7.4799199999997654},{"$f":"AD8","v":7.4799199999997654}]
[null,"","Plus: Interest Expense",{"$f":"IF('Earnings Prime'!D15=\"NA\",,'Earnings Prime'!D15)-'Recovery Rate'!D186","v":0},{"$f":"IF('Earnings Prime'!E15=\"NA\",,'Earnings Prime'!E15)-'Recovery Rate'!E186","v":376.08494000000002},{"$f":"IF('Earnings Prime'!F15=\"NA\",,'Earnings Prime'!F15)-'Recovery Rate'!F186","v":1.5044999999999999},{"$f":"IF('Earnings Prime'!G15=\"NA\",,'Earnings Prime'!G15)-'Recovery Rate'!G186","v":40.509909999999998},{"$f":"IF('Earnings Prime'!H15=\"NA\",,'Earnings Prime'!H15)-'Recovery Rate'!H186","v":0},{"$f":"IF('Earnings Prime'!I15=\"NA\",,'Earnings Prime'!I15)-'Recovery Rate'!I186","v":78.308850000000007},{"$f":"IF('Earnings Prime'!J15=\"NA\",,'Earnings Prime'!J15)-'Recovery Rate'!J186","v":87.648780000000002},{"$f":"IF('Earnings Prime'!K15=\"NA\",,'Earnings Prime'!K15)-'Recovery Rate'!K186","v":56.81353},{"$f":"IF('Earnings Prime'!L15=\"NA\",,'Earnings Prime'!L15)-'Recovery Rate'!L186","v":51.113680000000002},{"$f":"IF('Earnings Prime'!M15=\"NA\",,'Earnings Prime'!M15)-'Recovery Rate'!M186","v":43.245570000000001},{"$f":"IF('Earnings Prime'!N15=\"NA\",,'Earnings Prime'!N15)-'Recovery Rate'!N186","v":80.407510000000002},{"$f":"IF('Earnings Prime'!O15=\"NA\",,'Earnings Prime'!O15)-'Recovery Rate'!O186","v":55.469290000000001},{"$f":"IF('Earnings Prime'!P15=\"NA\",,'Earnings Prime'!P15)-'Recovery Rate'!P186","v":105.08042},{"$f":"IF('Earnings Prime'!Q15=\"NA\",,'Earnings Prime'!Q15)-'Recovery Rate'!Q186","v":218.90975},{"$f":"IF('Earnings Prime'!R15=\"NA\",,'Earnings Prime'!R15)-'Recovery Rate'!R186","v":193.2012},{"$f":"IF('Earnings Prime'!S15=\"NA\",,'Earnings Prime'!S15)-'Recovery Rate'!S186","v":291.34278999999998},{"$f":"IF('Earnings Prime'!T15=\"NA\",,'Earnings Prime'!T15)-'Recovery Rate'!T186","v":206.0127},{"$f":"IF('Earnings Prime'!U15=\"NA\",,'Earnings Prime'!U15)-'Recovery Rate'!U186","v":152.92003},{"$f":"IF('Earnings Prime'!V15=\"NA\",,'Earnings Prime'!V15)-'Recovery Rate'!V186","v":152.47125},{"$f":"IF('Earnings Prime'!W15=\"NA\",,'Earnings Prime'!W15)-'Recovery Rate'!W186","v":225.54432},{"$f":"IF('Earnings Prime'!X15=\"NA\",,'Earnings Prime'!X15)-'Recovery Rate'!X186","v":124.84592000000001},{"$f":"IF('Earnings Prime'!Y15=\"NA\",,'Earnings Prime'!Y15)-'Recovery Rate'!Y186-IF(X29=\"Q4\",0,X9)","v":100.69839999999999},{"$f":"IF('Earnings Prime'!Z15=\"NA\",,'Earnings Prime'!Z15)-'Recovery Rate'!Z186","v":225.54432},{"$f":"IF('Earnings Prime'!AA15=\"NA\",,'Earnings Prime'!AA15)-'Recovery Rate'!AA186","v":225.54432},{"$f":"IF('Earnings Prime'!AB15=\"NA\",,'Earnings Prime'!AB15)-'Recovery Rate'!AB186","v":225.54432},{"$f":"IF('Earnings Prime'!AC15=\"NA\",,'Earnings Prime'!AC15)-'Recovery Rate'!AC186","v":225.54432},225.54432,225.54432]
[null,"","Plus: R&D Expense",{"$f":"IF('Earnings Prime'!D12=\"NA\",,'Earnings Prime'!D12)","v":0},{"$f":"IF('Earnings Prime'!E12=\"NA\",,'Earnings Prime'!E12)","v":0},{"$f":"IF('Earnings Prime'!F12=\"NA\",,'Earnings Prime'!F12)","v":0},{"$f":"IF('Earnings Prime'!G12=\"NA\",,'Earnings Prime'!G12)","v":0},{"$f":"IF('Earnings Prime'!H12=\"NA\",,'Earnings Prime'!H12)","v":0},{"$f":"IF('Earnings Prime'!I12=\"NA\",,'Earnings Prime'!I12)","v":0},{"$f":"IF('Earnings Prime'!J12=\"NA\",,'Earnings Prime'!J12)","v":0},{"$f":"IF('Earnings Prime'!K12=\"NA\",,'Earnings Prime'!K12)","v":0},{"$f":"IF('Earnings Prime'!L12=\"NA\",,'Earnings Prime'!L12)","v":0},{"$f":"IF('Earnings Prime'!M12=\"NA\",,'Earnings Prime'!M12)","v":0},{"$f":"IF('Earnings Prime'!N12=\"NA\",,'Earnings Prime'!N12)","v":0},{"$f":"IF('Earnings Prime'!O12=\"NA\",,'Earnings Prime'!O12)","v":0},{"$f":"IF('Earnings Prime'!P12=\"NA\",,'Earnings Prime'!P12)","v":0},{"$f":"IF('Earnings Prime'!Q12=\"NA\",,'Earnings Prime'!Q12)","v":0},{"$f":"IF('Earnings Prime'!R12=\"NA\",,'Earnings Prime'!R12)","v":61.845073970000001},{"$f":"IF('Earnings Prime'!S12=\"NA\",,'Earnings Prime'!S12)","v":70.923150000000007},{"$f":"IF('Earnings Prime'!T12=\"NA\",,'Earnings Prime'!T12)","v":56.762832000000003},{"$f":"IF('Earnings Prime'!U12=\"NA\",,'Earnings Prime'!U12)","v":79.590670000000003},{"$f":"IF('Earnings Prime'!V12=\"NA\",,'Earnings Prime'!V12)","v":77.609619440000003},{"$f":"IF('Earnings Prime'!W12=\"NA\",,'Earnings Prime'!W12)","v":72.994618939999995},{"$f":"IF('Earnings Prime'!X12=\"NA\",,'Earnings Prime'!X12)","v":0},{"$f":"IF('Earnings Prime'!Y12=\"NA\",,'Earnings Prime'!Y12)-IF(X29=\"Q4\",0,X10)","v":82.395681938014832},{"$f":"IF('Earnings Prime'!Z12=\"NA\",,'Earnings Prime'!Z12)","v":92.283349795399616},{"$f":"IF('Earnings Prime'!AA12=\"NA\",,'Earnings Prime'!AA12)","v":104.98421856027564},{"$f":"IF('Earnings Prime'!AB12=\"NA\",,'Earnings Prime'!AB12)","v":104.98421856027564},{"$f":"IF('Earnings Prime'!AC12=\"NA\",,'Earnings Prime'!AC12)","v":104.98421856027564},104.98421856027564,104.98421856027564]
[null,"","Plus: Op Lease Expense",{"$f":"'Recovery Rate'!D105","v":0},{"$f":"'Recovery Rate'!E105","v":0},{"$f":"'Recovery Rate'!F105","v":0},{"$f":"'Recovery Rate'!G105","v":0},{"$f":"'Recovery Rate'!H105","v":0},{"$f":"'Recovery Rate'!I105","v":0},{"$f":"'Recovery Rate'!J105","v":0},{"$f":"'Recovery Rate'!K105","v":0},{"$f":"'Recovery Rate'!L105","v":150},{"$f":"'Recovery Rate'!M105","v":68.254525999999942},{"$f":"'Recovery Rate'!N105","v":131.9801550000002},{"$f":"'Recovery Rate'!O105","v":198.42451100000017},{"$f":"'Recovery Rate'!P105","v":151.54868799999986},{"$f":"'Recovery Rate'!Q105","v":182.62916899999988},{"$f":"'Recovery Rate'!R105","v":189.1414920000002},{"$f":"'Recovery Rate'!S105","v":301.13194300000032},{"$f":"'Recovery Rate'!T105","v":396.38434599999982},{"$f":"'Recovery Rate'!U105","v":331.89944099999957},{"$f":"'Recovery Rate'!V105","v":401.53974199999993},{"$f":"'Recovery Rate'!W105","v":390.934123},{"$f":"IF('Earnings Prime'!X11=\"NA\",,'Earnings Prime'!X11)","v":4083.0181699999998},{"$f":"'Recovery Rate'!Y105","v":441.28298942010713},{"$f":"'Recovery Rate'!Z105","v":494.23794443561735},{"$f":"'Recovery Rate'!AA105","v":562.25943785578568},{"$f":"'Recovery Rate'!AB105","v":562.25943785578568},{"$f":"'Recovery Rate'!AC105","v":562.25943785578568},{"$f":"AC11","v":562.25943785578568},562.25943785578568]
[null,null,"Plus: Capital Lease Expense",{"$f":"+'Recovery Rate'!D188","v":0},{"$f":"+'Recovery Rate'!E188","v":0},{"$f":"+'Recovery Rate'!F188","v":0},{"$f":"+'Recovery Rate'!G188","v":0},{"$f":"+'Recovery Rate'!H188","v":0},{"$f":"+'Recovery Rate'!I188","v":0},{"$f":"+'Recovery Rate'!J188","v":0},{"$f":"+'Recovery Rate'!K188","v":0},{"$f":"+'Recovery Rate'!L188","v":0},{"$f":"+'Recovery Rate'!M188","v":0},{"$f":"+'Recovery Rate'!N188","v":0},{"$f":"+'Recovery Rate'!O188","v":0},{"$f":"+'Recovery Rate'!P188","v":0},{"$f":"+'Recovery Rate'!Q188","v":0},{"$f":"+'Recovery Rate'!R188","v":0},{"$f":"+'Recovery Rate'!S188","v":0},{"$f":"+'Recovery Rate'!T188","v":0},{"$f":"+'Recovery Rate'!U188","v":0},{"$f":"+'Recovery Rate'!V188","v":0},{"$f":"+'Recovery Rate'!W188","v":0},{"$f":"+'Recovery Rate'!X188","v":0},{"$f":"+'Recovery Rate'!Y188","v":0},{"$f":"+'Recovery Rate'!Z188","v":0},{"$f":"+'Recovery Rate'!AA188","v":0},{"$f":"+'Recovery Rate'!AB188","v":0},{"$f":"+'Recovery Rate'!AC188","v":0},{"$f":"AC12","v":0},0]
[null,"","Plus: Minority Interest Expense",{"$f":"IF('Earnings Prime'!D16=\"NA\",,'Earnings Prime'!D16)","v":2.82965},{"$f":"IF('Earnings Prime'!E16=\"NA\",,'Earnings Prime'!E16)","v":13.42043},{"$f":"IF('Earnings Prime'!F16=\"NA\",,'Earnings Prime'!F16)","v":-2.4650699999999999},{"$f":"IF('Earnings Prime'!G16=\"NA\",,'Earnings Prime'!G16)","v":-19.79448},{"$f":"IF('Earnings Prime'!H16=\"NA\",,'Earnings Prime'!H16)","v":-56.897379999999998},{"$f":"IF('Earnings Prime'!I16=\"NA\",,'Earnings Prime'!I16)","v":-36.305300000000003},{"$f":"IF('Earnings Prime'!J16=\"NA\",,'Earnings Prime'!J16)","v":-7.8272899999999996},{"$f":"IF('Earnings Prime'!K16=\"NA\",,'Earnings Prime'!K16)","v":6.7119299999999997},{"$f":"IF('Earnings Prime'!L16=\"NA\",,'Earnings Prime'!L16)","v":34.003889999999998},{"$f":"IF('Earnings Prime'!M16=\"NA\",,'Earnings Prime'!M16)","v":15.167310000000001},{"$f":"IF('Earnings Prime'!N16=\"NA\",,'Earnings Prime'!N16)","v":3.5394600000000001},{"$f":"IF('Earnings Prime'!O16=\"NA\",,'Earnings Prime'!O16)","v":1.6354299999999999},{"$f":"IF('Earnings Prime'!P16=\"NA\",,'Earnings Prime'!P16)","v":2.72925},{"$f":"IF('Earnings Prime'!Q16=\"NA\",,'Earnings Prime'!Q16)","v":2.27664},{"$f":"IF('Earnings Prime'!R16=\"NA\",,'Earnings Prime'!R16)","v":14.74202},{"$f":"IF('Earnings Prime'!S16=\"NA\",,'Earnings Prime'!S16)","v":22.13598},{"$f":"IF('Earnings Prime'!T16=\"NA\",,'Earnings Prime'!T16)","v":-15.088649999999999},{"$f":"IF('Earnings Prime'!U16=\"NA\",,'Earnings Prime'!U16)","v":51.247129999999999},{"$f":"IF('Earnings Prime'!V16=\"NA\",,'Earnings Prime'!V16)","v":126.96274},{"$f":"IF('Earnings Prime'!W16=\"NA\",,'Earnings Prime'!W16)","v":118.09716},{"$f":"IF('Earnings Prime'!X16=\"NA\",,'Earnings Prime'!X16)","v":9.5392200000000003},{"$f":"IF('Earnings Prime'!Y16=\"NA\",,'Earnings Prime'!Y16)-IF(X29=\"Q4\",0,X13)","v":108.55794},{"$f":"IF('Earnings Prime'!Z16=\"NA\",,'Earnings Prime'!Z16)","v":118.09716},{"$f":"IF('Earnings Prime'!AA16=\"NA\",,'Earnings Prime'!AA16)","v":118.09716},{"$f":"IF('Earnings Prime'!AB16=\"NA\",,'Earnings Prime'!AB16)","v":118.09716},{"$f":"IF('Earnings Prime'!AC16=\"NA\",,'Earnings Prime'!AC16)","v":118.09716},118.09716,118.09716]
[null,"","Plus: Pension and OPEB Complete Addback",{"$f":"'Earnings Prime'!D23","v":0},{"$f":"'Earnings Prime'!E23","v":0},{"$f":"'Earnings Prime'!F23","v":0},{"$f":"'Earnings Prime'!G23","v":0},{"$f":"'Earnings Prime'!H23","v":34.585999999999999},{"$f":"'Earnings Prime'!I23","v":42.79813},{"$f":"'Earnings Prime'!J23","v":0},{"$f":"'Earnings Prime'!K23","v":0},{"$f":"'Earnings Prime'!L23","v":65.495400000000004},{"$f":"'Earnings Prime'!M23","v":119.52248},{"$f":"'Earnings Prime'!N23","v":154.42233999999999},{"$f":"'Earnings Prime'!O23","v":236.11887999999999},{"$f":"'Earnings Prime'!P23","v":228.49198000000001},{"$f":"'Earnings Prime'!Q23","v":247.55385999999999},{"$f":"'Earnings Prime'!R23","v":251.01786999999999},{"$f":"'Earnings Prime'!S23","v":121.2},{"$f":"'Earnings Prime'!T23","v":382.57220999999998},{"$f":"'Earnings Prime'!U23","v":363.09077000000002},{"$f":"'Earnings Prime'!V23","v":599.98373000000004},{"$f":"'Earnings Prime'!W23","v":312.63574},{"$f":"'Earnings Prime'!X23","v":118.11144},{"$f":"AVERAGE(U14:W14)-IF(X29=\"Q4\",0,X14)","v":307.12530666666669},{"$f":"AVERAGE(U14:W14)","v":425.2367466666667},{"$f":"Z14","v":425.2367466666667},425.2367466666667,425.2367466666667,425.2367466666667,425.2367466666667]
[null,"","Plus: LIFO Charge to FIFO Inventory",{"$f":"IF('Earnings Prime'!D26=\"NA\",,'Earnings Prime'!D26)","v":0},{"$f":"IF('Earnings Prime'!E26=\"NA\",,'Earnings Prime'!E26)","v":0},{"$f":"IF('Earnings Prime'!F26=\"NA\",,'Earnings Prime'!F26)","v":0},{"$f":"IF('Earnings Prime'!G26=\"NA\",,'Earnings Prime'!G26)","v":0},{"$f":"IF('Earnings Prime'!H26=\"NA\",,'Earnings Prime'!H26)","v":0},{"$f":"IF('Earnings Prime'!I26=\"NA\",,'Earnings Prime'!I26)","v":0},{"$f":"IF('Earnings Prime'!J26=\"NA\",,'Earnings Prime'!J26)","v":0},{"$f":"IF('Earnings Prime'!K26=\"NA\",,'Earnings Prime'!K26)","v":0},{"$f":"IF('Earnings Prime'!L26=\"NA\",,'Earnings Prime'!L26)","v":0},{"$f":"IF('Earnings Prime'!M26=\"NA\",,'Earnings Prime'!M26)","v":0},{"$f":"IF('Earnings Prime'!N26=\"NA\",,'Earnings Prime'!N26)","v":0},{"$f":"IF('Earnings Prime'!O26=\"NA\",,'Earnings Prime'!O26)","v":0},{"$f":"IF('Earnings Prime'!P26=\"NA\",,'Earnings Prime'!P26)","v":0},{"$f":"IF('Earnings Prime'!Q26=\"NA\",,'Earnings Prime'!Q26)","v":0},{"$f":"IF('Earnings Prime'!R26=\"NA\",,'Earnings Prime'!R26)","v":0},{"$f":"IF('Earnings Prime'!S26=\"NA\",,'Earnings Prime'!S26)","v":0},{"$f":"IF('Earnings Prime'!T26=\"NA\",,'Earnings Prime'!T26)","v":0},{"$f":"IF('Earnings Prime'!U26=\"NA\",,'Earnings Prime'!U26)","v":0},{"$f":"IF('Earnings Prime'!V26=\"NA\",,'Earnings Prime'!V26)","v":0},{"$f":"IF('Earnings Prime'!W26=\"NA\",,'Earnings Prime'!W26)","v":0},{"$f":"IF('Earnings Prime'!X26=\"NA\",,'Earnings Prime'!X26)","v":0},{"$f":"W15","v":0},0,0,0,0,0,0]
[null,"","Plus: Real Interest Income Adjustment",{"$f":"IF('Earnings Prime'!D27=\"NA\",,'Earnings Prime'!D27)","v":0},{"$f":"IF('Earnings Prime'!E27=\"NA\",,'Earnings Prime'!E27)","v":0},{"$f":"IF('Earnings Prime'!F27=\"NA\",,'Earnings Prime'!F27)","v":0},{"$f":"IF('Earnings Prime'!G27=\"NA\",,'Earnings Prime'!G27)","v":-67.727620000000002},{"$f":"IF('Earnings Prime'!H27=\"NA\",,'Earnings Prime'!H27)","v":-51.310459999999999},{"$f":"IF('Earnings Prime'!I27=\"NA\",,'Earnings Prime'!I27)","v":-45.676769999999998},{"$f":"IF('Earnings Prime'!J27=\"NA\",,'Earnings Prime'!J27)","v":-63.289020000000001},{"$f":"IF('Earnings Prime'!K27=\"NA\",,'Earnings Prime'!K27)","v":-129.50972999999999},{"$f":"IF('Earnings Prime'!L27=\"NA\",,'Earnings Prime'!L27)","v":-122.66916000000001},{"$f":"IF('Earnings Prime'!M27=\"NA\",,'Earnings Prime'!M27)","v":-157.68852999999999},{"$f":"IF('Earnings Prime'!N27=\"NA\",,'Earnings Prime'!N27)","v":-135.49081000000001},{"$f":"IF('Earnings Prime'!O27=\"NA\",,'Earnings Prime'!O27)","v":-142.98898},{"$f":"IF('Earnings Prime'!P27=\"NA\",,'Earnings Prime'!P27)","v":-208.46408},{"$f":"IF('Earnings Prime'!Q27=\"NA\",,'Earnings Prime'!Q27)","v":-163.68062},{"$f":"IF('Earnings Prime'!R27=\"NA\",,'Earnings Prime'!R27)","v":-163.08112},{"$f":"IF('Earnings Prime'!S27=\"NA\",,'Earnings Prime'!S27)","v":-179.76324},{"$f":"IF('Earnings Prime'!T27=\"NA\",,'Earnings Prime'!T27)","v":-270.11416000000003},{"$f":"IF('Earnings Prime'!U27=\"NA\",,'Earnings Prime'!U27)","v":-245.57381000000001},{"$f":"IF('Earnings Prime'!V27=\"NA\",,'Earnings Prime'!V27)","v":-242.04534000000001},{"$f":"IF('Earnings Prime'!W27=\"NA\",,'Earnings Prime'!W27)","v":-257.78359},{"$f":"IF('Earnings Prime'!X27=\"NA\",,'Earnings Prime'!X27)","v":-114.18613000000001},{"$f":"IF('Earnings Prime'!Y27=\"NA\",,'Earnings Prime'!Y27)-IF(X29=\"Q4\",0,X16)","v":-143.59746000000001},{"$f":"IF('Earnings Prime'!Z27=\"NA\",,'Earnings Prime'!Z27)","v":-257.78359},{"$f":"IF('Earnings Prime'!AA27=\"NA\",,'Earnings Prime'!AA27)","v":-257.78359},{"$f":"IF('Earnings Prime'!AB27=\"NA\",,'Earnings Prime'!AB27)","v":-257.78359},{"$f":"IF('Earnings Prime'!AC27=\"NA\",,'Earnings Prime'!AC27)","v":-257.78359},-257.78359,-257.78359]
[null,"","Minus: Equity Investment Income",{"$f":"IF('Earnings Prime'!D32=\"NA\",,'Earnings Prime'!D32)","v":0},{"$f":"IF('Earnings Prime'!E32=\"NA\",,'Earnings Prime'!E32)","v":0},{"$f":"IF('Earnings Prime'!F32=\"NA\",,'Earnings Prime'!F32)","v":0},{"$f":"IF('Earnings Prime'!G32=\"NA\",,'Earnings Prime'!G32)","v":0},{"$f":"IF('Earnings Prime'!H32=\"NA\",,'Earnings Prime'!H32)","v":-1.50406},{"$f":"IF('Earnings Prime'!I32=\"NA\",,'Earnings Prime'!I32)","v":-1.6431500000000001},{"$f":"IF('Earnings Prime'!J32=\"NA\",,'Earnings Prime'!J32)","v":-15.92712},{"$f":"IF('Earnings Prime'!K32=\"NA\",,'Earnings Prime'!K32)","v":-24.093920000000001},{"$f":"IF('Earnings Prime'!L32=\"NA\",,'Earnings Prime'!L32)","v":-23.093620000000001},{"$f":"IF('Earnings Prime'!M32=\"NA\",,'Earnings Prime'!M32)","v":-20.62566},{"$f":"IF('Earnings Prime'!N32=\"NA\",,'Earnings Prime'!N32)","v":-22.907589999999999},{"$f":"IF('Earnings Prime'!O32=\"NA\",,'Earnings Prime'!O32)","v":0},{"$f":"IF('Earnings Prime'!P32=\"NA\",,'Earnings Prime'!P32)","v":0},{"$f":"IF('Earnings Prime'!Q32=\"NA\",,'Earnings Prime'!Q32)","v":0},{"$f":"IF('Earnings Prime'!R32=\"NA\",,'Earnings Prime'!R32)","v":-2.1814100000000001},{"$f":"IF('Earnings Prime'!S32=\"NA\",,'Earnings Prime'!S32)","v":0.29970999999999998},{"$f":"IF('Earnings Prime'!T32=\"NA\",,'Earnings Prime'!T32)","v":-50.95438},{"$f":"IF('Earnings Prime'!U32=\"NA\",,'Earnings Prime'!U32)","v":-115.56061},{"$f":"IF('Earnings Prime'!V32=\"NA\",,'Earnings Prime'!V32)","v":-126.1741},{"$f":"IF('Earnings Prime'!W32=\"NA\",,'Earnings Prime'!W32)","v":-189.08597},{"$f":"IF('Earnings Prime'!X32=\"NA\",,'Earnings Prime'!X32)","v":-240.90227999999999},{"$f":"IF('Earnings Prime'!Y32=\"NA\",,'Earnings Prime'!Y32)-IF(X29=\"Q4\",0,X17)","v":51.816309999999987},{"$f":"IF('Earnings Prime'!Z32=\"NA\",,'Earnings Prime'!Z32)","v":-189.08597},{"$f":"IF('Earnings Prime'!AA32=\"NA\",,'Earnings Prime'!AA32)","v":-189.08597},{"$f":"IF('Earnings Prime'!AB32=\"NA\",,'Earnings Prime'!AB32)","v":-189.08597},{"$f":"IF('Earnings Prime'!AC32=\"NA\",,'Earnings Prime'!AC32)","v":-189.08597},-189.08597,-189.08597]
[null,"","Plus:  Stock Option Expense (After-Tax)",{"$f":"IF('Earnings Prime'!D33=\"NA\",,'Earnings Prime'!D33)","v":0},{"$f":"IF('Earnings Prime'!E33=\"NA\",,'Earnings Prime'!E33)","v":0},{"$f":"IF('Earnings Prime'!F33=\"NA\",,'Earnings Prime'!F33)","v":0},{"$f":"IF('Earnings Prime'!G33=\"NA\",,'Earnings Prime'!G33)","v":0},{"$f":"IF('Earnings Prime'!H33=\"NA\",,'Earnings Prime'!H33)","v":0},{"$f":"IF('Earnings Prime'!I33=\"NA\",,'Earnings Prime'!I33)","v":0},{"$f":"IF('Earnings Prime'!J33=\"NA\",,'Earnings Prime'!J33)","v":0},{"$f":"IF('Earnings Prime'!K33=\"NA\",,'Earnings Prime'!K33)","v":0},{"$f":"IF('Earnings Prime'!L33=\"NA\",,'Earnings Prime'!L33)","v":26.770779999999998},{"$f":"IF('Earnings Prime'!M33=\"NA\",,'Earnings Prime'!M33)","v":32.446260000000002},{"$f":"IF('Earnings Prime'!N33=\"NA\",,'Earnings Prime'!N33)","v":40.042490000000001},{"$f":"IF('Earnings Prime'!O33=\"NA\",,'Earnings Prime'!O33)","v":84.895129999999995},{"$f":"IF('Earnings Prime'!P33=\"NA\",,'Earnings Prime'!P33)","v":107.10044000000001},{"$f":"IF('Earnings Prime'!Q33=\"NA\",,'Earnings Prime'!Q33)","v":147.52217999999999},{"$f":"IF('Earnings Prime'!R33=\"NA\",,'Earnings Prime'!R33)","v":65.657859999999999},{"$f":"IF('Earnings Prime'!S33=\"NA\",,'Earnings Prime'!S33)","v":73.596180000000004},{"$f":"IF('Earnings Prime'!T33=\"NA\",,'Earnings Prime'!T33)","v":76.984369999999998},{"$f":"IF('Earnings Prime'!U33=\"NA\",,'Earnings Prime'!U33)","v":150.41874000000001},{"$f":"IF('Earnings Prime'!V33=\"NA\",,'Earnings Prime'!V33)","v":166.49089000000001},{"$f":"IF('Earnings Prime'!W33=\"NA\",,'Earnings Prime'!W33)","v":173.21169},{"$f":"IF('Earnings Prime'!X33=\"NA\",,'Earnings Prime'!X33)","v":117.0222},{"$f":"IF('Earnings Prime'!Y33=\"NA\",,'Earnings Prime'!Y33)-IF(X29=\"Q4\",0,X18)","v":56.189490000000006},{"$f":"IF('Earnings Prime'!Z33=\"NA\",,'Earnings Prime'!Z33)","v":173.21169},{"$f":"IF('Earnings Prime'!AA33=\"NA\",,'Earnings Prime'!AA33)","v":173.21169},{"$f":"IF('Earnings Prime'!AB33=\"NA\",,'Earnings Prime'!AB33)","v":173.21169},{"$f":"IF('Earnings Prime'!AC33=\"NA\",,'Earnings Prime'!AC33)","v":173.21169},173.21169,173.21169]
[null,"","Plus: GOCF Purchase Acquisition Adjustment",{"$f":"IF('Earnings Prime'!D29=\"NA\",,'Earnings Prime'!D29)","v":0},{"$f":"IF('Earnings Prime'!E29=\"NA\",,'Earnings Prime'!E29)","v":0},{"$f":"IF('Earnings Prime'!F29=\"NA\",,'Earnings Prime'!F29)","v":0},{"$f":"IF('Earnings Prime'!G29=\"NA\",,'Earnings Prime'!G29)","v":0},{"$f":"IF('Earnings Prime'!H29=\"NA\",,'Earnings Prime'!H29)","v":0},{"$f":"IF('Earnings Prime'!I29=\"NA\",,'Earnings Prime'!I29)","v":0},{"$f":"IF('Earnings Prime'!J29=\"NA\",,'Earnings Prime'!J29)","v":0},{"$f":"IF('Earnings Prime'!K29=\"NA\",,'Earnings Prime'!K29)","v":0},{"$f":"IF('Earnings Prime'!L29=\"NA\",,'Earnings Prime'!L29)","v":0},{"$f":"IF('Earnings Prime'!M29=\"NA\",,'Earnings Prime'!M29)","v":0},{"$f":"IF('Earnings Prime'!N29=\"NA\",,'Earnings Prime'!N29)","v":0},{"$f":"IF('Earnings Prime'!O29=\"NA\",,'Earnings Prime'!O29)","v":0},{"$f":"IF('Earnings Prime'!P29=\"NA\",,'Earnings Prime'!P29)","v":0},{"$f":"IF('Earnings Prime'!Q29=\"NA\",,'Earnings Prime'!Q29)","v":0},{"$f":"IF('Earnings Prime'!R29=\"NA\",,'Earnings Prime'!R29)","v":0},{"$f":"IF('Earnings Prime'!S29=\"NA\",,'Earnings Prime'!S29)","v":0},{"$f":"IF('Earnings Prime'!T29=\"NA\",,'Earnings Prime'!T29)","v":0},{"$f":"IF('Earnings Prime'!U29=\"NA\",,'Earnings Prime'!U29)","v":0},{"$f":"IF('Earnings Prime'!V29=\"NA\",,'Earnings Prime'!V29)","v":0},{"$f":"IF('Earnings Prime'!W29=\"NA\",,'Earnings Prime'!W29)","v":0},{"$f":"IF('Earnings Prime'!X29=\"NA\",,'Earnings Prime'!X29)","v":0},{"$f":"IF('Earnings Prime'!Y29=\"NA\",,'Earnings Prime'!Y29)","v":0},{"$f":"IF('Earnings Prime'!Z29=\"NA\",,'Earnings Prime'!Z29)","v":0},{"$f":"IF('Earnings Prime'!AA29=\"NA\",,'Earnings Prime'!AA29)","v":0},{"$f":"IF('Earnings Prime'!AB29=\"NA\",,'Earnings Prime'!AB29)","v":0},{"$f":"IF('Earnings Prime'!AC29=\"NA\",,'Earnings Prime'!AC29)","v":0},0,0]
[null,"","Minus: Capital Grants and Subsidies - Release to P&L",{"$f":"IF('Earnings Prime'!D34=\"NA\",,'Earnings Prime'!D34)","v":0},{"$f":"IF('Earnings Prime'!E34=\"NA\",,'Earnings Prime'!E34)","v":0},{"$f":"IF('Earnings Prime'!F34=\"NA\",,'Earnings Prime'!F34)","v":0},{"$f":"IF('Earnings Prime'!G34=\"NA\",,'Earnings Prime'!G34)","v":0},{"$f":"IF('Earnings Prime'!H34=\"NA\",,'Earnings Prime'!H34)","v":0},{"$f":"IF('Earnings Prime'!I34=\"NA\",,'Earnings Prime'!I34)","v":0},{"$f":"IF('Earnings Prime'!J34=\"NA\",,'Earnings Prime'!J34)","v":0},{"$f":"IF('Earnings Prime'!K34=\"NA\",,'Earnings Prime'!K34)","v":0},{"$f":"IF('Earnings Prime'!L34=\"NA\",,'Earnings Prime'!L34)","v":0},{"$f":"IF('Earnings Prime'!M34=\"NA\",,'Earnings Prime'!M34)","v":0},{"$f":"IF('Earnings Prime'!N34=\"NA\",,'Earnings Prime'!N34)","v":0},{"$f":"IF('Earnings Prime'!O34=\"NA\",,'Earnings Prime'!O34)","v":0},{"$f":"IF('Earnings Prime'!P34=\"NA\",,'Earnings Prime'!P34)","v":0},{"$f":"IF('Earnings Prime'!Q34=\"NA\",,'Earnings Prime'!Q34)","v":0},{"$f":"IF('Earnings Prime'!R34=\"NA\",,'Earnings Prime'!R34)","v":0},{"$f":"IF('Earnings Prime'!S34=\"NA\",,'Earnings Prime'!S34)","v":0},{"$f":"IF('Earnings Prime'!T34=\"NA\",,'Earnings Prime'!T34)","v":0},{"$f":"IF('Earnings Prime'!U34=\"NA\",,'Earnings Prime'!U34)","v":0},{"$f":"IF('Earnings Prime'!V34=\"NA\",,'Earnings Prime'!V34)","v":0},{"$f":"IF('Earnings Prime'!W34=\"NA\",,'Earnings Prime'!W34)","v":0},{"$f":"IF('Earnings Prime'!X34=\"NA\",,'Earnings Prime'!X34)","v":0},{"$f":"IF('Earnings Prime'!Y34=\"NA\",,'Earnings Prime'!Y34)","v":0},{"$f":"IF('Earnings Prime'!Z34=\"NA\",,'Earnings Prime'!Z34)","v":0},{"$f":"IF('Earnings Prime'!AA34=\"NA\",,'Earnings Prime'!AA34)","v":0},{"$f":"IF('Earnings Prime'!AB34=\"NA\",,'Earnings Prime'!AB34)","v":0},{"$f":"IF('Earnings Prime'!AC34=\"NA\",,'Earnings Prime'!AC34)","v":0},0,0]
[null,null,""]
[null,null,"Gross Earnings'",{"$f":"D3-D5+D6+SUM(D7:D16)-D17+D18+D19-D20","v":826.72781000000009},1166.5271200000002,1343.7466200000001,1208.11438,1496.3803700000001,{"$f":"I3-I5+I6+SUM(I7:I16)-I17+I18+I19-I20","v":1565.2241662768004},1945.3948316119502,2314.1963343503198,3059.4266696998302,3250.4475680505607,{"$f":"N3-N5+N6+SUM(N7:N16)-N17+N18+N19-N20","v":3977.3622189737498},4424.4489200405396,4437.1967947717603,5218.0875910857494,5425.4339489688109,6016.0535341854211,7061.2544031712596,8645.8076427167998,9595.2343335773603,8800.6641950939211,9343.151505237498,{"$f":"Y3-Y5+Y6+SUM(Y7:Y16)-Y17+Y18+Y19-Y20","v":5865.144100836048},12815.54184476408,14790.95957491568,14790.95957491568,14790.95957491568,14790.95957491568,14790.95957491568]
[]
[531,"IQ_CASH_TAXES","Tax Cash Adjustment (addback change in Deferred Taxes)",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A24,0)","v":32.172510000000017},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A24,0)","v":-114.23784999999999},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A24,0)","v":354.74272000000002},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A24,0)","v":281.33593000000002},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A24,0)","v":12.992989999999963},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A24,0)","v":-90.40124000000003},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A24,0)","v":382.16043000000002},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A24,0)","v":144.0538},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A24,0)","v":-37.24833000000001},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A24,0)","v":-84.236290000000054},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A24,0)","v":128.76449000000002},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A24,0)","v":-31.844789999999989},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A24,0)","v":58.350029999999947},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A24,0)","v":55.702719999999999},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A24,0)","v":-95.160539999999969},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A24,0)","v":-96.817240000000083},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A24,0)","v":-213.34126999999989},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A24,0)","v":75.786349999999857},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A24,0)","v":-397.15442000000007},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A24,0)","v":-483.31920000000014},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A24,0)","v":-414.30781999999999},0,0,0,0,0,0,0]
[272,"","Other Non-Cash Gains/Losses",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A25,0)","v":11.25422},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A25,0)","v":85.821219999999997},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A25,0)","v":25.325399999999998},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A25,0)","v":13.740270000000001},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A25,0)","v":240.04993999999999},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A25,0)","v":653.56823999999995},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A25,0)","v":187.43030999999999},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A25,0)","v":104.6861},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A25,0)","v":34.303899999999999},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A25,0)","v":-157.45441},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A25,0)","v":58.155850000000001},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A25,0)","v":102.58291},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A25,0)","v":385.02346999999997},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A25,0)","v":591.25238999999999},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A25,0)","v":323.96593999999999},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A25,0)","v":485.77573000000001},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A25,0)","v":610.548},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A25,0)","v":1142.8318999999999},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A25,0)","v":449.30678999999998},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A25,0)","v":822.76459},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A25,0)","v":368.46465999999998},0,0,0,0,0,0,0]
[null,null,"Extraordinary Items"]
[]
[null,null,"Gross Cash Earnings'",{"$f":"D22-D24-D25-D26","v":783.30108000000007},{"$f":"E22-E24-E25-E26","v":1194.9437500000001},963.67850000000021,913.03818000000001,1243.3374400000002,{"$f":"I22-I24-I25-I26","v":1002.0571662768003},{"$f":"J22-J24-J25-J26","v":1375.8040916119501},2065.4564343503198,3062.3710996998302,3492.1382680505608,{"$f":"N22-N24-N25-N26","v":3790.4418789737497},{"$f":"O22-O24-O25-O26","v":4353.7108000405397},3993.8232947717606,4571.1324810857495,5196.6285489688107,5627.0950441854211,6664.0476731712597,7427.1893927167994,9543.0819635773605,8461.2188050939203,{"$f":"X22-X24-X25-X26","v":9388.9946652374983},5865.144100836048,12815.54184476408,14790.95957491568,14790.95957491568,14790.95957491568,{"$f":"AD22-AD24-AD25-AD26","v":14790.95957491568},{"$f":"AE22-AE24-AE25-AE26","v":14790.95957491568}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Performance and Valuation Chart'!R38","v":"Q2"}]
[null,null,"Other Uses (Share Buybacks/Acquisitions/Divestitures)",{"$f":"SUM('Historic Uses of Cash'!A40,'Historic Uses of Cash'!A45:A46,'Historic Uses of Cash'!A48:A50)","v":1402},{"$f":"SUM('Historic Uses of Cash'!B40,'Historic Uses of Cash'!B45:B46,'Historic Uses of Cash'!B48:B50)","v":278},{"$f":"SUM('Historic Uses of Cash'!C40,'Historic Uses of Cash'!C45:C46,'Historic Uses of Cash'!C48:C50)","v":0},{"$f":"SUM('Historic Uses of Cash'!D40,'Historic Uses of Cash'!D45:D46,'Historic Uses of Cash'!D48:D50)","v":0},{"$f":"SUM('Historic Uses of Cash'!E40,'Historic Uses of Cash'!E45:E46,'Historic Uses of Cash'!E48:E50)","v":-751.39092000000016},{"$f":"SUM('Historic Uses of Cash'!F40,'Historic Uses of Cash'!F45:F46,'Historic Uses of Cash'!F48:F50)","v":-281.96768000000003},{"$f":"SUM('Historic Uses of Cash'!G40,'Historic Uses of Cash'!G45:G46,'Historic Uses of Cash'!G48:G50)","v":1178.2498800000001},{"$f":"SUM('Historic Uses of Cash'!H40,'Historic Uses of Cash'!H45:H46,'Historic Uses of Cash'!H48:H50)","v":-461.75559000000004},{"$f":"SUM('Historic Uses of Cash'!I40,'Historic Uses of Cash'!I45:I46,'Historic Uses of Cash'!I48:I50)","v":353.11659000000003},{"$f":"SUM('Historic Uses of Cash'!J40,'Historic Uses of Cash'!J45:J46,'Historic Uses of Cash'!J48:J50)","v":-161.71308999999997},{"$f":"SUM('Historic Uses of Cash'!K40,'Historic Uses of Cash'!K45:K46,'Historic Uses of Cash'!K48:K50)","v":-218.34323000000001},{"$f":"SUM('Historic Uses of Cash'!L40,'Historic Uses of Cash'!L45:L46,'Historic Uses of Cash'!L48:L50)","v":-517.88017000000002},{"$f":"SUM('Historic Uses of Cash'!M40,'Historic Uses of Cash'!M45:M46,'Historic Uses of Cash'!M48:M50)","v":116.22146000000004},{"$f":"SUM('Historic Uses of Cash'!N40,'Historic Uses of Cash'!N45:N46,'Historic Uses of Cash'!N48:N50)","v":1599.55916},{"$f":"SUM('Historic Uses of Cash'!O40,'Historic Uses of Cash'!O45:O46,'Historic Uses of Cash'!O48:O50)","v":566.80320000000006},{"$f":"SUM('Historic Uses of Cash'!P40,'Historic Uses of Cash'!P45:P46,'Historic Uses of Cash'!P48:P50)","v":297.92787999999996},{"$f":"SUM('Historic Uses of Cash'!Q40,'Historic Uses of Cash'!Q45:Q46,'Historic Uses of Cash'!Q48:Q50)","v":-779.06221000000005},{"$f":"SUM('Historic Uses of Cash'!R40,'Historic Uses of Cash'!R45:R46,'Historic Uses of Cash'!R48:R50)","v":-581.73687999999981},{"$f":"SUM('Historic Uses of Cash'!S40,'Historic Uses of Cash'!S45:S46,'Historic Uses of Cash'!S48:S50)","v":1594.3831299999997},{"$f":"SUM('Historic Uses of Cash'!T40,'Historic Uses of Cash'!T45:T46,'Historic Uses of Cash'!T48:T50)","v":-384.25987999999961},{"$f":"SUM('Historic Uses of Cash'!U40,'Historic Uses of Cash'!U45:U46,'Historic Uses of Cash'!U48:U50)","v":-1294.32096},0,0,0,0,0,0,0]
[273,null,"Dividends",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A31,0)","v":110.02169000000001},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A31,0)","v":131.45354},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A31,0)","v":161.08160000000001},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A31,0)","v":182.54338000000001},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A31,0)","v":178.23482000000001},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A31,0)","v":220.19606999999999},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A31,0)","v":252.26501999999999},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A31,0)","v":321.55831000000001},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A31,0)","v":407.22543999999999},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A31,0)","v":472.59872000000001},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A31,0)","v":659.64117999999996},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A31,0)","v":364.5487},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A31,0)","v":1212.7831799999999},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A31,0)","v":843.90602000000001},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A31,0)","v":1277.22525},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A31,0)","v":1196.62168},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A31,0)","v":1230.06423},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A31,0)","v":1132.7049099999999},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A31,0)","v":1560.65786},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A31,0)","v":1899.66561},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A31,0)","v":848.31804999999997},{"$f":"W31-IF(X29=\"Q4\",0,X31)","v":1051.3475600000002},{"$f":"W31","v":1899.66561},{"$f":"Z31","v":1899.66561},{"$f":"AA31","v":1899.66561},{"$f":"AB31","v":1899.66561},{"$f":"AC31","v":1899.66561},{"$f":"AD31","v":1899.66561}]
[null,null,"Maintenance Capex for PP&E",{"$f":"'Recovery Rate'!D55","v":243.62148443326222},{"$f":"'Recovery Rate'!E55","v":333.01628697205376},{"$f":"'Recovery Rate'!F55","v":435.89766913857903},{"$f":"'Recovery Rate'!G55","v":662.61900942085776},{"$f":"'Recovery Rate'!H55","v":774.89140506863237},{"$f":"'Recovery Rate'!I55","v":906.75164082342394},{"$f":"'Recovery Rate'!J55","v":1016.1957098286074},{"$f":"'Recovery Rate'!K55","v":1322.9610271178301},{"$f":"'Recovery Rate'!L55","v":1348.9285671346477},{"$f":"'Recovery Rate'!M55","v":1585.8198530824243},{"$f":"'Recovery Rate'!N55","v":1788.3809544594599},{"$f":"'Recovery Rate'!O55","v":1839.2317051725327},{"$f":"'Recovery Rate'!P55","v":2066.1145040014567},{"$f":"'Recovery Rate'!Q55","v":2375.96891416786},{"$f":"'Recovery Rate'!R55","v":2450.8119552948178},{"$f":"'Recovery Rate'!S55","v":2852.0130978125185},{"$f":"'Recovery Rate'!T55","v":3069.8349414131567},{"$f":"'Recovery Rate'!U55","v":3438.8959962174663},{"$f":"'Recovery Rate'!V55","v":3784.3732980099271},{"$f":"'Recovery Rate'!W55","v":4199.5433829524591},{"$f":"0.5*W32","v":2099.7716914762295},{"$f":"'Recovery Rate'!Y55-IF(X29=\"Q4\",0,X32)","v":2696.1701672100162},{"$f":"'Recovery Rate'!Z55","v":5190.5310903044538},{"$f":"'Recovery Rate'!AA55","v":5553.5333838968536},{"$f":"'Recovery Rate'!AB55","v":5896.2785257054229},{"$f":"'Recovery Rate'!AC55","v":6173.9981398954642},{"$f":"AC32","v":6173.9981398954642},6173.9981398954642]
[null,null,"Maintenance Capex for R&D",{"$f":"'Recovery Rate'!D57","v":0},{"$f":"'Recovery Rate'!E57","v":0},{"$f":"'Recovery Rate'!F57","v":0},{"$f":"'Recovery Rate'!G57","v":0},{"$f":"'Recovery Rate'!H57","v":0},{"$f":"'Recovery Rate'!I57","v":0},{"$f":"'Recovery Rate'!J57","v":0},{"$f":"'Recovery Rate'!K57","v":0},{"$f":"'Recovery Rate'!L57","v":0},{"$f":"'Recovery Rate'!M57","v":0},{"$f":"'Recovery Rate'!N57","v":0},{"$f":"'Recovery Rate'!O57","v":0},{"$f":"'Recovery Rate'!P57","v":0},{"$f":"'Recovery Rate'!Q57","v":0},{"$f":"'Recovery Rate'!R57","v":13.176737885949342},{"$f":"'Recovery Rate'!S57","v":28.351264627861799},{"$f":"'Recovery Rate'!T57","v":40.418325659542184},{"$f":"'Recovery Rate'!U57","v":57.279184360424608},{"$f":"'Recovery Rate'!V57","v":73.715523245379359},{"$f":"'Recovery Rate'!W57","v":76.157294100217797},{"$f":"IF($X$29=\"Q1\",'Recovery Rate'!X57*0.25,IF($X$29=\"Q2\",'Recovery Rate'!X57*0.5,IF($X$29=\"Q3\",'Recovery Rate'!X57*0.75,0)))","v":39.493592388759545},{"$f":"'Recovery Rate'!Y57-IF(X29=\"Q4\",0,X33)","v":39.493592388759545},{"$f":"'Recovery Rate'!Z57","v":86.549776708382382},{"$f":"'Recovery Rate'!AA57","v":92.036032269407002},{"$f":"'Recovery Rate'!AB57","v":98.101768503518201},{"$f":"'Recovery Rate'!AC57","v":104.9377720252844},104.9377720252844,104.9377720252844]
[null,null,"Maintenance Operating Rental Expense",{"$f":"'Recovery Rate'!D56-D35","v":0},{"$f":"'Recovery Rate'!E56-E35","v":0},{"$f":"'Recovery Rate'!F56-F35","v":0},{"$f":"'Recovery Rate'!G56-G35","v":0},{"$f":"'Recovery Rate'!H56-H35","v":0},{"$f":"'Recovery Rate'!I56-I35","v":0},{"$f":"'Recovery Rate'!J56-J35","v":0},{"$f":"'Recovery Rate'!K56-K35","v":0},{"$f":"'Recovery Rate'!L56-L35","v":129.67818020133552},{"$f":"'Recovery Rate'!M56-M35","v":58.739183038182297},{"$f":"'Recovery Rate'!N56-N35","v":114.09964215393478},{"$f":"'Recovery Rate'!O56-O35","v":170.76220954037302},{"$f":"'Recovery Rate'!P56-P35","v":130.08214389846603},{"$f":"'Recovery Rate'!Q56-Q35","v":156.76014194141544},{"$f":"'Recovery Rate'!R56-R35","v":161.27668231095626},{"$f":"'Recovery Rate'!S56-S35","v":256.41946633830372},{"$f":"'Recovery Rate'!T56-T35","v":337.52866419148836},{"$f":"'Recovery Rate'!U56-U35","v":283.70610335054101},{"$f":"'Recovery Rate'!V56-V35","v":343.23430976553431},{"$f":"'Recovery Rate'!W56-W35","v":333.74434150355825},{"$f":"0.5*W34","v":166.87217075177912},{"$f":"'Recovery Rate'!Y56-Y35-IF(X29=\"Q4\",0,X34)","v":209.69408828874279},{"$f":"'Recovery Rate'!Z56-Z35","v":421.75506029944756},{"$f":"'Recovery Rate'!AA56-AA35","v":479.80080401878422},{"$f":"'Recovery Rate'!AB56-AB35","v":479.80080401878422},{"$f":"'Recovery Rate'!AC56-AC35","v":479.80080401878422},479.80080401878422,479.80080401878422]
[null,null,"Maintenance Capital Rental Expense",{"$f":"'Recovery Rate'!D56-'Assets Prime'!D98","v":0},{"$f":"'Recovery Rate'!E56-'Assets Prime'!E98","v":0},{"$f":"'Recovery Rate'!F56-'Assets Prime'!F98","v":0},{"$f":"'Recovery Rate'!G56-'Assets Prime'!G98","v":0},{"$f":"'Recovery Rate'!H56-'Assets Prime'!H98","v":0},{"$f":"'Recovery Rate'!I56-'Assets Prime'!I98","v":0},{"$f":"'Recovery Rate'!J56-'Assets Prime'!J98","v":0},{"$f":"'Recovery Rate'!K56-'Assets Prime'!K98","v":0},{"$f":"'Recovery Rate'!L56-'Assets Prime'!L98","v":0},{"$f":"'Recovery Rate'!M56-'Assets Prime'!M98","v":0},{"$f":"'Recovery Rate'!N56-'Assets Prime'!N98","v":0},{"$f":"'Recovery Rate'!O56-'Assets Prime'!O98","v":0},{"$f":"'Recovery Rate'!P56-'Assets Prime'!P98","v":0},{"$f":"'Recovery Rate'!Q56-'Assets Prime'!Q98","v":0},{"$f":"'Recovery Rate'!R56-'Assets Prime'!R98","v":0},{"$f":"'Recovery Rate'!S56-'Assets Prime'!S98","v":0},{"$f":"'Recovery Rate'!T56-'Assets Prime'!T98","v":0},{"$f":"'Recovery Rate'!U56-'Assets Prime'!U98","v":0},{"$f":"'Recovery Rate'!V56-'Assets Prime'!V98","v":0},{"$f":"'Recovery Rate'!W56-'Assets Prime'!W98","v":0},{"$f":"'Recovery Rate'!X56-'Assets Prime'!X98","v":0},{"$f":"'Recovery Rate'!Y56-'Assets Prime'!Y98-IF(X29=\"Q4\",0,X35)","v":0},{"$f":"'Recovery Rate'!Z56-'Assets Prime'!Z98","v":0},{"$f":"'Recovery Rate'!AA56-'Assets Prime'!AA98","v":0},{"$f":"'Recovery Rate'!AB56-'Assets Prime'!AB98","v":0},{"$f":"'Recovery Rate'!AC56-'Assets Prime'!AC98","v":0},0,0]
[]
[null,null,"Cash Earnings'",{"$f":"D28-SUM(D31:D35)","v":429.65790556673784},730.4739230279464,366.69923086142114,67.875790579142176,290.21121493136786,{"$f":"I28-SUM(I31:I35)","v":-124.89054454662357},107.34336178334274,420.93709723248958,1176.538912363847,1374.9805119299544,{"$f":"N28-SUM(N31:N35)","v":1228.3201023603551},1979.1681853276341,584.84346687183825,1194.4974049764742,1294.137923477087,1293.6895354067374,1986.201511907072,2514.603198788368,3781.10097255652,{"$f":"W28-SUM(W31:W35)","v":1952.1081765376848},{"$f":"X28-SUM(X31:X35)","v":6234.5391606207304},{"$f":"Y28-SUM(Y30:Y35)","v":1868.438692948529},5217.0403074517963,6765.923744730635,6417.112866687954,6132.5572489761471,6132.5572489761471,{"$f":"AE28-SUM(AE30:AE35)","v":6132.5572489761471}]
[]
[null,null,"Interest Expense",{"$f":"D9","v":0},{"$f":"E9","v":376.08494000000002},1.5044999999999999,40.509909999999998,0,{"$f":"I9","v":78.308850000000007},{"$f":"J9","v":87.648780000000002},56.81353,51.113680000000002,43.245570000000001,{"$f":"N9","v":80.407510000000002},{"$f":"O9","v":55.469290000000001},105.08042,218.90975,193.2012,291.34278999999998,206.0127,152.92003,152.47125,225.54432,124.84592000000001,100.69839999999999,225.54432,225.54432,225.54432,225.54432,{"$f":"AC39","v":225.54432},225.54432]
[null,null,"Imputed Interest Expense in Rental Expense",{"$f":"'Recovery Rate'!D115","v":0},{"$f":"'Recovery Rate'!E115","v":0},{"$f":"'Recovery Rate'!F115","v":0},{"$f":"'Recovery Rate'!G115","v":0},{"$f":"'Recovery Rate'!H115","v":0},{"$f":"'Recovery Rate'!I115","v":0},{"$f":"'Recovery Rate'!J115","v":0},{"$f":"'Recovery Rate'!K115","v":0},{"$f":"'Recovery Rate'!L115","v":20.321819798664478},{"$f":"'Recovery Rate'!M115","v":9.5153429618176446},{"$f":"'Recovery Rate'!N115","v":17.880512846065415},{"$f":"'Recovery Rate'!O115","v":27.662301459627145},{"$f":"'Recovery Rate'!P115","v":21.466544101533827},{"$f":"'Recovery Rate'!Q115","v":25.869027058584436},{"$f":"'Recovery Rate'!R115","v":27.864809689043938},{"$f":"'Recovery Rate'!S115","v":44.712476661696599},{"$f":"'Recovery Rate'!T115","v":58.855681808511463},{"$f":"'Recovery Rate'!U115","v":48.193337649458556},{"$f":"'Recovery Rate'!V115","v":58.305432234465627},{"$f":"'Recovery Rate'!W115","v":57.189781496441753},{"$f":"'Recovery Rate'!X115","v":623.45497183637917},{"$f":"'Recovery Rate'!Y115","v":64.716730379585215},{"$f":"'Recovery Rate'!Z115","v":72.482884136169787},{"$f":"'Recovery Rate'!AA115","v":82.458633837001457},{"$f":"'Recovery Rate'!AB115","v":82.458633837001457},{"$f":"'Recovery Rate'!AC115","v":82.458633837001457},82.458633837001457,82.458633837001457]
[null,null,"Interest Expense'",{"$f":"SUM(D39:D40)","v":0},{"$f":"SUM(E39:E40)","v":376.08494000000002},1.5044999999999999,40.509909999999998,0,{"$f":"SUM(I39:I40)","v":78.308850000000007},{"$f":"SUM(J39:J40)","v":87.648780000000002},56.81353,71.43549979866448,52.760912961817645,{"$f":"SUM(N39:N40)","v":98.288022846065417},{"$f":"SUM(O39:O40)","v":83.131591459627145},126.54696410153383,244.77877705858444,221.06600968904394,336.05526666169658,264.86838180851146,201.11336764945855,210.77668223446562,282.73410149644178,748.30089183637915,{"$f":"SUM(Y39:Y40)","v":165.41513037958521},298.02720413616976,308.00295383700143,308.00295383700143,308.00295383700143,308.00295383700143,308.00295383700143]
[]
[null,null,"Total Book Debt",{"$f":"'Enterprise Value Prime'!D6","v":807.33452},{"$f":"'Enterprise Value Prime'!E6","v":1209.9559899999999},{"$f":"'Enterprise Value Prime'!F6","v":23.486999999999998},{"$f":"'Enterprise Value Prime'!G6","v":336.1241},{"$f":"'Enterprise Value Prime'!H6","v":0},{"$f":"'Enterprise Value Prime'!I6","v":850},{"$f":"'Enterprise Value Prime'!J6","v":736.66666999999995},{"$f":"'Enterprise Value Prime'!K6","v":510},{"$f":"'Enterprise Value Prime'!L6","v":310.56252999999998},{"$f":"'Enterprise Value Prime'!M6","v":179.70090999999999},{"$f":"'Enterprise Value Prime'!N6","v":228.09650999999999},{"$f":"'Enterprise Value Prime'!O6","v":300.87000999999998},{"$f":"'Enterprise Value Prime'!P6","v":2929.3553900000002},{"$f":"'Enterprise Value Prime'!Q6","v":2796.7018600000001},{"$f":"'Enterprise Value Prime'!R6","v":4234.7445100000004},{"$f":"'Enterprise Value Prime'!S6","v":5620.0440200000003},{"$f":"'Enterprise Value Prime'!T6","v":5450.2392399999999},{"$f":"'Enterprise Value Prime'!U6","v":5173.7783399999998},{"$f":"'Enterprise Value Prime'!V6","v":7010.0784400000002},{"$f":"'Enterprise Value Prime'!W6","v":10035.909879999999},{"$f":"'Enterprise Value Prime'!X6","v":10545.86413},{"$f":"X43+Y79","v":9618.6099200000008},{"$f":"Y43+Z79","v":8851.2373299999999},8530.592779999999,7430.1131699999987,6329.6335599999984,6329.6335599999984,6329.6335599999984]
[]
[null,null,"Valens Metrics"]
[null,null,"Interest Coverage Ratio'",{"$f":"D37/D41","v":{"$error":"#DIV/0!"}},{"$f":"E37/E41","v":1.9423110189627544},243.7349490604328,1.6755354573520944,{"$error":"#DIV/0!"},{"$f":"I37/I41","v":-1.5948458513517128},{"$f":"J37/J41","v":1.2246988695489285},7.4090995090868246,16.469947234635892,26.06058983333001,{"$f":"N37/N41","v":12.497149365636325},{"$f":"O37/O41","v":23.807654233214301},4.6215527256947411,4.879905927018287,5.8540791743490939,3.8496332709139818,7.4988245042513642,12.503411524445914,17.938895956007435,6.9043959190124511,8.331593919821163,11.295452167289307,17.505248631826614,21.967074212902634,20.834582223143098,19.910709207748585,19.910709207748585,19.910709207748585]
[null,null,"Leverage Ratio'",{"$f":"D43/D37","v":1.8790170261968995},{"$f":"E43/E37","v":1.6563986089804736},6.4049766193471899E-2,4.9520469247144048,0,{"$f":"I43/I37","v":-6.8059595951451861},{"$f":"J43/J37","v":6.8627128660909325},1.21158245104332,0.26396282072475807,0.13069342324551761,{"$f":"N43/N37","v":0.18569793782718927},{"$f":"O43/O37","v":0.1520184147211287},5.0087853518622527,2.3413210010741561,3.2722513058129832,4.3441984078761617,2.7440515009813362,2.0574929446096801,1.8539781113701039,5.1410623656113046,{"$f":"X43/X37","v":1.6915226383709201},5.1479398046618003,1.6966012927592822,1.2608171628661504,1.1578591999792707,1.0321360735860645,{"$f":"AD43/AD37","v":1.0321360735860645},{"$f":"AE43/AE37","v":1.0321360735860645}]
[]
[null,null,"Class Metrics"]
[274,null,"Interest Coverage Ratio",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A50,0)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A50,0)","v":3.4035000000000002},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A50,0)","v":1128.94166},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A50,0)","v":41.350549999999998},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A50,0)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A50,0)","v":24.818899999999999},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A50,0)","v":26.74408},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A50,0)","v":43.682200000000002},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A50,0)","v":62.532420000000002},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A50,0)","v":77.640249999999995},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A50,0)","v":49.579839999999997},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A50,0)","v":82.492019999999997},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A50,0)","v":42.471220000000002},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A50,0)","v":25.004290000000001},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A50,0)","v":28.868040000000001},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A50,0)","v":21.764800000000001},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A50,0)","v":34.470309999999998},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A50,0)","v":58.811549999999997},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A50,0)","v":60.542830000000002},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A50,0)","v":38.640880000000003},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A50,0)","v":44.518700000000003},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YN,$A50,0)","v":38.640880000000003}]
[275,null,"Leverage Ratio",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A51,0)","v":0.76039000000000001},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A51,0)","v":0.94527000000000005},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A51,0)","v":1.383E-2},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A51,0)","v":0.20066000000000001},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A51,0)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A51,0)","v":0.43735000000000002},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A51,0)","v":0.31426999999999999},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A51,0)","v":0.20549999999999999},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A51,0)","v":9.7159999999999996E-2},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A51,0)","v":5.3519999999999998E-2},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A51,0)","v":5.722E-2},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A51,0)","v":6.5750000000000003E-2},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A51,0)","v":0.65637999999999996},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A51,0)","v":0.51093999999999995},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A51,0)","v":0.75927999999999995},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A51,0)","v":0.88629999999999998},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A51,0)","v":0.76749999999999996},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A51,0)","v":0.57528000000000001},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A51,0)","v":0.75939999999999996},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A51,0)","v":1.15154},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A51,0)","v":0.94871000000000005},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YN,$A51,0)","v":1.15154}]
[]
[]
[null,null,"Cash - Beginning of Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime'!X5","v":14353.79845},{"$f":"Y70","v":14864.49565923561},18751.064029217905,24623.26812677821,29366.826286295829,33825.828828101643,39385.310979907459,null,{"$f":"SUM(Y54:Y55)/SUM(Y60:Y68)-1","v":2.7761029215834903},{"$f":"SUM(Z54:Z55)/SUM(Z60:Z68)-1","v":2.1000246088956112},{"$f":"SUM(AA54:AA55)/SUM(AA60:AA68)-1","v":2.7608412619110836},{"$f":"SUM(AB54:AB55)/SUM(AB60:AB68)-1","v":2.9228280101648916},{"$f":"SUM(AC54:AC55)/SUM(AC60:AC68)-1","v":3.2739033582605055}]
[null,null,"Gross Cash Earnings'",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y28","v":5865.144100836048},12815.54184476408,14790.95957491568,14790.95957491568,14790.95957491568,14790.95957491568,14790.95957491568,null,{"$f":"IF(IF(AG54<0,-32,(AG54+1)^5)>32,32,IF(AG54<0,-32,(AG54+1)^5))","v":32},{"$f":"IF(IF(AH54<0,-16,(AH54+1)^4)>16,16,IF(AH54<0,-16,(AH54+1)^4))","v":16},{"$f":"IF(IF(AI54<0,-8,(AI54+1)^3)>8,8,IF(AI54<0,-8,(AI54+1)^3))","v":8},{"$f":"IF(IF(AJ54<0,-4,(AJ54+1)^2)>4,4,IF(AJ54<0,-4,(AJ54+1)^2))","v":4},{"$f":"IF(IF(AK54<0,-2,(AK54+1)^1)>2,2,IF(AK54<0,-2,(AK54+1)^1))","v":2},null,{"$f":"IF(SUM(AG55:AK55)>64,64,IF(SUM(AG55:AK55)<-64,-64,SUM(AG55:AK55)))","v":62},"DRS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y54/Y43","v":1.492294475956875},"C/D"]
[null,null,"Cash Flow Spread Over Operating Obligations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y55-SUM(Y60:Y67)","v":1437.951419235611},{"$f":"+Z55-SUM(Z60:Z67)","v":4653.9409599822939},6192.8486475603004,5844.0377695176194,5559.4821518058125,5559.4821518058125,{"$f":"+AE55-SUM(AE60:AE67)","v":5559.4821518058125}]
[null,null,"Buffer (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y57/SUM(Y60:Y67)","v":0.32479982748701808},{"$f":"Z57/SUM(Z60:Z67)","v":0.57022403149608614},{"$f":"AA57/SUM(AA60:AA67)","v":0.72025689129659864},0.65318976700921449,0.60223102944370888,0.60223102944370888,0.60223102944370888]
[]
[null,null," Other Uses of Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y30","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"Y43/'Assets Prime'!Y56","v":0.17445564739841737},"BL"]
[null,null," Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1051.3475600000002,1899.66561,1899.66561,1899.66561,1899.66561,1899.66561,1899.66561,null,null,null,null,null,null,null,{"$f":"Y55/SUM(Y60:Y68)-1","v":9.5378144479637328E-2},"PC"]
[null,null," Maintenance Capex for PP&E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2696.1701672100162,5190.5310903044538,5553.5333838968536,5896.2785257054229,6173.9981398954642,6173.9981398954642,6173.9981398954642,null,null,null,null,null,null,null,{"$f":"'Recovery Rate'!X180","v":3.267113781478086},"RR"]
[null,null," Maintenance Capex for R&D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.493592388759545,86.549776708382382,92.036032269407002,98.101768503518201,104.9377720252844,104.9377720252844,104.9377720252844]
[null,null," Maintenance Operating Rental Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209.69408828874279,421.75506029944756,479.80080401878422,479.80080401878422,479.80080401878422,479.80080401878422,479.80080401878422]
[null,null," Maintenance Capital Rental Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y35","v":0},{"$f":"Z35","v":0},0,0,0,0,0]
[null,null," Pension Servicing Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE('Data - Earnings Prime'!V30:X30)","v":265.07214333333332},{"$f":"Y66","v":265.07214333333332},265.07214333333332,265.07214333333332,265.07214333333332,265.07214333333332,265.07214333333332]
[null,null," Interest Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y41","v":165.41513037958521},{"$f":"Z41","v":298.02720413616976},308.00295383700143,308.00295383700143,308.00295383700143,308.00295383700143,308.00295383700143]
[null,null," Debt Maturities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y79","v":927.25420999999994},767.37258999999995,320.64454999999998,1100.4796100000001,1100.4796100000001,0,0]
[]
[null,null,"End of Period Cash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y54+Y55-SUM(Y60:Y68)","v":14864.49565923561},18751.064029217905,24623.26812677821,29366.826286295829,33825.828828101643,39385.310979907459,44944.793131713275]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1001,1002,1003,1004,1005]
[null,null,"Revolver",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357,{"$f":"VLOOKUP(Y$71,'Data Read File'!$H:$XFD,'DRS - Base Case'!$X72,0)","v":0},{"$f":"VLOOKUP(Z$71,'Data Read File'!$H:$XFD,'DRS - Base Case'!$X72,0)","v":0},{"$f":"VLOOKUP(AA$71,'Data Read File'!$H:$XFD,'DRS - Base Case'!$X72,0)","v":0},{"$f":"VLOOKUP(AB$71,'Data Read File'!$H:$XFD,'DRS - Base Case'!$X72,0)","v":0},{"$f":"VLOOKUP(AC$71,'Data Read File'!$H:$XFD,'DRS - Base Case'!$X72,0)","v":0},0,0]
[null,null,"Drawn Revolver",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358,{"$f":"VLOOKUP(Y$71,'Data Read File'!$H:$XFD,'DRS - Base Case'!$X73,0)","v":0},{"$f":"VLOOKUP(Z$71,'Data Read File'!$H:$XFD,'DRS - Base Case'!$X73,0)","v":0},{"$f":"VLOOKUP(AA$71,'Data Read File'!$H:$XFD,'DRS - Base Case'!$X73,0)","v":0},{"$f":"VLOOKUP(AB$71,'Data Read File'!$H:$XFD,'DRS - Base Case'!$X73,0)","v":0},{"$f":"VLOOKUP(AC$71,'Data Read File'!$H:$XFD,'DRS - Base Case'!$X73,0)","v":0},0,0]
[null,null,"Undrawn Revolver",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y72-Y73","v":0},{"$f":"Z72-Z73","v":0},0,0,0,0,0]
[]
[null,null,"End of Period Cash + Undrawn Revolver",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y70+Y74","v":14864.49565923561},{"$f":"Z70+Z74","v":18751.064029217905},24623.26812677821,29366.826286295829,33825.828828101643,39385.310979907459,44944.793131713275]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Due",{"$f":"IF('Data - Debt Schedule'!F2=0,-Y83,'Data - Debt Schedule'!G2-'Data - Debt Schedule'!F2)","v":-927.25420999999994},{"$f":"IF('Data - Debt Schedule'!G2=0,-Z83,'Data - Debt Schedule'!H2-'Data - Debt Schedule'!G2)","v":-767.37258999999995},{"$f":"IF('Data - Debt Schedule'!H2=0,-AA83,'Data - Debt Schedule'!I2-'Data - Debt Schedule'!H2)","v":-320.64454999999998},{"$f":"IF('Data - Debt Schedule'!I2=0,-AB83,'Data - Debt Schedule'!J2-'Data - Debt Schedule'!I2)","v":-1100.4796100000001},{"$f":"IF('Data - Debt Schedule'!J2=0,-AC83,'Data - Debt Schedule'!K2-'Data - Debt Schedule'!J2)","v":-1100.4796100000001},{"$f":"'Data - Debt Schedule'!L2-'Data - Debt Schedule'!K2","v":0},{"$f":"'Data - Debt Schedule'!M2-'Data - Debt Schedule'!L2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Debt",{"$f":"'Data - Debt Schedule'!G2","v":0},{"$f":"'Data - Debt Schedule'!H2","v":0},{"$f":"'Data - Debt Schedule'!I2","v":0},{"$f":"'Data - Debt Schedule'!J2","v":0},{"$f":"'Data - Debt Schedule'!K2","v":0},{"$f":"'Data - Debt Schedule'!L2","v":0},{"$f":"'Data - Debt Schedule'!M2","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,null,336,{"$f":"+Y82+1","v":337},{"$f":"+Z82+1","v":338},339,340]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YN,Y82,0)","v":927.25420999999994},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YN,Z82,0)","v":767.37258999999995},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YN,AA82,0)","v":320.64454999999998},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YN,AB82,0)","v":1100.4796100000001},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YN,AC82,0)","v":1100.4796100000001}]

{"sheet":"DRS - Negative Case","index":24,"n_rows":83,"n_cols":30,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[null," ",{"$f":"'DRS - Base Case'!C1","v":"PSE:JFC"},{"$f":"'DRS - Base Case'!N1","v":2006},{"$f":"'DRS - Base Case'!O1","v":2007},{"$f":"'DRS - Base Case'!P1","v":2008},{"$f":"'DRS - Base Case'!Q1","v":2009},{"$f":"'DRS - Base Case'!R1","v":2010},{"$f":"'DRS - Base Case'!S1","v":2011},{"$f":"'DRS - Base Case'!T1","v":2012},{"$f":"'DRS - Base Case'!U1","v":2013},{"$f":"'DRS - Base Case'!V1","v":2014},{"$f":"'DRS - Base Case'!W1","v":2015},{"$f":"'DRS - Base Case'!X1","v":"Q2 2016"},{"$f":"'DRS - Base Case'!Y1","v":"2016E"},{"$f":"'DRS - Base Case'!Z1","v":"2017E"},{"$f":"'DRS - Base Case'!AA1","v":"2018E"},{"$f":"'DRS - Base Case'!AB1","v":"2019E"},{"$f":"'DRS - Base Case'!AC1","v":"2020E"},{"$f":"M1+6&\"E\"","v":"2021E"},{"$f":"M1+7&\"E\"","v":"2022E"}]
[null,null,null,{"$f":"'DRS - Base Case'!N2","v":991},{"$f":"'DRS - Base Case'!O2","v":992},{"$f":"'DRS - Base Case'!P2","v":993},{"$f":"'DRS - Base Case'!Q2","v":994},{"$f":"'DRS - Base Case'!R2","v":995},{"$f":"'DRS - Base Case'!S2","v":996},{"$f":"'DRS - Base Case'!T2","v":997},{"$f":"'DRS - Base Case'!U2","v":998},{"$f":"'DRS - Base Case'!V2","v":999},{"$f":"'DRS - Base Case'!W2","v":1000},500]
[null,null,"Net Income",{"$f":"'Earnings Prime - Negative Case'!N5","v":2156.6184600000001},{"$f":"'Earnings Prime - Negative Case'!O5","v":2386.7222200000001},{"$f":"'Earnings Prime - Negative Case'!P5","v":2319.0878600000001},{"$f":"'Earnings Prime - Negative Case'!Q5","v":2664.62311},{"$f":"'Earnings Prime - Negative Case'!R5","v":3197.7939799999999},{"$f":"'Earnings Prime - Negative Case'!S5","v":3262.6442200000001},{"$f":"'Earnings Prime - Negative Case'!T5","v":3727.0843},{"$f":"'Earnings Prime - Negative Case'!U5","v":4671.5593900000003},{"$f":"'Earnings Prime - Negative Case'!V5","v":5361.9787699999997},{"$f":"'Earnings Prime - Negative Case'!W5","v":4928.2362300000004},{"$f":"'Earnings Prime - Negative Case'!X5","v":3054.23738},{"$f":"'Consensus Estimates'!E34-IF(N29=\"Q4\",0,N3)","v":-224.58937999999989},{"$f":"'Consensus Estimates'!F34","v":3054.7860000000001},{"$f":"'Consensus Estimates'!G34","v":3232.143},{"$f":"'Consensus Estimates'!H34","v":2984.7381638378811},{"$f":"'Consensus Estimates'!I34","v":2756.2709653224888},{"$f":"S3","v":2756.2709653224888},{"$f":"T3","v":2756.2709653224888}]
[null,null,null,{"$f":"'Earnings Prime - Negative Case'!N4","v":""},{"$f":"'Earnings Prime - Negative Case'!O4","v":""},{"$f":"'Earnings Prime - Negative Case'!P4","v":""},{"$f":"'Earnings Prime - Negative Case'!Q4","v":""},{"$f":"'Earnings Prime - Negative Case'!R4","v":""},{"$f":"'Earnings Prime - Negative Case'!S4","v":""},{"$f":"'Earnings Prime - Negative Case'!T4","v":""},{"$f":"'Earnings Prime - Negative Case'!U4","v":""},{"$f":"'Earnings Prime - Negative Case'!V4","v":""},{"$f":"'Earnings Prime - Negative Case'!W4","v":""},{"$f":"'Earnings Prime - Negative Case'!X4","v":""}]
[null,"","Special Items",{"$f":"'Earnings Prime - Negative Case'!N7","v":50.909736026250002},{"$f":"'Earnings Prime - Negative Case'!O7","v":-24.61356904054},{"$f":"'Earnings Prime - Negative Case'!P7","v":-2.7424667717600002},{"$f":"'Earnings Prime - Negative Case'!Q7","v":167.69636791424998},{"$f":"'Earnings Prime - Negative Case'!R7","v":365.07182700119},{"$f":"'Earnings Prime - Negative Case'!S7","v":348.45167881458002},{"$f":"'Earnings Prime - Negative Case'!T7","v":255.92428482873999},{"$f":"'Earnings Prime - Negative Case'!U7","v":100.57228828319998},{"$f":"'Earnings Prime - Negative Case'!V7","v":330.85211786264},{"$f":"'Earnings Prime - Negative Case'!W7","v":712.49239684607994},{"$f":"'Earnings Prime - Negative Case'!X7","v":200.91000476249999},0,0,0,0,0,0,0]
[null,null,"Adjustment for Special Items if consistent"]
[null,"","Plus: Depreciation Expense",{"$f":"'Earnings Prime - Negative Case'!N10","v":1573.84476},{"$f":"'Earnings Prime - Negative Case'!O10","v":1579.5588699999998},{"$f":"'Earnings Prime - Negative Case'!P10","v":1728.8797699999996},{"$f":"'Earnings Prime - Negative Case'!Q10","v":2085.9498699999999},{"$f":"'Earnings Prime - Negative Case'!R10","v":1978.0059899999997},{"$f":"'Earnings Prime - Negative Case'!S10","v":2401.5939000000003},{"$f":"'Earnings Prime - Negative Case'!T10","v":2705.6263600000002},{"$f":"'Earnings Prime - Negative Case'!U10","v":3072.4558200000001},{"$f":"'Earnings Prime - Negative Case'!V10","v":3149.1165699999992},{"$f":"'Earnings Prime - Negative Case'!W10","v":3352.7204100000008},{"$f":"'Earnings Prime - Negative Case'!X10","v":1906.4587400000005},{"$f":"'Earnings Prime - Negative Case'!Y10-'Liquidation Recovery Rate'!O185-IF(N29=\"Q4\",0,N7)","v":1732.9640969452898},{"$f":"'Earnings Prime - Negative Case'!Z10-'Liquidation Recovery Rate'!P185","v":3812.1731820980931},{"$f":"'Earnings Prime - Negative Case'!AA10-'Liquidation Recovery Rate'!Q185","v":3919.7246694158093},{"$f":"'Earnings Prime - Negative Case'!AB10-'Liquidation Recovery Rate'!R185","v":3974.7130285709877},{"$f":"'Earnings Prime - Negative Case'!AC10-'Liquidation Recovery Rate'!S185","v":3986.2431025382166},{"$f":"S7","v":3986.2431025382166},{"$f":"T7","v":3986.2431025382166}]
[null,"","Plus: Amortization Expense",{"$f":"'Earnings Prime - Negative Case'!N14","v":0},{"$f":"'Earnings Prime - Negative Case'!O14","v":0},{"$f":"'Earnings Prime - Negative Case'!P14","v":0},{"$f":"'Earnings Prime - Negative Case'!Q14","v":0},{"$f":"'Earnings Prime - Negative Case'!R14","v":0},{"$f":"'Earnings Prime - Negative Case'!S14","v":0},{"$f":"'Earnings Prime - Negative Case'!T14","v":0},{"$f":"'Earnings Prime - Negative Case'!U14","v":3.2111399999994319},{"$f":"'Earnings Prime - Negative Case'!V14","v":5.8043800000004921},{"$f":"'Earnings Prime - Negative Case'!W14","v":7.4799199999997654},{"$f":"'Earnings Prime - Negative Case'!X14","v":4.11229000000003},{"$f":"IF('Earnings Prime - Negative Case'!Y14=\"NA\",,'Earnings Prime - Negative Case'!Y14)-IF(N29=\"Q4\",0,N8)","v":3.3676299999997354},{"$f":"IF('Earnings Prime - Negative Case'!Z14=\"NA\",,'Earnings Prime - Negative Case'!Z14)","v":7.4799199999997654},{"$f":"IF('Earnings Prime - Negative Case'!AA14=\"NA\",,'Earnings Prime - Negative Case'!AA14)","v":7.4799199999997654},{"$f":"IF('Earnings Prime - Negative Case'!AB14=\"NA\",,'Earnings Prime - Negative Case'!AB14)","v":7.4799199999997654},{"$f":"IF('Earnings Prime - Negative Case'!AC14=\"NA\",,'Earnings Prime - Negative Case'!AC14)","v":7.4799199999997654},{"$f":"S8","v":7.4799199999997654},{"$f":"T8","v":7.4799199999997654}]
[null,"","Plus: Interest Expense",{"$f":"'Earnings Prime - Negative Case'!N15","v":80.407510000000002},{"$f":"'Earnings Prime - Negative Case'!O15","v":55.469290000000001},{"$f":"'Earnings Prime - Negative Case'!P15","v":105.08042},{"$f":"'Earnings Prime - Negative Case'!Q15","v":218.90975},{"$f":"'Earnings Prime - Negative Case'!R15","v":193.2012},{"$f":"'Earnings Prime - Negative Case'!S15","v":291.34278999999998},{"$f":"'Earnings Prime - Negative Case'!T15","v":206.0127},{"$f":"'Earnings Prime - Negative Case'!U15","v":152.92003},{"$f":"'Earnings Prime - Negative Case'!V15","v":152.47125},{"$f":"'Earnings Prime - Negative Case'!W15","v":225.54432},{"$f":"'Earnings Prime - Negative Case'!X15","v":124.84592000000001},{"$f":"IF('Earnings Prime - Negative Case'!Y15=\"NA\",,'Earnings Prime - Negative Case'!Y15)-'Liquidation Recovery Rate'!O186-IF(N29=\"Q4\",0,N9)","v":100.69839999999999},{"$f":"IF('Earnings Prime - Negative Case'!Z15=\"NA\",,'Earnings Prime - Negative Case'!Z15)-'Liquidation Recovery Rate'!P186","v":225.54432},{"$f":"IF('Earnings Prime - Negative Case'!AA15=\"NA\",,'Earnings Prime - Negative Case'!AA15)-'Liquidation Recovery Rate'!Q186","v":225.54432},{"$f":"IF('Earnings Prime - Negative Case'!AB15=\"NA\",,'Earnings Prime - Negative Case'!AB15)-'Liquidation Recovery Rate'!R186","v":225.54432},{"$f":"IF('Earnings Prime - Negative Case'!AC15=\"NA\",,'Earnings Prime - Negative Case'!AC15)-'Liquidation Recovery Rate'!S186","v":225.54432},225.54432,225.54432]
[null,"","Plus: R&D Expense",{"$f":"'Earnings Prime - Negative Case'!N12","v":0},{"$f":"'Earnings Prime - Negative Case'!O12","v":0},{"$f":"'Earnings Prime - Negative Case'!P12","v":0},{"$f":"'Earnings Prime - Negative Case'!Q12","v":0},{"$f":"'Earnings Prime - Negative Case'!R12","v":61.845073970000001},{"$f":"'Earnings Prime - Negative Case'!S12","v":70.923150000000007},{"$f":"'Earnings Prime - Negative Case'!T12","v":56.762832000000003},{"$f":"'Earnings Prime - Negative Case'!U12","v":79.590670000000003},{"$f":"'Earnings Prime - Negative Case'!V12","v":77.609619440000003},{"$f":"'Earnings Prime - Negative Case'!W12","v":72.994618939999995},{"$f":"'Earnings Prime - Negative Case'!X12","v":0},{"$f":"IF('Earnings Prime - Negative Case'!Y12=\"NA\",,'Earnings Prime - Negative Case'!Y12)-IF(N29=\"Q4\",0,N10)","v":16.691463628408364},{"$f":"IF('Earnings Prime - Negative Case'!Z12=\"NA\",,'Earnings Prime - Negative Case'!Z12)","v":16.147515301876158},{"$f":"IF('Earnings Prime - Negative Case'!AA12=\"NA\",,'Earnings Prime - Negative Case'!AA12)","v":16.411160030048894},{"$f":"IF('Earnings Prime - Negative Case'!AB12=\"NA\",,'Earnings Prime - Negative Case'!AB12)","v":16.411160030048894},{"$f":"IF('Earnings Prime - Negative Case'!AC12=\"NA\",,'Earnings Prime - Negative Case'!AC12)","v":16.411160030048894},16.411160030048894,16.411160030048894]
[null,"","Plus: Op Lease Expense",{"$f":"'Liquidation Recovery Rate'!D105","v":131.9801550000002},{"$f":"'Liquidation Recovery Rate'!E105","v":198.42451100000017},{"$f":"'Liquidation Recovery Rate'!F105","v":151.54868799999986},{"$f":"'Liquidation Recovery Rate'!G105","v":182.62916899999988},{"$f":"'Liquidation Recovery Rate'!H105","v":189.1414920000002},{"$f":"'Liquidation Recovery Rate'!I105","v":301.13194300000032},{"$f":"'Liquidation Recovery Rate'!J105","v":396.38434599999982},{"$f":"'Liquidation Recovery Rate'!K105","v":331.89944099999957},{"$f":"'Liquidation Recovery Rate'!L105","v":401.53974199999993},{"$f":"'Liquidation Recovery Rate'!M105","v":390.934123},{"$f":"IF($N$29=\"Q1\",'Recovery Rate'!X105*0.25,IF($N$29=\"Q2\",'Recovery Rate'!X105*0.5,IF($N$29=\"Q3\",'Recovery Rate'!X105*0.75,0)))","v":2041.5090849999999},{"$f":"'Liquidation Recovery Rate'!O105","v":89.393749702588991},{"$f":"'Liquidation Recovery Rate'!P105","v":86.480549180712472},{"$f":"'Liquidation Recovery Rate'!Q105","v":87.892539846442247},{"$f":"'Liquidation Recovery Rate'!R105","v":87.892539846442247},{"$f":"'Liquidation Recovery Rate'!S105","v":87.892539846442247},{"$f":"S11","v":87.892539846442247},{"$f":"T11","v":87.892539846442247}]
[null,null,"Plus: Capital Lease Expense",{"$f":"'Liquidation Recovery Rate'!D188","v":0},{"$f":"'Liquidation Recovery Rate'!E188","v":0},{"$f":"'Liquidation Recovery Rate'!F188","v":0},{"$f":"'Liquidation Recovery Rate'!G188","v":0},{"$f":"'Liquidation Recovery Rate'!H188","v":0},{"$f":"'Liquidation Recovery Rate'!I188","v":0},{"$f":"'Liquidation Recovery Rate'!J188","v":0},{"$f":"'Liquidation Recovery Rate'!K188","v":0},{"$f":"'Liquidation Recovery Rate'!L188","v":0},{"$f":"'Liquidation Recovery Rate'!M188","v":0},{"$f":"'Liquidation Recovery Rate'!N188","v":0},{"$f":"'Liquidation Recovery Rate'!O188-N12","v":0},{"$f":"'Liquidation Recovery Rate'!P188","v":0},{"$f":"'Liquidation Recovery Rate'!Q188","v":0},{"$f":"'Liquidation Recovery Rate'!R188","v":0},{"$f":"'Liquidation Recovery Rate'!S188","v":0},{"$f":"S12","v":0},0]
[null,"","Plus: Minority Interest Expense",{"$f":"'Earnings Prime - Negative Case'!N16","v":3.5394600000000001},{"$f":"'Earnings Prime - Negative Case'!O16","v":1.6354299999999999},{"$f":"'Earnings Prime - Negative Case'!P16","v":2.72925},{"$f":"'Earnings Prime - Negative Case'!Q16","v":2.27664},{"$f":"'Earnings Prime - Negative Case'!R16","v":14.74202},{"$f":"'Earnings Prime - Negative Case'!S16","v":22.13598},{"$f":"'Earnings Prime - Negative Case'!T16","v":-15.088649999999999},{"$f":"'Earnings Prime - Negative Case'!U16","v":51.247129999999999},{"$f":"'Earnings Prime - Negative Case'!V16","v":126.96274},{"$f":"'Earnings Prime - Negative Case'!W16","v":118.09716},{"$f":"'Earnings Prime - Negative Case'!X16","v":9.5392200000000003},{"$f":"IF('Earnings Prime - Negative Case'!Y16=\"NA\",,'Earnings Prime - Negative Case'!Y16)-IF(N29=\"Q4\",0,N13)","v":108.55794},{"$f":"IF('Earnings Prime - Negative Case'!Z16=\"NA\",,'Earnings Prime - Negative Case'!Z16)","v":118.09716},{"$f":"IF('Earnings Prime - Negative Case'!AA16=\"NA\",,'Earnings Prime - Negative Case'!AA16)","v":118.09716},{"$f":"IF('Earnings Prime - Negative Case'!AB16=\"NA\",,'Earnings Prime - Negative Case'!AB16)","v":118.09716},{"$f":"IF('Earnings Prime - Negative Case'!AC16=\"NA\",,'Earnings Prime - Negative Case'!AC16)","v":118.09716},118.09716,118.09716]
[null,"","Plus: Pension and OPEB Complete Addback",{"$f":"'Earnings Prime - Negative Case'!N23","v":154.42233999999999},{"$f":"'Earnings Prime - Negative Case'!O23","v":236.11887999999999},{"$f":"'Earnings Prime - Negative Case'!P23","v":228.49198000000001},{"$f":"'Earnings Prime - Negative Case'!Q23","v":247.55385999999999},{"$f":"'Earnings Prime - Negative Case'!R23","v":251.01786999999999},{"$f":"'Earnings Prime - Negative Case'!S23","v":121.2},{"$f":"'Earnings Prime - Negative Case'!T23","v":382.57220999999998},{"$f":"'Earnings Prime - Negative Case'!U23","v":363.09077000000002},{"$f":"'Earnings Prime - Negative Case'!V23","v":599.98373000000004},{"$f":"'Earnings Prime - Negative Case'!W23","v":312.63574},{"$f":"'Earnings Prime - Negative Case'!X23","v":118.11144},{"$f":"AVERAGE(K14:M14)-IF(N29=\"Q4\",0,N14)","v":307.12530666666669},{"$f":"AVERAGE(K14:M14)","v":425.2367466666667},{"$f":"P14","v":425.2367466666667},425.2367466666667,425.2367466666667,425.2367466666667,425.2367466666667]
[null,"","Plus: LIFO Charge to FIFO Inventory",{"$f":"'Earnings Prime - Negative Case'!N26","v":0},{"$f":"'Earnings Prime - Negative Case'!O26","v":0},{"$f":"'Earnings Prime - Negative Case'!P26","v":0},{"$f":"'Earnings Prime - Negative Case'!Q26","v":0},{"$f":"'Earnings Prime - Negative Case'!R26","v":0},{"$f":"'Earnings Prime - Negative Case'!S26","v":0},{"$f":"'Earnings Prime - Negative Case'!T26","v":0},{"$f":"'Earnings Prime - Negative Case'!U26","v":0},{"$f":"'Earnings Prime - Negative Case'!V26","v":0},{"$f":"'Earnings Prime - Negative Case'!W26","v":0},{"$f":"'Earnings Prime - Negative Case'!X26","v":0},{"$f":"M15","v":0},0,0,0,0,0,0]
[null,"","Plus: Real Interest Income Adjustment",{"$f":"'Earnings Prime - Negative Case'!N27","v":-135.49081000000001},{"$f":"'Earnings Prime - Negative Case'!O27","v":-142.98898},{"$f":"'Earnings Prime - Negative Case'!P27","v":-208.46408},{"$f":"'Earnings Prime - Negative Case'!Q27","v":-163.68062},{"$f":"'Earnings Prime - Negative Case'!R27","v":-163.08112},{"$f":"'Earnings Prime - Negative Case'!S27","v":-179.76324},{"$f":"'Earnings Prime - Negative Case'!T27","v":-270.11416000000003},{"$f":"'Earnings Prime - Negative Case'!U27","v":-245.57381000000001},{"$f":"'Earnings Prime - Negative Case'!V27","v":-242.04534000000001},{"$f":"'Earnings Prime - Negative Case'!W27","v":-257.78359},{"$f":"'Earnings Prime - Negative Case'!X27","v":-114.18613000000001},{"$f":"IF('Earnings Prime - Negative Case'!Y27=\"NA\",,'Earnings Prime - Negative Case'!Y27)-IF(N29=\"Q4\",0,N16)","v":-143.59746000000001},{"$f":"IF('Earnings Prime - Negative Case'!Z27=\"NA\",,'Earnings Prime - Negative Case'!Z27)","v":-257.78359},{"$f":"IF('Earnings Prime - Negative Case'!AA27=\"NA\",,'Earnings Prime - Negative Case'!AA27)","v":-257.78359},{"$f":"IF('Earnings Prime - Negative Case'!AB27=\"NA\",,'Earnings Prime - Negative Case'!AB27)","v":-257.78359},{"$f":"IF('Earnings Prime - Negative Case'!AC27=\"NA\",,'Earnings Prime - Negative Case'!AC27)","v":-257.78359},-257.78359,-257.78359]
[null,"","Minus: Equity Investment Income",{"$f":"'Earnings Prime - Negative Case'!N32","v":-22.907589999999999},{"$f":"'Earnings Prime - Negative Case'!O32","v":0},{"$f":"'Earnings Prime - Negative Case'!P32","v":0},{"$f":"'Earnings Prime - Negative Case'!Q32","v":0},{"$f":"'Earnings Prime - Negative Case'!R32","v":-2.1814100000000001},{"$f":"'Earnings Prime - Negative Case'!S32","v":0.29970999999999998},{"$f":"'Earnings Prime - Negative Case'!T32","v":-50.95438},{"$f":"'Earnings Prime - Negative Case'!U32","v":-115.56061},{"$f":"'Earnings Prime - Negative Case'!V32","v":-126.1741},{"$f":"'Earnings Prime - Negative Case'!W32","v":-189.08597},{"$f":"'Earnings Prime - Negative Case'!X32","v":-240.90227999999999},{"$f":"IF('Earnings Prime - Negative Case'!Y32=\"NA\",,'Earnings Prime - Negative Case'!Y32)-IF(N29=\"Q4\",0,N17)","v":51.816309999999987},{"$f":"IF('Earnings Prime - Negative Case'!Z32=\"NA\",,'Earnings Prime - Negative Case'!Z32)","v":-189.08597},{"$f":"IF('Earnings Prime - Negative Case'!AA32=\"NA\",,'Earnings Prime - Negative Case'!AA32)","v":-189.08597},{"$f":"IF('Earnings Prime - Negative Case'!AB32=\"NA\",,'Earnings Prime - Negative Case'!AB32)","v":-189.08597},{"$f":"IF('Earnings Prime - Negative Case'!AC32=\"NA\",,'Earnings Prime - Negative Case'!AC32)","v":-189.08597},-189.08597,-189.08597]
[null,"","Plus:  Stock Option Expense (After-Tax)",{"$f":"'Earnings Prime - Negative Case'!N33","v":40.042490000000001},{"$f":"'Earnings Prime - Negative Case'!O33","v":84.895129999999995},{"$f":"'Earnings Prime - Negative Case'!P33","v":107.10044000000001},{"$f":"'Earnings Prime - Negative Case'!Q33","v":147.52217999999999},{"$f":"'Earnings Prime - Negative Case'!R33","v":65.657859999999999},{"$f":"'Earnings Prime - Negative Case'!S33","v":73.596180000000004},{"$f":"'Earnings Prime - Negative Case'!T33","v":76.984369999999998},{"$f":"'Earnings Prime - Negative Case'!U33","v":150.41874000000001},{"$f":"'Earnings Prime - Negative Case'!V33","v":166.49089000000001},{"$f":"'Earnings Prime - Negative Case'!W33","v":173.21169},{"$f":"'Earnings Prime - Negative Case'!X33","v":117.0222},{"$f":"IF('Earnings Prime - Negative Case'!Y33=\"NA\",,'Earnings Prime - Negative Case'!Y33)-IF(N29=\"Q4\",0,N18)","v":56.189490000000006},{"$f":"IF('Earnings Prime - Negative Case'!Z33=\"NA\",,'Earnings Prime - Negative Case'!Z33)","v":173.21169},{"$f":"IF('Earnings Prime - Negative Case'!AA33=\"NA\",,'Earnings Prime - Negative Case'!AA33)","v":173.21169},{"$f":"IF('Earnings Prime - Negative Case'!AB33=\"NA\",,'Earnings Prime - Negative Case'!AB33)","v":173.21169},{"$f":"IF('Earnings Prime - Negative Case'!AC33=\"NA\",,'Earnings Prime - Negative Case'!AC33)","v":173.21169},173.21169,173.21169]
[null,"","Plus: GOCF Purchase Acquisition Adjustment",{"$f":"'Earnings Prime - Negative Case'!N29","v":0},{"$f":"'Earnings Prime - Negative Case'!O29","v":0},{"$f":"'Earnings Prime - Negative Case'!P29","v":0},{"$f":"'Earnings Prime - Negative Case'!Q29","v":0},{"$f":"'Earnings Prime - Negative Case'!R29","v":0},{"$f":"'Earnings Prime - Negative Case'!S29","v":0},{"$f":"'Earnings Prime - Negative Case'!T29","v":0},{"$f":"'Earnings Prime - Negative Case'!U29","v":0},{"$f":"'Earnings Prime - Negative Case'!V29","v":0},{"$f":"'Earnings Prime - Negative Case'!W29","v":0},{"$f":"'Earnings Prime - Negative Case'!X29","v":0},{"$f":"IF('Earnings Prime - Negative Case'!Y29=\"NA\",,'Earnings Prime - Negative Case'!Y29)","v":0},{"$f":"IF('Earnings Prime - Negative Case'!Z29=\"NA\",,'Earnings Prime - Negative Case'!Z29)","v":0},{"$f":"IF('Earnings Prime - Negative Case'!AA29=\"NA\",,'Earnings Prime - Negative Case'!AA29)","v":0},{"$f":"IF('Earnings Prime - Negative Case'!AB29=\"NA\",,'Earnings Prime - Negative Case'!AB29)","v":0},{"$f":"IF('Earnings Prime - Negative Case'!AC29=\"NA\",,'Earnings Prime - Negative Case'!AC29)","v":0},0,0]
[null,"","Minus: Capital Grants and Subsidies - Release to P&L",{"$f":"'Earnings Prime - Negative Case'!N34","v":0},{"$f":"'Earnings Prime - Negative Case'!O34","v":0},{"$f":"'Earnings Prime - Negative Case'!P34","v":0},{"$f":"'Earnings Prime - Negative Case'!Q34","v":0},{"$f":"'Earnings Prime - Negative Case'!R34","v":0},{"$f":"'Earnings Prime - Negative Case'!S34","v":0},{"$f":"'Earnings Prime - Negative Case'!T34","v":0},{"$f":"'Earnings Prime - Negative Case'!U34","v":0},{"$f":"'Earnings Prime - Negative Case'!V34","v":0},{"$f":"'Earnings Prime - Negative Case'!W34","v":0},{"$f":"'Earnings Prime - Negative Case'!X34","v":0},{"$f":"IF('Earnings Prime - Negative Case'!Y34=\"NA\",,'Earnings Prime - Negative Case'!Y34)","v":0},{"$f":"IF('Earnings Prime - Negative Case'!Z34=\"NA\",,'Earnings Prime - Negative Case'!Z34)","v":0},{"$f":"IF('Earnings Prime - Negative Case'!AA34=\"NA\",,'Earnings Prime - Negative Case'!AA34)","v":0},{"$f":"IF('Earnings Prime - Negative Case'!AB34=\"NA\",,'Earnings Prime - Negative Case'!AB34)","v":0},{"$f":"IF('Earnings Prime - Negative Case'!AC34=\"NA\",,'Earnings Prime - Negative Case'!AC34)","v":0},0,0]
[null,null,""]
[null,null,"Gross Earnings'",{"$f":"D3-D5+D6+SUM(D7:D16)-D17+D18+D19-D20","v":3977.3622189737498},4424.4489200405396,4437.1967947717603,5218.0875910857494,5425.4339489688109,6016.0535341854211,7061.2544031712596,8645.8076427167998,9595.2343335773603,8800.6641950939211,{"$f":"N3-N5+N6+SUM(N7:N16)-N17+N18+N19-N20","v":7301.642420237501},{"$f":"O3-O5+O6+SUM(O7:O16)-O17+O18+O19-O20","v":1994.9849269429542},7850.4594632473481,8137.043585958967,7944.6271089520269,7727.6899844038635,{"$f":"T3-T5+T6+SUM(T7:T16)-T17+T18+T19-T20","v":7727.6899844038635},{"$f":"U3-U5+U6+SUM(U7:U16)-U17+U18+U19-U20","v":7727.6899844038635}]
[]
[null,null,"Tax Cash Adjustment (addback change in Deferred Taxes)",{"$f":"'DRS - Base Case'!N24","v":128.76449000000002},{"$f":"'DRS - Base Case'!O24","v":-31.844789999999989},{"$f":"'DRS - Base Case'!P24","v":58.350029999999947},{"$f":"'DRS - Base Case'!Q24","v":55.702719999999999},{"$f":"'DRS - Base Case'!R24","v":-95.160539999999969},{"$f":"'DRS - Base Case'!S24","v":-96.817240000000083},{"$f":"'DRS - Base Case'!T24","v":-213.34126999999989},{"$f":"'DRS - Base Case'!U24","v":75.786349999999857},{"$f":"'DRS - Base Case'!V24","v":-397.15442000000007},{"$f":"'DRS - Base Case'!W24","v":-483.31920000000014},{"$f":"'DRS - Base Case'!X24","v":-414.30781999999999},0,0,0,0,0,0,0]
[null,"","Other Non-Cash Gains/Losses",{"$f":"'DRS - Base Case'!N25","v":58.155850000000001},{"$f":"'DRS - Base Case'!O25","v":102.58291},{"$f":"'DRS - Base Case'!P25","v":385.02346999999997},{"$f":"'DRS - Base Case'!Q25","v":591.25238999999999},{"$f":"'DRS - Base Case'!R25","v":323.96593999999999},{"$f":"'DRS - Base Case'!S25","v":485.77573000000001},{"$f":"'DRS - Base Case'!T25","v":610.548},{"$f":"'DRS - Base Case'!U25","v":1142.8318999999999},{"$f":"'DRS - Base Case'!V25","v":449.30678999999998},{"$f":"'DRS - Base Case'!W25","v":822.76459},{"$f":"'DRS - Base Case'!X25","v":368.46465999999998},0,0,0,0,0,0,0]
[null,null,"Extraordinary Items"]
[]
[null,null,"Gross Cash Earnings'",{"$f":"D22-D24-D25-D26","v":3790.4418789737497},{"$f":"E22-E24-E25-E26","v":4353.7108000405397},3993.8232947717606,4571.1324810857495,5196.6285489688107,5627.0950441854211,6664.0476731712597,7427.1893927167994,9543.0819635773605,8461.2188050939203,{"$f":"N22-N24-N25-N26","v":7347.4855802375014},1994.9849269429542,7850.4594632473481,8137.043585958967,7944.6271089520269,7727.6899844038635,{"$f":"T22-T24-T25-T26","v":7727.6899844038635},{"$f":"U22-U24-U25-U26","v":7727.6899844038635}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DRS - Base Case'!X29","v":"Q2"}]
[null,null,"Other Uses (Share Buybacks/Acquisitions/Divestitures)",{"$f":"SUM('Historic Uses of Cash'!O40,'Historic Uses of Cash'!O45:O46,'Historic Uses of Cash'!O48:O50)","v":566.80320000000006},{"$f":"SUM('Historic Uses of Cash'!P40,'Historic Uses of Cash'!P45:P46,'Historic Uses of Cash'!P48:P50)","v":297.92787999999996},{"$f":"SUM('Historic Uses of Cash'!Q40,'Historic Uses of Cash'!Q45:Q46,'Historic Uses of Cash'!Q48:Q50)","v":-779.06221000000005},{"$f":"SUM('Historic Uses of Cash'!R40,'Historic Uses of Cash'!R45:R46,'Historic Uses of Cash'!R48:R50)","v":-581.73687999999981},{"$f":"SUM('Historic Uses of Cash'!S40,'Historic Uses of Cash'!S45:S46,'Historic Uses of Cash'!S48:S50)","v":1594.3831299999997},{"$f":"SUM('Historic Uses of Cash'!T40,'Historic Uses of Cash'!T45:T46,'Historic Uses of Cash'!T48:T50)","v":-384.25987999999961},{"$f":"SUM('Historic Uses of Cash'!U40,'Historic Uses of Cash'!U45:U46,'Historic Uses of Cash'!U48:U50)","v":-1294.32096},{"$f":"SUM('Historic Uses of Cash'!V40,'Historic Uses of Cash'!V45:V46,'Historic Uses of Cash'!V48:V50)","v":14.807410000000289},{"$f":"SUM('Historic Uses of Cash'!W40,'Historic Uses of Cash'!W45:W46,'Historic Uses of Cash'!W48:W50)","v":4348.5916200000011},{"$f":"SUM('Historic Uses of Cash'!X40,'Historic Uses of Cash'!X45:X46,'Historic Uses of Cash'!X48:X50)","v":-7533.9110499999988},{"$f":"SUM('Historic Uses of Cash'!#REF!,'Historic Uses of Cash'!#REF!,'Historic Uses of Cash'!#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0]
[null,null,"Dividends",{"$f":"'DRS - Base Case'!N31","v":659.64117999999996},{"$f":"'DRS - Base Case'!O31","v":364.5487},{"$f":"'DRS - Base Case'!P31","v":1212.7831799999999},{"$f":"'DRS - Base Case'!Q31","v":843.90602000000001},{"$f":"'DRS - Base Case'!R31","v":1277.22525},{"$f":"'DRS - Base Case'!S31","v":1196.62168},{"$f":"'DRS - Base Case'!T31","v":1230.06423},{"$f":"'DRS - Base Case'!U31","v":1132.7049099999999},{"$f":"'DRS - Base Case'!V31","v":1560.65786},{"$f":"'DRS - Base Case'!W31","v":1899.66561},{"$f":"'DRS - Base Case'!X31","v":848.31804999999997},{"$f":"M31-IF(N29=\"Q4\",0,N31)","v":1051.3475600000002},{"$f":"M31","v":1899.66561},{"$f":"P31","v":1899.66561},{"$f":"Q31","v":1899.66561},{"$f":"R31","v":1899.66561},{"$f":"S31","v":1899.66561},{"$f":"T31","v":1899.66561}]
[null,null,"Maintenance Capex for PP&E",{"$f":"'DRS - Base Case'!N32","v":1788.3809544594599},{"$f":"'DRS - Base Case'!O32","v":1839.2317051725327},{"$f":"'DRS - Base Case'!P32","v":2066.1145040014567},{"$f":"'DRS - Base Case'!Q32","v":2375.96891416786},{"$f":"'DRS - Base Case'!R32","v":2450.8119552948178},{"$f":"'DRS - Base Case'!S32","v":2852.0130978125185},{"$f":"'DRS - Base Case'!T32","v":3069.8349414131567},{"$f":"'DRS - Base Case'!U32","v":3438.8959962174663},{"$f":"'DRS - Base Case'!V32","v":3784.3732980099271},{"$f":"'DRS - Base Case'!W32","v":4199.5433829524591},{"$f":"IF($N$29=\"Q1\",'Recovery Rate'!X55*0.25,IF($N$29=\"Q2\",'Recovery Rate'!X55*0.5,IF($N$29=\"Q3\",'Recovery Rate'!X55*0.75,0)))","v":1229.6650909104681},{"$f":"'Liquidation Recovery Rate'!O55-IF(N29=\"Q4\",0,N32)","v":3266.2802865092453},{"$f":"'Liquidation Recovery Rate'!P55","v":4655.705458089722},{"$f":"'Liquidation Recovery Rate'!Q55","v":4756.740957949879},{"$f":"'Liquidation Recovery Rate'!R55","v":4816.5827799972976},{"$f":"'Liquidation Recovery Rate'!S55","v":4804.6540011213638},{"$f":"+S32","v":4804.6540011213638},4804.6540011213638]
[null,null,"Maintenance Capex for R&D",{"$f":"'DRS - Base Case'!N33","v":0},{"$f":"'DRS - Base Case'!O33","v":0},{"$f":"'DRS - Base Case'!P33","v":0},{"$f":"'DRS - Base Case'!Q33","v":0},{"$f":"'DRS - Base Case'!R33","v":13.176737885949342},{"$f":"'DRS - Base Case'!S33","v":28.351264627861799},{"$f":"'DRS - Base Case'!T33","v":40.418325659542184},{"$f":"'DRS - Base Case'!U33","v":57.279184360424608},{"$f":"'DRS - Base Case'!V33","v":73.715523245379359},{"$f":"'DRS - Base Case'!W33","v":76.157294100217797},{"$f":"IF($N$29=\"Q1\",'Liquidation Recovery Rate'!N57*0.25,IF($N$29=\"Q2\",'Liquidation Recovery Rate'!N57*0.5,IF($N$29=\"Q3\",'Liquidation Recovery Rate'!N57*0.75,0)))","v":32.559276095924375},{"$f":"'Liquidation Recovery Rate'!O57-IF(N29=\"Q4\",0,N33)","v":32.559276095924375},{"$f":"'Liquidation Recovery Rate'!P57","v":48.369831323054655},{"$f":"'Liquidation Recovery Rate'!Q57","v":32.24940762667002},{"$f":"'Liquidation Recovery Rate'!R57","v":17.351865994739761},{"$f":"'Liquidation Recovery Rate'!S57","v":17.274973856778331},17.274973856778331,17.274973856778331]
[null,null,"Maintenance Operating Rental Expense",{"$f":"'DRS - Base Case'!N34-D35","v":114.09964215393478},{"$f":"'DRS - Base Case'!O34-E35","v":170.76220954037302},{"$f":"'DRS - Base Case'!P34-F35","v":130.08214389846603},{"$f":"'DRS - Base Case'!Q34-G35","v":156.76014194141544},{"$f":"'DRS - Base Case'!R34-H35","v":161.27668231095626},{"$f":"'DRS - Base Case'!S34-I35","v":256.41946633830372},{"$f":"'DRS - Base Case'!T34-J35","v":337.52866419148836},{"$f":"'DRS - Base Case'!U34-K35","v":283.70610335054101},{"$f":"'DRS - Base Case'!V34-L35","v":343.23430976553431},{"$f":"'DRS - Base Case'!W34-M35","v":333.74434150355825},{"$f":"'Liquidation Recovery Rate'!N56-N35","v":0},{"$f":"'Liquidation Recovery Rate'!O56-O35-IF(N29=\"Q4\",0,N34)","v":76.316331508939342},{"$f":"'Liquidation Recovery Rate'!P56-P35","v":73.829303304851095},{"$f":"'Liquidation Recovery Rate'!Q56-Q35","v":75.034733752638218},{"$f":"'Liquidation Recovery Rate'!R56-R35","v":75.034733752638218},{"$f":"'Liquidation Recovery Rate'!S56-S35","v":75.034733752638218},75.034733752638218,75.034733752638218]
[null,null,"Maintenance Capital Rental Expense",{"$f":"'Liquidation Recovery Rate'!D56-'Assets Prime - Negative Case'!N98","v":0},{"$f":"'Liquidation Recovery Rate'!E56-'Assets Prime - Negative Case'!O98","v":0},{"$f":"'Liquidation Recovery Rate'!F56-'Assets Prime - Negative Case'!P98","v":0},{"$f":"'Liquidation Recovery Rate'!G56-'Assets Prime - Negative Case'!Q98","v":0},{"$f":"'Liquidation Recovery Rate'!H56-'Assets Prime - Negative Case'!R98","v":0},{"$f":"'Liquidation Recovery Rate'!I56-'Assets Prime - Negative Case'!S98","v":0},{"$f":"'Liquidation Recovery Rate'!J56-'Assets Prime - Negative Case'!T98","v":0},{"$f":"'Liquidation Recovery Rate'!K56-'Assets Prime - Negative Case'!U98","v":0},{"$f":"'Liquidation Recovery Rate'!L56-'Assets Prime - Negative Case'!V98","v":0},{"$f":"'Liquidation Recovery Rate'!M56-'Assets Prime - Negative Case'!W98","v":0},{"$f":"'Liquidation Recovery Rate'!N56-'Assets Prime - Negative Case'!X98","v":0},{"$f":"'Liquidation Recovery Rate'!O56-'Assets Prime - Negative Case'!Y98-IF(N29=\"Q4\",0,N35)","v":0},{"$f":"'Liquidation Recovery Rate'!P56-'Assets Prime - Negative Case'!Z98","v":0},{"$f":"'Liquidation Recovery Rate'!Q56-'Assets Prime - Negative Case'!AA98","v":0},{"$f":"'Liquidation Recovery Rate'!R56-'Assets Prime - Negative Case'!AB98","v":0},{"$f":"'Liquidation Recovery Rate'!S56-'Assets Prime - Negative Case'!AC98","v":0},{"$f":"'Liquidation Recovery Rate'!T56-'Assets Prime - Negative Case'!AD98","v":0},{"$f":"'Liquidation Recovery Rate'!U56-'Assets Prime - Negative Case'!AE98","v":0}]
[]
[null,null,"Cash Earnings'",{"$f":"D28-SUM(D31:D35)","v":1228.3201023603551},1979.1681853276341,584.84346687183825,1194.4974049764742,1294.137923477087,1293.6895354067374,1986.201511907072,2514.603198788368,3781.10097255652,{"$f":"M28-SUM(M31:M35)","v":1952.1081765376848},{"$f":"N28-SUM(N31:N35)","v":5236.9431632311089},{"$f":"O28-SUM(O30:O35)","v":-2431.5185271711553},1172.8892605297206,1373.3528766297795,1135.9921192073516,931.06066567308335,931.06066567308335,{"$f":"U28-SUM(U30:U35)","v":931.06066567308335}]
[]
[null,null,"Interest Expense",{"$f":"D9","v":80.407510000000002},{"$f":"E9","v":55.469290000000001},105.08042,218.90975,193.2012,291.34278999999998,206.0127,152.92003,152.47125,225.54432,124.84592000000001,100.69839999999999,225.54432,225.54432,225.54432,225.54432,{"$f":"S39","v":225.54432},225.54432]
[null,null,"Imputed Interest Expense in Rental Expense",{"$f":"'Liquidation Recovery Rate'!D115","v":17.880512846065415},{"$f":"'Liquidation Recovery Rate'!E115","v":27.662301459627145},{"$f":"'Liquidation Recovery Rate'!F115","v":21.466544101533827},{"$f":"'Liquidation Recovery Rate'!G115","v":25.869027058584436},{"$f":"'Liquidation Recovery Rate'!H115","v":27.864809689043938},{"$f":"'Liquidation Recovery Rate'!I115","v":44.712476661696599},{"$f":"'Liquidation Recovery Rate'!J115","v":58.855681808511463},{"$f":"'Liquidation Recovery Rate'!K115","v":48.193337649458556},{"$f":"'Liquidation Recovery Rate'!L115","v":58.305432234465627},{"$f":"'Liquidation Recovery Rate'!M115","v":57.189781496441753},{"$f":"'Liquidation Recovery Rate'!N115","v":0},{"$f":"'Liquidation Recovery Rate'!O115","v":13.077418193649649},{"$f":"'Liquidation Recovery Rate'!P115","v":12.651245875861377},{"$f":"'Liquidation Recovery Rate'!Q115","v":12.85780609380403},{"$f":"'Liquidation Recovery Rate'!R115","v":12.85780609380403},{"$f":"'Liquidation Recovery Rate'!S115","v":12.85780609380403},12.85780609380403,12.85780609380403]
[null,null,"Interest Expense'",{"$f":"SUM(D39:D40)","v":98.288022846065417},{"$f":"SUM(E39:E40)","v":83.131591459627145},126.54696410153383,244.77877705858444,221.06600968904394,336.05526666169658,264.86838180851146,201.11336764945855,210.77668223446562,282.73410149644178,124.84592000000001,{"$f":"SUM(O39:O40)","v":113.77581819364964},238.19556587586138,238.40212609380404,238.40212609380404,238.40212609380404,238.40212609380404,238.40212609380404]
[]
[null,null,"Total Book Debt",{"$f":"'Enterprise Value Prime'!N6","v":228.09650999999999},{"$f":"'Enterprise Value Prime'!O6","v":300.87000999999998},{"$f":"'Enterprise Value Prime'!P6","v":2929.3553900000002},{"$f":"'Enterprise Value Prime'!Q6","v":2796.7018600000001},{"$f":"'Enterprise Value Prime'!R6","v":4234.7445100000004},{"$f":"'Enterprise Value Prime'!S6","v":5620.0440200000003},{"$f":"'Enterprise Value Prime'!T6","v":5450.2392399999999},{"$f":"'Enterprise Value Prime'!U6","v":5173.7783399999998},{"$f":"'Enterprise Value Prime'!V6","v":7010.0784400000002},{"$f":"'Enterprise Value Prime'!W6","v":10035.909879999999},{"$f":"'Liquidation Recovery Rate'!N172","v":10545.86413},{"$f":"N43+O79","v":10545.86413},{"$f":"O43+P79","v":10545.86413},10545.86413,10545.86413,10545.86413,10545.86413,10545.86413]
[]
[null,null,"Valens Metrics"]
[null,null,"Interest Coverage Ratio'",{"$f":"D37/D41","v":12.497149365636325},{"$f":"E37/E41","v":23.807654233214301},4.6215527256947411,4.879905927018287,5.8540791743490939,3.8496332709139818,7.4988245042513642,12.503411524445914,17.938895956007435,6.9043959190124511,41.947251165525543,-21.371136378317601,4.9240600101724255,5.7606570005563063,4.7650251187792385,3.9054209831448361,3.9054209831448361,3.9054209831448361]
[null,null,"Leverage Ratio'",{"$f":"D43/D37","v":0.18569793782718927},0.1520184147211287,5.0087853518622527,2.3413210010741561,3.2722513058129832,4.3441984078761617,2.7440515009813362,2.0574929446096801,1.8539781113701039,5.1410623656113046,{"$f":"N43/N37","v":2.0137442399686791},-4.3371514599434819,8.9913553520279432,7.6789180038561149,9.2833955022139314,11.326720716287776,{"$f":"T43/T37","v":11.326720716287776},{"$f":"U43/U37","v":11.326720716287776}]
[]
[null,null,"Class Metrics"]
["IQ_EBITDA_INT",null,"Interest Coverage Ratio",0,0,0,0,2355.4,242.98276000000001,197.6,238.79012,212.62376,0,260.92308000000003,0]
["IQ_TOTAL_DEBT_EBITDA",null,"Leverage Ratio",0,0,0,0,0.49469000000000002,0.44072,0.42926999999999998,0.34221000000000001,0.37322,0.31314999999999998,0.28183999999999998,0.31314999999999998]
[]
[]
[null,null,"Cash - Beginning of Period",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Assets Prime - Negative Case'!X5","v":14353.79845},{"$f":"O70","v":11543.431961301862},12213.053512622386,13082.932119825029,13715.449969605243,14143.036365851191,14570.622762097139,null,{"$f":"SUM(O54:O55)/SUM(O60:O68)-1","v":2.4022034941562804},{"$f":"SUM(P54:P55)/SUM(P60:P68)-1","v":1.7007839004884704},{"$f":"SUM(Q54:Q55)/SUM(Q60:Q68)-1","v":1.8002800484191006},{"$f":"SUM(R54:R55)/SUM(R60:R68)-1","v":1.8757173181461306},{"$f":"SUM(S54:S55)/SUM(S60:S68)-1","v":1.9373747502424132},null,null,"*WORST CASE"]
[null,null,"Gross Cash Earnings'",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O28","v":1994.9849269429542},7850.4594632473481,8137.043585958967,7944.6271089520269,7727.6899844038635,7727.6899844038635,7727.6899844038635,null,{"$f":"IF(IF(W54<0,-32,(W54+1)^5)>32,32,IF(W54<0,-32,(W54+1)^5))","v":32},{"$f":"IF(IF(X54<0,-16,(X54+1)^4)>16,16,IF(X54<0,-16,(X54+1)^4))","v":16},{"$f":"IF(IF(Y54<0,-8,(Y54+1)^3)>8,8,IF(Y54<0,-8,(Y54+1)^3))","v":8},{"$f":"IF(IF(Z54<0,-4,(Z54+1)^2)>4,4,IF(Z54<0,-4,(Z54+1)^2))","v":4},{"$f":"IF(IF(AA54<0,-2,(AA54+1)^1)>2,2,IF(AA54<0,-2,(AA54+1)^1))","v":2},null,{"$f":"IF(SUM(W55:AA55)>64,64,IF(SUM(W55:AA55)<-64,-64,SUM(W55:AA55)))","v":62},"DRS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O54/O43","v":1.3610831955598124},"C/D"]
[null,null,"Cash Flow Spread Over Operating Obligations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O55-SUM(O60:O67)","v":-2810.3664886981387},{"$f":"+P55-SUM(P60:P67)","v":669.62155132052521},869.87860720264143,632.51784978021351,427.58639624594616,427.58639624594616,{"$f":"+U55-SUM(U60:U67)","v":427.58639624594616}]
[null,null,"Buffer (%)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O57/SUM(O60:O67)","v":-0.58484099197211392},{"$f":"P57/SUM(P60:P67)","v":9.3251172012716654E-2},{"$f":"Q57/SUM(Q60:Q67)","v":0.1196998567867258},8.6502789737014127E-2,5.8572647782638085E-2,5.8572647782638085E-2,5.8572647782638085E-2]
[]
[null,null," Other Uses of Cash",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"O43/'Assets Prime - Negative Case'!Y56","v":0.22015871978911497},"BL"]
[null,null," Dividends",null,null,null,null,null,null,null,null,null,null,null,1051.3475600000002,1899.66561,1899.66561,1899.66561,1899.66561,1899.66561,1899.66561,null,null,null,null,null,null,null,{"$f":"O55/SUM(O60:O68)-1","v":-0.58484099197211392},"PC"]
[null,null," Maintenance Capex for PP&E",null,null,null,null,null,null,null,null,null,null,null,3266.2802865092453,4655.705458089722,4756.740957949879,4816.5827799972976,4804.6540011213638,4804.6540011213638,4804.6540011213638,null,null,null,null,null,null,null,{"$f":"'Liquidation Recovery Rate'!N180","v":0.70144859026487727},"RR"]
[null,null," Maintenance Capex for R&D",null,null,null,null,null,null,null,null,null,null,null,32.559276095924375,48.369831323054655,32.24940762667002,17.351865994739761,17.274973856778331,17.274973856778331,17.274973856778331]
[null,null," Maintenance Operating Rental Expense",null,null,null,null,null,null,null,null,null,null,null,76.316331508939342,73.829303304851095,75.034733752638218,75.034733752638218,75.034733752638218,75.034733752638218,75.034733752638218]
[null,null," Maintenance Capital Rental Expense",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O35","v":0},{"$f":"P35","v":0},0,0,0,0,0]
[null,null," Pension Servicing Costs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE('Data - Earnings Prime'!V30:X30)","v":265.07214333333332},{"$f":"O66","v":265.07214333333332},265.07214333333332,265.07214333333332,265.07214333333332,265.07214333333332,265.07214333333332]
[null,null," Interest Expense",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O41","v":113.77581819364964},{"$f":"P41","v":238.19556587586138},238.40212609380404,238.40212609380404,238.40212609380404,238.40212609380404,238.40212609380404]
[null,null," Debt Maturities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-O79","v":0},0,0,0,0,0,0]
[]
[null,null,"End of Period Cash",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O54+O55-SUM(O60:O68)","v":11543.431961301862},12213.053512622386,13082.932119825029,13715.449969605243,14143.036365851191,14570.622762097139,14998.209158343087]
[]
[null,null,"Revolver",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"Drawn Revolver",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"Undrawn Revolver",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72-O73","v":0},{"$f":"P72-P73","v":0},0,0,0,0,0]
[]
[null,null,"End of Period Cash + Undrawn Revolver",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O70+O74","v":11543.431961301862},{"$f":"P70+P74","v":12213.053512622386},13082.932119825029,13715.449969605243,14143.036365851191,14570.622762097139,14998.209158343087]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Due",{"$f":"IF('Data - Debt Schedule'!F2=0,-O83,'Data - Debt Schedule'!G2-'Data - Debt Schedule'!F2)","v":0},{"$f":"IF('Data - Debt Schedule'!G2=0,-P83,'Data - Debt Schedule'!H2-'Data - Debt Schedule'!G2)","v":0},{"$f":"IF('Data - Debt Schedule'!H2=0,-Q83,'Data - Debt Schedule'!I2-'Data - Debt Schedule'!H2)","v":0},{"$f":"IF('Data - Debt Schedule'!I2=0,-R83,'Data - Debt Schedule'!J2-'Data - Debt Schedule'!I2)","v":0},{"$f":"IF('Data - Debt Schedule'!J2=0,-S83,'Data - Debt Schedule'!K2-'Data - Debt Schedule'!J2)","v":0},{"$f":"'Data - Debt Schedule'!L2-'Data - Debt Schedule'!K2","v":0},{"$f":"'Data - Debt Schedule'!M2-'Data - Debt Schedule'!L2","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Debt",{"$f":"'Data - Debt Schedule'!G2","v":0},{"$f":"'Data - Debt Schedule'!H2","v":0},{"$f":"'Data - Debt Schedule'!I2","v":0},{"$f":"'Data - Debt Schedule'!J2","v":0},{"$f":"'Data - Debt Schedule'!K2","v":0},{"$f":"'Data - Debt Schedule'!L2","v":0},{"$f":"'Data - Debt Schedule'!M2","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IQ_LTD_DUE_CY","IQ_LTD_DUE_CY1","IQ_LTD_DUE_CY2","IQ_LTD_DUE_CY3","IQ_LTD_DUE_CY4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]

{"sheet":"DATA ==>","index":25,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Base Case PVP","index":26,"n_rows":253,"n_cols":28,"rows_kept":253,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Implied ROA' (Formula Driven)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((M14/((1+O12-0.02)^5))*0.06)","v":0.40826639540484905}]
[null,null,{"$f":"C5","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,"YTD",null,"5Yr CAGR"]
[null,null,{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"L5+1&\"E\"","v":"2016E"},{"$f":"L5+2&\"E\"","v":"2017E"},"Mkt Imp",{"$f":"L5+4&\"E\"","v":"2019E"},{"$f":"L5+5&\"E\"","v":"2020E"}]
[null,"ROA",{"$f":"'PERFORMANCE METRICS'!N13-C8","v":1.5708997757821475E-2},{"$f":"'PERFORMANCE METRICS'!O13-D8","v":1.5087698187286253E-2},{"$f":"'PERFORMANCE METRICS'!P13-E8","v":1.8400121999387536E-2},{"$f":"'PERFORMANCE METRICS'!Q13-F8","v":2.5587875174411384E-2},{"$f":"'PERFORMANCE METRICS'!R13-G8","v":2.9136837187436829E-2},{"$f":"'PERFORMANCE METRICS'!S13-H8","v":1.9095776279292209E-2},{"$f":"'PERFORMANCE METRICS'!T13-I8","v":2.5859436681251541E-2},{"$f":"'PERFORMANCE METRICS'!U13-J8","v":3.3555709440617837E-2},{"$f":"'PERFORMANCE METRICS'!V13-K8","v":1.9311082233242655E-2},{"$f":"'PERFORMANCE METRICS'!W13-L8","v":1.7209573227226493E-2},{"$f":"'PERFORMANCE METRICS'!X13-M8","v":2.5269883171128021E-2},{"$f":"'PERFORMANCE METRICS'!Y13-N8","v":2.4899014592966756E-2},{"$f":"IF(O3=\"\",'PERFORMANCE METRICS'!Z13,O3)","v":0.40826639540484905},{"$f":"'PERFORMANCE METRICS'!AA13","v":0.17994753219090007},{"$f":"'PERFORMANCE METRICS'!AB13","v":0.16754434606717716}]
[]
[null,"ROAWG",{"$f":"'PERFORMANCE METRICS'!N25","v":0.12502556559959199},{"$f":"'PERFORMANCE METRICS'!O25","v":0.13143677287619779},{"$f":"'PERFORMANCE METRICS'!P25","v":9.3469324304936222E-2},{"$f":"'PERFORMANCE METRICS'!Q25","v":0.10298284345841333},{"$f":"'PERFORMANCE METRICS'!R25","v":9.1652311389815E-2},{"$f":"'PERFORMANCE METRICS'!S25","v":7.49425517616788E-2},{"$f":"'PERFORMANCE METRICS'!T25","v":9.4935266937480028E-2},{"$f":"'PERFORMANCE METRICS'!U25","v":0.12950265884331544},{"$f":"'PERFORMANCE METRICS'!V25","v":0.10104868317408421},{"$f":"'PERFORMANCE METRICS'!W25","v":8.7619372713536467E-2},{"$f":"'PERFORMANCE METRICS'!X25","v":0.13670026318029121},{"$f":"'PERFORMANCE METRICS'!Y25","v":0.1479699030424344},0,{"$f":"'PERFORMANCE METRICS'!AA25","v":0.15668042007765681},{"$f":"'PERFORMANCE METRICS'!AB25","v":0.14653591918510864}]
[]
[null,"ROA sum",{"$f":"IF(ISERROR(C8+C6),#N/A,C8+C6)","v":0.14073456335741347},0.14652447106348404,0.11186944630432376,0.12857071863282471,0.12078914857725183,9.4038328040971009E-2,0.12079470361873157,0.16305836828393327,0.12035976540732686,0.10482894594076296,0.16197014635141924,0.17286891763540116,0.40826639540484905,0.33662795226855691,0.31408026525228583]
[]
[null,"Asset' Growth",null,{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O18),#N/A,'PERFORMANCE METRICS'!O18)","v":6.2163805059750013E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P18),#N/A,'PERFORMANCE METRICS'!P18)","v":8.1246072502356576E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q18),#N/A,'PERFORMANCE METRICS'!Q18)","v":5.5154833727795324E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R18),#N/A,'PERFORMANCE METRICS'!R18)","v":5.7487337438993841E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S18),#N/A,'PERFORMANCE METRICS'!S18)","v":0.26095259457624476},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T18),#N/A,'PERFORMANCE METRICS'!T18)","v":-5.6864696995490658E-3},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U18),#N/A,'PERFORMANCE METRICS'!U18)","v":2.9984745399568365E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V18),#N/A,'PERFORMANCE METRICS'!V18)","v":0.22881917781456074},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W18),#N/A,'PERFORMANCE METRICS'!W18)","v":-2.6579622034360588E-2},0,null,{"$f":"'Performance and Valuation Chart'!Y12","v":3.2099567611859392E-2},{"$f":"'PERFORMANCE METRICS'!AA18","v":1.2869052563755187E-2},{"$f":"'PERFORMANCE METRICS'!AB18","v":8.1010948757963969E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Implied 5Yr CAGR"]
[null,"V/A'",{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N34),#N/A,'PERFORMANCE METRICS'!N34)","v":3.3199866413246975},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O34),#N/A,'PERFORMANCE METRICS'!O34)","v":3.7122190512012896},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P34),#N/A,'PERFORMANCE METRICS'!P34)","v":2.671938364892783},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q34),#N/A,'PERFORMANCE METRICS'!Q34)","v":3.3145131518176525},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R34),#N/A,'PERFORMANCE METRICS'!R34)","v":5.1013610844341342},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S34),#N/A,'PERFORMANCE METRICS'!S34)","v":3.9651506750326297},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T34),#N/A,'PERFORMANCE METRICS'!T34)","v":4.4553713641595962},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U34),#N/A,'PERFORMANCE METRICS'!U34)","v":7.2238625830619716},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V34),#N/A,'PERFORMANCE METRICS'!V34)","v":6.7985602031885364},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W34),#N/A,'PERFORMANCE METRICS'!W34)","v":6.9750736840608996},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!X34),#N/A,'PERFORMANCE METRICS'!X34)","v":7.2261767593251323}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(R17,\"MMM\")&TEXT(R17,\"YYYY\")","v":"Dec2006"},"Dec2007","Dec2008","Dec2009","Dec2010","Jan2012","Dec2012","Dec2013","Dec2014","Dec2015","Sep2016"]
[null,"V/E'",{"$f":"IF(ISERROR('PERFORMANCE METRICS'!N38),#N/A,'PERFORMANCE METRICS'!N38)","v":20.700585273624792},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!O38),#N/A,'PERFORMANCE METRICS'!O38)","v":28.60417771523127},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!P38),#N/A,'PERFORMANCE METRICS'!P38)","v":19.875461887744382},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!Q38),#N/A,'PERFORMANCE METRICS'!Q38)","v":24.662392943633414},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!R38),#N/A,'PERFORMANCE METRICS'!R38)","v":39.858163184438375},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!S38),#N/A,'PERFORMANCE METRICS'!S38)","v":33.58829799004382},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!T38),#N/A,'PERFORMANCE METRICS'!T38)","v":25.991842882201215},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!U38),#N/A,'PERFORMANCE METRICS'!U38)","v":44.266619561755221},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!V38),#N/A,'PERFORMANCE METRICS'!V38)","v":66.654539875134162},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!W38),#N/A,'PERFORMANCE METRICS'!W38)","v":40.530106755043015},{"$f":"IF(ISERROR('PERFORMANCE METRICS'!X38),#N/A,'PERFORMANCE METRICS'!X38)","v":41.07210361818116},null,null,null,null,{"$f":"C4","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"YEAR(AB17)","v":2016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Performance and Valuation Chart'!AA17","v":"IQ20246553"},{"$f":"'PERFORMANCE METRICS'!N3","v":"2006-12-31"},{"$f":"'PERFORMANCE METRICS'!O3","v":"2007-12-31"},{"$f":"'PERFORMANCE METRICS'!P3","v":"2008-12-31"},{"$f":"'PERFORMANCE METRICS'!Q3","v":"2009-12-31"},{"$f":"'PERFORMANCE METRICS'!R3","v":"2010-12-31"},{"$f":"'PERFORMANCE METRICS'!S3","v":"2012-01-01"},{"$f":"'PERFORMANCE METRICS'!T3","v":"2012-12-31"},{"$f":"'PERFORMANCE METRICS'!U3","v":"2013-12-31"},{"$f":"'PERFORMANCE METRICS'!V3","v":"2014-12-31"},{"$f":"'PERFORMANCE METRICS'!W3","v":"2015-12-31"},{"$f":"IF(ISERROR(Q17),TODAY(),TODAY())","v":"2016-09-14"}]
[null,"TSRr",{"$f":"R28","v":1},0.97691658135925086,1.4169791774540237,1.0248529257692416,1.6729300486035421,1.4210995924529226,1.5453827489871292,1.4924196773570868,1.8244100881369636,1.5510491298411937,2.2587141432392031,null,null,null,"S&P 500 Index",1248.29297,1418.3004900000001,1468.35517,903.25491999999997,1115.10268,1257.63599,1257.6048000000001,1426.1879799999999,1848.35652,2058.90238,1867.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Base Case PVP'!R57=\"Home Country\",'Base Case PVP'!R52,IF('Base Case PVP'!R57=\"Trading Country\",'Base Case PVP'!R54,'Base Case PVP'!R57))","v":"United States"},null,{"$f":"IF(OR(R24=\"NA\",S24=\"NA\",R24=\"\",S24=\"\",R24=0,S24=0),0,S18/R18-1)","v":0.13619200306799772},3.5292013471700967E-2,-0.38485256261262735,0.23453817445024261,0.12782079404562108,-2.4800498910626523E-5,0.13405099916921426,0.29601184831188943,0.11390976671535213,-9.2851599889840375E-2]
[null,null,{"$f":"\"Performance and Valuation Prime Chart: \"&R34&\" (\"&R50&\":\"&R51&\")\"","v":"Performance and Valuation Prime Chart: Alphabet Inc. (NasdaqGS:GOOGL)"},null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,{"$f":"\"Stock Price \"&R55&\" \"&R33&\" - Market Cap \"&R32&\"B\"","v":"Stock Price USD 701.02 - Market Cap 473.9B"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Data Date - \"&R42&\"/\"&R43&\"/\"&R44","v":"Data Date - 2/9/2016"},null,null,null,{"$f":"IF(OR(R$24<>0,ISNUMBER(R$24)),1,#N/A)","v":1},{"$f":"IF(AND(R21=0,S24=0),0,IF(AND(R21=0,S24<>0),1,R21*(1+S19)))","v":1.1361920030679977},1.1762905065467124,0.72359209072530462,0.89330205873065194,1.007484637200192,1.0074596510785447,1.1425106239282916,1.4807073054332751,1.6493743291688971,1.4962272838883328]
[null,null,{"$f":"R35&\" - \"&R31","v":"Information Technology - Internet Software and Services"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Fiscal Year - \"&R46&\"/\"&R47&\"/\"&R48&\" - Current Quarter - \"&R38&R39","v":"Fiscal Year - 12/31/2015 - Current Quarter - Q42015"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NasdaqGS:GOOGL",207.43,230.24,345.74,153.82499999999999,309.99,296.98500000000001,322.95,353.69,560.35500000000002,530.66,701.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R24=\"NA\",S24=\"NA\",R24=\"\",S24=\"\",R24=0,S24=0),0,S24/R24-1)","v":0.10996480740490777},0.50165045170257128,-0.55508474576271194,1.0152120916626037,-4.1952966224716892E-2,8.7428658013030791E-2,9.5185013159931886E-2,0.58431111990726348,-5.2993191815902452E-2,0.32103418384653071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$24=0,0,1)","v":1},{"$f":"IF(AND(R26=0,S24=0),0,IF(AND(R26=0,S24<>0),1,R26*(1+S25)))","v":1.1099648074049078},1.6667791544135373,0.74157547124331091,1.4944318565299137,1.4317360073277734,1.5569107650773755,1.705105336740105,2.7014173456105675,2.5582606180398204,3.3795497276189552]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R24=\"NA\",R24=0),#N/A,1)","v":1},{"$f":"IF(AND(ISERROR(R28),OR(S24=\"NA\",S24=0)),#N/A,IF(AND(ISERROR(R28),OR(S24<>\"NA\",S24<>0)),1,S26/S21))","v":0.97691658135925086},1.4169791774540237,1.0248529257692416,1.6729300486035421,1.4210995924529226,1.5453827489871292,1.4924196773570868,1.8244100881369636,1.5510491298411937,2.2587141432392031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"R29*(1+(S25-S19))","v":0.97377280433691005},1.4278999685591662,1.1848254395914022,2.1097877567300798,1.7516011558976932,1.9047847349144604,1.8307533980565804,2.3585582691870486,1.9649079161913749,2.7781553690540415]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind","Internet Software and Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MktCap",473.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",701.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name","Alphabet Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Information Technology"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year","2015-12-31",null,null,{"$f":"\"IQ_PERIODDATE_AP\"","v":"IQ_PERIODDATE_AP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarter","Q4",null,null,{"$f":"\"IQ_FISCAL_Q\"","v":"IQ_FISCAL_Q"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",2015,null,null,{"$f":"\"IQ_FISCAL_Y\"","v":"IQ_FISCAL_Y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Date","2016-02-09"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data M",{"$f":"MONTH(R40)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data D",{"$f":"DAY(R40)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Y",{"$f":"YEAR(R40)","v":2016}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal M",{"$f":"MONTH(R37)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal D",{"$f":"DAY(R37)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Y",{"$f":"YEAR(R37)","v":2015}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange","NasdaqGS","IQ_EXCHANGE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ticker","GOOGL",{"$f":"\"IQ_COMPANY_TICKER_NO_EXCH\"","v":"IQ_COMPANY_TICKER_NO_EXCH"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country","United States",{"$f":"\"IQ_COUNTRY_NAME\"","v":"IQ_COUNTRY_NAME"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filing Currency","USD","IQ_FILING_CURRENCY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country",{"$f":"VLOOKUP('Base Case PVP'!R55,GDP!$AG$3:$AI$181,3,FALSE)","v":"United States"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Currency","USD","IQ_TRADING_CURRENCY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario","Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDP Deflator","Trading Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NI Estimates","Excl. Excep"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valuations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Price",701.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EV/IC' Multiple",{"$f":"VALUATION!M23","v":92.257438026012167}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P/E' Multiple",{"$f":"VALUATION!R23","v":263.61798190527986}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCF",{"$f":"VALUATION!M48","v":77.524001037054106}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bull Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bear Case"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afghanistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antigua and Barbuda"]
[null,null,"x",null,null,null,null,null,null,null,null,null,null,"x",null,null,"Argentina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia"]
[null,{"$f":"'PERFORMANCE METRICS'!C50","v":"High EV/IC'"},{"$f":"'PERFORMANCE METRICS'!N50","v":3.3199866413246975},{"$f":"'PERFORMANCE METRICS'!O50","v":4.2227387646872554},{"$f":"'PERFORMANCE METRICS'!P50","v":3.3528737450072765},{"$f":"'PERFORMANCE METRICS'!Q50","v":3.3145131518176525},{"$f":"'PERFORMANCE METRICS'!R50","v":5.5458411870315478},{"$f":"'PERFORMANCE METRICS'!S50","v":4.2861361011018841},{"$f":"'PERFORMANCE METRICS'!T50","v":5.1598092435827905},{"$f":"'PERFORMANCE METRICS'!U50","v":7.6835865563361683},{"$f":"'PERFORMANCE METRICS'!V50","v":6.7985602031885364},{"$f":"'PERFORMANCE METRICS'!W50","v":7.4729157071782648},{"$f":"'PERFORMANCE METRICS'!X50","v":7.2261767593251323},null,null,null,"Australia"]
[null,{"$f":"'PERFORMANCE METRICS'!C51","v":"Low EV/IC'"},{"$f":"'PERFORMANCE METRICS'!N51","v":2.411688105671443},{"$f":"'PERFORMANCE METRICS'!O51","v":2.9347568717621968},{"$f":"'PERFORMANCE METRICS'!P51","v":2.1004677029402004},{"$f":"'PERFORMANCE METRICS'!Q51","v":2.3097602093465075},{"$f":"'PERFORMANCE METRICS'!R51","v":3.0683490205839976},{"$f":"'PERFORMANCE METRICS'!S51","v":3.056014938089791},{"$f":"'PERFORMANCE METRICS'!T51","v":3.8962126682868017},{"$f":"'PERFORMANCE METRICS'!U51","v":4.4352159327657459},{"$f":"'PERFORMANCE METRICS'!V51","v":4.8255169621444756},{"$f":"'PERFORMANCE METRICS'!W51","v":5.771881382130239},{"$f":"'PERFORMANCE METRICS'!X51","v":5.4128488208221786},null,null,null,"Austria"]
[null,{"$f":"'PERFORMANCE METRICS'!C52","v":"High Forward PE'"},{"$f":"'PERFORMANCE METRICS'!N52","v":20.700585273624792},{"$f":"'PERFORMANCE METRICS'!O52","v":32.537942509352433},{"$f":"'PERFORMANCE METRICS'!P52","v":24.94066300664273},{"$f":"'PERFORMANCE METRICS'!Q52","v":24.662392943633414},{"$f":"'PERFORMANCE METRICS'!R52","v":43.330993311210086},{"$f":"'PERFORMANCE METRICS'!S52","v":36.307325594508448},{"$f":"'PERFORMANCE METRICS'!T52","v":30.101407985915611},{"$f":"'PERFORMANCE METRICS'!U52","v":47.083731043923173},{"$f":"'PERFORMANCE METRICS'!V52","v":66.654539875134162},{"$f":"'PERFORMANCE METRICS'!W52","v":43.422920689066714},{"$f":"'PERFORMANCE METRICS'!X52","v":41.07210361818116},null,null,null,"Azerbaijan"]
[null,{"$f":"'PERFORMANCE METRICS'!C53","v":"Low Forward PE'"},{"$f":"'PERFORMANCE METRICS'!N53","v":15.037215711482075},{"$f":"'PERFORMANCE METRICS'!O53","v":22.613511205303656},{"$f":"'PERFORMANCE METRICS'!P53","v":15.624524249795392},{"$f":"'PERFORMANCE METRICS'!Q53","v":17.186298946267215},{"$f":"'PERFORMANCE METRICS'!R53","v":23.973750131591512},{"$f":"'PERFORMANCE METRICS'!S53","v":25.887122284890349},{"$f":"'PERFORMANCE METRICS'!T53","v":22.729810656053971},{"$f":"'PERFORMANCE METRICS'!U53","v":27.178260122267925},{"$f":"'PERFORMANCE METRICS'!V53","v":47.310401490678025},{"$f":"'PERFORMANCE METRICS'!W53","v":33.53870929417716},{"$f":"'PERFORMANCE METRICS'!X53","v":30.765520280342667},"x",null,null,"Bahamas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh"]
[null,"Assets'",{"$f":"'PERFORMANCE METRICS'!N18*0.99999999999","v":5.4311390659910856E-2},{"$f":"'PERFORMANCE METRICS'!O18*0.99999999999","v":6.2163805059128378E-2},{"$f":"'PERFORMANCE METRICS'!P18*0.99999999999","v":8.1246072501544114E-2},{"$f":"'PERFORMANCE METRICS'!Q18*0.99999999999","v":5.5154833727243779E-2},{"$f":"'PERFORMANCE METRICS'!R18*0.99999999999","v":5.7487337438418967E-2},{"$f":"'PERFORMANCE METRICS'!S18*0.99999999999","v":0.26095259457363523},{"$f":"'PERFORMANCE METRICS'!T18*0.99999999999","v":-5.6864696994922007E-3},{"$f":"'PERFORMANCE METRICS'!U18*0.99999999999","v":2.9984745399268518E-2},{"$f":"'PERFORMANCE METRICS'!V18*0.99999999999","v":0.22881917781227254},{"$f":"'PERFORMANCE METRICS'!W18*0.99999999999","v":-2.657962203409479E-2},1.00000008274037E-11,null,{"$f":"'Performance and Valuation Chart'!Y12","v":3.2099567611859392E-2},null,"Barbados"]
[null,"Assets'",{"$f":"'PERFORMANCE METRICS'!N18*0.00000000001","v":5.4311390660453972E-13},{"$f":"'PERFORMANCE METRICS'!O18*0.00000000001","v":6.2163805059750011E-13},{"$f":"'PERFORMANCE METRICS'!P18*0.00000000001","v":8.1246072502356573E-13},{"$f":"'PERFORMANCE METRICS'!Q18*0.00000000001","v":5.5154833727795326E-13},{"$f":"'PERFORMANCE METRICS'!R18*0.00000000001","v":5.7487337438993833E-13},{"$f":"'PERFORMANCE METRICS'!S18*0.00000000001","v":2.6095259457624476E-12},{"$f":"'PERFORMANCE METRICS'!T18*0.00000000001","v":-5.686469699549066E-14},{"$f":"'PERFORMANCE METRICS'!U18*0.00000000001","v":2.9984745399568365E-13},{"$f":"'PERFORMANCE METRICS'!V18*0.00000000001","v":2.2881917781456071E-12},{"$f":"'PERFORMANCE METRICS'!W18*0.00000000001","v":-2.6579622034360589E-13},0,null,{"$f":"'PERFORMANCE METRICS'!Z18*0.00000000001","v":5.3189889910811124E-13},null,"Belarus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium"]
[null,"V/A'",{"$f":"'PERFORMANCE METRICS'!N34*0.99999999999","v":3.3199866412914978},{"$f":"'PERFORMANCE METRICS'!O34*0.99999999999","v":3.7122190511641673},{"$f":"'PERFORMANCE METRICS'!P34*0.99999999999","v":2.6719383648660635},{"$f":"'PERFORMANCE METRICS'!Q34*0.99999999999","v":3.3145131517845074},{"$f":"'PERFORMANCE METRICS'!R34*0.99999999999","v":5.1013610843831207},{"$f":"'PERFORMANCE METRICS'!S34*0.99999999999","v":3.9651506749929784},{"$f":"'PERFORMANCE METRICS'!T34*0.99999999999","v":4.4553713641150425},{"$f":"'PERFORMANCE METRICS'!U34*0.99999999999","v":7.2238625829897334},{"$f":"'PERFORMANCE METRICS'!V34*0.99999999999","v":6.7985602031205508},{"$f":"'PERFORMANCE METRICS'!W34*0.99999999999","v":6.9750736839911491},{"$f":"'PERFORMANCE METRICS'!X34*0.99999999999","v":7.2261767592528701},{"$f":"'PERFORMANCE METRICS'!Y34*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS'!Z34*0.99999999999","v":0},null,"Belize"]
[null,"V/A'",{"$f":"'PERFORMANCE METRICS'!N34*0.00000000001","v":3.3199866413246974E-11},{"$f":"'PERFORMANCE METRICS'!O34*0.00000000001","v":3.7122190512012897E-11},{"$f":"'PERFORMANCE METRICS'!P34*0.00000000001","v":2.6719383648927829E-11},{"$f":"'PERFORMANCE METRICS'!Q34*0.00000000001","v":3.3145131518176526E-11},{"$f":"'PERFORMANCE METRICS'!R34*0.00000000001","v":5.1013610844341337E-11},{"$f":"'PERFORMANCE METRICS'!S34*0.00000000001","v":3.9651506750326296E-11},{"$f":"'PERFORMANCE METRICS'!T34*0.00000000001","v":4.4553713641595962E-11},{"$f":"'PERFORMANCE METRICS'!U34*0.00000000001","v":7.2238625830619708E-11},{"$f":"'PERFORMANCE METRICS'!V34*0.00000000001","v":6.7985602031885354E-11},{"$f":"'PERFORMANCE METRICS'!W34*0.00000000001","v":6.9750736840608988E-11},{"$f":"'PERFORMANCE METRICS'!X34*0.00000000001","v":7.2261767593251321E-11},{"$f":"'PERFORMANCE METRICS'!Y34*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS'!Z34*0.00000000001","v":0},null,"Benin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bhutan"]
[null,"V/E'",{"$f":"'PERFORMANCE METRICS'!N38*0.99999999999","v":20.700585273417786},{"$f":"'PERFORMANCE METRICS'!O38*0.99999999999","v":28.604177714945227},{"$f":"'PERFORMANCE METRICS'!P38*0.99999999999","v":19.875461887545629},{"$f":"'PERFORMANCE METRICS'!Q38*0.99999999999","v":24.662392943386791},{"$f":"'PERFORMANCE METRICS'!R38*0.99999999999","v":39.858163184039796},{"$f":"'PERFORMANCE METRICS'!S38*0.99999999999","v":33.588297989707939},{"$f":"'PERFORMANCE METRICS'!T38*0.99999999999","v":25.991842881941295},{"$f":"'PERFORMANCE METRICS'!U38*0.99999999999","v":44.266619561312552},{"$f":"'PERFORMANCE METRICS'!V38*0.99999999999","v":66.654539874467616},{"$f":"'PERFORMANCE METRICS'!W38*0.99999999999","v":40.530106754637714},{"$f":"'PERFORMANCE METRICS'!X38*0.99999999999","v":41.072103617770438},{"$f":"'PERFORMANCE METRICS'!Y38*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS'!Z38*0.99999999999","v":0},null,"Bolivia"]
[null,"V/E'",{"$f":"'PERFORMANCE METRICS'!N38*0.00000000001","v":2.070058527362479E-10},{"$f":"'PERFORMANCE METRICS'!O38*0.00000000001","v":2.8604177715231266E-10},{"$f":"'PERFORMANCE METRICS'!P38*0.00000000001","v":1.9875461887744381E-10},{"$f":"'PERFORMANCE METRICS'!Q38*0.00000000001","v":2.4662392943633411E-10},{"$f":"'PERFORMANCE METRICS'!R38*0.00000000001","v":3.9858163184438375E-10},{"$f":"'PERFORMANCE METRICS'!S38*0.00000000001","v":3.3588297990043819E-10},{"$f":"'PERFORMANCE METRICS'!T38*0.00000000001","v":2.5991842882201215E-10},{"$f":"'PERFORMANCE METRICS'!U38*0.00000000001","v":4.426661956175522E-10},{"$f":"'PERFORMANCE METRICS'!V38*0.00000000001","v":6.6654539875134163E-10},{"$f":"'PERFORMANCE METRICS'!W38*0.00000000001","v":4.0530106755043014E-10},{"$f":"'PERFORMANCE METRICS'!X38*0.00000000001","v":4.1072103618181157E-10},{"$f":"'PERFORMANCE METRICS'!Y38*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS'!Z38*0.00000000001","v":0},null,"Bosnia and Herzegovina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil"]
[null,"Adjusted Net Earnings (Net Earnings Prime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria"]
["(in millions)",{"$f":"CONCATENATE('PERFORMANCE METRICS'!C3,\" \",'Base Case PVP'!A97)","v":"Jollibee Foods Corp. (in millions)"},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"'Earnings Prime'!X1","v":"Q2 2016"},{"$f":"'Earnings Prime'!Y1","v":"2016E"},{"$f":"'Earnings Prime'!Z1","v":"2017E"},null,null,null,null,null,null,"Burkina Faso"]
[null,"Earnings (Net Income)",{"$f":"'Earnings Prime'!S5","v":3262.6442200000001},{"$f":"'Earnings Prime'!T5","v":3727.0843},{"$f":"'Earnings Prime'!U5","v":4671.5593900000003},{"$f":"'Earnings Prime'!V5","v":5361.9787699999997},{"$f":"'Earnings Prime'!W5","v":4928.2362300000004},{"$f":"'Earnings Prime'!X5","v":3054.23738},{"$f":"'Earnings Prime'!Y5","v":6137.1153299999996},{"$f":"'Earnings Prime'!Z5","v":7109.4760200000001},null,null,null,null,null,null,"Burundi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia"]
[null,"Remove: Special Items adjusted after-tax effect",{"$f":"'Earnings Prime'!S7","v":348.45167881458002},{"$f":"'Earnings Prime'!T7","v":255.92428482873999},{"$f":"'Earnings Prime'!U7","v":100.57228828319998},{"$f":"'Earnings Prime'!V7","v":330.85211786264},{"$f":"'Earnings Prime'!W7","v":712.49239684607994},{"$f":"'Earnings Prime'!X7","v":200.91000476249999},{"$f":"'Earnings Prime'!Y7","v":0},{"$f":"'Earnings Prime'!Z7","v":0},null,null,null,null,null,null,"Cameroon"]
[null,"Adjust:  Recurring Special Items to include in earnings",{"$f":"'Earnings Prime'!S8","v":0},{"$f":"'Earnings Prime'!T8","v":0},{"$f":"'Earnings Prime'!U8","v":0},{"$f":"'Earnings Prime'!V8","v":0},{"$f":"'Earnings Prime'!W8","v":0},{"$f":"'Earnings Prime'!X8","v":0},{"$f":"'Earnings Prime'!Y8","v":0},{"$f":"'Earnings Prime'!Z8","v":0},null,null,null,null,null,null,"Canada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cape Verde"]
[null,"Add Back: Depreciation Expense",{"$f":"'Earnings Prime'!S10","v":2401.5939000000003},{"$f":"'Earnings Prime'!T10","v":2705.6263600000002},{"$f":"'Earnings Prime'!U10","v":3072.4558200000001},{"$f":"'Earnings Prime'!V10","v":3149.1165699999992},{"$f":"'Earnings Prime'!W10","v":3352.7204100000008},{"$f":"'Earnings Prime'!X10","v":1906.4587400000005},{"$f":"'Earnings Prime'!Y10","v":3784.52122281126},{"$f":"'Earnings Prime'!Z10","v":4238.6723138663965},null,null,null,null,null,null,"Central African Republic"]
[null,"Add Back: Op Lease Expense",{"$f":"'Earnings Prime'!S11","v":301.13194300000032},{"$f":"'Earnings Prime'!T11","v":396.38434599999982},{"$f":"'Earnings Prime'!U11","v":331.89944099999957},{"$f":"'Earnings Prime'!V11","v":401.53974199999993},{"$f":"'Earnings Prime'!W11","v":390.934123},{"$f":"'Earnings Prime'!X11","v":4083.0181699999998},{"$f":"'Earnings Prime'!Y11","v":441.28298942010713},{"$f":"'Earnings Prime'!Z11","v":494.23794443561735},null,null,null,null,null,null,"Chad"]
[null,"Add Back: R&D Expense",{"$f":"'Earnings Prime'!S12","v":70.923150000000007},{"$f":"'Earnings Prime'!T12","v":56.762832000000003},{"$f":"'Earnings Prime'!U12","v":79.590670000000003},{"$f":"'Earnings Prime'!V12","v":77.609619440000003},{"$f":"'Earnings Prime'!W12","v":72.994618939999995},{"$f":"'Earnings Prime'!X12","v":0},{"$f":"'Earnings Prime'!Y12","v":82.395681938014832},{"$f":"'Earnings Prime'!Z12","v":92.283349795399616},null,null,null,null,null,null,"Chile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"China"]
[null,"Add Back: Amortization Expense",{"$f":"'Earnings Prime'!S14","v":0},{"$f":"'Earnings Prime'!T14","v":0},{"$f":"'Earnings Prime'!U14","v":3.2111399999994319},{"$f":"'Earnings Prime'!V14","v":5.8043800000004921},{"$f":"'Earnings Prime'!W14","v":7.4799199999997654},{"$f":"'Earnings Prime'!X14","v":4.11229000000003},{"$f":"'Earnings Prime'!Y14","v":7.4799199999997654},{"$f":"'Earnings Prime'!Z14","v":7.4799199999997654},null,null,null,null,null,null,"Colombia"]
[null,"Add Back: Interest Expense",{"$f":"'Earnings Prime'!S15","v":291.34278999999998},{"$f":"'Earnings Prime'!T15","v":206.0127},{"$f":"'Earnings Prime'!U15","v":152.92003},{"$f":"'Earnings Prime'!V15","v":152.47125},{"$f":"'Earnings Prime'!W15","v":225.54432},{"$f":"'Earnings Prime'!X15","v":124.84592000000001},{"$f":"'Earnings Prime'!Y15","v":225.54432},{"$f":"'Earnings Prime'!Z15","v":225.54432},null,null,null,null,null,null,"Comoros"]
[null,"Add Back: Minority Interest Expense",{"$f":"'Earnings Prime'!S16","v":22.13598},{"$f":"'Earnings Prime'!T16","v":-15.088649999999999},{"$f":"'Earnings Prime'!U16","v":51.247129999999999},{"$f":"'Earnings Prime'!V16","v":126.96274},{"$f":"'Earnings Prime'!W16","v":118.09716},{"$f":"'Earnings Prime'!X16","v":9.5392200000000003},{"$f":"'Earnings Prime'!Y16","v":118.09716},{"$f":"'Earnings Prime'!Z16","v":118.09716},null,null,null,null,null,null,"Congo, Democratic Republic of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica"]
[null,"Add Back: Tax Expense",{"$f":"'Earnings Prime'!S18","v":1110.17697},{"$f":"'Earnings Prime'!T18","v":1149.7040500000001},{"$f":"'Earnings Prime'!U18","v":1522.7080699999999},{"$f":"'Earnings Prime'!V18","v":1270.52954},{"$f":"'Earnings Prime'!W18","v":1388.6079099999999},{"$f":"'Earnings Prime'!X18","v":687.40588000000002},{"$f":"'Earnings Prime'!Y18","v":1521.5619196088837},{"$f":"'Earnings Prime'!Z18","v":1762.6372324348233},null,null,null,null,null,null,"Côte d'Ivoire"]
[null,"Adjust: NOL Tax Shield",{"$f":"'Earnings Prime'!S19","v":0},{"$f":"'Earnings Prime'!T19","v":0},{"$f":"'Earnings Prime'!U19","v":0},{"$f":"'Earnings Prime'!V19","v":322.11478295536949},{"$f":"'Earnings Prime'!W19","v":134.08821553266216},{"$f":"'Earnings Prime'!X19","v":202.35389391339174},{"$f":"'Earnings Prime'!Y19","v":0},{"$f":"'Earnings Prime'!Z19","v":0},null,null,null,null,null,null,"Croatia"]
[null,"Adjust: Interest Expense Tax Shield",{"$f":"'Earnings Prime'!S20","v":73.593771439579996},{"$f":"'Earnings Prime'!T20","v":48.718089308700002},{"$f":"'Earnings Prime'!U20","v":37.283126674240002},{"$f":"'Earnings Prime'!V20","v":28.658801092499999},{"$f":"'Earnings Prime'!W20","v":48.670434357120001},{"$f":"'Earnings Prime'!X20","v":22.878014840000002},{"$f":"'Earnings Prime'!Y20","v":38.204120707953336},{"$f":"'Earnings Prime'!Z20","v":38.204120707953336},null,null,null,null,null,null,"Cyprus"]
[null,"Subtract:  Adjusted Tax Expense",{"$f":"'Earnings Prime'!S21","v":1183.77074143958},{"$f":"'Earnings Prime'!T21","v":1198.4221393087},{"$f":"'Earnings Prime'!U21","v":1559.99119667424},{"$f":"'Earnings Prime'!V21","v":1621.3031240478695},{"$f":"'Earnings Prime'!W21","v":1571.3665598897821},{"$f":"'Earnings Prime'!X21","v":912.63778875339176},{"$f":"'Earnings Prime'!Y21","v":1559.766040316837},{"$f":"'Earnings Prime'!Z21","v":1800.8413531427766},null,null,null,null,null,null,"Czech Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark"]
[null,"Add Back: Pension and OPEB Costs",{"$f":"'Earnings Prime'!S23","v":121.2},{"$f":"'Earnings Prime'!T23","v":382.57220999999998},{"$f":"'Earnings Prime'!U23","v":363.09077000000002},{"$f":"'Earnings Prime'!V23","v":599.98373000000004},{"$f":"'Earnings Prime'!W23","v":312.63574},{"$f":"'Earnings Prime'!X23","v":118.11144},{"$f":"'Earnings Prime'!Y23","v":425.2367466666667},{"$f":"'Earnings Prime'!Z23","v":425.2367466666667},null,null,null,null,null,null,"Djibouti"]
[null,"Subtract: Pension and OPEB Service Costs",{"$f":"'Earnings Prime'!S24","v":121.2},{"$f":"'Earnings Prime'!T24","v":280.2},{"$f":"'Earnings Prime'!U24","v":319.70280000000002},{"$f":"'Earnings Prime'!V24","v":550.39657999999997},{"$f":"'Earnings Prime'!W24","v":244.81985},{"$f":"'Earnings Prime'!X24","v":185.81987166666667},{"$f":"'Earnings Prime'!Y24","v":371.63974333333334},{"$f":"'Earnings Prime'!Z24","v":371.63974333333334},null,null,null,null,null,null,"Dominica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic"]
[null,"Adjust: COGS from FIFO to LIFO",{"$f":"'Earnings Prime'!S26","v":0},{"$f":"'Earnings Prime'!T26","v":0},{"$f":"'Earnings Prime'!U26","v":0},{"$f":"'Earnings Prime'!V26","v":0},{"$f":"'Earnings Prime'!W26","v":0},{"$f":"'Earnings Prime'!X26","v":0},{"$f":"'Earnings Prime'!Y26","v":0},{"$f":"'Earnings Prime'!Z26","v":0},null,null,null,null,null,null,"Ecuador"]
[null,"Adjust: Carrying Cost of Monetary Assets",{"$f":"'Earnings Prime'!S27","v":-179.76324},{"$f":"'Earnings Prime'!T27","v":-270.11416000000003},{"$f":"'Earnings Prime'!U27","v":-245.57381000000001},{"$f":"'Earnings Prime'!V27","v":-242.04534000000001},{"$f":"'Earnings Prime'!W27","v":-257.78359},{"$f":"'Earnings Prime'!X27","v":-114.18613000000001},{"$f":"'Earnings Prime'!Y27","v":-257.78359},{"$f":"'Earnings Prime'!Z27","v":-257.78359},null,null,null,null,null,null,"Egypt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador"]
[null,"Add:  Gross earnings missing from acquisitions",{"$f":"'Earnings Prime'!S29","v":0},{"$f":"'Earnings Prime'!T29","v":0},{"$f":"'Earnings Prime'!U29","v":0},{"$f":"'Earnings Prime'!V29","v":0},{"$f":"'Earnings Prime'!W29","v":0},{"$f":"'Earnings Prime'!X29","v":0},{"$f":"'Earnings Prime'!Y29","v":0},{"$f":"'Earnings Prime'!Z29","v":0},null,null,null,null,null,null,"Equatorial Guinea"]
[null,"Subtract:  Gross earnings included from divestitures",{"$f":"'Earnings Prime'!S30","v":0},{"$f":"'Earnings Prime'!T30","v":0},{"$f":"'Earnings Prime'!U30","v":0},{"$f":"'Earnings Prime'!V30","v":0},{"$f":"'Earnings Prime'!W30","v":0},{"$f":"'Earnings Prime'!X30","v":0},{"$f":"'Earnings Prime'!Y30","v":0},{"$f":"'Earnings Prime'!Z30","v":0},null,null,null,null,null,null,"Eritrea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia"]
[null,"Subtract: Equity Investment Income",{"$f":"'Earnings Prime'!S32","v":0.29970999999999998},{"$f":"'Earnings Prime'!T32","v":-50.95438},{"$f":"'Earnings Prime'!U32","v":-115.56061},{"$f":"'Earnings Prime'!V32","v":-126.1741},{"$f":"'Earnings Prime'!W32","v":-189.08597},{"$f":"'Earnings Prime'!X32","v":-240.90227999999999},{"$f":"'Earnings Prime'!Y32","v":-189.08597},{"$f":"'Earnings Prime'!Z32","v":-189.08597},null,null,null,null,null,null,"Ethiopia"]
[null,"Add Back:  Stock Option Expense (After-Tax)",{"$f":"'Earnings Prime'!S33","v":73.596180000000004},{"$f":"'Earnings Prime'!T33","v":76.984369999999998},{"$f":"'Earnings Prime'!U33","v":150.41874000000001},{"$f":"'Earnings Prime'!V33","v":166.49089000000001},{"$f":"'Earnings Prime'!W33","v":173.21169},{"$f":"'Earnings Prime'!X33","v":117.0222},{"$f":"'Earnings Prime'!Y33","v":173.21169},{"$f":"'Earnings Prime'!Z33","v":173.21169},null,null,null,null,null,null,"Fiji"]
[null,"Subtract: Capital Grants and Subsidies - Release to P&L",{"$f":"'Earnings Prime'!S34","v":0},{"$f":"'Earnings Prime'!T34","v":0},{"$f":"'Earnings Prime'!U34","v":0},{"$f":"'Earnings Prime'!V34","v":0},{"$f":"'Earnings Prime'!W34","v":0},{"$f":"'Earnings Prime'!X34","v":0},{"$f":"'Earnings Prime'!Y34","v":0},{"$f":"'Earnings Prime'!Z34","v":0},null,null,null,null,null,null,"Finland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France"]
[null,"Adjusted Gross Earnings\nGross Earnings Prime",{"$f":"'Earnings Prime'!S36","v":5821.2597627458399},{"$f":"'Earnings Prime'!T36","v":6732.33631386256},{"$f":"'Earnings Prime'!U36","v":8288.8217160425593},{"$f":"'Earnings Prime'!V36","v":8694.0641695294889},{"$f":"'Earnings Prime'!W36","v":8373.0856952041377},{"$f":"'Earnings Prime'!X36","v":8932.0997248174426},{"$f":"'Earnings Prime'!Y36","v":10916.343576794763},{"$f":"'Earnings Prime'!Z36","v":12405.697980722794},null,null,null,null,null,null,"Gabon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gambia"]
[null,"Maintenance CAPX/Economic Depreciation",{"$f":"'Earnings Prime'!S38","v":0},{"$f":"'Earnings Prime'!T38","v":0},{"$f":"'Earnings Prime'!U38","v":0},{"$f":"'Earnings Prime'!V38","v":0},{"$f":"'Earnings Prime'!W38","v":0},{"$f":"'Earnings Prime'!X38","v":0},{"$f":"'Earnings Prime'!Y38","v":0},{"$f":"'Earnings Prime'!Z38","v":0},null,null,null,null,null,null,"Georgia"]
[null,"  Depreciating Assets",{"$f":"'Earnings Prime'!S39","v":32063.666750838845},{"$f":"'Earnings Prime'!T39","v":34800.959246180028},{"$f":"'Earnings Prime'!U39","v":36443.120403036555},{"$f":"'Earnings Prime'!V39","v":40064.40455912325},{"$f":"'Earnings Prime'!W39","v":43654.005755430961},{"$f":"'Earnings Prime'!X39","v":56176.518253904782},{"$f":"'Earnings Prime'!Y39","v":45569.417626340735},{"$f":"'Earnings Prime'!Z39","v":49760.909640460522},null,null,null,null,null,null,"Germany"]
[null,"  Asset Life",{"$f":"'Earnings Prime'!S40","v":9.3996344018803093},{"$f":"'Earnings Prime'!T40","v":9.3883972206536672},{"$f":"'Earnings Prime'!U40","v":9.1212024046422435},{"$f":"'Earnings Prime'!V40","v":9.1113235760671074},{"$f":"'Earnings Prime'!W40","v":9.2256940520046662},{"$f":"'Earnings Prime'!X40","v":10.15556499389923},{"$f":"'Earnings Prime'!Y40","v":9.2274257133741298},{"$f":"'Earnings Prime'!Z40","v":9.2205471821233349},null,null,null,null,null,null,"Ghana"]
[null,"Subtract:  Economic Depreciation (aka Adj. MCAPX)",{"$f":"'Earnings Prime'!S41","v":3411.1610494579245},{"$f":"'Earnings Prime'!T41","v":3706.8051583523657},{"$f":"'Earnings Prime'!U41","v":3995.4294166840109},{"$f":"'Earnings Prime'!V41","v":4397.2101555432855},{"$f":"'Earnings Prime'!W41","v":4731.7855447358252},{"$f":"'Earnings Prime'!X41","v":5531.5995011259147},{"$f":"'Earnings Prime'!Y41","v":4938.4756964548542},{"$f":"'Earnings Prime'!Z41","v":5396.7415010831746},null,null,null,null,null,null,"Greece"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grenada"]
[null,"Adjusted Net Earnings\nNet Earnings Prime",{"$f":"'Earnings Prime'!S43","v":2410.0987132879154},{"$f":"'Earnings Prime'!T43","v":3025.5311555101944},{"$f":"'Earnings Prime'!U43","v":4293.3922993585484},{"$f":"'Earnings Prime'!V43","v":4296.8540139862034},{"$f":"'Earnings Prime'!W43","v":3641.3001504683125},{"$f":"'Earnings Prime'!X43","v":3400.5002236915279},{"$f":"'Earnings Prime'!Y43","v":5977.8678803399089},{"$f":"'Earnings Prime'!Z43","v":7008.9564796396198},null,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau"]
[null,"Adjusted Net Assets (Net Assets Prime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guyana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti"]
[null,{"$f":"B97","v":"Jollibee Foods Corp. (in millions)"},{"$f":"C97","v":2011},2012,2013,2014,2015,"Q2 2016","2016E","2017E",null,null,null,null,null,null,"Honduras"]
[null,"Cash & Short-Term Investments",{"$f":"'Assets Prime'!S5","v":6655.3128800000004},{"$f":"'Assets Prime'!T5","v":8848.5915800000002},{"$f":"'Assets Prime'!U5","v":9903.8770700000005},{"$f":"'Assets Prime'!V5","v":7618.4732700000004},{"$f":"'Assets Prime'!W5","v":12419.87664},{"$f":"'Assets Prime'!X5","v":14353.79845},{"$f":"'Assets Prime'!Y5","v":14353.79845},{"$f":"'Assets Prime'!Z5","v":16076.286670586769},null,null,null,null,null,null,"Hong Kong"]
[null,"   Excess Cash",{"$f":"'Assets Prime'!S6","v":3527.566527},{"$f":"'Assets Prime'!T6","v":5222.9892127759913},{"$f":"'Assets Prime'!U6","v":5844.656693817471},{"$f":"'Assets Prime'!V6","v":3020.4823220448748},{"$f":"'Assets Prime'!W6","v":7275.9781141246012},{"$f":"'Assets Prime'!X6","v":11516.118653277859},{"$f":"'Assets Prime'!Y6","v":8549.4282397778588},{"$f":"'Assets Prime'!Z6","v":9575.7177702023873},null,null,null,null,null,null,"Hungary"]
[null,"Operating Cash & Short-Term Investments",{"$f":"'Assets Prime'!S7","v":3127.7463530000005},{"$f":"'Assets Prime'!T7","v":3625.602367224009},{"$f":"'Assets Prime'!U7","v":4059.2203761825294},{"$f":"'Assets Prime'!V7","v":4597.9909479551261},{"$f":"'Assets Prime'!W7","v":5143.8985258753992},{"$f":"'Assets Prime'!X7","v":2837.679796722141},{"$f":"'Assets Prime'!Y7","v":5804.3702102221414},{"$f":"'Assets Prime'!Z7","v":6500.5689003843818},null,null,null,null,null,null,"Iceland"]
[null,"Adjusted Accounts Receivable",{"$f":"'Assets Prime'!S10","v":2388.6170499999998},{"$f":"'Assets Prime'!T10","v":2454.6255000000001},{"$f":"'Assets Prime'!U10","v":2853.8971700000002},{"$f":"'Assets Prime'!V10","v":7270.2621799999997},{"$f":"'Assets Prime'!W10","v":5055.1388800000004},{"$f":"'Assets Prime'!X10","v":3130.1343499999998},{"$f":"'Assets Prime'!Y10","v":5706.1961738761092},{"$f":"'Assets Prime'!Z10","v":6390.9525976267078},null,null,null,null,null,null,"India"]
[null,"Adjusted Inventory",{"$f":"'Assets Prime'!S13","v":2860.1032799999998},{"$f":"'Assets Prime'!T13","v":2629.743481},{"$f":"'Assets Prime'!U13","v":3560.4321319999999},{"$f":"'Assets Prime'!V13","v":5971.8139940000001},{"$f":"'Assets Prime'!W13","v":5478.4163099999996},{"$f":"'Assets Prime'!X13","v":4895.9354599999997},{"$f":"'Assets Prime'!Y13","v":6183.9880029215865},{"$f":"'Assets Prime'!Z13","v":6926.0805248687875},null,null,null,null,null,null,"Indonesia"]
[null,"Adjusted Other Current Assets",{"$f":"'Assets Prime'!S17","v":1530.2147},{"$f":"'Assets Prime'!T17","v":1690.22084},{"$f":"'Assets Prime'!U17","v":2066.01685},{"$f":"'Assets Prime'!V17","v":3160.8420160000001},{"$f":"'Assets Prime'!W17","v":4215.73398},{"$f":"'Assets Prime'!X17","v":3869.6938400000004},{"$f":"'Assets Prime'!Y17","v":4758.6833275598365},{"$f":"'Assets Prime'!Z17","v":5329.7360705516721},null,null,null,null,null,null,"Iran"]
[null,"Current Assets",{"$f":"'Assets Prime'!S18","v":9906.681383000001},{"$f":"'Assets Prime'!T18","v":10400.192188224009},{"$f":"'Assets Prime'!U18","v":12539.56652818253},{"$f":"'Assets Prime'!V18","v":21000.909137955125},{"$f":"'Assets Prime'!W18","v":19893.1876958754},{"$f":"'Assets Prime'!X18","v":14733.44344672214},{"$f":"'Assets Prime'!Y18","v":22453.237714579675},{"$f":"'Assets Prime'!Z18","v":25147.33809343155},null,null,null,null,null,null,"Iraq"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland"]
[null,"Accounts Payable",{"$f":"'Assets Prime'!S20","v":10165.594870000001},{"$f":"'Assets Prime'!T20","v":4717.0644400000001},{"$f":"'Assets Prime'!U20","v":6006.6398399999998},{"$f":"'Assets Prime'!V20","v":6575.8662000000004},{"$f":"'Assets Prime'!W20","v":9433.7667299999994},{"$f":"'Assets Prime'!X20","v":9083.7428600000003},{"$f":"'Assets Prime'!Y20","v":10648.75266492495},{"$f":"'Assets Prime'!Z20","v":11926.627026416712},null,null,null,null,null,null,"Israel"]
[null,"Income Taxes Payable",{"$f":"'Assets Prime'!S21","v":154.71708000000001},{"$f":"'Assets Prime'!T21","v":78.958190000000002},{"$f":"'Assets Prime'!U21","v":154.74454},{"$f":"'Assets Prime'!V21","v":181.82912999999999},{"$f":"'Assets Prime'!W21","v":235.98},{"$f":"'Assets Prime'!X21","v":247.6157},{"$f":"'Assets Prime'!Y21","v":266.37214230428503},{"$f":"'Assets Prime'!Z21","v":298.33740076948197},null,null,null,null,null,null,"Italy"]
[null,"Total Accrued Expenses",{"$f":"'Assets Prime'!S22","v":0},{"$f":"'Assets Prime'!T22","v":5986.4840100000001},{"$f":"'Assets Prime'!U22","v":7256.5593699999999},{"$f":"'Assets Prime'!V22","v":8542.9685700000009},{"$f":"'Assets Prime'!W22","v":8669.55746},{"$f":"'Assets Prime'!X22","v":8660.8967100000009},{"$f":"'Assets Prime'!Y22","v":9786.119982415019},{"$f":"'Assets Prime'!Z22","v":10960.476474438819},null,null,null,null,null,null,"Jamaica"]
[null,"Other Current Liabilities",{"$f":"'Assets Prime'!S23","v":104.76317999999998},{"$f":"'Assets Prime'!T23","v":1265.88607},{"$f":"'Assets Prime'!U23","v":1094.3936800000001},{"$f":"'Assets Prime'!V23","v":1209.73642},{"$f":"'Assets Prime'!W23","v":1518.5739100000001},{"$f":"'Assets Prime'!X23","v":1395.5020199999999},{"$f":"'Assets Prime'!Y23","v":1714.1528335201906},{"$f":"'Assets Prime'!Z23","v":1919.8550435873774},null,null,null,null,null,null,"Japan"]
[null,"Other Current Liabilities",{"$f":"'Assets Prime'!S27","v":104.76317999999998},{"$f":"'Assets Prime'!T27","v":7252.3700800000006},{"$f":"'Assets Prime'!U27","v":8350.9530500000001},{"$f":"'Assets Prime'!V27","v":9752.7049900000002},{"$f":"'Assets Prime'!W27","v":10188.131369999999},{"$f":"'Assets Prime'!X27","v":10056.398730000001},{"$f":"'Assets Prime'!Y27","v":11500.27281593521},{"$f":"'Assets Prime'!Z27","v":12880.331518026196},null,null,null,null,null,null,"Jordan"]
[null,"Non Current Unearned Revenue",{"$f":"'Assets Prime'!S28","v":0},{"$f":"'Assets Prime'!T28","v":0},{"$f":"'Assets Prime'!U28","v":0},{"$f":"'Assets Prime'!V28","v":0},{"$f":"'Assets Prime'!W28","v":0},{"$f":"'Assets Prime'!X28","v":0},{"$f":"'Assets Prime'!Y28","v":0},{"$f":"'Assets Prime'!Z28","v":0},null,null,null,null,null,null,"Kazakhstan"]
[null,"Current Liabilities",{"$f":"'Assets Prime'!S29","v":10425.075130000001},{"$f":"'Assets Prime'!T29","v":12048.39271},{"$f":"'Assets Prime'!U29","v":14512.33743},{"$f":"'Assets Prime'!V29","v":16510.400320000001},{"$f":"'Assets Prime'!W29","v":19857.878099999998},{"$f":"'Assets Prime'!X29","v":19387.757290000001},{"$f":"'Assets Prime'!Y29","v":22415.397623164445},{"$f":"'Assets Prime'!Z29","v":25105.295945212391},null,null,null,null,null,null,"Kenya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kiribati"]
[null,"Net Working Capital",{"$f":"'Assets Prime'!S31","v":-518.39374700000008},{"$f":"'Assets Prime'!T31","v":-1648.2005217759906},{"$f":"'Assets Prime'!U31","v":-1972.7709018174701},{"$f":"'Assets Prime'!V31","v":4490.508817955124},{"$f":"'Assets Prime'!W31","v":35.30959587540201},{"$f":"'Assets Prime'!X31","v":-4654.3138432778615},{"$f":"'Assets Prime'!Y31","v":37.840091415229836},{"$f":"'Assets Prime'!Z31","v":42.042148219159571},null,null,null,null,null,null,"South Korea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait"]
[null,"Inflation Adjusted Land & Improvements",{"$f":"'Assets Prime'!S37","v":864.04279220974627},{"$f":"'Assets Prime'!T37","v":829.18799631434058},{"$f":"'Assets Prime'!U37","v":814.6449063126239},{"$f":"'Assets Prime'!V37","v":914.87340233100656},{"$f":"'Assets Prime'!W37","v":795.87445157874993},{"$f":"'Assets Prime'!X37","v":725.54769767535993},{"$f":"'Assets Prime'!Y37","v":822.43690899285912},{"$f":"'Assets Prime'!Z37","v":896.38476739197642},null,null,null,null,null,null,"Kyrgyzstan"]
[null,"LT Investments @ Cost",{"$f":"'Assets Prime'!S38","v":123.83795000000001},{"$f":"'Assets Prime'!T38","v":1262.58276},{"$f":"'Assets Prime'!U38","v":1143.7245499999999},{"$f":"'Assets Prime'!V38","v":1092.5493300000001},{"$f":"'Assets Prime'!W38","v":5922.5475900000001},{"$f":"'Assets Prime'!X38","v":5883.2453100000002},{"$f":"'Assets Prime'!Y38","v":6685.3194738849925},{"$f":"'Assets Prime'!Z38","v":7487.572904204424},null,null,null,null,null,null,"Laos"]
[null,"Other Long-Term Assets",{"$f":"'Assets Prime'!S43","v":6045.0488599999999},{"$f":"'Assets Prime'!T43","v":4985.3228499999996},{"$f":"'Assets Prime'!U43","v":5622.6552199999996},{"$f":"'Assets Prime'!V43","v":6256.0613599999997},{"$f":"'Assets Prime'!W43","v":7712.0488999999998},{"$f":"'Assets Prime'!X43","v":8339.8158399999993},{"$f":"'Assets Prime'!Y43","v":8705.2927665412535},{"$f":"'Assets Prime'!Z43","v":9749.9475524753925},null,null,null,null,null,null,"Latvia"]
[null,"Non-Depreciating Intangible Assets",{"$f":"'Assets Prime'!S44","v":0},{"$f":"'Assets Prime'!T44","v":0},{"$f":"'Assets Prime'!U44","v":0},{"$f":"'Assets Prime'!V44","v":0},{"$f":"'Assets Prime'!W44","v":0},{"$f":"'Assets Prime'!X44","v":0},{"$f":"'Assets Prime'!Y44","v":0},{"$f":"'Assets Prime'!Z44","v":0},null,null,null,null,null,null,"Lebanon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho"]
[null,"Total Non-Depreciating Assets",{"$f":"'Assets Prime'!S46","v":6514.5358552097459},{"$f":"'Assets Prime'!T46","v":5428.8930845383493},{"$f":"'Assets Prime'!U46","v":5608.2537744951533},{"$f":"'Assets Prime'!V46","v":12753.99291028613},{"$f":"'Assets Prime'!W46","v":14465.780537454151},{"$f":"'Assets Prime'!X46","v":10294.295004397498},{"$f":"'Assets Prime'!Y46","v":16250.889240834334},{"$f":"'Assets Prime'!Z46","v":18175.947372290953},null,null,null,null,null,null,"Liberia"]
[null,"Total Non-Depreciating Assets (w/o LT Invest)",{"$f":"'Assets Prime'!S47","v":6390.6979052097458},{"$f":"'Assets Prime'!T47","v":4166.3103245383491},{"$f":"'Assets Prime'!U47","v":4464.5292244951534},{"$f":"'Assets Prime'!V47","v":11661.44358028613},{"$f":"'Assets Prime'!W47","v":8543.2329474541511},{"$f":"'Assets Prime'!X47","v":4411.0496943974977},{"$f":"'Assets Prime'!Y47","v":9565.569766949342},{"$f":"'Assets Prime'!Z47","v":10688.374468086529},null,null,null,null,null,null,"Libya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania"]
[null,"GDP Deflator Adjusted Gross PP&E w/CIP",{"$f":"'Assets Prime'!S49","v":29501.379787363687},{"$f":"'Assets Prime'!T49","v":31413.972683961365},{"$f":"'Assets Prime'!U49","v":33556.011489714532},{"$f":"'Assets Prime'!V49","v":36550.43257944948},{"$f":"'Assets Prime'!W49","v":40186.773547243465},{"$f":"'Assets Prime'!X49","v":22382.281191827038},{"$f":"'Assets Prime'!Y49","v":41654.11981902393},{"$f":"'Assets Prime'!Z49","v":45389.714490131053},null,null,null,null,null,null,"Luxembourg"]
[null,"Capitalized Operating Leases",{"$f":"'Assets Prime'!S50","v":2419.7563373585053},{"$f":"'Assets Prime'!T50","v":3185.1603775664717},{"$f":"'Assets Prime'!U50","v":2604.5174509752383},{"$f":"'Assets Prime'!V50","v":3151.0064076880922},{"$f":"'Assets Prime'!W50","v":3092.1791836312877},{"$f":"'Assets Prime'!X50","v":33794.237062077744},{"$f":"'Assets Prime'!Y50","v":3499.6995016951323},{"$f":"'Assets Prime'!Z50","v":3919.6713431740168},null,null,null,null,null,null,"Macedonia"]
[null,"Capitalized Research & Development",{"$f":"'Assets Prime'!S51","v":142.53062611665138},{"$f":"'Assets Prime'!T51","v":201.82618465219261},{"$f":"'Assets Prime'!U51","v":282.59146234678127},{"$f":"'Assets Prime'!V51","v":362.96557198567427},{"$f":"'Assets Prime'!W51","v":375.05302455620796},{"$f":"'Assets Prime'!X51","v":0},{"$f":"'Assets Prime'!Y51","v":415.59830562167377},{"$f":"'Assets Prime'!Z51","v":451.52380715545888},null,null,null,null,null,null,"Madagascar"]
[null,"Intangibles Included in Depreciating Assets",{"$f":"'Assets Prime'!S52","v":0},{"$f":"'Assets Prime'!T52","v":0},{"$f":"'Assets Prime'!U52","v":0},{"$f":"'Assets Prime'!V52","v":0},{"$f":"'Assets Prime'!W52","v":0},{"$f":"'Assets Prime'!X52","v":0},{"$f":"'Assets Prime'!Y52","v":0},{"$f":"'Assets Prime'!Z52","v":0},null,null,null,null,null,null,"Malawi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia"]
[null,"Total Depreciating Assets",{"$f":"'Assets Prime'!S54","v":32063.666750838845},{"$f":"'Assets Prime'!T54","v":34800.959246180028},{"$f":"'Assets Prime'!U54","v":36443.120403036555},{"$f":"'Assets Prime'!V54","v":40064.40455912325},{"$f":"'Assets Prime'!W54","v":43654.005755430961},{"$f":"'Assets Prime'!X54","v":56176.518253904782},{"$f":"'Assets Prime'!Y54","v":45569.417626340735},{"$f":"'Assets Prime'!Z54","v":49760.909640460522},null,null,null,null,null,null,"Maldives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mali"]
[null,"Adjusted Total Assets\nTotal Assets Prime",{"$f":"'Assets Prime'!S56","v":38454.364656048594},{"$f":"'Assets Prime'!T56","v":38967.269570718374},{"$f":"'Assets Prime'!U56","v":40907.649627531711},{"$f":"'Assets Prime'!V56","v":51725.848139409383},{"$f":"'Assets Prime'!W56","v":52197.238702885108},{"$f":"'Assets Prime'!X56","v":60587.567948302283},{"$f":"'Assets Prime'!Y56","v":55134.987393290081},{"$f":"'Assets Prime'!Z56","v":60449.28410854705},null,null,null,null,null,null,"Malta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritania"]
[null,"Adjusted Accumulated Depreciation",{"$f":"'Assets Prime'!S58","v":12825.466700335539},{"$f":"'Assets Prime'!T58","v":13920.383698472011},{"$f":"'Assets Prime'!U58","v":14577.248161214622},{"$f":"'Assets Prime'!V58","v":16025.7618236493},{"$f":"'Assets Prime'!W58","v":17461.602302172385},{"$f":"'Assets Prime'!X58","v":22470.607301561915},{"$f":"'Assets Prime'!Y58","v":18227.767050536295},{"$f":"'Assets Prime'!Z58","v":19904.363856184209},null,null,null,null,null,null,"Mauritius"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mexico"]
[null,"Adjusted Net Assets\nNet Assets Prime",{"$f":"'Assets Prime'!S59","v":25628.897955713055},{"$f":"'Assets Prime'!T59","v":25046.885872246363},{"$f":"'Assets Prime'!U59","v":26330.401466317089},{"$f":"'Assets Prime'!V59","v":35700.086315760083},{"$f":"'Assets Prime'!W59","v":34735.636400712727},{"$f":"'Assets Prime'!X59","v":38116.960646740365},{"$f":"'Assets Prime'!Y59","v":36907.22034275379},{"$f":"'Assets Prime'!Z59","v":40544.920252362841},null,null,null,null,null,null,"Moldova"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco"]
[null,"Adjusted ROA (ROA Prime) and Real Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar"]
[null,{"$f":"B141","v":"Jollibee Foods Corp. (in millions)"},{"$f":"'PERFORMANCE METRICS'!S1","v":2011},{"$f":"'PERFORMANCE METRICS'!T1","v":2012},{"$f":"'PERFORMANCE METRICS'!U1","v":2013},{"$f":"'PERFORMANCE METRICS'!V1","v":2014},{"$f":"'PERFORMANCE METRICS'!W1","v":2015},{"$f":"'PERFORMANCE METRICS'!X1","v":"2016E"},{"$f":"'PERFORMANCE METRICS'!Y1","v":"2017E"},{"$f":"'PERFORMANCE METRICS'!Z1","v":"2018E"},null,null,null,null,null,null,"Namibia"]
[null,"Earnings'",{"$f":"'PERFORMANCE METRICS'!S11","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T11","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U11","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V11","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W11","v":3641.3001504683125},{"$f":"'PERFORMANCE METRICS'!X11","v":5977.8678803399089},{"$f":"'PERFORMANCE METRICS'!Y11","v":7008.9564796396198},{"$f":"'PERFORMANCE METRICS'!Z11","v":8579.7085415652436},null,null,null,null,null,null,"Nepal"]
[null,"Net Assets'",{"$f":"'PERFORMANCE METRICS'!S12","v":25628.897955713055},{"$f":"'PERFORMANCE METRICS'!T12","v":25046.885872246363},{"$f":"'PERFORMANCE METRICS'!U12","v":26330.401466317089},{"$f":"'PERFORMANCE METRICS'!V12","v":35700.086315760083},{"$f":"'PERFORMANCE METRICS'!W12","v":34735.636400712727},{"$f":"'PERFORMANCE METRICS'!X12","v":36907.22034275379},{"$f":"'PERFORMANCE METRICS'!Y12","v":40544.920252362841},{"$f":"'PERFORMANCE METRICS'!Z12","v":44177.649448305034},null,null,null,null,null,null,"Netherlands"]
[null,"Adjusted ROA (ROA Prime)",{"$f":"'PERFORMANCE METRICS'!S13","v":9.4038328040971009E-2},{"$f":"'PERFORMANCE METRICS'!T13","v":0.12079470361873157},{"$f":"'PERFORMANCE METRICS'!U13","v":0.16305836828393327},{"$f":"'PERFORMANCE METRICS'!V13","v":0.12035976540732686},{"$f":"'PERFORMANCE METRICS'!W13","v":0.10482894594076296},{"$f":"'PERFORMANCE METRICS'!X13","v":0.16197014635141924},{"$f":"'PERFORMANCE METRICS'!Y13","v":0.17286891763540116},{"$f":"'PERFORMANCE METRICS'!Z13","v":0.19420925849857368},null,null,null,null,null,null,"New Zealand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua"]
[null,"Growth rate - inflation-distorted ",{"$f":"'PERFORMANCE METRICS'!S16","v":0.30115827745225876},{"$f":"'PERFORMANCE METRICS'!T16","v":1.3338015573977338E-2},{"$f":"'PERFORMANCE METRICS'!U16","v":4.9795124939198195E-2},{"$f":"'PERFORMANCE METRICS'!V16","v":0.26445416958389112},{"$f":"'PERFORMANCE METRICS'!W16","v":9.113249573119658E-3},{"$f":"'PERFORMANCE METRICS'!X16","v":5.6281687756072701E-2},{"$f":"'PERFORMANCE METRICS'!Y16","v":9.6387012430943594E-2},{"$f":"'PERFORMANCE METRICS'!Z16","v":8.4621417741236701E-2},null,null,null,null,null,null,"Niger"]
[null,"GDP Deflator - approximate",{"$f":"'PERFORMANCE METRICS'!S17","v":4.0205682876014004E-2},{"$f":"'PERFORMANCE METRICS'!T17","v":1.9024485273526404E-2},{"$f":"'PERFORMANCE METRICS'!U17","v":1.981037953962983E-2},{"$f":"'PERFORMANCE METRICS'!V17","v":3.5634991769330382E-2},{"$f":"'PERFORMANCE METRICS'!W17","v":3.5692871607480248E-2},{"$f":"'PERFORMANCE METRICS'!X17","v":3.2491152182461569E-2},{"$f":"'PERFORMANCE METRICS'!Y17","v":3.2653600994472232E-2},{"$f":"'PERFORMANCE METRICS'!Z17","v":3.1431527830425576E-2},null,null,null,null,null,null,"Nigeria"]
[null,"Real Growth Rate in Gross Assets'",{"$f":"'PERFORMANCE METRICS'!S18","v":0.26095259457624476},{"$f":"'PERFORMANCE METRICS'!T18","v":-5.6864696995490658E-3},{"$f":"'PERFORMANCE METRICS'!U18","v":2.9984745399568365E-2},{"$f":"'PERFORMANCE METRICS'!V18","v":0.22881917781456074},{"$f":"'PERFORMANCE METRICS'!W18","v":-2.6579622034360588E-2},{"$f":"'PERFORMANCE METRICS'!X18","v":2.3790535573611132E-2},{"$f":"'PERFORMANCE METRICS'!Y18","v":6.3733411436471363E-2},{"$f":"'PERFORMANCE METRICS'!Z18","v":5.3189889910811125E-2},null,null,null,null,null,null,"Norway"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman"]
[null,"Goodwill",{"$f":"'PERFORMANCE METRICS'!S21","v":6530.3848099999996},{"$f":"'PERFORMANCE METRICS'!T21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!U21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!V21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!W21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!X21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!Y21","v":6822.5263400000003},{"$f":"'PERFORMANCE METRICS'!Z21","v":6822.5263400000003},null,null,null,null,null,null,"Pakistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama"]
[null,"Earnings'",{"$f":"'PERFORMANCE METRICS'!S23","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T23","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U23","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V23","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W23","v":3641.3001504683125},{"$f":"'PERFORMANCE METRICS'!X23","v":5977.8678803399089},{"$f":"'PERFORMANCE METRICS'!Y23","v":7008.9564796396198},{"$f":"'PERFORMANCE METRICS'!Z23","v":8579.7085415652436},null,null,null,null,null,null,"Papua New Guinea"]
[null,"Net Assets'",{"$f":"'PERFORMANCE METRICS'!S24","v":32159.282765713055},{"$f":"'PERFORMANCE METRICS'!T24","v":31869.412212246363},{"$f":"'PERFORMANCE METRICS'!U24","v":33152.927806317093},{"$f":"'PERFORMANCE METRICS'!V24","v":42522.61265576008},{"$f":"'PERFORMANCE METRICS'!W24","v":41558.162740712723},{"$f":"'PERFORMANCE METRICS'!X24","v":43729.746682753786},{"$f":"'PERFORMANCE METRICS'!Y24","v":47367.446592362845},{"$f":"'PERFORMANCE METRICS'!Z24","v":51000.17578830503},null,null,null,null,null,null,"Paraguay"]
[null,"ROA' wg (with goodwill)",{"$f":"'PERFORMANCE METRICS'!S25","v":7.49425517616788E-2},{"$f":"'PERFORMANCE METRICS'!T25","v":9.4935266937480028E-2},{"$f":"'PERFORMANCE METRICS'!U25","v":0.12950265884331544},{"$f":"'PERFORMANCE METRICS'!V25","v":0.10104868317408421},{"$f":"'PERFORMANCE METRICS'!W25","v":8.7619372713536467E-2},{"$f":"'PERFORMANCE METRICS'!X25","v":0.13670026318029121},{"$f":"'PERFORMANCE METRICS'!Y25","v":0.1479699030424344},{"$f":"'PERFORMANCE METRICS'!Z25","v":0.16822899938969774},null,null,null,null,null,null,"Peru"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar"]
[null,{"$f":"B184","v":"Jollibee Foods Corp. (in millions)"},{"$f":"'Enterprise Value Prime'!S1","v":2011},{"$f":"'Enterprise Value Prime'!T1","v":2012},{"$f":"'Enterprise Value Prime'!U1","v":2013},{"$f":"'Enterprise Value Prime'!V1","v":2014},{"$f":"'Enterprise Value Prime'!W1","v":2015},{"$f":"'Enterprise Value Prime'!X1","v":"2016E"},null,null,null,null,null,null,null,null,"Romania"]
[null,"Book Value of Debt",{"$f":"'Enterprise Value Prime'!S6","v":5620.0440200000003},{"$f":"'Enterprise Value Prime'!T6","v":5450.2392399999999},{"$f":"'Enterprise Value Prime'!U6","v":5173.7783399999998},{"$f":"'Enterprise Value Prime'!V6","v":7010.0784400000002},{"$f":"'Enterprise Value Prime'!W6","v":10035.909879999999},{"$f":"'Enterprise Value Prime'!X6","v":10545.86413},null,null,null,null,null,null,null,null,"Russia"]
[null,"  + Operating Lease Debt",{"$f":"'Enterprise Value Prime'!S7","v":1397.2648956780188},{"$f":"'Enterprise Value Prime'!T7","v":1839.2400565159833},{"$f":"'Enterprise Value Prime'!U7","v":1506.0418015455798},{"$f":"'Enterprise Value Prime'!V7","v":1822.0447573270508},{"$f":"'Enterprise Value Prime'!W7","v":1787.1806717638049},{"$f":"'Enterprise Value Prime'!X7","v":2022.3978243620379},null,null,null,null,null,null,null,null,"Rwanda"]
[null,"  + Other Long Term Liabilities",{"$f":"'Enterprise Value Prime'!S8","v":1552.72732},{"$f":"'Enterprise Value Prime'!T8","v":1641.8723},{"$f":"'Enterprise Value Prime'!U8","v":1728.5800300000001},{"$f":"'Enterprise Value Prime'!V8","v":1676.4111399999999},{"$f":"'Enterprise Value Prime'!W8","v":1646.14014},{"$f":"'Enterprise Value Prime'!X8","v":1646.14014},null,null,null,null,null,null,null,null,"Samoa"]
[null,"  + Preferred Stock",{"$f":"'Enterprise Value Prime'!S9","v":0},{"$f":"'Enterprise Value Prime'!T9","v":0},{"$f":"'Enterprise Value Prime'!U9","v":0},{"$f":"'Enterprise Value Prime'!V9","v":0},{"$f":"'Enterprise Value Prime'!W9","v":0},{"$f":"'Enterprise Value Prime'!X9","v":0},null,null,null,null,null,null,null,null,"Saudi Arabia"]
[null,"  + Pension Obligations",{"$f":"'Enterprise Value Prime'!S10","v":0},{"$f":"'Enterprise Value Prime'!T10","v":521.57859999999982},{"$f":"'Enterprise Value Prime'!U10","v":932.84110999999984},{"$f":"'Enterprise Value Prime'!V10","v":832.3902499999997},{"$f":"'Enterprise Value Prime'!W10","v":1466.5303899999999},{"$f":"'Enterprise Value Prime'!X10","v":1466.5303899999999},null,null,null,null,null,null,null,null,"Senegal"]
[null,"  + Stock Option Claims",{"$f":"'Enterprise Value Prime'!S11","v":2269.43457076},{"$f":"'Enterprise Value Prime'!T11","v":1452.1887528399996},{"$f":"'Enterprise Value Prime'!U11","v":4879.7885017999997},{"$f":"'Enterprise Value Prime'!V11","v":5233.70742144},{"$f":"'Enterprise Value Prime'!W11","v":5156.7548300799999},{"$f":"'Enterprise Value Prime'!X11","v":5731.0365113999997},null,null,null,null,null,null,null,null,"Serbia"]
[null,"Adjusted Total Debt\nTotal Debt Prime",{"$f":"'Enterprise Value Prime'!S12","v":10839.470806438019},{"$f":"'Enterprise Value Prime'!T12","v":10905.118949355983},{"$f":"'Enterprise Value Prime'!U12","v":14221.029783345579},{"$f":"'Enterprise Value Prime'!V12","v":16574.632008767054},{"$f":"'Enterprise Value Prime'!W12","v":20092.515911843802},{"$f":"'Enterprise Value Prime'!X12","v":21411.968995762036},null,null,null,null,null,null,null,null,"Seychelles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
[null,"Add: Minority Interest",{"$f":"'Enterprise Value Prime'!S14","v":703.69124999999997},{"$f":"'Enterprise Value Prime'!T14","v":733.10098000000005},{"$f":"'Enterprise Value Prime'!U14","v":812.06129999999996},{"$f":"'Enterprise Value Prime'!V14","v":887.69487000000004},{"$f":"'Enterprise Value Prime'!W14","v":1133.3658499999999},{"$f":"'Enterprise Value Prime'!X14","v":1133.3658499999999},null,null,null,null,null,null,null,null,"Singapore"]
[null,"Add: Market Cap",{"$f":"'Enterprise Value Prime'!S15","v":93730.684450000001},{"$f":"'Enterprise Value Prime'!T15","v":106440.53012},{"$f":"'Enterprise Value Prime'!U15","v":182162.49210999999},{"$f":"'Enterprise Value Prime'!V15","v":229359.89085},{"$f":"'Enterprise Value Prime'!W15","v":234256.26730000001},{"$f":"'Enterprise Value Prime'!X15","v":259387.51076},null,null,null,null,null,null,null,null,"Slovakia"]
[null,"Subtract: Non-Operating EV (excess cash)",{"$f":"'Enterprise Value Prime'!S16","v":3651.404477},{"$f":"'Enterprise Value Prime'!T16","v":6485.5719727759915},{"$f":"'Enterprise Value Prime'!U16","v":6988.3812438174709},{"$f":"'Enterprise Value Prime'!V16","v":4113.031652044875},{"$f":"'Enterprise Value Prime'!W16","v":13198.5257041246},{"$f":"'Enterprise Value Prime'!X16","v":15234.747713662851},null,null,null,null,null,null,null,null,"Slovenia"]
[null,"Enterprise Value Prime",{"$f":"'Enterprise Value Prime'!S17","v":101622.44202943801},{"$f":"'Enterprise Value Prime'!T17","v":111593.17807657999},{"$f":"'Enterprise Value Prime'!U17","v":190207.2019495281},{"$f":"'Enterprise Value Prime'!V17","v":242709.18607672217},{"$f":"'Enterprise Value Prime'!W17","v":242283.62335771922},{"$f":"'Enterprise Value Prime'!X17","v":266698.09789209918},null,null,null,null,null,null,null,null,"Solomon Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain"]
[null,"V/A and V/E Prime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sri Lanka"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Kitts and Nevis"]
[null,{"$f":"B202","v":"Jollibee Foods Corp. (in millions)"},{"$f":"'PERFORMANCE METRICS'!S1","v":2011},{"$f":"'PERFORMANCE METRICS'!T1","v":2012},{"$f":"'PERFORMANCE METRICS'!U1","v":2013},{"$f":"'PERFORMANCE METRICS'!V1","v":2014},{"$f":"'PERFORMANCE METRICS'!W1","v":2015},{"$f":"'PERFORMANCE METRICS'!X1","v":"2016E"},null,null,null,null,null,null,null,null,"Saint Lucia"]
[null,"Enterprise Value Prime",{"$f":"'PERFORMANCE METRICS'!S28","v":101622.44202943801},{"$f":"'PERFORMANCE METRICS'!T28","v":111593.17807657999},{"$f":"'PERFORMANCE METRICS'!U28","v":190207.2019495281},{"$f":"'PERFORMANCE METRICS'!V28","v":242709.18607672217},{"$f":"'PERFORMANCE METRICS'!W28","v":242283.62335771922},{"$f":"'PERFORMANCE METRICS'!X28","v":266698.09789209918},null,null,null,null,null,null,null,null,"Saint Vincent and the Grenadines"]
[null,"Adjusted Net Assets (Net Asset Prime)",{"$f":"'PERFORMANCE METRICS'!S5","v":25628.897955713055},{"$f":"'PERFORMANCE METRICS'!T5","v":25046.885872246363},{"$f":"'PERFORMANCE METRICS'!U5","v":26330.401466317089},{"$f":"'PERFORMANCE METRICS'!V5","v":35700.086315760083},{"$f":"'PERFORMANCE METRICS'!W5","v":34735.636400712727},{"$f":"'PERFORMANCE METRICS'!X5","v":36907.22034275379},null,null,null,null,null,null,null,null,"Sudan"]
[null,"V/A' - Enterprise Value/Net Assets'",{"$f":"C220/C221","v":3.9651506750326297},4.4553713641595962,7.2238625830619716,6.7985602031885364,6.9750736840608996,7.2261767593251323,null,null,null,null,null,null,null,null,"Suriname"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swaziland"]
[null,"Enterprise Value Prime",{"$f":"C220","v":101622.44202943801},111593.17807657999,190207.2019495281,242709.18607672217,242283.62335771922,266698.09789209918,null,null,null,null,null,null,null,null,"Sweden"]
[null,"Adjusted Net Earnings (Net Earnings Prime) (t+1)",{"$f":"'PERFORMANCE METRICS'!S6","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T6","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U6","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V6","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W6","v":3641.3001504683125},{"$f":"'PERFORMANCE METRICS'!X6","v":5977.8678803399089},null,null,null,null,null,null,null,null,"Switzerland"]
[null,"Forward V/E' - Enterprise Value/Net Earnings'",{"$f":"C224/D225","v":33.58829799004382},{"$f":"D224/E225","v":25.991842882201215},44.266619561755221,{"$f":"F224/G225","v":66.654539875134162},40.530106755043015,{"$f":"M16","v":41.07210361818116},null,null,null,null,null,null,null,null,"Syria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uganda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United States"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excl. Excep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GAAP"]

{"sheet":"Bear Case PVP","index":27,"n_rows":253,"n_cols":28,"rows_kept":253,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Implied ROA' (Formula Driven)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((M14/((1+O12-0.02)^5))*0.06)","v":0.81641357634036571}]
[null,null,{"$f":"C5","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,"YTD",null,"5Yr CAGR"]
[null,null,{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"L5+1&\"E\"","v":"2016E"},{"$f":"L5+2&\"E\"","v":"2017E"},"Mkt Imp",{"$f":"L5+4&\"E\"","v":"2019E"},{"$f":"L5+5&\"E\"","v":"2020E"}]
[null,"ROA",{"$f":"'PERFORMANCE METRICS - Negative'!D13-C8","v":1.1826075460116089E-2},{"$f":"'PERFORMANCE METRICS - Negative'!E13-D8","v":1.6269528223289656E-2},{"$f":"'PERFORMANCE METRICS - Negative'!F13-E8","v":2.0550404216838236E-2},{"$f":"'PERFORMANCE METRICS - Negative'!G13-F8","v":2.2792506705533899E-2},{"$f":"'PERFORMANCE METRICS - Negative'!H13-G8","v":2.3086413174619E-2},{"$f":"'PERFORMANCE METRICS - Negative'!I13-H8","v":1.6720658170975414E-2},{"$f":"'PERFORMANCE METRICS - Negative'!J13-I8","v":2.8386843628982819E-2},{"$f":"'PERFORMANCE METRICS - Negative'!K13-J8","v":3.806538602388089E-2},{"$f":"'PERFORMANCE METRICS - Negative'!L13-K8","v":3.1192622860469116E-2},{"$f":"'PERFORMANCE METRICS - Negative'!M13-L8","v":2.4940387989483143E-2},{"$f":"'PERFORMANCE METRICS - Negative'!N13-M8","v":2.5549247364980016E-2},{"$f":"'PERFORMANCE METRICS - Negative'!O13-N8","v":2.844065352607391E-2},{"$f":"IF(O3=\"\",'PERFORMANCE METRICS - Negative'!P13,O3)","v":0.81641357634036571},{"$f":"'PERFORMANCE METRICS - Negative'!Q13","v":8.1724680844247527E-2},{"$f":"'PERFORMANCE METRICS - Negative'!R13","v":7.6138666671507357E-2}]
[]
[null,"ROAWG",{"$f":"'PERFORMANCE METRICS - Negative'!D25","v":0.11103282486073851},{"$f":"'PERFORMANCE METRICS - Negative'!E25","v":0.11241164275458025},{"$f":"'PERFORMANCE METRICS - Negative'!F25","v":7.802729131303808E-2},{"$f":"'PERFORMANCE METRICS - Negative'!G25","v":8.9822534193555917E-2},{"$f":"'PERFORMANCE METRICS - Negative'!H25","v":8.0063960254400574E-2},{"$f":"'PERFORMANCE METRICS - Negative'!I25","v":6.5739151970474946E-2},{"$f":"'PERFORMANCE METRICS - Negative'!J25","v":7.7044403628824573E-2},{"$f":"'PERFORMANCE METRICS - Negative'!K25","v":0.10109642333525813},{"$f":"'PERFORMANCE METRICS - Negative'!L25","v":7.7877844174756433E-2},{"$f":"'PERFORMANCE METRICS - Negative'!M25","v":6.318773954160023E-2},{"$f":"'PERFORMANCE METRICS - Negative'!N25","v":4.8705419070629696E-2},{"$f":"'PERFORMANCE METRICS - Negative'!O25","v":5.4985302772326959E-2},0,{"$f":"'PERFORMANCE METRICS - Negative'!Q25","v":5.426196254348694E-2},{"$f":"'PERFORMANCE METRICS - Negative'!R25","v":5.046244271319051E-2}]
[]
[null,"ROA sum",{"$f":"IF(ISERROR(C8+C6),#N/A,C8+C6)","v":0.1228589003208546},0.12868117097786991,9.8577695529876316E-2,0.11261504089908982,0.10315037342901957,8.245981014145036E-2,0.10543124725780739,0.13916180935913902,0.10907046703522555,8.8128127531083372E-2,7.4254666435609712E-2,8.3425956298400869E-2,0.81641357634036571,0.13598664338773447,0.12660110938469787]
[]
[null,"Asset' Growth",null,{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!E18),#N/A,'PERFORMANCE METRICS - Negative'!E18)","v":6.0675591870094206E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!F18),#N/A,'PERFORMANCE METRICS - Negative'!F18)","v":7.9090088654538815E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!G18),#N/A,'PERFORMANCE METRICS - Negative'!G18)","v":5.6231415278537103E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!H18),#N/A,'PERFORMANCE METRICS - Negative'!H18)","v":6.9524517191078203E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!I18),#N/A,'PERFORMANCE METRICS - Negative'!I18)","v":0.24382300730943474},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!J18),#N/A,'PERFORMANCE METRICS - Negative'!J18)","v":-1.5226957964769999E-3},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!K18),#N/A,'PERFORMANCE METRICS - Negative'!K18)","v":4.354612294249087E-2},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!L18),#N/A,'PERFORMANCE METRICS - Negative'!L18)","v":0.18339414157952105},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!M18),#N/A,'PERFORMANCE METRICS - Negative'!M18)","v":1.5631134746757855E-2},0,null,{"$f":"PRODUCT(1+'PERFORMANCE METRICS - Negative'!N18:R18)^0.2-1","v":-6.3141230134600712E-2},{"$f":"'PERFORMANCE METRICS - Negative'!Q18","v":-2.9849113128783408E-2},{"$f":"'PERFORMANCE METRICS - Negative'!R18","v":-3.6945845446515302E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Implied 5Yr CAGR"]
[null,"V/A'",{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!D34),#N/A,'PERFORMANCE METRICS - Negative'!D34)","v":2.9172239504466524},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!E34),#N/A,'PERFORMANCE METRICS - Negative'!E34)","v":3.2601564159748522},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!F34),#N/A,'PERFORMANCE METRICS - Negative'!F34)","v":2.3534789149580195},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!G34),#N/A,'PERFORMANCE METRICS - Negative'!G34)","v":2.9031807406979833},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!H34),#N/A,'PERFORMANCE METRICS - Negative'!H34)","v":4.4276651331974852},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!I34),#N/A,'PERFORMANCE METRICS - Negative'!I34)","v":3.518584409188235},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!J34),#N/A,'PERFORMANCE METRICS - Negative'!J34)","v":3.9020845342301107},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!K34),#N/A,'PERFORMANCE METRICS - Negative'!K34)","v":6.2319762114166704},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!L34),#N/A,'PERFORMANCE METRICS - Negative'!L34)","v":6.2319997797140809},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!M34),#N/A,'PERFORMANCE METRICS - Negative'!M34)","v":6.0262186590003202},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!N34),#N/A,'PERFORMANCE METRICS - Negative'!N34)","v":8.8159919473435693}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(R17,\"MMM\")&TEXT(R17,\"YYYY\")","v":"Dec2006"},"Dec2007","Dec2008","Dec2009","Dec2010","Dec2011","Dec2012","Dec2013","Dec2014","Dec2015","Sep2016"]
[null,"V/E'",{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!D38),#N/A,'PERFORMANCE METRICS - Negative'!D38)","v":20.700585273624789},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!E38),#N/A,'PERFORMANCE METRICS - Negative'!E38)","v":28.592107682327047},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!F38),#N/A,'PERFORMANCE METRICS - Negative'!F38)","v":19.875461887744382},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!G38),#N/A,'PERFORMANCE METRICS - Negative'!G38)","v":25.065768893977651},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!H38),#N/A,'PERFORMANCE METRICS - Negative'!H38)","v":40.335563471987086},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!I38),#N/A,'PERFORMANCE METRICS - Negative'!I38)","v":33.703834244964696},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!J38),#N/A,'PERFORMANCE METRICS - Negative'!J38)","v":26.273407956839648},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!K38),#N/A,'PERFORMANCE METRICS - Negative'!K38)","v":44.777619295581303},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!L38),#N/A,'PERFORMANCE METRICS - Negative'!L38)","v":68.500303712780934},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!M38),#N/A,'PERFORMANCE METRICS - Negative'!M38)","v":107.85780429952565},{"$f":"IF(ISERROR('PERFORMANCE METRICS - Negative'!N38),#N/A,'PERFORMANCE METRICS - Negative'!N38)","v":118.72643660702992},null,null,null,null,{"$f":"C4","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"YEAR(AB17)","v":2016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Performance and Valuation Chart'!AA17","v":"IQ20246553"},{"$f":"'PERFORMANCE METRICS - Negative'!D3","v":"2006-12-31"},{"$f":"'PERFORMANCE METRICS - Negative'!E3","v":"2007-12-31"},{"$f":"'PERFORMANCE METRICS - Negative'!F3","v":"2008-12-31"},{"$f":"'PERFORMANCE METRICS - Negative'!G3","v":"2009-12-31"},{"$f":"'PERFORMANCE METRICS - Negative'!H3","v":"2010-12-31"},{"$f":"'PERFORMANCE METRICS - Negative'!I3","v":"2011-12-31"},{"$f":"'PERFORMANCE METRICS - Negative'!J3","v":"2012-12-31"},{"$f":"'PERFORMANCE METRICS - Negative'!K3","v":"2013-12-31"},{"$f":"'PERFORMANCE METRICS - Negative'!L3","v":"2014-12-31"},{"$f":"'PERFORMANCE METRICS - Negative'!M3","v":"2015-12-31"},{"$f":"IF(ISERROR(Q17),TODAY(),TODAY())","v":"2016-09-14"}]
[null,"TSRr",{"$f":"R28","v":1},1.4504607706448012,1.0490690252624166,1.7124594673947289,1.4546785463254699,1.5818983713398871,1.5276838430570818,1.8675188065684556,1.5876986422762043,2.3447966219935941,2.3120849685000735,null,null,null,"S&P 500 Index",1418.3004900000001,1468.35517,903.25491999999997,1115.10268,1257.63599,1257.6048000000001,1426.1879799999999,1848.35652,2058.90238,2043.93686,1867.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Bear Case PVP'!R57=\"Home Country\",'Bear Case PVP'!R52,IF('Bear Case PVP'!R57=\"Trading Country\",'Bear Case PVP'!R54,'Bear Case PVP'!R57))","v":"United States"},null,{"$f":"IF(OR(R24=\"NA\",S24=\"NA\",R24=\"\",S24=\"\",R24=0,S24=0),0,S18/R18-1)","v":3.5292013471700967E-2},-0.38485256261262735,0.23453817445024261,0.12782079404562108,-2.4800498910626523E-5,0.13405099916921426,0.29601184831188943,0.11390976671535213,-7.2686884746813174E-3,-8.6209541717448213E-2]
[null,null,{"$f":"\"Performance and Valuation Prime Chart: \"&R34&\" (\"&R50&\":\"&R51&\")\"","v":"Performance and Valuation Prime Chart: Alphabet Inc. (NasdaqGS:GOOGL)"},null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,{"$f":"\"Stock Price \"&R55&\" \"&R33&\" - Market Cap \"&R32&\"B\"","v":"Stock Price USD 701.02 - Market Cap 473.9B"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Data Date - \"&R42&\"/\"&R43&\"/\"&R44","v":"Data Date - 2/9/2016"},null,null,null,{"$f":"IF(OR(R$24<>0,ISNUMBER(R$24)),1,#N/A)","v":1},{"$f":"IF(AND(R21=0,S24=0),0,IF(AND(R21=0,S24<>0),1,R21*(1+S19)))","v":1.035292013471701},0.63685722903473019,0.78622456091797588,0.88672040859268131,0.88669841748415401,1.005561226309666,1.3032192635003603,1.4516686657846394,1.4411169384845945,1.3168789076565857]
[null,null,{"$f":"R35&\" - \"&R31","v":"Information Technology - Internet Software and Services"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Fiscal Year - \"&R46&\"/\"&R47&\"/\"&R48&\" - Current Quarter - \"&R38&R39","v":"Fiscal Year - 12/31/2015 - Current Quarter - Q42015"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NasdaqGS:GOOGL",230.24,345.74,153.82499999999999,309.99,296.98500000000001,322.95,353.69,560.35500000000002,530.66,778.01,701.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R24=\"NA\",S24=\"NA\",R24=\"\",S24=\"\",R24=0,S24=0),0,S24/R24-1)","v":0.50165045170257128},-0.55508474576271194,1.0152120916626037,-4.1952966224716892E-2,8.7428658013030791E-2,9.5185013159931886E-2,0.58431111990726348,-5.2993191815902452E-2,0.466117664794784,-9.895759694605466E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R$24=0,0,1)","v":1},{"$f":"IF(AND(R26=0,S24=0),0,IF(AND(R26=0,S24<>0),1,R26*(1+S25)))","v":1.5016504517025713},0.668107192494788,1.3463776928422515,1.2898931549687283,1.4026667824878385,1.5361796386379427,2.4337864836692145,2.3048123697011809,3.3791261292564276,3.0447359277275883]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R24=\"NA\",R24=0),#N/A,1)","v":1},{"$f":"IF(AND(ISERROR(R28),OR(S24=\"NA\",S24=0)),#N/A,IF(AND(ISERROR(R28),OR(S24<>\"NA\",S24<>0)),1,S26/S21))","v":1.4504607706448012},1.0490690252624166,1.7124594673947289,1.4546785463254699,1.5818983713398871,1.5276838430570818,1.8675188065684556,1.5876986422762043,2.3447966219935941,2.3120849685000735]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"R29*(1+(S25-S19))","v":1.4663584382308703},1.2167370400102808,2.1666119112524802,1.7987780600326428,1.9560874224778979,1.8800621560829387,2.4220827062356785,2.0178299367575563,2.9730430920371718,2.935142574502855]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind","Internet Software and Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MktCap",473.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price",701.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name","Alphabet Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Information Technology"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year","2015-12-31",null,null,{"$f":"\"IQ_PERIODDATE_AP\"","v":"IQ_PERIODDATE_AP"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarter","Q4",null,null,{"$f":"\"IQ_FISCAL_Q\"","v":"IQ_FISCAL_Q"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",2015,null,null,{"$f":"\"IQ_FISCAL_Y\"","v":"IQ_FISCAL_Y"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Date","2016-02-09"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data M",{"$f":"MONTH(R40)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data D",{"$f":"DAY(R40)","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Y",{"$f":"YEAR(R40)","v":2016}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal M",{"$f":"MONTH(R37)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal D",{"$f":"DAY(R37)","v":31}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Y",{"$f":"YEAR(R37)","v":2015}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange","NasdaqGS","IQ_EXCHANGE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ticker","GOOGL",{"$f":"\"IQ_COMPANY_TICKER_NO_EXCH\"","v":"IQ_COMPANY_TICKER_NO_EXCH"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country","United States",{"$f":"\"IQ_COUNTRY_NAME\"","v":"IQ_COUNTRY_NAME"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filing Currency","USD","IQ_FILING_CURRENCY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country",{"$f":"VLOOKUP('Bear Case PVP'!R55,GDP!$AG$3:$AI$181,3,FALSE)","v":"United States"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Currency","USD","IQ_TRADING_CURRENCY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario","Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDP Deflator","Trading Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NI Estimates","Excl. Excep"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valuations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Price",701.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EV/IC' Multiple",{"$f":"VALUATION!M23","v":92.257438026012167}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P/E' Multiple",{"$f":"VALUATION!R23","v":263.61798190527986}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCF",{"$f":"VALUATION!M48","v":77.524001037054106}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bull Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bear Case"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trading Country"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afghanistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algeria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antigua and Barbuda"]
[null,null,"x",null,null,null,null,null,null,null,null,null,null,"x",null,null,"Argentina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armenia"]
[null,{"$f":"'PERFORMANCE METRICS - Negative'!C50","v":"High EV/IC'"},{"$f":"'PERFORMANCE METRICS - Negative'!D50","v":2.9172239504466524},{"$f":"'PERFORMANCE METRICS - Negative'!E50","v":3.7085066066416221},{"$f":"'PERFORMANCE METRICS - Negative'!F50","v":2.9532558711202137},{"$f":"'PERFORMANCE METRICS - Negative'!G50","v":2.9031807406979833},{"$f":"'PERFORMANCE METRICS - Negative'!H50","v":4.8134463041629418},{"$f":"'PERFORMANCE METRICS - Negative'!I50","v":3.8034195663628427},{"$f":"'PERFORMANCE METRICS - Negative'!J50","v":4.5190423431200992},{"$f":"'PERFORMANCE METRICS - Negative'!K50","v":6.6285768986972364},{"$f":"'PERFORMANCE METRICS - Negative'!L50","v":6.2319997797140809},{"$f":"'PERFORMANCE METRICS - Negative'!M50","v":6.4563366799468271},{"$f":"'PERFORMANCE METRICS - Negative'!N50","v":8.8159919473435693},null,null,null,"Australia"]
[null,{"$f":"'PERFORMANCE METRICS - Negative'!C51","v":"Low EV/IC'"},{"$f":"'PERFORMANCE METRICS - Negative'!D51","v":2.1191152444110029},{"$f":"'PERFORMANCE METRICS - Negative'!E51","v":2.5773711930349701},{"$f":"'PERFORMANCE METRICS - Negative'!F51","v":1.85011994115307},{"$f":"'PERFORMANCE METRICS - Negative'!G51","v":2.0231180412507932},{"$f":"'PERFORMANCE METRICS - Negative'!H51","v":2.6631367099996992},{"$f":"'PERFORMANCE METRICS - Negative'!I51","v":2.7118380603079104},{"$f":"'PERFORMANCE METRICS - Negative'!J51","v":3.4123645263992772},{"$f":"'PERFORMANCE METRICS - Negative'!K51","v":3.8262300628892247},{"$f":"'PERFORMANCE METRICS - Negative'!L51","v":4.4233807962731317},{"$f":"'PERFORMANCE METRICS - Negative'!M51","v":4.9867027730493163},{"$f":"'PERFORMANCE METRICS - Negative'!N51","v":6.6037177342743405},null,null,null,"Austria"]
[null,{"$f":"'PERFORMANCE METRICS - Negative'!C52","v":"High Forward PE'"},{"$f":"'PERFORMANCE METRICS - Negative'!D52","v":20.700585273624789},{"$f":"'PERFORMANCE METRICS - Negative'!E52","v":32.524212555615136},{"$f":"'PERFORMANCE METRICS - Negative'!F52","v":24.94066300664273},{"$f":"'PERFORMANCE METRICS - Negative'!G52","v":25.065768893977651},{"$f":"'PERFORMANCE METRICS - Negative'!H52","v":43.849989346497011},{"$f":"'PERFORMANCE METRICS - Negative'!I52","v":36.432214698047595},{"$f":"'PERFORMANCE METRICS - Negative'!J52","v":30.427491258451866},{"$f":"'PERFORMANCE METRICS - Negative'!K52","v":47.627250613955368},{"$f":"'PERFORMANCE METRICS - Negative'!L52","v":68.500303712780934},{"$f":"'PERFORMANCE METRICS - Negative'!M52","v":115.55609537624595},{"$f":"'PERFORMANCE METRICS - Negative'!N52","v":-2297.8019665328047},null,null,null,"Azerbaijan"]
[null,{"$f":"'PERFORMANCE METRICS - Negative'!C53","v":"Low Forward PE'"},{"$f":"'PERFORMANCE METRICS - Negative'!D53","v":15.037215711482071},{"$f":"'PERFORMANCE METRICS - Negative'!E53","v":22.603969038874492},{"$f":"'PERFORMANCE METRICS - Negative'!F53","v":15.624524249795392},{"$f":"'PERFORMANCE METRICS - Negative'!G53","v":17.467396554524253},{"$f":"'PERFORMANCE METRICS - Negative'!H53","v":24.26089520532414},{"$f":"'PERFORMANCE METRICS - Negative'!I53","v":25.976168212741815},{"$f":"'PERFORMANCE METRICS - Negative'!J53","v":22.976038707789076},{"$f":"'PERFORMANCE METRICS - Negative'!K53","v":27.491997286429743},{"$f":"'PERFORMANCE METRICS - Negative'!L53","v":48.620497222786135},{"$f":"'PERFORMANCE METRICS - Negative'!M53","v":89.252455350612664},{"$f":"'PERFORMANCE METRICS - Negative'!N53","v":-1721.1943575805296},"x",null,null,"Bahamas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahrain"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bangladesh"]
[null,"Assets'",{"$f":"'PERFORMANCE METRICS - Negative'!D18*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS - Negative'!E18*0.99999999999","v":6.0675591869487448E-2},{"$f":"'PERFORMANCE METRICS - Negative'!F18*0.99999999999","v":7.909008865374792E-2},{"$f":"'PERFORMANCE METRICS - Negative'!G18*0.99999999999","v":5.6231415277974789E-2},{"$f":"'PERFORMANCE METRICS - Negative'!H18*0.99999999999","v":6.9524517190382953E-2},{"$f":"'PERFORMANCE METRICS - Negative'!I18*0.99999999999","v":0.24382300730699649},{"$f":"'PERFORMANCE METRICS - Negative'!J18*0.99999999999","v":-1.522695796461773E-3},{"$f":"'PERFORMANCE METRICS - Negative'!K18*0.99999999999","v":4.3546122942055406E-2},{"$f":"'PERFORMANCE METRICS - Negative'!L18*0.99999999999","v":0.1833941415776871},{"$f":"'PERFORMANCE METRICS - Negative'!M18*0.99999999999","v":1.5631134746601542E-2},1.00000008274037E-11,null,{"$f":"'Performance and Valuation Chart'!Y12","v":3.2099567611859392E-2},null,"Barbados"]
[null,"Assets'",{"$f":"'PERFORMANCE METRICS - Negative'!D18*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS - Negative'!E18*0.00000000001","v":6.0675591870094199E-13},{"$f":"'PERFORMANCE METRICS - Negative'!F18*0.00000000001","v":7.9090088654538813E-13},{"$f":"'PERFORMANCE METRICS - Negative'!G18*0.00000000001","v":5.62314152785371E-13},{"$f":"'PERFORMANCE METRICS - Negative'!H18*0.00000000001","v":6.9524517191078195E-13},{"$f":"'PERFORMANCE METRICS - Negative'!I18*0.00000000001","v":2.4382300730943474E-12},{"$f":"'PERFORMANCE METRICS - Negative'!J18*0.00000000001","v":-1.5226957964769999E-14},{"$f":"'PERFORMANCE METRICS - Negative'!K18*0.00000000001","v":4.3546122942490867E-13},{"$f":"'PERFORMANCE METRICS - Negative'!L18*0.00000000001","v":1.8339414157952103E-12},{"$f":"'PERFORMANCE METRICS - Negative'!M18*0.00000000001","v":1.5631134746757854E-13},0,null,{"$f":"'PERFORMANCE METRICS - Negative'!P18*0.00000000001","v":-1.0882932934479057E-13},null,"Belarus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium"]
[null,"V/A'",{"$f":"'PERFORMANCE METRICS - Negative'!D34*0.99999999999","v":2.9172239504174802},{"$f":"'PERFORMANCE METRICS - Negative'!E34*0.99999999999","v":3.2601564159422507},{"$f":"'PERFORMANCE METRICS - Negative'!F34*0.99999999999","v":2.3534789149344846},{"$f":"'PERFORMANCE METRICS - Negative'!G34*0.99999999999","v":2.9031807406689514},{"$f":"'PERFORMANCE METRICS - Negative'!H34*0.99999999999","v":4.4276651331532086},{"$f":"'PERFORMANCE METRICS - Negative'!I34*0.99999999999","v":3.5185844091530494},{"$f":"'PERFORMANCE METRICS - Negative'!J34*0.99999999999","v":3.9020845341910899},{"$f":"'PERFORMANCE METRICS - Negative'!K34*0.99999999999","v":6.2319762113543504},{"$f":"'PERFORMANCE METRICS - Negative'!L34*0.99999999999","v":6.231999779651761},{"$f":"'PERFORMANCE METRICS - Negative'!M34*0.99999999999","v":6.0262186589400581},{"$f":"'PERFORMANCE METRICS - Negative'!N34*0.99999999999","v":8.8159919472554087},{"$f":"'PERFORMANCE METRICS - Negative'!O34*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS - Negative'!P34*0.99999999999","v":0},null,"Belize"]
[null,"V/A'",{"$f":"'PERFORMANCE METRICS - Negative'!D34*0.00000000001","v":2.9172239504466521E-11},{"$f":"'PERFORMANCE METRICS - Negative'!E34*0.00000000001","v":3.260156415974852E-11},{"$f":"'PERFORMANCE METRICS - Negative'!F34*0.00000000001","v":2.3534789149580195E-11},{"$f":"'PERFORMANCE METRICS - Negative'!G34*0.00000000001","v":2.9031807406979829E-11},{"$f":"'PERFORMANCE METRICS - Negative'!H34*0.00000000001","v":4.4276651331974851E-11},{"$f":"'PERFORMANCE METRICS - Negative'!I34*0.00000000001","v":3.5185844091882345E-11},{"$f":"'PERFORMANCE METRICS - Negative'!J34*0.00000000001","v":3.9020845342301104E-11},{"$f":"'PERFORMANCE METRICS - Negative'!K34*0.00000000001","v":6.2319762114166695E-11},{"$f":"'PERFORMANCE METRICS - Negative'!L34*0.00000000001","v":6.2319997797140801E-11},{"$f":"'PERFORMANCE METRICS - Negative'!M34*0.00000000001","v":6.0262186590003195E-11},{"$f":"'PERFORMANCE METRICS - Negative'!N34*0.00000000001","v":8.8159919473435694E-11},{"$f":"'PERFORMANCE METRICS - Negative'!O34*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS - Negative'!P34*0.00000000001","v":0},null,"Benin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bhutan"]
[null,"V/E'",{"$f":"'PERFORMANCE METRICS - Negative'!D38*0.99999999999","v":20.700585273417783},{"$f":"'PERFORMANCE METRICS - Negative'!E38*0.99999999999","v":28.592107682041124},{"$f":"'PERFORMANCE METRICS - Negative'!F38*0.99999999999","v":19.875461887545629},{"$f":"'PERFORMANCE METRICS - Negative'!G38*0.99999999999","v":25.065768893726993},{"$f":"'PERFORMANCE METRICS - Negative'!H38*0.99999999999","v":40.335563471583733},{"$f":"'PERFORMANCE METRICS - Negative'!I38*0.99999999999","v":33.703834244627657},{"$f":"'PERFORMANCE METRICS - Negative'!J38*0.99999999999","v":26.273407956576914},{"$f":"'PERFORMANCE METRICS - Negative'!K38*0.99999999999","v":44.777619295133526},{"$f":"'PERFORMANCE METRICS - Negative'!L38*0.99999999999","v":68.500303712095928},{"$f":"'PERFORMANCE METRICS - Negative'!M38*0.99999999999","v":107.85780429844708},{"$f":"'PERFORMANCE METRICS - Negative'!N38*0.99999999999","v":118.72643660584266},{"$f":"'PERFORMANCE METRICS - Negative'!O38*0.99999999999","v":0},{"$f":"'PERFORMANCE METRICS - Negative'!P38*0.99999999999","v":0},null,"Bolivia"]
[null,"V/E'",{"$f":"'PERFORMANCE METRICS - Negative'!D38*0.00000000001","v":2.0700585273624787E-10},{"$f":"'PERFORMANCE METRICS - Negative'!E38*0.00000000001","v":2.8592107682327043E-10},{"$f":"'PERFORMANCE METRICS - Negative'!F38*0.00000000001","v":1.9875461887744381E-10},{"$f":"'PERFORMANCE METRICS - Negative'!G38*0.00000000001","v":2.5065768893977649E-10},{"$f":"'PERFORMANCE METRICS - Negative'!H38*0.00000000001","v":4.0335563471987082E-10},{"$f":"'PERFORMANCE METRICS - Negative'!I38*0.00000000001","v":3.3703834244964695E-10},{"$f":"'PERFORMANCE METRICS - Negative'!J38*0.00000000001","v":2.6273407956839645E-10},{"$f":"'PERFORMANCE METRICS - Negative'!K38*0.00000000001","v":4.4777619295581299E-10},{"$f":"'PERFORMANCE METRICS - Negative'!L38*0.00000000001","v":6.8500303712780931E-10},{"$f":"'PERFORMANCE METRICS - Negative'!M38*0.00000000001","v":1.0785780429952565E-9},{"$f":"'PERFORMANCE METRICS - Negative'!N38*0.00000000001","v":1.1872643660702991E-9},{"$f":"'PERFORMANCE METRICS - Negative'!O38*0.00000000001","v":0},{"$f":"'PERFORMANCE METRICS - Negative'!P38*0.00000000001","v":0},null,"Bosnia and Herzegovina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brazil"]
[null,"Adjusted Net Earnings (Net Earnings Prime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria"]
["(in millions)",{"$f":"CONCATENATE('PERFORMANCE METRICS - Negative'!C3,\" \",'Bear Case PVP'!A97)","v":"Alphabet Inc. (in millions)"},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"'Earnings Prime'!X1","v":"Q2 2016"},{"$f":"'Earnings Prime'!Y1","v":"2016E"},{"$f":"'Earnings Prime'!Z1","v":"2017E"},null,null,null,null,null,null,"Burkina Faso"]
[null,"Earnings (Net Income)",{"$f":"'Earnings Prime'!S5","v":3262.6442200000001},{"$f":"'Earnings Prime'!T5","v":3727.0843},{"$f":"'Earnings Prime'!U5","v":4671.5593900000003},{"$f":"'Earnings Prime'!V5","v":5361.9787699999997},{"$f":"'Earnings Prime'!W5","v":4928.2362300000004},{"$f":"'Earnings Prime'!X5","v":3054.23738},{"$f":"'Earnings Prime'!Y5","v":6137.1153299999996},{"$f":"'Earnings Prime'!Z5","v":7109.4760200000001},null,null,null,null,null,null,"Burundi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia"]
[null,"Remove: Special Items adjusted after-tax effect",{"$f":"'Earnings Prime'!S7","v":348.45167881458002},{"$f":"'Earnings Prime'!T7","v":255.92428482873999},{"$f":"'Earnings Prime'!U7","v":100.57228828319998},{"$f":"'Earnings Prime'!V7","v":330.85211786264},{"$f":"'Earnings Prime'!W7","v":712.49239684607994},{"$f":"'Earnings Prime'!X7","v":200.91000476249999},{"$f":"'Earnings Prime'!Y7","v":0},{"$f":"'Earnings Prime'!Z7","v":0},null,null,null,null,null,null,"Cameroon"]
[null,"Adjust:  Recurring Special Items to include in earnings",{"$f":"'Earnings Prime'!S8","v":0},{"$f":"'Earnings Prime'!T8","v":0},{"$f":"'Earnings Prime'!U8","v":0},{"$f":"'Earnings Prime'!V8","v":0},{"$f":"'Earnings Prime'!W8","v":0},{"$f":"'Earnings Prime'!X8","v":0},{"$f":"'Earnings Prime'!Y8","v":0},{"$f":"'Earnings Prime'!Z8","v":0},null,null,null,null,null,null,"Canada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cape Verde"]
[null,"Add Back: Depreciation Expense",{"$f":"'Earnings Prime'!S10","v":2401.5939000000003},{"$f":"'Earnings Prime'!T10","v":2705.6263600000002},{"$f":"'Earnings Prime'!U10","v":3072.4558200000001},{"$f":"'Earnings Prime'!V10","v":3149.1165699999992},{"$f":"'Earnings Prime'!W10","v":3352.7204100000008},{"$f":"'Earnings Prime'!X10","v":1906.4587400000005},{"$f":"'Earnings Prime'!Y10","v":3784.52122281126},{"$f":"'Earnings Prime'!Z10","v":4238.6723138663965},null,null,null,null,null,null,"Central African Republic"]
[null,"Add Back: Op Lease Expense",{"$f":"'Earnings Prime'!S11","v":301.13194300000032},{"$f":"'Earnings Prime'!T11","v":396.38434599999982},{"$f":"'Earnings Prime'!U11","v":331.89944099999957},{"$f":"'Earnings Prime'!V11","v":401.53974199999993},{"$f":"'Earnings Prime'!W11","v":390.934123},{"$f":"'Earnings Prime'!X11","v":4083.0181699999998},{"$f":"'Earnings Prime'!Y11","v":441.28298942010713},{"$f":"'Earnings Prime'!Z11","v":494.23794443561735},null,null,null,null,null,null,"Chad"]
[null,"Add Back: R&D Expense",{"$f":"'Earnings Prime'!S12","v":70.923150000000007},{"$f":"'Earnings Prime'!T12","v":56.762832000000003},{"$f":"'Earnings Prime'!U12","v":79.590670000000003},{"$f":"'Earnings Prime'!V12","v":77.609619440000003},{"$f":"'Earnings Prime'!W12","v":72.994618939999995},{"$f":"'Earnings Prime'!X12","v":0},{"$f":"'Earnings Prime'!Y12","v":82.395681938014832},{"$f":"'Earnings Prime'!Z12","v":92.283349795399616},null,null,null,null,null,null,"Chile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"China"]
[null,"Add Back: Amortization Expense",{"$f":"'Earnings Prime'!S14","v":0},{"$f":"'Earnings Prime'!T14","v":0},{"$f":"'Earnings Prime'!U14","v":3.2111399999994319},{"$f":"'Earnings Prime'!V14","v":5.8043800000004921},{"$f":"'Earnings Prime'!W14","v":7.4799199999997654},{"$f":"'Earnings Prime'!X14","v":4.11229000000003},{"$f":"'Earnings Prime'!Y14","v":7.4799199999997654},{"$f":"'Earnings Prime'!Z14","v":7.4799199999997654},null,null,null,null,null,null,"Colombia"]
[null,"Add Back: Interest Expense",{"$f":"'Earnings Prime'!S15","v":291.34278999999998},{"$f":"'Earnings Prime'!T15","v":206.0127},{"$f":"'Earnings Prime'!U15","v":152.92003},{"$f":"'Earnings Prime'!V15","v":152.47125},{"$f":"'Earnings Prime'!W15","v":225.54432},{"$f":"'Earnings Prime'!X15","v":124.84592000000001},{"$f":"'Earnings Prime'!Y15","v":225.54432},{"$f":"'Earnings Prime'!Z15","v":225.54432},null,null,null,null,null,null,"Comoros"]
[null,"Add Back: Minority Interest Expense",{"$f":"'Earnings Prime'!S16","v":22.13598},{"$f":"'Earnings Prime'!T16","v":-15.088649999999999},{"$f":"'Earnings Prime'!U16","v":51.247129999999999},{"$f":"'Earnings Prime'!V16","v":126.96274},{"$f":"'Earnings Prime'!W16","v":118.09716},{"$f":"'Earnings Prime'!X16","v":9.5392200000000003},{"$f":"'Earnings Prime'!Y16","v":118.09716},{"$f":"'Earnings Prime'!Z16","v":118.09716},null,null,null,null,null,null,"Congo, Democratic Republic of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica"]
[null,"Add Back: Tax Expense",{"$f":"'Earnings Prime'!S18","v":1110.17697},{"$f":"'Earnings Prime'!T18","v":1149.7040500000001},{"$f":"'Earnings Prime'!U18","v":1522.7080699999999},{"$f":"'Earnings Prime'!V18","v":1270.52954},{"$f":"'Earnings Prime'!W18","v":1388.6079099999999},{"$f":"'Earnings Prime'!X18","v":687.40588000000002},{"$f":"'Earnings Prime'!Y18","v":1521.5619196088837},{"$f":"'Earnings Prime'!Z18","v":1762.6372324348233},null,null,null,null,null,null,"Côte d'Ivoire"]
[null,"Adjust: NOL Tax Shield",{"$f":"'Earnings Prime'!S19","v":0},{"$f":"'Earnings Prime'!T19","v":0},{"$f":"'Earnings Prime'!U19","v":0},{"$f":"'Earnings Prime'!V19","v":322.11478295536949},{"$f":"'Earnings Prime'!W19","v":134.08821553266216},{"$f":"'Earnings Prime'!X19","v":202.35389391339174},{"$f":"'Earnings Prime'!Y19","v":0},{"$f":"'Earnings Prime'!Z19","v":0},null,null,null,null,null,null,"Croatia"]
[null,"Adjust: Interest Expense Tax Shield",{"$f":"'Earnings Prime'!S20","v":73.593771439579996},{"$f":"'Earnings Prime'!T20","v":48.718089308700002},{"$f":"'Earnings Prime'!U20","v":37.283126674240002},{"$f":"'Earnings Prime'!V20","v":28.658801092499999},{"$f":"'Earnings Prime'!W20","v":48.670434357120001},{"$f":"'Earnings Prime'!X20","v":22.878014840000002},{"$f":"'Earnings Prime'!Y20","v":38.204120707953336},{"$f":"'Earnings Prime'!Z20","v":38.204120707953336},null,null,null,null,null,null,"Cyprus"]
[null,"Subtract:  Adjusted Tax Expense",{"$f":"'Earnings Prime'!S21","v":1183.77074143958},{"$f":"'Earnings Prime'!T21","v":1198.4221393087},{"$f":"'Earnings Prime'!U21","v":1559.99119667424},{"$f":"'Earnings Prime'!V21","v":1621.3031240478695},{"$f":"'Earnings Prime'!W21","v":1571.3665598897821},{"$f":"'Earnings Prime'!X21","v":912.63778875339176},{"$f":"'Earnings Prime'!Y21","v":1559.766040316837},{"$f":"'Earnings Prime'!Z21","v":1800.8413531427766},null,null,null,null,null,null,"Czech Republic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark"]
[null,"Add Back: Pension and OPEB Costs",{"$f":"'Earnings Prime'!S23","v":121.2},{"$f":"'Earnings Prime'!T23","v":382.57220999999998},{"$f":"'Earnings Prime'!U23","v":363.09077000000002},{"$f":"'Earnings Prime'!V23","v":599.98373000000004},{"$f":"'Earnings Prime'!W23","v":312.63574},{"$f":"'Earnings Prime'!X23","v":118.11144},{"$f":"'Earnings Prime'!Y23","v":425.2367466666667},{"$f":"'Earnings Prime'!Z23","v":425.2367466666667},null,null,null,null,null,null,"Djibouti"]
[null,"Subtract: Pension and OPEB Service Costs",{"$f":"'Earnings Prime'!S24","v":121.2},{"$f":"'Earnings Prime'!T24","v":280.2},{"$f":"'Earnings Prime'!U24","v":319.70280000000002},{"$f":"'Earnings Prime'!V24","v":550.39657999999997},{"$f":"'Earnings Prime'!W24","v":244.81985},{"$f":"'Earnings Prime'!X24","v":185.81987166666667},{"$f":"'Earnings Prime'!Y24","v":371.63974333333334},{"$f":"'Earnings Prime'!Z24","v":371.63974333333334},null,null,null,null,null,null,"Dominica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic"]
[null,"Adjust: COGS from FIFO to LIFO",{"$f":"'Earnings Prime'!S26","v":0},{"$f":"'Earnings Prime'!T26","v":0},{"$f":"'Earnings Prime'!U26","v":0},{"$f":"'Earnings Prime'!V26","v":0},{"$f":"'Earnings Prime'!W26","v":0},{"$f":"'Earnings Prime'!X26","v":0},{"$f":"'Earnings Prime'!Y26","v":0},{"$f":"'Earnings Prime'!Z26","v":0},null,null,null,null,null,null,"Ecuador"]
[null,"Adjust: Carrying Cost of Monetary Assets",{"$f":"'Earnings Prime'!S27","v":-179.76324},{"$f":"'Earnings Prime'!T27","v":-270.11416000000003},{"$f":"'Earnings Prime'!U27","v":-245.57381000000001},{"$f":"'Earnings Prime'!V27","v":-242.04534000000001},{"$f":"'Earnings Prime'!W27","v":-257.78359},{"$f":"'Earnings Prime'!X27","v":-114.18613000000001},{"$f":"'Earnings Prime'!Y27","v":-257.78359},{"$f":"'Earnings Prime'!Z27","v":-257.78359},null,null,null,null,null,null,"Egypt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador"]
[null,"Add:  Gross earnings missing from acquisitions",{"$f":"'Earnings Prime'!S29","v":0},{"$f":"'Earnings Prime'!T29","v":0},{"$f":"'Earnings Prime'!U29","v":0},{"$f":"'Earnings Prime'!V29","v":0},{"$f":"'Earnings Prime'!W29","v":0},{"$f":"'Earnings Prime'!X29","v":0},{"$f":"'Earnings Prime'!Y29","v":0},{"$f":"'Earnings Prime'!Z29","v":0},null,null,null,null,null,null,"Equatorial Guinea"]
[null,"Subtract:  Gross earnings included from divestitures",{"$f":"'Earnings Prime'!S30","v":0},{"$f":"'Earnings Prime'!T30","v":0},{"$f":"'Earnings Prime'!U30","v":0},{"$f":"'Earnings Prime'!V30","v":0},{"$f":"'Earnings Prime'!W30","v":0},{"$f":"'Earnings Prime'!X30","v":0},{"$f":"'Earnings Prime'!Y30","v":0},{"$f":"'Earnings Prime'!Z30","v":0},null,null,null,null,null,null,"Eritrea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia"]
[null,"Subtract: Equity Investment Income",{"$f":"'Earnings Prime'!S32","v":0.29970999999999998},{"$f":"'Earnings Prime'!T32","v":-50.95438},{"$f":"'Earnings Prime'!U32","v":-115.56061},{"$f":"'Earnings Prime'!V32","v":-126.1741},{"$f":"'Earnings Prime'!W32","v":-189.08597},{"$f":"'Earnings Prime'!X32","v":-240.90227999999999},{"$f":"'Earnings Prime'!Y32","v":-189.08597},{"$f":"'Earnings Prime'!Z32","v":-189.08597},null,null,null,null,null,null,"Ethiopia"]
[null,"Add Back:  Stock Option Expense (After-Tax)",{"$f":"'Earnings Prime'!S33","v":73.596180000000004},{"$f":"'Earnings Prime'!T33","v":76.984369999999998},{"$f":"'Earnings Prime'!U33","v":150.41874000000001},{"$f":"'Earnings Prime'!V33","v":166.49089000000001},{"$f":"'Earnings Prime'!W33","v":173.21169},{"$f":"'Earnings Prime'!X33","v":117.0222},{"$f":"'Earnings Prime'!Y33","v":173.21169},{"$f":"'Earnings Prime'!Z33","v":173.21169},null,null,null,null,null,null,"Fiji"]
[null,"Subtract: Capital Grants and Subsidies - Release to P&L",{"$f":"'Earnings Prime'!S34","v":0},{"$f":"'Earnings Prime'!T34","v":0},{"$f":"'Earnings Prime'!U34","v":0},{"$f":"'Earnings Prime'!V34","v":0},{"$f":"'Earnings Prime'!W34","v":0},{"$f":"'Earnings Prime'!X34","v":0},{"$f":"'Earnings Prime'!Y34","v":0},{"$f":"'Earnings Prime'!Z34","v":0},null,null,null,null,null,null,"Finland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France"]
[null,"Adjusted Gross Earnings\nGross Earnings Prime",{"$f":"'Earnings Prime'!S36","v":5821.2597627458399},{"$f":"'Earnings Prime'!T36","v":6732.33631386256},{"$f":"'Earnings Prime'!U36","v":8288.8217160425593},{"$f":"'Earnings Prime'!V36","v":8694.0641695294889},{"$f":"'Earnings Prime'!W36","v":8373.0856952041377},{"$f":"'Earnings Prime'!X36","v":8932.0997248174426},{"$f":"'Earnings Prime'!Y36","v":10916.343576794763},{"$f":"'Earnings Prime'!Z36","v":12405.697980722794},null,null,null,null,null,null,"Gabon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gambia"]
[null,"Maintenance CAPX/Economic Depreciation",{"$f":"'Earnings Prime'!S38","v":0},{"$f":"'Earnings Prime'!T38","v":0},{"$f":"'Earnings Prime'!U38","v":0},{"$f":"'Earnings Prime'!V38","v":0},{"$f":"'Earnings Prime'!W38","v":0},{"$f":"'Earnings Prime'!X38","v":0},{"$f":"'Earnings Prime'!Y38","v":0},{"$f":"'Earnings Prime'!Z38","v":0},null,null,null,null,null,null,"Georgia"]
[null,"  Depreciating Assets",{"$f":"'Earnings Prime'!S39","v":32063.666750838845},{"$f":"'Earnings Prime'!T39","v":34800.959246180028},{"$f":"'Earnings Prime'!U39","v":36443.120403036555},{"$f":"'Earnings Prime'!V39","v":40064.40455912325},{"$f":"'Earnings Prime'!W39","v":43654.005755430961},{"$f":"'Earnings Prime'!X39","v":56176.518253904782},{"$f":"'Earnings Prime'!Y39","v":45569.417626340735},{"$f":"'Earnings Prime'!Z39","v":49760.909640460522},null,null,null,null,null,null,"Germany"]
[null,"  Asset Life",{"$f":"'Earnings Prime'!S40","v":9.3996344018803093},{"$f":"'Earnings Prime'!T40","v":9.3883972206536672},{"$f":"'Earnings Prime'!U40","v":9.1212024046422435},{"$f":"'Earnings Prime'!V40","v":9.1113235760671074},{"$f":"'Earnings Prime'!W40","v":9.2256940520046662},{"$f":"'Earnings Prime'!X40","v":10.15556499389923},{"$f":"'Earnings Prime'!Y40","v":9.2274257133741298},{"$f":"'Earnings Prime'!Z40","v":9.2205471821233349},null,null,null,null,null,null,"Ghana"]
[null,"Subtract:  Economic Depreciation (aka Adj. MCAPX)",{"$f":"'Earnings Prime'!S41","v":3411.1610494579245},{"$f":"'Earnings Prime'!T41","v":3706.8051583523657},{"$f":"'Earnings Prime'!U41","v":3995.4294166840109},{"$f":"'Earnings Prime'!V41","v":4397.2101555432855},{"$f":"'Earnings Prime'!W41","v":4731.7855447358252},{"$f":"'Earnings Prime'!X41","v":5531.5995011259147},{"$f":"'Earnings Prime'!Y41","v":4938.4756964548542},{"$f":"'Earnings Prime'!Z41","v":5396.7415010831746},null,null,null,null,null,null,"Greece"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grenada"]
[null,"Adjusted Net Earnings\nNet Earnings Prime",{"$f":"'Earnings Prime'!S43","v":2410.0987132879154},{"$f":"'Earnings Prime'!T43","v":3025.5311555101944},{"$f":"'Earnings Prime'!U43","v":4293.3922993585484},{"$f":"'Earnings Prime'!V43","v":4296.8540139862034},{"$f":"'Earnings Prime'!W43","v":3641.3001504683125},{"$f":"'Earnings Prime'!X43","v":3400.5002236915279},{"$f":"'Earnings Prime'!Y43","v":5977.8678803399089},{"$f":"'Earnings Prime'!Z43","v":7008.9564796396198},null,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau"]
[null,"Adjusted Net Assets (Net Assets Prime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guyana"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti"]
[null,{"$f":"B97","v":"Alphabet Inc. (in millions)"},{"$f":"C97","v":2011},2012,2013,2014,2015,"Q2 2016","2016E","2017E",null,null,null,null,null,null,"Honduras"]
[null,"Cash & Short-Term Investments",{"$f":"'Assets Prime'!S5","v":6655.3128800000004},{"$f":"'Assets Prime'!T5","v":8848.5915800000002},{"$f":"'Assets Prime'!U5","v":9903.8770700000005},{"$f":"'Assets Prime'!V5","v":7618.4732700000004},{"$f":"'Assets Prime'!W5","v":12419.87664},{"$f":"'Assets Prime'!X5","v":14353.79845},{"$f":"'Assets Prime'!Y5","v":14353.79845},{"$f":"'Assets Prime'!Z5","v":16076.286670586769},null,null,null,null,null,null,"Hong Kong"]
[null,"   Excess Cash",{"$f":"'Assets Prime'!S6","v":3527.566527},{"$f":"'Assets Prime'!T6","v":5222.9892127759913},{"$f":"'Assets Prime'!U6","v":5844.656693817471},{"$f":"'Assets Prime'!V6","v":3020.4823220448748},{"$f":"'Assets Prime'!W6","v":7275.9781141246012},{"$f":"'Assets Prime'!X6","v":11516.118653277859},{"$f":"'Assets Prime'!Y6","v":8549.4282397778588},{"$f":"'Assets Prime'!Z6","v":9575.7177702023873},null,null,null,null,null,null,"Hungary"]
[null,"Operating Cash & Short-Term Investments",{"$f":"'Assets Prime'!S7","v":3127.7463530000005},{"$f":"'Assets Prime'!T7","v":3625.602367224009},{"$f":"'Assets Prime'!U7","v":4059.2203761825294},{"$f":"'Assets Prime'!V7","v":4597.9909479551261},{"$f":"'Assets Prime'!W7","v":5143.8985258753992},{"$f":"'Assets Prime'!X7","v":2837.679796722141},{"$f":"'Assets Prime'!Y7","v":5804.3702102221414},{"$f":"'Assets Prime'!Z7","v":6500.5689003843818},null,null,null,null,null,null,"Iceland"]
[null,"Adjusted Accounts Receivable",{"$f":"'Assets Prime'!S10","v":2388.6170499999998},{"$f":"'Assets Prime'!T10","v":2454.6255000000001},{"$f":"'Assets Prime'!U10","v":2853.8971700000002},{"$f":"'Assets Prime'!V10","v":7270.2621799999997},{"$f":"'Assets Prime'!W10","v":5055.1388800000004},{"$f":"'Assets Prime'!X10","v":3130.1343499999998},{"$f":"'Assets Prime'!Y10","v":5706.1961738761092},{"$f":"'Assets Prime'!Z10","v":6390.9525976267078},null,null,null,null,null,null,"India"]
[null,"Adjusted Inventory",{"$f":"'Assets Prime'!S13","v":2860.1032799999998},{"$f":"'Assets Prime'!T13","v":2629.743481},{"$f":"'Assets Prime'!U13","v":3560.4321319999999},{"$f":"'Assets Prime'!V13","v":5971.8139940000001},{"$f":"'Assets Prime'!W13","v":5478.4163099999996},{"$f":"'Assets Prime'!X13","v":4895.9354599999997},{"$f":"'Assets Prime'!Y13","v":6183.9880029215865},{"$f":"'Assets Prime'!Z13","v":6926.0805248687875},null,null,null,null,null,null,"Indonesia"]
[null,"Adjusted Other Current Assets",{"$f":"'Assets Prime'!S17","v":1530.2147},{"$f":"'Assets Prime'!T17","v":1690.22084},{"$f":"'Assets Prime'!U17","v":2066.01685},{"$f":"'Assets Prime'!V17","v":3160.8420160000001},{"$f":"'Assets Prime'!W17","v":4215.73398},{"$f":"'Assets Prime'!X17","v":3869.6938400000004},{"$f":"'Assets Prime'!Y17","v":4758.6833275598365},{"$f":"'Assets Prime'!Z17","v":5329.7360705516721},null,null,null,null,null,null,"Iran"]
[null,"Current Assets",{"$f":"'Assets Prime'!S18","v":9906.681383000001},{"$f":"'Assets Prime'!T18","v":10400.192188224009},{"$f":"'Assets Prime'!U18","v":12539.56652818253},{"$f":"'Assets Prime'!V18","v":21000.909137955125},{"$f":"'Assets Prime'!W18","v":19893.1876958754},{"$f":"'Assets Prime'!X18","v":14733.44344672214},{"$f":"'Assets Prime'!Y18","v":22453.237714579675},{"$f":"'Assets Prime'!Z18","v":25147.33809343155},null,null,null,null,null,null,"Iraq"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland"]
[null,"Accounts Payable",{"$f":"'Assets Prime'!S20","v":10165.594870000001},{"$f":"'Assets Prime'!T20","v":4717.0644400000001},{"$f":"'Assets Prime'!U20","v":6006.6398399999998},{"$f":"'Assets Prime'!V20","v":6575.8662000000004},{"$f":"'Assets Prime'!W20","v":9433.7667299999994},{"$f":"'Assets Prime'!X20","v":9083.7428600000003},{"$f":"'Assets Prime'!Y20","v":10648.75266492495},{"$f":"'Assets Prime'!Z20","v":11926.627026416712},null,null,null,null,null,null,"Israel"]
[null,"Income Taxes Payable",{"$f":"'Assets Prime'!S21","v":154.71708000000001},{"$f":"'Assets Prime'!T21","v":78.958190000000002},{"$f":"'Assets Prime'!U21","v":154.74454},{"$f":"'Assets Prime'!V21","v":181.82912999999999},{"$f":"'Assets Prime'!W21","v":235.98},{"$f":"'Assets Prime'!X21","v":247.6157},{"$f":"'Assets Prime'!Y21","v":266.37214230428503},{"$f":"'Assets Prime'!Z21","v":298.33740076948197},null,null,null,null,null,null,"Italy"]
[null,"Total Accrued Expenses",{"$f":"'Assets Prime'!S22","v":0},{"$f":"'Assets Prime'!T22","v":5986.4840100000001},{"$f":"'Assets Prime'!U22","v":7256.5593699999999},{"$f":"'Assets Prime'!V22","v":8542.9685700000009},{"$f":"'Assets Prime'!W22","v":8669.55746},{"$f":"'Assets Prime'!X22","v":8660.8967100000009},{"$f":"'Assets Prime'!Y22","v":9786.119982415019},{"$f":"'Assets Prime'!Z22","v":10960.476474438819},null,null,null,null,null,null,"Jamaica"]
[null,"Other Current Liabilities",{"$f":"'Assets Prime'!S23","v":104.76317999999998},{"$f":"'Assets Prime'!T23","v":1265.88607},{"$f":"'Assets Prime'!U23","v":1094.3936800000001},{"$f":"'Assets Prime'!V23","v":1209.73642},{"$f":"'Assets Prime'!W23","v":1518.5739100000001},{"$f":"'Assets Prime'!X23","v":1395.5020199999999},{"$f":"'Assets Prime'!Y23","v":1714.1528335201906},{"$f":"'Assets Prime'!Z23","v":1919.8550435873774},null,null,null,null,null,null,"Japan"]
[null,"Other Current Liabilities",{"$f":"'Assets Prime'!S27","v":104.76317999999998},{"$f":"'Assets Prime'!T27","v":7252.3700800000006},{"$f":"'Assets Prime'!U27","v":8350.9530500000001},{"$f":"'Assets Prime'!V27","v":9752.7049900000002},{"$f":"'Assets Prime'!W27","v":10188.131369999999},{"$f":"'Assets Prime'!X27","v":10056.398730000001},{"$f":"'Assets Prime'!Y27","v":11500.27281593521},{"$f":"'Assets Prime'!Z27","v":12880.331518026196},null,null,null,null,null,null,"Jordan"]
[null,"Non Current Unearned Revenue",{"$f":"'Assets Prime'!S28","v":0},{"$f":"'Assets Prime'!T28","v":0},{"$f":"'Assets Prime'!U28","v":0},{"$f":"'Assets Prime'!V28","v":0},{"$f":"'Assets Prime'!W28","v":0},{"$f":"'Assets Prime'!X28","v":0},{"$f":"'Assets Prime'!Y28","v":0},{"$f":"'Assets Prime'!Z28","v":0},null,null,null,null,null,null,"Kazakhstan"]
[null,"Current Liabilities",{"$f":"'Assets Prime'!S29","v":10425.075130000001},{"$f":"'Assets Prime'!T29","v":12048.39271},{"$f":"'Assets Prime'!U29","v":14512.33743},{"$f":"'Assets Prime'!V29","v":16510.400320000001},{"$f":"'Assets Prime'!W29","v":19857.878099999998},{"$f":"'Assets Prime'!X29","v":19387.757290000001},{"$f":"'Assets Prime'!Y29","v":22415.397623164445},{"$f":"'Assets Prime'!Z29","v":25105.295945212391},null,null,null,null,null,null,"Kenya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kiribati"]
[null,"Net Working Capital",{"$f":"'Assets Prime'!S31","v":-518.39374700000008},{"$f":"'Assets Prime'!T31","v":-1648.2005217759906},{"$f":"'Assets Prime'!U31","v":-1972.7709018174701},{"$f":"'Assets Prime'!V31","v":4490.508817955124},{"$f":"'Assets Prime'!W31","v":35.30959587540201},{"$f":"'Assets Prime'!X31","v":-4654.3138432778615},{"$f":"'Assets Prime'!Y31","v":37.840091415229836},{"$f":"'Assets Prime'!Z31","v":42.042148219159571},null,null,null,null,null,null,"South Korea"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait"]
[null,"Inflation Adjusted Land & Improvements",{"$f":"'Assets Prime'!S37","v":864.04279220974627},{"$f":"'Assets Prime'!T37","v":829.18799631434058},{"$f":"'Assets Prime'!U37","v":814.6449063126239},{"$f":"'Assets Prime'!V37","v":914.87340233100656},{"$f":"'Assets Prime'!W37","v":795.87445157874993},{"$f":"'Assets Prime'!X37","v":725.54769767535993},{"$f":"'Assets Prime'!Y37","v":822.43690899285912},{"$f":"'Assets Prime'!Z37","v":896.38476739197642},null,null,null,null,null,null,"Kyrgyzstan"]
[null,"LT Investments @ Cost",{"$f":"'Assets Prime'!S38","v":123.83795000000001},{"$f":"'Assets Prime'!T38","v":1262.58276},{"$f":"'Assets Prime'!U38","v":1143.7245499999999},{"$f":"'Assets Prime'!V38","v":1092.5493300000001},{"$f":"'Assets Prime'!W38","v":5922.5475900000001},{"$f":"'Assets Prime'!X38","v":5883.2453100000002},{"$f":"'Assets Prime'!Y38","v":6685.3194738849925},{"$f":"'Assets Prime'!Z38","v":7487.572904204424},null,null,null,null,null,null,"Laos"]
[null,"Other Long-Term Assets",{"$f":"'Assets Prime'!S43","v":6045.0488599999999},{"$f":"'Assets Prime'!T43","v":4985.3228499999996},{"$f":"'Assets Prime'!U43","v":5622.6552199999996},{"$f":"'Assets Prime'!V43","v":6256.0613599999997},{"$f":"'Assets Prime'!W43","v":7712.0488999999998},{"$f":"'Assets Prime'!X43","v":8339.8158399999993},{"$f":"'Assets Prime'!Y43","v":8705.2927665412535},{"$f":"'Assets Prime'!Z43","v":9749.9475524753925},null,null,null,null,null,null,"Latvia"]
[null,"Non-Depreciating Intangible Assets",{"$f":"'Assets Prime'!S44","v":0},{"$f":"'Assets Prime'!T44","v":0},{"$f":"'Assets Prime'!U44","v":0},{"$f":"'Assets Prime'!V44","v":0},{"$f":"'Assets Prime'!W44","v":0},{"$f":"'Assets Prime'!X44","v":0},{"$f":"'Assets Prime'!Y44","v":0},{"$f":"'Assets Prime'!Z44","v":0},null,null,null,null,null,null,"Lebanon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho"]
[null,"Total Non-Depreciating Assets",{"$f":"'Assets Prime'!S46","v":6514.5358552097459},{"$f":"'Assets Prime'!T46","v":5428.8930845383493},{"$f":"'Assets Prime'!U46","v":5608.2537744951533},{"$f":"'Assets Prime'!V46","v":12753.99291028613},{"$f":"'Assets Prime'!W46","v":14465.780537454151},{"$f":"'Assets Prime'!X46","v":10294.295004397498},{"$f":"'Assets Prime'!Y46","v":16250.889240834334},{"$f":"'Assets Prime'!Z46","v":18175.947372290953},null,null,null,null,null,null,"Liberia"]
[null,"Total Non-Depreciating Assets (w/o LT Invest)",{"$f":"'Assets Prime'!S47","v":6390.6979052097458},{"$f":"'Assets Prime'!T47","v":4166.3103245383491},{"$f":"'Assets Prime'!U47","v":4464.5292244951534},{"$f":"'Assets Prime'!V47","v":11661.44358028613},{"$f":"'Assets Prime'!W47","v":8543.2329474541511},{"$f":"'Assets Prime'!X47","v":4411.0496943974977},{"$f":"'Assets Prime'!Y47","v":9565.569766949342},{"$f":"'Assets Prime'!Z47","v":10688.374468086529},null,null,null,null,null,null,"Libya"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania"]
[null,"GDP Deflator Adjusted Gross PP&E w/CIP",{"$f":"'Assets Prime'!S49","v":29501.379787363687},{"$f":"'Assets Prime'!T49","v":31413.972683961365},{"$f":"'Assets Prime'!U49","v":33556.011489714532},{"$f":"'Assets Prime'!V49","v":36550.43257944948},{"$f":"'Assets Prime'!W49","v":40186.773547243465},{"$f":"'Assets Prime'!X49","v":22382.281191827038},{"$f":"'Assets Prime'!Y49","v":41654.11981902393},{"$f":"'Assets Prime'!Z49","v":45389.714490131053},null,null,null,null,null,null,"Luxembourg"]
[null,"Capitalized Operating Leases",{"$f":"'Assets Prime'!S50","v":2419.7563373585053},{"$f":"'Assets Prime'!T50","v":3185.1603775664717},{"$f":"'Assets Prime'!U50","v":2604.5174509752383},{"$f":"'Assets Prime'!V50","v":3151.0064076880922},{"$f":"'Assets Prime'!W50","v":3092.1791836312877},{"$f":"'Assets Prime'!X50","v":33794.237062077744},{"$f":"'Assets Prime'!Y50","v":3499.6995016951323},{"$f":"'Assets Prime'!Z50","v":3919.6713431740168},null,null,null,null,null,null,"Macedonia"]
[null,"Capitalized Research & Development",{"$f":"'Assets Prime'!S51","v":142.53062611665138},{"$f":"'Assets Prime'!T51","v":201.82618465219261},{"$f":"'Assets Prime'!U51","v":282.59146234678127},{"$f":"'Assets Prime'!V51","v":362.96557198567427},{"$f":"'Assets Prime'!W51","v":375.05302455620796},{"$f":"'Assets Prime'!X51","v":0},{"$f":"'Assets Prime'!Y51","v":415.59830562167377},{"$f":"'Assets Prime'!Z51","v":451.52380715545888},null,null,null,null,null,null,"Madagascar"]
[null,"Intangibles Included in Depreciating Assets",{"$f":"'Assets Prime'!S52","v":0},{"$f":"'Assets Prime'!T52","v":0},{"$f":"'Assets Prime'!U52","v":0},{"$f":"'Assets Prime'!V52","v":0},{"$f":"'Assets Prime'!W52","v":0},{"$f":"'Assets Prime'!X52","v":0},{"$f":"'Assets Prime'!Y52","v":0},{"$f":"'Assets Prime'!Z52","v":0},null,null,null,null,null,null,"Malawi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malaysia"]
[null,"Total Depreciating Assets",{"$f":"'Assets Prime'!S54","v":32063.666750838845},{"$f":"'Assets Prime'!T54","v":34800.959246180028},{"$f":"'Assets Prime'!U54","v":36443.120403036555},{"$f":"'Assets Prime'!V54","v":40064.40455912325},{"$f":"'Assets Prime'!W54","v":43654.005755430961},{"$f":"'Assets Prime'!X54","v":56176.518253904782},{"$f":"'Assets Prime'!Y54","v":45569.417626340735},{"$f":"'Assets Prime'!Z54","v":49760.909640460522},null,null,null,null,null,null,"Maldives"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mali"]
[null,"Adjusted Total Assets\nTotal Assets Prime",{"$f":"'Assets Prime'!S56","v":38454.364656048594},{"$f":"'Assets Prime'!T56","v":38967.269570718374},{"$f":"'Assets Prime'!U56","v":40907.649627531711},{"$f":"'Assets Prime'!V56","v":51725.848139409383},{"$f":"'Assets Prime'!W56","v":52197.238702885108},{"$f":"'Assets Prime'!X56","v":60587.567948302283},{"$f":"'Assets Prime'!Y56","v":55134.987393290081},{"$f":"'Assets Prime'!Z56","v":60449.28410854705},null,null,null,null,null,null,"Malta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritania"]
[null,"Adjusted Accumulated Depreciation",{"$f":"'Assets Prime'!S58","v":12825.466700335539},{"$f":"'Assets Prime'!T58","v":13920.383698472011},{"$f":"'Assets Prime'!U58","v":14577.248161214622},{"$f":"'Assets Prime'!V58","v":16025.7618236493},{"$f":"'Assets Prime'!W58","v":17461.602302172385},{"$f":"'Assets Prime'!X58","v":22470.607301561915},{"$f":"'Assets Prime'!Y58","v":18227.767050536295},{"$f":"'Assets Prime'!Z58","v":19904.363856184209},null,null,null,null,null,null,"Mauritius"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mexico"]
[null,"Adjusted Net Assets\nNet Assets Prime",{"$f":"'Assets Prime'!S59","v":25628.897955713055},{"$f":"'Assets Prime'!T59","v":25046.885872246363},{"$f":"'Assets Prime'!U59","v":26330.401466317089},{"$f":"'Assets Prime'!V59","v":35700.086315760083},{"$f":"'Assets Prime'!W59","v":34735.636400712727},{"$f":"'Assets Prime'!X59","v":38116.960646740365},{"$f":"'Assets Prime'!Y59","v":36907.22034275379},{"$f":"'Assets Prime'!Z59","v":40544.920252362841},null,null,null,null,null,null,"Moldova"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco"]
[null,"Adjusted ROA (ROA Prime) and Real Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar"]
[null,{"$f":"B141","v":"Alphabet Inc. (in millions)"},{"$f":"'PERFORMANCE METRICS - Negative'!I1","v":2011},{"$f":"'PERFORMANCE METRICS - Negative'!J1","v":2012},{"$f":"'PERFORMANCE METRICS - Negative'!K1","v":2013},{"$f":"'PERFORMANCE METRICS - Negative'!L1","v":2014},{"$f":"'PERFORMANCE METRICS - Negative'!M1","v":2015},{"$f":"'PERFORMANCE METRICS - Negative'!N1","v":"2016E"},{"$f":"'PERFORMANCE METRICS - Negative'!O1","v":"2017E"},{"$f":"'PERFORMANCE METRICS - Negative'!P1","v":"2018E"},null,null,null,null,null,null,"Namibia"]
[null,"Earnings'",{"$f":"'PERFORMANCE METRICS - Negative'!I11","v":2381.5734685731986},{"$f":"'PERFORMANCE METRICS - Negative'!J11","v":3015.1596785941429},{"$f":"'PERFORMANCE METRICS - Negative'!K11","v":4247.3811642516439},{"$f":"'PERFORMANCE METRICS - Negative'!L11","v":4247.8185518071505},{"$f":"'PERFORMANCE METRICS - Negative'!M11","v":3543.1840871011636},{"$f":"'PERFORMANCE METRICS - Negative'!N11","v":2246.3244540458791},{"$f":"'PERFORMANCE METRICS - Negative'!O11","v":2559.515729813138},{"$f":"'PERFORMANCE METRICS - Negative'!P11","v":2754.4761676850294},null,null,null,null,null,null,"Nepal"]
[null,"Net Assets'",{"$f":"'PERFORMANCE METRICS - Negative'!I12","v":28881.626873599176},{"$f":"'PERFORMANCE METRICS - Negative'!J12","v":28598.349701974756},{"$f":"'PERFORMANCE METRICS - Negative'!K12","v":30521.169448798275},{"$f":"'PERFORMANCE METRICS - Negative'!L12","v":38945.634572512368},{"$f":"'PERFORMANCE METRICS - Negative'!M12","v":40204.917389756854},{"$f":"'PERFORMANCE METRICS - Negative'!N12","v":30251.626757946451},{"$f":"'PERFORMANCE METRICS - Negative'!O12","v":30680.088588474464},{"$f":"'PERFORMANCE METRICS - Negative'!P12","v":31306.357987169307},null,null,null,null,null,null,"Netherlands"]
[null,"Adjusted ROA (ROA Prime)",{"$f":"'PERFORMANCE METRICS - Negative'!I13","v":8.245981014145036E-2},{"$f":"'PERFORMANCE METRICS - Negative'!J13","v":0.10543124725780739},{"$f":"'PERFORMANCE METRICS - Negative'!K13","v":0.13916180935913902},{"$f":"'PERFORMANCE METRICS - Negative'!L13","v":0.10907046703522555},{"$f":"'PERFORMANCE METRICS - Negative'!M13","v":8.8128127531083372E-2},{"$f":"'PERFORMANCE METRICS - Negative'!N13","v":7.4254666435609712E-2},{"$f":"'PERFORMANCE METRICS - Negative'!O13","v":8.3425956298400869E-2},{"$f":"'PERFORMANCE METRICS - Negative'!P13","v":8.7984561117391308E-2},null,null,null,null,null,null,"New Zealand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua"]
[null,"Growth rate - inflation-distorted ",{"$f":"'PERFORMANCE METRICS - Negative'!I16","v":0.28402869018544874},{"$f":"'PERFORMANCE METRICS - Negative'!J16","v":1.7501789477049404E-2},{"$f":"'PERFORMANCE METRICS - Negative'!K16","v":6.33565024821207E-2},{"$f":"'PERFORMANCE METRICS - Negative'!L16","v":0.21902913334885143},{"$f":"'PERFORMANCE METRICS - Negative'!M16","v":5.1324006354238103E-2},{"$f":"'PERFORMANCE METRICS - Negative'!N16","v":-0.17330453537831608},{"$f":"'PERFORMANCE METRICS - Negative'!O16","v":1.5986800311426134E-2},{"$f":"'PERFORMANCE METRICS - Negative'!P16","v":2.0548594895946518E-2},null,null,null,null,null,null,"Niger"]
[null,"GDP Deflator - approximate",{"$f":"'PERFORMANCE METRICS - Negative'!I17","v":4.0205682876014004E-2},{"$f":"'PERFORMANCE METRICS - Negative'!J17","v":1.9024485273526404E-2},{"$f":"'PERFORMANCE METRICS - Negative'!K17","v":1.981037953962983E-2},{"$f":"'PERFORMANCE METRICS - Negative'!L17","v":3.5634991769330382E-2},{"$f":"'PERFORMANCE METRICS - Negative'!M17","v":3.5692871607480248E-2},{"$f":"'PERFORMANCE METRICS - Negative'!N17","v":3.2491152182461569E-2},{"$f":"'PERFORMANCE METRICS - Negative'!O17","v":3.2653600994472232E-2},{"$f":"'PERFORMANCE METRICS - Negative'!P17","v":3.1431527830425576E-2},null,null,null,null,null,null,"Nigeria"]
[null,"Real Growth Rate in Gross Assets'",{"$f":"'PERFORMANCE METRICS - Negative'!I18","v":0.24382300730943474},{"$f":"'PERFORMANCE METRICS - Negative'!J18","v":-1.5226957964769999E-3},{"$f":"'PERFORMANCE METRICS - Negative'!K18","v":4.354612294249087E-2},{"$f":"'PERFORMANCE METRICS - Negative'!L18","v":0.18339414157952105},{"$f":"'PERFORMANCE METRICS - Negative'!M18","v":1.5631134746757855E-2},{"$f":"'PERFORMANCE METRICS - Negative'!N18","v":-0.20579568756077765},{"$f":"'PERFORMANCE METRICS - Negative'!O18","v":-1.6666800683046098E-2},{"$f":"'PERFORMANCE METRICS - Negative'!P18","v":-1.0882932934479058E-2},null,null,null,null,null,null,"Norway"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman"]
[null,"Goodwill",{"$f":"'PERFORMANCE METRICS - Negative'!I21","v":7346},{"$f":"'PERFORMANCE METRICS - Negative'!J21","v":10537},{"$f":"'PERFORMANCE METRICS - Negative'!K21","v":11492},{"$f":"'PERFORMANCE METRICS - Negative'!L21","v":15599},{"$f":"'PERFORMANCE METRICS - Negative'!M21","v":15869},{"$f":"'PERFORMANCE METRICS - Negative'!N21","v":15869},{"$f":"'PERFORMANCE METRICS - Negative'!O21","v":15869},{"$f":"'PERFORMANCE METRICS - Negative'!P21","v":15869},null,null,null,null,null,null,"Pakistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama"]
[null,"Earnings'",{"$f":"'PERFORMANCE METRICS - Negative'!I23","v":2381.5734685731986},{"$f":"'PERFORMANCE METRICS - Negative'!J23","v":3015.1596785941429},{"$f":"'PERFORMANCE METRICS - Negative'!K23","v":4247.3811642516439},{"$f":"'PERFORMANCE METRICS - Negative'!L23","v":4247.8185518071505},{"$f":"'PERFORMANCE METRICS - Negative'!M23","v":3543.1840871011636},{"$f":"'PERFORMANCE METRICS - Negative'!N23","v":2246.3244540458791},{"$f":"'PERFORMANCE METRICS - Negative'!O23","v":2559.515729813138},{"$f":"'PERFORMANCE METRICS - Negative'!P23","v":2754.4761676850294},null,null,null,null,null,null,"Papua New Guinea"]
[null,"Net Assets'",{"$f":"'PERFORMANCE METRICS - Negative'!I24","v":36227.626873599176},{"$f":"'PERFORMANCE METRICS - Negative'!J24","v":39135.349701974759},{"$f":"'PERFORMANCE METRICS - Negative'!K24","v":42013.169448798275},{"$f":"'PERFORMANCE METRICS - Negative'!L24","v":54544.634572512368},{"$f":"'PERFORMANCE METRICS - Negative'!M24","v":56073.917389756854},{"$f":"'PERFORMANCE METRICS - Negative'!N24","v":46120.626757946447},{"$f":"'PERFORMANCE METRICS - Negative'!O24","v":46549.088588474464},{"$f":"'PERFORMANCE METRICS - Negative'!P24","v":47175.357987169307},null,null,null,null,null,null,"Paraguay"]
[null,"ROA' wg (with goodwill)",{"$f":"'PERFORMANCE METRICS - Negative'!I25","v":6.5739151970474946E-2},{"$f":"'PERFORMANCE METRICS - Negative'!J25","v":7.7044403628824573E-2},{"$f":"'PERFORMANCE METRICS - Negative'!K25","v":0.10109642333525813},{"$f":"'PERFORMANCE METRICS - Negative'!L25","v":7.7877844174756433E-2},{"$f":"'PERFORMANCE METRICS - Negative'!M25","v":6.318773954160023E-2},{"$f":"'PERFORMANCE METRICS - Negative'!N25","v":4.8705419070629696E-2},{"$f":"'PERFORMANCE METRICS - Negative'!O25","v":5.4985302772326959E-2},{"$f":"'PERFORMANCE METRICS - Negative'!P25","v":5.8388028945836265E-2},null,null,null,null,null,null,"Peru"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland"]
[null,"Enterprise Value Prime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar"]
[null,{"$f":"B184","v":"Alphabet Inc. (in millions)"},{"$f":"'Enterprise Value Prime'!S1","v":2011},{"$f":"'Enterprise Value Prime'!T1","v":2012},{"$f":"'Enterprise Value Prime'!U1","v":2013},{"$f":"'Enterprise Value Prime'!V1","v":2014},{"$f":"'Enterprise Value Prime'!W1","v":2015},{"$f":"'Enterprise Value Prime'!X1","v":"2016E"},null,null,null,null,null,null,null,null,"Romania"]
[null,"Book Value of Debt",{"$f":"'Enterprise Value Prime'!S6","v":5620.0440200000003},{"$f":"'Enterprise Value Prime'!T6","v":5450.2392399999999},{"$f":"'Enterprise Value Prime'!U6","v":5173.7783399999998},{"$f":"'Enterprise Value Prime'!V6","v":7010.0784400000002},{"$f":"'Enterprise Value Prime'!W6","v":10035.909879999999},{"$f":"'Enterprise Value Prime'!X6","v":10545.86413},null,null,null,null,null,null,null,null,"Russia"]
[null,"  + Operating Lease Debt",{"$f":"'Enterprise Value Prime'!S7","v":1397.2648956780188},{"$f":"'Enterprise Value Prime'!T7","v":1839.2400565159833},{"$f":"'Enterprise Value Prime'!U7","v":1506.0418015455798},{"$f":"'Enterprise Value Prime'!V7","v":1822.0447573270508},{"$f":"'Enterprise Value Prime'!W7","v":1787.1806717638049},{"$f":"'Enterprise Value Prime'!X7","v":2022.3978243620379},null,null,null,null,null,null,null,null,"Rwanda"]
[null,"  + Other Long Term Liabilities",{"$f":"'Enterprise Value Prime'!S8","v":1552.72732},{"$f":"'Enterprise Value Prime'!T8","v":1641.8723},{"$f":"'Enterprise Value Prime'!U8","v":1728.5800300000001},{"$f":"'Enterprise Value Prime'!V8","v":1676.4111399999999},{"$f":"'Enterprise Value Prime'!W8","v":1646.14014},{"$f":"'Enterprise Value Prime'!X8","v":1646.14014},null,null,null,null,null,null,null,null,"Samoa"]
[null,"  + Preferred Stock",{"$f":"'Enterprise Value Prime'!S9","v":0},{"$f":"'Enterprise Value Prime'!T9","v":0},{"$f":"'Enterprise Value Prime'!U9","v":0},{"$f":"'Enterprise Value Prime'!V9","v":0},{"$f":"'Enterprise Value Prime'!W9","v":0},{"$f":"'Enterprise Value Prime'!X9","v":0},null,null,null,null,null,null,null,null,"Saudi Arabia"]
[null,"  + Pension Obligations",{"$f":"'Enterprise Value Prime'!S10","v":0},{"$f":"'Enterprise Value Prime'!T10","v":521.57859999999982},{"$f":"'Enterprise Value Prime'!U10","v":932.84110999999984},{"$f":"'Enterprise Value Prime'!V10","v":832.3902499999997},{"$f":"'Enterprise Value Prime'!W10","v":1466.5303899999999},{"$f":"'Enterprise Value Prime'!X10","v":1466.5303899999999},null,null,null,null,null,null,null,null,"Senegal"]
[null,"  + Stock Option Claims",{"$f":"'Enterprise Value Prime'!S11","v":2269.43457076},{"$f":"'Enterprise Value Prime'!T11","v":1452.1887528399996},{"$f":"'Enterprise Value Prime'!U11","v":4879.7885017999997},{"$f":"'Enterprise Value Prime'!V11","v":5233.70742144},{"$f":"'Enterprise Value Prime'!W11","v":5156.7548300799999},{"$f":"'Enterprise Value Prime'!X11","v":5731.0365113999997},null,null,null,null,null,null,null,null,"Serbia"]
[null,"Adjusted Total Debt\nTotal Debt Prime",{"$f":"'Enterprise Value Prime'!S12","v":10839.470806438019},{"$f":"'Enterprise Value Prime'!T12","v":10905.118949355983},{"$f":"'Enterprise Value Prime'!U12","v":14221.029783345579},{"$f":"'Enterprise Value Prime'!V12","v":16574.632008767054},{"$f":"'Enterprise Value Prime'!W12","v":20092.515911843802},{"$f":"'Enterprise Value Prime'!X12","v":21411.968995762036},null,null,null,null,null,null,null,null,"Seychelles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone"]
[null,"Add: Minority Interest",{"$f":"'Enterprise Value Prime'!S14","v":703.69124999999997},{"$f":"'Enterprise Value Prime'!T14","v":733.10098000000005},{"$f":"'Enterprise Value Prime'!U14","v":812.06129999999996},{"$f":"'Enterprise Value Prime'!V14","v":887.69487000000004},{"$f":"'Enterprise Value Prime'!W14","v":1133.3658499999999},{"$f":"'Enterprise Value Prime'!X14","v":1133.3658499999999},null,null,null,null,null,null,null,null,"Singapore"]
[null,"Add: Market Cap",{"$f":"'Enterprise Value Prime'!S15","v":93730.684450000001},{"$f":"'Enterprise Value Prime'!T15","v":106440.53012},{"$f":"'Enterprise Value Prime'!U15","v":182162.49210999999},{"$f":"'Enterprise Value Prime'!V15","v":229359.89085},{"$f":"'Enterprise Value Prime'!W15","v":234256.26730000001},{"$f":"'Enterprise Value Prime'!X15","v":259387.51076},null,null,null,null,null,null,null,null,"Slovakia"]
[null,"Subtract: Non-Operating EV (excess cash)",{"$f":"'Enterprise Value Prime'!S16","v":3651.404477},{"$f":"'Enterprise Value Prime'!T16","v":6485.5719727759915},{"$f":"'Enterprise Value Prime'!U16","v":6988.3812438174709},{"$f":"'Enterprise Value Prime'!V16","v":4113.031652044875},{"$f":"'Enterprise Value Prime'!W16","v":13198.5257041246},{"$f":"'Enterprise Value Prime'!X16","v":15234.747713662851},null,null,null,null,null,null,null,null,"Slovenia"]
[null,"Enterprise Value Prime",{"$f":"'Enterprise Value Prime'!S17","v":101622.44202943801},{"$f":"'Enterprise Value Prime'!T17","v":111593.17807657999},{"$f":"'Enterprise Value Prime'!U17","v":190207.2019495281},{"$f":"'Enterprise Value Prime'!V17","v":242709.18607672217},{"$f":"'Enterprise Value Prime'!W17","v":242283.62335771922},{"$f":"'Enterprise Value Prime'!X17","v":266698.09789209918},null,null,null,null,null,null,null,null,"Solomon Islands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain"]
[null,"V/A and V/E Prime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sri Lanka"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Kitts and Nevis"]
[null,{"$f":"B202","v":"Alphabet Inc. (in millions)"},{"$f":"'PERFORMANCE METRICS - Negative'!I1","v":2011},{"$f":"'PERFORMANCE METRICS - Negative'!J1","v":2012},{"$f":"'PERFORMANCE METRICS - Negative'!K1","v":2013},{"$f":"'PERFORMANCE METRICS - Negative'!L1","v":2014},{"$f":"'PERFORMANCE METRICS - Negative'!M1","v":2015},{"$f":"'PERFORMANCE METRICS - Negative'!N1","v":"2016E"},null,null,null,null,null,null,null,null,"Saint Lucia"]
[null,"Enterprise Value Prime",{"$f":"'PERFORMANCE METRICS - Negative'!I28","v":101622.44202943801},{"$f":"'PERFORMANCE METRICS - Negative'!J28","v":111593.17807657999},{"$f":"'PERFORMANCE METRICS - Negative'!K28","v":190207.2019495281},{"$f":"'PERFORMANCE METRICS - Negative'!L28","v":242709.18607672217},{"$f":"'PERFORMANCE METRICS - Negative'!M28","v":242283.62335771922},{"$f":"'PERFORMANCE METRICS - Negative'!N28","v":266698.09789209918},null,null,null,null,null,null,null,null,"Saint Vincent and the Grenadines"]
[null,"Adjusted Net Assets (Net Asset Prime)",{"$f":"'PERFORMANCE METRICS - Negative'!I5","v":28881.626873599176},{"$f":"'PERFORMANCE METRICS - Negative'!J5","v":28598.349701974756},{"$f":"'PERFORMANCE METRICS - Negative'!K5","v":30521.169448798275},{"$f":"'PERFORMANCE METRICS - Negative'!L5","v":38945.634572512368},{"$f":"'PERFORMANCE METRICS - Negative'!M5","v":40204.917389756854},{"$f":"'PERFORMANCE METRICS - Negative'!N5","v":30251.626757946451},null,null,null,null,null,null,null,null,"Sudan"]
[null,"V/A' - Enterprise Value/Net Assets'",{"$f":"C220/C221","v":3.518584409188235},3.9020845342301107,6.2319762114166704,6.2319997797140809,6.0262186590003202,8.8159919473435693,null,null,null,null,null,null,null,null,"Suriname"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swaziland"]
[null,"Enterprise Value Prime",{"$f":"C220","v":101622.44202943801},111593.17807657999,190207.2019495281,242709.18607672217,242283.62335771922,266698.09789209918,null,null,null,null,null,null,null,null,"Sweden"]
[null,"Adjusted Net Earnings (Net Earnings Prime) (t+1)",{"$f":"'PERFORMANCE METRICS - Negative'!I6","v":2381.5734685731986},{"$f":"'PERFORMANCE METRICS - Negative'!J6","v":3015.1596785941429},{"$f":"'PERFORMANCE METRICS - Negative'!K6","v":4247.3811642516439},{"$f":"'PERFORMANCE METRICS - Negative'!L6","v":4247.8185518071505},{"$f":"'PERFORMANCE METRICS - Negative'!M6","v":3543.1840871011636},{"$f":"'PERFORMANCE METRICS - Negative'!N6","v":2246.3244540458791},null,null,null,null,null,null,null,null,"Switzerland"]
[null,"Forward V/E' - Enterprise Value/Net Earnings'",{"$f":"C224/D225","v":33.703834244964696},{"$f":"D224/E225","v":26.273407956839648},{"$f":"E224/F225","v":44.777619295581303},68.500303712780934,107.85780429952565,{"$f":"'PERFORMANCE METRICS - Negative'!N38","v":118.72643660702992},null,null,null,null,null,null,null,null,"Syria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taiwan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonga"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uganda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Kingdom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United States"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vietnam"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excl. Excep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GAAP"]

{"sheet":"PERFORMANCE METRICS - Negative","index":28,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
[null,null,{"$f":"T8","v":"PSE:JFC"},{"$f":"'Earnings Prime - Negative Case'!N1","v":2006},{"$f":"'Earnings Prime - Negative Case'!O1","v":2007},{"$f":"'Earnings Prime - Negative Case'!P1","v":2008},{"$f":"'Earnings Prime - Negative Case'!Q1","v":2009},{"$f":"'Earnings Prime - Negative Case'!R1","v":2010},{"$f":"'Earnings Prime - Negative Case'!S1","v":2011},{"$f":"'Earnings Prime - Negative Case'!T1","v":2012},{"$f":"'Earnings Prime - Negative Case'!U1","v":2013},{"$f":"'Earnings Prime - Negative Case'!V1","v":2014},{"$f":"'Earnings Prime - Negative Case'!W1","v":2015},{"$f":"'Earnings Prime - Negative Case'!Y1","v":"2016E"},{"$f":"'Earnings Prime - Negative Case'!Z1","v":"2017E"},{"$f":"'Earnings Prime - Negative Case'!AA1","v":"2018E"},{"$f":"'Earnings Prime - Negative Case'!AB1","v":"2019E"},{"$f":"'Earnings Prime - Negative Case'!AC1","v":"2020E"},"Q4"]
[null,null,null,{"$f":"'Earnings Prime - Negative Case'!N2","v":991},{"$f":"'Earnings Prime - Negative Case'!O2","v":992},{"$f":"'Earnings Prime - Negative Case'!P2","v":993},{"$f":"'Earnings Prime - Negative Case'!Q2","v":994},{"$f":"'Earnings Prime - Negative Case'!R2","v":995},{"$f":"'Earnings Prime - Negative Case'!S2","v":996},{"$f":"'Earnings Prime - Negative Case'!T2","v":997},{"$f":"'Earnings Prime - Negative Case'!U2","v":998},{"$f":"'Earnings Prime - Negative Case'!V2","v":999},{"$f":"'Earnings Prime - Negative Case'!W2","v":1000}]
[null,"","Alphabet Inc.","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31"]
[null,null,"Internet Software and Services",{"$f":"'Earnings Prime - Negative Case'!N4","v":""},{"$f":"'Earnings Prime - Negative Case'!O4","v":""},{"$f":"'Earnings Prime - Negative Case'!P4","v":""},{"$f":"'Earnings Prime - Negative Case'!Q4","v":""},{"$f":"'Earnings Prime - Negative Case'!R4","v":""},{"$f":"'Earnings Prime - Negative Case'!S4","v":""},{"$f":"'Earnings Prime - Negative Case'!T4","v":""},{"$f":"'Earnings Prime - Negative Case'!U4","v":""},{"$f":"'Earnings Prime - Negative Case'!V4","v":""},{"$f":"'Earnings Prime - Negative Case'!W4","v":""}]
[null,null,"Net Assets'",{"$f":"'Assets Prime - Negative Case'!N59","v":14506.835162230183},{"$f":"'Assets Prime - Negative Case'!O59","v":15887.106904999764},{"$f":"'Assets Prime - Negative Case'!P59","v":18376.314839644263},{"$f":"'Assets Prime - Negative Case'!Q59","v":19322.134719130205},{"$f":"'Assets Prime - Negative Case'!R59","v":21695.88370280894},{"$f":"'Assets Prime - Negative Case'!S59","v":28881.626873599176},{"$f":"'Assets Prime - Negative Case'!T59","v":28598.349701974756},{"$f":"'Assets Prime - Negative Case'!U59","v":30521.169448798275},{"$f":"'Assets Prime - Negative Case'!V59","v":38945.634572512368},{"$f":"'Assets Prime - Negative Case'!W59","v":40204.917389756854},{"$f":"'Assets Prime - Negative Case'!Y59","v":30251.626757946451},{"$f":"'Assets Prime - Negative Case'!Z59","v":30680.088588474464},{"$f":"'Assets Prime - Negative Case'!AA59","v":31306.357987169307},{"$f":"'Assets Prime - Negative Case'!AB59","v":31354.61953082577},{"$f":"'Assets Prime - Negative Case'!AC59","v":31187.938877446781}]
[null,null,"Earnings'",{"$f":"'Earnings Prime - Negative Case'!N43","v":1782.2938151675066},{"$f":"'Earnings Prime - Negative Case'!O43","v":2044.3715199859721},{"$f":"'Earnings Prime - Negative Case'!P43","v":1811.4947692236001},{"$f":"'Earnings Prime - Negative Case'!Q43","v":2175.9629916525714},{"$f":"'Earnings Prime - Negative Case'!R43","v":2237.938505817322},{"$f":"'Earnings Prime - Negative Case'!S43","v":2381.5734685731986},{"$f":"'Earnings Prime - Negative Case'!T43","v":3015.1596785941429},{"$f":"'Earnings Prime - Negative Case'!U43","v":4247.3811642516439},{"$f":"'Earnings Prime - Negative Case'!V43","v":4247.8185518071505},{"$f":"'Earnings Prime - Negative Case'!W43","v":3543.1840871011636},{"$f":"'Earnings Prime - Negative Case'!Y43","v":2246.3244540458791},{"$f":"'Earnings Prime - Negative Case'!Z43","v":2559.515729813138},{"$f":"'Earnings Prime - Negative Case'!AA43","v":2754.4761676850294},{"$f":"'Earnings Prime - Negative Case'!AB43","v":2562.4462741495463},{"$f":"'Earnings Prime - Negative Case'!AC43","v":2374.6080823612656}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IQ_NI_EST","EV/IC'","P/E'","ROI'","ROI' Mo.","CDS"]
[null,null,"Earnings' Margin",{"$f":"D11/'Assets Prime - Negative Case'!N67","v":5.2557647206477626E-2},{"$f":"E11/'Assets Prime - Negative Case'!O67","v":5.2834790713864647E-2},{"$f":"F11/'Assets Prime - Negative Case'!P67","v":4.1272053500929481E-2},{"$f":"G11/'Assets Prime - Negative Case'!Q67","v":4.5372553202952332E-2},{"$f":"H11/'Assets Prime - Negative Case'!R67","v":4.1931163349794187E-2},{"$f":"I11/'Assets Prime - Negative Case'!S67","v":3.8071716817588093E-2},{"$f":"J11/'Assets Prime - Negative Case'!T67","v":4.2431754139390765E-2},{"$f":"K11/'Assets Prime - Negative Case'!U67","v":5.2905264810567149E-2},{"$f":"L11/'Assets Prime - Negative Case'!V67","v":4.6848577742342447E-2},{"$f":"M11/'Assets Prime - Negative Case'!W67","v":3.5157709962425315E-2},{"$f":"N11/'Assets Prime - Negative Case'!Y67","v":9.7475567543756955E-2},{"$f":"O11/'Assets Prime - Negative Case'!Z67","v":0.11480738000417771},{"$f":"P11/'Assets Prime - Negative Case'!AA67","v":0.12156748908487199},{"$f":"Q11/'Assets Prime - Negative Case'!AB67","v":0.11309234151953157},{"$f":"R11/'Assets Prime - Negative Case'!AC67","v":0.10480219270726744},null,{"$f":"'Performance and Valuation Chart'!Q25","v":"PSE:JFC"},{"$f":"N34","v":8.8159919473435693},{"$f":"N38","v":118.72643660702992},{"$f":"N13*100","v":7.4254666435609709},{"$f":"U14*100","v":-68.332317780464507},{"$f":"'Debt Charts - Consensus'!E5","v":0}]
[null,null,"Net Asset' Turns",{"$f":"'Assets Prime - Negative Case'!N67/'PERFORMANCE METRICS - Negative'!D12","v":2.3376027438631706},{"$f":"'Assets Prime - Negative Case'!O67/'PERFORMANCE METRICS - Negative'!E12","v":2.4355385767450763},{"$f":"'Assets Prime - Negative Case'!P67/'PERFORMANCE METRICS - Negative'!F12","v":2.3884853591706134},{"$f":"'Assets Prime - Negative Case'!Q67/'PERFORMANCE METRICS - Negative'!G12","v":2.4820080191511487},{"$f":"'Assets Prime - Negative Case'!R67/'PERFORMANCE METRICS - Negative'!H12","v":2.4599931217869693},{"$f":"'Assets Prime - Negative Case'!S67/'PERFORMANCE METRICS - Negative'!I12","v":2.165907320033337},{"$f":"'Assets Prime - Negative Case'!T67/'PERFORMANCE METRICS - Negative'!J12","v":2.4847251638822105},{"$f":"'Assets Prime - Negative Case'!U67/'PERFORMANCE METRICS - Negative'!K12","v":2.6303962348061667},{"$f":"'Assets Prime - Negative Case'!V67/'PERFORMANCE METRICS - Negative'!L12","v":2.3281489490479457},{"$f":"'Assets Prime - Negative Case'!W67/'PERFORMANCE METRICS - Negative'!M12","v":2.506651531776956},{"$f":"'Assets Prime - Negative Case'!Y67/'PERFORMANCE METRICS - Negative'!N12","v":0.76177721563177014},{"$f":"'Assets Prime - Negative Case'!Z67/'PERFORMANCE METRICS - Negative'!O12","v":0.72666022249932971},{"$f":"'Assets Prime - Negative Case'!AA67/'PERFORMANCE METRICS - Negative'!P12","v":0.72375074766877145},{"$f":"'Assets Prime - Negative Case'!AB67/'PERFORMANCE METRICS - Negative'!Q12","v":0.72263673867017153},{"$f":"'Assets Prime - Negative Case'!AC67/'PERFORMANCE METRICS - Negative'!R12","v":0.72649879458321265}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROA' FY1  1Q Ago","ROA' FY1  1M Ago","ROA' FY1  1W Ago","ROA' FY1  Now"]
[null,null,"     Earnings'",{"$f":"D6","v":1782.2938151675066},{"$f":"E6","v":2044.3715199859721},1811.4947692236001,2175.9629916525714,2237.938505817322,2381.5734685731986,3015.1596785941429,4247.3811642516439,4247.8185518071505,3543.1840871011636,2246.3244540458791,2559.515729813138,{"$f":"P6","v":2754.4761676850294},{"$f":"Q6","v":2562.4462741495463},{"$f":"R6","v":2374.6080823612656},null,{"$f":"N11+(T21-W21)","v":18990.775034045881},{"$f":"N11+(U21-W21)","v":22917.962184045879},{"$f":"N11+(V21-W21)","v":18743.86202404588},{"$f":"N11","v":2246.3244540458791}]
[null,null,"     Net Assets'",{"$f":"D5","v":14506.835162230183},{"$f":"E5","v":15887.106904999764},18376.314839644263,19322.134719130205,21695.88370280894,28881.626873599176,28598.349701974756,30521.169448798275,38945.634572512368,40204.917389756854,{"$f":"N5","v":30251.626757946451},{"$f":"O5","v":30680.088588474464},{"$f":"P5","v":31306.357987169307},{"$f":"Q5","v":31354.61953082577},{"$f":"R5","v":31187.938877446781},null,{"$f":"$N$12","v":30251.626757946451},{"$f":"$N$12","v":30251.626757946451},{"$f":"$N$12","v":30251.626757946451},{"$f":"N12","v":30251.626757946451}]
[null,null,"ROA'",{"$f":"D11/D12","v":0.1228589003208546},{"$f":"E11/E12","v":0.12868117097786991},9.8577695529876316E-2,0.11261504089908982,0.10315037342901957,8.245981014145036E-2,0.10543124725780739,0.13916180935913902,0.10907046703522555,8.8128127531083372E-2,{"$f":"N11/N12","v":7.4254666435609712E-2},{"$f":"O11/O12","v":8.3425956298400869E-2},{"$f":"P11/P12","v":8.7984561117391308E-2},{"$f":"Q11/Q12","v":8.1724680844247527E-2},{"$f":"R11/R12","v":7.6138666671507357E-2},null,{"$f":"T11/T12","v":0.62776045685071835},{"$f":"U11/U12","v":0.75757784424025476},{"$f":"V11/V12","v":0.6195984822245062},{"$f":"W11/W12","v":7.4254666435609712E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$13-T13","v":-0.55350579041510861},{"$f":"$W$13-U13","v":-0.68332317780464502},{"$f":"$W$13-V13","v":-0.54534381578889646},"ROA' Mo"]
[null,"",null,"","","","","","","","","","","",""]
[null,"","Growth rate - inflation-distorted ","",{"$f":"('Assets Prime - Negative Case'!O56-'Assets Prime - Negative Case'!N56)/'Assets Prime - Negative Case'!N56","v":9.1577299022083461E-2},{"$f":"('Assets Prime - Negative Case'!P56-'Assets Prime - Negative Case'!O56)/'Assets Prime - Negative Case'!O56","v":0.15457940503414458},{"$f":"('Assets Prime - Negative Case'!Q56-'Assets Prime - Negative Case'!P56)/'Assets Prime - Negative Case'!P56","v":8.3967176027924875E-2},{"$f":"('Assets Prime - Negative Case'!R56-'Assets Prime - Negative Case'!Q56)/'Assets Prime - Negative Case'!Q56","v":0.11174448075928232},{"$f":"('Assets Prime - Negative Case'!S56-'Assets Prime - Negative Case'!R56)/'Assets Prime - Negative Case'!R56","v":0.28402869018544874},{"$f":"('Assets Prime - Negative Case'!T56-'Assets Prime - Negative Case'!S56)/'Assets Prime - Negative Case'!S56","v":1.7501789477049404E-2},{"$f":"('Assets Prime - Negative Case'!U56-'Assets Prime - Negative Case'!T56)/'Assets Prime - Negative Case'!T56","v":6.33565024821207E-2},{"$f":"('Assets Prime - Negative Case'!V56-'Assets Prime - Negative Case'!U56)/'Assets Prime - Negative Case'!U56","v":0.21902913334885143},{"$f":"('Assets Prime - Negative Case'!W56-'Assets Prime - Negative Case'!V56)/'Assets Prime - Negative Case'!V56","v":5.1324006354238103E-2},{"$f":"('Assets Prime - Negative Case'!Y56-'Assets Prime - Negative Case'!W56)/'Assets Prime - Negative Case'!W56","v":-0.17330453537831608},{"$f":"('Assets Prime - Negative Case'!Z56-'Assets Prime - Negative Case'!Y56)/'Assets Prime - Negative Case'!Y56","v":1.5986800311426134E-2},{"$f":"('Assets Prime - Negative Case'!AA56-'Assets Prime - Negative Case'!Z56)/'Assets Prime - Negative Case'!Z56","v":2.0548594895946518E-2},{"$f":"('Assets Prime - Negative Case'!AB56-'Assets Prime - Negative Case'!AA56)/'Assets Prime - Negative Case'!AA56","v":1.5824147016421687E-3},{"$f":"('Assets Prime - Negative Case'!AC56-'Assets Prime - Negative Case'!AB56)/'Assets Prime - Negative Case'!AB56","v":-5.514317616089723E-3}]
[null,"","GDP Deflator - approximate",{"$f":"'Assets Prime - Negative Case'!N133","v":4.9495260420366449E-2},{"$f":"'Assets Prime - Negative Case'!O133","v":3.0901707151989255E-2},{"$f":"'Assets Prime - Negative Case'!P133","v":7.5489316379605764E-2},{"$f":"'Assets Prime - Negative Case'!Q133","v":2.7735760749387772E-2},{"$f":"'Assets Prime - Negative Case'!R133","v":4.2219963568204122E-2},{"$f":"'Assets Prime - Negative Case'!S133","v":4.0205682876014004E-2},{"$f":"'Assets Prime - Negative Case'!T133","v":1.9024485273526404E-2},{"$f":"'Assets Prime - Negative Case'!U133","v":1.981037953962983E-2},{"$f":"'Assets Prime - Negative Case'!V133","v":3.5634991769330382E-2},{"$f":"'Assets Prime - Negative Case'!W133","v":3.5692871607480248E-2},{"$f":"'Assets Prime - Negative Case'!Y133","v":3.2491152182461569E-2},{"$f":"'Assets Prime - Negative Case'!Z133","v":3.2653600994472232E-2},{"$f":"'Assets Prime - Negative Case'!AA133","v":3.1431527830425576E-2},{"$f":"'Assets Prime - Negative Case'!AB133","v":3.1431527830425576E-2},{"$f":"'Assets Prime - Negative Case'!AC133","v":3.1431527830425576E-2},null,{"$f":"'Consensus Estimates'!A10","v":"IQ_NI_REPORTED_EST"}]
[null,null,"Real Growth Rate in Gross Assets'",null,{"$f":"E16-E17","v":6.0675591870094206E-2},{"$f":"F16-F17","v":7.9090088654538815E-2},5.6231415278537103E-2,6.9524517191078203E-2,0.24382300730943474,-1.5226957964769999E-3,4.354612294249087E-2,0.18339414157952105,1.5631134746757855E-2,-0.20579568756077765,-1.6666800683046098E-2,-1.0882932934479058E-2,-2.9849113128783408E-2,-3.6945845446515302E-2,null,"2016-02-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T20>$T$18,1001,1002)","v":1001},{"$f":"IF(U20>$T$18,1001,1002)","v":1001},{"$f":"IF(V20>$T$18,1001,1002)","v":1001}]
[null,null,"Goodwill",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()-90","v":"2016-06-16"},{"$f":"TODAY()-30","v":"2016-08-15"},{"$f":"TODAY()-7","v":"2016-09-07"}]
[{"$f":"\"IQ_GW\"","v":"IQ_GW"},{"$f":"\"IQ_GOODWILL_FFIEC\"","v":"IQ_GOODWILL_FFIEC"},"Goodwill",1545.1189999999999,2299.3679999999999,4839.8540000000003,4903,6256,7346,10537,11492,15599,15869,{"$f":"M21","v":15869},{"$f":"N21","v":15869},{"$f":"O21","v":15869},{"$f":"P21","v":15869},{"$f":"Q21","v":15869},null,19574.098580000002,23501.28573,19327.185570000001,{"$f":"'Earnings Prime - Negative Case'!Y5","v":2829.6480000000001}]
[]
[null,null,"   Earnings'",{"$f":"D11","v":1782.2938151675066},{"$f":"E11","v":2044.3715199859721},1811.4947692236001,2175.9629916525714,2237.938505817322,2381.5734685731986,3015.1596785941429,4247.3811642516439,4247.8185518071505,3543.1840871011636,2246.3244540458791,2559.515729813138,2754.4761676850294,2562.4462741495463,2374.6080823612656]
[null,null,"     Net Assets'",{"$f":"D12+D21","v":16051.954162230184},{"$f":"E12+E21","v":18186.474904999763},23216.168839644262,24225.134719130205,27951.88370280894,36227.626873599176,39135.349701974759,42013.169448798275,54544.634572512368,56073.917389756854,46120.626757946447,46549.088588474464,47175.357987169307,47223.619530825774,47056.938877446781]
[null,null,"ROA' wg (with goodwill)",{"$f":"D23/D24","v":0.11103282486073851},0.11241164275458025,7.802729131303808E-2,8.9822534193555917E-2,8.0063960254400574E-2,6.5739151970474946E-2,7.7044403628824573E-2,0.10109642333525813,7.7877844174756433E-2,6.318773954160023E-2,4.8705419070629696E-2,5.4985302772326959E-2,5.8388028945836265E-2,5.426196254348694E-2,5.046244271319051E-2]
[]
[]
[null,null,"Enterprise Value Prime",{"$f":"'Enterprise Value Prime'!N17","v":42319.686980439539},{"$f":"'Enterprise Value Prime'!O17","v":51794.453507613354},{"$f":"'Enterprise Value Prime'!P17","v":43248.269509732934},{"$f":"'Enterprise Value Prime'!Q17","v":56095.64938575065},{"$f":"'Enterprise Value Prime'!R17","v":96062.107804834697},{"$f":"'Enterprise Value Prime'!S17","v":101622.44202943801},{"$f":"'Enterprise Value Prime'!T17","v":111593.17807657999},{"$f":"'Enterprise Value Prime'!U17","v":190207.2019495281},{"$f":"'Enterprise Value Prime'!V17","v":242709.18607672217},{"$f":"'Enterprise Value Prime'!W17","v":242283.62335771922},{"$f":"'Enterprise Value Prime'!X17","v":266698.09789209918}]
[]
[null,null,"Earnings''",{"$f":"'Earnings Prime - Negative Case'!N56","v":1681.3120335462565},{"$f":"'Earnings Prime - Negative Case'!O56","v":1975.6913310638322},{"$f":"'Earnings Prime - Negative Case'!P56","v":1677.31421835216},{"$f":"'Earnings Prime - Negative Case'!Q56","v":1897.8650801768213},{"$f":"'Earnings Prime - Negative Case'!R56","v":1999.810491970522},{"$f":"'Earnings Prime - Negative Case'!S56","v":2016.6369071336187},{"$f":"'Earnings Prime - Negative Case'!T56","v":2760.4288892854429},{"$f":"'Earnings Prime - Negative Case'!U56","v":4057.1780075774041},{"$f":"'Earnings Prime - Negative Case'!V56","v":4066.6885007146507},{"$f":"'Earnings Prime - Negative Case'!W56","v":3268.9693327440436},{"$f":"'Earnings Prime - Negative Case'!Y56","v":1982.5760133379258}]
[null,null,"Book Equity'",{"$f":"'PERFORMANCE METRICS - Negative'!D12-('Enterprise Value Prime'!N12+'Enterprise Value Prime'!N14)+'Enterprise Value Prime'!N16","v":14118.243061790639},{"$f":"'PERFORMANCE METRICS - Negative'!E12-('Enterprise Value Prime'!O12+'Enterprise Value Prime'!O14)+'Enterprise Value Prime'!O16","v":16871.230107386415},{"$f":"'PERFORMANCE METRICS - Negative'!F12-('Enterprise Value Prime'!P12+'Enterprise Value Prime'!P14)+'Enterprise Value Prime'!P16","v":17522.32264991133},{"$f":"'PERFORMANCE METRICS - Negative'!G12-('Enterprise Value Prime'!Q12+'Enterprise Value Prime'!Q14)+'Enterprise Value Prime'!Q16","v":20071.580563379553},{"$f":"'PERFORMANCE METRICS - Negative'!H12-('Enterprise Value Prime'!R12+'Enterprise Value Prime'!R14)+'Enterprise Value Prime'!R16","v":17643.928887974238},{"$f":"'PERFORMANCE METRICS - Negative'!I12-('Enterprise Value Prime'!S12+'Enterprise Value Prime'!S14)+'Enterprise Value Prime'!S16","v":20989.869294161155},{"$f":"'PERFORMANCE METRICS - Negative'!J12-('Enterprise Value Prime'!T12+'Enterprise Value Prime'!T14)+'Enterprise Value Prime'!T16","v":23445.701745394763},{"$f":"'PERFORMANCE METRICS - Negative'!K12-('Enterprise Value Prime'!U12+'Enterprise Value Prime'!U14)+'Enterprise Value Prime'!U16","v":22476.459609270169},{"$f":"'PERFORMANCE METRICS - Negative'!L12-('Enterprise Value Prime'!V12+'Enterprise Value Prime'!V14)+'Enterprise Value Prime'!V16","v":25596.339345790191},{"$f":"'PERFORMANCE METRICS - Negative'!M12-('Enterprise Value Prime'!W12+'Enterprise Value Prime'!W14)+'Enterprise Value Prime'!W16","v":32177.561332037654},{"$f":"'PERFORMANCE METRICS - Negative'!N12-('Enterprise Value Prime'!X12+'Enterprise Value Prime'!X14)+'Enterprise Value Prime'!X16","v":22941.039625847268}]
[null,null,"Market Capitalization",{"$f":"'Enterprise Value Prime'!N15","v":41931.094879999997},{"$f":"'Enterprise Value Prime'!O15","v":52778.576710000001},{"$f":"'Enterprise Value Prime'!P15","v":42394.277320000001},{"$f":"'Enterprise Value Prime'!Q15","v":56845.095229999999},{"$f":"'Enterprise Value Prime'!R15","v":92010.152990000002},{"$f":"'Enterprise Value Prime'!S15","v":93730.684450000001},{"$f":"'Enterprise Value Prime'!T15","v":106440.53012},{"$f":"'Enterprise Value Prime'!U15","v":182162.49210999999},{"$f":"'Enterprise Value Prime'!V15","v":229359.89085},{"$f":"'Enterprise Value Prime'!W15","v":234256.26730000001},{"$f":"'Enterprise Value Prime'!X15","v":259387.51076}]
[]
[null,null,"V/A' - Enterpise Value/Net Assets'",{"$f":"D28/D5","v":2.9172239504466524},{"$f":"E28/E5","v":3.2601564159748522},2.3534789149580195,2.9031807406979833,4.4276651331974852,3.518584409188235,3.9020845342301107,6.2319762114166704,6.2319997797140809,6.0262186590003202,{"$f":"N28/N5","v":8.8159919473435693}]
[null,null,"P/B' - Market Cap/Book Equity'",{"$f":"D32/D31","v":2.9699938368026517},{"$f":"E32/E31","v":3.1283182301504469},2.41944393828489,2.832118529505018,5.2148335880401531,4.4655201581495065,4.539873929809211,{"$f":"K32/K31","v":8.1045901034551306},8.960652058542216,7.2801125257047454,11.30670252919805]
[null,{"$f":"\"IQ_PTBV\"","v":"IQ_PTBV"},"Traditional Tangible P/B Equity",10.092219999999999,11.8042,4.4795400000000001,7.0052899999999996,5.2382799999999996,4.5099900000000002,4.6679199999999996,5.7373399999999997,4.5850299999999997,5.5419,4.7889900000000001]
[]
[null,null,"Forward V/E' - Enterprise Value - Earnings'",{"$f":"D28/E6","v":20.700585273624789},28.592107682327047,19.875461887744382,25.065768893977651,40.335563471987086,33.703834244964696,26.273407956839648,44.777619295581303,68.500303712780934,{"$f":"M28/N6","v":107.85780429952565},{"$f":"IF(S1=\"Q4\",N28/N11,IF(S1=\"Q1\",N28/(0.75*N11+0.25*O11),IF(S1=\"Q2\",N28/(N11*0.5+O11*0.5),IF(S1=\"Q3\",N28/(N11*0.25+O11*0.75),N28/O11))))","v":118.72643660702992}]
[null,null,"Forward P/E' - Market Cap/Earnings''",{"$f":"D32/D30","v":24.939507981488781},{"$f":"E32/E30","v":26.713978990625428},25.275095659565395,29.952126641533351,46.009436073783867,46.478711223839355,38.559417535857229,44.898816805617976,56.399670348415903,71.660588844790482,130.8335766270506]
[null,{"$f":"\"IQ_PE_EXCL_FWD\"","v":"IQ_PE_EXCL_FWD"},"Traditional NTM P/E",35.367130000000003,35.382849999999998,14.721360000000001,24.051490000000001,18.551590000000001,15.37513,16.023289999999999,22.5505,18.385480000000001,23.989180000000001,20.231349999999999]
[]
[null,null,"Historic V/E' - Enterprise Value - Earnings'",{"$f":"D28/D11","v":23.744506444613442},25.335147257367758,23.87435517038174,25.779689085221008,42.924373281540042,42.670294815771541,37.010702573673228,44.782230413041148,57.137371362876678,68.380196287216393,{"$f":"N28/SUM('Quarterly Earnings Prime'!J40:M40)","v":60.509276265409994}]
[null,null,"Historic P/E' - Market Cap/Earnings''"]
[null,{"$f":"\"IQ_PE_EXCL\"","v":"IQ_PE_EXCL"},"Traditional TTM P/E",58.494459999999997,54.081760000000003,19.365469999999998,40.029910000000001,24.127230000000001,22.01671,22.166239999999998,32.200389999999999,28.22522,34.851579999999998,29.474229999999999]
[]
[null,{"$f":"\"IQ_DIVIDEND_YIELD\"","v":"IQ_DIVIDEND_YIELD"},"Dividend Yield",0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"High Enterprise Value",{"$f":"'Enterprise Value Prime'!N25","v":42319.686980439539},{"$f":"'Enterprise Value Prime'!O25","v":58917.440917613356},{"$f":"'Enterprise Value Prime'!P25","v":54269.959689732932},{"$f":"'Enterprise Value Prime'!Q25","v":56095.64938575065},{"$f":"'Enterprise Value Prime'!R25","v":104431.97122483469},{"$f":"'Enterprise Value Prime'!S25","v":109848.944759438},{"$f":"'Enterprise Value Prime'!T25","v":129237.15324658},{"$f":"'Enterprise Value Prime'!U25","v":202311.91872952812},{"$f":"'Enterprise Value Prime'!V25","v":242709.18607672217},{"$f":"'Enterprise Value Prime'!W25","v":259576.48285771921},{"$f":"'Enterprise Value Prime'!X25","v":266698.09789209918}]
[null,null,"Low Enterprise Value",{"$f":"'Enterprise Value Prime'!N26","v":30741.655540439544},{"$f":"'Enterprise Value Prime'!O26","v":40946.97167761335},{"$f":"'Enterprise Value Prime'!P26","v":33998.386529732932},{"$f":"'Enterprise Value Prime'!Q26","v":39090.959345750649},{"$f":"'Enterprise Value Prime'!R26","v":57779.104344834697},{"$f":"'Enterprise Value Prime'!S26","v":78322.294999438003},{"$f":"'Enterprise Value Prime'!T26","v":97587.994036579999},{"$f":"'Enterprise Value Prime'!U26","v":116781.0160995281},{"$f":"'Enterprise Value Prime'!V26","v":172271.37206672216},{"$f":"'Enterprise Value Prime'!W26","v":200489.9730377192},{"$f":"'Enterprise Value Prime'!X26","v":199773.20411209916}]
[null,null,"High EV/IC'",{"$f":"D48/D5","v":2.9172239504466524},{"$f":"E48/E5","v":3.7085066066416221},2.9532558711202137,2.9031807406979833,4.8134463041629418,3.8034195663628427,4.5190423431200992,6.6285768986972364,6.2319997797140809,6.4563366799468271,8.8159919473435693]
[null,null,"Low EV/IC'",{"$f":"D49/D5","v":2.1191152444110029},{"$f":"E49/E5","v":2.5773711930349701},1.85011994115307,2.0231180412507932,2.6631367099996992,2.7118380603079104,3.4123645263992772,3.8262300628892247,4.4233807962731317,4.9867027730493163,6.6037177342743405]
[null,null,"High Forward PE'",{"$f":"D48/E$6","v":20.700585273624789},{"$f":"E48/F$6","v":32.524212555615136},24.94066300664273,25.065768893977651,43.849989346497011,36.432214698047595,30.427491258451866,47.627250613955368,68.500303712780934,115.55609537624595,{"$f":"IF(ISERROR(N48/SUM('Quarterly Earnings Prime'!N40:Q40)),IF(S1=\"Q4\",N48/N6,IF(S1=\"Q1\",N48/(0.75*N6+0.25*O6),IF(S1=\"Q2\",N48/(N6*0.5+O6*0.5),IF(S1=\"Q3\",N48/(N6*0.25+O6*0.75),N48/O6)))),N48/SUM('Quarterly Earnings Prime'!N40:Q40))","v":-2297.8019665328047}]
[null,null,"Low Forward PE'",{"$f":"D49/E$6","v":15.037215711482071},22.603969038874492,15.624524249795392,17.467396554524253,24.26089520532414,25.976168212741815,22.976038707789076,27.491997286429743,48.620497222786135,89.252455350612664,{"$f":"IF(ISERROR(N49/SUM('Quarterly Earnings Prime'!N40:Q40)),IF(S1=\"Q4\",N49/N6,IF(S1=\"Q1\",N49/(0.75*N6+0.25*O6),IF(S1=\"Q2\",N49/(N6*0.5+O6*0.5),IF(S1=\"Q3\",N49/(N6*0.25+O6*0.75),N49/O6)))),N49/SUM('Quarterly Earnings Prime'!N40:Q40))","v":-1721.1943575805296}]

{"sheet":"Assets Prime - Negative Case","index":29,"n_rows":182,"n_cols":29,"rows_kept":182,"cut":false,"hidden":true,"merged":[]}
[null," ",{"$f":"'Earnings Prime - Negative Case'!C1","v":"PSE:JFC"},{"$f":"'Earnings Prime - Negative Case'!D1","v":1996},{"$f":"'Earnings Prime - Negative Case'!E1","v":1997},{"$f":"'Earnings Prime - Negative Case'!F1","v":1998},{"$f":"'Earnings Prime - Negative Case'!G1","v":1999},{"$f":"'Earnings Prime - Negative Case'!H1","v":2000},{"$f":"'Earnings Prime - Negative Case'!I1","v":2001},{"$f":"'Earnings Prime - Negative Case'!J1","v":2002},{"$f":"'Earnings Prime - Negative Case'!K1","v":2003},{"$f":"'Earnings Prime - Negative Case'!L1","v":2004},{"$f":"'Earnings Prime - Negative Case'!M1","v":2005},{"$f":"'Earnings Prime - Negative Case'!N1","v":2006},{"$f":"'Earnings Prime - Negative Case'!O1","v":2007},{"$f":"'Earnings Prime - Negative Case'!P1","v":2008},{"$f":"'Earnings Prime - Negative Case'!Q1","v":2009},{"$f":"'Earnings Prime - Negative Case'!R1","v":2010},{"$f":"'Earnings Prime - Negative Case'!S1","v":2011},{"$f":"'Earnings Prime - Negative Case'!T1","v":2012},{"$f":"'Earnings Prime - Negative Case'!U1","v":2013},{"$f":"'Earnings Prime - Negative Case'!V1","v":2014},{"$f":"'Earnings Prime - Negative Case'!W1","v":2015},{"$f":"'Earnings Prime - Negative Case'!X1","v":"Q4 2015"},{"$f":"'Earnings Prime - Negative Case'!Y1","v":"2016E"},{"$f":"'Earnings Prime - Negative Case'!Z1","v":"2017E"},{"$f":"'Earnings Prime - Negative Case'!AA1","v":"2018E"},{"$f":"'Earnings Prime - Negative Case'!AB1","v":"2019E"},{"$f":"'Earnings Prime - Negative Case'!AC1","v":"2020E"}]
["IQ_INDUSTRY_GROUP",null,"Software and Services",{"$f":"'Earnings Prime - Negative Case'!D2","v":981},{"$f":"'Earnings Prime - Negative Case'!E2","v":982},{"$f":"'Earnings Prime - Negative Case'!F2","v":983},{"$f":"'Earnings Prime - Negative Case'!G2","v":984},{"$f":"'Earnings Prime - Negative Case'!H2","v":985},{"$f":"'Earnings Prime - Negative Case'!I2","v":986},{"$f":"'Earnings Prime - Negative Case'!J2","v":987},{"$f":"'Earnings Prime - Negative Case'!K2","v":988},{"$f":"'Earnings Prime - Negative Case'!L2","v":989},{"$f":"'Earnings Prime - Negative Case'!M2","v":990},{"$f":"'Earnings Prime - Negative Case'!N2","v":991},{"$f":"'Earnings Prime - Negative Case'!O2","v":992},{"$f":"'Earnings Prime - Negative Case'!P2","v":993},{"$f":"'Earnings Prime - Negative Case'!Q2","v":994},{"$f":"'Earnings Prime - Negative Case'!R2","v":995},{"$f":"'Earnings Prime - Negative Case'!S2","v":996},{"$f":"'Earnings Prime - Negative Case'!T2","v":997},{"$f":"'Earnings Prime - Negative Case'!U2","v":998},{"$f":"'Earnings Prime - Negative Case'!V2","v":999},{"$f":"'Earnings Prime - Negative Case'!W2","v":1000},500]
["IQ_INDUSTRY","","Internet Software and Services","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,{"$f":"'Earnings Prime - Negative Case'!D4","v":""},{"$f":"'Earnings Prime - Negative Case'!E4","v":""},{"$f":"'Earnings Prime - Negative Case'!F4","v":""},{"$f":"'Earnings Prime - Negative Case'!G4","v":""},{"$f":"'Earnings Prime - Negative Case'!H4","v":""},{"$f":"'Earnings Prime - Negative Case'!I4","v":""},{"$f":"'Earnings Prime - Negative Case'!J4","v":""},{"$f":"'Earnings Prime - Negative Case'!K4","v":""},{"$f":"'Earnings Prime - Negative Case'!L4","v":""},{"$f":"'Earnings Prime - Negative Case'!M4","v":""},{"$f":"'Earnings Prime - Negative Case'!N4","v":""},{"$f":"'Earnings Prime - Negative Case'!O4","v":""},{"$f":"'Earnings Prime - Negative Case'!P4","v":""},{"$f":"'Earnings Prime - Negative Case'!Q4","v":""},{"$f":"'Earnings Prime - Negative Case'!R4","v":""},{"$f":"'Earnings Prime - Negative Case'!S4","v":""},{"$f":"'Earnings Prime - Negative Case'!T4","v":""},{"$f":"'Earnings Prime - Negative Case'!U4","v":""},{"$f":"'Earnings Prime - Negative Case'!V4","v":""},{"$f":"'Earnings Prime - Negative Case'!W4","v":""},{"$f":"'Earnings Prime - Negative Case'!X4","v":""}]
[null,"","Cash & Short-Term Investments",{"$f":"D71","v":480.82292000000001},{"$f":"E71","v":576.47082999999998},835.40598,1713.0934299999999,1217.5173600000001,1279.42641,2396.6181999999999,2922.2130200000001,3409.2501200000002,2889.5383499999998,4452.4438,5575.9430899999998,6878.8510699999997,{"$f":"Q71","v":8977.2584000000006},8170.4893000000002,6655.3128800000004,8848.5915800000002,9903.8770700000005,7618.4732700000004,12419.87664,14353.79845,14353.79845,13886.030924031244,13433.507199841724,12995.730506108544,12572.220260498325]
[null,null,"   Excess Cash",{"$f":"D72","v":0},{"$f":"E72","v":0},0,0,0,0,0,756.17860599999995,783.31980699999986,0,1061.3220319999996,1706.5769159999991,2489.6951749999998,4117.3448814301119,2715.4208952702506,399.8201739999995,1670.0261799681075,1830.4909369738732,0,2236.8862575976359,12026.835206624843,12026.835206624843,11635.317041709028,11146.210749316271,10708.22665707715,10284.513540134671]
[null,null,"Operating Cash & Short-Term Investments",{"$f":"D5-D6","v":480.82292000000001},{"$f":"E73","v":576.47082999999998},835.40598,1713.0934299999999,1217.5173600000001,1279.42641,2396.6181999999999,2166.0344140000002,2625.9303130000003,2889.5383499999998,3391.1217680000004,3869.3661740000007,4389.1558949999999,4859.9135185698888,5455.0684047297491,6255.4927060000009,7178.5654000318928,8073.386133026127,7618.4732700000004,10182.990382402364,2326.9632433751576,2326.9632433751576,2250.7138823222158,2287.2964505254531,2287.5038490313946,2287.7067203636543]
["IQ_AR","","Accounts Receivable",{"$f":"'Assets Prime'!D8","v":579.08968000000004},{"$f":"'Assets Prime'!E8","v":588.49900000000002},{"$f":"'Assets Prime'!F8","v":682.17055000000005},{"$f":"'Assets Prime'!G8","v":816.22568999999999},{"$f":"'Assets Prime'!H8","v":838.54850999999996},{"$f":"'Assets Prime'!I8","v":860.04220999999995},{"$f":"'Assets Prime'!J8","v":860.05971999999997},{"$f":"'Assets Prime'!K8","v":876.44219999999996},{"$f":"'Assets Prime'!L8","v":1143.6736800000001},{"$f":"'Assets Prime'!M8","v":1408.07689},{"$f":"'Assets Prime'!N8","v":1488.42696},{"$f":"'Assets Prime'!O8","v":1818.34664},{"$f":"'Assets Prime'!P8","v":1805.1404600000001},{"$f":"'Assets Prime'!Q8","v":1754.5305499999999},{"$f":"'Assets Prime'!R8","v":1837.71135},{"$f":"'Assets Prime'!S8","v":2388.6170499999998},{"$f":"'Assets Prime'!T8","v":2454.6255000000001},{"$f":"'Assets Prime'!U8","v":2853.8971700000002},{"$f":"'Assets Prime'!V8","v":7270.2621799999997},{"$f":"'Assets Prime'!W8","v":5055.1388800000004},{"$f":"'Assets Prime'!X8","v":3130.1343499999998},{"$f":"W8*(1+'Consensus Estimates'!E$16)","v":1155.9436569074992},{"$f":"Y8*(1+'Consensus Estimates'!F$16)","v":1118.2732864871246},{"$f":"Z8*(1+'Consensus Estimates'!G$16)","v":1136.5316284751625},{"$f":"AA8*(1+'Consensus Estimates'!H$16)","v":1136.5316284751625},{"$f":"AB8*(1+'Consensus Estimates'!I$16)","v":1136.5316284751625}]
[null,null,"   Financial Subsidiary Receivable"]
[null,null,"Accounts Receivable - Adj",{"$f":"D8-D9","v":579.08968000000004},588.49900000000002,682.17055000000005,816.22568999999999,838.54850999999996,860.04220999999995,860.05971999999997,876.44219999999996,1143.6736800000001,1408.07689,1488.42696,1818.34664,1805.1404600000001,{"$f":"Q8-Q9","v":1754.5305499999999},1837.71135,2388.6170499999998,2454.6255000000001,2853.8971700000002,7270.2621799999997,5055.1388800000004,3130.1343499999998,1155.9436569074992,1118.2732864871246,1136.5316284751625,1136.5316284751625,1136.5316284751625]
["IQ_INVENTORY","","Inventory",{"$f":"'Assets Prime'!D11","v":323.01920000000001},{"$f":"'Assets Prime'!E11","v":436.42757999999998},{"$f":"'Assets Prime'!F11","v":568.98294999999996},{"$f":"'Assets Prime'!G11","v":674.49712999999997},{"$f":"'Assets Prime'!H11","v":897.67291999999998},{"$f":"'Assets Prime'!I11","v":1088.9000599999999},{"$f":"'Assets Prime'!J11","v":818.34209999999996},{"$f":"'Assets Prime'!K11","v":880.98488999999995},{"$f":"'Assets Prime'!L11","v":1105.39706},{"$f":"'Assets Prime'!M11","v":1380.0601899999999},{"$f":"'Assets Prime'!N11","v":1266.3427799999999},{"$f":"'Assets Prime'!O11","v":1629.4280200000001},{"$f":"'Assets Prime'!P11","v":2727.46441},{"$f":"'Assets Prime'!Q11","v":1729.4094249999998},{"$f":"'Assets Prime'!R11","v":2134.4671550000003},{"$f":"'Assets Prime'!S11","v":2860.1032799999998},{"$f":"'Assets Prime'!T11","v":2629.743481},{"$f":"'Assets Prime'!U11","v":3560.4321319999999},{"$f":"'Assets Prime'!V11","v":5971.8139940000001},{"$f":"'Assets Prime'!W11","v":5478.4163099999996},{"$f":"'Assets Prime'!X11","v":4895.9354599999997},{"$f":"W11*(1+'Consensus Estimates'!E$16)","v":1252.7332549651112},{"$f":"Y11*(1+'Consensus Estimates'!F$16)","v":1211.9086650549875},{"$f":"Z11*(1+'Consensus Estimates'!G$16)","v":1231.695816489455},{"$f":"AA11*(1+'Consensus Estimates'!H$16)","v":1231.695816489455},{"$f":"AB11*(1+'Consensus Estimates'!I$16)","v":1231.695816489455}]
["IQ_LIFOR",null,"    LIFO Reserve",{"$f":"'Assets Prime'!D12","v":0},{"$f":"'Assets Prime'!E12","v":0},{"$f":"'Assets Prime'!F12","v":0},{"$f":"'Assets Prime'!G12","v":0},{"$f":"'Assets Prime'!H12","v":0},{"$f":"'Assets Prime'!I12","v":0},{"$f":"'Assets Prime'!J12","v":0},{"$f":"'Assets Prime'!K12","v":0},{"$f":"'Assets Prime'!L12","v":0},{"$f":"'Assets Prime'!M12","v":0},{"$f":"'Assets Prime'!N12","v":0},{"$f":"'Assets Prime'!O12","v":0},{"$f":"'Assets Prime'!P12","v":0},{"$f":"'Assets Prime'!Q12","v":0},{"$f":"'Assets Prime'!R12","v":0},{"$f":"'Assets Prime'!S12","v":0},{"$f":"'Assets Prime'!T12","v":0},{"$f":"'Assets Prime'!U12","v":0},{"$f":"'Assets Prime'!V12","v":0},{"$f":"'Assets Prime'!W12","v":0},{"$f":"'Assets Prime'!X12","v":0},{"$f":"W12*(1+'Consensus Estimates'!E$16)","v":0},{"$f":"Y12*(1+'Consensus Estimates'!F$16)","v":0},{"$f":"Z12*(1+'Consensus Estimates'!G$16)","v":0},{"$f":"AA12*(1+'Consensus Estimates'!H$16)","v":0},{"$f":"AB12*(1+'Consensus Estimates'!I$16)","v":0}]
[null,null,"Inventory - Adj",{"$f":"SUM(D11:D12)","v":323.01920000000001},436.42757999999998,568.98294999999996,674.49712999999997,897.67291999999998,1088.9000599999999,818.34209999999996,880.98488999999995,1105.39706,1380.0601899999999,1266.3427799999999,1629.4280200000001,2727.46441,{"$f":"SUM(Q11:Q12)","v":1729.4094249999998},2134.4671550000003,2860.1032799999998,2629.743481,3560.4321319999999,5971.8139940000001,5478.4163099999996,4895.9354599999997,1252.7332549651112,1211.9086650549875,1231.695816489455,1231.695816489455,1231.695816489455]
["IQ_OTHER_CA","","Other Current Assets",{"$f":"'Assets Prime'!D14","v":116.63576999999999},{"$f":"'Assets Prime'!E14","v":339.24185},{"$f":"'Assets Prime'!F14","v":433.62052999999997},{"$f":"'Assets Prime'!G14","v":347.57429000000002},{"$f":"'Assets Prime'!H14","v":546.06491000000005},{"$f":"'Assets Prime'!I14","v":82.017319999999998},{"$f":"'Assets Prime'!J14","v":112.83408},{"$f":"'Assets Prime'!K14","v":395.74534999999997},{"$f":"'Assets Prime'!L14","v":479.98462999999998},{"$f":"'Assets Prime'!M14","v":702.98798999999997},{"$f":"'Assets Prime'!N14","v":450.86505},{"$f":"'Assets Prime'!O14","v":1142.7799399999999},{"$f":"'Assets Prime'!P14","v":517.09322999999995},{"$f":"'Assets Prime'!Q14","v":240.15872999999999},{"$f":"'Assets Prime'!R14","v":784.3605},{"$f":"'Assets Prime'!S14","v":1354.9147},{"$f":"'Assets Prime'!T14","v":662.84258},{"$f":"'Assets Prime'!U14","v":953.08784000000003},{"$f":"'Assets Prime'!V14","v":1679.37895},{"$f":"'Assets Prime'!W14","v":2466.7575900000002},{"$f":"'Assets Prime'!X14","v":1833.35573},{"$f":"W14*(1+'Consensus Estimates'!E$16)","v":564.06616256780853},{"$f":"Y14*(1+'Consensus Estimates'!F$16)","v":545.68414095407786},{"$f":"Z14*(1+'Consensus Estimates'!G$16)","v":554.59366940600603},{"$f":"AA14*(1+'Consensus Estimates'!H$16)","v":554.59366940600603},{"$f":"AB14*(1+'Consensus Estimates'!I$16)","v":554.59366940600603}]
["IQ_PREPAID_EXP",null,"Prepaid Expenses",{"$f":"'Assets Prime'!D15","v":212.8811},{"$f":"'Assets Prime'!E15","v":138.68903},{"$f":"'Assets Prime'!F15","v":116.63855},{"$f":"'Assets Prime'!G15","v":189.62691000000001},{"$f":"'Assets Prime'!H15","v":171.86627999999999},{"$f":"'Assets Prime'!I15","v":295.79646000000002},{"$f":"'Assets Prime'!J15","v":245.07745},{"$f":"'Assets Prime'!K15","v":125.32078},{"$f":"'Assets Prime'!L15","v":268.32697000000002},{"$f":"'Assets Prime'!M15","v":312.39141999999998},{"$f":"'Assets Prime'!N15","v":221.34331},{"$f":"'Assets Prime'!O15","v":222.27598},{"$f":"'Assets Prime'!P15","v":395.81765000000001},{"$f":"'Assets Prime'!Q15","v":509.91030999999998},{"$f":"'Assets Prime'!R15","v":518.97032000000002},{"$f":"'Assets Prime'!S15","v":0},{"$f":"'Assets Prime'!T15","v":751.36465999999996},{"$f":"'Assets Prime'!U15","v":909.46759999999995},{"$f":"'Assets Prime'!V15","v":1191.1577299999999},{"$f":"'Assets Prime'!W15","v":1526.00974},{"$f":"'Assets Prime'!X15","v":1789.5892100000001},{"$f":"W15*(1+'Consensus Estimates'!E$16)","v":348.94813400894373},{"$f":"Y15*(1+'Consensus Estimates'!F$16)","v":337.57646776287226},{"$f":"Z15*(1+'Consensus Estimates'!G$16)","v":343.08816751462996},{"$f":"AA15*(1+'Consensus Estimates'!H$16)","v":343.08816751462996},{"$f":"AB15*(1+'Consensus Estimates'!I$16)","v":343.08816751462996}]
["IQ_OTHER_RECEIV",null,"Other Receivables",{"$f":"'Assets Prime'!D16","v":0},{"$f":"'Assets Prime'!E16","v":0},{"$f":"'Assets Prime'!F16","v":0},{"$f":"'Assets Prime'!G16","v":0},{"$f":"'Assets Prime'!H16","v":0},{"$f":"'Assets Prime'!I16","v":255.06522000000001},{"$f":"'Assets Prime'!J16","v":631.90027999999995},{"$f":"'Assets Prime'!K16","v":122.31513},{"$f":"'Assets Prime'!L16","v":41.198210000000003},{"$f":"'Assets Prime'!M16","v":91.800550000000001},{"$f":"'Assets Prime'!N16","v":626.26921000000004},{"$f":"'Assets Prime'!O16","v":20.30677},{"$f":"'Assets Prime'!P16","v":441.00711000000001},{"$f":"'Assets Prime'!Q16","v":671.06605999999999},{"$f":"'Assets Prime'!R16","v":126.47448},{"$f":"'Assets Prime'!S16","v":175.3},{"$f":"'Assets Prime'!T16","v":276.0136},{"$f":"'Assets Prime'!U16","v":203.46141},{"$f":"'Assets Prime'!V16","v":290.30533600000001},{"$f":"'Assets Prime'!W16","v":222.96664999999999},{"$f":"'Assets Prime'!X16","v":246.74889999999999},{"$f":"W16*(1+'Consensus Estimates'!E$16)","v":50.985124422420299},{"$f":"Y16*(1+'Consensus Estimates'!F$16)","v":49.323600081294778},{"$f":"Z16*(1+'Consensus Estimates'!G$16)","v":50.128919469004089},{"$f":"AA16*(1+'Consensus Estimates'!H$16)","v":50.128919469004089},{"$f":"AB16*(1+'Consensus Estimates'!I$16)","v":50.128919469004089}]
[null,null,"Other Current Assets - Adj",{"$f":"SUM(D14:D16)","v":329.51686999999998},477.93088,550.25907999999993,537.20119999999997,717.93119000000002,632.87900000000002,989.81180999999992,643.38125999999988,789.50981000000002,1107.1799599999999,1298.47757,1385.3626899999997,1353.9179899999999,{"$f":"SUM(Q14:Q16)","v":1421.1351},1429.8053000000002,1530.2147,1690.22084,2066.01685,3160.8420160000001,4215.73398,3869.6938400000004,963.99942099917257,932.58420879824496,947.81075638964012,947.81075638964012,947.81075638964012]
[null,"","Current Assets",{"$f":"D7+D10+D13+D17","v":1712.44867},2079.3282899999999,2636.8185599999997,3741.0174499999998,3671.6699799999997,3861.2476799999999,5064.8318300000001,4566.842764,5664.5108630000013,6784.8553900000006,7444.3690780000006,8702.5035239999997,10275.678755000001,{"$f":"Q7+Q10+Q13+Q17","v":9764.9885935698876},10857.052209729749,13034.427736000001,13953.155221031891,16553.732285026126,24021.391459999999,24932.279552402364,14222.726893375158,5699.639576246941,5513.4800426625725,5603.3346518797107,5603.5420503856521,5603.7449217179119]
[null,"",""]
["IQ_AP","","Accounts Payable",{"$f":"'Assets Prime'!D20","v":1333.6051399999999},{"$f":"'Assets Prime'!E20","v":629.20335},{"$f":"'Assets Prime'!F20","v":781.62572999999998},{"$f":"'Assets Prime'!G20","v":1217.92814},{"$f":"'Assets Prime'!H20","v":1251.3126299999999},{"$f":"'Assets Prime'!I20","v":1166.30035},{"$f":"'Assets Prime'!J20","v":1510.9824100000001},{"$f":"'Assets Prime'!K20","v":1701.21001},{"$f":"'Assets Prime'!L20","v":1887.6539499999999},{"$f":"'Assets Prime'!M20","v":2083.80107},{"$f":"'Assets Prime'!N20","v":2813.6544100000001},{"$f":"'Assets Prime'!O20","v":2257.2556300000001},{"$f":"'Assets Prime'!P20","v":3508.73155},{"$f":"'Assets Prime'!Q20","v":3720.4131499999999},{"$f":"'Assets Prime'!R20","v":3601.6004499999999},{"$f":"'Assets Prime'!S20","v":10165.594870000001},{"$f":"'Assets Prime'!T20","v":4717.0644400000001},{"$f":"'Assets Prime'!U20","v":6006.6398399999998},{"$f":"'Assets Prime'!V20","v":6575.8662000000004},{"$f":"'Assets Prime'!W20","v":9433.7667299999994},{"$f":"'Assets Prime'!X20","v":9083.7428600000003},{"$f":"W20*(1+'Consensus Estimates'!E$16)","v":2157.1915373942206},{"$f":"Y20*(1+'Consensus Estimates'!F$16)","v":2086.8920865552941},{"$f":"Z20*(1+'Consensus Estimates'!G$16)","v":2120.9653223813521},{"$f":"AA20*(1+'Consensus Estimates'!H$16)","v":2120.9653223813521},{"$f":"AB20*(1+'Consensus Estimates'!I$16)","v":2120.9653223813521}]
["IQ_INC_TAX_PAY_CURRENT","","Income Taxes Payable",{"$f":"'Assets Prime'!D21","v":0},{"$f":"'Assets Prime'!E21","v":5.5147000000000004},{"$f":"'Assets Prime'!F21","v":101.14766},{"$f":"'Assets Prime'!G21","v":46.391849999999998},{"$f":"'Assets Prime'!H21","v":65.94417},{"$f":"'Assets Prime'!I21","v":20.828849999999999},{"$f":"'Assets Prime'!J21","v":5.4493200000000002},{"$f":"'Assets Prime'!K21","v":7.7666199999999996},{"$f":"'Assets Prime'!L21","v":11.42676},{"$f":"'Assets Prime'!M21","v":13.519909999999999},{"$f":"'Assets Prime'!N21","v":8.8503500000000006},{"$f":"'Assets Prime'!O21","v":83.725089999999994},{"$f":"'Assets Prime'!P21","v":82.483159999999998},{"$f":"'Assets Prime'!Q21","v":135.93425999999999},{"$f":"'Assets Prime'!R21","v":167.75149999999999},{"$f":"'Assets Prime'!S21","v":154.71708000000001},{"$f":"'Assets Prime'!T21","v":78.958190000000002},{"$f":"'Assets Prime'!U21","v":154.74454},{"$f":"'Assets Prime'!V21","v":181.82912999999999},{"$f":"'Assets Prime'!W21","v":235.98},{"$f":"'Assets Prime'!X21","v":247.6157},{"$f":"W21*(1+'Consensus Estimates'!E$16)","v":53.960848679400002},{"$f":"Y21*(1+'Consensus Estimates'!F$16)","v":52.202350204319529},{"$f":"Z21*(1+'Consensus Estimates'!G$16)","v":53.054671702228042},{"$f":"AA21*(1+'Consensus Estimates'!H$16)","v":53.054671702228042},{"$f":"AB21*(1+'Consensus Estimates'!I$16)","v":53.054671702228042}]
["IQ_AE",null,"    Accrued Expenses, Total",{"$f":"'Assets Prime'!D22","v":0},{"$f":"'Assets Prime'!E22","v":909.96037000000001},{"$f":"'Assets Prime'!F22","v":885.38558},{"$f":"'Assets Prime'!G22","v":999.44078999999999},{"$f":"'Assets Prime'!H22","v":1287.9754499999999},{"$f":"'Assets Prime'!I22","v":1462.7371900000001},{"$f":"'Assets Prime'!J22","v":1505.0813700000001},{"$f":"'Assets Prime'!K22","v":1979.36303},{"$f":"'Assets Prime'!L22","v":2388.0888300000001},{"$f":"'Assets Prime'!M22","v":2633.8008100000002},{"$f":"'Assets Prime'!N22","v":1762.2548899999999},{"$f":"'Assets Prime'!O22","v":2294.2456299999999},{"$f":"'Assets Prime'!P22","v":2491.7033900000001},{"$f":"'Assets Prime'!Q22","v":4508.9015399999998},{"$f":"'Assets Prime'!R22","v":4886.9298699999999},{"$f":"'Assets Prime'!S22","v":0},{"$f":"'Assets Prime'!T22","v":5986.4840100000001},{"$f":"'Assets Prime'!U22","v":7256.5593699999999},{"$f":"'Assets Prime'!V22","v":8542.9685700000009},{"$f":"'Assets Prime'!W22","v":8669.55746},{"$f":"'Assets Prime'!X22","v":8660.8967100000009},{"$f":"W22*(1+'Consensus Estimates'!E$16)","v":1982.4420638038116},{"$f":"Y22*(1+'Consensus Estimates'!F$16)","v":1917.8374211517541},{"$f":"Z22*(1+'Consensus Estimates'!G$16)","v":1949.150457004416},{"$f":"AA22*(1+'Consensus Estimates'!H$16)","v":1949.150457004416},{"$f":"AB22*(1+'Consensus Estimates'!I$16)","v":1949.150457004416}]
["IQ_OTHER_CL","","Other Current Liabilities",{"$f":"'Assets Prime'!D23","v":16.81081},{"$f":"'Assets Prime'!E23","v":128.50438},{"$f":"'Assets Prime'!F23","v":165.68167000000003},{"$f":"'Assets Prime'!G23","v":302.75909000000001},{"$f":"'Assets Prime'!H23","v":405.10975999999999},{"$f":"'Assets Prime'!I23","v":457.27449000000001},{"$f":"'Assets Prime'!J23","v":503.69670000000002},{"$f":"'Assets Prime'!K23","v":450.43691999999999},{"$f":"'Assets Prime'!L23","v":1113.46785},{"$f":"'Assets Prime'!M23","v":1460.02403},{"$f":"'Assets Prime'!N23","v":1731.5027400000001},{"$f":"'Assets Prime'!O23","v":2721.1555200000003},{"$f":"'Assets Prime'!P23","v":2421.3339500000002},{"$f":"'Assets Prime'!Q23","v":909.86579000000006},{"$f":"'Assets Prime'!R23","v":854.36767000000009},{"$f":"'Assets Prime'!S23","v":104.76317999999998},{"$f":"'Assets Prime'!T23","v":1265.88607},{"$f":"'Assets Prime'!U23","v":1094.3936800000001},{"$f":"'Assets Prime'!V23","v":1209.73642},{"$f":"'Assets Prime'!W23","v":1518.5739100000001},{"$f":"'Assets Prime'!X23","v":1395.5020199999999},{"$f":"W23*(1+'Consensus Estimates'!E$16)","v":347.24780475461824},{"$f":"Y23*(1+'Consensus Estimates'!F$16)","v":335.93154954217658},{"$f":"Z23*(1+'Consensus Estimates'!G$16)","v":341.41639228162904},{"$f":"AA23*(1+'Consensus Estimates'!H$16)","v":341.41639228162904},{"$f":"AB23*(1+'Consensus Estimates'!I$16)","v":341.41639228162904}]
["IQ_PENSION_CL",null,"        Current Pension Liabilities",{"$f":"'Assets Prime'!D24","v":0},{"$f":"'Assets Prime'!E24","v":0},{"$f":"'Assets Prime'!F24","v":0},{"$f":"'Assets Prime'!G24","v":0},{"$f":"'Assets Prime'!H24","v":0},{"$f":"'Assets Prime'!I24","v":0},{"$f":"'Assets Prime'!J24","v":0},{"$f":"'Assets Prime'!K24","v":0},{"$f":"'Assets Prime'!L24","v":0},{"$f":"'Assets Prime'!M24","v":0},{"$f":"'Assets Prime'!N24","v":0},{"$f":"'Assets Prime'!O24","v":0},{"$f":"'Assets Prime'!P24","v":0},{"$f":"'Assets Prime'!Q24","v":0},{"$f":"'Assets Prime'!R24","v":0},{"$f":"'Assets Prime'!S24","v":0},{"$f":"'Assets Prime'!T24","v":0},{"$f":"'Assets Prime'!U24","v":0},{"$f":"'Assets Prime'!V24","v":0},{"$f":"'Assets Prime'!W24","v":0},{"$f":"'Assets Prime'!X24","v":0},{"$f":"W24*(1+'Consensus Estimates'!E$16)","v":0},{"$f":"Y24*(1+'Consensus Estimates'!F$16)","v":0},{"$f":"Z24*(1+'Consensus Estimates'!G$16)","v":0},{"$f":"AA24*(1+'Consensus Estimates'!H$16)","v":0},{"$f":"AB24*(1+'Consensus Estimates'!I$16)","v":0}]
["IQ_OPEB_CL_DOM",null,"        Current Postretirement Liability",{"$f":"'Assets Prime'!D25","v":0},{"$f":"'Assets Prime'!E25","v":0},{"$f":"'Assets Prime'!F25","v":0},{"$f":"'Assets Prime'!G25","v":0},{"$f":"'Assets Prime'!H25","v":0},{"$f":"'Assets Prime'!I25","v":0},{"$f":"'Assets Prime'!J25","v":0},{"$f":"'Assets Prime'!K25","v":0},{"$f":"'Assets Prime'!L25","v":0},{"$f":"'Assets Prime'!M25","v":0},{"$f":"'Assets Prime'!N25","v":0},{"$f":"'Assets Prime'!O25","v":0},{"$f":"'Assets Prime'!P25","v":0},{"$f":"'Assets Prime'!Q25","v":0},{"$f":"'Assets Prime'!R25","v":0},{"$f":"'Assets Prime'!S25","v":0},{"$f":"'Assets Prime'!T25","v":0},{"$f":"'Assets Prime'!U25","v":0},{"$f":"'Assets Prime'!V25","v":0},{"$f":"'Assets Prime'!W25","v":0},{"$f":"'Assets Prime'!X25","v":0},{"$f":"W25*(1+'Consensus Estimates'!E$16)","v":0},{"$f":"Y25*(1+'Consensus Estimates'!F$16)","v":0},{"$f":"Z25*(1+'Consensus Estimates'!G$16)","v":0},{"$f":"AA25*(1+'Consensus Estimates'!H$16)","v":0},{"$f":"AB25*(1+'Consensus Estimates'!I$16)","v":0}]
[null,null,"    Current Pension/Postretirement Liability",{"$f":"SUM(D24:D25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q24:Q25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Current Liabilities",{"$f":"D22+D23+D26","v":16.81081},1038.4647500000001,1051.0672500000001,1302.1998800000001,1693.08521,1920.0116800000001,2008.7780700000001,2429.7999500000001,3501.5566800000001,4093.8248400000002,3493.7576300000001,5015.4011499999997,4913.0373400000008,{"$f":"Q22+Q23+Q26","v":5418.7673299999997},5741.2975399999996,104.76317999999998,7252.3700800000006,8350.9530500000001,9752.7049900000002,10188.131369999999,10056.398730000001,2329.6898685584297,2253.7689706939309,2290.566849286045,2290.566849286045,2290.566849286045]
["IQ_UNEARN_REV_LT",null,"Non Current Unearned Revenue",{"$f":"'Assets Prime'!D28","v":0},{"$f":"'Assets Prime'!E28","v":0},{"$f":"'Assets Prime'!F28","v":0},{"$f":"'Assets Prime'!G28","v":0},{"$f":"'Assets Prime'!H28","v":0},{"$f":"'Assets Prime'!I28","v":0},{"$f":"'Assets Prime'!J28","v":0},{"$f":"'Assets Prime'!K28","v":0},{"$f":"'Assets Prime'!L28","v":0},{"$f":"'Assets Prime'!M28","v":0},{"$f":"'Assets Prime'!N28","v":0},{"$f":"'Assets Prime'!O28","v":0},{"$f":"'Assets Prime'!P28","v":0},{"$f":"'Assets Prime'!Q28","v":0},{"$f":"'Assets Prime'!R28","v":0},{"$f":"'Assets Prime'!S28","v":0},{"$f":"'Assets Prime'!T28","v":0},{"$f":"'Assets Prime'!U28","v":0},{"$f":"'Assets Prime'!V28","v":0},{"$f":"'Assets Prime'!W28","v":0},{"$f":"'Assets Prime'!X28","v":0},{"$f":"W28*(1+'Consensus Estimates'!E$16)","v":0},{"$f":"Y28*(1+'Consensus Estimates'!F$16)","v":0},{"$f":"Z28*(1+'Consensus Estimates'!G$16)","v":0},{"$f":"AA28*(1+'Consensus Estimates'!H$16)","v":0},{"$f":"AB28*(1+'Consensus Estimates'!I$16)","v":0}]
[null,"","Current Liabilities",{"$f":"D20+D21+D27+D28","v":1350.4159499999998},1673.1828,1933.8406399999999,2566.5198700000001,3010.3420099999998,3107.1408799999999,3525.2098000000001,4138.7765799999997,5400.6373899999999,6191.1458199999997,6316.2623899999999,7356.3818699999993,8504.252050000001,{"$f":"Q20+Q21+Q27+Q28","v":9275.1147399999991},9510.6494899999998,10425.075130000001,12048.39271,14512.33743,16510.400320000001,19857.878099999998,19387.757290000001,4540.8422546320508,4392.8634074535439,4464.5868433696251,4464.5868433696251,4464.5868433696251]
[null,"",""]
[null,"","Net Working Capital",{"$f":"D18-D29","v":362.03272000000015},406.14548999999988,702.97791999999981,1174.4975799999997,661.32796999999982,754.10680000000002,1539.62203,428.06618400000025,263.87347300000147,593.70957000000089,1128.1066880000008,1346.1216540000005,1771.4267049999999,{"$f":"Q18-Q29","v":489.87385356988852},1346.4027197297492,2609.3526060000004,1904.7625110318913,2041.3948550261266,7510.9911399999983,5074.401452402366,-5165.030396624843,1158.7973216148903,1120.6166352090286,1138.7478085100856,1138.9552070160271,1139.1580783482868]
[null,"",""]
["IQ_LAND","","        Land",{"$f":"'Assets Prime'!D33","v":403.87301000000002},{"$f":"'Assets Prime'!E33","v":491.48450000000003},{"$f":"'Assets Prime'!F33","v":494.07557000000003},{"$f":"'Assets Prime'!G33","v":0},{"$f":"'Assets Prime'!H33","v":0},{"$f":"'Assets Prime'!I33","v":554.15700000000004},{"$f":"'Assets Prime'!J33","v":558.33299999999997},{"$f":"'Assets Prime'!K33","v":0},{"$f":"'Assets Prime'!L33","v":473.90199999999999},{"$f":"'Assets Prime'!M33","v":738.19399999999996},{"$f":"'Assets Prime'!N33","v":724.70339000000001},{"$f":"'Assets Prime'!O33","v":732.072},{"$f":"'Assets Prime'!P33","v":670.91499999999996},{"$f":"'Assets Prime'!Q33","v":651.03499999999997},{"$f":"'Assets Prime'!R33","v":657.16499999999996},{"$f":"'Assets Prime'!S33","v":679.25400000000002},{"$f":"'Assets Prime'!T33","v":661.79399999999998},{"$f":"'Assets Prime'!U33","v":666.21400000000006},{"$f":"'Assets Prime'!V33","v":756.71274653749447},{"$f":"'Assets Prime'!W33","v":669.73500000000001},{"$f":"'Assets Prime'!X33","v":669.73500000000001},{"$f":"Y118","v":709.37063238854739},{"$f":"Z118","v":735.19619664327354},750.12568300424414,756.0332247173078,754.49483455999143]
[null,"","        Revaluations of Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W34*(1+'Consensus Estimates'!E$16)","v":0},{"$f":"Y34*(1+'Consensus Estimates'!F$16)","v":0},{"$f":"Z34*(1+'Consensus Estimates'!G$16)","v":0},{"$f":"AA34*(1+'Consensus Estimates'!H$16)","v":0},{"$f":"AB34*(1+'Consensus Estimates'!I$16)","v":0}]
[null,"","    Land & Improvements",{"$f":"D33-D34","v":403.87301000000002},491.48450000000003,494.07557000000003,0,0,554.15700000000004,558.33299999999997,0,473.90199999999999,738.19399999999996,724.70339000000001,732.072,670.91499999999996,{"$f":"Q33-Q34","v":651.03499999999997},657.16499999999996,679.25400000000002,661.79399999999998,666.21400000000006,756.71274653749447,669.73500000000001,669.73500000000001,709.37063238854739,735.19619664327354,750.12568300424414,756.0332247173078,754.49483455999143]
[null,null,"    Inflation Adjustment",{"$f":"D37-D35","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,115.45015832465356,86.459930090786543,0,107.7353090219878,176.69366299013359,169.45902250493464,158.59016212938639,169.02437811892651,{"$f":"Q37-Q35","v":176.39603677203684},187.94569155184706,190.66317936603923,167.23859187556741,155.23102598899573,168.90006886480546,141.65846344590636,256.7876186628398,{"$f":"Y37-Y35","v":145.6261847950725},137.9251911310588,142.6264490189709,139.27465245235362,135.37814532596224]
[null,"","Inflation Adjusted Land & Improvements",{"$f":"D146","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,669.6071583246536,644.79293009078651,0,581.63730902198779,914.88766299013355,894.16241250493465,890.66216212938639,839.93937811892647,{"$f":"Q146","v":827.4310367720368},845.11069155184703,869.91717936603925,829.03259187556739,821.44502598899578,925.61281540229993,811.39346344590638,926.52261866283982,854.9968171836199,873.12138777433233,892.75213202321504,895.30787716966142,889.87297988595367]
["IQ_LT_INVEST","","LT Investments @ Cost",{"$f":"'Assets Prime'!D38","v":18.499220000000001},{"$f":"'Assets Prime'!E38","v":11.25451},{"$f":"'Assets Prime'!F38","v":10.54552},{"$f":"'Assets Prime'!G38","v":3.26484},{"$f":"'Assets Prime'!H38","v":3.3506200000000002},{"$f":"'Assets Prime'!I38","v":49.994030000000002},{"$f":"'Assets Prime'!J38","v":69.050139999999999},{"$f":"'Assets Prime'!K38","v":51.03228},{"$f":"'Assets Prime'!L38","v":0},{"$f":"'Assets Prime'!M38","v":0},{"$f":"'Assets Prime'!N38","v":0},{"$f":"'Assets Prime'!O38","v":46.164340000000003},{"$f":"'Assets Prime'!P38","v":76.757210000000001},{"$f":"'Assets Prime'!Q38","v":155.22848999999999},{"$f":"'Assets Prime'!R38","v":179.10164},{"$f":"'Assets Prime'!S38","v":123.83795000000001},{"$f":"'Assets Prime'!T38","v":1262.58276},{"$f":"'Assets Prime'!U38","v":1143.7245499999999},{"$f":"'Assets Prime'!V38","v":1092.5493300000001},{"$f":"'Assets Prime'!W38","v":5922.5475900000001},{"$f":"'Assets Prime'!X38","v":5883.2453100000002},{"$f":"W38*(1+'Consensus Estimates'!E$16)","v":1354.2914412261005},{"$f":"Y38*(1+'Consensus Estimates'!F$16)","v":1310.157231099791},{"$f":"Z38*(1+'Consensus Estimates'!G$16)","v":1331.548512705619},{"$f":"AA38*(1+'Consensus Estimates'!H$16)","v":1331.548512705619},{"$f":"AB38*(1+'Consensus Estimates'!I$16)","v":1331.548512705619}]
["IQ_OTHER_ASSETS",null,"Other Assets",{"$f":"'Assets Prime'!D39","v":363.64823000000001},{"$f":"'Assets Prime'!E39","v":587.20835},{"$f":"'Assets Prime'!F39","v":1028.2406000000001},{"$f":"'Assets Prime'!G39","v":1172.58},{"$f":"'Assets Prime'!H39","v":1684.9581000000001},{"$f":"'Assets Prime'!I39","v":1241.49793},{"$f":"'Assets Prime'!J39","v":1185.5406800000001},{"$f":"'Assets Prime'!K39","v":1768.59431},{"$f":"'Assets Prime'!L39","v":1815.8660299999999},{"$f":"'Assets Prime'!M39","v":2005.11409},{"$f":"'Assets Prime'!N39","v":2104.2837300000001},{"$f":"'Assets Prime'!O39","v":2397.1049800000001},{"$f":"'Assets Prime'!P39","v":2822.2974899999999},{"$f":"'Assets Prime'!Q39","v":3079.6396100000002},{"$f":"'Assets Prime'!R39","v":3233.28305},{"$f":"'Assets Prime'!S39","v":6045.0488599999999},{"$f":"'Assets Prime'!T39","v":4985.3228499999996},{"$f":"'Assets Prime'!U39","v":5622.6552199999996},{"$f":"'Assets Prime'!V39","v":6256.0613599999997},{"$f":"'Assets Prime'!W39","v":7712.0488999999998},{"$f":"'Assets Prime'!X39","v":8339.8158399999993},{"$f":"W39*(1+'Consensus Estimates'!E$16)","v":1763.4914132597391},{"$f":"Y39*(1+'Consensus Estimates'!F$16)","v":1706.0220250471957},{"$f":"Z39*(1+'Consensus Estimates'!G$16)","v":1733.8766952327696},{"$f":"AA39*(1+'Consensus Estimates'!H$16)","v":1733.8766952327696},{"$f":"AB39*(1+'Consensus Estimates'!I$16)","v":1733.8766952327696}]
[null,null,"Pension Assets",{"$f":"IF('Pension Data - Report'!D7<0,'Pension Data - Report'!D7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!E7<0,'Pension Data - Report'!E7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!F7<0,'Pension Data - Report'!F7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!G7<0,'Pension Data - Report'!G7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!H7<0,'Pension Data - Report'!H7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!I7<0,'Pension Data - Report'!I7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!J7<0,'Pension Data - Report'!J7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!K7<0,'Pension Data - Report'!K7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!L7<0,'Pension Data - Report'!L7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!M7<0,'Pension Data - Report'!M7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!N7<0,'Pension Data - Report'!N7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!O7<0,'Pension Data - Report'!O7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!P7<0,'Pension Data - Report'!P7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!Q7<0,'Pension Data - Report'!Q7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!R7<0,'Pension Data - Report'!R7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!S7<0,'Pension Data - Report'!S7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!T7<0,'Pension Data - Report'!T7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!U7<0,'Pension Data - Report'!U7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!V7<0,'Pension Data - Report'!V7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!W7<0,'Pension Data - Report'!W7*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!X7<0,'Pension Data - Report'!X7*-1,0)","v":0},{"$f":"W40*(1+'Consensus Estimates'!E$16)","v":0},{"$f":"Y40*(1+'Consensus Estimates'!F$16)","v":0},{"$f":"Z40*(1+'Consensus Estimates'!G$16)","v":0},{"$f":"AA40*(1+'Consensus Estimates'!H$16)","v":0},{"$f":"AB40*(1+'Consensus Estimates'!I$16)","v":0}]
[null,null,"Postretirement Assets",{"$f":"IF('Pension Data - Report'!D13<0,'Pension Data - Report'!D13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!E13<0,'Pension Data - Report'!E13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!F13<0,'Pension Data - Report'!F13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!G13<0,'Pension Data - Report'!G13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!H13<0,'Pension Data - Report'!H13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!I13<0,'Pension Data - Report'!I13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!J13<0,'Pension Data - Report'!J13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!K13<0,'Pension Data - Report'!K13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!L13<0,'Pension Data - Report'!L13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!M13<0,'Pension Data - Report'!M13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!N13<0,'Pension Data - Report'!N13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!O13<0,'Pension Data - Report'!O13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!P13<0,'Pension Data - Report'!P13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!Q13<0,'Pension Data - Report'!Q13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!R13<0,'Pension Data - Report'!R13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!S13<0,'Pension Data - Report'!S13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!T13<0,'Pension Data - Report'!T13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!U13<0,'Pension Data - Report'!U13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!V13<0,'Pension Data - Report'!V13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!W13<0,'Pension Data - Report'!W13*-1,0)","v":0},{"$f":"IF('Pension Data - Report'!X13<0,'Pension Data - Report'!X13*-1,0)","v":0},{"$f":"W41*(1+'Consensus Estimates'!E$16)","v":0},{"$f":"Y41*(1+'Consensus Estimates'!F$16)","v":0},{"$f":"Z41*(1+'Consensus Estimates'!G$16)","v":0},{"$f":"AA41*(1+'Consensus Estimates'!H$16)","v":0},{"$f":"AB41*(1+'Consensus Estimates'!I$16)","v":0}]
[null,null,"    Pension Deferred Tax Assets"]
[null,null,"Other Assets Adjusted for Pensions",{"$f":"D39-D40-D41+D42","v":363.64823000000001},587.20835,1028.2406000000001,1172.58,1684.9581000000001,1241.49793,1185.5406800000001,1768.59431,1815.8660299999999,2005.11409,2104.2837300000001,2397.1049800000001,2822.2974899999999,{"$f":"Q39-Q40-Q41+Q42","v":3079.6396100000002},3233.28305,6045.0488599999999,4985.3228499999996,5622.6552199999996,6256.0613599999997,7712.0488999999998,8339.8158399999993,{"$f":"W43*(1+'Consensus Estimates'!E$16)","v":1763.4914132597391},{"$f":"Y43*(1+'Consensus Estimates'!F$16)","v":1706.0220250471957},{"$f":"Z43*(1+'Consensus Estimates'!G$16)","v":1733.8766952327696},{"$f":"AA43*(1+'Consensus Estimates'!H$16)","v":1733.8766952327696},{"$f":"AB43*(1+'Consensus Estimates'!I$16)","v":1733.8766952327696}]
[null,null,"Non-Depreciating Intangible Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W44","v":0},{"$f":"Y44","v":0},{"$f":"Z44","v":0},{"$f":"AA44","v":0},{"$f":"AB44","v":0}]
[]
[null,null,"Total Non-Depreciating Assets",{"$f":"D44+D43+D38+D37+D31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2349.6366899999998,2715.2059183246538,3439.0057800907866,2247.6927740000001,2661.3768120219893,3513.7113229901342,4126.5528305049356,4680.053136129387,5510.4207831189269,{"$f":"Q44+Q43+Q38+Q37+Q31","v":4552.1729903419255},5603.8981012815957,9648.1565953660393,8981.7007129074591,9629.2196510151225,15785.214645402299,19520.39140584827,9984.5533720379972,5131.5769932843496,5009.9172791303472,5096.9251484716897,5099.6882921240776,5094.4562661726286]
[null,"","Total Non-Depreciating Assets (w/0 LT Invest)",{"$f":"D44+D43+D37+D31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2346.2860700000001,2665.2118883246535,3369.9556400907868,2196.6604940000002,2661.3768120219893,3513.7113229901342,4126.5528305049356,4633.8887961293867,5433.6635731189263,{"$f":"Q44+Q43+Q37+Q31","v":4396.944500341926},5424.7964612815958,9524.3186453660383,7719.1179529074579,8485.4951010151217,14692.665315402297,13597.843815848271,4101.3080620379969,3777.2855520582493,3699.7600480305564,3765.3766357660702,3768.1397794184581,3762.90775346701]
[null,"",""]
[null,null,"GDP Deflator Adjusted Gross PP&E w/CIP",{"$f":"D140","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7442.0146647604779,8019.599395490477,8573.844275191308,10797.280136982465,12638.137464300147,15296.243554876703,16338.928832879203,17264.574751029097,20412.890873525281,{"$f":"Q140","v":23479.593222842021},25543.540726688338,29697.377307669758,31408.140019300256,33831.540618380684,36964.517080685539,40945.665216998605,46650.605409303731,43152.938458612378,44088.135212837238,45076.357288655548,45212.51896799283,44943.835913522526]
[null,"","Capitalized Operating Leases",{"$f":"D157","v":0},0,0,0,0,0,0,0,1092.8253418056063,512.80499532748729,961.54171999621406,1490.7887637548629,1158.1945706836141,{"$f":"Q157","v":1395.7238084717717},1507.2744707237255,2419.7563373585053,3185.1603775664717,2604.5174509752383,3151.0064076880922,3092.1791836312877,0,707.07946867327121,684.03687023657665,695.20532007806389,695.20532007806389,695.20532007806389]
[null,"","Capitalized Research & Development",{"$f":"D180","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,{"$f":"Q180","v":0},67.663538466846134,145.04673536030057,205.41918491210754,290.06584361599931,306.0919401431492,307.2782225510748,0,263.88408252802151,195.04215099937164,130.07297693844927,69.741964274625303,69.343973032365355]
[null,"","Intangibles Included in Depreciating Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W52*(1+'Consensus Estimates'!E$16)","v":0},{"$f":"Y52*(1+'Consensus Estimates'!F$16)","v":0},{"$f":"Z52*(1+'Consensus Estimates'!G$16)","v":0},{"$f":"AA52*(1+'Consensus Estimates'!H$16)","v":0},{"$f":"AB52*(1+'Consensus Estimates'!I$16)","v":0}]
[null,"",""]
[null,"","Total Depreciating Assets",{"$f":"SUM(D49:D52)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7442.0146647604779,8019.599395490477,8573.844275191308,10797.280136982465,13730.962806105754,15809.04855020419,17300.470552875417,18755.36351478396,21571.085444208897,{"$f":"SUM(Q49:Q52)","v":24875.317031313793},27118.478735878907,32262.180380388563,34798.719581778831,36726.123912971925,40421.61542851678,44345.122623180971,46650.605409303731,44123.902009813668,44967.214234073181,45901.635585672062,45977.466252345519,45708.385206632956]
[null,"",""]
[null,"","Total Assets'",{"$f":"D47+D54","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},9788.300734760478,10684.81128381513,11943.799915282096,12993.940630982464,16392.339618127742,19322.759873194325,21427.02338338035,23389.252310913347,27004.749017327824,{"$f":"Q47+Q54","v":29272.26153165572},32543.275197160503,41786.499025754601,42517.837534686289,45211.619013987045,55114.28074391908,57942.966439029246,50751.91347134173,47901.18756187192,48666.974282103736,49667.012221438134,49745.606031763979,49471.292960099963]
[]
[null,null,"Accumulated Depreciation'",{"$f":"D54*0.4","v":{"$error":"#N/A"}},{"$f":"E54*0.4","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},2976.8058659041913,3207.8397581961908,3429.5377100765236,4318.9120547929861,5492.3851224423015,6323.6194200816763,6920.188221150167,7502.145405913584,8628.434177683559,{"$f":"Q54*0.4","v":9950.1268125255174},10847.391494351563,12904.872152155425,13919.487832711533,14690.44956518877,16168.646171406712,17738.049049272387,18660.242163721494,17649.560803925469,17986.885693629272,18360.654234268826,18390.986500938208,18283.354082653183]
[null,null,"Net Assets'",{"$f":"D56-D58","v":{"$error":"#N/A"}},{"$f":"E56-E58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6811.4948688562872,7476.9715256189393,8514.2622052055722,8675.0285761894775,10899.954495685441,12999.14045311265,14506.835162230183,15887.106904999764,18376.314839644263,{"$f":"Q56-Q58","v":19322.134719130205},21695.88370280894,28881.626873599176,28598.349701974756,30521.169448798275,38945.634572512368,40204.917389756854,32091.671307620236,30251.626757946451,30680.088588474464,31306.357987169307,31354.61953082577,31187.938877446781]
[null,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"****************************************************************"]
[null,null,"CALCULATIONS FOR EXCESS CASH"]
[null,null,"Excess Cash (3* R&D Expense)",{"$f":"3*'Earnings Prime - Negative Case'!D12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!E12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!F12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!G12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!H12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!I12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!J12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!K12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!L12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!M12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!N12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!O12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!P12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!Q12","v":0},{"$f":"3*'Earnings Prime - Negative Case'!R12","v":185.53522191000002},{"$f":"3*'Earnings Prime - Negative Case'!S12","v":212.76945000000001},{"$f":"3*'Earnings Prime - Negative Case'!T12","v":170.28849600000001},{"$f":"3*'Earnings Prime - Negative Case'!U12","v":238.77201000000002},{"$f":"3*'Earnings Prime - Negative Case'!V12","v":232.82885831999999},{"$f":"3*'Earnings Prime - Negative Case'!W12","v":218.98385681999997},{"$f":"Y63","v":50.074390885225093},{"$f":"3*'Earnings Prime - Negative Case'!Y12","v":50.074390885225093},{"$f":"3*'Earnings Prime - Negative Case'!Z12","v":48.442545905628478},{"$f":"3*'Earnings Prime - Negative Case'!AA12","v":49.233480090146685},{"$f":"3*'Earnings Prime - Negative Case'!AB12","v":49.233480090146685},{"$f":"3*'Earnings Prime - Negative Case'!AC12","v":49.233480090146685}]
["IQ_UNEARN_REV_CURRENT",null,"Current Unearned Revenue",{"$f":"'Assets Prime'!D64","v":0},{"$f":"'Assets Prime'!E64","v":0},{"$f":"'Assets Prime'!F64","v":0},{"$f":"'Assets Prime'!G64","v":0},{"$f":"'Assets Prime'!H64","v":0},{"$f":"'Assets Prime'!I64","v":0},{"$f":"'Assets Prime'!J64","v":0},{"$f":"'Assets Prime'!K64","v":0},{"$f":"'Assets Prime'!L64","v":0},{"$f":"'Assets Prime'!M64","v":0},{"$f":"'Assets Prime'!N64","v":0},{"$f":"'Assets Prime'!O64","v":0},{"$f":"'Assets Prime'!P64","v":0},{"$f":"'Assets Prime'!Q64","v":67.192899999999995},{"$f":"'Assets Prime'!R64","v":123.05580999999999},{"$f":"'Assets Prime'!S64","v":0},{"$f":"'Assets Prime'!T64","v":75.881259999999997},{"$f":"'Assets Prime'!U64","v":47.629040000000003},{"$f":"'Assets Prime'!V64","v":67.634180000000001},{"$f":"'Assets Prime'!W64","v":108.84536},{"$f":"'Assets Prime'!X64","v":72.585989999999995},{"$f":"W64*(Y67/W67)","v":24.889346556550628},{"$f":"Y64*(Z67/Y67)","v":24.078242227456702},{"$f":"Z64*(AA67/Z67)","v":24.471374019454291},{"$f":"AA64*(AB67/AA67)","v":24.471374019454291},{"$f":"AB64*(AC67/AB67)","v":24.471374019454291}]
["IQ_UNEARN_REV_LT",null,"LT Unearned Revenue",{"$f":"'Assets Prime'!D65","v":0},{"$f":"'Assets Prime'!E65","v":0},{"$f":"'Assets Prime'!F65","v":0},{"$f":"'Assets Prime'!G65","v":0},{"$f":"'Assets Prime'!H65","v":0},{"$f":"'Assets Prime'!I65","v":0},{"$f":"'Assets Prime'!J65","v":0},{"$f":"'Assets Prime'!K65","v":0},{"$f":"'Assets Prime'!L65","v":0},{"$f":"'Assets Prime'!M65","v":0},{"$f":"'Assets Prime'!N65","v":0},{"$f":"'Assets Prime'!O65","v":0},{"$f":"'Assets Prime'!P65","v":0},{"$f":"'Assets Prime'!Q65","v":0},{"$f":"'Assets Prime'!R65","v":0},{"$f":"'Assets Prime'!S65","v":0},{"$f":"'Assets Prime'!T65","v":0},{"$f":"'Assets Prime'!U65","v":0},{"$f":"'Assets Prime'!V65","v":0},{"$f":"'Assets Prime'!W65","v":0},{"$f":"'Assets Prime'!X65","v":0},{"$f":"W65*(Y67/W67)","v":0},{"$f":"Y65*(Z67/Y67)","v":0},{"$f":"Z65*(AA67/Z67)","v":0},{"$f":"AA65*(AB67/AA67)","v":0},{"$f":"AB65*(AC67/AB67)","v":0}]
[null,null,"Unearned COGS",{"$f":"SUM(D64:D65)*(1-'PERFORMANCE METRICS - Negative'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(E64:E65)*(1-'PERFORMANCE METRICS - Negative'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(F64:F65)*(1-'PERFORMANCE METRICS - Negative'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(G64:G65)*(1-'PERFORMANCE METRICS - Negative'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(H64:H65)*(1-'PERFORMANCE METRICS - Negative'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(I64:I65)*(1-'PERFORMANCE METRICS - Negative'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(J64:J65)*(1-'PERFORMANCE METRICS - Negative'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(K64:K65)*(1-'PERFORMANCE METRICS - Negative'!A8)","v":0},{"$f":"SUM(L64:L65)*(1-'PERFORMANCE METRICS - Negative'!B8)","v":0},{"$f":"SUM(M64:M65)*(1-'PERFORMANCE METRICS - Negative'!C8)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N64:N65)*(1-'PERFORMANCE METRICS - Negative'!D8)","v":0},{"$f":"SUM(O64:O65)*(1-'PERFORMANCE METRICS - Negative'!E8)","v":0},{"$f":"SUM(P64:P65)*(1-'PERFORMANCE METRICS - Negative'!F8)","v":0},{"$f":"SUM(Q64:Q65)*(1-'PERFORMANCE METRICS - Negative'!G8)","v":64.144186569889342},{"$f":"SUM(R64:R65)*(1-'PERFORMANCE METRICS - Negative'!H8)","v":117.89593672974875},{"$f":"SUM(S64:S65)*(1-'PERFORMANCE METRICS - Negative'!I8)","v":0},{"$f":"SUM(T64:T65)*(1-'PERFORMANCE METRICS - Negative'!J8)","v":72.661485031892809},{"$f":"SUM(U64:U65)*(1-'PERFORMANCE METRICS - Negative'!K8)","v":45.109213026126909},{"$f":"SUM(V64:V65)*(1-'PERFORMANCE METRICS - Negative'!L8)","v":64.465614860230417},{"$f":"SUM(W64:W65)*(1-'PERFORMANCE METRICS - Negative'!M8)","v":105.01860640236423},22.463243375157603,{"$f":"SUM(Y64:Y65)*(1-'PERFORMANCE METRICS - Negative'!N8)","v":22.463243375157603},{"$f":"SUM(Z64:Z65)*(1-'PERFORMANCE METRICS - Negative'!O8)","v":21.313882322216443},{"$f":"SUM(AA64:AA65)*(1-'PERFORMANCE METRICS - Negative'!P8)","v":21.49645052545246},{"$f":"SUM(AB64:AB65)*(1-'PERFORMANCE METRICS - Negative'!Q8)","v":21.703849031393975},{"$f":"SUM(AC64:AC65)*(1-'PERFORMANCE METRICS - Negative'!R8)","v":21.906720363655825}]
["IQ_REV",null,"Revenue",{"$f":"'Assets Prime'!D67","v":6904.6023299999997},{"$f":"'Assets Prime'!E67","v":8756.6111400000009},{"$f":"'Assets Prime'!F67","v":12899.36131},{"$f":"'Assets Prime'!G67","v":14127.925649999999},{"$f":"'Assets Prime'!H67","v":15613.61483},{"$f":"'Assets Prime'!I67","v":18766.659790000002},{"$f":"'Assets Prime'!J67","v":20259.815739999998},{"$f":"'Assets Prime'!K67","v":21660.344140000001},{"$f":"'Assets Prime'!L67","v":26259.30313},{"$f":"'Assets Prime'!M67","v":29040.52536},{"$f":"'Assets Prime'!N67","v":33911.217680000002},{"$f":"'Assets Prime'!O67","v":38693.661740000003},{"$f":"'Assets Prime'!P67","v":43891.558949999999},{"$f":"'Assets Prime'!Q67","v":47957.693319999998},{"$f":"'Assets Prime'!R67","v":53371.724679999999},{"$f":"'Assets Prime'!S67","v":62554.927060000002},{"$f":"'Assets Prime'!T67","v":71059.039149999997},{"$f":"'Assets Prime'!U67","v":80282.769199999995},{"$f":"'Assets Prime'!V67","v":90671.238200000007},{"$f":"'Assets Prime'!W67","v":100779.71776},23045,{"$f":"'Consensus Estimates'!E28","v":23045},{"$f":"'Consensus Estimates'!F28","v":22294},{"$f":"'Consensus Estimates'!G28","v":22658},{"$f":"'Consensus Estimates'!H28","v":22658},{"$f":"'Consensus Estimates'!I28","v":22658}]
[null,null,"10% of Revenue",{"$f":"0.1*D67","v":690.46023300000002},875.66111400000011,1289.9361310000002,1412.792565,1561.3614830000001,1876.6659790000003,2025.9815739999999,2166.0344140000002,2625.9303130000003,2904.0525360000001,3391.1217680000004,3869.3661740000007,4389.1558949999999,{"$f":"0.1*Q67","v":4795.7693319999998},5337.1724680000007,6255.4927060000009,7105.9039149999999,8028.2769200000002,9067.1238200000007,10077.971776,2304.5,{"$f":"0.1*Y67","v":2304.5},{"$f":"0.1*Z67","v":2229.4},{"$f":"0.1*AA67","v":2265.8000000000002},{"$f":"0.1*AB67","v":2265.8000000000002},{"$f":"0.1*AC67","v":2265.8000000000002}]
[]
[]
["IQ_CASH_ST",null,"Total cash per the financials",{"$f":"'Assets Prime'!D71","v":480.82292000000001},{"$f":"'Assets Prime'!E71","v":576.47082999999998},{"$f":"'Assets Prime'!F71","v":835.40598},{"$f":"'Assets Prime'!G71","v":1713.0934299999999},{"$f":"'Assets Prime'!H71","v":1217.5173600000001},{"$f":"'Assets Prime'!I71","v":1279.42641},{"$f":"'Assets Prime'!J71","v":2396.6181999999999},{"$f":"'Assets Prime'!K71","v":2922.2130200000001},{"$f":"'Assets Prime'!L71","v":3409.2501200000002},{"$f":"'Assets Prime'!M71","v":2889.5383499999998},{"$f":"'Assets Prime'!N71","v":4452.4438},{"$f":"'Assets Prime'!O71","v":5575.9430899999998},{"$f":"'Assets Prime'!P71","v":6878.8510699999997},{"$f":"'Assets Prime'!Q71","v":8977.2584000000006},{"$f":"'Assets Prime'!R71","v":8170.4893000000002},{"$f":"'Assets Prime'!S71","v":6655.3128800000004},{"$f":"'Assets Prime'!T71","v":8848.5915800000002},{"$f":"'Assets Prime'!U71","v":9903.8770700000005},{"$f":"'Assets Prime'!V71","v":7618.4732700000004},{"$f":"'Assets Prime'!W71","v":12419.87664},{"$f":"'Assets Prime'!X71","v":14353.79845},{"$f":"X71","v":14353.79845},{"$f":"Y71*('Consensus Estimates'!$F$16+1)","v":13886.030924031244},{"$f":"Z71*('Consensus Estimates'!$F$16+1)","v":13433.507199841724},{"$f":"AA71*('Consensus Estimates'!$F$16+1)","v":12995.730506108544},{"$f":"AB71*('Consensus Estimates'!$F$16+1)","v":12572.220260498325}]
[null,null,"Excess Cash (formula e.g. 4x R&D, etc.)",{"$f":"IF(ISERROR(IF((IF(D71<MAX(D63,D68),0,D71-MAX(D63,D68))-D66)<0,0,IF(D71<MAX(D63,D68),0,D71-MAX(D63,D68))-D66)),0,IF((IF(D71<MAX(D63,D68),0,D71-MAX(D63,D68))-D66)<0,0,IF(D71<MAX(D63,D68),0,D71-MAX(D63,D68))-D66))","v":0},{"$f":"IF(ISERROR(IF((IF(E71<MAX(E63,E68),0,E71-MAX(E63,E68))-E66)<0,0,IF(E71<MAX(E63,E68),0,E71-MAX(E63,E68))-E66)),0,IF((IF(E71<MAX(E63,E68),0,E71-MAX(E63,E68))-E66)<0,0,IF(E71<MAX(E63,E68),0,E71-MAX(E63,E68))-E66))","v":0},0,0,0,0,0,756.17860599999995,783.31980699999986,0,1061.3220319999996,1706.5769159999991,2489.6951749999998,{"$f":"IF(ISERROR(IF((IF(Q71<MAX(Q63,Q68),0,Q71-MAX(Q63,Q68))-Q66)<0,0,IF(Q71<MAX(Q63,Q68),0,Q71-MAX(Q63,Q68))-Q66)),0,IF((IF(Q71<MAX(Q63,Q68),0,Q71-MAX(Q63,Q68))-Q66)<0,0,IF(Q71<MAX(Q63,Q68),0,Q71-MAX(Q63,Q68))-Q66))","v":4117.3448814301119},2715.4208952702506,399.8201739999995,1670.0261799681075,1830.4909369738732,0,2236.8862575976359,12026.835206624843,12026.835206624843,11635.317041709028,11146.210749316271,10708.22665707715,10284.513540134671]
[null,null,"Cash restated for the GIC calculation (Curr assets)",{"$f":"D71-D72","v":480.82292000000001},576.47082999999998,835.40598,1713.0934299999999,1217.5173600000001,1279.42641,2396.6181999999999,2166.0344140000002,2625.9303130000003,2889.5383499999998,3391.1217680000004,3869.3661740000007,4389.1558949999999,{"$f":"Q71-Q72","v":4859.9135185698888},5455.0684047297491,6255.4927060000009,7178.5654000318928,8073.386133026127,7618.4732700000004,10182.990382402364,2326.9632433751576,2326.9632433751576,2250.7138823222158,2287.2964505254531,2287.5038490313946,2287.7067203636543]
[null,null,"Other non-operating assets manually removed above",{"$f":"D38","v":18.499220000000001},11.25451,10.54552,3.26484,3.3506200000000002,49.994030000000002,69.050139999999999,51.03228,0,0,0,46.164340000000003,76.757210000000001,{"$f":"Q38","v":155.22848999999999},179.10164,123.83795000000001,1262.58276,1143.7245499999999,1092.5493300000001,5922.5475900000001,5883.2453100000002,1354.2914412261005,1310.157231099791,1331.548512705619,1331.548512705619,1331.548512705619]
[]
[null,null,"Value of total non-operating cash/assets ",{"$f":"D72+D74","v":18.499220000000001},11.25451,10.54552,3.26484,3.3506200000000002,49.994030000000002,69.050139999999999,807.21088599999996,783.31980699999986,0,1061.3220319999996,1752.7412559999991,2566.452385,{"$f":"Q72+Q74","v":4272.5733714301123},2894.5225352702505,523.65812399999948,2932.6089399681077,2974.2154869738733,1092.5493300000001,8159.4338475976365,17910.080516624843,13381.126647850942,12945.474272808819,12477.759262021889,12039.77516978277,11616.062052840291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO: Valuation Estimates"]
[]
[null,null,"****************************************************************"]
[null,null,"CALCULATIONS FOR ASSET LIFE"]
[null," ",null,{"$f":"D1","v":1996},{"$f":"E1","v":1997},1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"Q1","v":2009},2010,2011,2012,2013,2014,2015,{"$f":"X1","v":"Q4 2015"},{"$f":"Y1","v":"2016E"},"2017E","2018E","2019E","2020E"]
[]
[null,null,"PP&E Growth Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Consensus Estimates'!E18-'Assets Prime - Negative Case'!W88)/'Assets Prime - Negative Case'!W87","v":5.9181067718645904E-2},{"$f":"('Consensus Estimates'!F18-'Assets Prime - Negative Case'!Y88)/'Assets Prime - Negative Case'!Y87","v":3.6406305921867527E-2},{"$f":"('Consensus Estimates'!G18-'Assets Prime - Negative Case'!Z88)/'Assets Prime - Negative Case'!Z87","v":2.0306805760333006E-2},{"$f":"('Consensus Estimates'!H18-'Assets Prime - Negative Case'!AA88)/'Assets Prime - Negative Case'!AA87","v":7.8754025450828782E-3},{"$f":"('Consensus Estimates'!I18-'Assets Prime - Negative Case'!AB88)/'Assets Prime - Negative Case'!AB87","v":-2.0348181892291192E-3}]
[null,null,"Historic Organic Growth Rate of Combined Entity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(AVERAGE(O141:W141)),IF(ISERROR(AVERAGE(P141:W141)),IF(ISERROR(AVERAGE(Q141:W141)),IF(ISERROR(AVERAGE(R141:W141)),IF(ISERROR(AVERAGE(S141:W141)),IF(ISERROR(AVERAGE(T141:W141)),\"NEXT\",AVERAGE(T141:W141)),AVERAGE(S141:W141)),AVERAGE(R141:W141)),AVERAGE(Q141:W141)),AVERAGE(P141:W141)),AVERAGE(O141:W141))","v":0.10831523848349477},{"$f":"IF(V84=\"NEXT\",IF(ISERROR(AVERAGE(U141:W141)),IF(ISERROR(AVERAGE(V141:W141)),IF(ISERROR(W141),X141,W141),AVERAGE(V141:W141)),AVERAGE(U141:W141)),V84)","v":0.10831523848349477},null,{"$f":"((1/Y93)*Y83)+(((Y93-1)/Y93)*$W$84)","v":0.10301210095703982},{"$f":"((2/Z93)*Z83)+(((Z93-2)/Z93)*$W$84)","v":9.2792723182282044E-2},{"$f":"((3/AA93)*AA83)+(((AA93-3)/AA93)*$W$84)","v":7.9818523369341601E-2},{"$f":"((4/AB93)*AB83)+(((AB93-4)/AB93)*$W$84)","v":6.495264541846392E-2},{"$f":"((5/AC93)*AC83)+(((AC93-5)/AC93)*$W$84)","v":4.8763859323330876E-2}]
[null,null,"Implied CAPX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((Y87/((1+Y84)^Y93))/Y93)+(Y87-W87)","v":3447.6920860978062},{"$f":"((Y87/((1+Z84)^Z93))/Z93)+(Z87-Y87)","v":2908.326621762862},{"$f":"((Z87/((1+AA84)^AA93))/AA93)+(AA87-Z87)","v":2634.9518056530596},{"$f":"((AA87/((1+AB84)^AB93))/AB93)+(AB87-AA87)","v":2498.8245373254122},{"$f":"((AB87/((1+AC84)^AC93))/AC93)+(AC87-AB87)","v":2491.7634660506474}]
[]
[null,null,"Gross PP&E (excluding Land, CIP)",{"$f":"D121","v":2542.7613900000001},3231.1514699999998,3746.5529500000002,5520.47318,6091.9882900000002,6455.1684999999998,7112.4024499999996,9746.8169099999996,10175.15294,12224.784610000001,13012.456,14063.701999999999,16157.923780000001,{"$f":"Q121","v":18313.643},19703.094569999997,22663.147000000001,24838.559999999998,26993.843000000001,29176.922253462504,32750.558914070127,34688.771958987214,{"$f":"W87*(1+Y83)","v":34688.771958987214},{"$f":"Y87*(1+Z83)","v":35951.662002980003},{"$f":"Z87*(1+AA83)","v":36681.725420035662},{"$f":"AA87*(1+AB83)","v":36970.608773766646},{"$f":"AB87*(1+AC83)","v":36895.380306566913}]
[null,"","Depreciation Expense",{"$f":"'Earnings Prime - Negative Case'!D10","v":221.70064000000002},{"$f":"'Earnings Prime - Negative Case'!E10","v":335.26407000000006},{"$f":"'Earnings Prime - Negative Case'!F10","v":467.17527000000018},{"$f":"'Earnings Prime - Negative Case'!G10","v":609.08715000000007},{"$f":"'Earnings Prime - Negative Case'!H10","v":708.49612000000013},{"$f":"'Earnings Prime - Negative Case'!I10","v":808.22894000000019},{"$f":"'Earnings Prime - Negative Case'!J10","v":900.47},{"$f":"'Earnings Prime - Negative Case'!K10","v":980.00816999999984},{"$f":"'Earnings Prime - Negative Case'!L10","v":1207.4164700000001},{"$f":"'Earnings Prime - Negative Case'!M10","v":1400.2864},{"$f":"'Earnings Prime - Negative Case'!N10","v":1573.84476},{"$f":"'Earnings Prime - Negative Case'!O10","v":1579.5588699999998},{"$f":"'Earnings Prime - Negative Case'!P10","v":1728.8797699999996},{"$f":"'Earnings Prime - Negative Case'!Q10","v":2085.9498699999999},{"$f":"'Earnings Prime - Negative Case'!R10","v":1978.0059899999997},{"$f":"'Earnings Prime - Negative Case'!S10","v":2401.5939000000003},{"$f":"'Earnings Prime - Negative Case'!T10","v":2705.6263600000002},{"$f":"'Earnings Prime - Negative Case'!U10","v":3072.4558200000001},{"$f":"'Earnings Prime - Negative Case'!V10","v":3149.1165699999992},{"$f":"'Earnings Prime - Negative Case'!W10","v":3352.7204100000008},{"$f":"'Earnings Prime - Negative Case'!X10","v":1906.4587400000005},{"$f":"((Y87+W87)/2)/Y93","v":3639.4228369452903},{"$f":"((Z87+Y87)/2)/Z93","v":3812.1731820980931},{"$f":"((AA87+Z87)/2)/AA93","v":3919.7246694158093},{"$f":"((AB87+AA87)/2)/AB93","v":3974.7130285709877},{"$f":"((AC87+AB87)/2)/AC93","v":3986.2431025382166}]
[null,"","Estimated Life of PP&E",{"$f":"D87/D88","v":11.469346186822014},9.6376312260362376,8.0195874880106537,9.0635193666456431,8.598477984607733,7.9868069312143142,7.8985445933790128,9.9456486265823703,8.4272106541664105,8.7302030570317619,8.2679412421845218,8.9035630561841614,9.3458920975169981,{"$f":"Q87/Q88","v":8.7795221080744383},9.9610894353257251,9.4367107611324279,9.1803363417851962,8.7857546475639801,9.2651134389294807,9.768353727434766,18.195396119082652,9.5313937162912499,{"$f":"Y89","v":9.5313937162912499},{"$f":"Z89","v":9.5313937162912499},{"$f":"AA89","v":9.5313937162912499},{"$f":"AB89","v":9.5313937162912499}]
[null,null,""]
[null,null,"Implied Maintenance Capex (Deflated Depreciation Expense)",{"$f":"((1+D134)^D132)*D88","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},859.41890640092276,979.27638433912387,1039.3653458144056,1090.4483825161917,1459.5688864749704,1707.3078738888073,1941.4117116155192,1916.8606054915767,2155.1267393631028,{"$f":"((1+Q134)^Q132)*Q88","v":2624.4155921768142},2524.5939012421914,3075.7620117531906,3389.1100370645663,3788.9242487305723,3850.4312811990194,4062.1228530975391,2398.7080114268479,4386.5573226454326,4527.3492360089085,4665.0083244052275,4706.925261517571,4701.4901437651433]
[null,""]
[null,"","Estimated Life of PP&E (3 year median)",{"$f":"D89","v":11.469346186822014},{"$f":"MEDIAN(C89:E89)","v":10.553488706429125},{"$f":"MEDIAN(D89:F89)","v":9.6376312260362376},{"$f":"MEDIAN(E89:G89)","v":9.0635193666456431},{"$f":"MEDIAN(F89:H89)","v":8.598477984607733},{"$f":"MEDIAN(G89:I89)","v":8.598477984607733},{"$f":"MEDIAN(H89:J89)","v":7.9868069312143142},{"$f":"MEDIAN(I89:K89)","v":7.9868069312143142},{"$f":"MEDIAN(J89:L89)","v":8.4272106541664105},{"$f":"MEDIAN(K89:M89)","v":8.7302030570317619},{"$f":"MEDIAN(L89:N89)","v":8.4272106541664105},{"$f":"MEDIAN(M89:O89)","v":8.7302030570317619},{"$f":"MEDIAN(N89:P89)","v":8.9035630561841614},{"$f":"MEDIAN(O89:Q89)","v":8.9035630561841614},9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,{"$f":"W93","v":9.2651134389294807},{"$f":"Y93","v":9.2651134389294807},9.2651134389294807,9.2651134389294807,9.2651134389294807]
[null,"","Estimated Life of Leased Assets",{"$f":"D93","v":11.469346186822014},10.553488706429125,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841614,{"$f":"Q93","v":8.9035630561841614},9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,{"$f":"W94","v":9.2651134389294807},9.2651134389294807,9.2651134389294807,9.2651134389294807,9.2651134389294807]
[null,"","Estimated Life of R&D",{"$f":"IF(C2=\"Pharmaceuticals, Biotechnology and Life Sciences\",11,IF(OR(C2=\"Software and Services\",C2=\"Semiconductors and Semiconductor Equipment\"),4,IF(C3=\"Chemicals\",7,IF(C3=\"Computers and Peripherals\",6,IF(C3=\"Aerospace and Defense\",8,5)))))","v":4},{"$f":"D95","v":4},{"$f":"E95","v":4},{"$f":"F95","v":4},{"$f":"G95","v":4},{"$f":"H95","v":4},{"$f":"I95","v":4},{"$f":"J95","v":4},{"$f":"K95","v":4},{"$f":"L95","v":4},{"$f":"M95","v":4},{"$f":"N95","v":4},{"$f":"O95","v":4},{"$f":"P95","v":4},4,4,4,4,4,4,4,{"$f":"W95","v":4},4,4,4,4]
[]
[null,null,"Economic PP&E depreciation (PP&E/Life)",{"$f":"D140/D93","v":{"$error":"#N/A"}},{"$f":"E140/E93","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},865.5037179931777,932.67662135630098,1073.5008807690986,1351.8894634580638,1499.6821585386449,1752.1062746136595,1938.8300000310589,1977.5685214014932,2292.6653907782534,{"$f":"Q140/Q93","v":2637.1007960160132},2733.1302844246088,3147.0051439942622,3328.2931748489027,3685.2179875363745,4026.4883229210168,4419.3377109616467,4775.6875632261208,4657.5725967148437,4758.5100283382299,4865.1705762454012,4879.8667459398985,4850.8673109905785]
[null,null,"Economic Cap. Leases depr. (Cap. Rent/life of leases)",{"$f":"D157/D94","v":0},0,0,0,0,0,0,0,129.67818020133552,58.739183038182297,114.09964215393478,170.76220954037302,130.08214389846603,{"$f":"Q157/Q94","v":156.76014194141544},161.27668231095626,256.41946633830372,337.52866419148836,283.70610335054101,343.23430976553431,333.74434150355825,0,76.316331508939342,73.829303304851095,75.034733752638218,75.034733752638218,75.034733752638218]
[null,null,"Economic R&D Depr (Cap. R&D/Life)",{"$f":"D180/D95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,{"$f":"Q180/Q95","v":0},16.915884616711534,36.261683840075143,51.354796228026885,72.516460903999828,76.5229850357873,76.819555637768701,0,65.971020632005377,48.760537749842911,32.518244234612318,17.435491068656326,17.335993258091339]
[null,null,"   Sum of cconomic depreciation",{"$f":"SUM(D97:D99)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},865.5037179931777,932.67662135630098,1073.5008807690986,1351.8894634580638,1629.3603387399803,1810.8454576518418,2052.9296421849936,2148.330730941866,2422.7475346767196,{"$f":"SUM(Q97:Q99)","v":2793.8609379574286},2911.3228513522768,3439.6862941726408,3717.1766352684176,4041.4405517909154,4446.2456177223385,4829.901608102974,4775.6875632261208,4799.8599488557884,4881.0998693929241,4972.7235542326516,4972.3369707611928,4943.2380380013083]
[]
[null,"","Harmonic mean of estimated lives",{"$f":"(D97/D100)*D93+(D98/D100)*D94+(D99/D100)*D95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664122,8.7302030570317619,8.4272106541664122,8.7302030570317637,8.9035630561841614,{"$f":"(Q97/Q100)*Q93+(Q98/Q100)*Q94+(Q99/Q100)*Q95","v":8.9035630561841614},9.3148304466757033,9.3793961487260251,9.361599675304646,9.0873844220465365,9.0911791439051015,9.1813718417751105,9.768353727434766,9.1927478051379641,9.2125167354270676,9.2306831628719443,9.2466513276768172,9.2466486248989419]
[null,"",""]
[null,"","Net PP&E/Gross PP&E Ratio",{"$f":"(D127/(D121+D126))*100","v":75.480826378286309},71.603612256530951,65.526812853399008,63.027969823412853,58.072789729541654,59.246609906464883,55.803204021448479,59.324094864935759,54.737889178106059,48.452147002694716,46.48107167470922,46.962755610151582,45.92001349321874,{"$f":"(Q127/(Q121+Q126))*100","v":40.929284249998766},40.135256631415544,40.719618506644281,40.682116837691076,39.113297058147658,38.865022002506791,39.463945256526557,20.262688510632234,39.463945256526557,39.46394525652655,39.463945256526557,39.46394525652655,39.463945256526543]
[null,"","Implied Average Age of Assets",{"$f":"D89-(D104/100)*D89","v":2.8121889048222872},{"$f":"E93-(E104/100)*E93","v":2.9968095735408307},3.3223986490507276,3.3509671152970473,3.6051019446655532,3.5041712751739258,3.5299127645896018,3.2487060106614694,3.8143334254832544,4.5002322382049842,4.5101528298245892,4.6302591310879535,4.8150456994071558,{"$f":"Q93-(Q104/100)*Q93","v":5.2593984245406684},5.594894319683366,5.5941181396238555,5.5976570636535676,5.589604117485667,5.6123966026462533,5.6087341434352656,7.7890226390279258,5.6087341434352656,5.6087341434352656,5.6087341434352656,5.6087341434352656,5.6087341434352664]
[null,null,"Two-year moving average of implied age",{"$f":"D105","v":2.8121889048222872},{"$f":"SUM(D105:E105)/2","v":2.9044992391815589},{"$f":"SUM(E105:F105)/2","v":3.1596041112957791},{"$f":"SUM(F105:G105)/2","v":3.3366828821738874},{"$f":"SUM(G105:H105)/2","v":3.4780345299813002},{"$f":"SUM(H105:I105)/2","v":3.5546366099197395},{"$f":"SUM(I105:J105)/2","v":3.5170420198817638},{"$f":"SUM(J105:K105)/2","v":3.3893093876255356},{"$f":"SUM(K105:L105)/2","v":3.5315197180723619},{"$f":"SUM(L105:M105)/2","v":4.1572828318441193},{"$f":"SUM(M105:N105)/2","v":4.5051925340147871},{"$f":"SUM(N105:O105)/2","v":4.5702059804562714},{"$f":"SUM(O105:P105)/2","v":4.7226524152475546},{"$f":"SUM(P105:Q105)/2","v":5.0372220619739121},5.4271463721120172,5.5945062296536108,5.5958876016387116,5.5936305905696173,5.6010003600659601,5.6105653730407594,6.6988783912315952,{"$f":"SUM(W105,Y105)/2","v":5.6087341434352656},{"$f":"SUM(Y105:Z105)/2","v":5.6087341434352656},{"$f":"SUM(Z105:AA105)/2","v":5.6087341434352656},{"$f":"SUM(AA105:AB105)/2","v":5.6087341434352656},{"$f":"SUM(AB105:AC105)/2","v":5.6087341434352656}]
[]
[null,null,"NP/GP Implied End of Year Accumulated Depreciation Balance",{"$f":"(1-D104/100)*D87","v":623.46408000000031},917.53030000000012,1291.5562100000004,2041.0310099999999,2554.2007400000002,2630.6999999999989,3143.4539999999993,3964.6059999999993,4605.4889999999996,6301.6140000000005,6964.1270000000004,7459.0000000000009,8738.2029999999995,{"$f":"(1-Q104/100)*Q87","v":10817.999999999998},11795.206999999997,13434.800000000005,14733.707999999999,16435.661000000004,17837.305000000004,19825.896273015012,27659.894148774096]
[null,null,"Annual depreciation expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y88","v":3639.4228369452903},{"$f":"Z88","v":3812.1731820980931},{"$f":"AA88","v":3919.7246694158093},{"$f":"AB88","v":3974.7130285709877},{"$f":"AC88","v":3986.2431025382166}]
[null,null,"Less: retired accumulated depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y85-(Y87-W87)","v":1509.4790411807189},{"$f":"Z85-(Z87-Y87)","v":1645.4365777700727},{"$f":"AA85-(AA87-Z87)","v":1904.888388597401},{"$f":"AB85-(AB87-AA87)","v":2209.9411835944284},{"$f":"AC85-(AC87-AB87)","v":2566.9919332503805}]
[null,null,"Calculated end of year accumulated depreciation",{"$f":"D108","v":623.46408000000031},917.53030000000012,1291.5562100000004,2041.0310099999999,2554.2007400000002,2630.6999999999989,3143.4539999999993,3964.6059999999993,4605.4889999999996,6301.6140000000005,6964.1270000000004,7459.0000000000009,8738.2029999999995,{"$f":"Q108","v":10817.999999999998},11795.206999999997,13434.800000000005,14733.707999999999,16435.661000000004,17837.305000000004,19825.896273015012,27659.894148774096,{"$f":"Y117-Y123","v":20999.213982931164},{"$f":"Z117-Z123","v":21763.717791312512},22205.669381123404,22380.547966282775,22335.007620196069]
[]
[]
[null,null,"CALCULATIONS FOR DEPR ASSETS/LAND:"]
[null,null,"****************************************************************"]
[null,null,"Calculation: GDP Deflator Adjusted Gross PP&E"]
["IQ_GPPE",null,"Gross PP&E",{"$f":"'Assets Prime'!D117","v":3066.6676400000001},{"$f":"'Assets Prime'!E117","v":3826.0251499999999},{"$f":"'Assets Prime'!F117","v":4386.6076400000002},{"$f":"'Assets Prime'!G117","v":5520.47318},{"$f":"'Assets Prime'!H117","v":6091.9882900000002},{"$f":"'Assets Prime'!I117","v":7228.9205000000002},{"$f":"'Assets Prime'!J117","v":8030.7954499999996},{"$f":"'Assets Prime'!K117","v":9746.8169099999996},{"$f":"'Assets Prime'!L117","v":10798.853940000001},{"$f":"'Assets Prime'!M117","v":13108.320610000001},{"$f":"'Assets Prime'!N117","v":14020.900390000001},{"$f":"'Assets Prime'!O117","v":14950},{"$f":"'Assets Prime'!P117","v":17013.121780000001},{"$f":"'Assets Prime'!Q117","v":19168.599999999999},{"$f":"'Assets Prime'!R117","v":20565.725569999999},{"$f":"'Assets Prime'!S117","v":24015.200000000001},{"$f":"'Assets Prime'!T117","v":25793.108},{"$f":"'Assets Prime'!U117","v":28208.061000000002},{"$f":"'Assets Prime'!V117","v":31208.871999999999},{"$f":"'Assets Prime'!W117","v":34688.191914070128},{"$f":"Y117","v":36741.076148774097},{"$f":"Y121-Y120+Y119+Y118","v":36741.076148774097},{"$f":"Z121-Z120+Z119+Z118","v":38078.683006944993},{"$f":"AA121-AA120+AA119+AA118","v":38851.939426376324},{"$f":"AB121-AB120+AB119+AB118","v":39157.914089016216},{"$f":"AC121-AC120+AC119+AC118","v":39078.234853175614}]
["IQ_LAND",null,"      Less: Land",{"$f":"'Assets Prime'!D118","v":403.87301000000002},{"$f":"'Assets Prime'!E118","v":491.48450000000003},{"$f":"'Assets Prime'!F118","v":494.07557000000003},{"$f":"'Assets Prime'!G118","v":0},{"$f":"'Assets Prime'!H118","v":0},{"$f":"'Assets Prime'!I118","v":554.15700000000004},{"$f":"'Assets Prime'!J118","v":558.33299999999997},{"$f":"'Assets Prime'!K118","v":0},{"$f":"'Assets Prime'!L118","v":473.90199999999999},{"$f":"'Assets Prime'!M118","v":738.19399999999996},{"$f":"'Assets Prime'!N118","v":724.70339000000001},{"$f":"'Assets Prime'!O118","v":732.072},{"$f":"'Assets Prime'!P118","v":670.91499999999996},{"$f":"'Assets Prime'!Q118","v":651.03499999999997},{"$f":"'Assets Prime'!R118","v":657.16499999999996},{"$f":"'Assets Prime'!S118","v":679.25400000000002},{"$f":"'Assets Prime'!T118","v":661.79399999999998},{"$f":"'Assets Prime'!U118","v":666.21400000000006},{"$f":"'Assets Prime'!V118","v":756.71274653749447},{"$f":"'Assets Prime'!W118","v":669.73500000000001},{"$f":"Y118","v":709.37063238854739},{"$f":"W118*(1+Y$83)","v":709.37063238854739},{"$f":"Y118*(1+Z$83)","v":735.19619664327354},750.12568300424414,756.0332247173078,754.49483455999143]
["IQ_CIP",null,"      Less: Construction in Progress",{"$f":"'Assets Prime'!D119","v":120.03324000000001},{"$f":"'Assets Prime'!E119","v":103.38918},{"$f":"'Assets Prime'!F119","v":145.97911999999999},{"$f":"'Assets Prime'!G119","v":0},{"$f":"'Assets Prime'!H119","v":0},{"$f":"'Assets Prime'!I119","v":219.595},{"$f":"'Assets Prime'!J119","v":360.06},{"$f":"'Assets Prime'!K119","v":0},{"$f":"'Assets Prime'!L119","v":149.79900000000001},{"$f":"'Assets Prime'!M119","v":145.34200000000001},{"$f":"'Assets Prime'!N119","v":283.74099999999999},{"$f":"'Assets Prime'!O119","v":154.226},{"$f":"'Assets Prime'!P119","v":184.28299999999999},{"$f":"'Assets Prime'!Q119","v":203.922},{"$f":"'Assets Prime'!R119","v":205.46600000000001},{"$f":"'Assets Prime'!S119","v":672.79899999999998},{"$f":"'Assets Prime'!T119","v":292.75400000000002},{"$f":"'Assets Prime'!U119","v":548.00400000000002},{"$f":"'Assets Prime'!V119","v":1275.2370000000001},{"$f":"'Assets Prime'!W119","v":1267.8979999999999},{"$f":"Y119","v":1342.9335573983358},{"$f":"W119*(1+Y$83)","v":1342.9335573983358},1391.8248073217214,1420.0883233364166,1431.2720905322626,1428.3597120487116]
[null,null,"      Plus: Cumulative PP&E recaptured",{"$f":"'Data - Assets Prime'!D93","v":0},{"$f":"'Data - Assets Prime'!E93","v":0},{"$f":"'Data - Assets Prime'!F93","v":0},{"$f":"'Data - Assets Prime'!G93","v":0},{"$f":"'Data - Assets Prime'!H93","v":0},{"$f":"'Data - Assets Prime'!I93","v":0},{"$f":"'Data - Assets Prime'!J93","v":0},{"$f":"'Data - Assets Prime'!K93","v":0},{"$f":"'Data - Assets Prime'!L93","v":0},{"$f":"'Data - Assets Prime'!M93","v":0},{"$f":"'Data - Assets Prime'!N93","v":0},{"$f":"'Data - Assets Prime'!O93","v":0},{"$f":"'Data - Assets Prime'!P93","v":0},{"$f":"'Data - Assets Prime'!Q93","v":0},{"$f":"'Data - Assets Prime'!R93","v":0},{"$f":"'Data - Assets Prime'!S93","v":0},{"$f":"'Data - Assets Prime'!T93","v":0},{"$f":"'Data - Assets Prime'!U93","v":0},{"$f":"'Data - Assets Prime'!V93","v":0},{"$f":"'Data - Assets Prime'!W93","v":0},{"$f":"AVERAGE(W120,Y120)","v":0},{"$f":"'Data - Assets Prime'!X93","v":0},{"$f":"'Data - Assets Prime'!Y93","v":0},{"$f":"'Data - Assets Prime'!Z93","v":0},{"$f":"'Data - Assets Prime'!AA93","v":0},{"$f":"'Data - Assets Prime'!AB93","v":0}]
[null,null,"Gross PP&E Adjusted:",{"$f":"D117-D118-D119+D120","v":2542.7613900000001},3231.1514699999998,3746.5529500000002,5520.47318,6091.9882900000002,6455.1684999999998,7112.4024499999996,9746.8169099999996,10175.15294,12224.784610000001,13012.456,14063.701999999999,16157.923780000001,{"$f":"Q117-Q118-Q119+Q120","v":18313.643},19703.094569999997,22663.147000000001,24838.559999999998,26993.843000000001,29176.922253462504,32750.558914070127,34688.771958987214,{"$f":"Y87","v":34688.771958987214},{"$f":"Z87","v":35951.662002980003},{"$f":"AA87","v":36681.725420035662},{"$f":"AB87","v":36970.608773766646},{"$f":"AC87","v":36895.380306566913}]
[]
["IQ_NPPE",null,"Net PP&E",{"$f":"'Assets Prime'!D123","v":2443.2035599999999},{"$f":"'Assets Prime'!E123","v":2908.49485},{"$f":"'Assets Prime'!F123","v":3095.05143},{"$f":"'Assets Prime'!G123","v":3479.4421699999998},{"$f":"'Assets Prime'!H123","v":3537.78755},{"$f":"'Assets Prime'!I123","v":4598.2205000000004},{"$f":"'Assets Prime'!J123","v":4887.3414499999999},{"$f":"'Assets Prime'!K123","v":5782.2109099999998},{"$f":"'Assets Prime'!L123","v":6193.3649400000004},{"$f":"'Assets Prime'!M123","v":6806.7066100000002},{"$f":"'Assets Prime'!N123","v":7056.7733900000003},{"$f":"'Assets Prime'!O123","v":7491},{"$f":"'Assets Prime'!P123","v":8274.91878},{"$f":"'Assets Prime'!Q123","v":8350.6},{"$f":"'Assets Prime'!R123","v":8770.5185700000002},{"$f":"'Assets Prime'!S123","v":10580.4},{"$f":"'Assets Prime'!T123","v":11059.4},{"$f":"'Assets Prime'!U123","v":11772.4},{"$f":"'Assets Prime'!V123","v":13371.566999999999},{"$f":"'Assets Prime'!W123","v":14862.295641055112},{"$f":"'Assets Prime'!X123","v":9081.1820000000007},{"$f":"W123*(1+Y$83)","v":15741.862165842931},{"$f":"Y123*(1+Z$83)","v":16314.965215632481},16646.270045252921,16777.366122733441,16743.227232979545]
[null,null,"      Less: Land",{"$f":"D118","v":403.87301000000002},491.48450000000003,494.07557000000003,0,0,554.15700000000004,558.33299999999997,0,473.90199999999999,738.19399999999996,724.70339000000001,732.072,670.91499999999996,{"$f":"Q118","v":651.03499999999997},657.16499999999996,679.25400000000002,661.79399999999998,666.21400000000006,756.71274653749447,669.73500000000001,709.37063238854739,{"$f":"W124*(1+Y$83)","v":709.37063238854739},735.19619664327354,750.12568300424414,756.0332247173078,754.49483455999143]
[null,null,"      Less: Construction in Progress",{"$f":"D119","v":120.03324000000001},103.38918,145.97911999999999,0,0,219.595,360.06,0,149.79900000000001,145.34200000000001,283.74099999999999,154.226,184.28299999999999,203.922,205.46600000000001,672.79899999999998,292.75400000000002,548.00400000000002,1275.2370000000001,1267.8979999999999,1342.9335573983358,{"$f":"W125*(1+Y$83)","v":1342.9335573983358},1391.8248073217214,1420.0883233364166,1431.2720905322626,1428.3597120487116]
[null,null,"      Plus: Cumulative PP&E recaptured",{"$f":"'Data - Assets Prime'!D56","v":0},{"$f":"'Data - Assets Prime'!E56","v":0},{"$f":"'Data - Assets Prime'!F56","v":0},{"$f":"'Data - Assets Prime'!G56","v":0},{"$f":"'Data - Assets Prime'!H56","v":0},{"$f":"'Data - Assets Prime'!I56","v":0},{"$f":"'Data - Assets Prime'!J56","v":0},{"$f":"'Data - Assets Prime'!K56","v":0},{"$f":"'Data - Assets Prime'!L56","v":0},{"$f":"'Data - Assets Prime'!M56","v":0},{"$f":"'Data - Assets Prime'!N56","v":0},{"$f":"'Data - Assets Prime'!O56","v":0},{"$f":"'Data - Assets Prime'!P56","v":0},{"$f":"'Data - Assets Prime'!Q56","v":0},{"$f":"'Data - Assets Prime'!R56","v":0},{"$f":"'Data - Assets Prime'!S56","v":0},{"$f":"'Data - Assets Prime'!T56","v":0},{"$f":"'Data - Assets Prime'!U56","v":0},{"$f":"'Data - Assets Prime'!V56","v":0},{"$f":"'Data - Assets Prime'!W56","v":0},{"$f":"AVERAGE(W126,Y126)","v":0},{"$f":"'Data - Assets Prime'!X56","v":0},{"$f":"'Data - Assets Prime'!Y56","v":0},{"$f":"'Data - Assets Prime'!Z56","v":0},{"$f":"'Data - Assets Prime'!AA56","v":0},{"$f":"'Data - Assets Prime'!AB56","v":0}]
[null,null,"Net PP&E Adjusted:",{"$f":"D123-D124-D125+D126","v":1919.2973099999999},2313.6211699999999,2454.99674,3479.4421699999998,3537.78755,3824.4685000000004,3968.9484500000003,5782.2109099999998,5569.6639400000004,5923.1706100000001,6048.3290000000006,6604.7020000000002,7419.7207799999996,{"$f":"Q123-Q124-Q125+Q126","v":7495.6430000000009},7907.8875699999999,9228.3469999999979,10104.851999999999,10558.181999999999,11339.617253462504,12924.662641055113,7028.8778102131182,13689.557976056049,14187.944211667485,14476.05603891226,14590.060807483871,14560.372686370842]
[]
[null,null,"Asset Life (three-yr median of depr. Implied)",{"$f":"D93","v":11.469346186822014},10.553488706429125,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841614,{"$f":"Q93","v":8.9035630561841614},9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,9.2651134389294807,9.2651134389294807,9.2651134389294807,9.2651134389294807,9.2651134389294807]
[null,null,"NP/GP Ratio",{"$f":"D104","v":75.480826378286309},71.603612256530951,65.526812853399008,63.027969823412853,58.072789729541654,59.246609906464883,55.803204021448479,59.324094864935759,54.737889178106059,48.452147002694716,46.48107167470922,46.962755610151582,45.92001349321874,{"$f":"Q104","v":40.929284249998766},40.135256631415544,40.719618506644281,40.682116837691076,39.113297058147658,38.865022002506791,39.463945256526557,20.262688510632234,39.463945256526557,39.46394525652655,39.463945256526557,39.46394525652655,39.463945256526543]
[null,null,{"$f":"'Assets Prime - Negative Case'!C105","v":"Implied Average Age of Assets"},{"$f":"D105","v":2.8121889048222872},2.9968095735408307,3.3223986490507276,3.3509671152970473,3.6051019446655532,3.5041712751739258,3.5299127645896018,3.2487060106614694,3.8143334254832544,4.5002322382049842,4.5101528298245892,4.6302591310879535,4.8150456994071558,5.2593984245406684,5.594894319683366,5.5941181396238555,5.5976570636535676,5.589604117485667,5.6123966026462533,5.6087341434352656,7.7890226390279258,5.6087341434352656,5.6087341434352656,5.6087341434352656,5.6087341434352656,5.6087341434352664]
[null,null,"Two-year moving average of implied age",{"$f":"D131","v":2.8121889048222872},{"$f":"(E131+D131)/2","v":2.9044992391815589},{"$f":"(F131+E131)/2","v":3.1596041112957791},{"$f":"(G131+F131)/2","v":3.3366828821738874},{"$f":"(H131+G131)/2","v":3.4780345299813002},{"$f":"(I131+H131)/2","v":3.5546366099197395},{"$f":"(J131+I131)/2","v":3.5170420198817638},{"$f":"(K131+J131)/2","v":3.3893093876255356},{"$f":"(L131+K131)/2","v":3.5315197180723619},{"$f":"(M131+L131)/2","v":4.1572828318441193},{"$f":"(N131+M131)/2","v":4.5051925340147871},{"$f":"(O131+N131)/2","v":4.5702059804562714},{"$f":"(P131+O131)/2","v":4.7226524152475546},{"$f":"(Q131+P131)/2","v":5.0372220619739121},5.4271463721120172,5.5945062296536108,5.5958876016387116,5.5936305905696173,5.6010003600659601,5.6105653730407594,6.6988783912315952,{"$f":"(Y131+W131)/2","v":5.6087341434352656},{"$f":"(Z131+Y131)/2","v":5.6087341434352656},{"$f":"(AA131+Z131)/2","v":5.6087341434352656},{"$f":"(AB131+AA131)/2","v":5.6087341434352656},{"$f":"(AC131+AB131)/2","v":5.6087341434352656}]
[null,{"$f":"IF('Performance and Valuation Chart'!R57=\"Home Country\",'Performance and Valuation Chart'!R52,IF('Performance and Valuation Chart'!R57=\"Trading Country\",'Performance and Valuation Chart'!R54,'Performance and Valuation Chart'!R57))","v":"Philippines"},"GDP Deflator (from http://www.imf.org/external/pubs/ft/weo/2008/01/weodata/weorept.aspx?pr.x=28&pr.y=14&sy=1980&ey=2013&scsm=1&ssd=1&sort=country&ds=.&br=1&c=512%2C446%2C914%2C666%2C612%2C668%2C614%2C672%2C311%2C946%2C213%2C137%2C911%2C962%2C193%2C674%2C122%2C676%2C912%2C548%2C313%2C556%2C419%2C678%2C513%2C181%2C316%2C682%2C913%2C684%2C124%2C273%2C339%2C921%2C638%2C948%2C514%2C943%2C218%2C686%2C963%2C688%2C616%2C518%2C223%2C728%2C516%2C558%2C918%2C138%2C748%2C196%2C618%2C278%2C522%2C692%2C622%2C694%2C156%2C142%2C624%2C449%2C626%2C564%2C628%2C283%2C228%2C853%2C924%2C288%2C233%2C293%2C632%2C566%2C636%2C964%2C634%2C182%2C238%2C453%2C662%2C968%2C960%2C922%2C423%2C714%2C935%2C862%2C128%2C716%2C611%2C456%2C321%2C722%2C243%2C942%2C248%2C718%2C469%2C724%2C253%2C576%2C642%2C936%2C643%2C961%2C939%2C813%2C644%2C199%2C819%2C184%2C172%2C524%2C132%2C361%2C646%2C362%2C648%2C364%2C915%2C732%2C134%2C366%2C652%2C734%2C174%2C144%2C328%2C146%2C258%2C463%2C656%2C528%2C654%2C923%2C336%2C738%2C263%2C578%2C268%2C537%2C532%2C742%2C944%2C866%2C176%2C369%2C534%2C744%2C536%2C186%2C429%2C925%2C178%2C746%2C436%2C926%2C136%2C466%2C343%2C112%2C158%2C111%2C439%2C298%2C916%2C927%2C664%2C846%2C826%2C299%2C542%2C582%2C443%2C474%2C917%2C754%2C544%2C698%2C941&s=NGDP_D&grp=0&a=)+B54",{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(D1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(D1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(D1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(E1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(E1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(E1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(F1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(F1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(F1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(G1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(G1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(G1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(H1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(H1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(H1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":5.7093626782524165E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(I1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(I1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(I1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":5.5490000000000039E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(J1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(J1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(J1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":4.1629953860292224E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(K1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(K1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(K1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":3.2007494792756219E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(L1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(L1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(L1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":5.5172656924785235E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(M1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(M1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(M1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":5.8276674295451247E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(N1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(N1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(N1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":4.9495260420366449E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(O1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(O1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(O1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":3.0901707151989255E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(P1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(P1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(P1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":7.5489316379605764E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(Q1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(Q1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(Q1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":2.7735760749387772E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(R1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(R1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(R1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":4.2219963568204122E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(S1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(S1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(S1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":4.0205682876014004E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(T1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(T1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(T1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":1.9024485273526404E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(U1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(U1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(U1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":1.981037953962983E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(V1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(V1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(V1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":3.5634991769330382E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(W1,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP(\"United States\",GDP!$A$3:$AE$183,HLOOKUP(W1,GDP!$M$1:$AE$2,2,FALSE),FALSE),VLOOKUP($B$133,GDP!$A$3:$AE$183,HLOOKUP(W1,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":3.5692871607480248E-2},{"$f":"W133","v":3.5692871607480248E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!S1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(\"United States\",GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!S1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),X133,VLOOKUP(\"United States\",GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!S1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP($B$133,GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!S1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":3.2491152182461569E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!T1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(\"United States\",GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!T1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),Y133,VLOOKUP(\"United States\",GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!T1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP($B$133,GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!T1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":3.2653600994472232E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!U1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(\"United States\",GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!U1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),Z133,VLOOKUP(\"United States\",GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!U1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP($B$133,GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!U1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":3.1431527830425576E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!V1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(\"United States\",GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!V1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),AA133,VLOOKUP(\"United States\",GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!V1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP($B$133,GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!V1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":3.1431527830425576E-2},{"$f":"IF(ISERROR(VLOOKUP($B$133,GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!W1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(\"United States\",GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!W1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),AB133,VLOOKUP(\"United States\",GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!W1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE)),VLOOKUP($B$133,GDP!$A$3:$AE$181,HLOOKUP('Earnings Prime - Negative Case'!W1+5,GDP!$M$1:$AE$2,2,FALSE),FALSE))","v":3.1431527830425576E-2}]
[null,null,"Average GDP Deflator given life of assets",{"$f":"IF(ISERROR(GEOMEAN(D133:OFFSET(D133,0,IF(-ROUND(D129,0)<-2,-2,-ROUND(D129,0))))),D133,GEOMEAN(D133:OFFSET(D133,0,IF(-ROUND(D129,0)<-2,-2,-ROUND(D129,0)))))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(GEOMEAN(E133:OFFSET(E133,0,IF(-ROUND(E129,0)<-5,-5,-ROUND(E129,0))))),E133,GEOMEAN(E133:OFFSET(E133,0,IF(-ROUND(E129,0)<-5,-5,-ROUND(E129,0)))))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(GEOMEAN(F133:OFFSET(F133,0,IF(-ROUND(F129,0)<-5,-5,-ROUND(F129,0))))),F133,GEOMEAN(F133:OFFSET(F133,0,IF(-ROUND(F129,0)<-5,-5,-ROUND(F129,0)))))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(GEOMEAN(G133:OFFSET(G133,0,IF(-ROUND(G129,0)<-5,-5,-ROUND(G129,0))))),G133,GEOMEAN(G133:OFFSET(G133,0,IF(-ROUND(G129,0)<-5,-5,-ROUND(G129,0)))))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(GEOMEAN(H133:OFFSET(H133,0,IF(-ROUND(H129,0)<-5,-5,-ROUND(H129,0))))),H133,GEOMEAN(H133:OFFSET(H133,0,IF(-ROUND(H129,0)<-5,-5,-ROUND(H129,0)))))","v":5.7093626782524165E-2},{"$f":"IF(ISERROR(GEOMEAN(I133:OFFSET(I133,0,IF(-ROUND(I129,0)<-5,-5,-ROUND(I129,0))))),I133,GEOMEAN(I133:OFFSET(I133,0,IF(-ROUND(I129,0)<-5,-5,-ROUND(I129,0)))))","v":5.5490000000000039E-2},{"$f":"IF(ISERROR(GEOMEAN(J133:OFFSET(J133,0,IF(-ROUND(J129,0)<-5,-5,-ROUND(J129,0))))),J133,GEOMEAN(J133:OFFSET(J133,0,IF(-ROUND(J129,0)<-5,-5,-ROUND(J129,0)))))","v":4.1629953860292224E-2},{"$f":"IF(ISERROR(GEOMEAN(K133:OFFSET(K133,0,IF(-ROUND(K129,0)<-5,-5,-ROUND(K129,0))))),K133,GEOMEAN(K133:OFFSET(K133,0,IF(-ROUND(K129,0)<-5,-5,-ROUND(K129,0)))))","v":3.2007494792756219E-2},{"$f":"IF(ISERROR(GEOMEAN(L133:OFFSET(L133,0,IF(-ROUND(L129,0)<-5,-5,-ROUND(L129,0))))),L133,GEOMEAN(L133:OFFSET(L133,0,IF(-ROUND(L129,0)<-5,-5,-ROUND(L129,0)))))","v":5.5172656924785235E-2},{"$f":"IF(ISERROR(GEOMEAN(M133:OFFSET(M133,0,IF(-ROUND(M129,0)<-5,-5,-ROUND(M129,0))))),M133,GEOMEAN(M133:OFFSET(M133,0,IF(-ROUND(M129,0)<-5,-5,-ROUND(M129,0)))))","v":4.8840462885469595E-2},{"$f":"IF(ISERROR(GEOMEAN(N133:OFFSET(N133,0,IF(-ROUND(N129,0)<-5,-5,-ROUND(N129,0))))),N133,GEOMEAN(N133:OFFSET(N133,0,IF(-ROUND(N129,0)<-5,-5,-ROUND(N129,0)))))","v":4.7691659540351566E-2},{"$f":"IF(ISERROR(GEOMEAN(O133:OFFSET(O133,0,IF(-ROUND(O129,0)<-5,-5,-ROUND(O129,0))))),O133,GEOMEAN(O133:OFFSET(O133,0,IF(-ROUND(O129,0)<-5,-5,-ROUND(O129,0)))))","v":4.325839410138272E-2},{"$f":"IF(ISERROR(GEOMEAN(P133:OFFSET(P133,0,IF(-ROUND(P129,0)<-5,-5,-ROUND(P129,0))))),P133,GEOMEAN(P133:OFFSET(P133,0,IF(-ROUND(P129,0)<-5,-5,-ROUND(P129,0)))))","v":4.776945869681784E-2},{"$f":"IF(ISERROR(GEOMEAN(Q133:OFFSET(Q133,0,IF(-ROUND(Q129,0)<-5,-5,-ROUND(Q129,0))))),Q133,GEOMEAN(Q133:OFFSET(Q133,0,IF(-ROUND(Q129,0)<-5,-5,-ROUND(Q129,0)))))","v":4.664248922608983E-2},{"$f":"IF(ISERROR(GEOMEAN(R133:OFFSET(R133,0,IF(-ROUND(R129,0)<-6,-6,-ROUND(R129,0))))),R133,GEOMEAN(R133:OFFSET(R133,0,IF(-ROUND(R129,0)<-6,-6,-ROUND(R129,0)))))","v":4.598340930836646E-2},{"$f":"IF(ISERROR(GEOMEAN(S133:OFFSET(S133,0,IF(-ROUND(S129,0)<-7,-7,-ROUND(S129,0))))),S133,GEOMEAN(S133:OFFSET(S133,0,IF(-ROUND(S129,0)<-7,-7,-ROUND(S129,0)))))","v":4.5218062734598691E-2},{"$f":"IF(ISERROR(GEOMEAN(T133:OFFSET(T133,0,IF(-ROUND(T129,0)<-8,-8,-ROUND(T129,0))))),T133,GEOMEAN(T133:OFFSET(T133,0,IF(-ROUND(T129,0)<-8,-8,-ROUND(T129,0)))))","v":4.1070905816467308E-2},{"$f":"IF(ISERROR(GEOMEAN(U133:OFFSET(U133,0,IF(-ROUND(U129,0)<-9,-9,-ROUND(U129,0))))),U133,GEOMEAN(U133:OFFSET(U133,0,IF(-ROUND(U129,0)<-9,-9,-ROUND(U129,0)))))","v":3.8183007499511951E-2},{"$f":"IF(ISERROR(GEOMEAN(V133:OFFSET(V133,0,IF(-ROUND(V129,0)<-10,-10,-ROUND(V129,0))))),V133,GEOMEAN(V133:OFFSET(V133,0,IF(-ROUND(V129,0)<-10,-10,-ROUND(V129,0)))))","v":3.6549834030254191E-2},{"$f":"IF(ISERROR(GEOMEAN(W133:OFFSET(W133,0,IF(-ROUND(W129,0)<-10,-10,-ROUND(W129,0))))),W133,GEOMEAN(W133:OFFSET(W133,0,IF(-ROUND(W129,0)<-10,-10,-ROUND(W129,0)))))","v":3.4801189009747678E-2},{"$f":"IF(ISERROR(GEOMEAN(X133:OFFSET(X133,0,IF(-ROUND(X129,0)<-10,-10,-ROUND(X129,0))))),X133,GEOMEAN(X133:OFFSET(X133,0,IF(-ROUND(X129,0)<-10,-10,-ROUND(X129,0)))))","v":3.4881322091126203E-2},{"$f":"IF(ISERROR(GEOMEAN(Y133:OFFSET(Y133,0,IF(-ROUND(Y129,0)<-11,-11,-ROUND(Y129,0))))),Y133,GEOMEAN(Y133:OFFSET(Y133,0,IF(-ROUND(Y129,0)<-11,-11,-ROUND(Y129,0)))))","v":3.3851205073495233E-2},{"$f":"IF(ISERROR(GEOMEAN(Z133:OFFSET(Z133,0,IF(-ROUND(Z129,0)<-11,-11,-ROUND(Z129,0))))),Z133,GEOMEAN(Z133:OFFSET(Z133,0,IF(-ROUND(Z129,0)<-11,-11,-ROUND(Z129,0)))))","v":3.1129969323883216E-2},{"$f":"IF(ISERROR(GEOMEAN(AA133:OFFSET(AA133,0,IF(-ROUND(AA129,0)<-11,-11,-ROUND(AA129,0))))),AA133,GEOMEAN(AA133:OFFSET(AA133,0,IF(-ROUND(AA129,0)<-11,-11,-ROUND(AA129,0)))))","v":3.1521816292381065E-2},{"$f":"IF(ISERROR(GEOMEAN(AB133:OFFSET(AB133,0,IF(-ROUND(AB129,0)<-11,-11,-ROUND(AB129,0))))),AB133,GEOMEAN(AB133:OFFSET(AB133,0,IF(-ROUND(AB129,0)<-11,-11,-ROUND(AB129,0)))))","v":3.0605254652550751E-2},{"$f":"IF(ISERROR(GEOMEAN(AC133:OFFSET(AC133,0,IF(-ROUND(AC129,0)<-11,-11,-ROUND(AC129,0))))),AC133,GEOMEAN(AC133:OFFSET(AC133,0,IF(-ROUND(AC129,0)<-11,-11,-ROUND(AC129,0)))))","v":2.9860962514575883E-2}]
[]
[null,null,"GDP Deflator Adjustment",{"$f":"(((1+D134)^D131)*D121)-D121","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1350.0263747604777,1344.835895490477,1101.381825191309,1050.4632269824651,2313.1855243001464,2926.1169448767014,3042.7318328792026,3046.6467510290986,4070.6840935252803,{"$f":"(((1+Q134)^Q131)*Q121)-Q121","v":4962.0282228420219},5634.9801566883398,6361.4313076697581,6276.826019300257,6289.6936183806829,6512.3578272230334,6927.2083029284768,10618.899892918183,{"$f":"(((1+Y134)^Y131)*Y121)-Y121","v":7121.2329422268303},6744.6484025355167,6974.5435452834718,6810.6381036939201,6620.0958949069027]
[null,null,"GDP Deflator Adj'd PP&E w/o CIP",{"$f":"D121*((1+D134)^D131)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7442.0146647604779,7800.0043954904768,8213.7842751913086,10797.280136982465,12488.338464300146,15150.901554876702,16055.187832879203,17110.348751029098,20228.607873525281,{"$f":"Q121*((1+Q134)^Q131)","v":23275.671222842022},25338.074726688337,29024.578307669759,31115.386019300255,33283.536618380684,35689.280080685538,39677.767216998604,45307.671851905397,41810.004901214044,42696.31040551552,43656.268965319134,43781.246877460566,43515.476201473815]
[null,null,"      Add back Construction In Progress",{"$f":"D119","v":120.03324000000001},103.38918,145.97911999999999,0,0,219.595,360.06,0,149.79900000000001,145.34200000000001,283.74099999999999,154.226,184.28299999999999,{"$f":"Q119","v":203.922},205.46600000000001,672.79899999999998,292.75400000000002,548.00400000000002,1275.2370000000001,1267.8979999999999,1342.9335573983358,1342.9335573983358,1391.8248073217214,1420.0883233364166,1431.2720905322626,1428.3597120487116]
[]
[null,null,"GDP Deflator Adjusted Gross PP&E",{"$f":"D137+D138","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7442.0146647604779,8019.599395490477,8573.844275191308,10797.280136982465,12638.137464300147,15296.243554876703,16338.928832879203,17264.574751029097,20412.890873525281,{"$f":"Q137+Q138","v":23479.593222842021},25543.540726688338,29697.377307669758,31408.140019300256,33831.540618380684,36964.517080685539,40945.665216998605,46650.605409303731,43152.938458612378,44088.135212837238,45076.357288655548,45212.51896799283,44943.835913522526]
[null,null,"Growth",null,{"$f":"E140/D140-1","v":{"$error":"#N/A"}},{"$f":"F140/E140-1","v":{"$error":"#N/A"}},{"$f":"G140/F140-1","v":{"$error":"#N/A"}},{"$f":"H140/G140-1","v":{"$error":"#N/A"}},{"$f":"I140/H140-1","v":7.7611340040081522E-2},{"$f":"J140/I140-1","v":6.9111292518238443E-2},{"$f":"K140/J140-1","v":0.25932776365261723},{"$f":"L140/K140-1","v":0.17049268926647954},{"$f":"M140/L140-1","v":0.21032419516602796},{"$f":"N140/M140-1","v":6.816610066790374E-2},{"$f":"O140/N140-1","v":5.6652790866387415E-2},{"$f":"P140/O140-1","v":0.18235700374308506},{"$f":"Q140/P140-1","v":0.15023361307898497},8.7903886760628103E-2,0.16261788549311884,5.760652511185449E-2,7.7158360781353297E-2,9.2605196365272979E-2,0.10770188415076776,0.13932952760862016,{"$f":"Y140/W140-1","v":5.390737285414593E-2},{"$f":"Z140/Y140-1","v":2.1671681874498638E-2},{"$f":"AA140/Z140-1","v":2.2414694362726584E-2},{"$f":"AB140/AA140-1","v":3.0206895039308623E-3},{"$f":"AC140/AB140-1","v":-5.9426694332274099E-3}]
[]
[null,null,"Land",{"$f":"D118","v":403.87301000000002},491.48450000000003,494.07557000000003,0,0,554.15700000000004,558.33299999999997,0,473.90199999999999,738.19399999999996,724.70339000000001,732.072,670.91499999999996,{"$f":"Q118","v":651.03499999999997},657.16499999999996,679.25400000000002,661.79399999999998,666.21400000000006,756.71274653749447,669.73500000000001,709.37063238854739,709.37063238854739,735.19619664327354,750.12568300424414,756.0332247173078,754.49483455999143]
[null,null,"GDP Deflator Factor for PP&E (assumed for land)",{"$f":"D137/D121","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2216068564965146,1.2083347468761625,1.1548536985827214,1.1077750035403573,1.2273366835801238,1.2393593865435557,1.2338322475694983,1.2166319188951173,1.2519311360141396,{"$f":"Q137/Q121","v":1.2709470869800192},1.2859946764539303,1.2806949673701431,1.2527049079858195,1.2330047492082059,1.2232023573511148,1.2115142010584878,1.3061192222507325,{"$f":"Y137/Y121","v":1.2052892777710988},1.1876032435434127,1.1901367360836836,1.1842176347533278,1.1794288564015318]
[]
[null,null,"GDP Deflator Adj'd Land",{"$f":"D143*D144","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,669.6071583246536,644.79293009078651,0,581.63730902198779,914.88766299013355,894.16241250493465,890.66216212938639,839.93937811892647,{"$f":"Q143*Q144","v":827.4310367720368},845.11069155184703,869.91717936603925,829.03259187556739,821.44502598899578,925.61281540229993,811.39346344590638,926.52261866283982,{"$f":"Y143*Y144","v":854.9968171836199},873.12138777433233,892.75213202321504,895.30787716966142,889.87297988595367]
[null,null,"****************************************************************"]
[]
[]
[]
[null,null,"****************************************************************"]
[null,null,"Calculation: Capitalized Operating Leases"]
[null,null,"Op Lease expense",{"$f":"'Earnings Prime - Negative Case'!D11","v":0},{"$f":"'Earnings Prime - Negative Case'!E11","v":0},{"$f":"'Earnings Prime - Negative Case'!F11","v":0},{"$f":"'Earnings Prime - Negative Case'!G11","v":0},{"$f":"'Earnings Prime - Negative Case'!H11","v":0},{"$f":"'Earnings Prime - Negative Case'!I11","v":0},{"$f":"'Earnings Prime - Negative Case'!J11","v":0},{"$f":"'Earnings Prime - Negative Case'!K11","v":0},{"$f":"'Earnings Prime - Negative Case'!L11","v":150},{"$f":"'Earnings Prime - Negative Case'!M11","v":68.254525999999942},{"$f":"'Earnings Prime - Negative Case'!N11","v":131.9801550000002},{"$f":"'Earnings Prime - Negative Case'!O11","v":198.42451100000017},{"$f":"'Earnings Prime - Negative Case'!P11","v":151.54868799999986},{"$f":"'Earnings Prime - Negative Case'!Q11","v":182.62916899999988},{"$f":"'Earnings Prime - Negative Case'!R11","v":189.1414920000002},{"$f":"'Earnings Prime - Negative Case'!S11","v":301.13194300000032},{"$f":"'Earnings Prime - Negative Case'!T11","v":396.38434599999982},{"$f":"'Earnings Prime - Negative Case'!U11","v":331.89944099999957},{"$f":"'Earnings Prime - Negative Case'!V11","v":401.53974199999993},{"$f":"'Earnings Prime - Negative Case'!W11","v":390.934123},{"$f":"'Earnings Prime - Negative Case'!X11","v":0},{"$f":"'Earnings Prime - Negative Case'!Y11","v":89.393749702588991},{"$f":"'Earnings Prime - Negative Case'!Z11","v":86.480549180712472},{"$f":"'Earnings Prime - Negative Case'!AA11","v":87.892539846442247},{"$f":"'Earnings Prime - Negative Case'!AB11","v":87.892539846442247},{"$f":"'Earnings Prime - Negative Case'!AC11","v":87.892539846442247}]
[null,null,"Estimated life of assets being leased  (NOT the life of the lease but of the asset leased)",{"$f":"D94","v":11.469346186822014},10.553488706429125,9.6376312260362376,9.0635193666456431,8.598477984607733,8.598477984607733,7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841614,{"$f":"Q94","v":8.9035630561841614},9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807,9.768353727434766,{"$f":"'Assets Prime - Negative Case'!Y94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!Z94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AA94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AB94","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AC94","v":9.2651134389294807}]
[null,null,"Estim. REAL secured debt rate (e.g. A-rated bond rate after before inflation)",3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[]
[null,null,"Captialized Operating Leases (estimate if current gross value of leased assets had they been purchased)",{"$f":"-PV(D155,D154,D153,0)","v":0},0,0,0,0,0,0,0,1092.8253418056063,512.80499532748729,961.54171999621406,1490.7887637548629,1158.1945706836141,{"$f":"-PV(Q155,Q154,Q153,0)","v":1395.7238084717717},1507.2744707237255,2419.7563373585053,3185.1603775664717,2604.5174509752383,3151.0064076880922,3092.1791836312877,0,{"$f":"-PV(Y155,Y154,Y153,0)","v":707.07946867327121},684.03687023657665,695.20532007806389,695.20532007806389,695.20532007806389]
[]
[]
[null,null,"Debt value of capitalized operating leases"]
[null,null,"Op Lease expense taken out of ROI and free cash flows",{"$f":"D153","v":0},0,0,0,0,0,0,0,150,68.254525999999942,131.9801550000002,198.42451100000017,151.54868799999986,{"$f":"Q153","v":182.62916899999988},189.1414920000002,301.13194300000032,396.38434599999982,331.89944099999957,401.53974199999993,390.934123,0,89.393749702588991,86.480549180712472,87.892539846442247,87.892539846442247,87.892539846442247]
[null,null,"Economic depreciation recaptured through life of capitalized operating leases",{"$f":"D157/D154","v":0},0,0,0,0,0,0,0,129.67818020133552,58.739183038182297,114.09964215393478,170.76220954037302,130.08214389846603,{"$f":"Q157/Q154","v":156.76014194141544},161.27668231095626,256.41946633830372,337.52866419148836,283.70610335054101,343.23430976553431,333.74434150355825,0,76.316331508939342,73.829303304851095,75.034733752638218,75.034733752638218,75.034733752638218]
[null,null,"Annual claim lessors have on the EV of the firm",{"$f":"D161-D162","v":0},0,0,0,0,0,0,0,20.321819798664478,9.5153429618176446,17.880512846065415,27.662301459627145,21.466544101533827,{"$f":"Q161-Q162","v":25.869027058584436},27.864809689043938,44.712476661696599,58.855681808511463,48.193337649458556,58.305432234465627,57.189781496441753,0,13.077418193649649,12.651245875861377,12.85780609380403,12.85780609380403,12.85780609380403]
[]
[null,null,"Cap. Lease Debt: Present value of all future claims",{"$f":"D163/D155","v":0},0,0,0,0,0,0,0,635.05686870826491,297.35446755680141,558.76602643954425,864.4469206133482,670.82950317293205,{"$f":"Q163/Q155","v":808.40709558076355},870.77530278262304,1397.2648956780188,1839.2400565159833,1506.0418015455798,1822.0447573270508,1787.1806717638049,0,408.6693185515515,395.35143362066805,401.8064404313759,401.8064404313759,401.8064404313759]
[]
[null,null,"Percent of Capitalized Operating Leases",{"$f":"D165/D157","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.58111469821792439,0.57985875774650952,0.58111469821792472,0.57985875774650864,0.57920276968400985,{"$f":"Q165/Q157","v":0.57920276968400908},0.57771515387274874,0.57744032905533138,0.57744032905533027,0.57824216189515487,0.57824216189515565,0.5779680172560494,{"$error":"#DIV/0!"},0.57796801725604952,0.57796801725604985,0.57796801725604963,0.57796801725604963,0.57796801725604963]
[null,null,"****************************************************************"]
[]
[]
[null,null,"****************************************************************"]
[null,null,"Calculation: Capitalized Research and Development"]
[null,null,"R&D expense",{"$f":"'Earnings Prime - Negative Case'!D12","v":0},{"$f":"'Earnings Prime - Negative Case'!E12","v":0},{"$f":"'Earnings Prime - Negative Case'!F12","v":0},{"$f":"'Earnings Prime - Negative Case'!G12","v":0},{"$f":"'Earnings Prime - Negative Case'!H12","v":0},{"$f":"'Earnings Prime - Negative Case'!I12","v":0},{"$f":"'Earnings Prime - Negative Case'!J12","v":0},{"$f":"'Earnings Prime - Negative Case'!K12","v":0},{"$f":"'Earnings Prime - Negative Case'!L12","v":0},{"$f":"'Earnings Prime - Negative Case'!M12","v":0},{"$f":"'Earnings Prime - Negative Case'!N12","v":0},{"$f":"'Earnings Prime - Negative Case'!O12","v":0},{"$f":"'Earnings Prime - Negative Case'!P12","v":0},{"$f":"'Earnings Prime - Negative Case'!Q12","v":0},{"$f":"'Earnings Prime - Negative Case'!R12","v":61.845073970000001},{"$f":"'Earnings Prime - Negative Case'!S12","v":70.923150000000007},{"$f":"'Earnings Prime - Negative Case'!T12","v":56.762832000000003},{"$f":"'Earnings Prime - Negative Case'!U12","v":79.590670000000003},{"$f":"'Earnings Prime - Negative Case'!V12","v":77.609619440000003},{"$f":"'Earnings Prime - Negative Case'!W12","v":72.994618939999995},null,{"$f":"'Earnings Prime - Negative Case'!Y12","v":16.691463628408364},{"$f":"'Earnings Prime - Negative Case'!Z12","v":16.147515301876158},{"$f":"'Earnings Prime - Negative Case'!AA12","v":16.411160030048894},{"$f":"'Earnings Prime - Negative Case'!AB12","v":16.411160030048894},{"$f":"'Earnings Prime - Negative Case'!AC12","v":16.411160030048894}]
[null,null,"Estimated life of R&D",{"$f":"D95","v":4},4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"Q95","v":4},4,4,4,4,4,4,null,{"$f":"'Assets Prime - Negative Case'!Y95","v":4},{"$f":"'Assets Prime - Negative Case'!Z95","v":4},{"$f":"'Assets Prime - Negative Case'!AA95","v":4},{"$f":"'Assets Prime - Negative Case'!AB95","v":4},{"$f":"'Assets Prime - Negative Case'!AC95","v":4}]
[null,null,"Multiple-based capitalization of R&D",{"$f":"D173*D174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q173*Q174","v":0},247.38029588000001,283.69260000000003,227.05132800000001,318.36268000000001,310.43847776000001,291.97847575999998,null,66.765854513633457,64.590061207504633,65.644640120195575,65.644640120195575,65.644640120195575]
[]
[null,null,"MANUAL FORMULA changes after X yrs.",{"$f":"IF(D174<D182,SUM(OFFSET(D173,0,-D174+1):D173),SUM(OFFSET(D173,0,-D182+1):D173)+D173*(D174-D182)/2)","v":0},{"$f":"IF(E174<E182,SUM(OFFSET(E173,0,-E174+1):E173),SUM(OFFSET(E173,0,-E182+1):E173)+E173*(E174-E182)/2)","v":0},{"$f":"IF(F174<F182,SUM(OFFSET(F173,0,-F174+1):F173),SUM(OFFSET(F173,0,-F182+1):F173)+F173*(F174-F182)/2)","v":0},{"$f":"IF(G174<G182,SUM(OFFSET(G173,0,-G174+1):G173),SUM(OFFSET(G173,0,-G182+1):G173)+G173*(G174-G182)/2)","v":0},{"$f":"IF(H174<H182,SUM(OFFSET(H173,0,-H174+1):H173),SUM(OFFSET(H173,0,-H182+1):H173)+H173*(H174-H182)/2)","v":0},{"$f":"IF(I174<I182,SUM(OFFSET(I173,0,-I174+1):I173),SUM(OFFSET(I173,0,-I182+1):I173)+I173*(I174-I182)/2)","v":0},{"$f":"IF(J174<J182,SUM(OFFSET(J173,0,-J174+1):J173),SUM(OFFSET(J173,0,-J182+1):J173)+J173*(J174-J182)/2)","v":0},{"$f":"IF(K174<K182,SUM(OFFSET(K173,0,-K174+1):K173),SUM(OFFSET(K173,0,-K182+1):K173)+K173*(K174-K182)/2)","v":0},{"$f":"IF(L174<L182,SUM(OFFSET(L173,0,-L174+1):L173),SUM(OFFSET(L173,0,-L182+1):L173)+L173*(L174-L182)/2)","v":0},{"$f":"IF(M174<M182,SUM(OFFSET(M173,0,-M174+1):M173),SUM(OFFSET(M173,0,-M182+1):M173)+M173*(M174-M182)/2)","v":0},{"$f":"IF(N174<N182,SUM(OFFSET(N173,0,-N174+1):N173),SUM(OFFSET(N173,0,-N182+1):N173)+N173*(N174-N182)/2)","v":0},{"$f":"IF(O174<O182,SUM(OFFSET(O173,0,-O174+1):O173),SUM(OFFSET(O173,0,-O182+1):O173)+O173*(O174-O182)/2)","v":0},{"$f":"IF(P174<P182,SUM(OFFSET(P173,0,-P174+1):P173),SUM(OFFSET(P173,0,-P182+1):P173)+P173*(P174-P182)/2)","v":0},{"$f":"IF(Q174<Q182,SUM(OFFSET(Q173,0,-Q174+1):Q173),SUM(OFFSET(Q173,0,-Q182+1):Q173)+Q173*(Q174-Q182)/2)","v":0},{"$f":"IF(R174<R182,SUM(OFFSET(R173,0,-R174+1):R173),SUM(OFFSET(R173,0,-R182+1):R173)+R173*(R174-R182)/2)","v":61.845073970000001},{"$f":"IF(S174<S182,SUM(OFFSET(S173,0,-S174+1):S173),SUM(OFFSET(S173,0,-S182+1):S173)+S173*(S174-S182)/2)","v":132.76822397000001},{"$f":"IF(T174<T182,SUM(OFFSET(T173,0,-T174+1):T173),SUM(OFFSET(T173,0,-T182+1):T173)+T173*(T174-T182)/2)","v":189.53105597000001},{"$f":"IF(U174<U182,SUM(OFFSET(U173,0,-U174+1):U173),SUM(OFFSET(U173,0,-U182+1):U173)+U173*(U174-U182)/2)","v":269.12172597},{"$f":"IF(V174<V182,SUM(OFFSET(V173,0,-V174+1):V173),SUM(OFFSET(V173,0,-V182+1):V173)+V173*(V174-V182)/2)","v":284.88627144000003},{"$f":"IF(W174<W182,SUM(OFFSET(W173,0,-W174+1):W173),SUM(OFFSET(W173,0,-W182+1):W173)+W173*(W174-W182)/2)","v":286.95774038000002},null,{"$f":"IF(Y174<Y182,SUM(OFFSET(Y173,0,-Y174):Y173),SUM(OFFSET(Y173,0,-Y182+1):Y173)+Y173*(Y174-Y182)/2)","v":246.88637200840839},{"$f":"IF(Z174<Z182,SUM(OFFSET(Z173,0,-Z174):Z173),SUM(OFFSET(Z173,0,-Z182+1):Z173)+Z173*(Z174-Z182)/2)","v":183.44321731028452},{"$f":"IF(AA174<AA182,SUM(OFFSET(AA173,0,-AA174):AA173),SUM(OFFSET(AA173,0,-AA182+1):AA173)+AA173*(AA174-AA182)/2)","v":122.2447579003334},{"$f":"IF(AB174<AB182,SUM(OFFSET(AB173,0,-AB174):AB173),SUM(OFFSET(AB173,0,-AB182+1):AB173)+AB173*(AB174-AB182)/2)","v":65.661298990382306},{"$f":"IF(AC174=4,IF(AC174<AC182,SUM(OFFSET(AC173,0,-AC174+1):AC173),SUM(OFFSET(AC173,0,-AC182+1):AC173)+AC173*(AC174-AC182)/2),IF(AC174<AC182,SUM(OFFSET(AC173,0,-AC174):AC173),SUM(OFFSET(AC173,0,-AC182+1):AC173)+AC173*(AC174-AC182)/2))","v":65.380995392022839}]
[null,null,"GDP Deflator adjustment factor",{"$f":"(1+D134)^(D174/5)","v":{"$error":"#N/A"}},{"$f":"(1+E134)^(E174/2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},1.1174469357842305,1.1140591401000002,1.0849929607789945,1.0650394693084209,1.1133893359217106,1.100066316585806,1.097657813470416,1.0883880768629959,1.0978208385778225,{"$f":"(1+Q134)^(Q174/2)","v":1.0954605002533857},1.0940812925483536,1.0924807986666674,1.0838286309375198,1.0778239570607318,1.0744355584281473,1.0708135007759876,null,1.0688483142319181,1.0632290136378721,1.0640372574871328,1.0621471909174491,1.0606136021114485]
[]
[null,null,"GDP Deflator Adjusted Capitalized R&D",{"$f":"D177*D178","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,{"$f":"Q177*Q178","v":0},67.663538466846134,145.04673536030057,205.41918491210754,290.06584361599931,306.0919401431492,307.2782225510748,null,263.88408252802151,195.04215099937164,130.07297693844927,69.741964274625303,69.343973032365355]
[null,null,"****************************************************************"]
[null,null,null,{"$f":"COUNT(D$174:$N174)","v":11},{"$f":"COUNT(E$174:$N174)","v":10},{"$f":"COUNT(F$174:$N174)","v":9},{"$f":"COUNT(G$174:$N174)","v":8},{"$f":"COUNT(H$174:$N174)","v":7},{"$f":"COUNT(I$174:$N174)","v":6},{"$f":"COUNT(J$174:$N174)","v":5},{"$f":"COUNT(K$174:$N174)","v":4},{"$f":"COUNT(L$174:$N174)","v":3},{"$f":"COUNT(M$174:$N174)","v":2},{"$f":"COUNT($N$174:N174)","v":1},{"$f":"COUNT($N$174:O174)","v":2},{"$f":"COUNT($N$174:P174)","v":3},{"$f":"COUNT($N$174:Q174)","v":4},{"$f":"COUNT($N$174:R174)","v":5},{"$f":"COUNT($N$174:S174)","v":6},{"$f":"COUNT($N$174:T174)","v":7},{"$f":"COUNT($N$174:U174)","v":8},{"$f":"COUNT($N$174:V174)","v":9},{"$f":"COUNT($N$174:W174)","v":10},{"$f":"COUNT($N$174:X174)","v":10},{"$f":"COUNT($N$174:Y174)","v":11},{"$f":"COUNT($N$174:Z174)","v":12},{"$f":"COUNT($N$174:AA174)","v":13},{"$f":"COUNT($N$174:AB174)","v":14},{"$f":"COUNT($N$174:AC174)","v":15}]

{"sheet":"Earnings Prime - Negative Case","index":30,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":true,"merged":[]}
[" ",null,{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"},{"$f":"E1-1","v":1996},{"$f":"F1-1","v":1997},{"$f":"G1-1","v":1998},{"$f":"H1-1","v":1999},{"$f":"I1-1","v":2000},{"$f":"J1-1","v":2001},{"$f":"K1-1","v":2002},{"$f":"L1-1","v":2003},{"$f":"M1-1","v":2004},{"$f":"N1-1","v":2005},{"$f":"O1-1","v":2006},2007,2008,2009,2010,2011,2012,2013,{"$f":"W1-1","v":2014},2015,"Q4 2015",{"$f":"W1+1&\"E\"","v":"2016E"},{"$f":"W1+2&\"E\"","v":"2017E"},{"$f":"W1+3&\"E\"","v":"2018E"},{"$f":"W1+4&\"E\"","v":"2019E"},{"$f":"W1+5&\"E\"","v":"2020E"}]
[null,null,null,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,{"$f":"W2-1","v":999},{"$f":"IQ_FY","v":1000},500,1001,1002]
[null,null,null,"Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting","Global Default Setting"]
[null,null,null,{"$f":"IF(VLOOKUP(D3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(D3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(E3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(E3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(F3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(F3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(G3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(G3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(H3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(H3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(I3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(I3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(J3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(J3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(K3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(K3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(L3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(L3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(M3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(M3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(N3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(N3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(O3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(O3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(P3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(P3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(Q3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(Q3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(R3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(R3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(S3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(S3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(T3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(T3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(U3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(U3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(V3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(V3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(W3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(W3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""},{"$f":"IF(VLOOKUP(X3,'CapIQ Options'!$A$2:$B$12,2,FALSE)=0,\"\",VLOOKUP(X3,'CapIQ Options'!$A$2:$B$12,2,FALSE))","v":""}]
["IQ_NI",null,"Earnings (Net Income)",{"$f":"'Earnings Prime'!D5","v":602.19752000000005},{"$f":"'Earnings Prime'!E5","v":441.75767999999999},{"$f":"'Earnings Prime'!F5","v":877.53192000000001},{"$f":"'Earnings Prime'!G5","v":646.03941999999995},{"$f":"'Earnings Prime'!H5","v":860.00202999999999},{"$f":"'Earnings Prime'!I5","v":486.39326999999997},{"$f":"'Earnings Prime'!J5","v":970.81124},{"$f":"'Earnings Prime'!K5","v":1182.20775},{"$f":"'Earnings Prime'!L5","v":1564.3476800000001},{"$f":"'Earnings Prime'!M5","v":1674.6292900000001},{"$f":"'Earnings Prime'!N5","v":2156.6184600000001},{"$f":"'Earnings Prime'!O5","v":2386.7222200000001},{"$f":"'Earnings Prime'!P5","v":2319.0878600000001},{"$f":"'Earnings Prime'!Q5","v":2664.62311},{"$f":"'Earnings Prime'!R5","v":3197.7939799999999},{"$f":"'Earnings Prime'!S5","v":3262.6442200000001},{"$f":"'Earnings Prime'!T5","v":3727.0843},{"$f":"'Earnings Prime'!U5","v":4671.5593900000003},{"$f":"'Earnings Prime'!V5","v":5361.9787699999997},{"$f":"'Earnings Prime'!W5","v":4928.2362300000004},{"$f":"'Earnings Prime'!X5","v":3054.23738},{"$f":"'Consensus Estimates'!E17","v":2829.6480000000001},{"$f":"'Consensus Estimates'!F17","v":3054.7860000000001},{"$f":"'Consensus Estimates'!G17","v":3232.143},{"$f":"'Consensus Estimates'!H17","v":2984.7381638378811},{"$f":"'Consensus Estimates'!I17","v":2756.2709653224888}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q4"]
["IQ_EFFECT_TAX_RATE","IQ_TOTAL_UNUSUAL","Remove: Special Items adjusted after-tax effect",{"$f":"'Data - Earnings Prime'!D12","v":0},{"$f":"'Data - Earnings Prime'!E12","v":0},{"$f":"'Data - Earnings Prime'!F12","v":0},{"$f":"'Data - Earnings Prime'!G12","v":0},{"$f":"'Data - Earnings Prime'!H12","v":0},{"$f":"'Data - Earnings Prime'!I12","v":-229.83389627680003},{"$f":"'Data - Earnings Prime'!J12","v":-41.654001611950001},{"$f":"'Data - Earnings Prime'!K12","v":-193.87076435032},{"$f":"'Data - Earnings Prime'!L12","v":-59.854309699829997},{"$f":"'Data - Earnings Prime'!M12","v":-33.958602050559996},{"$f":"'Data - Earnings Prime'!N12","v":50.909736026250002},{"$f":"'Data - Earnings Prime'!O12","v":-24.61356904054},{"$f":"'Data - Earnings Prime'!P12","v":-2.7424667717600002},{"$f":"'Data - Earnings Prime'!Q12","v":167.69636791424998},{"$f":"'Data - Earnings Prime'!R12","v":365.07182700119},{"$f":"'Data - Earnings Prime'!S12","v":348.45167881458002},{"$f":"'Data - Earnings Prime'!T12","v":255.92428482873999},{"$f":"'Data - Earnings Prime'!U12","v":100.57228828319998},{"$f":"'Data - Earnings Prime'!V12","v":330.85211786264},{"$f":"'Data - Earnings Prime'!W12","v":712.49239684607994},{"$f":"'Data - Earnings Prime'!X12","v":200.91000476249999},0,0,0,0,0]
[null,null,"Adjust:  Recurring Special Items to include in earnings",{"$f":"'Earnings Prime'!D8","v":0},{"$f":"'Earnings Prime'!E8","v":0},{"$f":"'Earnings Prime'!F8","v":0},{"$f":"'Earnings Prime'!G8","v":0},{"$f":"'Earnings Prime'!H8","v":0},{"$f":"'Earnings Prime'!I8","v":0},{"$f":"'Earnings Prime'!J8","v":0},{"$f":"'Earnings Prime'!K8","v":0},{"$f":"'Earnings Prime'!L8","v":0},{"$f":"'Earnings Prime'!M8","v":0},{"$f":"'Earnings Prime'!N8","v":0},{"$f":"'Earnings Prime'!O8","v":0},{"$f":"'Earnings Prime'!P8","v":0},{"$f":"'Earnings Prime'!Q8","v":0},{"$f":"'Earnings Prime'!R8","v":0},{"$f":"'Earnings Prime'!S8","v":0},{"$f":"'Earnings Prime'!T8","v":0},{"$f":"'Earnings Prime'!U8","v":0},{"$f":"'Earnings Prime'!V8","v":0},{"$f":"'Earnings Prime'!W8","v":0},{"$f":"'Earnings Prime'!X8","v":0}]
[]
["IQ_EBITDA","IQ_EBITA","Add Back: Depreciation Expense",{"$f":"'Earnings Prime'!D10","v":221.70064000000002},{"$f":"'Earnings Prime'!E10","v":335.26407000000006},{"$f":"'Earnings Prime'!F10","v":467.17527000000018},{"$f":"'Earnings Prime'!G10","v":609.08715000000007},{"$f":"'Earnings Prime'!H10","v":708.49612000000013},{"$f":"'Earnings Prime'!I10","v":808.22894000000019},{"$f":"'Earnings Prime'!J10","v":900.47},{"$f":"'Earnings Prime'!K10","v":980.00816999999984},{"$f":"'Earnings Prime'!L10","v":1207.4164700000001},{"$f":"'Earnings Prime'!M10","v":1400.2864},{"$f":"'Earnings Prime'!N10","v":1573.84476},{"$f":"'Earnings Prime'!O10","v":1579.5588699999998},{"$f":"'Earnings Prime'!P10","v":1728.8797699999996},{"$f":"'Earnings Prime'!Q10","v":2085.9498699999999},{"$f":"'Earnings Prime'!R10","v":1978.0059899999997},{"$f":"'Earnings Prime'!S10","v":2401.5939000000003},{"$f":"'Earnings Prime'!T10","v":2705.6263600000002},{"$f":"'Earnings Prime'!U10","v":3072.4558200000001},{"$f":"'Earnings Prime'!V10","v":3149.1165699999992},{"$f":"'Earnings Prime'!W10","v":3352.7204100000008},{"$f":"'Earnings Prime'!X10","v":1906.4587400000005},{"$f":"'Assets Prime - Negative Case'!Y88","v":3639.4228369452903},{"$f":"'Assets Prime - Negative Case'!Z88","v":3812.1731820980931},{"$f":"'Assets Prime - Negative Case'!AA88","v":3919.7246694158093},{"$f":"'Assets Prime - Negative Case'!AB88","v":3974.7130285709877},{"$f":"'Assets Prime - Negative Case'!AC88","v":3986.2431025382166}]
["IQ_NET_RENTAL_EXP_FN",null,"Add Back: Op Lease Expense",{"$f":"'Earnings Prime'!D11","v":0},{"$f":"'Earnings Prime'!E11","v":0},{"$f":"'Earnings Prime'!F11","v":0},{"$f":"'Earnings Prime'!G11","v":0},{"$f":"'Earnings Prime'!H11","v":0},{"$f":"'Earnings Prime'!I11","v":0},{"$f":"'Earnings Prime'!J11","v":0},{"$f":"'Earnings Prime'!K11","v":0},{"$f":"'Earnings Prime'!L11","v":150},{"$f":"'Earnings Prime'!M11","v":68.254525999999942},{"$f":"'Earnings Prime'!N11","v":131.9801550000002},{"$f":"'Earnings Prime'!O11","v":198.42451100000017},{"$f":"'Earnings Prime'!P11","v":151.54868799999986},{"$f":"'Earnings Prime'!Q11","v":182.62916899999988},{"$f":"'Earnings Prime'!R11","v":189.1414920000002},{"$f":"'Earnings Prime'!S11","v":301.13194300000032},{"$f":"'Earnings Prime'!T11","v":396.38434599999982},{"$f":"'Earnings Prime'!U11","v":331.89944099999957},{"$f":"'Earnings Prime'!V11","v":401.53974199999993},{"$f":"'Earnings Prime'!W11","v":390.934123},{"$f":"IF($X$6=\"Q1\",Y11*0.25,IF($X$6=\"Q2\",Y11*0.5,IF($X$6=\"Q3\",Y11*0.75,0)))","v":0},{"$f":"IF(ISERROR(W11*(1+'Consensus Estimates'!E$16)),0,W11*(1+'Consensus Estimates'!E$16))","v":89.393749702588991},{"$f":"IF(ISERROR(Y11*(1+'Consensus Estimates'!F$16)),0,Y11*(1+'Consensus Estimates'!F$16))","v":86.480549180712472},{"$f":"IF(ISERROR(Z11*(1+'Consensus Estimates'!G$16)),0,Z11*(1+'Consensus Estimates'!G$16))","v":87.892539846442247},{"$f":"IF(ISERROR(AA11*(1+'Consensus Estimates'!H$16)),0,AA11*(1+'Consensus Estimates'!H$16))","v":87.892539846442247},{"$f":"IF(ISERROR(AB11*(1+'Consensus Estimates'!I$16)),0,AB11*(1+'Consensus Estimates'!I$16))","v":87.892539846442247}]
["IQ_RD_EXP_FN",null,"Add Back: R&D Expense",{"$f":"'Earnings Prime'!D12","v":0},{"$f":"'Earnings Prime'!E12","v":0},{"$f":"'Earnings Prime'!F12","v":0},{"$f":"'Earnings Prime'!G12","v":0},{"$f":"'Earnings Prime'!H12","v":0},{"$f":"'Earnings Prime'!I12","v":0},{"$f":"'Earnings Prime'!J12","v":0},{"$f":"'Earnings Prime'!K12","v":0},{"$f":"'Earnings Prime'!L12","v":0},{"$f":"'Earnings Prime'!M12","v":0},{"$f":"'Earnings Prime'!N12","v":0},{"$f":"'Earnings Prime'!O12","v":0},{"$f":"'Earnings Prime'!P12","v":0},{"$f":"'Earnings Prime'!Q12","v":0},{"$f":"'Earnings Prime'!R12","v":61.845073970000001},{"$f":"'Earnings Prime'!S12","v":70.923150000000007},{"$f":"'Earnings Prime'!T12","v":56.762832000000003},{"$f":"'Earnings Prime'!U12","v":79.590670000000003},{"$f":"'Earnings Prime'!V12","v":77.609619440000003},{"$f":"'Earnings Prime'!W12","v":72.994618939999995},{"$f":"'Earnings Prime'!X12","v":0},{"$f":"IF(ISERROR(W12*(1+'Consensus Estimates'!E$16)),0,W12*(1+'Consensus Estimates'!E$16))","v":16.691463628408364},{"$f":"IF(ISERROR(Y12*(1+'Consensus Estimates'!F$16)),0,Y12*(1+'Consensus Estimates'!F$16))","v":16.147515301876158},{"$f":"IF(ISERROR(Z12*(1+'Consensus Estimates'!G$16)),0,Z12*(1+'Consensus Estimates'!G$16))","v":16.411160030048894},{"$f":"IF(ISERROR(AA12*(1+'Consensus Estimates'!H$16)),0,AA12*(1+'Consensus Estimates'!H$16))","v":16.411160030048894},{"$f":"IF(ISERROR(AB12*(1+'Consensus Estimates'!I$16)),0,AB12*(1+'Consensus Estimates'!I$16))","v":16.411160030048894}]
[]
["IQ_EBITA","IQ_EBIT","Add Back: Amortization Expense",{"$f":"'Earnings Prime'!D14","v":0},{"$f":"'Earnings Prime'!E14","v":0},{"$f":"'Earnings Prime'!F14","v":0},{"$f":"'Earnings Prime'!G14","v":0},{"$f":"'Earnings Prime'!H14","v":0},{"$f":"'Earnings Prime'!I14","v":0},{"$f":"'Earnings Prime'!J14","v":0},{"$f":"'Earnings Prime'!K14","v":0},{"$f":"'Earnings Prime'!L14","v":0},{"$f":"'Earnings Prime'!M14","v":0},{"$f":"'Earnings Prime'!N14","v":0},{"$f":"'Earnings Prime'!O14","v":0},{"$f":"'Earnings Prime'!P14","v":0},{"$f":"'Earnings Prime'!Q14","v":0},{"$f":"'Earnings Prime'!R14","v":0},{"$f":"'Earnings Prime'!S14","v":0},{"$f":"'Earnings Prime'!T14","v":0},{"$f":"'Earnings Prime'!U14","v":3.2111399999994319},{"$f":"'Earnings Prime'!V14","v":5.8043800000004921},{"$f":"'Earnings Prime'!W14","v":7.4799199999997654},{"$f":"'Earnings Prime'!X14","v":4.11229000000003},{"$f":"IF(ISERROR(W14),0,W14)","v":7.4799199999997654},{"$f":"Y14","v":7.4799199999997654},7.4799199999997654,7.4799199999997654,7.4799199999997654]
["IQ_INTEREST_EXP",null,"Add Back: Interest Expense",{"$f":"'Earnings Prime'!D15","v":0},{"$f":"'Earnings Prime'!E15","v":376.08494000000002},{"$f":"'Earnings Prime'!F15","v":1.5044999999999999},{"$f":"'Earnings Prime'!G15","v":40.509909999999998},{"$f":"'Earnings Prime'!H15","v":0},{"$f":"'Earnings Prime'!I15","v":78.308850000000007},{"$f":"'Earnings Prime'!J15","v":87.648780000000002},{"$f":"'Earnings Prime'!K15","v":56.81353},{"$f":"'Earnings Prime'!L15","v":51.113680000000002},{"$f":"'Earnings Prime'!M15","v":43.245570000000001},{"$f":"'Earnings Prime'!N15","v":80.407510000000002},{"$f":"'Earnings Prime'!O15","v":55.469290000000001},{"$f":"'Earnings Prime'!P15","v":105.08042},{"$f":"'Earnings Prime'!Q15","v":218.90975},{"$f":"'Earnings Prime'!R15","v":193.2012},{"$f":"'Earnings Prime'!S15","v":291.34278999999998},{"$f":"'Earnings Prime'!T15","v":206.0127},{"$f":"'Earnings Prime'!U15","v":152.92003},{"$f":"'Earnings Prime'!V15","v":152.47125},{"$f":"'Earnings Prime'!W15","v":225.54432},{"$f":"'Earnings Prime'!X15","v":124.84592000000001},{"$f":"IF(ISERROR(W15),0,W15)","v":225.54432},225.54432,225.54432,225.54432,225.54432]
["IQ_MINORITY_INTEREST_IS",null,"Add Back: Minority Interest Expense",{"$f":"'Earnings Prime'!D16","v":2.82965},{"$f":"'Earnings Prime'!E16","v":13.42043},{"$f":"'Earnings Prime'!F16","v":-2.4650699999999999},{"$f":"'Earnings Prime'!G16","v":-19.79448},{"$f":"'Earnings Prime'!H16","v":-56.897379999999998},{"$f":"'Earnings Prime'!I16","v":-36.305300000000003},{"$f":"'Earnings Prime'!J16","v":-7.8272899999999996},{"$f":"'Earnings Prime'!K16","v":6.7119299999999997},{"$f":"'Earnings Prime'!L16","v":34.003889999999998},{"$f":"'Earnings Prime'!M16","v":15.167310000000001},{"$f":"'Earnings Prime'!N16","v":3.5394600000000001},{"$f":"'Earnings Prime'!O16","v":1.6354299999999999},{"$f":"'Earnings Prime'!P16","v":2.72925},{"$f":"'Earnings Prime'!Q16","v":2.27664},{"$f":"'Earnings Prime'!R16","v":14.74202},{"$f":"'Earnings Prime'!S16","v":22.13598},{"$f":"'Earnings Prime'!T16","v":-15.088649999999999},{"$f":"'Earnings Prime'!U16","v":51.247129999999999},{"$f":"'Earnings Prime'!V16","v":126.96274},{"$f":"'Earnings Prime'!W16","v":118.09716},{"$f":"'Earnings Prime'!X16","v":9.5392200000000003},{"$f":"IF(ISERROR(W16),0,W16)","v":118.09716},118.09716,118.09716,118.09716,118.09716]
[]
[null,null,"Add Back: Tax Expense",{"$f":"'Data - Earnings Prime'!D72","v":219.90035},{"$f":"'Data - Earnings Prime'!E72","v":113.47718999999999},{"$f":"'Data - Earnings Prime'!F72","v":354.74272000000002},{"$f":"'Data - Earnings Prime'!G72","v":281.33593000000002},{"$f":"'Data - Earnings Prime'!H72","v":325.01614999999998},{"$f":"'Data - Earnings Prime'!I72","v":278.76506999999998},{"$f":"'Data - Earnings Prime'!J72","v":382.16043000000002},{"$f":"'Data - Earnings Prime'!K72","v":144.0538},{"$f":"'Data - Earnings Prime'!L72","v":365.41775999999999},{"$f":"'Data - Earnings Prime'!M72","v":439.827},{"$f":"'Data - Earnings Prime'!N72","v":742.79623000000004},{"$f":"'Data - Earnings Prime'!O72","v":746.65679999999998},{"$f":"'Data - Earnings Prime'!P72","v":889.24806999999998},{"$f":"'Data - Earnings Prime'!Q72","v":988.27952000000005},{"$f":"'Data - Earnings Prime'!R72","v":973.39576},{"$f":"'Data - Earnings Prime'!S72","v":1110.17697},{"$f":"'Data - Earnings Prime'!T72","v":1149.7040500000001},{"$f":"'Data - Earnings Prime'!U72","v":1522.7080699999999},{"$f":"'Data - Earnings Prime'!V72","v":1270.52954},{"$f":"'Data - Earnings Prime'!W72","v":1388.6079099999999},{"$f":"'Data - Earnings Prime'!X72","v":687.40588000000002},{"$f":"'Data - Earnings Prime'!AE72","v":701.54859590970716},{"$f":"'Data - Earnings Prime'!AF72","v":757.366580261796},{"$f":"'Data - Earnings Prime'!AG72","v":801.33832315163886},{"$f":"'Data - Earnings Prime'!AH72","v":739.99976958214688},{"$f":"'Data - Earnings Prime'!AI72","v":683.35638413989489}]
[null,null,"Adjust: NOL Tax Shield",{"$f":"'Data - Earnings Prime'!D92","v":0},{"$f":"'Data - Earnings Prime'!E92","v":0},{"$f":"'Data - Earnings Prime'!F92","v":0},{"$f":"'Data - Earnings Prime'!G92","v":0},{"$f":"'Data - Earnings Prime'!H92","v":0},{"$f":"'Data - Earnings Prime'!I92","v":0},{"$f":"'Data - Earnings Prime'!J92","v":0},{"$f":"'Data - Earnings Prime'!K92","v":0},{"$f":"'Data - Earnings Prime'!L92","v":0},{"$f":"'Data - Earnings Prime'!M92","v":0},{"$f":"'Data - Earnings Prime'!N92","v":0},{"$f":"'Data - Earnings Prime'!O92","v":51.675220190562186},{"$f":"'Data - Earnings Prime'!P92","v":0},{"$f":"'Data - Earnings Prime'!Q92","v":0},{"$f":"'Data - Earnings Prime'!R92","v":44.849217952412005},{"$f":"'Data - Earnings Prime'!S92","v":0},{"$f":"'Data - Earnings Prime'!T92","v":0},{"$f":"'Data - Earnings Prime'!U92","v":0},{"$f":"'Data - Earnings Prime'!V92","v":322.11478295536949},{"$f":"'Data - Earnings Prime'!W92","v":134.08821553266216},{"$f":"'Data - Earnings Prime'!X92","v":202.35389391339174},{"$f":"'Data - Earnings Prime'!Y92","v":0},{"$f":"'Data - Earnings Prime'!Z92","v":0},{"$f":"'Data - Earnings Prime'!AA92","v":0},{"$f":"'Data - Earnings Prime'!AB92","v":0},{"$f":"'Data - Earnings Prime'!AC92","v":0}]
[null,null,"Adjust: Interest Expense Tax Shield",{"$f":"'Data - Earnings Prime'!D78","v":0},{"$f":"'Data - Earnings Prime'!E78","v":75.04887803182001},{"$f":"'Data - Earnings Prime'!F78","v":0.43397753849999998},{"$f":"'Data - Earnings Prime'!G78","v":12.557423941439998},{"$f":"'Data - Earnings Prime'!H78","v":0},{"$f":"'Data - Earnings Prime'!I78","v":29.950785859500002},{"$f":"'Data - Earnings Prime'!J78","v":24.901281344339999},{"$f":"'Data - Earnings Prime'!K78","v":6.1397813735700009},{"$f":"'Data - Earnings Prime'!L78","v":9.5111824607200006},{"$f":"'Data - Earnings Prime'!M78","v":8.9314210809599999},{"$f":"'Data - Earnings Prime'!N78","v":20.574271621249999},{"$f":"'Data - Earnings Prime'!O78","v":13.210898922140002},{"$f":"'Data - Earnings Prime'!P78","v":29.100130871440001},{"$f":"'Data - Earnings Prime'!Q78","v":59.188161475750007},{"$f":"'Data - Earnings Prime'!R78","v":44.926813846800002},{"$f":"'Data - Earnings Prime'!S78","v":73.593771439579996},{"$f":"'Data - Earnings Prime'!T78","v":48.718089308700002},{"$f":"'Data - Earnings Prime'!U78","v":37.283126674240002},{"$f":"'Data - Earnings Prime'!V78","v":28.658801092499999},{"$f":"'Data - Earnings Prime'!W78","v":48.670434357120001},{"$f":"'Data - Earnings Prime'!X78","v":22.878014840000002},{"$f":"'Data - Earnings Prime'!Y78","v":38.204120707953336},{"$f":"'Data - Earnings Prime'!Z78","v":38.204120707953336},{"$f":"'Data - Earnings Prime'!AA78","v":38.204120707953336},{"$f":"'Data - Earnings Prime'!AB78","v":38.204120707953336},{"$f":"'Data - Earnings Prime'!AC78","v":38.204120707953336}]
[null,null,"Subtract:  Adjusted Tax Expense",{"$f":"D18+SUM(D19:D20)","v":219.90035},188.52606803181999,355.17669753850004,293.89335394144001,325.01614999999998,308.71585585949998,407.06171134434004,150.19358137357,374.92894246072001,448.75842108095998,{"$f":"N18+SUM(N19:N20)","v":763.37050162125001},{"$f":"O18+SUM(O19:O20)","v":811.54291911270218},918.34820087143999,1047.4676814757499,1063.1717917992121,1183.77074143958,1198.4221393087,1559.99119667424,1621.3031240478695,1571.3665598897821,912.63778875339176,739.75271661766055,795.5707009697494,839.54244385959214,778.20389029010016,721.56050484784828]
[]
["IQ_NONCASH_PENSION_EXP",null,"Add Back: Pension and OPEB Costs",{"$f":"SUM('Data - Earnings Prime'!D23:D24)","v":0},{"$f":"SUM('Data - Earnings Prime'!E23:E24)","v":0},{"$f":"SUM('Data - Earnings Prime'!F23:F24)","v":0},{"$f":"SUM('Data - Earnings Prime'!G23:G24)","v":0},{"$f":"SUM('Data - Earnings Prime'!H23:H24)","v":34.585999999999999},{"$f":"SUM('Data - Earnings Prime'!I23:I24)","v":42.79813},{"$f":"SUM('Data - Earnings Prime'!J23:J24)","v":0},{"$f":"SUM('Data - Earnings Prime'!K23:K24)","v":0},{"$f":"SUM('Data - Earnings Prime'!L23:L24)","v":65.495400000000004},{"$f":"SUM('Data - Earnings Prime'!M23:M24)","v":119.52248},{"$f":"SUM('Data - Earnings Prime'!N23:N24)","v":154.42233999999999},{"$f":"SUM('Data - Earnings Prime'!O23:O24)","v":236.11887999999999},{"$f":"SUM('Data - Earnings Prime'!P23:P24)","v":228.49198000000001},{"$f":"SUM('Data - Earnings Prime'!Q23:Q24)","v":247.55385999999999},{"$f":"SUM('Data - Earnings Prime'!R23:R24)","v":251.01786999999999},{"$f":"SUM('Data - Earnings Prime'!S23:S24)","v":121.2},{"$f":"SUM('Data - Earnings Prime'!T23:T24)","v":382.57220999999998},{"$f":"SUM('Data - Earnings Prime'!U23:U24)","v":363.09077000000002},{"$f":"SUM('Data - Earnings Prime'!V23:V24)","v":599.98373000000004},{"$f":"SUM('Data - Earnings Prime'!W23:W24)","v":312.63574},{"$f":"SUM('Data - Earnings Prime'!X23:X24)","v":118.11144},{"$f":"SUM('Data - Earnings Prime'!Y23:Y24)","v":425.2367466666667},{"$f":"SUM('Data - Earnings Prime'!Z23:Z24)","v":425.2367466666667},{"$f":"SUM('Data - Earnings Prime'!AA23:AA24)","v":425.2367466666667},{"$f":"SUM('Data - Earnings Prime'!AB23:AB24)","v":425.2367466666667},{"$f":"SUM('Data - Earnings Prime'!AC23:AC24)","v":425.2367466666667}]
[null,null,"Subtract: Pension and OPEB Service Costs",{"$f":"'Data - Earnings Prime'!D30","v":0},{"$f":"'Data - Earnings Prime'!E30","v":0},{"$f":"'Data - Earnings Prime'!F30","v":0},{"$f":"'Data - Earnings Prime'!G30","v":0},{"$f":"'Data - Earnings Prime'!H30","v":0},{"$f":"'Data - Earnings Prime'!I30","v":0},{"$f":"'Data - Earnings Prime'!J30","v":0},{"$f":"'Data - Earnings Prime'!K30","v":0},{"$f":"'Data - Earnings Prime'!L30","v":40.68},{"$f":"'Data - Earnings Prime'!M30","v":95.96083999999999},{"$f":"'Data - Earnings Prime'!N30","v":121.56448999999999},{"$f":"'Data - Earnings Prime'!O30","v":166.86054999999999},{"$f":"'Data - Earnings Prime'!P30","v":173.85435999999999},{"$f":"'Data - Earnings Prime'!Q30","v":189.07549999999998},{"$f":"'Data - Earnings Prime'!R30","v":186.39656000000002},{"$f":"'Data - Earnings Prime'!S30","v":121.2},{"$f":"'Data - Earnings Prime'!T30","v":280.2},{"$f":"'Data - Earnings Prime'!U30","v":319.70280000000002},{"$f":"'Data - Earnings Prime'!V30","v":550.39657999999997},{"$f":"'Data - Earnings Prime'!W30","v":244.81985},{"$f":"'Data - Earnings Prime'!X30","v":0},{"$f":"'Data - Earnings Prime'!Y30","v":371.63974333333334},{"$f":"'Data - Earnings Prime'!Z30","v":371.63974333333334},{"$f":"'Data - Earnings Prime'!AA30","v":371.63974333333334},{"$f":"'Data - Earnings Prime'!AB30","v":371.63974333333334},{"$f":"'Data - Earnings Prime'!AC30","v":371.63974333333334}]
[]
[null,null,"Adjust: COGS from FIFO to LIFO",{"$f":"'Data - Earnings Prime'!D39","v":0},{"$f":"'Data - Earnings Prime'!E39","v":0},{"$f":"'Data - Earnings Prime'!F39","v":0},{"$f":"'Data - Earnings Prime'!G39","v":0},{"$f":"'Data - Earnings Prime'!H39","v":0},{"$f":"'Data - Earnings Prime'!I39","v":0},{"$f":"'Data - Earnings Prime'!J39","v":0},{"$f":"'Data - Earnings Prime'!K39","v":0},{"$f":"'Data - Earnings Prime'!L39","v":0},{"$f":"'Data - Earnings Prime'!M39","v":0},{"$f":"'Data - Earnings Prime'!N39","v":0},{"$f":"'Data - Earnings Prime'!O39","v":0},{"$f":"'Data - Earnings Prime'!P39","v":0},{"$f":"'Data - Earnings Prime'!Q39","v":0},{"$f":"'Data - Earnings Prime'!R39","v":0},{"$f":"'Data - Earnings Prime'!S39","v":0},{"$f":"'Data - Earnings Prime'!T39","v":0},{"$f":"'Data - Earnings Prime'!U39","v":0},{"$f":"'Data - Earnings Prime'!V39","v":0},{"$f":"V26","v":0},{"$f":"'Data - Earnings Prime'!X39","v":0},{"$f":"AVERAGE(U26:W26)","v":0},{"$f":"Y26","v":0},0,0,0]
["IQ_INTEREST_INVEST_INC",null,"Adjust: Carrying Cost of Monetary Assets",{"$f":"'Earnings Prime'!D27","v":0},{"$f":"'Earnings Prime'!E27","v":0},{"$f":"'Earnings Prime'!F27","v":0},{"$f":"'Earnings Prime'!G27","v":-67.727620000000002},{"$f":"'Earnings Prime'!H27","v":-51.310459999999999},{"$f":"'Earnings Prime'!I27","v":-45.676769999999998},{"$f":"'Earnings Prime'!J27","v":-63.289020000000001},{"$f":"'Earnings Prime'!K27","v":-129.50972999999999},{"$f":"'Earnings Prime'!L27","v":-122.66916000000001},{"$f":"'Earnings Prime'!M27","v":-157.68852999999999},{"$f":"'Earnings Prime'!N27","v":-135.49081000000001},{"$f":"'Earnings Prime'!O27","v":-142.98898},{"$f":"'Earnings Prime'!P27","v":-208.46408},{"$f":"'Earnings Prime'!Q27","v":-163.68062},{"$f":"'Earnings Prime'!R27","v":-163.08112},{"$f":"'Earnings Prime'!S27","v":-179.76324},{"$f":"'Earnings Prime'!T27","v":-270.11416000000003},{"$f":"'Earnings Prime'!U27","v":-245.57381000000001},{"$f":"'Earnings Prime'!V27","v":-242.04534000000001},{"$f":"'Earnings Prime'!W27","v":-257.78359},{"$f":"'Earnings Prime'!X27","v":-114.18613000000001},{"$f":"IF(ISERROR(W27),0,W27)","v":-257.78359},-257.78359,-257.78359,-257.78359,-257.78359]
[]
["",null,"Add:  Gross earnings missing from acquisitions",{"$f":"'Data - Earnings Prime'!D70","v":0},{"$f":"'Data - Earnings Prime'!E70","v":0},{"$f":"'Data - Earnings Prime'!F70","v":0},{"$f":"'Data - Earnings Prime'!G70","v":0},{"$f":"'Data - Earnings Prime'!H70","v":0},{"$f":"'Data - Earnings Prime'!I70","v":0},{"$f":"'Data - Earnings Prime'!J70","v":0},{"$f":"'Data - Earnings Prime'!K70","v":0},{"$f":"'Data - Earnings Prime'!L70","v":0},{"$f":"'Data - Earnings Prime'!M70","v":0},{"$f":"'Data - Earnings Prime'!N70","v":0},{"$f":"'Data - Earnings Prime'!O70","v":0},{"$f":"'Data - Earnings Prime'!P70","v":0},{"$f":"'Data - Earnings Prime'!Q70","v":0},{"$f":"'Data - Earnings Prime'!R70","v":0},0,{"$f":"'Data - Earnings Prime'!T70","v":0},{"$f":"'Data - Earnings Prime'!U70","v":0},0,0,{"$f":"'Data - Earnings Prime'!X70","v":0},0,0,0,0,0]
[null,null,"Subtract:  Gross earnings included from divestitures",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IQ_INC_EQUITY",null,"Subtract: Equity Investment Income",{"$f":"'Earnings Prime'!D32","v":0},{"$f":"'Earnings Prime'!E32","v":0},{"$f":"'Earnings Prime'!F32","v":0},{"$f":"'Earnings Prime'!G32","v":0},{"$f":"'Earnings Prime'!H32","v":-1.50406},{"$f":"'Earnings Prime'!I32","v":-1.6431500000000001},{"$f":"'Earnings Prime'!J32","v":-15.92712},{"$f":"'Earnings Prime'!K32","v":-24.093920000000001},{"$f":"'Earnings Prime'!L32","v":-23.093620000000001},{"$f":"'Earnings Prime'!M32","v":-20.62566},{"$f":"'Earnings Prime'!N32","v":-22.907589999999999},{"$f":"'Earnings Prime'!O32","v":0},{"$f":"'Earnings Prime'!P32","v":0},{"$f":"'Earnings Prime'!Q32","v":0},{"$f":"'Earnings Prime'!R32","v":-2.1814100000000001},{"$f":"'Earnings Prime'!S32","v":0.29970999999999998},{"$f":"'Earnings Prime'!T32","v":-50.95438},{"$f":"'Earnings Prime'!U32","v":-115.56061},{"$f":"'Earnings Prime'!V32","v":-126.1741},{"$f":"'Earnings Prime'!W32","v":-189.08597},{"$f":"'Earnings Prime'!X32","v":-240.90227999999999},{"$f":"IF(ISERROR(W32),0,W32)","v":-189.08597},{"$f":"Y32","v":-189.08597},-189.08597,-189.08597,-189.08597]
["IQ_STOCK_BASED_TOTAL",null,"Add Back:  Stock Option Expense (After-Tax)",{"$f":"'Earnings Prime'!D33","v":0},{"$f":"'Earnings Prime'!E33","v":0},{"$f":"'Earnings Prime'!F33","v":0},{"$f":"'Earnings Prime'!G33","v":0},{"$f":"'Earnings Prime'!H33","v":0},{"$f":"'Earnings Prime'!I33","v":0},{"$f":"'Earnings Prime'!J33","v":0},{"$f":"'Earnings Prime'!K33","v":0},{"$f":"'Earnings Prime'!L33","v":26.770779999999998},{"$f":"'Earnings Prime'!M33","v":32.446260000000002},{"$f":"'Earnings Prime'!N33","v":40.042490000000001},{"$f":"'Earnings Prime'!O33","v":84.895129999999995},{"$f":"'Earnings Prime'!P33","v":107.10044000000001},{"$f":"'Earnings Prime'!Q33","v":147.52217999999999},{"$f":"'Earnings Prime'!R33","v":65.657859999999999},{"$f":"'Earnings Prime'!S33","v":73.596180000000004},{"$f":"'Earnings Prime'!T33","v":76.984369999999998},{"$f":"'Earnings Prime'!U33","v":150.41874000000001},{"$f":"'Earnings Prime'!V33","v":166.49089000000001},{"$f":"'Earnings Prime'!W33","v":173.21169},{"$f":"'Earnings Prime'!X33","v":117.0222},{"$f":"IF(ISERROR(W33),0,W33)","v":173.21169},173.21169,173.21169,173.21169,173.21169]
["",null,"Subtract: Capital Grants and Subsidies - Release to P&L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,""]
[null,null,"Gross Earnings'",{"$f":"D5-D7+SUM(D10:D18)-SUM(D21)+D23-D24+SUM(D26:D29)-D30-D32+D33-D34+D8","v":826.7278100000002},1091.4782419681801,1343.3126424615,1195.55695605856,1496.3803700000001,1535.2733804173004,1920.4935502676103,2308.0565529767496,3009.2354872391102,3145.5553069696002,{"$f":"N5-N7+SUM(N10:N18)-SUM(N21)+N23-N24+SUM(N26:N29)-N30-N32+N33-N34+N8","v":3835.2234573525002},{"$f":"O5-O7+SUM(O10:O18)-SUM(O21)+O23-O24+SUM(O26:O29)-O30-O32+O33-O34+O8","v":4192.7022509278377},4234.2423039003197,4969.8239296100001,5149.2613571695983,5821.2597627458399,6732.33631386256,8288.8217160425593,8694.0641695294889,8373.0856952041377,5034.9014264841089,7046.1844029016675,7440.6155992060612,7727.1997219176801,7534.78324491074,7317.8461203625757]
[]
[null,null,"Maintenance CAPX/Economic Depreciation"]
[null,null,"  Depreciating Assets",{"$f":"'Assets Prime - Negative Case'!D54","v":{"$error":"#N/A"}},{"$f":"'Assets Prime - Negative Case'!E54","v":{"$error":"#N/A"}},{"$f":"'Assets Prime - Negative Case'!F54","v":{"$error":"#N/A"}},{"$f":"'Assets Prime - Negative Case'!G54","v":{"$error":"#N/A"}},{"$f":"'Assets Prime - Negative Case'!H54","v":7442.0146647604779},{"$f":"'Assets Prime - Negative Case'!I54","v":8019.599395490477},{"$f":"'Assets Prime - Negative Case'!J54","v":8573.844275191308},{"$f":"'Assets Prime - Negative Case'!K54","v":10797.280136982465},{"$f":"'Assets Prime - Negative Case'!L54","v":13730.962806105754},{"$f":"'Assets Prime - Negative Case'!M54","v":15809.04855020419},{"$f":"'Assets Prime - Negative Case'!N54","v":17300.470552875417},{"$f":"'Assets Prime - Negative Case'!O54","v":18755.36351478396},{"$f":"'Assets Prime - Negative Case'!P54","v":21571.085444208897},{"$f":"'Assets Prime - Negative Case'!Q54","v":24875.317031313793},{"$f":"'Assets Prime - Negative Case'!R54","v":27118.478735878907},{"$f":"'Assets Prime - Negative Case'!S54","v":32262.180380388563},{"$f":"'Assets Prime - Negative Case'!T54","v":34798.719581778831},{"$f":"'Assets Prime - Negative Case'!U54","v":36726.123912971925},{"$f":"'Assets Prime - Negative Case'!V54","v":40421.61542851678},{"$f":"'Assets Prime - Negative Case'!W54","v":44345.122623180971},{"$f":"'Assets Prime - Negative Case'!X54","v":46650.605409303731},{"$f":"'Assets Prime - Negative Case'!Y54","v":44123.902009813668},{"$f":"'Assets Prime - Negative Case'!Z54","v":44967.214234073181},{"$f":"'Assets Prime - Negative Case'!AA54","v":45901.635585672062},{"$f":"'Assets Prime - Negative Case'!AB54","v":45977.466252345519},{"$f":"'Assets Prime - Negative Case'!AC54","v":45708.385206632956}]
[null,null,"  Asset Life",{"$f":"'Assets Prime - Negative Case'!D102","v":{"$error":"#N/A"}},{"$f":"'Assets Prime - Negative Case'!E102","v":{"$error":"#N/A"}},{"$f":"'Assets Prime - Negative Case'!F102","v":{"$error":"#N/A"}},{"$f":"'Assets Prime - Negative Case'!G102","v":{"$error":"#N/A"}},{"$f":"'Assets Prime - Negative Case'!H102","v":8.598477984607733},{"$f":"'Assets Prime - Negative Case'!I102","v":8.598477984607733},{"$f":"'Assets Prime - Negative Case'!J102","v":7.9868069312143142},{"$f":"'Assets Prime - Negative Case'!K102","v":7.9868069312143142},{"$f":"'Assets Prime - Negative Case'!L102","v":8.4272106541664122},{"$f":"'Assets Prime - Negative Case'!M102","v":8.7302030570317619},{"$f":"'Assets Prime - Negative Case'!N102","v":8.4272106541664122},{"$f":"'Assets Prime - Negative Case'!O102","v":8.7302030570317637},{"$f":"'Assets Prime - Negative Case'!P102","v":8.9035630561841614},{"$f":"'Assets Prime - Negative Case'!Q102","v":8.9035630561841614},{"$f":"'Assets Prime - Negative Case'!R102","v":9.3148304466757033},{"$f":"'Assets Prime - Negative Case'!S102","v":9.3793961487260251},{"$f":"'Assets Prime - Negative Case'!T102","v":9.361599675304646},{"$f":"'Assets Prime - Negative Case'!U102","v":9.0873844220465365},{"$f":"'Assets Prime - Negative Case'!V102","v":9.0911791439051015},{"$f":"'Assets Prime - Negative Case'!W102","v":9.1813718417751105},{"$f":"'Assets Prime - Negative Case'!X102","v":9.768353727434766},{"$f":"'Assets Prime - Negative Case'!Y102","v":9.1927478051379641},{"$f":"'Assets Prime - Negative Case'!Z102","v":9.2125167354270676},{"$f":"'Assets Prime - Negative Case'!AA102","v":9.2306831628719443},{"$f":"'Assets Prime - Negative Case'!AB102","v":9.2466513276768172},{"$f":"'Assets Prime - Negative Case'!AC102","v":9.2466486248989419}]
[null,null,"Subtract:  Economic Depreciation (aka Adj. MCAPX)",{"$f":"D39/D40","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},865.5037179931777,932.67662135630098,1073.5008807690986,1351.8894634580638,1629.3603387399801,1810.8454576518418,{"$f":"N39/N40","v":2052.9296421849936},{"$f":"O39/O40","v":2148.3307309418656},2422.7475346767196,2793.8609379574286,2911.3228513522763,3439.6862941726413,3717.1766352684172,4041.4405517909154,4446.2456177223385,4829.901608102974,4775.6875632261208,4799.8599488557884,4881.0998693929232,4972.7235542326507,4972.3369707611937,4943.2380380013101]
[]
[null,null,"Earnings'",{"$f":"D36-D41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},630.87665200682238,602.59675906099937,846.99266949851176,956.16708951868577,1379.8751484991301,1334.7098493177584,{"$f":"N36-N41","v":1782.2938151675066},{"$f":"O36-O41","v":2044.3715199859721},1811.4947692236001,2175.9629916525714,2237.938505817322,2381.5734685731986,3015.1596785941429,4247.3811642516439,4247.8185518071505,3543.1840871011636,259.21386325798812,{"$f":"Y36-Y41","v":2246.3244540458791},2559.515729813138,2754.4761676850294,2562.4462741495463,2374.6080823612656]
[]
[{"$f":"\"IQ_DILUT_WEIGHT\"","v":"IQ_DILUT_WEIGHT"},null,"Share Count",{"$f":"'Earnings Prime'!D45","v":880.78125},{"$f":"'Earnings Prime'!E45","v":880.78125},{"$f":"'Earnings Prime'!F45","v":998.20074999999997},{"$f":"'Earnings Prime'!G45","v":1023.2186799999999},{"$f":"'Earnings Prime'!H45","v":1007.31538},{"$f":"'Earnings Prime'!I45","v":970.75490000000002},{"$f":"'Earnings Prime'!J45","v":977.92633000000001},{"$f":"'Earnings Prime'!K45","v":985.34378000000004},{"$f":"'Earnings Prime'!L45","v":987.70280000000002},{"$f":"'Earnings Prime'!M45","v":994.56966999999997},{"$f":"'Earnings Prime'!N45","v":1002.14613},{"$f":"'Earnings Prime'!O45","v":1019.3983500000001},{"$f":"'Earnings Prime'!P45","v":1029.13103},{"$f":"'Earnings Prime'!Q45","v":1032.46713},{"$f":"'Earnings Prime'!R45","v":1039.37545},{"$f":"'Earnings Prime'!S45","v":1043.89571},{"$f":"'Earnings Prime'!T45","v":1060.8726999999999},{"$f":"'Earnings Prime'!U45","v":1071.50044},{"$f":"'Earnings Prime'!V45","v":1082.14795},{"$f":"'Earnings Prime'!W45","v":1088.3216399999999},{"$f":"W45","v":1088.3216399999999},1088.3216399999999,1088.3216399999999,1088.3216399999999,1088.3216399999999,1088.3216399999999]
[null,null,"EPS'",{"$f":"D43/D45","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.626295065609762,0.62075067461518796,0.86611091604263457,0.97038932901031327,1.3970550134100359,1.3419973377207033,{"$f":"N43/N45","v":1.7784769723827669},{"$f":"O43/O45","v":2.0054687355399112},1.760217811354498,2.107537304023007,2.153156980778526,2.2814285428696692,2.8421503151076872,3.963956528334831,3.9253584057587969,3.2556405724884456,0.23817762482237159,2.0640262689675812,2.3518008240772814,2.5309394451487979,2.354493543057314,2.1818991694047964]
[null,null,"Traditional EPS",{"$f":"D5/D45","v":0.68370837821536279},0.50155209366684406,0.87911366526222312,0.63137961867545267,0.85375647694369561,0.50104642273760347,0.992724308793281,1.1997921679680161,1.5838242839850207,1.6837727315774671,{"$f":"N5/N45","v":2.1519999882651848},{"$f":"O5/O45","v":2.3413047706031698},2.2534427515998621,2.5808309364773674,3.0766495206327993,3.1254503574882975,3.5132248195283,4.3598296515865176,4.9549405605767669,4.5282902120737036,2.8063738399982565,2.6000107835768116,2.8068779372980219,2.9698417096622287,2.7425147623067399,2.5325885878024894]
[]
[null,null,"Earnings as a % of Earnings'",{"$f":"D5/D43","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.363185699239825,0.80716210747287409,1.1461861182043038,1.236402887067676,1.1336878424845307,1.2546766556461635,{"$f":"N5/N43","v":1.2100240945948146},{"$f":"O5/O43","v":1.1674601199768118},1.2802067659262149,1.2245718885027119,1.4289016305352533,1.3699532107882657,1.2361150643065779,1.0998681797900502,1.2622899741607023,1.3909060632613106,11.782693030427177,1.2596791148774127,1.193501553601712,1.1734147631839635,1.1648002902337884,1.160726684035247]
[]
[null,null,"Adjustment for Equity Earnings'"]
[]
[null,null,"Subtract: Interest Expense",{"$f":"D15","v":0},376.08494000000002,1.5044999999999999,40.509909999999998,0,78.308850000000007,87.648780000000002,56.81353,51.113680000000002,43.245570000000001,{"$f":"N15","v":80.407510000000002},{"$f":"O15","v":55.469290000000001},105.08042,218.90975,193.2012,291.34278999999998,206.0127,152.92003,152.47125,225.54432,124.84592000000001,225.54432,225.54432,225.54432,225.54432,225.54432]
[null,null,"Subtract: Interest Expense Tax Shield",{"$f":"D20","v":0},75.04887803182001,0.43397753849999998,12.557423941439998,0,29.950785859500002,24.901281344339999,6.1397813735700009,9.5111824607200006,8.9314210809599999,{"$f":"N20","v":20.574271621249999},{"$f":"O20","v":13.210898922140002},29.100130871440001,59.188161475750007,44.926813846800002,73.593771439579996,48.718089308700002,37.283126674240002,28.658801092499999,48.670434357120001,22.878014840000002,38.204120707953336,38.204120707953336,38.204120707953336,38.204120707953336,38.204120707953336]
[]
[null,null,"Earnings''",{"$f":"D43-SUM(D53:D54)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},630.87665200682238,494.33712320149937,734.44260815417169,893.21377814511573,1319.2502860384102,1282.5328582367983,{"$f":"N43-SUM(N53:N54)","v":1681.3120335462565},{"$f":"O43-SUM(O53:O54)","v":1975.6913310638322},1677.31421835216,1897.8650801768213,1999.810491970522,2016.6369071336187,2760.4288892854429,4057.1780075774041,4066.6885007146507,3268.9693327440436,111.48992841798812,1982.5760133379258,2295.7672891051848,2490.7277269770761,2298.697833441593,2110.8596416533123]
[]
[null,null,"EPS''",{"$f":"D56/D45","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.626295065609762,0.50922959358896813,0.75102038428004259,0.90649963624382512,1.3356753529891887,1.289535461338569,{"$f":"N56/N45","v":1.6777114466791949},{"$f":"O56/O45","v":1.9380954766738951},1.6298354334453991,1.8381845048924912,1.9240501514351931,1.9318375272694805,2.6020359363432042,3.7864454890726913,3.757978288194928,3.0036794386850967,0.10244207623950961,1.8216820657337347,2.1094566208434347,2.2885952419149511,2.1121493398234672,1.9395549661709497]
[]
[null,null,"Earnings as a % of Equity Earnings'",{"$f":"D5/D56","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.363185699239825,0.98393029204431937,1.3218340401571727,1.3235440147990338,1.1857853635170286,1.3057203792051366,{"$f":"N5/N56","v":1.2826997112791836},{"$f":"O5/O56","v":1.2080440818226621},1.3826198064894104,1.4040108213339069,1.5990485062657311,1.6178639835752164,1.3501830510710178,1.1514307189073647,1.3185122905424707,1.5075810533417064,27.39473801211285,1.4272582644818335,1.3306165718523919,1.2976701407354381,1.2984473732979309,1.3057575742760725]
[]
[null,null,"Check of Economic Depreciation"]
[]
[null,null,"  Estimate of Asset Life:  Gross PP&E/Depreciation",{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!A89","v":0},{"$f":"'Assets Prime - Negative Case'!B89","v":""},{"$f":"'Assets Prime - Negative Case'!C89","v":"Estimated Life of PP&E"},{"$f":"'Assets Prime - Negative Case'!N89","v":8.2679412421845218},{"$f":"'Assets Prime - Negative Case'!O89","v":8.9035630561841614},{"$f":"'Assets Prime - Negative Case'!P89","v":9.3458920975169981},{"$f":"'Assets Prime - Negative Case'!Q89","v":8.7795221080744383},{"$f":"'Assets Prime - Negative Case'!R89","v":9.9610894353257251},{"$f":"'Assets Prime - Negative Case'!S89","v":9.4367107611324279},{"$f":"'Assets Prime - Negative Case'!T89","v":9.1803363417851962},{"$f":"'Assets Prime - Negative Case'!U89","v":8.7857546475639801},{"$f":"'Assets Prime - Negative Case'!V89","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!W89","v":9.768353727434766},{"$f":"'Assets Prime - Negative Case'!X89","v":18.195396119082652},{"$f":"'Assets Prime - Negative Case'!Y89","v":9.5313937162912499},{"$f":"'Assets Prime - Negative Case'!Z89","v":9.5313937162912499},{"$f":"'Assets Prime - Negative Case'!AA89","v":9.5313937162912499},{"$f":"'Assets Prime - Negative Case'!AB89","v":9.5313937162912499},{"$f":"'Assets Prime - Negative Case'!AC89","v":9.5313937162912499}]
[null,null,"  Estimate of Asset Life:  NPP&E to Gross PP&E Ratio",{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!A104","v":0},{"$f":"'Assets Prime - Negative Case'!B104","v":""},{"$f":"'Assets Prime - Negative Case'!C104","v":"Net PP&E/Gross PP&E Ratio"},{"$f":"'Assets Prime - Negative Case'!N104","v":46.48107167470922},{"$f":"'Assets Prime - Negative Case'!O104","v":46.962755610151582},{"$f":"'Assets Prime - Negative Case'!P104","v":45.92001349321874},{"$f":"'Assets Prime - Negative Case'!Q104","v":40.929284249998766},{"$f":"'Assets Prime - Negative Case'!R104","v":40.135256631415544},{"$f":"'Assets Prime - Negative Case'!S104","v":40.719618506644281},{"$f":"'Assets Prime - Negative Case'!T104","v":40.682116837691076},{"$f":"'Assets Prime - Negative Case'!U104","v":39.113297058147658},{"$f":"'Assets Prime - Negative Case'!V104","v":38.865022002506791},{"$f":"'Assets Prime - Negative Case'!W104","v":39.463945256526557},{"$f":"'Assets Prime - Negative Case'!X104","v":20.262688510632234},{"$f":"'Assets Prime - Negative Case'!Y104","v":39.463945256526557},{"$f":"'Assets Prime - Negative Case'!Z104","v":39.46394525652655},{"$f":"'Assets Prime - Negative Case'!AA104","v":39.463945256526557},{"$f":"'Assets Prime - Negative Case'!AB104","v":39.46394525652655},{"$f":"'Assets Prime - Negative Case'!AC104","v":39.463945256526543}]
[null,null,"GDP Deflator Factor Based on Life and Age",{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!A136","v":0},{"$f":"'Assets Prime - Negative Case'!B136","v":0},{"$f":"'Assets Prime - Negative Case'!C136","v":"GDP Deflator Adjustment"},{"$f":"'Assets Prime - Negative Case'!N136","v":3042.7318328792026},{"$f":"'Assets Prime - Negative Case'!O136","v":3046.6467510290986},{"$f":"'Assets Prime - Negative Case'!P136","v":4070.6840935252803},{"$f":"'Assets Prime - Negative Case'!Q136","v":4962.0282228420219},{"$f":"'Assets Prime - Negative Case'!R136","v":5634.9801566883398},{"$f":"'Assets Prime - Negative Case'!S136","v":6361.4313076697581},{"$f":"'Assets Prime - Negative Case'!T136","v":6276.826019300257},{"$f":"'Assets Prime - Negative Case'!U136","v":6289.6936183806829},{"$f":"'Assets Prime - Negative Case'!V136","v":6512.3578272230334},{"$f":"'Assets Prime - Negative Case'!W136","v":6927.2083029284768},{"$f":"'Assets Prime - Negative Case'!X136","v":10618.899892918183},{"$f":"'Assets Prime - Negative Case'!Y136","v":7121.2329422268303},{"$f":"'Assets Prime - Negative Case'!Z136","v":6744.6484025355167},{"$f":"'Assets Prime - Negative Case'!AA136","v":6974.5435452834718},{"$f":"'Assets Prime - Negative Case'!AB136","v":6810.6381036939201},{"$f":"'Assets Prime - Negative Case'!AC136","v":6620.0958949069027}]
[null,null,"Depreciation Expense",{"$f":"D10","v":221.70064000000002},{"$f":"E10","v":335.26407000000006},467.17527000000018,609.08715000000007,708.49612000000013,{"$f":"I10","v":808.22894000000019},{"$f":"J10","v":900.47},980.00816999999984,1207.4164700000001,1400.2864,{"$f":"N10","v":1573.84476},{"$f":"O10","v":1579.5588699999998},1728.8797699999996,2085.9498699999999,1978.0059899999997,2401.5939000000003,2705.6263600000002,3072.4558200000001,3149.1165699999992,3352.7204100000008,1906.4587400000005,3639.4228369452903,3812.1731820980931,3919.7246694158093,3974.7130285709877,3986.2431025382166]
[null,null,"Adjusted Depreciation",{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!A97","v":0},{"$f":"'Assets Prime - Negative Case'!B97","v":0},{"$f":"'Assets Prime - Negative Case'!C97","v":"Economic PP&E depreciation (PP&E/Life)"},{"$f":"'Assets Prime - Negative Case'!N97","v":1938.8300000310589},{"$f":"'Assets Prime - Negative Case'!O97","v":1977.5685214014932},{"$f":"'Assets Prime - Negative Case'!P97","v":2292.6653907782534},{"$f":"'Assets Prime - Negative Case'!Q97","v":2637.1007960160132},{"$f":"'Assets Prime - Negative Case'!R97","v":2733.1302844246088},{"$f":"'Assets Prime - Negative Case'!S97","v":3147.0051439942622},{"$f":"'Assets Prime - Negative Case'!T97","v":3328.2931748489027},{"$f":"'Assets Prime - Negative Case'!U97","v":3685.2179875363745},{"$f":"'Assets Prime - Negative Case'!V97","v":4026.4883229210168},{"$f":"'Assets Prime - Negative Case'!W97","v":4419.3377109616467},{"$f":"'Assets Prime - Negative Case'!X97","v":4775.6875632261208},{"$f":"'Assets Prime - Negative Case'!Y97","v":4657.5725967148437},{"$f":"'Assets Prime - Negative Case'!Z97","v":4758.5100283382299},{"$f":"'Assets Prime - Negative Case'!AA97","v":4865.1705762454012},{"$f":"'Assets Prime - Negative Case'!AB97","v":4879.8667459398985},{"$f":"'Assets Prime - Negative Case'!AC97","v":4850.8673109905785}]
[]
[null,null,"  Life of Leased Assets",{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!A154","v":0},{"$f":"'Assets Prime - Negative Case'!B154","v":0},{"$f":"'Assets Prime - Negative Case'!C154","v":"Estimated life of assets being leased  (NOT the life of the lease but of the asset leased)"},{"$f":"'Assets Prime - Negative Case'!N154","v":8.4272106541664105},{"$f":"'Assets Prime - Negative Case'!O154","v":8.7302030570317619},{"$f":"'Assets Prime - Negative Case'!P154","v":8.9035630561841614},{"$f":"'Assets Prime - Negative Case'!Q154","v":8.9035630561841614},{"$f":"'Assets Prime - Negative Case'!R154","v":9.3458920975169981},{"$f":"'Assets Prime - Negative Case'!S154","v":9.4367107611324279},{"$f":"'Assets Prime - Negative Case'!T154","v":9.4367107611324279},{"$f":"'Assets Prime - Negative Case'!U154","v":9.1803363417851962},{"$f":"'Assets Prime - Negative Case'!V154","v":9.1803363417851962},{"$f":"'Assets Prime - Negative Case'!W154","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!X154","v":9.768353727434766},{"$f":"'Assets Prime - Negative Case'!Y154","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!Z154","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AA154","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AB154","v":9.2651134389294807},{"$f":"'Assets Prime - Negative Case'!AC154","v":9.2651134389294807}]
[null,null,"  Lesssor's Expected ROI",{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!A155","v":0},{"$f":"'Assets Prime - Negative Case'!B155","v":0},{"$f":"'Assets Prime - Negative Case'!C155","v":"Estim. REAL secured debt rate (e.g. A-rated bond rate after before inflation)"},{"$f":"'Assets Prime - Negative Case'!N155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!O155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!P155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!Q155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!R155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!S155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!T155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!U155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!V155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!W155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!X155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!Y155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!Z155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!AA155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!AB155","v":3.2000000000000001E-2},{"$f":"'Assets Prime - Negative Case'!AC155","v":3.2000000000000001E-2}]
[null,null,"Debt Service Factor of Annual Operating Lease Expense",{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!A163","v":0},{"$f":"'Assets Prime - Negative Case'!B163","v":0},{"$f":"'Assets Prime - Negative Case'!C163","v":"Annual claim lessors have on the EV of the firm"},{"$f":"'Assets Prime - Negative Case'!N163","v":17.880512846065415},{"$f":"'Assets Prime - Negative Case'!O163","v":27.662301459627145},{"$f":"'Assets Prime - Negative Case'!P163","v":21.466544101533827},{"$f":"'Assets Prime - Negative Case'!Q163","v":25.869027058584436},{"$f":"'Assets Prime - Negative Case'!R163","v":27.864809689043938},{"$f":"'Assets Prime - Negative Case'!S163","v":44.712476661696599},{"$f":"'Assets Prime - Negative Case'!T163","v":58.855681808511463},{"$f":"'Assets Prime - Negative Case'!U163","v":48.193337649458556},{"$f":"'Assets Prime - Negative Case'!V163","v":58.305432234465627},{"$f":"'Assets Prime - Negative Case'!W163","v":57.189781496441753},{"$f":"'Assets Prime - Negative Case'!X163","v":0},{"$f":"'Assets Prime - Negative Case'!Y163","v":13.077418193649649},{"$f":"'Assets Prime - Negative Case'!Z163","v":12.651245875861377},{"$f":"'Assets Prime - Negative Case'!AA163","v":12.85780609380403},{"$f":"'Assets Prime - Negative Case'!AB163","v":12.85780609380403},{"$f":"'Assets Prime - Negative Case'!AC163","v":12.85780609380403}]
[null,null,"Op Lease Less Debt Service Component",{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!A162","v":0},{"$f":"'Assets Prime - Negative Case'!B162","v":0},{"$f":"'Assets Prime - Negative Case'!C162","v":"Economic depreciation recaptured through life of capitalized operating leases"},{"$f":"'Assets Prime - Negative Case'!N162","v":114.09964215393478},{"$f":"'Assets Prime - Negative Case'!O162","v":170.76220954037302},{"$f":"'Assets Prime - Negative Case'!P162","v":130.08214389846603},{"$f":"'Assets Prime - Negative Case'!Q162","v":156.76014194141544},{"$f":"'Assets Prime - Negative Case'!R162","v":161.27668231095626},{"$f":"'Assets Prime - Negative Case'!S162","v":256.41946633830372},{"$f":"'Assets Prime - Negative Case'!T162","v":337.52866419148836},{"$f":"'Assets Prime - Negative Case'!U162","v":283.70610335054101},{"$f":"'Assets Prime - Negative Case'!V162","v":343.23430976553431},{"$f":"'Assets Prime - Negative Case'!W162","v":333.74434150355825},{"$f":"'Assets Prime - Negative Case'!X162","v":0},{"$f":"'Assets Prime - Negative Case'!Y162","v":76.316331508939342},{"$f":"'Assets Prime - Negative Case'!Z162","v":73.829303304851095},{"$f":"'Assets Prime - Negative Case'!AA162","v":75.034733752638218},{"$f":"'Assets Prime - Negative Case'!AB162","v":75.034733752638218},{"$f":"'Assets Prime - Negative Case'!AC162","v":75.034733752638218}]
[]
[null,null,"  R&D Life",{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!A95","v":0},{"$f":"'Assets Prime - Negative Case'!B95","v":""},{"$f":"'Assets Prime - Negative Case'!C95","v":"Estimated Life of R&D"},{"$f":"'Assets Prime - Negative Case'!N95","v":4},{"$f":"'Assets Prime - Negative Case'!O95","v":4},{"$f":"'Assets Prime - Negative Case'!P95","v":4},{"$f":"'Assets Prime - Negative Case'!Q95","v":4},{"$f":"'Assets Prime - Negative Case'!R95","v":4},{"$f":"'Assets Prime - Negative Case'!S95","v":4},{"$f":"'Assets Prime - Negative Case'!T95","v":4},{"$f":"'Assets Prime - Negative Case'!U95","v":4},{"$f":"'Assets Prime - Negative Case'!V95","v":4},{"$f":"'Assets Prime - Negative Case'!W95","v":4},{"$f":"'Assets Prime - Negative Case'!X95","v":4},{"$f":"'Assets Prime - Negative Case'!Y95","v":4},{"$f":"'Assets Prime - Negative Case'!Z95","v":4},{"$f":"'Assets Prime - Negative Case'!AA95","v":4},{"$f":"'Assets Prime - Negative Case'!AB95","v":4},{"$f":"'Assets Prime - Negative Case'!AC95","v":4}]
[null,null,"  Capitalized R&D",{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!A180","v":0},{"$f":"'Assets Prime - Negative Case'!B180","v":0},{"$f":"'Assets Prime - Negative Case'!C180","v":"GDP Deflator Adjusted Capitalized R&D"},{"$f":"'Assets Prime - Negative Case'!N180","v":0},{"$f":"'Assets Prime - Negative Case'!O180","v":0},{"$f":"'Assets Prime - Negative Case'!P180","v":0},{"$f":"'Assets Prime - Negative Case'!Q180","v":0},{"$f":"'Assets Prime - Negative Case'!R180","v":67.663538466846134},{"$f":"'Assets Prime - Negative Case'!S180","v":145.04673536030057},{"$f":"'Assets Prime - Negative Case'!T180","v":205.41918491210754},{"$f":"'Assets Prime - Negative Case'!U180","v":290.06584361599931},{"$f":"'Assets Prime - Negative Case'!V180","v":306.0919401431492},{"$f":"'Assets Prime - Negative Case'!W180","v":307.2782225510748},{"$f":"'Assets Prime - Negative Case'!X180","v":0},{"$f":"'Assets Prime - Negative Case'!Y180","v":263.88408252802151},{"$f":"'Assets Prime - Negative Case'!Z180","v":195.04215099937164},{"$f":"'Assets Prime - Negative Case'!AA180","v":130.07297693844927},{"$f":"'Assets Prime - Negative Case'!AB180","v":69.741964274625303},{"$f":"'Assets Prime - Negative Case'!AC180","v":69.343973032365355}]
[null,null,"Maintenance R&D Expense",{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Assets Prime - Negative Case'!A99","v":0},{"$f":"'Assets Prime - Negative Case'!B99","v":0},{"$f":"'Assets Prime - Negative Case'!C99","v":"Economic R&D Depr (Cap. R&D/Life)"},{"$f":"'Assets Prime - Negative Case'!N99","v":0},{"$f":"'Assets Prime - Negative Case'!O99","v":0},{"$f":"'Assets Prime - Negative Case'!P99","v":0},{"$f":"'Assets Prime - Negative Case'!Q99","v":0},{"$f":"'Assets Prime - Negative Case'!R99","v":16.915884616711534},{"$f":"'Assets Prime - Negative Case'!S99","v":36.261683840075143},{"$f":"'Assets Prime - Negative Case'!T99","v":51.354796228026885},{"$f":"'Assets Prime - Negative Case'!U99","v":72.516460903999828},{"$f":"'Assets Prime - Negative Case'!V99","v":76.5229850357873},{"$f":"'Assets Prime - Negative Case'!W99","v":76.819555637768701},{"$f":"'Assets Prime - Negative Case'!X99","v":0},{"$f":"'Assets Prime - Negative Case'!Y99","v":65.971020632005377},{"$f":"'Assets Prime - Negative Case'!Z99","v":48.760537749842911},{"$f":"'Assets Prime - Negative Case'!AA99","v":32.518244234612318},{"$f":"'Assets Prime - Negative Case'!AB99","v":17.435491068656326},{"$f":"'Assets Prime - Negative Case'!AC99","v":17.335993258091339}]
[]
[null,null,"Check of Economic Depreciation",{"$f":"D68+D73+D77","v":{"$error":"#REF!"}},{"$f":"E68+E73+E77","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"I68+I73+I77","v":{"$error":"#REF!"}},{"$f":"J68+J73+J77","v":{"$error":"#REF!"}},0,0,{"$error":"#VALUE!"},{"$f":"N68+N73+N77","v":2052.9296421849936},{"$f":"O68+O73+O77","v":2148.330730941866},2422.7475346767196,2793.8609379574286,2911.3228513522768,3439.6862941726408,3717.1766352684176,4041.4405517909154,4446.2456177223385,4829.901608102974,4775.6875632261208,4799.8599488557884,4881.0998693929241,4972.7235542326516,4972.3369707611928,4943.2380380013083]

{"sheet":"5 Year Forecast Valuation Prime","index":31,"n_rows":22,"n_cols":27,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,{"$f":"C5","v":1996},1997,1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"M5","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"W5","v":"2016E"}]
[null,null,{"$f":"'Earnings Prime'!D1","v":1996},{"$f":"'Earnings Prime'!E1","v":1997},{"$f":"'Earnings Prime'!F1","v":1998},{"$f":"'Earnings Prime'!G1","v":1999},{"$f":"'Earnings Prime'!H1","v":2000},{"$f":"'Earnings Prime'!I1","v":2001},{"$f":"'Earnings Prime'!J1","v":2002},{"$f":"'Earnings Prime'!K1","v":2003},{"$f":"'Earnings Prime'!L1","v":2004},{"$f":"'Earnings Prime'!M1","v":2005},{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"V5+1&\"E\"","v":"2016E"},{"$f":"V5+2&\"E\"","v":"2017E"},{"$f":"V5+3&\"E\"","v":"2018E"},{"$f":"V5+4&\"E\"","v":"2019E"},{"$f":"V5+5&\"E\"","v":"2020E"}]
[null,"ROA",{"$f":"'PERFORMANCE METRICS'!D13-C8","v":0},{"$f":"'PERFORMANCE METRICS'!E13-D8","v":0},{"$f":"'PERFORMANCE METRICS'!F13-E8","v":0},{"$f":"'PERFORMANCE METRICS'!G13-F8","v":0},{"$f":"'PERFORMANCE METRICS'!H13-G8","v":0},{"$f":"'PERFORMANCE METRICS'!I13-H8","v":0},{"$f":"'PERFORMANCE METRICS'!J13-I8","v":0},{"$f":"'PERFORMANCE METRICS'!K13-J8","v":0},{"$f":"'PERFORMANCE METRICS'!L13-K8","v":1.491243321547811E-2},{"$f":"'PERFORMANCE METRICS'!M13-L8","v":1.8561604897437065E-2},{"$f":"'PERFORMANCE METRICS'!N13-M8","v":1.5708997757821475E-2},{"$f":"'PERFORMANCE METRICS'!O13-N8","v":1.5087698187286253E-2},{"$f":"'PERFORMANCE METRICS'!P13-O8","v":1.8400121999387536E-2},{"$f":"'PERFORMANCE METRICS'!Q13-P8","v":2.5587875174411384E-2},{"$f":"'PERFORMANCE METRICS'!R13-Q8","v":2.9136837187436829E-2},{"$f":"'PERFORMANCE METRICS'!S13-R8","v":1.9095776279292209E-2},{"$f":"'PERFORMANCE METRICS'!T13-S8","v":2.5859436681251541E-2},{"$f":"'PERFORMANCE METRICS'!U13-T8","v":3.3555709440617837E-2},{"$f":"'PERFORMANCE METRICS'!V13-U8","v":1.9311082233242655E-2},{"$f":"'PERFORMANCE METRICS'!W13-V8","v":1.7209573227226493E-2},{"$f":"'PERFORMANCE METRICS'!X13-W8","v":2.5269883171128021E-2},{"$f":"'PERFORMANCE METRICS'!Y13-X8","v":2.4899014592966756E-2},{"$f":"'PERFORMANCE METRICS'!Z13-Y8","v":2.5980259108875942E-2},{"$f":"'PERFORMANCE METRICS'!AA13-Z8","v":2.3267112113243255E-2},{"$f":"'PERFORMANCE METRICS'!AB13-AA8","v":2.1008426882068526E-2}]
[]
[null,"ROAWG",{"$f":"'PERFORMANCE METRICS'!D25","v":0.17225226169950461},{"$f":"'PERFORMANCE METRICS'!E25","v":0.17562378065385992},{"$f":"'PERFORMANCE METRICS'!F25","v":0.16088306803148703},{"$f":"'PERFORMANCE METRICS'!G25","v":7.4994821749793494E-2},{"$f":"'PERFORMANCE METRICS'!H25","v":8.9845488816410843E-2},{"$f":"'PERFORMANCE METRICS'!I25","v":7.7229455963824675E-2},{"$f":"'PERFORMANCE METRICS'!J25","v":0.10879616771170215},{"$f":"'PERFORMANCE METRICS'!K25","v":0.1112094485334264},{"$f":"'PERFORMANCE METRICS'!L25","v":0.1394004763427423},{"$f":"'PERFORMANCE METRICS'!M25","v":9.8497153006481125E-2},{"$f":"'PERFORMANCE METRICS'!N25","v":0.12502556559959199},{"$f":"'PERFORMANCE METRICS'!O25","v":0.13143677287619779},{"$f":"'PERFORMANCE METRICS'!P25","v":9.3469324304936222E-2},{"$f":"'PERFORMANCE METRICS'!Q25","v":0.10298284345841333},{"$f":"'PERFORMANCE METRICS'!R25","v":9.1652311389815E-2},{"$f":"'PERFORMANCE METRICS'!S25","v":7.49425517616788E-2},{"$f":"'PERFORMANCE METRICS'!T25","v":9.4935266937480028E-2},{"$f":"'PERFORMANCE METRICS'!U25","v":0.12950265884331544},{"$f":"'PERFORMANCE METRICS'!V25","v":0.10104868317408421},{"$f":"'PERFORMANCE METRICS'!W25","v":8.7619372713536467E-2},{"$f":"'PERFORMANCE METRICS'!X25","v":0.13670026318029121},{"$f":"'PERFORMANCE METRICS'!Y25","v":0.1479699030424344},{"$f":"'PERFORMANCE METRICS'!Z25","v":0.16822899938969774},{"$f":"'PERFORMANCE METRICS'!AA25","v":0.15668042007765681},{"$f":"'PERFORMANCE METRICS'!AB25","v":0.14653591918510864}]
[]
[null,"ROA sum",{"$f":"C8+C6","v":0.17225226169950461},0.17562378065385992,0.16088306803148703,7.4994821749793494E-2,8.9845488816410843E-2,7.7229455963824675E-2,0.10879616771170215,0.1112094485334264,0.15431290955822041,0.11705875790391819,{"$f":"M8+M6","v":0.14073456335741347},0.14652447106348404,0.11186944630432376,0.12857071863282471,0.12078914857725183,9.4038328040971009E-2,0.12079470361873157,0.16305836828393327,0.12035976540732686,0.10482894594076296,0.16197014635141924,0.17286891763540116,0.19420925849857368,0.17994753219090007,0.16754434606717716]
[]
[null,"Asset' Growth",{"$f":"'PERFORMANCE METRICS'!D18","v":{"$error":"#VALUE!"}},{"$f":"'PERFORMANCE METRICS'!E18","v":0.16668429710669874},{"$f":"'PERFORMANCE METRICS'!F18","v":0.24304753941048268},{"$f":"'PERFORMANCE METRICS'!G18","v":0.13371386094798196},{"$f":"'PERFORMANCE METRICS'!H18","v":9.8197489959593542E-2},{"$f":"'PERFORMANCE METRICS'!I18","v":4.5717105315221246E-2},{"$f":"'PERFORMANCE METRICS'!J18","v":-1.615055918000706E-2},{"$f":"'PERFORMANCE METRICS'!K18","v":0.1093875043675612},{"$f":"'PERFORMANCE METRICS'!L18","v":0.11361561570260956},{"$f":"'PERFORMANCE METRICS'!M18","v":0.1594556855419052},{"$f":"'PERFORMANCE METRICS'!N18","v":5.431139066045397E-2},{"$f":"'PERFORMANCE METRICS'!O18","v":6.2163805059750013E-2},{"$f":"'PERFORMANCE METRICS'!P18","v":8.1246072502356576E-2},{"$f":"'PERFORMANCE METRICS'!Q18","v":5.5154833727795324E-2},{"$f":"'PERFORMANCE METRICS'!R18","v":5.7487337438993841E-2},{"$f":"'PERFORMANCE METRICS'!S18","v":0.26095259457624476},{"$f":"'PERFORMANCE METRICS'!T18","v":-5.6864696995490658E-3},{"$f":"'PERFORMANCE METRICS'!U18","v":2.9984745399568365E-2},{"$f":"'PERFORMANCE METRICS'!V18","v":0.22881917781456074},{"$f":"'PERFORMANCE METRICS'!W18","v":-2.6579622034360588E-2},{"$f":"'PERFORMANCE METRICS'!X18","v":2.3790535573611132E-2},{"$f":"'PERFORMANCE METRICS'!Y18","v":6.3733411436471363E-2},{"$f":"'PERFORMANCE METRICS'!Z18","v":5.3189889910811125E-2},{"$f":"'PERFORMANCE METRICS'!AA18","v":1.2869052563755187E-2},{"$f":"'PERFORMANCE METRICS'!AB18","v":8.1010948757963969E-3}]
[]
[null,"P/B'",{"$f":"'PERFORMANCE METRICS'!D34","v":8.2930428878648073},{"$f":"'PERFORMANCE METRICS'!E34","v":4.1251093620662971},{"$f":"'PERFORMANCE METRICS'!F34","v":2.5467628713851096},{"$f":"'PERFORMANCE METRICS'!G34","v":2.7001734754485547},{"$f":"'PERFORMANCE METRICS'!H34","v":1.355743825186619},{"$f":"'PERFORMANCE METRICS'!I34","v":1.6760291563615437},{"$f":"'PERFORMANCE METRICS'!J34","v":2.3033090921758013},{"$f":"'PERFORMANCE METRICS'!K34","v":2.2183661674124378},{"$f":"'PERFORMANCE METRICS'!L34","v":3.0300463795047001},{"$f":"'PERFORMANCE METRICS'!M34","v":3.4813051298495972},{"$f":"'PERFORMANCE METRICS'!N34","v":3.3199866413246975},{"$f":"'PERFORMANCE METRICS'!O34","v":3.7122190512012896},{"$f":"'PERFORMANCE METRICS'!P34","v":2.671938364892783},{"$f":"'PERFORMANCE METRICS'!Q34","v":3.3145131518176525},{"$f":"'PERFORMANCE METRICS'!R34","v":5.1013610844341342},{"$f":"'PERFORMANCE METRICS'!S34","v":3.9651506750326297},{"$f":"'PERFORMANCE METRICS'!T34","v":4.4553713641595962},{"$f":"'PERFORMANCE METRICS'!U34","v":7.2238625830619716},{"$f":"'PERFORMANCE METRICS'!V34","v":6.7985602031885364},{"$f":"'PERFORMANCE METRICS'!W34","v":6.9750736840608996},{"$f":"'PERFORMANCE METRICS'!X34","v":7.2261767593251323}]
[]
[null,"P/E'",{"$f":"'PERFORMANCE METRICS'!D38","v":36.857647283676947},{"$f":"'PERFORMANCE METRICS'!E38","v":19.162726327667716},{"$f":"'PERFORMANCE METRICS'!F38","v":31.404149330294238},{"$f":"'PERFORMANCE METRICS'!G38","v":25.443022558767112},{"$f":"'PERFORMANCE METRICS'!H38","v":15.726458348681957},{"$f":"'PERFORMANCE METRICS'!I38","v":15.344940561186043},{"$f":"'PERFORMANCE METRICS'!J38","v":19.229308995747893},{"$f":"'PERFORMANCE METRICS'!K38","v":12.286174402334254},{"$f":"'PERFORMANCE METRICS'!L38","v":20.920724466665991},{"$f":"'PERFORMANCE METRICS'!M38","v":22.311672180647061},{"$f":"'PERFORMANCE METRICS'!N38","v":20.700585273624792},{"$f":"'PERFORMANCE METRICS'!O38","v":28.60417771523127},{"$f":"'PERFORMANCE METRICS'!P38","v":19.875461887744382},{"$f":"'PERFORMANCE METRICS'!Q38","v":24.662392943633414},{"$f":"'PERFORMANCE METRICS'!R38","v":39.858163184438375},{"$f":"'PERFORMANCE METRICS'!S38","v":33.58829799004382},{"$f":"'PERFORMANCE METRICS'!T38","v":25.991842882201215},{"$f":"'PERFORMANCE METRICS'!U38","v":44.266619561755221},{"$f":"'PERFORMANCE METRICS'!V38","v":66.654539875134162},{"$f":"'PERFORMANCE METRICS'!W38","v":40.530106755043015},{"$f":"'PERFORMANCE METRICS'!X38","v":41.07210361818116}]
[]
[null,"TSRr",{"$f":"'Performance and Valuation Chart'!R28","v":0},{"$f":"'Performance and Valuation Chart'!S28","v":0},{"$f":"'Performance and Valuation Chart'!T28","v":0},{"$f":"'Performance and Valuation Chart'!U28","v":0},{"$f":"'Performance and Valuation Chart'!V28","v":0},{"$f":"'Performance and Valuation Chart'!W28","v":0},{"$f":"'Performance and Valuation Chart'!X28","v":0},{"$f":"'Performance and Valuation Chart'!Y28","v":0},{"$f":"'Performance and Valuation Chart'!Z28","v":0},{"$f":"'Performance and Valuation Chart'!AA28","v":0},{"$f":"'Performance and Valuation Chart'!AB28","v":1},{"$f":"'Performance and Valuation Chart'!AM28","v":1.6023256810711182},{"$f":"'Performance and Valuation Chart'!AN28","v":2.4728230062013385},{"$f":"'Performance and Valuation Chart'!AO28","v":2.0106169494521957},{"$f":"'Performance and Valuation Chart'!AP28","v":2.3614705717048072},{"$f":"'Performance and Valuation Chart'!AQ28","v":2.3087681497543424},{"$f":"'Performance and Valuation Chart'!AR28","v":1.9582491757475882},{"$f":"'Performance and Valuation Chart'!AS28","v":3.279761316882646},{"$f":"'Performance and Valuation Chart'!AT28","v":3.3182863166440963},{"$f":"'Performance and Valuation Chart'!AU28","v":3.5154205325772128},{"$f":"'Performance and Valuation Chart'!AV28","v":3.4590413551104464}]
[]
[null,null,{"$f":"'Orig Chart w ranges'!C20","v":"Performance and Valuation Prime Chart: McDonald's Corp. (NYSE:MCD)"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Orig Chart w ranges'!N20","v":"x"}]
[null,null,{"$f":"'Orig Chart w ranges'!C21","v":"Stock Price USD 119.2 - Market Cap 109.5B"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Orig Chart w ranges'!N21","v":"Data Date - 1/5/2016"}]
[null,null,{"$f":"'Orig Chart w ranges'!C22","v":"Consumer Discretionary - Restaurants"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Orig Chart w ranges'!N22","v":"Fiscal Year - 12/31/2014 - Current Quarter - Q32015"}]

{"sheet":"Financial Red Flags","index":32,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Cash Flow Comparables","index":33,"n_rows":8,"n_cols":16,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[null,null,{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"},{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015}]
[null,null,null,{"$f":"'Earnings Prime'!N2","v":991},{"$f":"'Earnings Prime'!O2","v":992},{"$f":"'Earnings Prime'!P2","v":993},{"$f":"'Earnings Prime'!Q2","v":994},{"$f":"'Earnings Prime'!R2","v":995},{"$f":"'Earnings Prime'!S2","v":996},{"$f":"'Earnings Prime'!T2","v":997},{"$f":"'Earnings Prime'!U2","v":998},{"$f":"'Earnings Prime'!V2","v":999},{"$f":"'Earnings Prime'!W2","v":1000}]
[]
[null,null,null,{"$f":"'Earnings Prime'!N4","v":""}]
[null,"IQ_EBITDA","EBITDA (as reported)",1708.4069999999999,2057.6010000000001,2290.7640000000001,1916.056,2469.1,3302.4,4057.7,4276.6000000000004,4540.8999999999996,4520.3999999999996]
[null,"IQ_CASH_OPER","Operating Cash Flow (as reported)",1547.251,1645.7750000000001,1859.029,1800.8340000000001,2084.4,2626.3,3415,3585.3,3758.4,3801.8,null,"MAX",{"$f":"CEILING(MAX(D5:M8),1000)","v":9000}]
[null,null,"Gross Earnings'",{"$f":"'Earnings Prime'!N36","v":3835.2234573525002},{"$f":"'Earnings Prime'!O36","v":4192.7022509278377},{"$f":"'Earnings Prime'!P36","v":4234.2423039003197},{"$f":"'Earnings Prime'!Q36","v":4969.8239296100001},{"$f":"'Earnings Prime'!R36","v":5149.2613571695983},{"$f":"'Earnings Prime'!S36","v":5821.2597627458399},{"$f":"'Earnings Prime'!T36","v":6732.33631386256},{"$f":"'Earnings Prime'!U36","v":8288.8217160425593},{"$f":"'Earnings Prime'!V36","v":8694.0641695294889},{"$f":"'Earnings Prime'!W36","v":8373.0856952041377}]
[null,null,"Earnings'",{"$f":"'PERFORMANCE METRICS'!N6","v":1793.9357328974529},{"$f":"'PERFORMANCE METRICS'!O6","v":2044.3715199859716},{"$f":"'PERFORMANCE METRICS'!P6","v":1810.7303773334352},{"$f":"'PERFORMANCE METRICS'!Q6","v":2175.9629916525714},{"$f":"'PERFORMANCE METRICS'!R6","v":2274.542033044353},{"$f":"'PERFORMANCE METRICS'!S6","v":2410.0987132879154},{"$f":"'PERFORMANCE METRICS'!T6","v":3025.5311555101944},{"$f":"'PERFORMANCE METRICS'!U6","v":4293.3922993585484},{"$f":"'PERFORMANCE METRICS'!V6","v":4296.8540139862034},{"$f":"'PERFORMANCE METRICS'!W6","v":3641.3001504683125}]

{"sheet":"Flatfile","index":34,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
["Ticker",{"$f":"'PERFORMANCE METRICS'!AD8","v":"PSE:JFC"}]
[]
["Year",{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"'Earnings Prime'!X1","v":"Q2 2016"},{"$f":"'Earnings Prime'!Y1","v":"2016E"},{"$f":"'Earnings Prime'!Z1","v":"2017E"},{"$f":"'Earnings Prime'!AA1","v":"2018E"},{"$f":"'Earnings Prime'!AB1","v":"2019E"},{"$f":"'Earnings Prime'!AC1","v":"2020E"}]
[]
["Enterprise Value'"]
["Book Value of Debt",{"$f":"'Enterprise Value Prime'!N6","v":228.09650999999999},{"$f":"'Enterprise Value Prime'!O6","v":300.87000999999998},{"$f":"'Enterprise Value Prime'!P6","v":2929.3553900000002},{"$f":"'Enterprise Value Prime'!Q6","v":2796.7018600000001},{"$f":"'Enterprise Value Prime'!R6","v":4234.7445100000004},{"$f":"'Enterprise Value Prime'!S6","v":5620.0440200000003},{"$f":"'Enterprise Value Prime'!T6","v":5450.2392399999999},{"$f":"'Enterprise Value Prime'!U6","v":5173.7783399999998},{"$f":"'Enterprise Value Prime'!V6","v":7010.0784400000002},{"$f":"'Enterprise Value Prime'!W6","v":10035.909879999999},{"$f":"M6","v":10545.86413},{"$f":"'Enterprise Value Prime'!X6","v":10545.86413}]
["Operating Lease Debt",{"$f":"'Enterprise Value Prime'!N7","v":558.76602643954425},{"$f":"'Enterprise Value Prime'!O7","v":864.4469206133482},{"$f":"'Enterprise Value Prime'!P7","v":670.82950317293205},{"$f":"'Enterprise Value Prime'!Q7","v":808.40709558076355},{"$f":"'Enterprise Value Prime'!R7","v":870.77530278262304},{"$f":"'Enterprise Value Prime'!S7","v":1397.2648956780188},{"$f":"'Enterprise Value Prime'!T7","v":1839.2400565159833},{"$f":"'Enterprise Value Prime'!U7","v":1506.0418015455798},{"$f":"'Enterprise Value Prime'!V7","v":1822.0447573270508},{"$f":"'Enterprise Value Prime'!W7","v":1787.1806717638049},{"$f":"M7","v":2022.3978243620379},{"$f":"'Enterprise Value Prime'!X7","v":2022.3978243620379}]
["Other Long Term Liabilities",{"$f":"'Enterprise Value Prime'!N8","v":1262.2197799999999},{"$f":"'Enterprise Value Prime'!O8","v":1068.9789800000001},{"$f":"'Enterprise Value Prime'!P8","v":1079.36456},{"$f":"'Enterprise Value Prime'!Q8","v":1040.66795},{"$f":"'Enterprise Value Prime'!R8","v":1338.69965},{"$f":"'Enterprise Value Prime'!S8","v":1552.72732},{"$f":"'Enterprise Value Prime'!T8","v":1641.8723},{"$f":"'Enterprise Value Prime'!U8","v":1728.5800300000001},{"$f":"'Enterprise Value Prime'!V8","v":1676.4111399999999},{"$f":"'Enterprise Value Prime'!W8","v":1646.14014},1646.14014,{"$f":"'Enterprise Value Prime'!X8","v":1646.14014}]
["Preferred Stock",{"$f":"'Enterprise Value Prime'!N9","v":0},{"$f":"'Enterprise Value Prime'!O9","v":0},{"$f":"'Enterprise Value Prime'!P9","v":0},{"$f":"'Enterprise Value Prime'!Q9","v":0},{"$f":"'Enterprise Value Prime'!R9","v":0},{"$f":"'Enterprise Value Prime'!S9","v":0},{"$f":"'Enterprise Value Prime'!T9","v":0},{"$f":"'Enterprise Value Prime'!U9","v":0},{"$f":"'Enterprise Value Prime'!V9","v":0},{"$f":"'Enterprise Value Prime'!W9","v":0},0,{"$f":"'Enterprise Value Prime'!X9","v":0}]
["Pension Obligations",{"$f":"'Enterprise Value Prime'!N10","v":778.23471999999992},{"$f":"'Enterprise Value Prime'!O10","v":463.59703000000002},{"$f":"'Enterprise Value Prime'!P10","v":453.81374000000005},{"$f":"'Enterprise Value Prime'!Q10","v":240.69071999999994},{"$f":"'Enterprise Value Prime'!R10","v":163.69183999999996},{"$f":"'Enterprise Value Prime'!S10","v":0},{"$f":"'Enterprise Value Prime'!T10","v":521.57859999999982},{"$f":"'Enterprise Value Prime'!U10","v":932.84110999999984},{"$f":"'Enterprise Value Prime'!V10","v":832.3902499999997},{"$f":"'Enterprise Value Prime'!W10","v":1466.5303899999999},1466.5303899999999,{"$f":"'Enterprise Value Prime'!X10","v":1466.5303899999999}]
["Stock Option Claims",{"$f":"'Enterprise Value Prime'!N11","v":296.68338},{"$f":"'Enterprise Value Prime'!O11","v":0},{"$f":"'Enterprise Value Prime'!P11","v":478.3218790599999},{"$f":"'Enterprise Value Prime'!Q11","v":1031.3304776},{"$f":"'Enterprise Value Prime'!R11","v":2445.3121257600005},{"$f":"'Enterprise Value Prime'!S11","v":2269.43457076},{"$f":"'Enterprise Value Prime'!T11","v":1452.1887528399996},{"$f":"'Enterprise Value Prime'!U11","v":4879.7885017999997},{"$f":"'Enterprise Value Prime'!V11","v":5233.70742144},{"$f":"'Enterprise Value Prime'!W11","v":5156.7548300799999},5731.0365113999997,{"$f":"'Enterprise Value Prime'!X11","v":5731.0365113999997}]
["Total Debt'",{"$f":"'Enterprise Value Prime'!N12","v":3124.0004164395441},{"$f":"'Enterprise Value Prime'!O12","v":2697.8929406133484},{"$f":"'Enterprise Value Prime'!P12","v":5611.6850722329327},{"$f":"'Enterprise Value Prime'!Q12","v":5917.7981031807631},{"$f":"'Enterprise Value Prime'!R12","v":9053.2234285426239},{"$f":"'Enterprise Value Prime'!S12","v":10839.470806438019},{"$f":"'Enterprise Value Prime'!T12","v":10905.118949355983},{"$f":"'Enterprise Value Prime'!U12","v":14221.029783345579},{"$f":"'Enterprise Value Prime'!V12","v":16574.632008767054},{"$f":"'Enterprise Value Prime'!W12","v":20092.515911843802},21411.968995762036,{"$f":"'Enterprise Value Prime'!X12","v":21411.968995762036}]
["Minority Interest",{"$f":"'Enterprise Value Prime'!N14","v":21.474599999999999},{"$f":"'Enterprise Value Prime'!O14","v":5.4081999999999999},{"$f":"'Enterprise Value Prime'!P14","v":3.33745},{"$f":"'Enterprise Value Prime'!Q14","v":3.2140900000000001},{"$f":"'Enterprise Value Prime'!R14","v":561.92454999999995},{"$f":"'Enterprise Value Prime'!S14","v":703.69124999999997},{"$f":"'Enterprise Value Prime'!T14","v":733.10098000000005},{"$f":"'Enterprise Value Prime'!U14","v":812.06129999999996},{"$f":"'Enterprise Value Prime'!V14","v":887.69487000000004},{"$f":"'Enterprise Value Prime'!W14","v":1133.3658499999999},1133.3658499999999,{"$f":"'Enterprise Value Prime'!X14","v":1133.3658499999999}]
["Market Cap",{"$f":"'Enterprise Value Prime'!N15","v":41931.094879999997},{"$f":"'Enterprise Value Prime'!O15","v":52778.576710000001},{"$f":"'Enterprise Value Prime'!P15","v":42394.277320000001},{"$f":"'Enterprise Value Prime'!Q15","v":56845.095229999999},{"$f":"'Enterprise Value Prime'!R15","v":92010.152990000002},{"$f":"'Enterprise Value Prime'!S15","v":93730.684450000001},{"$f":"'Enterprise Value Prime'!T15","v":106440.53012},{"$f":"'Enterprise Value Prime'!U15","v":182162.49210999999},{"$f":"'Enterprise Value Prime'!V15","v":229359.89085},{"$f":"'Enterprise Value Prime'!W15","v":234256.26730000001},259387.51076,{"$f":"'Enterprise Value Prime'!X15","v":259387.51076}]
["Non-Operating EV (excess cash)",{"$f":"'Enterprise Value Prime'!N16","v":2756.8829159999996},{"$f":"'Enterprise Value Prime'!O16","v":3687.4243429999992},{"$f":"'Enterprise Value Prime'!P16","v":4761.0303324999995},{"$f":"'Enterprise Value Prime'!Q16","v":6670.4580374301122},{"$f":"'Enterprise Value Prime'!R16","v":5563.1931637079197},{"$f":"'Enterprise Value Prime'!S16","v":3651.404477},{"$f":"'Enterprise Value Prime'!T16","v":6485.5719727759915},{"$f":"'Enterprise Value Prime'!U16","v":6988.3812438174709},{"$f":"'Enterprise Value Prime'!V16","v":4113.031652044875},{"$f":"'Enterprise Value Prime'!W16","v":13198.5257041246},15234.747713662851,{"$f":"'Enterprise Value Prime'!X16","v":15234.747713662851}]
["Enterprise Value Prime",{"$f":"'Enterprise Value Prime'!N17","v":42319.686980439539},{"$f":"'Enterprise Value Prime'!O17","v":51794.453507613354},{"$f":"'Enterprise Value Prime'!P17","v":43248.269509732934},{"$f":"'Enterprise Value Prime'!Q17","v":56095.64938575065},{"$f":"'Enterprise Value Prime'!R17","v":96062.107804834697},{"$f":"'Enterprise Value Prime'!S17","v":101622.44202943801},{"$f":"'Enterprise Value Prime'!T17","v":111593.17807657999},{"$f":"'Enterprise Value Prime'!U17","v":190207.2019495281},{"$f":"'Enterprise Value Prime'!V17","v":242709.18607672217},{"$f":"'Enterprise Value Prime'!W17","v":242283.62335771922},266698.09789209918,{"$f":"'Enterprise Value Prime'!X17","v":266698.09789209918}]
[]
["Earnings'"]
["Earnings (Net Income)",{"$f":"'Earnings Prime'!N5","v":2156.6184600000001},{"$f":"'Earnings Prime'!O5","v":2386.7222200000001},{"$f":"'Earnings Prime'!P5","v":2319.0878600000001},{"$f":"'Earnings Prime'!Q5","v":2664.62311},{"$f":"'Earnings Prime'!R5","v":3197.7939799999999},{"$f":"'Earnings Prime'!S5","v":3262.6442200000001},{"$f":"'Earnings Prime'!T5","v":3727.0843},{"$f":"'Earnings Prime'!U5","v":4671.5593900000003},{"$f":"'Earnings Prime'!V5","v":5361.9787699999997},{"$f":"'Earnings Prime'!W5","v":4928.2362300000004},{"$f":"'Earnings Prime'!X5","v":3054.23738},{"$f":"'Earnings Prime'!Y5","v":6137.1153299999996},{"$f":"'Earnings Prime'!Z5","v":7109.4760200000001},{"$f":"'Earnings Prime'!AA5","v":8420.8069899999991},{"$f":"'Earnings Prime'!AB5","v":8420.8069899999991},{"$f":"'Earnings Prime'!AC5","v":8420.8069899999991}]
["Special Items adjusted after-tax effect",{"$f":"'Earnings Prime'!N7","v":50.909736026250002},{"$f":"'Earnings Prime'!O7","v":-24.61356904054},{"$f":"'Earnings Prime'!P7","v":-2.7424667717600002},{"$f":"'Earnings Prime'!Q7","v":167.69636791424998},{"$f":"'Earnings Prime'!R7","v":365.07182700119},{"$f":"'Earnings Prime'!S7","v":348.45167881458002},{"$f":"'Earnings Prime'!T7","v":255.92428482873999},{"$f":"'Earnings Prime'!U7","v":100.57228828319998},{"$f":"'Earnings Prime'!V7","v":330.85211786264},{"$f":"'Earnings Prime'!W7","v":712.49239684607994},{"$f":"'Earnings Prime'!X7","v":200.91000476249999},{"$f":"'Earnings Prime'!Y7","v":0},{"$f":"'Earnings Prime'!Z7","v":0},{"$f":"'Earnings Prime'!AA7","v":0},{"$f":"'Earnings Prime'!AB7","v":0},{"$f":"'Earnings Prime'!AC7","v":0}]
["Recurring Special Items to include in earnings",{"$f":"'Earnings Prime'!N8","v":0},{"$f":"'Earnings Prime'!O8","v":0},{"$f":"'Earnings Prime'!P8","v":0},{"$f":"'Earnings Prime'!Q8","v":0},{"$f":"'Earnings Prime'!R8","v":0},{"$f":"'Earnings Prime'!S8","v":0},{"$f":"'Earnings Prime'!T8","v":0},{"$f":"'Earnings Prime'!U8","v":0},{"$f":"'Earnings Prime'!V8","v":0},{"$f":"'Earnings Prime'!W8","v":0},{"$f":"'Earnings Prime'!X8","v":0},{"$f":"'Earnings Prime'!Y8","v":0},{"$f":"'Earnings Prime'!Z8","v":0},{"$f":"'Earnings Prime'!AA8","v":0},{"$f":"'Earnings Prime'!AB8","v":0},{"$f":"'Earnings Prime'!AC8","v":0}]
["Depreciation Expense",{"$f":"'Earnings Prime'!N10","v":1573.84476},{"$f":"'Earnings Prime'!O10","v":1579.5588699999998},{"$f":"'Earnings Prime'!P10","v":1728.8797699999996},{"$f":"'Earnings Prime'!Q10","v":2085.9498699999999},{"$f":"'Earnings Prime'!R10","v":1978.0059899999997},{"$f":"'Earnings Prime'!S10","v":2401.5939000000003},{"$f":"'Earnings Prime'!T10","v":2705.6263600000002},{"$f":"'Earnings Prime'!U10","v":3072.4558200000001},{"$f":"'Earnings Prime'!V10","v":3149.1165699999992},{"$f":"'Earnings Prime'!W10","v":3352.7204100000008},{"$f":"'Earnings Prime'!X10","v":1906.4587400000005},{"$f":"'Earnings Prime'!Y10","v":3784.52122281126},{"$f":"'Earnings Prime'!Z10","v":4238.6723138663965},{"$f":"'Earnings Prime'!AA10","v":4822.0367118329532},{"$f":"'Earnings Prime'!AB10","v":4822.0367118329532},{"$f":"'Earnings Prime'!AC10","v":4822.0367118329532}]
["Op Lease Expense",{"$f":"'Earnings Prime'!N11","v":131.9801550000002},{"$f":"'Earnings Prime'!O11","v":198.42451100000017},{"$f":"'Earnings Prime'!P11","v":151.54868799999986},{"$f":"'Earnings Prime'!Q11","v":182.62916899999988},{"$f":"'Earnings Prime'!R11","v":189.1414920000002},{"$f":"'Earnings Prime'!S11","v":301.13194300000032},{"$f":"'Earnings Prime'!T11","v":396.38434599999982},{"$f":"'Earnings Prime'!U11","v":331.89944099999957},{"$f":"'Earnings Prime'!V11","v":401.53974199999993},{"$f":"'Earnings Prime'!W11","v":390.934123},{"$f":"'Earnings Prime'!X11","v":4083.0181699999998},{"$f":"'Earnings Prime'!Y11","v":441.28298942010713},{"$f":"'Earnings Prime'!Z11","v":494.23794443561735},{"$f":"'Earnings Prime'!AA11","v":562.25943785578568},{"$f":"'Earnings Prime'!AB11","v":562.25943785578568},{"$f":"'Earnings Prime'!AC11","v":562.25943785578568}]
["R&D Expense",{"$f":"'Earnings Prime'!N12","v":0},{"$f":"'Earnings Prime'!O12","v":0},{"$f":"'Earnings Prime'!P12","v":0},{"$f":"'Earnings Prime'!Q12","v":0},{"$f":"'Earnings Prime'!R12","v":61.845073970000001},{"$f":"'Earnings Prime'!S12","v":70.923150000000007},{"$f":"'Earnings Prime'!T12","v":56.762832000000003},{"$f":"'Earnings Prime'!U12","v":79.590670000000003},{"$f":"'Earnings Prime'!V12","v":77.609619440000003},{"$f":"'Earnings Prime'!W12","v":72.994618939999995},{"$f":"'Earnings Prime'!X12","v":0},{"$f":"'Earnings Prime'!Y12","v":82.395681938014832},{"$f":"'Earnings Prime'!Z12","v":92.283349795399616},{"$f":"'Earnings Prime'!AA12","v":104.98421856027564},{"$f":"'Earnings Prime'!AB12","v":104.98421856027564},{"$f":"'Earnings Prime'!AC12","v":104.98421856027564}]
["Amortization Expense",{"$f":"'Earnings Prime'!N14","v":0},{"$f":"'Earnings Prime'!O14","v":0},{"$f":"'Earnings Prime'!P14","v":0},{"$f":"'Earnings Prime'!Q14","v":0},{"$f":"'Earnings Prime'!R14","v":0},{"$f":"'Earnings Prime'!S14","v":0},{"$f":"'Earnings Prime'!T14","v":0},{"$f":"'Earnings Prime'!U14","v":3.2111399999994319},{"$f":"'Earnings Prime'!V14","v":5.8043800000004921},{"$f":"'Earnings Prime'!W14","v":7.4799199999997654},{"$f":"'Earnings Prime'!X14","v":4.11229000000003},{"$f":"'Earnings Prime'!Y14","v":7.4799199999997654},{"$f":"'Earnings Prime'!Z14","v":7.4799199999997654},{"$f":"'Earnings Prime'!AA14","v":7.4799199999997654},{"$f":"'Earnings Prime'!AB14","v":7.4799199999997654},{"$f":"'Earnings Prime'!AC14","v":7.4799199999997654}]
["Interest Expense",{"$f":"'Earnings Prime'!N15","v":80.407510000000002},{"$f":"'Earnings Prime'!O15","v":55.469290000000001},{"$f":"'Earnings Prime'!P15","v":105.08042},{"$f":"'Earnings Prime'!Q15","v":218.90975},{"$f":"'Earnings Prime'!R15","v":193.2012},{"$f":"'Earnings Prime'!S15","v":291.34278999999998},{"$f":"'Earnings Prime'!T15","v":206.0127},{"$f":"'Earnings Prime'!U15","v":152.92003},{"$f":"'Earnings Prime'!V15","v":152.47125},{"$f":"'Earnings Prime'!W15","v":225.54432},{"$f":"'Earnings Prime'!X15","v":124.84592000000001},{"$f":"'Earnings Prime'!Y15","v":225.54432},{"$f":"'Earnings Prime'!Z15","v":225.54432},{"$f":"'Earnings Prime'!AA15","v":225.54432},{"$f":"'Earnings Prime'!AB15","v":225.54432},{"$f":"'Earnings Prime'!AC15","v":225.54432}]
["Minority Interest Expense",{"$f":"'Earnings Prime'!N16","v":3.5394600000000001},{"$f":"'Earnings Prime'!O16","v":1.6354299999999999},{"$f":"'Earnings Prime'!P16","v":2.72925},{"$f":"'Earnings Prime'!Q16","v":2.27664},{"$f":"'Earnings Prime'!R16","v":14.74202},{"$f":"'Earnings Prime'!S16","v":22.13598},{"$f":"'Earnings Prime'!T16","v":-15.088649999999999},{"$f":"'Earnings Prime'!U16","v":51.247129999999999},{"$f":"'Earnings Prime'!V16","v":126.96274},{"$f":"'Earnings Prime'!W16","v":118.09716},{"$f":"'Earnings Prime'!X16","v":9.5392200000000003},{"$f":"'Earnings Prime'!Y16","v":118.09716},{"$f":"'Earnings Prime'!Z16","v":118.09716},{"$f":"'Earnings Prime'!AA16","v":118.09716},{"$f":"'Earnings Prime'!AB16","v":118.09716},{"$f":"'Earnings Prime'!AC16","v":118.09716}]
["Tax Expense",{"$f":"'Earnings Prime'!N18","v":742.79623000000004},{"$f":"'Earnings Prime'!O18","v":746.65679999999998},{"$f":"'Earnings Prime'!P18","v":889.24806999999998},{"$f":"'Earnings Prime'!Q18","v":988.27952000000005},{"$f":"'Earnings Prime'!R18","v":973.39576},{"$f":"'Earnings Prime'!S18","v":1110.17697},{"$f":"'Earnings Prime'!T18","v":1149.7040500000001},{"$f":"'Earnings Prime'!U18","v":1522.7080699999999},{"$f":"'Earnings Prime'!V18","v":1270.52954},{"$f":"'Earnings Prime'!W18","v":1388.6079099999999},{"$f":"'Earnings Prime'!X18","v":687.40588000000002},{"$f":"'Earnings Prime'!Y18","v":1521.5619196088837},{"$f":"'Earnings Prime'!Z18","v":1762.6372324348233},{"$f":"'Earnings Prime'!AA18","v":2087.7527241060184},{"$f":"'Earnings Prime'!AB18","v":2087.7527241060184},{"$f":"'Earnings Prime'!AC18","v":2087.7527241060184}]
["NOL Tax Shield",{"$f":"'Earnings Prime'!N19","v":0},{"$f":"'Earnings Prime'!O19","v":51.675220190562186},{"$f":"'Earnings Prime'!P19","v":0},{"$f":"'Earnings Prime'!Q19","v":0},{"$f":"'Earnings Prime'!R19","v":44.849217952412005},{"$f":"'Earnings Prime'!S19","v":0},{"$f":"'Earnings Prime'!T19","v":0},{"$f":"'Earnings Prime'!U19","v":0},{"$f":"'Earnings Prime'!V19","v":322.11478295536949},{"$f":"'Earnings Prime'!W19","v":134.08821553266216},{"$f":"'Earnings Prime'!X19","v":202.35389391339174},{"$f":"'Earnings Prime'!Y19","v":0},{"$f":"'Earnings Prime'!Z19","v":0},{"$f":"'Earnings Prime'!AA19","v":0},{"$f":"'Earnings Prime'!AB19","v":0},{"$f":"'Earnings Prime'!AC19","v":0}]
["Interest Expense Tax Shield",{"$f":"'Earnings Prime'!N20","v":20.574271621249999},{"$f":"'Earnings Prime'!O20","v":13.210898922140002},{"$f":"'Earnings Prime'!P20","v":29.100130871440001},{"$f":"'Earnings Prime'!Q20","v":59.188161475750007},{"$f":"'Earnings Prime'!R20","v":44.926813846800002},{"$f":"'Earnings Prime'!S20","v":73.593771439579996},{"$f":"'Earnings Prime'!T20","v":48.718089308700002},{"$f":"'Earnings Prime'!U20","v":37.283126674240002},{"$f":"'Earnings Prime'!V20","v":28.658801092499999},{"$f":"'Earnings Prime'!W20","v":48.670434357120001},{"$f":"'Earnings Prime'!X20","v":22.878014840000002},{"$f":"'Earnings Prime'!Y20","v":38.204120707953336},{"$f":"'Earnings Prime'!Z20","v":38.204120707953336},{"$f":"'Earnings Prime'!AA20","v":38.204120707953336},{"$f":"'Earnings Prime'!AB20","v":38.204120707953336},{"$f":"'Earnings Prime'!AC20","v":38.204120707953336}]
["Adjusted Tax Expense",{"$f":"'Earnings Prime'!N21","v":763.37050162125001},{"$f":"'Earnings Prime'!O21","v":811.54291911270218},{"$f":"'Earnings Prime'!P21","v":918.34820087143999},{"$f":"'Earnings Prime'!Q21","v":1047.4676814757499},{"$f":"'Earnings Prime'!R21","v":1063.1717917992121},{"$f":"'Earnings Prime'!S21","v":1183.77074143958},{"$f":"'Earnings Prime'!T21","v":1198.4221393087},{"$f":"'Earnings Prime'!U21","v":1559.99119667424},{"$f":"'Earnings Prime'!V21","v":1621.3031240478695},{"$f":"'Earnings Prime'!W21","v":1571.3665598897821},{"$f":"'Earnings Prime'!X21","v":912.63778875339176},{"$f":"'Earnings Prime'!Y21","v":1559.766040316837},{"$f":"'Earnings Prime'!Z21","v":1800.8413531427766},{"$f":"'Earnings Prime'!AA21","v":2125.9568448139717},{"$f":"'Earnings Prime'!AB21","v":2125.9568448139717},{"$f":"'Earnings Prime'!AC21","v":2125.9568448139717}]
["Pension and OPEB Costs",{"$f":"'Earnings Prime'!N23","v":154.42233999999999},{"$f":"'Earnings Prime'!O23","v":236.11887999999999},{"$f":"'Earnings Prime'!P23","v":228.49198000000001},{"$f":"'Earnings Prime'!Q23","v":247.55385999999999},{"$f":"'Earnings Prime'!R23","v":251.01786999999999},{"$f":"'Earnings Prime'!S23","v":121.2},{"$f":"'Earnings Prime'!T23","v":382.57220999999998},{"$f":"'Earnings Prime'!U23","v":363.09077000000002},{"$f":"'Earnings Prime'!V23","v":599.98373000000004},{"$f":"'Earnings Prime'!W23","v":312.63574},{"$f":"'Earnings Prime'!X23","v":118.11144},{"$f":"'Earnings Prime'!Y23","v":425.2367466666667},{"$f":"'Earnings Prime'!Z23","v":425.2367466666667},{"$f":"'Earnings Prime'!AA23","v":425.2367466666667},{"$f":"'Earnings Prime'!AB23","v":425.2367466666667},{"$f":"'Earnings Prime'!AC23","v":425.2367466666667}]
["Pension and OPEB Service Costs",{"$f":"'Earnings Prime'!N24","v":121.56448999999999},{"$f":"'Earnings Prime'!O24","v":166.86054999999999},{"$f":"'Earnings Prime'!P24","v":173.85435999999999},{"$f":"'Earnings Prime'!Q24","v":189.07549999999998},{"$f":"'Earnings Prime'!R24","v":186.39656000000002},{"$f":"'Earnings Prime'!S24","v":121.2},{"$f":"'Earnings Prime'!T24","v":280.2},{"$f":"'Earnings Prime'!U24","v":319.70280000000002},{"$f":"'Earnings Prime'!V24","v":550.39657999999997},{"$f":"'Earnings Prime'!W24","v":244.81985},{"$f":"'Earnings Prime'!X24","v":185.81987166666667},{"$f":"'Earnings Prime'!Y24","v":371.63974333333334},{"$f":"'Earnings Prime'!Z24","v":371.63974333333334},{"$f":"'Earnings Prime'!AA24","v":371.63974333333334},{"$f":"'Earnings Prime'!AB24","v":371.63974333333334},{"$f":"'Earnings Prime'!AC24","v":371.63974333333334}]
["COGS from FIFO to LIFO",{"$f":"'Earnings Prime'!N26","v":0},{"$f":"'Earnings Prime'!O26","v":0},{"$f":"'Earnings Prime'!P26","v":0},{"$f":"'Earnings Prime'!Q26","v":0},{"$f":"'Earnings Prime'!R26","v":0},{"$f":"'Earnings Prime'!S26","v":0},{"$f":"'Earnings Prime'!T26","v":0},{"$f":"'Earnings Prime'!U26","v":0},{"$f":"'Earnings Prime'!V26","v":0},{"$f":"'Earnings Prime'!W26","v":0},{"$f":"'Earnings Prime'!X26","v":0},{"$f":"'Earnings Prime'!Y26","v":0},{"$f":"'Earnings Prime'!Z26","v":0},{"$f":"'Earnings Prime'!AA26","v":0},{"$f":"'Earnings Prime'!AB26","v":0},{"$f":"'Earnings Prime'!AC26","v":0}]
["Carrying Cost of Monetary Assets",{"$f":"'Earnings Prime'!N27","v":-135.49081000000001},{"$f":"'Earnings Prime'!O27","v":-142.98898},{"$f":"'Earnings Prime'!P27","v":-208.46408},{"$f":"'Earnings Prime'!Q27","v":-163.68062},{"$f":"'Earnings Prime'!R27","v":-163.08112},{"$f":"'Earnings Prime'!S27","v":-179.76324},{"$f":"'Earnings Prime'!T27","v":-270.11416000000003},{"$f":"'Earnings Prime'!U27","v":-245.57381000000001},{"$f":"'Earnings Prime'!V27","v":-242.04534000000001},{"$f":"'Earnings Prime'!W27","v":-257.78359},{"$f":"'Earnings Prime'!X27","v":-114.18613000000001},{"$f":"'Earnings Prime'!Y27","v":-257.78359},{"$f":"'Earnings Prime'!Z27","v":-257.78359},{"$f":"'Earnings Prime'!AA27","v":-257.78359},{"$f":"'Earnings Prime'!AB27","v":-257.78359},{"$f":"'Earnings Prime'!AC27","v":-257.78359}]
["Gross earnings missing from acquisitions",{"$f":"'Earnings Prime'!N29","v":0},{"$f":"'Earnings Prime'!O29","v":0},{"$f":"'Earnings Prime'!P29","v":0},{"$f":"'Earnings Prime'!Q29","v":0},{"$f":"'Earnings Prime'!R29","v":0},{"$f":"'Earnings Prime'!S29","v":0},{"$f":"'Earnings Prime'!T29","v":0},{"$f":"'Earnings Prime'!U29","v":0},{"$f":"'Earnings Prime'!V29","v":0},{"$f":"'Earnings Prime'!W29","v":0},{"$f":"'Earnings Prime'!X29","v":0},{"$f":"'Earnings Prime'!Y29","v":0},{"$f":"'Earnings Prime'!Z29","v":0},{"$f":"'Earnings Prime'!AA29","v":0},{"$f":"'Earnings Prime'!AB29","v":0},{"$f":"'Earnings Prime'!AC29","v":0}]
["Gross earnings included from divestitures",{"$f":"'Earnings Prime'!N30","v":0},{"$f":"'Earnings Prime'!O30","v":0},{"$f":"'Earnings Prime'!P30","v":0},{"$f":"'Earnings Prime'!Q30","v":0},{"$f":"'Earnings Prime'!R30","v":0},{"$f":"'Earnings Prime'!S30","v":0},{"$f":"'Earnings Prime'!T30","v":0},{"$f":"'Earnings Prime'!U30","v":0},{"$f":"'Earnings Prime'!V30","v":0},{"$f":"'Earnings Prime'!W30","v":0},{"$f":"'Earnings Prime'!X30","v":0},{"$f":"'Earnings Prime'!Y30","v":0},{"$f":"'Earnings Prime'!Z30","v":0},{"$f":"'Earnings Prime'!AA30","v":0},{"$f":"'Earnings Prime'!AB30","v":0},{"$f":"'Earnings Prime'!AC30","v":0}]
["Equity Investment Income",{"$f":"'Earnings Prime'!N32","v":-22.907589999999999},{"$f":"'Earnings Prime'!O32","v":0},{"$f":"'Earnings Prime'!P32","v":0},{"$f":"'Earnings Prime'!Q32","v":0},{"$f":"'Earnings Prime'!R32","v":-2.1814100000000001},{"$f":"'Earnings Prime'!S32","v":0.29970999999999998},{"$f":"'Earnings Prime'!T32","v":-50.95438},{"$f":"'Earnings Prime'!U32","v":-115.56061},{"$f":"'Earnings Prime'!V32","v":-126.1741},{"$f":"'Earnings Prime'!W32","v":-189.08597},{"$f":"'Earnings Prime'!X32","v":-240.90227999999999},{"$f":"'Earnings Prime'!Y32","v":-189.08597},{"$f":"'Earnings Prime'!Z32","v":-189.08597},{"$f":"'Earnings Prime'!AA32","v":-189.08597},{"$f":"'Earnings Prime'!AB32","v":-189.08597},{"$f":"'Earnings Prime'!AC32","v":-189.08597}]
["Stock Option Expense (After-Tax)",{"$f":"'Earnings Prime'!N33","v":40.042490000000001},{"$f":"'Earnings Prime'!O33","v":84.895129999999995},{"$f":"'Earnings Prime'!P33","v":107.10044000000001},{"$f":"'Earnings Prime'!Q33","v":147.52217999999999},{"$f":"'Earnings Prime'!R33","v":65.657859999999999},{"$f":"'Earnings Prime'!S33","v":73.596180000000004},{"$f":"'Earnings Prime'!T33","v":76.984369999999998},{"$f":"'Earnings Prime'!U33","v":150.41874000000001},{"$f":"'Earnings Prime'!V33","v":166.49089000000001},{"$f":"'Earnings Prime'!W33","v":173.21169},{"$f":"'Earnings Prime'!X33","v":117.0222},{"$f":"'Earnings Prime'!Y33","v":173.21169},{"$f":"'Earnings Prime'!Z33","v":173.21169},{"$f":"'Earnings Prime'!AA33","v":173.21169},{"$f":"'Earnings Prime'!AB33","v":173.21169},{"$f":"'Earnings Prime'!AC33","v":173.21169}]
["Capital Grants and Subsidies - Release to P&L",{"$f":"'Earnings Prime'!N34","v":0},{"$f":"'Earnings Prime'!O34","v":0},{"$f":"'Earnings Prime'!P34","v":0},{"$f":"'Earnings Prime'!Q34","v":0},{"$f":"'Earnings Prime'!R34","v":0},{"$f":"'Earnings Prime'!S34","v":0},{"$f":"'Earnings Prime'!T34","v":0},{"$f":"'Earnings Prime'!U34","v":0},{"$f":"'Earnings Prime'!V34","v":0},{"$f":"'Earnings Prime'!W34","v":0},{"$f":"'Earnings Prime'!X34","v":0},{"$f":"'Earnings Prime'!Y34","v":0},{"$f":"'Earnings Prime'!Z34","v":0},{"$f":"'Earnings Prime'!AA34","v":0},{"$f":"'Earnings Prime'!AB34","v":0},{"$f":"'Earnings Prime'!AC34","v":0}]
["Gross Earnings'",{"$f":"'Earnings Prime'!N36","v":3835.2234573525002},{"$f":"'Earnings Prime'!O36","v":4192.7022509278377},{"$f":"'Earnings Prime'!P36","v":4234.2423039003197},{"$f":"'Earnings Prime'!Q36","v":4969.8239296100001},{"$f":"'Earnings Prime'!R36","v":5149.2613571695983},{"$f":"'Earnings Prime'!S36","v":5821.2597627458399},{"$f":"'Earnings Prime'!T36","v":6732.33631386256},{"$f":"'Earnings Prime'!U36","v":8288.8217160425593},{"$f":"'Earnings Prime'!V36","v":8694.0641695294889},{"$f":"'Earnings Prime'!W36","v":8373.0856952041377},{"$f":"'Earnings Prime'!X36","v":8932.0997248174426},{"$f":"'Earnings Prime'!Y36","v":10916.343576794763},{"$f":"'Earnings Prime'!Z36","v":12405.697980722794},{"$f":"'Earnings Prime'!AA36","v":14381.115710874394},{"$f":"'Earnings Prime'!AB36","v":14381.115710874394},{"$f":"'Earnings Prime'!AC36","v":14381.115710874394}]
["Economic Depreciation (aka Adj. MCAPX)",{"$f":"'Earnings Prime'!N41","v":2041.2877244550473},{"$f":"'Earnings Prime'!O41","v":2148.330730941866},{"$f":"'Earnings Prime'!P41","v":2423.5119265668845},{"$f":"'Earnings Prime'!Q41","v":2793.8609379574286},{"$f":"'Earnings Prime'!R41","v":2874.7193241252453},{"$f":"'Earnings Prime'!S41","v":3411.1610494579245},{"$f":"'Earnings Prime'!T41","v":3706.8051583523657},{"$f":"'Earnings Prime'!U41","v":3995.4294166840109},{"$f":"'Earnings Prime'!V41","v":4397.2101555432855},{"$f":"'Earnings Prime'!W41","v":4731.7855447358252},{"$f":"'Earnings Prime'!X41","v":5531.5995011259147},{"$f":"'Earnings Prime'!Y41","v":4938.4756964548542},{"$f":"'Earnings Prime'!Z41","v":5396.7415010831746},{"$f":"'Earnings Prime'!AA41","v":5801.407169309151},{"$f":"'Earnings Prime'!AB41","v":6113.8221164375473},{"$f":"'Earnings Prime'!AC41","v":6408.0460749092654}]
["Earnings'",{"$f":"'Earnings Prime'!N43","v":1793.9357328974529},{"$f":"'Earnings Prime'!O43","v":2044.3715199859716},{"$f":"'Earnings Prime'!P43","v":1810.7303773334352},{"$f":"'Earnings Prime'!Q43","v":2175.9629916525714},{"$f":"'Earnings Prime'!R43","v":2274.542033044353},{"$f":"'Earnings Prime'!S43","v":2410.0987132879154},{"$f":"'Earnings Prime'!T43","v":3025.5311555101944},{"$f":"'Earnings Prime'!U43","v":4293.3922993585484},{"$f":"'Earnings Prime'!V43","v":4296.8540139862034},{"$f":"'Earnings Prime'!W43","v":3641.3001504683125},{"$f":"'Earnings Prime'!X43","v":3400.5002236915279},{"$f":"'Earnings Prime'!Y43","v":5977.8678803399089},{"$f":"'Earnings Prime'!Z43","v":7008.9564796396198},{"$f":"'Earnings Prime'!AA43","v":8579.7085415652436},{"$f":"'Earnings Prime'!AB43","v":8267.2935944368473},{"$f":"'Earnings Prime'!AC43","v":7973.0696359651283}]
["Share Count",{"$f":"'Earnings Prime'!N45","v":1002.14613},{"$f":"'Earnings Prime'!O45","v":1019.3983500000001},{"$f":"'Earnings Prime'!P45","v":1029.13103},{"$f":"'Earnings Prime'!Q45","v":1032.46713},{"$f":"'Earnings Prime'!R45","v":1039.37545},{"$f":"'Earnings Prime'!S45","v":1043.89571},{"$f":"'Earnings Prime'!T45","v":1060.8726999999999},{"$f":"'Earnings Prime'!U45","v":1071.50044},{"$f":"'Earnings Prime'!V45","v":1082.14795},{"$f":"'Earnings Prime'!W45","v":1088.3216399999999},{"$f":"'Earnings Prime'!X45","v":1092.6442500000001},{"$f":"'Earnings Prime'!Y45","v":1092.6442500000001},{"$f":"'Earnings Prime'!Z45","v":1092.6442500000001},{"$f":"'Earnings Prime'!AA45","v":1092.6442500000001},{"$f":"'Earnings Prime'!AB45","v":1092.6442500000001},{"$f":"'Earnings Prime'!AC45","v":1092.6442500000001}]
["EPS'",{"$f":"'Earnings Prime'!N46","v":1.7900939585501896},{"$f":"'Earnings Prime'!O46","v":2.0054687355399108},{"$f":"'Earnings Prime'!P46","v":1.7594750566732353},{"$f":"'Earnings Prime'!Q46","v":2.107537304023007},{"$f":"'Earnings Prime'!R46","v":2.1883738287683752},{"$f":"'Earnings Prime'!S46","v":2.3087543039025569},{"$f":"'Earnings Prime'!T46","v":2.8519266783943018},{"$f":"'Earnings Prime'!U46","v":4.0068973740771847},{"$f":"'Earnings Prime'!V46","v":3.9706714908864384},{"$f":"'Earnings Prime'!W46","v":3.3457941261448343},{"$f":"'Earnings Prime'!X46","v":3.112175096049357},{"$f":"'Earnings Prime'!Y46","v":5.471010239920183},{"$f":"'Earnings Prime'!Z46","v":6.4146738333539206},{"$f":"'Earnings Prime'!AA46","v":7.8522433459611793},{"$f":"'Earnings Prime'!AB46","v":7.5663177602745328},{"$f":"'Earnings Prime'!AC46","v":7.2970407668965702}]
["Traditional EPS",{"$f":"'Earnings Prime'!N47","v":2.1519999882651848},{"$f":"'Earnings Prime'!O47","v":2.3413047706031698},{"$f":"'Earnings Prime'!P47","v":2.2534427515998621},{"$f":"'Earnings Prime'!Q47","v":2.5808309364773674},{"$f":"'Earnings Prime'!R47","v":3.0766495206327993},{"$f":"'Earnings Prime'!S47","v":3.1254503574882975},{"$f":"'Earnings Prime'!T47","v":3.5132248195283},{"$f":"'Earnings Prime'!U47","v":4.3598296515865176},{"$f":"'Earnings Prime'!V47","v":4.9549405605767669},{"$f":"'Earnings Prime'!W47","v":4.5282902120737036},{"$f":"'Earnings Prime'!X47","v":2.7952715442377514},{"$f":"'Earnings Prime'!Y47","v":5.6167552522241335},{"$f":"'Earnings Prime'!Z47","v":6.5066704190316287},{"$f":"'Earnings Prime'!AA47","v":7.7068149033868973},{"$f":"'Earnings Prime'!AB47","v":7.7068149033868973},{"$f":"'Earnings Prime'!AC47","v":7.7068149033868973}]
["Earnings as a % of Earnings'",{"$f":"'Earnings Prime'!N49","v":1.2021715273583211},{"$f":"'Earnings Prime'!O49","v":1.167460119976812},{"$f":"'Earnings Prime'!P49","v":1.2807471995997524},{"$f":"'Earnings Prime'!Q49","v":1.2245718885027119},{"$f":"'Earnings Prime'!R49","v":1.405906742343171},{"$f":"'Earnings Prime'!S49","v":1.3537388331903724},{"$f":"'Earnings Prime'!T49","v":1.2318776797958648},{"$f":"'Earnings Prime'!U49","v":1.0880811871530938},{"$f":"'Earnings Prime'!V49","v":1.2478847902551098},{"$f":"'Earnings Prime'!W49","v":1.3534276292401146},{"$f":"'Earnings Prime'!X49","v":0.89817296841238536},{"$f":"'Earnings Prime'!Y49","v":1.0266395064005722},{"$f":"'Earnings Prime'!Z49","v":1.0143415843217718},{"$f":"'Earnings Prime'!AA49","v":0.98147937650848738},{"$f":"'Earnings Prime'!AB49","v":1.0185687605997751},{"$f":"'Earnings Prime'!AC49","v":1.0561562076436917}]
["Equity Earnings'",{"$f":"'Earnings Prime'!N56","v":1692.9539512762028},{"$f":"'Earnings Prime'!O56","v":1975.6913310638317},{"$f":"'Earnings Prime'!P56","v":1676.5498264619951},{"$f":"'Earnings Prime'!Q56","v":1897.8650801768213},{"$f":"'Earnings Prime'!R56","v":2036.414019197553},{"$f":"'Earnings Prime'!S56","v":2045.1621518483355},{"$f":"'Earnings Prime'!T56","v":2770.8003662014944},{"$f":"'Earnings Prime'!U56","v":4103.1891426843085},{"$f":"'Earnings Prime'!V56","v":4115.7239628937032},{"$f":"'Earnings Prime'!W56","v":3367.0853961111925},{"$f":"'Earnings Prime'!X56","v":3252.7762888515281},{"$f":"'Earnings Prime'!Y56","v":5714.1194396319552},{"$f":"'Earnings Prime'!Z56","v":6745.2080389316661},{"$f":"'Earnings Prime'!AA56","v":8315.9601008572899},{"$f":"'Earnings Prime'!AB56","v":8003.5451537288936},{"$f":"'Earnings Prime'!AC56","v":7709.3211952571746}]
["Equity EPS'",{"$f":"'Earnings Prime'!N58","v":1.6893284328466178},{"$f":"'Earnings Prime'!O58","v":1.9380954766738947},{"$f":"'Earnings Prime'!P58","v":1.6290926787641367},{"$f":"'Earnings Prime'!Q58","v":1.8381845048924912},{"$f":"'Earnings Prime'!R58","v":1.9592669994250422},{"$f":"'Earnings Prime'!S58","v":1.9591632883023684},{"$f":"'Earnings Prime'!T58","v":2.6118122996298188},{"$f":"'Earnings Prime'!U58","v":3.8293863348150454},{"$f":"'Earnings Prime'!V58","v":3.8032913733225691},{"$f":"'Earnings Prime'!W58","v":3.0938329923414853},{"$f":"'Earnings Prime'!X58","v":2.9769765308805018},{"$f":"'Earnings Prime'!Y58","v":5.2296247746070641},{"$f":"'Earnings Prime'!Z58","v":6.1732883680408017},{"$f":"'Earnings Prime'!AA58","v":7.6108578806480605},{"$f":"'Earnings Prime'!AB58","v":7.324932294961414},{"$f":"'Earnings Prime'!AC58","v":7.0556553015834513}]
["Earnings as a % of Equity Earnings'",{"$f":"'Earnings Prime'!N60","v":1.2738789843481992},{"$f":"'Earnings Prime'!O60","v":1.2080440818226623},{"$f":"'Earnings Prime'!P60","v":1.3832501864224018},{"$f":"'Earnings Prime'!Q60","v":1.4040108213339069},{"$f":"'Earnings Prime'!R60","v":1.5703064061894878},{"$f":"'Earnings Prime'!S60","v":1.5952985522694878},{"$f":"'Earnings Prime'!T60","v":1.3451291350554715},{"$f":"'Earnings Prime'!U60","v":1.1385191439027507},{"$f":"'Earnings Prime'!V60","v":1.3028033022482086},{"$f":"'Earnings Prime'!W60","v":1.4636505019123827},{"$f":"'Earnings Prime'!X60","v":0.93896324517244101},{"$f":"'Earnings Prime'!Y60","v":1.0740264348403767},{"$f":"'Earnings Prime'!Z60","v":1.0540039653285518},{"$f":"'Earnings Prime'!AA60","v":1.0126079115184667},{"$f":"'Earnings Prime'!AB60","v":1.0521346263757507},{"$f":"'Earnings Prime'!AC60","v":1.0922890325519885}]

{"sheet":"Data - Assets Prime","index":35,"n_rows":93,"n_cols":28,"rows_kept":93,"cut":false,"hidden":true,"merged":[]}
[null," ",{"$f":"'Earnings Prime'!C1","v":"PSE:JFC"},{"$f":"'Earnings Prime'!D1","v":1996},{"$f":"'Earnings Prime'!E1","v":1997},{"$f":"'Earnings Prime'!F1","v":1998},{"$f":"'Earnings Prime'!G1","v":1999},{"$f":"'Earnings Prime'!H1","v":2000},{"$f":"'Earnings Prime'!I1","v":2001},{"$f":"'Earnings Prime'!J1","v":2002},{"$f":"'Earnings Prime'!K1","v":2003},{"$f":"'Earnings Prime'!L1","v":2004},{"$f":"'Earnings Prime'!M1","v":2005},{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"'Earnings Prime'!Y1","v":"2016E"},{"$f":"'Earnings Prime'!Z1","v":"2017E"},{"$f":"'Earnings Prime'!AA1","v":"2018E"},{"$f":"'Earnings Prime'!AB1","v":"2019E"},{"$f":"'Earnings Prime'!AC1","v":"2020E"}]
["IQ_INDUSTRY_GROUP",null,{"$f":"+'Performance and Valuation Chart'!R35","v":"Consumer Discretionary"},{"$f":"'Earnings Prime'!D2","v":981},{"$f":"'Earnings Prime'!E2","v":982},{"$f":"'Earnings Prime'!F2","v":983},{"$f":"'Earnings Prime'!G2","v":984},{"$f":"'Earnings Prime'!H2","v":985},{"$f":"'Earnings Prime'!I2","v":986},{"$f":"'Earnings Prime'!J2","v":987},{"$f":"'Earnings Prime'!K2","v":988},{"$f":"'Earnings Prime'!L2","v":989},{"$f":"'Earnings Prime'!M2","v":990},{"$f":"'Earnings Prime'!N2","v":991},{"$f":"'Earnings Prime'!O2","v":992},{"$f":"'Earnings Prime'!P2","v":993},{"$f":"'Earnings Prime'!Q2","v":994},{"$f":"'Earnings Prime'!R2","v":995},{"$f":"'Earnings Prime'!S2","v":996},{"$f":"'Earnings Prime'!T2","v":997},{"$f":"'Earnings Prime'!U2","v":998},{"$f":"'Earnings Prime'!V2","v":999},{"$f":"'Earnings Prime'!W2","v":1000},{"$f":"+W2+1","v":1001},{"$f":"+X2+1","v":1002},1003,1004,1005]
["IQ_INDUSTRY","",{"$f":"+'Performance and Valuation Chart'!R31","v":"Hotels, Restaurants and Leisure"},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,{"$f":"'Earnings Prime'!D4","v":""},{"$f":"'Earnings Prime'!E4","v":""},{"$f":"'Earnings Prime'!F4","v":""},{"$f":"'Earnings Prime'!G4","v":""},{"$f":"'Earnings Prime'!H4","v":""},{"$f":"'Earnings Prime'!I4","v":""},{"$f":"'Earnings Prime'!J4","v":""},{"$f":"'Earnings Prime'!K4","v":""},{"$f":"'Earnings Prime'!L4","v":""},{"$f":"'Earnings Prime'!M4","v":""},{"$f":"'Earnings Prime'!N4","v":""},{"$f":"'Earnings Prime'!O4","v":""},{"$f":"'Earnings Prime'!P4","v":""},{"$f":"'Earnings Prime'!Q4","v":""},{"$f":"'Earnings Prime'!R4","v":""},{"$f":"'Earnings Prime'!S4","v":""},{"$f":"'Earnings Prime'!T4","v":""},{"$f":"'Earnings Prime'!U4","v":""},{"$f":"'Earnings Prime'!V4","v":""},{"$f":"'Earnings Prime'!W4","v":""},{"$f":"'Earnings Prime'!X4","v":""}]
[null,null,"Calculation: PP&E Impairment Adjustment"]
[]
[313,null,"Gross PP&E",{"$f":"VLOOKUP(981,'Data Read File'!$H:$YO,$A7,0)","v":1608.6248399999999},{"$f":"+'Assets Prime'!D117","v":3066.6676400000001},{"$f":"+'Assets Prime'!E117","v":3826.0251499999999},{"$f":"+'Assets Prime'!F117","v":4386.6076400000002},{"$f":"+'Assets Prime'!G117","v":5520.47318},{"$f":"+'Assets Prime'!H117","v":6091.9882900000002},{"$f":"+'Assets Prime'!I117","v":7228.9205000000002},{"$f":"+'Assets Prime'!J117","v":8030.7954499999996},{"$f":"+'Assets Prime'!K117","v":9746.8169099999996},{"$f":"+'Assets Prime'!L117","v":10798.853940000001},{"$f":"+'Assets Prime'!M117","v":13108.320610000001},{"$f":"+'Assets Prime'!N117","v":14020.900390000001},{"$f":"+'Assets Prime'!O117","v":14950},{"$f":"+'Assets Prime'!P117","v":17013.121780000001},{"$f":"+'Assets Prime'!Q117","v":19168.599999999999},{"$f":"+'Assets Prime'!R117","v":20565.725569999999},{"$f":"+'Assets Prime'!S117","v":24015.200000000001},{"$f":"+'Assets Prime'!T117","v":25793.108},{"$f":"+'Assets Prime'!U117","v":28208.061000000002},{"$f":"+'Assets Prime'!V117","v":31208.871999999999},{"$f":"+'Assets Prime'!W117","v":34688.191914070128}]
[314,null,"      Less: Land",{"$f":"VLOOKUP(981,'Data Read File'!$H:$YO,$A8,0)","v":0},{"$f":"+'Assets Prime'!D118","v":403.87301000000002},{"$f":"+'Assets Prime'!E118","v":491.48450000000003},{"$f":"+'Assets Prime'!F118","v":494.07557000000003},{"$f":"+'Assets Prime'!G118","v":0},{"$f":"+'Assets Prime'!H118","v":0},{"$f":"+'Assets Prime'!I118","v":554.15700000000004},{"$f":"+'Assets Prime'!J118","v":558.33299999999997},{"$f":"+'Assets Prime'!K118","v":0},{"$f":"+'Assets Prime'!L118","v":473.90199999999999},{"$f":"+'Assets Prime'!M118","v":738.19399999999996},{"$f":"+'Assets Prime'!N118","v":724.70339000000001},{"$f":"+'Assets Prime'!O118","v":732.072},{"$f":"+'Assets Prime'!P118","v":670.91499999999996},{"$f":"+'Assets Prime'!Q118","v":651.03499999999997},{"$f":"+'Assets Prime'!R118","v":657.16499999999996},{"$f":"+'Assets Prime'!S118","v":679.25400000000002},{"$f":"+'Assets Prime'!T118","v":661.79399999999998},{"$f":"+'Assets Prime'!U118","v":666.21400000000006},{"$f":"+'Assets Prime'!V118","v":756.71274653749447},{"$f":"+'Assets Prime'!W118","v":669.73500000000001}]
[315,null,"      Less: Construction in Progress",{"$f":"VLOOKUP(981,'Data Read File'!$H:$YO,$A9,0)","v":0},{"$f":"+'Assets Prime'!D119","v":120.03324000000001},{"$f":"+'Assets Prime'!E119","v":103.38918},{"$f":"+'Assets Prime'!F119","v":145.97911999999999},{"$f":"+'Assets Prime'!G119","v":0},{"$f":"+'Assets Prime'!H119","v":0},{"$f":"+'Assets Prime'!I119","v":219.595},{"$f":"+'Assets Prime'!J119","v":360.06},{"$f":"+'Assets Prime'!K119","v":0},{"$f":"+'Assets Prime'!L119","v":149.79900000000001},{"$f":"+'Assets Prime'!M119","v":145.34200000000001},{"$f":"+'Assets Prime'!N119","v":283.74099999999999},{"$f":"+'Assets Prime'!O119","v":154.226},{"$f":"+'Assets Prime'!P119","v":184.28299999999999},{"$f":"+'Assets Prime'!Q119","v":203.922},{"$f":"+'Assets Prime'!R119","v":205.46600000000001},{"$f":"+'Assets Prime'!S119","v":672.79899999999998},{"$f":"+'Assets Prime'!T119","v":292.75400000000002},{"$f":"+'Assets Prime'!U119","v":548.00400000000002},{"$f":"+'Assets Prime'!V119","v":1275.2370000000001},{"$f":"+'Assets Prime'!W119","v":1267.8979999999999}]
[null,null,"      Plus: Cumulative PP&E recaptured"]
[null,null,"Gross PP&E Adjusted:",{"$f":"D7-D8-D9+D10","v":1608.6248399999999},2542.7613900000001,3231.1514699999998,3746.5529500000002,5520.47318,{"$f":"I7-I8-I9+I10","v":6091.9882900000002},6455.1684999999998,7112.4024499999996,9746.8169099999996,10175.15294,{"$f":"N7-N8-N9+N10","v":12224.784610000001},13012.456,14063.701999999999,16157.923780000001,18313.643,19703.094569999997,22663.147000000001,24838.559999999998,26993.843000000001,29176.922253462504,32750.558914070127]
[]
[316,null,"Net PP&E",{"$f":"VLOOKUP(981,'Data Read File'!$H:$YO,$A13,0)","v":1181.18478},{"$f":"+'Assets Prime'!D123","v":2443.2035599999999},{"$f":"+'Assets Prime'!E123","v":2908.49485},{"$f":"+'Assets Prime'!F123","v":3095.05143},{"$f":"+'Assets Prime'!G123","v":3479.4421699999998},{"$f":"+'Assets Prime'!H123","v":3537.78755},{"$f":"+'Assets Prime'!I123","v":4598.2205000000004},{"$f":"+'Assets Prime'!J123","v":4887.3414499999999},{"$f":"+'Assets Prime'!K123","v":5782.2109099999998},{"$f":"+'Assets Prime'!L123","v":6193.3649400000004},{"$f":"+'Assets Prime'!M123","v":6806.7066100000002},{"$f":"+'Assets Prime'!N123","v":7056.7733900000003},{"$f":"+'Assets Prime'!O123","v":7491},{"$f":"+'Assets Prime'!P123","v":8274.91878},{"$f":"+'Assets Prime'!Q123","v":8350.6},{"$f":"+'Assets Prime'!R123","v":8770.5185700000002},{"$f":"+'Assets Prime'!S123","v":10580.4},{"$f":"+'Assets Prime'!T123","v":11059.4},{"$f":"+'Assets Prime'!U123","v":11772.4},{"$f":"+'Assets Prime'!V123","v":13371.566999999999},{"$f":"+'Assets Prime'!W123","v":14862.295641055112}]
[null,null,"      Less: Land",{"$f":"D8","v":0},403.87301000000002,491.48450000000003,494.07557000000003,0,{"$f":"I8","v":0},554.15700000000004,558.33299999999997,0,473.90199999999999,{"$f":"N8","v":738.19399999999996},724.70339000000001,732.072,670.91499999999996,651.03499999999997,657.16499999999996,679.25400000000002,661.79399999999998,666.21400000000006,756.71274653749447,669.73500000000001]
[null,null,"      Less: Construction in Progress",{"$f":"D9","v":0},120.03324000000001,103.38918,145.97911999999999,0,{"$f":"I9","v":0},219.595,360.06,0,149.79900000000001,{"$f":"N9","v":145.34200000000001},283.74099999999999,154.226,184.28299999999999,203.922,205.46600000000001,672.79899999999998,292.75400000000002,548.00400000000002,1275.2370000000001,1267.8979999999999]
[null,null,"      Plus: Cumulative PP&E recaptured"]
[null,null,"Net PP&E Adjusted:",{"$f":"D13-D14-D15+D16","v":1181.18478},1919.2973099999999,2313.6211699999999,2454.99674,3479.4421699999998,{"$f":"I13-I14-I15+I16","v":3537.78755},3824.4685000000004,3968.9484500000003,5782.2109099999998,5569.6639400000004,{"$f":"N13-N14-N15+N16","v":5923.1706100000001},6048.3290000000006,6604.7020000000002,7419.7207799999996,7495.6430000000009,7907.8875699999999,9228.3469999999979,10104.851999999999,10558.181999999999,11339.617253462504,12924.662641055113]
[]
[276,null,"Capex",{"$f":"+E19","v":1236.5169100000001},{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YO,$A19,0)","v":1236.5169100000001},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YO,$A19,0)","v":870.90381000000002},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YO,$A19,0)","v":1065.8891599999999},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YO,$A19,0)","v":624.50761999999997},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YO,$A19,0)","v":1142.30024},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YO,$A19,0)","v":1903.44228},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YO,$A19,0)","v":1612.55448},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YO,$A19,0)","v":2011.10214},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YO,$A19,0)","v":1414.4174800000001},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YO,$A19,0)","v":1382.8210099999999},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YO,$A19,0)","v":1920.2441799999999},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YO,$A19,0)","v":2055.99838},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YO,$A19,0)","v":2921.7976100000001},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YO,$A19,0)","v":2575.11699},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YO,$A19,0)","v":2553.4491499999999},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YO,$A19,0)","v":3700.4492599999999},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YO,$A19,0)","v":3755.90688},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YO,$A19,0)","v":3907.8758899999998},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YO,$A19,0)","v":5045.4744199999996},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YO,$A19,0)","v":4596.7865499999998}]
[317,"IQ_EBITA","Depreciation",{"$f":"VLOOKUP(981,'Data Read File'!$H:$YO,$A20,0)-VLOOKUP(981,'Data Read File'!$H:$YO,$A20+1,0)","v":173.29872999999998},{"$f":"+'Earnings Prime'!D10","v":221.70064000000002},{"$f":"+'Earnings Prime'!E10","v":335.26407000000006},{"$f":"+'Earnings Prime'!F10","v":467.17527000000018},{"$f":"+'Earnings Prime'!G10","v":609.08715000000007},{"$f":"+'Earnings Prime'!H10","v":708.49612000000013},{"$f":"+'Earnings Prime'!I10","v":808.22894000000019},{"$f":"+'Earnings Prime'!J10","v":900.47},{"$f":"+'Earnings Prime'!K10","v":980.00816999999984},{"$f":"+'Earnings Prime'!L10","v":1207.4164700000001},{"$f":"+'Earnings Prime'!M10","v":1400.2864},{"$f":"+'Earnings Prime'!N10","v":1573.84476},{"$f":"+'Earnings Prime'!O10","v":1579.5588699999998},{"$f":"+'Earnings Prime'!P10","v":1728.8797699999996},{"$f":"+'Earnings Prime'!Q10","v":2085.9498699999999},{"$f":"+'Earnings Prime'!R10","v":1978.0059899999997},{"$f":"+'Earnings Prime'!S10","v":2401.5939000000003},{"$f":"+'Earnings Prime'!T10","v":2705.6263600000002},{"$f":"+'Earnings Prime'!U10","v":3072.4558200000001},{"$f":"+'Earnings Prime'!V10","v":3149.1165699999992},{"$f":"+'Earnings Prime'!W10","v":3352.7204100000008}]
[null,null,"Maintenance Capex",{"$f":"D20","v":173.29872999999998},{"$f":"'Assets Prime'!D97","v":309.12353189522099},{"$f":"'Assets Prime'!E97","v":415.36533615239779},{"$f":"'Assets Prime'!F97","v":514.58070967431195},{"$f":"'Assets Prime'!G97","v":777.8177761965884},{"$f":"I20","v":708.49612000000013},{"$f":"'Assets Prime'!I97","v":968.05887771602227},{"$f":"'Assets Prime'!J97","v":1118.2971481103796},{"$f":"'Assets Prime'!K97","v":1424.8634766807979},{"$f":"'Assets Prime'!L97","v":1445.6188051023944},{"$f":"N20","v":1400.2864},{"$f":"'Assets Prime'!N97","v":1927.1880823011124},{"$f":"'Assets Prime'!O97","v":1977.5685214014932},{"$f":"'Assets Prime'!P97","v":2293.4297826684183},{"$f":"'Assets Prime'!Q97","v":2637.1007960160132},{"$f":"'Assets Prime'!R97","v":2699.9470870715409},{"$f":"'Assets Prime'!S97","v":3126.2354578962904},{"$f":"'Assets Prime'!T97","v":3328.9112572304393},{"$f":"'Assets Prime'!U97","v":3655.2050208641131},{"$f":"'Assets Prime'!V97","v":3981.3827313806164},{"$f":"'Assets Prime'!W97","v":4337.429197400822}]
[]
["IQ_NPPE",null,"Projected Net/Gross PP&E Ratio",{"$f":"100*((D17+D19-D20)/(D11+D19-D21))","v":84.002051887015426},84.552816115532011,77.285070168563692,71.051863835548374,65.115641624825898,{"$f":"100*((I17+I19-I20)/(I11+I19-I21))","v":60.85991432877956},66.567178000327971,61.538613060424716,65.936980902265844,56.946889824634781,{"$f":"100*((N17+N19-N20)/(N11+N19-N21))","v":48.378395891575607},49.169370432798594,50.071245133346864,51.307571806022608,43.748406844194804,43.378359175830091,45.302917356462252,44.151542465770625,41.816733416697247,43.76829139661875]
["IQ_GPPE","IQ_GPPE","Actual Net/Gross PP&E Ratio",{"$f":"100*(E17/E11)","v":75.480826378286309},{"$f":"100*(F17/F11)","v":71.603612256530951},{"$f":"100*(G17/G11)","v":65.526812853399008},{"$f":"100*(H17/H11)","v":63.027969823412853},{"$f":"100*(I17/I11)","v":58.072789729541654},{"$f":"100*(J17/J11)","v":59.246609906464883},{"$f":"100*(K17/K11)","v":55.803204021448479},{"$f":"100*(L17/L11)","v":59.324094864935759},{"$f":"100*(M17/M11)","v":54.737889178106059},{"$f":"100*(N17/N11)","v":48.452147002694716},{"$f":"100*(O17/O11)","v":46.48107167470922},46.962755610151582,45.92001349321874,40.929284249998766,40.135256631415544,40.719618506644281,40.682116837691076,39.113297058147658,38.865022002506791,39.463945256526557]
[]
[null,null,"Difference in Projected and Actual N/G PP&E Ratio",{"$f":"D23-D24","v":8.5212255087291169},12.949203859001059,11.758257315164684,8.0238940121355213,7.0428518952842438,{"$f":"I23-I24","v":1.6133044223146769},10.763973978879491,2.2145181954889566,11.199091724159786,8.4947428219400649,{"$f":"N23-N24","v":1.8973242168663873},2.2066148226470119,4.151231640128124,10.378287556023842,3.6131502127792601,2.6587406691858106,4.6208005187711763,5.0382454076229664,2.9517114141904557,4.3043461400921927]
[null,null,"Reasonable Band for variance (due to life)",{"$f":"100/(D11/D20)","v":10.773097971059553},8.7188928096788505,10.375993608247654,12.4694693024424,11.033241719326677,{"$f":"100/(I11/I20)","v":11.62996523094105},12.520648221653706,12.660560286489414,10.054648394949687,11.866322571462009,{"$f":"100/(N11/N20)","v":11.454487295052637},12.094909369914488,11.231458615946213,10.699888138722235,11.390141600991129,10.039062559298266,10.596912688251109,10.892847089364281,11.382061531587036,10.79317599931667]
[]
[null,null,"Flag for Adjustment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Single Year Impairment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X55=0,W55,0)","v":0}]
[]
[null,null,"Asset Life",{"$f":"'Assets Prime'!D93","v":10.375863597230627},{"$f":"'Assets Prime'!E93","v":9.6376312260362376},{"$f":"'Assets Prime'!F93","v":9.6376312260362376},{"$f":"'Assets Prime'!G93","v":9.0635193666456431},{"$f":"'Assets Prime'!H93","v":8.598477984607733},{"$f":"'Assets Prime'!I93","v":8.598477984607733},{"$f":"'Assets Prime'!J93","v":7.9868069312143142},{"$f":"'Assets Prime'!K93","v":7.9868069312143142},{"$f":"'Assets Prime'!L93","v":8.4272106541664105},{"$f":"'Assets Prime'!M93","v":8.7302030570317619},{"$f":"'Assets Prime'!N93","v":8.4272106541664105},{"$f":"'Assets Prime'!O93","v":8.7302030570317619},{"$f":"'Assets Prime'!P93","v":8.9035630561841614},{"$f":"'Assets Prime'!Q93","v":8.9035630561841614},{"$f":"'Assets Prime'!R93","v":9.3458920975169981},{"$f":"'Assets Prime'!S93","v":9.4367107611324279},{"$f":"'Assets Prime'!T93","v":9.4367107611324279},{"$f":"'Assets Prime'!U93","v":9.1803363417851962},{"$f":"'Assets Prime'!V93","v":9.1803363417851962},{"$f":"'Assets Prime'!W93","v":9.2651134389294807}]
[]
[{"$f":"$D$33*(D23/100)","v":8.7159383226716169},null,{"$f":"'Assets Prime'!D1","v":1996},{"$f":"D31","v":0},{"$f":"IF(ISERROR(IF((D35-($D$31/$A$35))<0,0,D35-($D$31/$A$35))),0,IF((D35-($D$31/$A$35))<0,0,D35-($D$31/$A$35)))","v":0},{"$f":"IF(ISERROR(IF((E35-($D$31/$A$35))<0,0,E35-($D$31/$A$35))),0,IF((E35-($D$31/$A$35))<0,0,E35-($D$31/$A$35)))","v":0},{"$f":"IF(ISERROR(IF((F35-($D$31/$A$35))<0,0,F35-($D$31/$A$35))),0,IF((F35-($D$31/$A$35))<0,0,F35-($D$31/$A$35)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((O35-($D$31/$A$35))<0,0,O35-($D$31/$A$35))),0,IF((O35-($D$31/$A$35))<0,0,O35-($D$31/$A$35)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((Z35-($D$31/$A$35))<0,0,Z35-($D$31/$A$35))),0,IF((Z35-($D$31/$A$35))<0,0,Z35-($D$31/$A$35)))","v":0},{"$f":"IF(ISERROR(IF((AA35-($D$31/$A$35))<0,0,AA35-($D$31/$A$35))),0,IF((AA35-($D$31/$A$35))<0,0,AA35-($D$31/$A$35)))","v":0}]
[{"$f":"$E$33*(E23/100)","v":8.1488886084435137},null,{"$f":"'Assets Prime'!E1","v":1997},null,{"$f":"E31","v":0},{"$f":"IF(ISERROR(IF((E36-($E$31/$A$36))<0,0,E36-($E$31/$A$36))),0,IF((E36-($E$31/$A$36))<0,0,E36-($E$31/$A$36)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(IF((K36-($E$31/$A$36))<0,0,K36-($E$31/$A$36))),0,IF((K36-($E$31/$A$36))<0,0,K36-($E$31/$A$36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA36-($E$31/$A$36))<0,0,AA36-($E$31/$A$36))),0,IF((AA36-($E$31/$A$36))<0,0,AA36-($E$31/$A$36)))","v":0}]
[{"$f":"$F$33*(F23/100)","v":7.4484500556295119},null,{"$f":"'Assets Prime'!F1","v":1998},null,null,{"$f":"F31","v":0},{"$f":"IF(ISERROR(IF((F37-($F$31/$A$37))<0,0,F37-($F$31/$A$37))),0,IF((F37-($F$31/$A$37))<0,0,F37-($F$31/$A$37)))","v":0},{"$f":"IF(ISERROR(IF((G37-($F$31/$A$37))<0,0,G37-($F$31/$A$37))),0,IF((G37-($F$31/$A$37))<0,0,G37-($F$31/$A$37)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$G$33*(G23/100)","v":6.4397994390976194},null,{"$f":"'Assets Prime'!G1","v":1999},null,null,null,{"$f":"G31","v":0},{"$f":"IF(ISERROR(IF((G38-($G$31/$A$38))<0,0,G38-($G$31/$A$38))),0,IF((G38-($G$31/$A$38))<0,0,G38-($G$31/$A$38)))","v":0},{"$f":"IF(ISERROR(IF((H38-($G$31/$A$38))<0,0,H38-($G$31/$A$38))),0,IF((H38-($G$31/$A$38))<0,0,H38-($G$31/$A$38)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$H$33*(H23/100)","v":5.5989541096467237},null,{"$f":"'Assets Prime'!H1","v":2000},null,null,null,null,{"$f":"H31","v":0},{"$f":"IF(ISERROR(IF((H39-($H$31/$A$39))<0,0,H39-($H$31/$A$39))),0,IF((H39-($H$31/$A$39))<0,0,H39-($H$31/$A$39)))","v":0},{"$f":"IF(ISERROR(IF((I39-($H$31/$A$39))<0,0,I39-($H$31/$A$39))),0,IF((I39-($H$31/$A$39))<0,0,I39-($H$31/$A$39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$I$33*(I23/100)","v":5.233026335011238},null,{"$f":"'Assets Prime'!I1","v":2001},null,null,null,null,null,{"$f":"I31","v":0},{"$f":"IF(ISERROR(IF((I40-($I$31/$A$40))<0,0,I40-($I$31/$A$40))),0,IF((I40-($I$31/$A$40))<0,0,I40-($I$31/$A$40)))","v":0},{"$f":"IF(ISERROR(IF((J40-($I$31/$A$40))<0,0,J40-($I$31/$A$40))),0,IF((J40-($I$31/$A$40))<0,0,J40-($I$31/$A$40)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$J$33*(J23/100)","v":5.3165919864439646},null,{"$f":"'Assets Prime'!J1","v":2002},null,null,null,null,null,null,{"$f":"J31","v":0},{"$f":"IF(ISERROR(IF((J41-($J$31/$A$41))<0,0,J41-($J$31/$A$41))),0,IF((J41-($J$31/$A$41))<0,0,J41-($J$31/$A$41)))","v":0},{"$f":"IF(ISERROR(IF((K41-($J$31/$A$41))<0,0,K41-($J$31/$A$41))),0,IF((K41-($J$31/$A$41))<0,0,K41-($J$31/$A$41)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$K$33*(K23/100)","v":4.9149702132831585},null,{"$f":"'Assets Prime'!K1","v":2003},null,null,null,null,null,null,null,{"$f":"K31","v":0},{"$f":"IF(ISERROR(IF((K42-($K$31/$A$42))<0,0,K42-($K$31/$A$42))),0,IF((K42-($K$31/$A$42))<0,0,K42-($K$31/$A$42)))","v":0},{"$f":"IF(ISERROR(IF((L42-($K$31/$A$42))<0,0,L42-($K$31/$A$42))),0,IF((L42-($K$31/$A$42))<0,0,L42-($K$31/$A$42)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$L$33*(L23/100)","v":5.5566482796314185},null,{"$f":"'Assets Prime'!L1","v":2004},null,null,null,null,null,null,null,null,{"$f":"L31","v":0},{"$f":"IF(ISERROR(IF((L43-($L$31/$A$43))<0,0,L43-($L$31/$A$43))),0,IF((L43-($L$31/$A$43))<0,0,L43-($L$31/$A$43)))","v":0},{"$f":"IF(ISERROR(IF((M43-($L$31/$A$43))<0,0,M43-($L$31/$A$43))),0,IF((M43-($L$31/$A$43))<0,0,M43-($L$31/$A$43)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$M$33*(M23/100)","v":4.9715791163547749},null,{"$f":"'Assets Prime'!M1","v":2005},null,null,null,null,null,null,null,null,null,{"$f":"M31","v":0},{"$f":"IF(ISERROR(IF((M44-($M$31/$A$44))<0,0,M44-($M$31/$A$44))),0,IF((M44-($M$31/$A$44))<0,0,M44-($M$31/$A$44)))","v":0},{"$f":"IF(ISERROR(IF((N44-($M$31/$A$44))<0,0,N44-($M$31/$A$44))),0,IF((N44-($M$31/$A$44))<0,0,N44-($M$31/$A$44)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$N$33*(N23/100)","v":4.0769493328896651},null,{"$f":"'Assets Prime'!N1","v":2006},"",null,null,null,null,null,null,null,null,null,{"$f":"N31","v":0},{"$f":"IF(ISERROR(IF((N45-($N$31/$A$45))<0,0,N45-($N$31/$A$45))),0,IF((N45-($N$31/$A$45))<0,0,N45-($N$31/$A$45)))","v":0},{"$f":"IF(ISERROR(IF((O45-($N$31/$A$45))<0,0,O45-($N$31/$A$45))),0,IF((O45-($N$31/$A$45))<0,0,O45-($N$31/$A$45)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"O33*(O23/100)","v":4.2925858806474544},null,{"$f":"'Assets Prime'!O1","v":2007},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O31","v":0},{"$f":"IF(ISERROR(IF((O46-($O$31/$A$46))<0,0,O46-($O$31/$A$46))),0,IF((O46-($O$31/$A$46))<0,0,O46-($O$31/$A$46)))","v":0},{"$f":"IF(ISERROR(IF((P46-($O$31/$A$46))<0,0,P46-($O$31/$A$46))),0,IF((P46-($O$31/$A$46))<0,0,P46-($O$31/$A$46)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"P33*(P23/100)","v":4.4581248834640812},null,{"$f":"'Assets Prime'!P1","v":2008},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P31","v":0},{"$f":"IF(ISERROR(IF((P47-($P$31/$A$47))<0,0,P47-($P$31/$A$47))),0,IF((P47-($P$31/$A$47))<0,0,P47-($P$31/$A$47)))","v":0},{"$f":"IF(ISERROR(IF((Q47-($P$31/$A$47))<0,0,Q47-($P$31/$A$47))),0,IF((Q47-($P$31/$A$47))<0,0,Q47-($P$31/$A$47)))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"Q33*(Q23/100)","v":4.5682020083461898},null,{"$f":"'Assets Prime'!Q1","v":2009},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q31","v":0},{"$f":"IF(ISERROR(IF((Q48-($Q$31/$A$48))<0,0,Q48-($Q$31/$A$48))),0,IF((Q48-($Q$31/$A$48))<0,0,Q48-($Q$31/$A$48)))","v":0},{"$f":"IF(ISERROR(IF((R48-($Q$31/$A$48))<0,0,R48-($Q$31/$A$48))),0,IF((R48-($Q$31/$A$48))<0,0,R48-($Q$31/$A$48)))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"R33*(R23/100)","v":4.0886788980411879},null,{"$f":"'Assets Prime'!R1","v":2010},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R31","v":0},{"$f":"IF(ISERROR(IF((R49-($R$31/$A$49))<0,0,R49-($R$31/$A$49))),0,IF((R49-($R$31/$A$49))<0,0,R49-($R$31/$A$49)))","v":0},{"$f":"IF(ISERROR(IF((S49-($R$31/$A$49))<0,0,S49-($R$31/$A$49))),0,IF((S49-($R$31/$A$49))<0,0,S49-($R$31/$A$49)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"S33*(S23/100)","v":4.0934902883482343},null,{"$f":"'Assets Prime'!S1","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S31","v":0},{"$f":"IF(ISERROR(IF((S50-($S$31/$A$50))<0,0,S50-($S$31/$A$50))),0,IF((S50-($S$31/$A$50))<0,0,S50-($S$31/$A$50)))","v":0},{"$f":"IF(ISERROR(IF((T50-($S$31/$A$50))<0,0,T50-($S$31/$A$50))),0,IF((T50-($S$31/$A$50))<0,0,T50-($S$31/$A$50)))","v":0},0,0,0,0,0,0,0]
[{"$f":"T33*(T23/100)","v":4.2751052772842035},null,{"$f":"'Assets Prime'!T1","v":2012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T31","v":0},{"$f":"IF(ISERROR(IF((T51-($T$31/$A$51))<0,0,T51-($T$31/$A$51))),0,IF((T51-($T$31/$A$51))<0,0,T51-($T$31/$A$51)))","v":0},{"$f":"IF(ISERROR(IF((U51-($T$31/$A$51))<0,0,U51-($T$31/$A$51))),0,IF((U51-($T$31/$A$51))<0,0,U51-($T$31/$A$51)))","v":0},0,0,0,0,0,0]
[{"$f":"U33*(U23/100)","v":4.0532600984438645},null,{"$f":"'Assets Prime'!U1","v":2013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U31","v":0},{"$f":"IF(ISERROR(IF((U52-($U$31/$A$52))<0,0,U52-($U$31/$A$52))),0,IF((U52-($U$31/$A$52))<0,0,U52-($U$31/$A$52)))","v":0},{"$f":"IF(ISERROR(IF((V52-($U$31/$A$52))<0,0,V52-($U$31/$A$52))),0,IF((V52-($U$31/$A$52))<0,0,V52-($U$31/$A$52)))","v":0},0,0,0,0,0]
[{"$f":"V33*(V23/100)","v":3.838916774800492},null,{"$f":"'Assets Prime'!V1","v":2014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V31","v":0},{"$f":"IF(ISERROR(IF((V53-($V$31/$A$53))<0,0,V53-($V$31/$A$53))),0,IF((V53-($V$31/$A$53))<0,0,V53-($V$31/$A$53)))","v":0},{"$f":"IF(ISERROR(IF((W53-($V$31/$A$53))<0,0,W53-($V$31/$A$53))),0,IF((W53-($V$31/$A$53))<0,0,W53-($V$31/$A$53)))","v":0},0,0,0,0]
[{"$f":"W33*(W23/100)","v":4.0551818481779396},null,{"$f":"'Assets Prime'!W1","v":2015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W31","v":0},{"$f":"IF(ISERROR(IF((W54-($W$31/$A$54))<0,0,W54-($W$31/$A$54))),0,IF((W54-($W$31/$A$54))<0,0,W54-($W$31/$A$54)))","v":0},{"$f":"IF(ISERROR(IF((X54-($W$31/$A$54))<0,0,X54-($W$31/$A$54))),0,IF((X54-($W$31/$A$54))<0,0,X54-($W$31/$A$54)))","v":0},0,0,0]
[159,null,"Acquisition Adjustment",{"$f":"+VLOOKUP(D$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(E$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(F$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(G$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(H$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(I$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(J$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(K$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(L$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(M$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(N$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(O$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(P$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(R$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(S$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(T$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(U$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(V$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(W$2,'Data Read File'!$H:$YN,$A$55,0)","v":0},{"$f":"+VLOOKUP(X$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(Y$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(Z$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(AA$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(AB$2,'Data Read File'!$H:$YN,$A$68,0)","v":0}]
[null,null,"Total Impaired Net PP&E",{"$f":"SUM(D35:D55)","v":0},{"$f":"SUM(E35:E55)","v":0},{"$f":"SUM(F35:F55)","v":0},{"$f":"SUM(G35:G55)","v":0},{"$f":"SUM(H35:H55)","v":0},{"$f":"SUM(I35:I55)","v":0},{"$f":"SUM(J35:J55)","v":0},{"$f":"SUM(K35:K55)","v":0},{"$f":"SUM(L35:L55)","v":0},{"$f":"SUM(M35:M55)","v":0},{"$f":"SUM(N35:N55)","v":0},{"$f":"SUM(O35:O55)","v":0},{"$f":"SUM(P35:P55)","v":0},{"$f":"SUM(Q35:Q55)","v":0},{"$f":"SUM(R35:R55)","v":0},{"$f":"SUM(S35:S55)","v":0},{"$f":"SUM(T35:T55)","v":0},{"$f":"SUM(U35:U55)","v":0},{"$f":"SUM(V35:V55)","v":0},{"$f":"IF($X$92=0,SUM(W35:W54),SUM(W35:W55))","v":0},{"$f":"IF($X$92=0,SUM(X35:X54),SUM(X35:X55))","v":0},{"$f":"IF($X$92=0,SUM(Y35:Y54),SUM(Y35:Y55))","v":0},{"$f":"IF($X$92=0,SUM(Z35:Z54),SUM(Z35:Z55))","v":0},{"$f":"IF($X$92=0,SUM(AA35:AA54),SUM(AA35:AA55))","v":0},{"$f":"IF($X$92=0,SUM(AB35:AB54),SUM(AB35:AB55))","v":0}]
[]
[]
[null,null,"Calculation: PP&E Acquisition Adjustment"]
[]
["IQ_CASH_ACQUIRE_CF",null,"Acquisition Flag",0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,0,0,0]
[]
[null,null,{"$f":"C26","v":"Difference in Projected and Actual N/G PP&E Ratio"},8.5212255087291169,12.949203859001059,11.758257315164684,8.0238940121355213,7.0428518952842438,{"$f":"I26","v":1.6133044223146769},10.763973978879491,2.2145181954889566,11.199091724159786,8.4947428219400649,1.8973242168663873,2.2066148226470119,4.151231640128124,10.378287556023842,3.6131502127792601,2.6587406691858106,4.6208005187711763,5.0382454076229664,2.9517114141904557,4.3043461400921927]
[null,null,{"$f":"C27","v":"Reasonable Band for variance (due to life)"},10.773097971059553,8.7188928096788505,10.375993608247654,12.4694693024424,11.033241719326677,{"$f":"I27","v":11.62996523094105},12.520648221653706,12.660560286489414,10.054648394949687,11.866322571462009,11.454487295052637,12.094909369914488,11.231458615946213,10.699888138722235,11.390141600991129,10.039062559298266,10.596912688251109,10.892847089364281,11.382061531587036,10.79317599931667]
[]
[null,null,"Flag for Adjustment",{"$f":"IF(AND(IF(D64>D63,1,0),D61=1),1,0)","v":0},0,0,0,0,{"$f":"IF(AND(IF(I64>I63,1,0),I61=1),1,0)","v":0},0,0,0,1,{"$f":"IF(AND(IF(N64>N63,1,0),N61=1),1,0)","v":1},1,1,1,1,1,1,0,0,0]
[]
[157,null,"Acquisition Adjustment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X92=0,W92,0)","v":0}]
[]
[null,null,{"$f":"C33","v":"Asset Life"},10.375863597230627,9.6376312260362376,9.6376312260362376,9.0635193666456431,8.598477984607733,{"$f":"I33","v":8.598477984607733},7.9868069312143142,7.9868069312143142,8.4272106541664105,8.7302030570317619,8.4272106541664105,8.7302030570317619,8.9035630561841614,8.9035630561841614,9.3458920975169981,9.4367107611324279,9.4367107611324279,9.1803363417851962,9.1803363417851962,9.2651134389294807]
[]
[{"$f":"A35","v":8.7159383226716169},null,{"$f":"+C35","v":1996},{"$f":"D68","v":0},{"$f":"IF(ISERROR(IF((D72-($D$68/$A$72))<0,0,D72-($D$68/$A$72))),0,IF((D72-($D$68/$A$72))<0,0,D72-($D$68/$A$72)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA72-($D$68/$A$72))<0,0,AA72-($D$68/$A$72))),0,IF((AA72-($D$68/$A$72))<0,0,AA72-($D$68/$A$72)))","v":0}]
[8.1488886084435137,null,{"$f":"+C36","v":1997},null,{"$f":"E68","v":0},{"$f":"IF(ISERROR(IF((E73-($E$68/$A$73))<0,0,E73-($E$68/$A$73))),0,IF((E73-($E$68/$A$73))<0,0,E73-($E$68/$A$73)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA73-($E$68/$A$73))<0,0,AA73-($E$68/$A$73))),0,IF((AA73-($E$68/$A$73))<0,0,AA73-($E$68/$A$73)))","v":0}]
[7.4484500556295119,null,1998,null,null,{"$f":"F68","v":0},{"$f":"IF(ISERROR(IF((F74-($F$68/$A$74))<0,0,F74-($F$68/$A$74))),0,IF((F74-($F$68/$A$74))<0,0,F74-($F$68/$A$74)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA74-($F$68/$A$74))<0,0,AA74-($F$68/$A$74))),0,IF((AA74-($F$68/$A$74))<0,0,AA74-($F$68/$A$74)))","v":0}]
[6.4397994390976194,null,1999,null,null,null,{"$f":"G68","v":0},{"$f":"IF(ISERROR(IF((G75-($G$68/$A$75))<0,0,G75-($G$68/$A$75))),0,IF((G75-($G$68/$A$75))<0,0,G75-($G$68/$A$75)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA75-($G$68/$A$75))<0,0,AA75-($G$68/$A$75))),0,IF((AA75-($G$68/$A$75))<0,0,AA75-($G$68/$A$75)))","v":0}]
[5.5989541096467237,null,2000,null,null,null,null,{"$f":"H68","v":0},{"$f":"IF(ISERROR(IF((H76-($H$68/$A$76))<0,0,H76-($H$68/$A$76))),0,IF((H76-($H$68/$A$76))<0,0,H76-($H$68/$A$76)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA76-($H$68/$A$76))<0,0,AA76-($H$68/$A$76))),0,IF((AA76-($H$68/$A$76))<0,0,AA76-($H$68/$A$76)))","v":0}]
[5.233026335011238,null,2001,null,null,null,null,null,{"$f":"I68","v":0},{"$f":"IF(ISERROR(IF((I77-($I$68/$A$77))<0,0,I77-($I$68/$A$77))),0,IF((I77-($I$68/$A$77))<0,0,I77-($I$68/$A$77)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA77-($I$68/$A$77))<0,0,AA77-($I$68/$A$77))),0,IF((AA77-($I$68/$A$77))<0,0,AA77-($I$68/$A$77)))","v":0}]
[5.3165919864439646,null,2002,null,null,null,null,null,null,{"$f":"J68","v":0},{"$f":"IF(ISERROR(IF((J78-($J$68/$A$78))<0,0,J78-($J$68/$A$78))),0,IF((J78-($J$68/$A$78))<0,0,J78-($J$68/$A$78)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA78-($J$68/$A$78))<0,0,AA78-($J$68/$A$78))),0,IF((AA78-($J$68/$A$78))<0,0,AA78-($J$68/$A$78)))","v":0}]
[4.9149702132831585,null,2003,null,null,null,null,null,null,null,{"$f":"K68","v":0},{"$f":"IF(ISERROR(IF((K79-($K$68/$A$79))<0,0,K79-($K$68/$A$79))),0,IF((K79-($K$68/$A$79))<0,0,K79-($K$68/$A$79)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA79-($K$68/$A$79))<0,0,AA79-($K$68/$A$79))),0,IF((AA79-($K$68/$A$79))<0,0,AA79-($K$68/$A$79)))","v":0}]
[5.5566482796314185,null,2004,null,null,null,null,null,null,null,null,{"$f":"L68","v":0},{"$f":"IF(ISERROR(IF((L80-($L$68/$A$80))<0,0,L80-($L$68/$A$80))),0,IF((L80-($L$68/$A$80))<0,0,L80-($L$68/$A$80)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA80-($L$68/$A$80))<0,0,AA80-($L$68/$A$80))),0,IF((AA80-($L$68/$A$80))<0,0,AA80-($L$68/$A$80)))","v":0}]
[4.9715791163547749,null,2005,null,null,null,null,null,null,null,null,null,{"$f":"M68","v":0},{"$f":"IF(ISERROR(IF((M81-($M$68/$A$81))<0,0,M81-($M$68/$A$81))),0,IF((M81-($M$68/$A$81))<0,0,M81-($M$68/$A$81)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA81-($M$68/$A$81))<0,0,AA81-($M$68/$A$81))),0,IF((AA81-($M$68/$A$81))<0,0,AA81-($M$68/$A$81)))","v":0}]
[4.0769493328896651,null,2006,null,null,null,null,null,null,null,null,null,null,{"$f":"N68","v":0},{"$f":"IF(ISERROR(IF((N82-($N$68/$A$82))<0,0,N82-($N$68/$A$82))),0,IF((N82-($N$68/$A$82))<0,0,N82-($N$68/$A$82)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA82-($N$68/$A$82))<0,0,AA82-($N$68/$A$82))),0,IF((AA82-($N$68/$A$82))<0,0,AA82-($N$68/$A$82)))","v":0}]
[4.2925858806474544,null,2007,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O68","v":0},{"$f":"IF(ISERROR(IF((O83-($O$68/$A$83))<0,0,O83-($O$68/$A$83))),0,IF((O83-($O$68/$A$83))<0,0,O83-($O$68/$A$83)))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA83-($O$68/$A$83))<0,0,AA83-($O$68/$A$83))),0,IF((AA83-($O$68/$A$83))<0,0,AA83-($O$68/$A$83)))","v":0}]
[4.4581248834640812,null,2008,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P68","v":0},{"$f":"IF(ISERROR(IF((P84-($P$68/$A$84))<0,0,P84-($P$68/$A$84))),0,IF((P84-($P$68/$A$84))<0,0,P84-($P$68/$A$84)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA84-($P$68/$A$84))<0,0,AA84-($P$68/$A$84))),0,IF((AA84-($P$68/$A$84))<0,0,AA84-($P$68/$A$84)))","v":0}]
[4.5682020083461898,null,2009,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q68","v":0},{"$f":"IF(ISERROR(IF((Q85-($Q$68/$A$85))<0,0,Q85-($Q$68/$A$85))),0,IF((Q85-($Q$68/$A$85))<0,0,Q85-($Q$68/$A$85)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA85-($Q$68/$A$85))<0,0,AA85-($Q$68/$A$85))),0,IF((AA85-($Q$68/$A$85))<0,0,AA85-($Q$68/$A$85)))","v":0}]
[4.0886788980411879,null,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R68","v":0},{"$f":"IF(ISERROR(IF((R86-($R$68/$A$86))<0,0,R86-($R$68/$A$86))),0,IF((R86-($R$68/$A$86))<0,0,R86-($R$68/$A$86)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA86-($R$68/$A$86))<0,0,AA86-($R$68/$A$86))),0,IF((AA86-($R$68/$A$86))<0,0,AA86-($R$68/$A$86)))","v":0}]
[4.0934902883482343,null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S68","v":0},{"$f":"IF(ISERROR(IF((S87-($S$68/$A$87))<0,0,S87-($S$68/$A$87))),0,IF((S87-($S$68/$A$87))<0,0,S87-($S$68/$A$87)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA87-($S$68/$A$87))<0,0,AA87-($S$68/$A$87))),0,IF((AA87-($S$68/$A$87))<0,0,AA87-($S$68/$A$87)))","v":0}]
[4.2751052772842035,null,2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T68","v":0},{"$f":"IF(ISERROR(IF((T88-($T$68/$A$88))<0,0,T88-($T$68/$A$88))),0,IF((T88-($T$68/$A$88))<0,0,T88-($T$68/$A$88)))","v":0},0,0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA88-($T$68/$A$88))<0,0,AA88-($T$68/$A$88))),0,IF((AA88-($T$68/$A$88))<0,0,AA88-($T$68/$A$88)))","v":0}]
[4.0532600984438645,null,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U68","v":0},{"$f":"IF(ISERROR(IF((U89-($U$68/$A$89))<0,0,U89-($U$68/$A$89))),0,IF((U89-($U$68/$A$89))<0,0,U89-($U$68/$A$89)))","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(IF((AA89-($U$68/$A$89))<0,0,AA89-($U$68/$A$89))),0,IF((AA89-($U$68/$A$89))<0,0,AA89-($U$68/$A$89)))","v":0}]
[3.838916774800492,null,2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V68","v":0},{"$f":"IF(ISERROR(IF((V90-($V$68/$A$90))<0,0,V90-($V$68/$A$90))),0,IF((V90-($V$68/$A$90))<0,0,V90-($V$68/$A$90)))","v":0},0,0,0,0,{"$f":"IF(ISERROR(IF((AA90-($V$68/$A$90))<0,0,AA90-($V$68/$A$90))),0,IF((AA90-($V$68/$A$90))<0,0,AA90-($V$68/$A$90)))","v":0}]
[4.0551818481779396,null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W68","v":0},{"$f":"IF(ISERROR(IF((W91-($W$68/$A$91))<0,0,W91-($W$68/$A$91))),0,IF((W91-($W$68/$A$91))<0,0,W91-($W$68/$A$91)))","v":0},0,0,0,{"$f":"IF(ISERROR(IF((AA91-($W$68/$A$91))<0,0,AA91-($W$68/$A$91))),0,IF((AA91-($W$68/$A$91))<0,0,AA91-($W$68/$A$91)))","v":0}]
[157,null,"Acquisition Adjustment",{"$f":"+VLOOKUP(D$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(E$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(F$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(G$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(H$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(I$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(J$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(K$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(L$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(M$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(N$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(O$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(P$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(R$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(S$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(T$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(U$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(V$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(W$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(X$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(Y$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(Z$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(AA$2,'Data Read File'!$H:$YN,$A$68,0)","v":0},{"$f":"+VLOOKUP(AB$2,'Data Read File'!$H:$YN,$A$68,0)","v":0}]
[null,null,"Total Gross PP&E Acquisition Adjustment",{"$f":"SUM(D72:D92)","v":0},{"$f":"SUM(E72:E92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($X$92=0,SUM(W72:W91),SUM(W72:W92))","v":0},{"$f":"IF($X$92=0,SUM(X72:X91),SUM(X72:X92))","v":0},0,0,0,0]

{"sheet":"Data - Earnings Prime","index":36,"n_rows":92,"n_cols":35,"rows_kept":92,"cut":false,"hidden":true,"merged":[]}
[" ",null,{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"},{"$f":"E1-1","v":1996},{"$f":"F1-1","v":1997},{"$f":"G1-1","v":1998},{"$f":"H1-1","v":1999},{"$f":"I1-1","v":2000},{"$f":"J1-1","v":2001},{"$f":"K1-1","v":2002},{"$f":"L1-1","v":2003},{"$f":"M1-1","v":2004},{"$f":"N1-1","v":2005},{"$f":"O1-1","v":2006},2007,2008,2009,2010,2011,2012,2013,{"$f":"W1-1","v":2014},{"$f":"+'Earnings Prime'!W1","v":2015},{"$f":"+'Earnings Prime'!X1","v":"Q2 2016"},"Forecast LFY+1","Forecast LFY+2","Forecast LFY+3","Forecast LFY+4","Forecast LFY+5"]
[null,null,null,981,982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,{"$f":"W2-1","v":999},{"$f":"IQ_FY","v":1000},500]
[null,null,null,{"$f":"'Earnings Prime'!D4","v":""},null,null,null,null,{"$f":"'Earnings Prime'!I4","v":""},null,null,null,null,{"$f":"'Earnings Prime'!N4","v":""}]
["",null,"SPECIAL ITEMS"]
[244,null,"Unusual Items",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":0},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":0},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":0},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":-372.18256000000002},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":-58.184350000000002},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":-217.36071999999999},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":-73.538229999999999},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":-42.79748},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":68.415570000000002},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":-32.308309999999999},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":-3.7928199999999999},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":229.83975000000001},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":475.68779000000001},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":466.21971000000002},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":335.19045999999997},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":132.99834999999999},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":407.43428},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":908.54912000000002},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A5,FALSE)","v":245.98715000000001}]
[270,null,"IQ_INC_TAX",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":219.90035},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":113.47718999999999},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":354.74272000000002},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":281.33593000000002},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":325.01614999999998},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":278.76506999999998},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":382.16043000000002},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":144.0538},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":365.41775999999999},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":439.827},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":742.79623000000004},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":746.65679999999998},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":889.24806999999998},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":988.27952000000005},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":973.39576},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":1110.17697},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":1149.7040500000001},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":1522.7080699999999},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":1270.52954},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":1388.6079099999999},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A6,FALSE)","v":687.40588000000002}]
[242,null,"IQ_NI",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":602.19752000000005},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":441.75767999999999},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":877.53192000000001},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":646.03941999999995},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":860.00202999999999},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":486.39326999999997},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":970.81124},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":1182.20775},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":1564.3476800000001},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":1674.6292900000001},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":2156.6184600000001},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":2386.7222200000001},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":2319.0878600000001},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":2664.62311},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":3197.7939799999999},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":3262.6442200000001},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":3727.0843},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":4671.5593900000003},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":5361.9787699999997},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":4928.2362300000004},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A7,FALSE)","v":3054.23738}]
[243,null,"IQ_EFFECT_TAX_RATE",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":26.6569},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":19.955300000000001},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":28.845300000000002},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":30.9984},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":28.810400000000001},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":38.247},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":28.410299999999999},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":10.806900000000001},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":18.607900000000001},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":20.652799999999999},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":25.587499999999999},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":23.816600000000001},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":27.693200000000001},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":27.037700000000001},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":23.253900000000002},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":25.260200000000001},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":23.648099999999999},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":24.380800000000001},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":18.796199999999999},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":21.5791},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A8,FALSE)","v":18.324999999999999}]
[284,null,"IQ_DO",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A9,FALSE)","v":0}]
[]
[null,null,"Income Tax Flag",{"$f":"IF(OR(AND(D7<0,D6>0),AND(D7>0,D6<0)),D6,0)","v":0},{"$f":"IF(OR(AND(E7<0,E6>0),AND(E7>0,E6<0)),E6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Special Items",{"$f":"(D5)*(1-D8/100)+D9-D11","v":0},{"$f":"(E5)*(1-E8/100)+E9-E11","v":0},0,0,0,{"$f":"(I5)*(1-I8/100)+I9-I11","v":-229.83389627680003},{"$f":"(J5)*(1-J8/100)+J9-J11","v":-41.654001611950001},-193.87076435032,-59.854309699829997,-33.958602050559996,{"$f":"(N5)*(1-N8/100)+N9-N11","v":50.909736026250002},{"$f":"(O5)*(1-O8/100)+O9-O11","v":-24.61356904054},-2.7424667717600002,167.69636791424998,365.07182700119,348.45167881458002,255.92428482873999,100.57228828319998,330.85211786264,712.49239684607994,200.91000476249999]
[]
[null,null,"STOCK OPTIONS",{"$f":"'PERFORMANCE METRICS'!D3","v":"1996-12-31"},{"$f":"'PERFORMANCE METRICS'!E3","v":"1997-12-31"},{"$f":"'PERFORMANCE METRICS'!F3","v":"1998-12-31"},{"$f":"'PERFORMANCE METRICS'!G3","v":"1999-12-31"},{"$f":"'PERFORMANCE METRICS'!H3","v":"2000-12-31"},{"$f":"'PERFORMANCE METRICS'!I3","v":"2001-12-31"},{"$f":"'PERFORMANCE METRICS'!J3","v":"2002-12-31"},{"$f":"'PERFORMANCE METRICS'!K3","v":"2003-12-31"},{"$f":"'PERFORMANCE METRICS'!L3","v":"2004-12-31"},{"$f":"'PERFORMANCE METRICS'!M3","v":"2005-12-31"},{"$f":"'PERFORMANCE METRICS'!N3","v":"2006-12-31"},{"$f":"'PERFORMANCE METRICS'!O3","v":"2007-12-31"},{"$f":"'PERFORMANCE METRICS'!P3","v":"2008-12-31"},{"$f":"'PERFORMANCE METRICS'!Q3","v":"2009-12-31"},{"$f":"'PERFORMANCE METRICS'!R3","v":"2010-12-31"},{"$f":"'PERFORMANCE METRICS'!S3","v":"2012-01-01"},{"$f":"'PERFORMANCE METRICS'!T3","v":"2012-12-31"},{"$f":"'PERFORMANCE METRICS'!U3","v":"2013-12-31"},{"$f":"'PERFORMANCE METRICS'!V3","v":"2014-12-31"},{"$f":"'PERFORMANCE METRICS'!W3","v":"2015-12-31"},{"$f":"'PERFORMANCE METRICS'!X3","v":"00:00:00"}]
[285,null,"Average Strike Price of Options Outstanding",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":0},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":0},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":0},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":0},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":0},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":0},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":0},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":0},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":0},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":0},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":32.033000000000001},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":34.08},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":36.387999999999998},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":40.219000000000001},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":75.403000000000006},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":82.903999999999996},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":98.384},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":122.093},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A15,FALSE)","v":126.18}]
[286,null,"End of Year Stock Price",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":27.5},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":16.75},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":15},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":16.25},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":9.6999999999999993},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":12.25},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":18.25},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":18.25},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":28.5},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":40.5},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":42},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":52},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":41.5},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":55},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":88.9},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":90.45},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":102},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":173.1},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":215},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":219},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A16,FALSE)","v":242}]
[null,null,"Difference",{"$f":"D16-D15","v":27.5},{"$f":"E16-E15","v":16.75},15,16.25,9.6999999999999993,{"$f":"I16-I15","v":12.25},{"$f":"J16-J15","v":18.25},18.25,28.5,40.5,{"$f":"N16-N15","v":42},{"$f":"O16-O15","v":52},9.4669999999999987,20.92,52.512000000000008,50.231000000000002,26.596999999999994,90.195999999999998,116.616,96.906999999999996,115.82]
[]
[287,null,"Options Outstanding",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":0},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":0},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":0},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":0},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":0},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":0},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":0},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":4.8662400000000003},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":7.0638899999999998},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":0},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":50.525179999999999},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":49.298780000000001},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":46.56673},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":45.179960000000001},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":54.599719999999998},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":54.102049999999998},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":44.879840000000002},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":53.213439999999999},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A19,FALSE)","v":49.48227}]
[null,null,"Stock Option Claims",{"$f":"IF(IF(ISERROR(D19*D17),0,D19*D17)<0,0,IF(ISERROR(D19*D17),0,D19*D17))","v":0},{"$f":"IF(IF(ISERROR(E19*E17),0,E19*E17)<0,0,IF(ISERROR(E19*E17),0,E19*E17))","v":0},0,0,0,{"$f":"IF(IF(ISERROR(I19*I17),0,I19*I17)<0,0,IF(ISERROR(I19*I17),0,I19*I17))","v":0},{"$f":"IF(IF(ISERROR(J19*J17),0,J19*J17)<0,0,IF(ISERROR(J19*J17),0,J19*J17))","v":0},0,0,197.08272000000002,{"$f":"IF(IF(ISERROR(N19*N17),0,N19*N17)<0,0,IF(ISERROR(N19*N17),0,N19*N17))","v":296.68338},{"$f":"IF(IF(ISERROR(O19*O17),0,O19*O17)<0,0,IF(ISERROR(O19*O17),0,O19*O17))","v":0},478.3218790599999,1031.3304776,2445.3121257600005,2269.43457076,1452.1887528399996,4879.7885017999997,5233.70742144,5156.7548300799999,5731.0365113999997]
[]
[null,null,"PENSION AND OPEB SERVICE COST ADJ"]
[288,null,"IQ_PENSION_TOTAL_EXP",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":0},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":0},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":0},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":34.585999999999999},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":42.79813},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":0},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":0},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":65.495400000000004},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":119.52248},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":154.42233999999999},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":236.11887999999999},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":228.49198000000001},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":247.55385999999999},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":251.01786999999999},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":121.2},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":382.57220999999998},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":363.09077000000002},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":599.98373000000004},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":312.63574},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A23,FALSE)","v":118.11144},{"$f":"AVERAGE(U23:W23)","v":425.2367466666667},{"$f":"Y23","v":425.2367466666667},{"$f":"Z23","v":425.2367466666667},{"$f":"AA23","v":425.2367466666667},{"$f":"AB23","v":425.2367466666667}]
[289,null,"IQ_OPEB_TOTAL_COST",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A24,FALSE)","v":0},{"$f":"AVERAGE(U24:W24)","v":0},{"$f":"Y24","v":0},0,0,0]
[290,null,"IQ_PENSION_SERVICE_COST",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":0},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":0},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":0},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":0},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":0},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":0},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":40.68},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":39.16084},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":64.264489999999995},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":111.56055000000001},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":91.054360000000003},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":82.275499999999994},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":91.496560000000002},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":0},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":0},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":162.90280000000001},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":195.99657999999999},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":244.81985},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A25,FALSE)","v":0},201.23974333333334,{"$f":"Y25","v":201.23974333333334},201.23974333333334,201.23974333333334,201.23974333333334]
[291,null,"IQ_PENSION_CONTRIBUTION_TOTAL_COST",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":0},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":0},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":0},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":0},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":0},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":0},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":0},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":56.8},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":57.3},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":55.3},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":82.8},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":106.8},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":94.9},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":121.2},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":280.2},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":156.80000000000001},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":354.4},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":0},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A26,FALSE)","v":0},170.4,{"$f":"Y26","v":170.4},170.4,170.4,170.4]
[292,null,"IQ_OPEB_SERVICE_COST",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A27,FALSE)","v":0},0,{"$f":"Y27","v":0},0,0,0]
[]
[null,null,"Pension and OPEB Service Cost Adj",{"$f":"SUM(D23:D24)-SUM(D25:D27)","v":0},0,0,0,34.585999999999999,{"$f":"SUM(I23:I24)-SUM(I25:I27)","v":42.79813},0,0,24.815400000000004,23.561640000000011,{"$f":"SUM(N23:N24)-SUM(N25:N27)","v":32.857849999999999},69.258330000000001,54.637620000000027,58.478360000000009,64.621309999999966,0,102.37221,43.387969999999996,49.587150000000065,67.815889999999996,118.11144,53.597003333333362,53.597003333333362,53.597003333333362,53.597003333333362,53.597003333333362]
[null,null,"Pension Service Costs",{"$f":"SUM(D25:D27)","v":0},{"$f":"SUM(E25:E27)","v":0},0,0,0,{"$f":"SUM(I25:I27)","v":0},{"$f":"SUM(J25:J27)","v":0},0,40.68,95.96083999999999,{"$f":"SUM(N25:N27)","v":121.56448999999999},{"$f":"SUM(O25:O27)","v":166.86054999999999},173.85435999999999,189.07549999999998,186.39656000000002,121.2,280.2,319.70280000000002,550.39657999999997,244.81985,0,371.63974333333334,371.63974333333334,371.63974333333334,371.63974333333334,371.63974333333334]
[]
[5,null,"LIFO TO FIFO CHARGE",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"1996-12-31"},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"1997-12-31"},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"1998-12-31"},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"1999-12-31"},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2000-12-31"},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2001-12-31"},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2002-12-31"},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2003-12-31"},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2004-12-31"},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2005-12-31"},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2006-12-31"},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2007-12-31"},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2008-12-31"},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2009-12-31"},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2010-12-31"},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2012-01-01"},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2012-12-31"},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2013-12-31"},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2014-12-31"},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2015-12-31"},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A32,FALSE)","v":"2016-06-30"}]
[293,null,"COGS",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":5472.7968899999996},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":6860.5212899999997},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":9964.6777600000005},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":11648.375190000001},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":12935.344090000001},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":15996.51996},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":17118.532289999999},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":18287.182410000001},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":21958.729159999999},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":23405.12544},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":27805.661609999999},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":31763.26598},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":36924.63852},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":39572.497309999999},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":44542.509330000001},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":52731.425000000003},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":59837.831100000003},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":67021.360499999995},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":75689.075299999997},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":85271.873510000005},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A33,FALSE)","v":45461.323109999998}]
[null,null,"Inventory Adj.",{"$f":"'Assets Prime'!D13","v":323.01920000000001},{"$f":"'Assets Prime'!E13","v":436.42757999999998},{"$f":"'Assets Prime'!F13","v":568.98294999999996},{"$f":"'Assets Prime'!G13","v":674.49712999999997},{"$f":"'Assets Prime'!H13","v":897.67291999999998},{"$f":"'Assets Prime'!I13","v":1088.9000599999999},{"$f":"'Assets Prime'!J13","v":818.34209999999996},{"$f":"'Assets Prime'!K13","v":880.98488999999995},{"$f":"'Assets Prime'!L13","v":1105.39706},{"$f":"'Assets Prime'!M13","v":1380.0601899999999},{"$f":"'Assets Prime'!N13","v":1266.3427799999999},{"$f":"'Assets Prime'!O13","v":1629.4280200000001},{"$f":"'Assets Prime'!P13","v":2727.46441},{"$f":"'Assets Prime'!Q13","v":1729.4094249999998},{"$f":"'Assets Prime'!R13","v":2134.4671550000003},{"$f":"'Assets Prime'!S13","v":2860.1032799999998},{"$f":"'Assets Prime'!T13","v":2629.743481},{"$f":"'Assets Prime'!U13","v":3560.4321319999999},{"$f":"'Assets Prime'!V13","v":5971.8139940000001},{"$f":"'Assets Prime'!W13","v":5478.4163099999996},{"$f":"'Assets Prime'!X13","v":4895.9354599999997}]
[203,null,"PPI Change",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A35,FALSE)","v":{"$error":"#VALUE!"}}]
[null,null,"Cogs/Inventory",{"$f":"D33/D34","v":16.94263650581761},15.719724427131759,17.513139471050938,17.269717945278732,14.409863327502405,{"$f":"I33/I34","v":14.690530883063778},20.918552632206019,20.757657273781394,19.865014983846617,16.959496121687273,{"$f":"N33/N34","v":21.957452633796358},19.493506672359789,13.538082617913977,22.882087224660523,20.868210234886465,18.43689539770746,22.754246386512861,18.823939908202131,12.674385936341338,15.565059076351941,3.8382810291207199]
[null,null,"Cogs/Inventory + 1",{"$f":"1+D36","v":17.94263650581761},16.719724427131759,18.513139471050938,18.269717945278732,15.409863327502405,{"$f":"1+I36","v":15.690530883063778},21.918552632206019,21.757657273781394,20.865014983846617,17.959496121687273,{"$f":"1+N36","v":22.957452633796358},20.493506672359789,14.538082617913977,23.882087224660523,21.868210234886465,19.43689539770746,23.754246386512861,19.823939908202131,13.674385936341338,16.565059076351943,4.8382810291207203]
[]
[null,null,"LIFO Charge to FIFO Inventory",{"$f":"IF(D41=\"FIFO\",IF(ISERROR(-D34*D35/D37),0,-D34*D35/D37),0)","v":0},0,0,0,0,{"$f":"IF(I41=\"FIFO\",IF(ISERROR(-I34*I35/I37),0,-I34*I35/I37),0)","v":0},0,0,0,0,{"$f":"IF(N41=\"FIFO\",IF(ISERROR(-N34*N35/N37),0,-N34*N35/N37),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[333,null,"LIFO or FIFO",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"Avg Cost"},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"Avg Cost"},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"Avg Cost"},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":0},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"FIFO"},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"FIFO"},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":0},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"FIFO"},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"FIFO"},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"FIFO"},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"FIFO"},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"FIFO"},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"FIFO"},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"FIFO"},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"FIFO"},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"NA"},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"NA"},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"FIFO"},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A41,FALSE)","v":"FIFO"},null,null,null,null,null,null,"Negative Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast LFY+1","Forecast LFY+2","Forecast LFY+3","Forecast LFY+4","Forecast LFY+5"]
[null,null,"PARTIAL YEAR CASH FLOW ADJ"]
[null,null,"Organic Growth Rate (PP&E Based)",{"$f":"('Data - Assets Prime'!#REF!+'Data - Assets Prime'!#REF!-'Data - Assets Prime'!#REF!)/'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"('Data - Assets Prime'!#REF!+'Data - Assets Prime'!#REF!-'Data - Assets Prime'!#REF!)/'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"('Data - Assets Prime'!#REF!+'Data - Assets Prime'!#REF!-'Data - Assets Prime'!#REF!)/'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"('Data - Assets Prime'!#REF!+'Data - Assets Prime'!#REF!-'Data - Assets Prime'!#REF!)/'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"('Data - Assets Prime'!#REF!+'Data - Assets Prime'!#REF!-'Data - Assets Prime'!#REF!)/'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"('Data - Assets Prime'!#REF!+'Data - Assets Prime'!#REF!-'Data - Assets Prime'!#REF!)/'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"('Data - Assets Prime'!#REF!+'Data - Assets Prime'!#REF!-'Data - Assets Prime'!#REF!)/'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"('Data - Assets Prime'!A11+'Data - Assets Prime'!A19-'Data - Assets Prime'!A21)/'Data - Assets Prime'!A11","v":{"$error":"#DIV/0!"}},{"$f":"('Data - Assets Prime'!B11+'Data - Assets Prime'!B19-'Data - Assets Prime'!B21)/'Data - Assets Prime'!B11","v":{"$error":"#DIV/0!"}},{"$f":"('Data - Assets Prime'!C11+'Data - Assets Prime'!C19-'Data - Assets Prime'!C21)/'Data - Assets Prime'!C11","v":{"$error":"#VALUE!"}},{"$f":"('Data - Assets Prime'!N11+'Data - Assets Prime'!N19-'Data - Assets Prime'!N21)/'Data - Assets Prime'!N11","v":0.99857131306953972},{"$f":"('Data - Assets Prime'!O11+'Data - Assets Prime'!O19-'Data - Assets Prime'!O21)/'Data - Assets Prime'!O11","v":0.9994663649735982},{"$f":"('Data - Assets Prime'!P11+'Data - Assets Prime'!P19-'Data - Assets Prime'!P21)/'Data - Assets Prime'!P11","v":1.0055767577127634},{"$f":"('Data - Assets Prime'!Q11+'Data - Assets Prime'!Q19-'Data - Assets Prime'!Q21)/'Data - Assets Prime'!Q11","v":1.0388891441677282},{"$f":"('Data - Assets Prime'!R11+'Data - Assets Prime'!R19-'Data - Assets Prime'!R21)/'Data - Assets Prime'!R11","v":0.99661543003672104},{"$f":"('Data - Assets Prime'!S11+'Data - Assets Prime'!S19-'Data - Assets Prime'!S21)/'Data - Assets Prime'!S11","v":0.99256472446238986},{"$f":"('Data - Assets Prime'!T11+'Data - Assets Prime'!T19-'Data - Assets Prime'!T21)/'Data - Assets Prime'!T11","v":1.0253368961558476},{"$f":"('Data - Assets Prime'!U11+'Data - Assets Prime'!U19-'Data - Assets Prime'!U21)/'Data - Assets Prime'!U11","v":1.0171908364562825},{"$f":"('Data - Assets Prime'!V11+'Data - Assets Prime'!V19-'Data - Assets Prime'!V21)/'Data - Assets Prime'!V11","v":1.0093603148368273},{"$f":"('Data - Assets Prime'!W11+'Data - Assets Prime'!W19-'Data - Assets Prime'!W21)/'Data - Assets Prime'!W11","v":1.0364703199115906},{"$f":"('Data - Assets Prime'!X11+'Data - Assets Prime'!X19-'Data - Assets Prime'!X21)/'Data - Assets Prime'!X11","v":1.0079191733270771}]
["IQ_NI",null,"Net Income",638.87599999999998,null,null,null,null,1507,null,null,null,null,1490]
[]
["IQ_EFFECT_TAX_RATE",null,"Less: Special Items adjusted after-tax effect",0,null,null,null,null,0,null,null,null,null,0]
[null,null,"Adjustment for Special Items if consistent"]
["IQ_EBITDA",null,"Plus: Depreciation Expense",647.51499999999999,null,null,null,null,1151,null,null,null,null,2036]
["IQ_EBITA",null,"Plus: Amortization Expense",0,null,null,null,null,0,null,null,null,null,1]
["IQ_INTEREST_EXP",null,"Plus: Interest Expense",270.21699999999998,null,null,null,null,601,null,null,null,null,1282]
["IQ_RD_EXP_FN",null,"Plus: R&D Expense",0,null,null,null,null,0,null,null,null,null,0]
["IQ_NET_RENTAL_EXP_FN",null,"Plus: Op Lease Expense",0,null,null,null,null,87,null,null,null,null,124]
["IQ_MINORITY_INTEREST_IS",null,"Plus: Minority Interest Expense",0,null,null,null,null,142,null,null,null,null,200]
["IQ_NONCASH_PENSION_EXP",null,"Plus: Pension and OPEB Service Cost Adjustment",0,null,null,null,null,0,null,null,null,null,0]
[null,null,"Plus: LIFO Charge to FIFO Inventory",0,null,null,null,null,0,null,null,null,null,0]
["IQ_INTEREST_INVEST_INC",null,"Plus: Real Interest Income Adjustment",0,null,null,null,null,0,null,null,null,null,-71]
["IQ_INC_EQUITY",null,"Minus: Equity Investment Income",0,null,null,null,null,0,null,null,null,null,161]
["IQ_STOCK_BASED_TOTAL",null,"Plus:  Stock Option Expense (After-Tax)",0,null,null,null,null,4,null,null,null,null,26]
[null,null,"Total Gross Operating Cash Flow",{"$f":"D45-D47+D48+SUM(D49:D57)-D58+D59","v":1556.6079999999999},null,null,null,null,{"$f":"I45-I47+I48+SUM(I49:I57)-I58+I59","v":3492},null,null,null,null,{"$f":"N45-N47+N48+SUM(N49:N57)-N58+N59","v":4927}]
[]
[null,null,"Organic Gross Operating Cash Flow",{"$f":"D60*D44","v":{"$error":"#REF!"}},{"$f":"('Earnings Prime'!D5-'Earnings Prime'!D7+'Earnings Prime'!D8+SUM('Earnings Prime'!D10:D27)-'Earnings Prime'!D32+'Earnings Prime'!D33)*E44","v":{"$error":"#REF!"}},{"$f":"('Earnings Prime'!E5-'Earnings Prime'!E7+'Earnings Prime'!E8+SUM('Earnings Prime'!E10:E27)-'Earnings Prime'!E32+'Earnings Prime'!E33)*F44","v":{"$error":"#REF!"}},{"$f":"('Earnings Prime'!F5-'Earnings Prime'!F7+'Earnings Prime'!F8+SUM('Earnings Prime'!F10:F27)-'Earnings Prime'!F32+'Earnings Prime'!F33)*G44","v":{"$error":"#REF!"}},{"$f":"('Earnings Prime'!G5-'Earnings Prime'!G7+'Earnings Prime'!G8+SUM('Earnings Prime'!G10:G27)-'Earnings Prime'!G32+'Earnings Prime'!G33)*H44","v":{"$error":"#REF!"}},{"$f":"I60*I44","v":{"$error":"#REF!"}},{"$f":"('Earnings Prime'!I5-'Earnings Prime'!I7+'Earnings Prime'!I8+SUM('Earnings Prime'!I10:I27)-'Earnings Prime'!I32+'Earnings Prime'!I33)*J44","v":{"$error":"#REF!"}},{"$f":"('Earnings Prime'!J5-'Earnings Prime'!J7+'Earnings Prime'!J8+SUM('Earnings Prime'!J10:J27)-'Earnings Prime'!J32+'Earnings Prime'!J33)*K44","v":{"$error":"#DIV/0!"}},{"$f":"('Earnings Prime'!K5-'Earnings Prime'!K7+'Earnings Prime'!K8+SUM('Earnings Prime'!K10:K27)-'Earnings Prime'!K32+'Earnings Prime'!K33)*L44","v":{"$error":"#DIV/0!"}},{"$f":"('Earnings Prime'!L5-'Earnings Prime'!L7+'Earnings Prime'!L8+SUM('Earnings Prime'!L10:L27)-'Earnings Prime'!L32+'Earnings Prime'!L33)*M44","v":{"$error":"#VALUE!"}},{"$f":"N60*N44","v":4919.9608594936226},{"$f":"('Earnings Prime'!N5-'Earnings Prime'!N7+'Earnings Prime'!N8+SUM('Earnings Prime'!N10:N27)-'Earnings Prime'!N32+'Earnings Prime'!N33)*O44","v":5622.6656588781134},{"$f":"('Earnings Prime'!O5-'Earnings Prime'!O7+'Earnings Prime'!O8+SUM('Earnings Prime'!O10:O27)-'Earnings Prime'!O32+'Earnings Prime'!O33)*P44","v":6249.0514852314764},{"$f":"('Earnings Prime'!P5-'Earnings Prime'!P7+'Earnings Prime'!P8+SUM('Earnings Prime'!P10:P27)-'Earnings Prime'!P32+'Earnings Prime'!P33)*Q44","v":6698.4949407970544},{"$f":"('Earnings Prime'!Q5-'Earnings Prime'!Q7+'Earnings Prime'!Q8+SUM('Earnings Prime'!Q10:Q27)-'Earnings Prime'!Q32+'Earnings Prime'!Q33)*R44","v":7476.7070769481543},{"$f":"('Earnings Prime'!R5-'Earnings Prime'!R7+'Earnings Prime'!R8+SUM('Earnings Prime'!R10:R27)-'Earnings Prime'!R32+'Earnings Prime'!R33)*S44","v":7680.6386360310007},{"$f":"('Earnings Prime'!S5-'Earnings Prime'!S7+'Earnings Prime'!S8+SUM('Earnings Prime'!S10:S27)-'Earnings Prime'!S32+'Earnings Prime'!S33)*T44","v":8720.2801252387162},{"$f":"('Earnings Prime'!T5-'Earnings Prime'!T7+'Earnings Prime'!T8+SUM('Earnings Prime'!T10:T27)-'Earnings Prime'!T32+'Earnings Prime'!T33)*U44","v":9905.7081817897179},{"$f":"('Earnings Prime'!U5-'Earnings Prime'!U7+'Earnings Prime'!U8+SUM('Earnings Prime'!U10:U27)-'Earnings Prime'!U32+'Earnings Prime'!U33)*V44","v":12198.616853969072},{"$f":"('Earnings Prime'!V5-'Earnings Prime'!V7+'Earnings Prime'!V8+SUM('Earnings Prime'!V10:V27)-'Earnings Prime'!V32+'Earnings Prime'!V33)*W44","v":13876.510454011561},{"$f":"('Earnings Prime'!W5-'Earnings Prime'!W7+'Earnings Prime'!W8+SUM('Earnings Prime'!W10:W27)-'Earnings Prime'!W32+'Earnings Prime'!W33)*X44","v":12284.737769150175}]
[]
[null,null,"Acquisition Flag",{"$f":"'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data - Assets Prime'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Data - Assets Prime'!A66","v":0},{"$f":"'Data - Assets Prime'!B66","v":0},{"$f":"'Data - Assets Prime'!C66","v":"Flag for Adjustment"},{"$f":"'Data - Assets Prime'!N66","v":1},{"$f":"'Data - Assets Prime'!O66","v":1},{"$f":"'Data - Assets Prime'!P66","v":1},{"$f":"'Data - Assets Prime'!Q66","v":1},{"$f":"'Data - Assets Prime'!R66","v":1},{"$f":"'Data - Assets Prime'!S66","v":1},{"$f":"'Data - Assets Prime'!T66","v":1},{"$f":"'Data - Assets Prime'!U66","v":0},{"$f":"'Data - Assets Prime'!V66","v":0},{"$f":"'Data - Assets Prime'!W66","v":0},{"$f":"'Data - Assets Prime'!X66","v":0}]
[]
[null,null,"Non-Organic Growth in GOCF",{"$f":"'Earnings Prime'!D5-'Earnings Prime'!D7+'Earnings Prime'!D8+SUM('Earnings Prime'!D10:D27)-'Earnings Prime'!D32+'Earnings Prime'!D33-D62","v":{"$error":"#REF!"}},{"$f":"'Earnings Prime'!E5-'Earnings Prime'!E7+'Earnings Prime'!E8+SUM('Earnings Prime'!E10:E27)-'Earnings Prime'!E32+'Earnings Prime'!E33-E62","v":{"$error":"#REF!"}},{"$f":"'Earnings Prime'!F5-'Earnings Prime'!F7+'Earnings Prime'!F8+SUM('Earnings Prime'!F10:F27)-'Earnings Prime'!F32+'Earnings Prime'!F33-F62","v":{"$error":"#REF!"}},{"$f":"'Earnings Prime'!G5-'Earnings Prime'!G7+'Earnings Prime'!G8+SUM('Earnings Prime'!G10:G27)-'Earnings Prime'!G32+'Earnings Prime'!G33-G62","v":{"$error":"#REF!"}},{"$f":"'Earnings Prime'!H5-'Earnings Prime'!H7+'Earnings Prime'!H8+SUM('Earnings Prime'!H10:H27)-'Earnings Prime'!H32+'Earnings Prime'!H33-H62","v":{"$error":"#REF!"}},{"$f":"'Earnings Prime'!I5-'Earnings Prime'!I7+'Earnings Prime'!I8+SUM('Earnings Prime'!I10:I27)-'Earnings Prime'!I32+'Earnings Prime'!I33-I62","v":{"$error":"#REF!"}},{"$f":"'Earnings Prime'!J5-'Earnings Prime'!J7+'Earnings Prime'!J8+SUM('Earnings Prime'!J10:J27)-'Earnings Prime'!J32+'Earnings Prime'!J33-J62","v":{"$error":"#REF!"}},{"$f":"'Earnings Prime'!K5-'Earnings Prime'!K7+'Earnings Prime'!K8+SUM('Earnings Prime'!K10:K27)-'Earnings Prime'!K32+'Earnings Prime'!K33-K62","v":{"$error":"#DIV/0!"}},{"$f":"'Earnings Prime'!L5-'Earnings Prime'!L7+'Earnings Prime'!L8+SUM('Earnings Prime'!L10:L27)-'Earnings Prime'!L32+'Earnings Prime'!L33-L62","v":{"$error":"#DIV/0!"}},{"$f":"'Earnings Prime'!M5-'Earnings Prime'!M7+'Earnings Prime'!M8+SUM('Earnings Prime'!M10:M27)-'Earnings Prime'!M32+'Earnings Prime'!M33-M62","v":{"$error":"#VALUE!"}},{"$f":"'Earnings Prime'!N5-'Earnings Prime'!N7+'Earnings Prime'!N8+SUM('Earnings Prime'!N10:N27)-'Earnings Prime'!N32+'Earnings Prime'!N33-N62","v":705.70685272262745},{"$f":"'Earnings Prime'!O5-'Earnings Prime'!O7+'Earnings Prime'!O8+SUM('Earnings Prime'!O10:O27)-'Earnings Prime'!O32+'Earnings Prime'!O33-O62","v":591.72964938783025},{"$f":"'Earnings Prime'!P5-'Earnings Prime'!P7+'Earnings Prime'!P8+SUM('Earnings Prime'!P10:P27)-'Earnings Prime'!P32+'Earnings Prime'!P33-P62","v":198.69607128316329},{"$f":"'Earnings Prime'!Q5-'Earnings Prime'!Q7+'Earnings Prime'!Q8+SUM('Earnings Prime'!Q10:Q27)-'Earnings Prime'!Q32+'Earnings Prime'!Q33-Q62","v":803.60351324019575},{"$f":"'Earnings Prime'!R5-'Earnings Prime'!R7+'Earnings Prime'!R8+SUM('Earnings Prime'!R10:R27)-'Earnings Prime'!R32+'Earnings Prime'!R33-R62","v":261.46701561908048},{"$f":"'Earnings Prime'!S5-'Earnings Prime'!S7+'Earnings Prime'!S8+SUM('Earnings Prime'!S10:S27)-'Earnings Prime'!S32+'Earnings Prime'!S33-S62","v":824.15638103358106},{"$f":"'Earnings Prime'!T5-'Earnings Prime'!T7+'Earnings Prime'!T8+SUM('Earnings Prime'!T10:T27)-'Earnings Prime'!T32+'Earnings Prime'!T33-T62","v":1018.0185565499414},{"$f":"'Earnings Prime'!U5-'Earnings Prime'!U7+'Earnings Prime'!U8+SUM('Earnings Prime'!U10:U27)-'Earnings Prime'!U32+'Earnings Prime'!U33-U62","v":2179.7846542755615},{"$f":"'Earnings Prime'!V5-'Earnings Prime'!V7+'Earnings Prime'!V8+SUM('Earnings Prime'!V10:V27)-'Earnings Prime'!V32+'Earnings Prime'!V33-V62","v":1189.6203077040263},{"$f":"'Earnings Prime'!W5-'Earnings Prime'!W7+'Earnings Prime'!W8+SUM('Earnings Prime'!W10:W27)-'Earnings Prime'!W32+'Earnings Prime'!W33-W62","v":-1688.2932891380751},{"$f":"'Earnings Prime'!X5-'Earnings Prime'!X7+'Earnings Prime'!X8+SUM('Earnings Prime'!X10:X27)-'Earnings Prime'!X32+'Earnings Prime'!X33-X62","v":-930.49081473922524}]
[]
[null,null,"Average Acquisition Days (Average Close Date of Acq)",365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,"*Holder Currently"]
[]
[null,null,"Partial Year Cash Flow Adjustment",{"$f":"IF(ISERROR(((365-D68)/D68)*D66),0,((365-D68)/D68)*D66)","v":0},{"$f":"IF(ISERROR(((365-E68)/E68)*E66),0,((365-E68)/E68)*E66)","v":0},{"$f":"IF(ISERROR(((365-F68)/F68)*F66),0,((365-F68)/F68)*F66)","v":0},0,0,{"$f":"IF(ISERROR(((365-I68)/I68)*I66),0,((365-I68)/I68)*I66)","v":0},{"$f":"IF(ISERROR(((365-J68)/J68)*J66),0,((365-J68)/J68)*J66)","v":0},{"$f":"IF(ISERROR(((365-K68)/K68)*K66),0,((365-K68)/K68)*K66)","v":0},0,0,{"$f":"IF(ISERROR(((365-N68)/N68)*N66),0,((365-N68)/N68)*N66)","v":0},{"$f":"IF(ISERROR(((365-O68)/O68)*O66),0,((365-O68)/O68)*O66)","v":0},0,0,0,0,0,0,0,0,0]
[]
[270,null,"Income Taxes",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":219.90035},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":113.47718999999999},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":354.74272000000002},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":281.33593000000002},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":325.01614999999998},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":278.76506999999998},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":382.16043000000002},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":144.0538},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":365.41775999999999},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":439.827},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":742.79623000000004},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":746.65679999999998},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":889.24806999999998},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":988.27952000000005},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":973.39576},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":1110.17697},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":1149.7040500000001},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":1522.7080699999999},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":1270.52954},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":1388.6079099999999},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A72,FALSE)","v":687.40588000000002},{"$f":"Y82*Y80","v":1521.5619196088837},{"$f":"Z82*Z80","v":1762.6372324348233},{"$f":"AA82*AA80","v":2087.7527241060184},{"$f":"AB82*AB80","v":2087.7527241060184},{"$f":"AC82*AC80","v":2087.7527241060184},null,{"$f":"AE82*AE80","v":701.54859590970716},{"$f":"AF82*AF80","v":757.366580261796},801.33832315163886,739.99976958214688,683.35638413989489]
[250,null,"Interest Expense",{"$f":"-VLOOKUP(D$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":0},{"$f":"-VLOOKUP(E$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-376.08494000000002},{"$f":"-VLOOKUP(F$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-1.5044999999999999},{"$f":"-VLOOKUP(G$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-40.509909999999998},{"$f":"-VLOOKUP(H$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":0},{"$f":"-VLOOKUP(I$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-78.308850000000007},{"$f":"-VLOOKUP(J$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-87.648780000000002},{"$f":"-VLOOKUP(K$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-56.81353},{"$f":"-VLOOKUP(L$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-51.113680000000002},{"$f":"-VLOOKUP(M$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-43.245570000000001},{"$f":"-VLOOKUP(N$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-80.407510000000002},{"$f":"-VLOOKUP(O$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-55.469290000000001},{"$f":"-VLOOKUP(P$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-105.08042},{"$f":"-VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-218.90975},{"$f":"-VLOOKUP(R$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-193.2012},{"$f":"-VLOOKUP(S$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-291.34278999999998},{"$f":"-VLOOKUP(T$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-206.0127},{"$f":"-VLOOKUP(U$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-152.92003},{"$f":"-VLOOKUP(V$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-152.47125},{"$f":"-VLOOKUP(W$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-225.54432},{"$f":"-VLOOKUP(X$2,'Data Read File'!$H:$YN,$A73,FALSE)","v":-124.84592000000001},{"$f":"-'Earnings Prime'!Y15","v":-225.54432},{"$f":"-'Earnings Prime'!Z15","v":-225.54432},{"$f":"-'Earnings Prime'!AA15","v":-225.54432},{"$f":"-'Earnings Prime'!AB15","v":-225.54432},{"$f":"-'Earnings Prime'!AC15","v":-225.54432}]
[]
[294,null,"Earnings Before Taxes",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":824.92751999999996},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":568.65530000000001},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":1229.8095699999999},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":907.58086000000003},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":1128.1207999999999},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":728.85303999999996},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":1345.14437},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":1332.9734900000001},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":1963.7693300000001},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":2129.6235900000001},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":2902.9541599999998},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":3135.0144500000001},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":3211.0651899999998},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":3655.1792599999999},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":4185.9317600000004},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":4394.9571800000003},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":4861.6997000000001},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":6245.5146000000004},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":6759.4710500000001},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":6434.9413100000002},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A75,FALSE)","v":3751.1824700000002},{"$f":"Y85*Y83","v":0},{"$f":"Z85*Z83","v":0},{"$f":"AA85*AA83","v":0},{"$f":"AB85*AB83","v":0},{"$f":"AC85*AC83","v":0}]
[null,null,"Effective Tax Rate",{"$f":"D8","v":26.6569},{"$f":"E8","v":19.955300000000001},28.845300000000002,30.9984,28.810400000000001,{"$f":"I8","v":38.247},{"$f":"J8","v":28.410299999999999},10.806900000000001,18.607900000000001,20.652799999999999,{"$f":"N8","v":25.587499999999999},{"$f":"O8","v":23.816600000000001},27.693200000000001,27.037700000000001,23.253900000000002,25.260200000000001,23.648099999999999,24.380800000000001,18.796199999999999,21.5791,18.324999999999999]
[]
[201,null,"Interest Expense Adjustment",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":75.04887803182001},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":0.43397753849999998},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":12.557423941439998},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":29.950785859500002},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":24.901281344339999},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":6.1397813735700009},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":9.5111824607200006},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":8.9314210809599999},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":20.574271621249999},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":13.210898922140002},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":29.100130871440001},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":59.188161475750007},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":44.926813846800002},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":73.593771439579996},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":48.718089308700002},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":37.283126674240002},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":28.658801092499999},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":48.670434357120001},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A78,FALSE)","v":22.878014840000002},{"$f":"AVERAGE(U78:W78)","v":38.204120707953336},{"$f":"Y78","v":38.204120707953336},{"$f":"Z78","v":38.204120707953336},{"$f":"AA78","v":38.204120707953336},{"$f":"AB78","v":38.204120707953336}]
[]
[null,null,"Ratio of Net Income to Income Taxes",{"$f":"D72/D82","v":0.36516316108375868},{"$f":"E72/E82","v":0.25687655277436261},0.40425050293327225,0.43547796201042971,0.37792486373549605,{"$f":"I72/I82","v":0.57312690613502937},{"$f":"J72/J82","v":0.39365060297406529},0.12185151044729658,0.23359114132479805,0.26264141122242046,{"$f":"N72/N82","v":0.34442635254081982},{"$f":"O72/O82","v":0.3128377461538025},0.38344733950700771,0.37088904479252982,0.30439601990869969,0.34026908701678787,0.30847277857385735,0.3259528441957793,{"$f":"V72/V82","v":0.2369516170240264},0.28176569571625421,0.22506629134373307,{"$f":"AVERAGE(V80:X80)","v":0.24792786802800459},{"$f":"Y80","v":0.24792786802800459},{"$f":"Z80","v":0.24792786802800459},{"$f":"AA80","v":0.24792786802800459},{"$f":"AB80","v":0.24792786802800459},null,{"$f":"AC80","v":0.24792786802800459},{"$f":"AE80","v":0.24792786802800459},{"$f":"AF80","v":0.24792786802800459},0.24792786802800459,0.24792786802800459]
[]
[null,null,"Net Income",{"$f":"D7","v":602.19752000000005},{"$f":"E7","v":441.75767999999999},877.53192000000001,646.03941999999995,860.00202999999999,{"$f":"I7","v":486.39326999999997},{"$f":"J7","v":970.81124},1182.20775,1564.3476800000001,1674.6292900000001,{"$f":"N7","v":2156.6184600000001},{"$f":"O7","v":2386.7222200000001},2319.0878600000001,2664.62311,3197.7939799999999,3262.6442200000001,3727.0843,4671.5593900000003,5361.9787699999997,4928.2362300000004,3054.23738,{"$f":"'Consensus Estimates'!E9","v":6137.1153299999996},{"$f":"'Consensus Estimates'!F9","v":7109.4760200000001},{"$f":"'Consensus Estimates'!G9","v":8420.8069899999991},{"$f":"'Consensus Estimates'!H9","v":8420.8069899999991},{"$f":"'Consensus Estimates'!I9","v":8420.8069899999991},null,{"$f":"'Consensus Estimates'!E17","v":2829.6480000000001},{"$f":"'Consensus Estimates'!F17","v":3054.7860000000001},{"$f":"'Consensus Estimates'!G17","v":3232.143},{"$f":"'Consensus Estimates'!H17","v":2984.7381638378811},{"$f":"'Consensus Estimates'!I17","v":2756.2709653224888}]
[]
[295,null,"Net Operating Losses",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":0},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":0},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":0},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":0},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":0},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":0},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":0},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":0},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":557.66249000000005},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":315.49277000000001},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":338.96226999999999},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":559.40975000000003},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":875.51980000000003},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":1008.43672},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":1248.7638199999999},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":1191.05206},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":1915.1622199999999},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":3134.01172},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A84,FALSE)","v":4096.5745399999996}]
[]
[]
[null,null,"Effective Tax Rate",{"$f":"IF(D76=0,\"\",D76)","v":26.6569},{"$f":"IF(E76=0,\"\",E76)","v":19.955300000000001},28.845300000000002,30.9984,28.810400000000001,{"$f":"IF(I76=0,\"\",I76)","v":38.247},{"$f":"IF(J76=0,\"\",J76)","v":28.410299999999999},10.806900000000001,18.607900000000001,20.652799999999999,{"$f":"IF(N76=0,\"\",N76)","v":25.587499999999999},{"$f":"IF(O76=0,\"\",O76)","v":23.816600000000001},27.693200000000001,27.037700000000001,23.253900000000002,25.260200000000001,23.648099999999999,24.380800000000001,18.796199999999999,21.5791,18.324999999999999,{"$f":"IF(ISERROR(AVERAGE(N87:X87)),35,AVERAGE(N87:X87))","v":23.579845454545456}]
[]
[null,null,"Pre-Tax Income",{"$f":"D82+D72","v":822.09787000000006},{"$f":"E82+E72","v":555.23487},1232.2746400000001,927.37535000000003,1185.01818,{"$f":"I82+I72","v":765.15833999999995},{"$f":"J82+J72","v":1352.9716699999999},1326.2615499999999,1929.7654400000001,2114.4562900000001,{"$f":"N82+N72","v":2899.4146900000001},{"$f":"O82+O72","v":3133.3790200000003},3208.3359300000002,3652.90263,4171.1897399999998,4372.8211900000006,4876.7883499999998,6194.26746,6632.5083099999993,6316.8441400000002,3741.6432599999998]
[null,null,"Income Taxes",{"$f":"D72","v":219.90035},{"$f":"E72","v":113.47718999999999},354.74272000000002,281.33593000000002,325.01614999999998,{"$f":"I72","v":278.76506999999998},{"$f":"J72","v":382.16043000000002},144.0538,365.41775999999999,439.827,{"$f":"N72","v":742.79623000000004},{"$f":"O72","v":746.65679999999998},889.24806999999998,988.27952000000005,973.39576,1110.17697,1149.7040500000001,1522.7080699999999,1270.52954,1388.6079099999999,687.40588000000002]
[]
[200,null,"NOL Adjustment",{"$f":"VLOOKUP(D$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(E$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(F$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(G$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(H$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(I$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(J$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(K$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(L$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(M$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(N$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(O$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":51.675220190562186},{"$f":"VLOOKUP(P$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(R$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":44.849217952412005},{"$f":"VLOOKUP(S$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(T$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(U$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":0},{"$f":"VLOOKUP(V$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":322.11478295536949},{"$f":"VLOOKUP(W$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":134.08821553266216},{"$f":"VLOOKUP(X$2,'Data Read File'!$H:$YN,$A92,FALSE)","v":202.35389391339174}]

{"sheet":"Pension Data - Report","index":37,"n_rows":19,"n_cols":24,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
[null," ",{"$f":"'Earnings Prime'!C1","v":"PSE:JFC"},{"$f":"'Earnings Prime'!D1","v":1996},{"$f":"'Earnings Prime'!E1","v":1997},{"$f":"'Earnings Prime'!F1","v":1998},{"$f":"'Earnings Prime'!G1","v":1999},{"$f":"'Earnings Prime'!H1","v":2000},{"$f":"'Earnings Prime'!I1","v":2001},{"$f":"'Earnings Prime'!J1","v":2002},{"$f":"'Earnings Prime'!K1","v":2003},{"$f":"'Earnings Prime'!L1","v":2004},{"$f":"'Earnings Prime'!M1","v":2005},{"$f":"'Earnings Prime'!N1","v":2006},{"$f":"'Earnings Prime'!O1","v":2007},{"$f":"'Earnings Prime'!P1","v":2008},{"$f":"'Earnings Prime'!Q1","v":2009},{"$f":"'Earnings Prime'!R1","v":2010},{"$f":"'Earnings Prime'!S1","v":2011},{"$f":"'Earnings Prime'!T1","v":2012},{"$f":"'Earnings Prime'!U1","v":2013},{"$f":"'Earnings Prime'!V1","v":2014},{"$f":"'Earnings Prime'!W1","v":2015},{"$f":"'Earnings Prime'!X1","v":"Q2 2016"}]
[null,null,null,{"$f":"'Earnings Prime'!D2","v":981},{"$f":"'Earnings Prime'!E2","v":982},{"$f":"'Earnings Prime'!F2","v":983},{"$f":"'Earnings Prime'!G2","v":984},{"$f":"'Earnings Prime'!H2","v":985},{"$f":"'Earnings Prime'!I2","v":986},{"$f":"'Earnings Prime'!J2","v":987},{"$f":"'Earnings Prime'!K2","v":988},{"$f":"'Earnings Prime'!L2","v":989},{"$f":"'Earnings Prime'!M2","v":990},{"$f":"'Earnings Prime'!N2","v":991},{"$f":"'Earnings Prime'!O2","v":992},{"$f":"'Earnings Prime'!P2","v":993},{"$f":"'Earnings Prime'!Q2","v":994},{"$f":"'Earnings Prime'!R2","v":995},{"$f":"'Earnings Prime'!S2","v":996},{"$f":"'Earnings Prime'!T2","v":997},{"$f":"'Earnings Prime'!U2","v":998},{"$f":"'Earnings Prime'!V2","v":999},{"$f":"'Earnings Prime'!W2","v":1000},500]
[null,null,null,"","","","","","","","","","","","","","","","","","","","",""]
[null,"","Pension - Defined Benefits Plan",{"$f":"'Earnings Prime'!D4","v":""},{"$f":"'Earnings Prime'!E4","v":""},{"$f":"'Earnings Prime'!F4","v":""},{"$f":"'Earnings Prime'!G4","v":""},{"$f":"'Earnings Prime'!H4","v":""},{"$f":"'Earnings Prime'!I4","v":""},{"$f":"'Earnings Prime'!J4","v":""},{"$f":"'Earnings Prime'!K4","v":""},{"$f":"'Earnings Prime'!L4","v":""},{"$f":"'Earnings Prime'!M4","v":""},{"$f":"'Earnings Prime'!N4","v":""},{"$f":"'Earnings Prime'!O4","v":""},{"$f":"'Earnings Prime'!P4","v":""},{"$f":"'Earnings Prime'!Q4","v":""},{"$f":"'Earnings Prime'!R4","v":""},{"$f":"'Earnings Prime'!S4","v":""},{"$f":"'Earnings Prime'!T4","v":""},{"$f":"'Earnings Prime'!U4","v":""},{"$f":"'Earnings Prime'!V4","v":""},{"$f":"'Earnings Prime'!W4","v":""},{"$f":"'Earnings Prime'!X4","v":""}]
[296,"","Penion - Projected Benefit Obligations",{"$f":"+VLOOKUP(D$2,'Data Read File'!$H:$YN,$A5,0)","v":0},{"$f":"+VLOOKUP(E$2,'Data Read File'!$H:$YN,$A5,0)","v":0},{"$f":"+VLOOKUP(F$2,'Data Read File'!$H:$YN,$A5,0)","v":0},{"$f":"+VLOOKUP(G$2,'Data Read File'!$H:$YN,$A5,0)","v":0},{"$f":"+VLOOKUP(H$2,'Data Read File'!$H:$YN,$A5,0)","v":0},{"$f":"+VLOOKUP(I$2,'Data Read File'!$H:$YN,$A5,0)","v":0},{"$f":"+VLOOKUP(J$2,'Data Read File'!$H:$YN,$A5,0)","v":0},{"$f":"+VLOOKUP(K$2,'Data Read File'!$H:$YN,$A5,0)","v":0},{"$f":"+VLOOKUP(L$2,'Data Read File'!$H:$YN,$A5,0)","v":0},{"$f":"+VLOOKUP(M$2,'Data Read File'!$H:$YN,$A5,0)","v":551.32113000000004},{"$f":"+VLOOKUP(N$2,'Data Read File'!$H:$YN,$A5,0)","v":1208.5541599999999},{"$f":"+VLOOKUP(O$2,'Data Read File'!$H:$YN,$A5,0)","v":896.92268000000001},{"$f":"+VLOOKUP(P$2,'Data Read File'!$H:$YN,$A5,0)","v":985.57397000000003},{"$f":"+VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A5,0)","v":1213.9545599999999},{"$f":"+VLOOKUP(R$2,'Data Read File'!$H:$YN,$A5,0)","v":1364.7441899999999},{"$f":"+VLOOKUP(S$2,'Data Read File'!$H:$YN,$A5,0)","v":0},{"$f":"+VLOOKUP(T$2,'Data Read File'!$H:$YN,$A5,0)","v":1879.4174499999999},{"$f":"+VLOOKUP(U$2,'Data Read File'!$H:$YN,$A5,0)","v":2405.9204399999999},{"$f":"+VLOOKUP(V$2,'Data Read File'!$H:$YN,$A5,0)","v":2329.2117199999998},{"$f":"+VLOOKUP(W$2,'Data Read File'!$H:$YN,$A5,0)","v":2999.1521499999999},{"$f":"+VLOOKUP(X$2,'Data Read File'!$H:$YN,$A5,0)","v":0}]
[297,null,"Penion - Plan Assets",{"$f":"+VLOOKUP(D$2,'Data Read File'!$H:$YN,$A6,0)","v":0},{"$f":"+VLOOKUP(E$2,'Data Read File'!$H:$YN,$A6,0)","v":0},{"$f":"+VLOOKUP(F$2,'Data Read File'!$H:$YN,$A6,0)","v":0},{"$f":"+VLOOKUP(G$2,'Data Read File'!$H:$YN,$A6,0)","v":0},{"$f":"+VLOOKUP(H$2,'Data Read File'!$H:$YN,$A6,0)","v":0},{"$f":"+VLOOKUP(I$2,'Data Read File'!$H:$YN,$A6,0)","v":0},{"$f":"+VLOOKUP(J$2,'Data Read File'!$H:$YN,$A6,0)","v":0},{"$f":"+VLOOKUP(K$2,'Data Read File'!$H:$YN,$A6,0)","v":0},{"$f":"+VLOOKUP(L$2,'Data Read File'!$H:$YN,$A6,0)","v":0},{"$f":"+VLOOKUP(M$2,'Data Read File'!$H:$YN,$A6,0)","v":291.83139},{"$f":"+VLOOKUP(N$2,'Data Read File'!$H:$YN,$A6,0)","v":430.31943999999999},{"$f":"+VLOOKUP(O$2,'Data Read File'!$H:$YN,$A6,0)","v":433.32565},{"$f":"+VLOOKUP(P$2,'Data Read File'!$H:$YN,$A6,0)","v":531.76022999999998},{"$f":"+VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A6,0)","v":973.26383999999996},{"$f":"+VLOOKUP(R$2,'Data Read File'!$H:$YN,$A6,0)","v":1201.0523499999999},{"$f":"+VLOOKUP(S$2,'Data Read File'!$H:$YN,$A6,0)","v":0},{"$f":"+VLOOKUP(T$2,'Data Read File'!$H:$YN,$A6,0)","v":1357.8388500000001},{"$f":"+VLOOKUP(U$2,'Data Read File'!$H:$YN,$A6,0)","v":1473.07933},{"$f":"+VLOOKUP(V$2,'Data Read File'!$H:$YN,$A6,0)","v":1496.8214700000001},{"$f":"+VLOOKUP(W$2,'Data Read File'!$H:$YN,$A6,0)","v":1532.62176},{"$f":"+VLOOKUP(X$2,'Data Read File'!$H:$YN,$A6,0)","v":0}]
[null,null,"Net Penion Liability (Asset)",{"$f":"D5-D6","v":0},{"$f":"E5-E6","v":0},0,0,0,{"$f":"I5-I6","v":0},{"$f":"J5-J6","v":0},0,0,259.48974000000004,{"$f":"N5-N6","v":778.23471999999992},{"$f":"O5-O6","v":463.59703000000002},453.81374000000005,240.69071999999994,163.69183999999996,0,521.57859999999982,932.84110999999984,832.3902499999997,1466.5303899999999,0]
[null,null,"% Funded",{"$f":"IF(AND(D5=0,D6=0),\"NA\",D6/D5*100)","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA",52.933104522948362,35.606136178456417,48.3124866460061,{"$f":"IF(AND(P5=0,P6=0),\"NA\",P6/P5*100)","v":53.954370365524163},80.173004169118173,88.00567599412166,"NA",72.24785797322464,61.227266933232428,64.263006112643126,51.101834230050649,{"$f":"IF(AND(X5=0,X6=0),\"NA\",X6/X5*100)","v":"NA"}]
[]
[null,null,"OPEB (Other Post Employment Benefits)"]
[298,null,"OPEB - Projected Benefit Obligation",{"$f":"+VLOOKUP(D$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(E$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(F$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(G$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(H$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(I$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(J$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(K$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(L$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(M$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(N$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(O$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(P$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(R$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(S$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(T$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(U$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(V$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(W$2,'Data Read File'!$H:$YN,$A11,0)","v":0},{"$f":"+VLOOKUP(X$2,'Data Read File'!$H:$YN,$A11,0)","v":0}]
[299,null,"OPEB - Plan Assets",{"$f":"+VLOOKUP(D$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(E$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(F$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(G$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(H$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(I$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(J$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(K$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(L$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(M$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(N$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(O$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(P$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(R$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(S$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(T$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(U$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(V$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(W$2,'Data Read File'!$H:$YN,$A12,0)","v":0},{"$f":"+VLOOKUP(X$2,'Data Read File'!$H:$YN,$A12,0)","v":0}]
[null,null,"Net OPEB Liability (Asset)",{"$f":"D11-D12","v":0},0,0,0,0,{"$f":"I11-I12","v":0},0,0,0,0,{"$f":"N11-N12","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"% Funded",{"$f":"IF(AND(D11=0,D12=0),\"NA\",D12/D11*100)","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(N11=0,N12=0),\"NA\",N12/N11*100)","v":"NA"},{"$f":"IF(AND(O11=0,O12=0),\"NA\",O12/O11*100)","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(X11=0,X12=0),\"NA\",X12/X11*100)","v":"NA"}]
[]
[null,null,"COSTS"]
[300,null,"Pensions - Defined Benefits Plan",{"$f":"+VLOOKUP(D$2,'Data Read File'!$H:$YN,$A17,0)","v":0},{"$f":"+VLOOKUP(E$2,'Data Read File'!$H:$YN,$A17,0)","v":0},{"$f":"+VLOOKUP(F$2,'Data Read File'!$H:$YN,$A17,0)","v":0},{"$f":"+VLOOKUP(G$2,'Data Read File'!$H:$YN,$A17,0)","v":0},{"$f":"+VLOOKUP(H$2,'Data Read File'!$H:$YN,$A17,0)","v":34.585999999999999},{"$f":"+VLOOKUP(I$2,'Data Read File'!$H:$YN,$A17,0)","v":42.79813},{"$f":"+VLOOKUP(J$2,'Data Read File'!$H:$YN,$A17,0)","v":0},{"$f":"+VLOOKUP(K$2,'Data Read File'!$H:$YN,$A17,0)","v":0},{"$f":"+VLOOKUP(L$2,'Data Read File'!$H:$YN,$A17,0)","v":65.495400000000004},{"$f":"+VLOOKUP(M$2,'Data Read File'!$H:$YN,$A17,0)","v":62.722479999999997},{"$f":"+VLOOKUP(N$2,'Data Read File'!$H:$YN,$A17,0)","v":97.122339999999994},{"$f":"+VLOOKUP(O$2,'Data Read File'!$H:$YN,$A17,0)","v":180.81888000000001},{"$f":"+VLOOKUP(P$2,'Data Read File'!$H:$YN,$A17,0)","v":145.69198},{"$f":"+VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A17,0)","v":140.75386},{"$f":"+VLOOKUP(R$2,'Data Read File'!$H:$YN,$A17,0)","v":156.11787000000001},{"$f":"+VLOOKUP(S$2,'Data Read File'!$H:$YN,$A17,0)","v":0},{"$f":"+VLOOKUP(T$2,'Data Read File'!$H:$YN,$A17,0)","v":102.37221},{"$f":"+VLOOKUP(U$2,'Data Read File'!$H:$YN,$A17,0)","v":206.29077000000001},{"$f":"+VLOOKUP(V$2,'Data Read File'!$H:$YN,$A17,0)","v":245.58373},{"$f":"+VLOOKUP(W$2,'Data Read File'!$H:$YN,$A17,0)","v":312.63574},{"$f":"+VLOOKUP(X$2,'Data Read File'!$H:$YN,$A17,0)","v":118.11144}]
[289,null,"Total OPEB Cost",{"$f":"+VLOOKUP(D$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(E$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(F$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(G$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(H$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(I$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(J$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(K$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(L$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(M$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(N$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(O$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(P$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(Q$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(R$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(S$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(T$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(U$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(V$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(W$2,'Data Read File'!$H:$YN,$A18,0)","v":0},{"$f":"+VLOOKUP(X$2,'Data Read File'!$H:$YN,$A18,0)","v":0}]
[null,null,"Cash Pension and OPEB Expenses",{"$f":"SUM(D17:D18)","v":0},{"$f":"SUM(E17:E18)","v":0},0,0,34.585999999999999,{"$f":"SUM(I17:I18)","v":42.79813},{"$f":"SUM(J17:J18)","v":0},0,65.495400000000004,62.722479999999997,{"$f":"SUM(N17:N18)","v":97.122339999999994},{"$f":"SUM(O17:O18)","v":180.81888000000001},145.69198,140.75386,156.11787000000001,0,102.37221,206.29077000000001,245.58373,312.63574,118.11144]

{"sheet":"Data - PPI","index":38,"n_rows":293,"n_cols":6,"rows_kept":293,"cut":false,"hidden":true,"merged":[]}
[]
[null,1,{"$f":"IQ_MONTH","v":15000},{"$f":"MONTH(EDATE(TODAY(),-B2))&\"/\"&YEAR(EDATE(TODAY(),-B2))","v":"8/2016"},191.2]
[null,{"$f":"B2+1","v":2},{"$f":"C2-1","v":14999},"7/2016",192.7]
[null,{"$f":"B3+1","v":3},{"$f":"C3-1","v":14998},"6/2016",192.5]
[null,4,14997,"5/2016",193.1]
[null,5,14996,"4/2016",195.4]
[null,6,14995,"3/2016",196.4]
[null,7,14994,"2/2016",196.8]
[null,8,14993,"1/2016",195.4]
[null,9,14992,"12/2015",192.2]
[null,10,14991,"11/2015",193.3]
[null,11,14990,"10/2015",193]
[null,12,14989,"9/2015",192.9]
[null,13,14988,"8/2015",196.7]
[null,14,14987,"7/2015",199.2]
[null,15,14986,"6/2015",200.8]
[null,16,14985,"5/2015",201.3]
[null,17,14984,"4/2015",201.5]
[null,18,14983,"3/2015",201.8]
[null,19,14982,"2/2015",201.9]
[null,20,14981,"1/2015",201.1]
[null,21,14980,"12/2014",200.8]
[null,22,14979,"11/2014",200]
[null,23,14978,"10/2014",199.5]
[null,24,14977,"9/2014",199.3]
[null,25,14976,"8/2014",198.2]
[null,26,14975,"7/2014",197.1]
[null,27,14974,"6/2014",197.4]
[null,28,14973,"5/2014",197]
[null,29,14972,"4/2014",197]
[null,30,14971,"3/2014",196.4]
[null,31,14970,"2/2014",196.4]
[null,32,14969,"1/2014",196.1]
[null,33,14968,"12/2013",194.7]
[null,34,14967,"11/2013",196.1]
[null,35,14966,"10/2013",197.1]
[null,36,14965,"9/2013",196]
[null,37,14964,"8/2013",195.3]
[null,38,14963,"7/2013",195.5]
[null,39,14962,"6/2013",196.9]
[null,40,14961,"5/2013",196.6]
[null,41,14960,{"$f":"MONTH(EDATE(TODAY(),-B42))&\"/\"&YEAR(EDATE(TODAY(),-B42))","v":"4/2013"},194.7]
[null,42,14959,"3/2013",192.4]
[null,43,14958,"2/2013",192.1]
[null,44,14957,"1/2013",192.7]
[null,45,14956,"12/2012",193.5]
[null,46,14955,"11/2012",193.9]
[null,47,14954,"10/2012",193.7]
[null,48,14953,"9/2012",193.2]
[null,49,14952,"8/2012",192.6]
[null,50,14951,"7/2012",192.8]
[null,51,14950,"6/2012",192.4]
[null,52,14949,"5/2012",192.7]
[null,53,14948,"4/2012",191.1]
[null,54,14947,"3/2012",191.3]
[null,55,14946,"2/2012",190.6]
[null,56,14945,"1/2012",191.2]
[null,57,14944,"12/2011",190.2]
[null,58,14943,"11/2011",188.6]
[null,59,14942,"10/2011",187.3]
[null,60,14941,"9/2011",185.4]
[null,61,14940,"8/2011",183.9]
[null,62,14939,"7/2011",182.4]
[null,63,14938,"6/2011",181.6]
[null,64,14937,"5/2011",180.1]
[null,65,14936,"4/2011",179.4]
[null,66,14935,"3/2011",178.5]
[null,{"$f":"B67+1","v":67},{"$f":"C67-1","v":14934},"2/2011",178.3]
[null,68,14933,"1/2011",178.9]
[null,69,14932,"12/2010",178.9]
[null,70,14931,"11/2010",178.9]
[null,71,14930,"10/2010",177.7]
[null,72,14929,"9/2010",178.9]
[null,73,14928,"8/2010",177.1]
[null,74,14927,"7/2010",176.6]
[null,75,14926,"6/2010",174.3]
[null,76,14925,"5/2010",173.5]
[null,77,14924,"4/2010",173.9]
[null,78,14923,"3/2010",171.5]
[null,79,14922,"2/2010",173.5]
[null,80,14921,"1/2010",170.3]
[null,81,14920,"12/2009",170]
[null,82,14919,"11/2009",169.1]
[null,83,14918,"10/2009",170.6]
[null,84,14917,"9/2009",170.8]
[null,85,14916,"8/2009",169.7]
[null,86,14915,"7/2009",172.9]
[null,87,14914,"6/2009",178.3]
[null,88,14913,"5/2009",182.7]
[null,89,14912,"4/2009",182]
[null,90,14911,"3/2009",183.4]
[null,91,14910,"2/2009",181.2]
[null,92,14909,"1/2009",178.4]
[null,93,14908,"12/2008",175.9]
[null,94,14907,"11/2008",175.4]
[null,95,14906,"10/2008",173.9]
[null,96,14905,"9/2008",173.3]
[null,97,14904,"8/2008",171.7]
[null,98,14903,"7/2008",172.4]
[null,99,14902,"6/2008",169.3]
[null,100,14901,"5/2008",167.6]
[null,101,14900,"4/2008",166]
[null,102,14899,"3/2008",167.2]
[null,103,14898,"2/2008",166.1]
[null,104,14897,"1/2008",166]
[null,105,14896,{"$f":"MONTH(EDATE(TODAY(),-B106))&\"/\"&YEAR(EDATE(TODAY(),-B106))","v":"12/2007"},165.3]
[null,106,14895,"11/2007",164.1]
[null,107,14894,"10/2007",162.69999999999999]
[null,108,14893,"9/2007",160.9]
[null,109,14892,"8/2007",161.1]
[null,110,14891,"7/2007",160]
[null,111,14890,"6/2007",158.69999999999999]
[null,112,14889,"5/2007",160.19999999999999]
[null,113,14888,"4/2007",162.1]
[null,114,14887,"3/2007",161]
[null,115,14886,"2/2007",161.4,{"$f":"E116/E128-1","v":4.8732943469785628E-2}]
[null,116,14885,"1/2007",160.6]
[null,117,14884,"12/2006",160.6]
[null,118,14883,"11/2006",159.30000000000001]
[null,119,14882,"10/2006",158.69999999999999]
[null,120,14881,"9/2006",160.5]
[null,121,14880,"8/2006",159.6]
[null,122,14879,"7/2006",158.69999999999999]
[null,123,14878,"6/2006",160.5]
[null,124,14877,"5/2006",158.80000000000001]
[null,125,14876,"4/2006",156.30000000000001]
[null,126,14875,"3/2006",155]
[null,127,14874,"2/2006",153.9]
[null,128,14873,"1/2006",153.9]
[null,129,14872,"12/2005",154.19999999999999]
[null,130,14871,"11/2005",153.69999999999999]
[null,{"$f":"B131+1","v":131},{"$f":"C131-1","v":14870},"10/2005",152.69999999999999]
[null,132,14869,"9/2005",151.9]
[null,133,14868,"8/2005",151.4]
[null,134,14867,"7/2005",152.1]
[null,135,14866,"6/2005",151.19999999999999]
[null,136,14865,"5/2005",148.80000000000001]
[null,137,14864,"4/2005",148.6]
[null,138,14863,"3/2005",148.19999999999999]
[null,139,14862,"2/2005",148.4]
[null,140,14861,"1/2005",148.4]
[null,141,14860,"12/2004",147.19999999999999]
[null,142,14859,"11/2004",146.19999999999999]
[null,143,14858,"10/2004",145.80000000000001]
[null,144,14857,"9/2004",145.9]
[null,145,14856,"8/2004",145.1]
[null,146,14855,"7/2004",144.6]
[null,147,14854,"6/2004",144.80000000000001]
[null,148,14853,"5/2004",144]
[null,149,14852,"4/2004",143.69999999999999]
[null,150,14851,"3/2004",142.80000000000001]
[null,151,14850,"2/2004",142.69999999999999]
[null,152,14849,"1/2004",141.9]
[null,153,14848,"12/2003",142.19999999999999]
[null,154,14847,"11/2003",144]
[null,155,14846,"10/2003",142.69999999999999]
[null,156,14845,"9/2003",141.1]
[null,157,14844,"8/2003",139.69999999999999]
[null,158,14843,"7/2003",140]
[null,159,14842,"6/2003",140]
[null,160,14841,"5/2003",139.19999999999999]
[null,161,14840,"4/2003",138.69999999999999]
[null,162,14839,"3/2003",138.6]
[null,163,14838,{"$f":"MONTH(EDATE(TODAY(),-B164))&\"/\"&YEAR(EDATE(TODAY(),-B164))","v":"2/2003"},138.80000000000001]
[null,164,14837,"1/2003",138.4]
[null,165,14836,"12/2002",138.69999999999999]
[null,166,14835,"11/2002",138.80000000000001]
[null,167,14834,"10/2002",138]
[null,168,14833,"9/2002",137.69999999999999]
[null,169,14832,"8/2002",138]
[null,170,14831,"7/2002",138.5]
[null,171,14830,"6/2002",139]
[null,172,14829,"5/2002",141.30000000000001]
[null,173,14828,"4/2002",140.69999999999999]
[null,174,14827,"3/2002",140.1]
[null,175,14826,"2/2002",141.80000000000001]
[null,176,14825,"1/2002",142.30000000000001]
[null,177,14824,"12/2001",142]
[null,178,14823,"11/2001",141.19999999999999]
[null,179,14822,"10/2001",141.9]
[null,180,14821,"9/2001",141.69999999999999]
[null,181,14820,"8/2001",140.5]
[null,182,14819,"7/2001",140.19999999999999]
[null,183,14818,"6/2001",139.5]
[null,184,14817,"5/2001",139]
[null,185,14816,"4/2001",137.9]
[null,186,14815,"3/2001",138.19999999999999]
[null,187,14814,"2/2001",138.1]
[null,188,14813,"1/2001",137]
[null,189,14812,"12/2000",136.9]
[null,190,14811,"11/2000",137.30000000000001]
[null,191,14810,"10/2000",136.6]
[null,192,14809,"9/2000",135.19999999999999]
[null,193,14808,"8/2000",135.19999999999999]
[null,194,14807,"7/2000",134.9]
[null,{"$f":"B195+1","v":195},{"$f":"C195-1","v":14806},"6/2000",134.4]
[null,196,14805,"5/2000",134.5]
[null,197,14804,"4/2000",133.5]
[null,198,14803,"3/2000",132.69999999999999]
[null,199,14802,"2/2000",132.4]
[null,200,14801,"1/2000",132.30000000000001]
[null,201,14800,"12/1999",132.1]
[null,202,14799,"11/1999",131.5]
[null,203,14798,"10/1999",131.19999999999999]
[null,204,14797,"9/1999",131.69999999999999]
[null,205,14796,"8/1999",131.30000000000001]
[null,206,14795,"7/1999",130.80000000000001]
[null,207,14794,"6/1999",130.9]
[null,208,14793,"5/1999",130.4]
[null,209,14792,"4/1999",130.4]
[null,210,14791,"3/1999",130.69999999999999]
[null,211,14790,"2/1999",130.4]
[null,212,14789,"1/1999",130.5]
[null,213,14788,{"$f":"MONTH(EDATE(TODAY(),-B214))&\"/\"&YEAR(EDATE(TODAY(),-B214))","v":"12/1998"},130.69999999999999]
[null,214,14787,"11/1998",130.5]
[null,215,14786,"10/1998",130.6]
[null,216,14785,"9/1998",130.69999999999999]
[null,217,14784,"8/1998",131.4]
[null,218,14783,"7/1998",131.6]
[null,219,14782,"6/1998",131.9]
[null,220,14781,"5/1998",131.6]
[null,221,14780,"4/1998",131.4]
[null,222,14779,"3/1998",130.9]
[null,223,14778,"2/1998",131.30000000000001]
[null,224,14777,"1/1998",131.5]
[null,225,14776,"12/1997",131.80000000000001]
[null,226,14775,"11/1997",132.6]
[null,227,14774,"10/1997",132.69999999999999]
[null,228,14773,"9/1997",133]
[null,229,14772,"8/1997",132.9]
[null,230,14771,"7/1997",132.5]
[null,231,14770,"6/1997",132.4]
[null,232,14769,"5/1997",131.69999999999999]
[null,233,14768,"4/1997",131.6]
[null,234,14767,"3/1997",131.19999999999999]
[null,235,14766,"2/1997",131.30000000000001]
[null,236,14765,"1/1997",130.9]
[null,237,14764,"12/1996",130.9]
[null,238,14763,"11/1996",130.5]
[null,239,14762,"10/1996",129.69999999999999]
[null,240,14761,"9/1996",129.69999999999999]
[null,241,14760,"8/1996",129.30000000000001]
[null,242,14759,"7/1996",128.69999999999999]
[null,243,14758,"6/1996",128.4]
[null,244,14757,"5/1996",128.1]
[null,245,14756,"4/1996",127.9]
[null,246,14755,"3/1996",128]
[null,247,14754,"2/1996",127.8]
[null,248,14753,"1/1996",127.8]
[null,249,14752,"12/1995",127.7]
[null,250,14751,"11/1995",127.4]
[null,251,14750,"10/1995",127.2]
[null,252,14749,"9/1995",126.9]
[null,253,14748,"8/1995",126.6]
[null,254,14747,"7/1995",126.1]
[null,255,14746,"6/1995",125.5]
[null,256,14745,"5/1995",125.9]
[null,257,14744,{"$f":"MONTH(EDATE(TODAY(),-B258))&\"/\"&YEAR(EDATE(TODAY(),-B258))","v":"4/1995"},126.2]
[null,258,14743,"3/1995",125.7]
[null,{"$f":"B259+1","v":259},{"$f":"C259-1","v":14742},"2/1995",125.2]
[null,260,14741,"1/1995",125.1]
[null,261,14740,"12/1994",125.1]
[null,262,14739,"11/1994",125.1]
[null,263,14738,"10/1994",125]
[null,264,14737,"9/1994",124.8]
[null,265,14736,"8/1994",124.4]
[null,266,14735,"7/1994",124.4]
[null,267,14734,"6/1994",124.2]
[null,268,14733,"5/1994",124.1]
[null,269,14732,"4/1994",123.9]
[null,270,14731,"3/1994",125.1]
[null,271,14730,"2/1994",125.2]
[null,272,14729,"1/1994",125.7]
[null,273,14728,"12/1993",125.7]
[null,274,14727,"11/1993",125]
[null,275,14726,"10/1993",124.7]
[null,276,14725,"9/1993",124.4]
[null,277,14724,"8/1993",124.2]
[null,278,14723,"7/1993",124.1]
[null,279,14722,"6/1993",124.2]
[null,280,14721,"5/1993",123.7]
[null,281,14720,"4/1993",123.4]
[null,282,14719,"3/1993",123.3]
[null,283,14718,"2/1993",123.4]
[null,284,14717,"1/1993",122.9]
[null,285,14716,"12/1992",122.5]
[null,286,14715,"11/1992",122.4]
[null,287,14714,"10/1992",122.3]
[null,288,14713,"9/1992",122]
[null,289,14712,"8/1992",122.3]
[null,290,14711,"7/1992",122.4]
[null,291,14710,"6/1992",121.9]
[null,292,14709,"5/1992",121.5]

{"sheet":"DSOs","index":39,"n_rows":17,"n_cols":18,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"}]
[null,null,{"$f":"D2-1","v":485},486,487,488,489,490,491,492,493,494,495,496,497,498,{"$f":"R2-1","v":499},{"$f":"'Earnings Prime'!X2","v":500}]
[{"$f":"\"IQ_FISCAL_Y\"","v":"IQ_FISCAL_Y"},null,2012,2012,2012,2012,2013,2013,2013,2013,2014,2014,2014,2014,2015,2015,2015,2015]
[{"$f":"\"IQ_FISCAL_Q\"","v":"IQ_FISCAL_Q"},null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[null,null,null,null,null,{"$f":"F8/F6","v":6.6482661935116424E-3},{"$f":"G8/G6","v":0},0,0,6.355267287373156E-3,0,0,0,8.2910664773111521E-3,0,0,0,8.5036276653043114E-3]
[null,null,null,null,null,{"$f":"SUM(C7:F7)","v":18260.400000000001},{"$f":"SUM(D7:G7)","v":18388.900000000001},18572.900000000001,18826.5,19118,19336,14598.5,14636.5,14787,14997.599999999999,14997.599999999999,15313.9,15781.5]
[{"$f":"\"IQ_TOTAL_REV\"","v":"IQ_TOTAL_REV"},null,4316.2,4553.5,4415.5,4975.2,4444.7,4737.5,4669.1000000000004,5266.7,4662.7,0,4707.1000000000004,5417.2,4873.3,0,5023.3999999999996,5884.8]
[{"$f":"\"IQ_ALLOW_DOUBT_ACCT\"","v":"IQ_ALLOW_DOUBT_ACCT"},null,0,0,0,121.4,0,0,0,121.5,0,0,0,122.6,0,0,0,134.19999999999999]
["IQ_AR",null,2996.4569999999999,3094.25,2984.7280000000001,3267.3,3118.3,3281.4,3372.7,3451.6,3467.6,3631.8,3498.1,3633.8,3446.9,3565.2,3906.1,3964.1]
[{"$f":"\"IQ_PROV_BAD_DEBTS\"","v":"IQ_PROV_BAD_DEBTS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"IQ_DEPRE_SUPP\"","v":"IQ_DEPRE_SUPP"},null,0,0,0,0,0,0,0,0,0,213.738,0,0,0,0,0,0]
[{"$f":"\"IQ_GW\"","v":"IQ_GW"},null,14573.31,14927.272000000001,15056.603999999999,15462,15359.4,15535.2,16024.4,16038.2,16148.3,16398.400000000001,15978.7,16964.2,16711.5,16935.099999999999,25128.7,25070.3]
[{"$f":"\"IQ_NI\"","v":"IQ_NI"},null,612.9,600.20000000000005,548.70000000000005,630.4,691.9,616.79999999999995,597,789.3,579.70000000000005,0,680.6,661.7,569.79999999999995,0,1403.3,688.6]
[]
[null,null,{"$f":"C3&C4","v":"2012Q1"},"2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3",{"$f":"R3&R4","v":"2015Q4"}]
["IQ_DAYS_SALES_OUT","Days Sales Outstanding",63.038249999999998,60.860250000000001,62.641489999999997,59.061990000000002,63.213740000000001,61.464129999999997,64.843599999999995,61.547840000000001,64.551649999999995,0,68.919309999999996,63.193339999999999,67.562449999999998,0,67.672060000000002,60.181919999999998]
["ADA/Accounts Receivable","ADA/Accounts Receivable",{"$f":"C8/C9","v":0},{"$f":"D8/D9","v":0},0,3.7156061579897773E-2,0,0,0,3.5201066172209992E-2,0,0,0,3.3738785844020028E-2,0,0,0,3.3853838197825482E-2]

{"sheet":"PP&E","index":40,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"}]
[null,null,{"$f":"D2-1","v":993},994,995,996,997,998,999,{"$f":"'Earnings Prime'!W2","v":1000}]
[{"$f":"\"IQ_FISCAL_Y\"","v":"IQ_FISCAL_Y"},null,2008,2009,2010,2011,2012,2013,2014,2015]
[{"$f":"\"IQ_FISCAL_Q\"","v":"IQ_FISCAL_Q"},null,"Q4","Q4","Q4","Q4","Q4","Q4","Q4","Q4"]
[]
[]
[]
[{"$f":"\"IQ_TOTAL_REV\"","v":"IQ_TOTAL_REV"},null,12697.456,10516.681,12550,16090.5,18260.400000000001,19118,19913.8,20563.099999999999]
[{"$f":"\"IQ_GPPE\"","v":"IQ_GPPE"},null,2591.855,2713.9,2564.8809999999999,3767,4103.2,4510.8,4797.1000000000004,0]
["IQ_NPPE",null,1108.653,1143.3309999999999,1129.7809999999999,2101,2140.9,2211.3000000000002,2203,2825.6]
["IQ_EBITDA","IQ_EBITA",193.99700000000001,175.36500000000001,189.7,350.7,497.8,529.900000000001,552.599999999999,573.5]
[{"$f":"\"IQ_GW\"","v":"IQ_GW"},null,9210.5810000000001,9817.9230000000007,10393.737999999999,14474.3,15462,16038.2,16964.2,25070.3]
[{"$f":"\"IQ_NI\"","v":"IQ_NI"},null,1317.6310000000001,1151.704,1793,2172.3000000000002,2392.1999999999998,2695,2598.4,3357.4]
[]
[null,null,{"$f":"C3","v":2008},{"$f":"D3","v":2009},2010,2011,2012,2013,2014,2015]
[{"$f":"\"IQ_GPPE\"","v":"IQ_GPPE"},"Gross PP&E",2591.855,2713.9,2564.8809999999999,3767,{"$f":"G9","v":4103.2},4510.8,4797.1000000000004,0]
[null,"Depreciation",{"$f":"C11","v":193.99700000000001},{"$f":"D11","v":175.36500000000001},189.7,350.7,497.8,529.900000000001,552.599999999999,573.5]
[{"$f":"\"IQ_NI\"","v":"IQ_NI"},"Net Income",{"$f":"C13","v":1317.6310000000001},{"$f":"D13","v":1151.704},1793,2172.3000000000002,2392.1999999999998,2695,2598.4,3357.4]
[]
[null,"Growth in PP&E",null,{"$f":"D16/C16-1","v":4.7087896506556204E-2},-5.4909539776705207E-2,0.46868412218734523,8.9248739049641479E-2,9.9337102749073924E-2,6.3469894475481015E-2,-1]
[null,"Sales Growth",null,{"$f":"D8/C8-1","v":-0.17174897081746132},0.19334227214840882,0.28211155378486064,0.13485597091451496,4.6965017195680137E-2,4.1625693064128111E-2,3.260552983358278E-2]
[null,"Net PP&E/Gross PP&E Ratio",{"$f":"C10/C9","v":0.42774499345063671},{"$f":"D10/D9","v":0.42128707763734841},0.44048086441437245,0.55773825325192461,0.52176350165724317,0.49022346368715086,0.45923578828875777,{"$error":"#DIV/0!"}]
[null,"Asset Life",{"$f":"C16/C17","v":13.360283921916317},{"$f":"D16/D17","v":15.475722065406437},13.520722192936216,10.741374394069005,8.2426677380474089,8.5125495376485976,8.6809627216793501,0]
["ADA/Accounts Receivable","Depreciation (% of Net Income)",{"$f":"C17/C18","v":0.14723166045729039},0.15226568632218002,0.10580033463469046,0.16144178980803756,0.20809296881531647,0.19662337662337701,0.21266933497536908,0.17081670340144159]

{"sheet":"Special Items","index":41,"n_rows":51,"n_cols":10,"rows_kept":51,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"}]
[null,null,{"$f":"D2-1","v":993},994,995,996,997,998,999,{"$f":"'Earnings Prime'!W2","v":1000}]
[{"$f":"\"IQ_FISCAL_Y\"","v":"IQ_FISCAL_Y"},null,2008,2009,2010,2011,2012,2013,2014,2015]
[{"$f":"\"IQ_FISCAL_Q\"","v":"IQ_FISCAL_Q"},null,"Q4","Q4","Q4","Q4","Q4","Q4","Q4","Q4"]
[]
[]
[null,null,{"$f":"C18/C8","v":-4.687575049463772E-2},-0.16349469464376262,0.12507189737869492,-1.1974264190029E-2,-3.9170700401304243E-2,9.1026391614100199E-2,6.8929895320197002E-4,0]
["IQ_NI",null,1317.6310000000001,1151.704,1793,2172.3000000000002,2392.1999999999998,2695,2598.4,3357.4]
[]
["IQ_RESTRUCTURE",null,-82,-229.7,0,0,-122.7,-106.7,-154.1,0]
["IQ_GAIN_INVEST",null,0,0,0,0,0,431.3,122.6,0]
["IQ_GAIN_ASSETS",null,0,0,291,0,0,0,33.9,0]
["IQ_ASSET_WRITEDOWN",null,0,0,0,0,0,0,0,0]
["IQ_OTHER_UNUSUAL_SUPPL",null,0,0,0,-32.9,0,0,0,0]
[]
[{"$f":"\"IQ_EFFECT_TAX_RATE\"","v":"IQ_EFFECT_TAX_RATE"},null,24.6769,18.0246,22.936800000000002,20.937100000000001,23.631499999999999,24.4251,25.3719,21.82]
[]
["Special Items (After Tax)",null,{"$f":"SUM(C10:C14)*(1-C16/100)","v":-61.764941999999998},-188.29749379999998,224.25391199999999,-26.0116941,-93.7041495,245.31612540000003,1.791074399999999,0]
[]
["Recurring Non-Recurring",null,{"$f":"SUM(C11:C13)","v":0},0,291,{"$f":"SUM(F11:F13)","v":0},0,431.3,156.5,0]
[]
["After-Tax Recurring Non-Recurring",null,{"$f":"C20*(1-C16/100)","v":0},0,224.25391199999999,0,0,325.95454369999999,116.79297649999999,0]
[]
["Net Operating Cash Flow",null,1572.9644377565824,1376.6428171405178,-116.64965327989648,1697.2565260771507,-1765.1876091781719,-171.44767787687215,-25.472148207028567,171.21654219958418]
["Net Invested Capital",null,33815.131395771205,33765.833361761739,38613.45721083739,43893.440202321319,44811.452743592614,38307.008455381132,39009.351157044453,39547.004138954057]
[]
[]
[]
[]
[null,null,{"$f":"C3","v":2008},2009,2010,2011,2012,2013,2014,2015]
[{"$f":"\"IQ_GPPE\"","v":"IQ_GPPE"},"Net Income",{"$f":"C8","v":1317.6310000000001},1151.704,1793,2172.3000000000002,2392.1999999999998,2695,2598.4,3357.4]
[]
[null,"Special Items (After Tax)",{"$f":"C18","v":-61.764941999999998},-188.29749379999998,224.25391199999999,-26.0116941,-93.7041495,245.31612540000003,1.791074399999999,0]
[]
[null,"Non-Recurring Recurring Charges"]
[null,"Restructuring Charges",{"$f":"C10","v":-82},{"$f":"D10","v":-229.7},0,0,-122.7,-106.7,-154.1,0]
[null,"Gain/Loss on Sale of Investments",{"$f":"C11","v":0},0,0,0,0,431.3,122.6,0]
[null,"Gain/Loss on Sale of Assets",0,0,291,0,0,0,33.9,0]
[{"$f":"\"IQ_NI\"","v":"IQ_NI"},"Asset Writedown",0,0,0,0,0,0,0,0]
[null,"Total Non-Recurring Recurring Expenses",{"$f":"SUM(C36:C39)","v":-82},{"$f":"SUM(D36:D39)","v":-229.7},291,0,-122.7,324.60000000000002,2.3999999999999986,0]
[]
[null,"Effective Tax Rate",{"$f":"C16/100","v":0.24676899999999999},0.18024599999999999,0.22936800000000002,0.209371,0.236315,0.244251,0.25371900000000003,0.21820000000000001]
[]
[null,"Non-Recurring Charges (After Tax)",{"$f":"C22","v":0},0,224.25391199999999,0,0,325.95454369999999,116.79297649999999,0]
[]
[null,"Net Operating Cash Flow",{"$f":"C24","v":1572.9644377565824},1376.6428171405178,-116.64965327989648,1697.2565260771507,-1765.1876091781719,-171.44767787687215,-25.472148207028567,171.21654219958418]
[null,"Net Invested Capital",33815.131395771205,33765.833361761739,38613.45721083739,43893.440202321319,44811.452743592614,38307.008455381132,39009.351157044453,39547.004138954057]
[null,"ROA'",{"$f":"C46/C47","v":4.6516585115304078E-2},4.0770289967121107E-2,-3.0209585389613124E-3,3.8667657815242076E-2,-3.9391439043014911E-2,-4.4756216888241045E-3,-6.5297543926025315E-4,4.3294440609961344E-3]
[]
[null,"NOCF' Adjusted for Non-Recurring Expenses",{"$f":"C46+C44","v":1572.9644377565824},1376.6428171405178,107.6042587201035,1697.2565260771507,-1765.1876091781719,154.50686582312784,91.320828292971427,171.21654219958418]
["ADA/Accounts Receivable","ROA' Adjusted for Recurring Expenses",{"$f":"C50/C47","v":4.6516585115304078E-2},4.0770289967121107E-2,2.7867035612108544E-3,3.8667657815242076E-2,-3.9391439043014911E-2,4.0333837606529067E-3,2.3409983910096482E-3,4.3294440609961344E-3]

{"sheet":"GDP","index":42,"n_rows":195,"n_cols":37,"rows_kept":195,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"},1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,"CapIQ ID","ISO 4217","Index"]
["Philippines",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
["Afghanistan","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",9.439138105535605E-2,"NA","NA","NA",0.11714882851171482,0.11241899101292585,0.10900824783745722,7.1715691253936065E-2,8.7267951200357574E-2,0.18186629803980159,-4.7375436636933999E-2,9.439138105535605E-2,0.10560547407998877,7.2924237230030942E-2,6.5884488069220204E-2,5.7219597592268467E-2,5.1117160031756814E-2,4.9512464437418968E-2,4.767012683475147E-2,4.9305380642248986E-2,"AF","AFN",null,"Afghanistan","AFN",{"$f":"COUNTIF($AJ$3:$AJ$181,AJ3)","v":1}]
["Albania",0,0.35504828797190502,2.4970843592069456,1.1483306777337234,0.37025027165945112,9.8385005601500541E-2,0.14601359172119777,0.13942999999999994,0.13555900757396255,4.4764238072788176E-2,2.5802820559999162E-2,2.7762777313379727E-2,3.3289187671844189E-2,2.4101588893765014E-2,5.3802569735884376E-2,2.8748652608614256E-2,2.7474699309210981E-2,2.016340787240023E-2,3.5758751137288769E-2,4.6798969012586733E-2,2.0150605070223593E-2,2.5802820559999162E-2,3.4892431708114957E-2,2.123689898454395E-2,1.9217906096818282E-2,2.4957881126826731E-2,2.7800076452599409E-2,2.7959348761959602E-2,2.8334056948514874E-2,2.8358189262766231E-2,"AL","ALL",null,"Albania","ALL",{"$f":"COUNTIF($AJ$3:$AJ$181,AJ4)","v":1}]
["Algeria",0.29729946953865927,0.57400408896598742,0.22691490199165565,0.13079464887234926,0.26157512482977774,0.29803454169290267,0.23488851544498535,7.0006593807432793E-2,-3.1284007919338275E-2,0.1119878727176753,0.16082735574568607,0.22299986611000877,-4.7373554409920748E-3,1.3219735605287886E-2,8.3297145789743787E-2,0.12247184869356076,0.1612651878545861,0.10717380972350354,6.3865917555709917E-2,0.15942845953467422,-0.11172240845466885,0.16082735574568607,0.17297584363630958,8.5304447171328235E-2,3.7167141019143202E-2,3.4019614845332669E-2,2.4640731733031052E-2,2.4388772791297697E-2,3.2806303576067064E-2,1.6857983145370348E-2,"DZ","DZD",null,"Algeria","DZD",1]
["Angola","NA","NA","NA","NA","NA","NA",46,0.9893617021276595,0.45989304812834231,5.5091575091575082,0.22393864149572162,4.1820483961733261,1.0847586469023187,1.2042974345617918,1.0253680553914499,0.42705714202374367,0.33990818374696974,0.13041276272474045,0.12616325517122262,0.19681635059447777,-7.4187993111458184E-2,0.22393864149572162,0.24167205663531655,6.9034470980046114E-2,3.7724746214012228E-2,4.3823873163634897E-2,1.9278041346082908E-2,3.2609233032478979E-2,3.5658400556783043E-2,4.4690173686750434E-2,"AO","AOA",null,"Angola","AOA",1]
["Antigua and Barbuda",2.5302543116047849E-2,2.1245538208897408E-2,2.6141236376630239E-2,1.997975906761118E-2,3.4546405061400387E-2,3.7744799777243765E-2,3.3162073797291081E-2,1.5389942672463519E-2,1.9097419574855223E-2,1.8869678378881094E-3,2.9010669865521921E-2,-4.1036155980071043E-2,3.2623839009287892E-2,1.1542929955402403E-2,-9.8088251639435464E-3,3.5947804125157967E-2,3.552208617762842E-2,9.739976631031988E-3,6.0769091270218123E-2,2.918525513693071E-2,2.3018327651260773E-3,2.9010669865521921E-2,2.0615394054667613E-2,2.9697315819531722E-2,2.0178357707913763E-2,3.0616697545656768E-2,2.9013069763244914E-2,2.9402440422790832E-2,2.6976908762089691E-2,2.4245672466486567E-2,"AG","XCD",null,"Antigua and Barbuda","XCD",6]
["Argentina",20.527666856816886,1.3752981080078435,0.1358672006604269,-1.7855389027480406E-2,2.8170000000000028E-2,3.2718324790647513E-2,-1.4880251645774667E-3,-4.7253897739168993E-3,-1.678323003733817E-2,-1.7850430357297831E-2,0.15312726843020408,1.0637984671096001E-2,-1.0691084936348738E-2,0.29985669696315331,0.1066358584028031,9.3262551687432582E-2,8.8227584226885147E-2,0.13438442744238865,0.14222226716349251,0.19086486749675746,0.10089986953564356,0.15312726843020408,0.17221459335537093,0.15367784252554584,0.19129952823550544,0.17816738483682593,0.18275703558360967,0.19698781745881644,0.19554714892448644,0.1972958243488816,"AR","ARS",null,"Argentina","ARS",1]
["Armenia","NA","NA","NA",14.551724137931034,44.556541019955652,1.5842013043901488,0.20384216969582813,0.17660127037767137,0.11770337473073966,1.796378690903877E-3,7.7691126078222927E-2,-1.3300241066869445E-2,4.153377703426453E-2,9.2558354518139652E-3,4.5499822534663004E-2,6.30564529376334E-2,3.0152565594964598E-2,4.6200000000000019E-2,4.2324603326323817E-2,5.9423373193456142E-2,2.5569558894813271E-2,7.7691126078222927E-2,4.2400557613539336E-2,-1.6325947964327847E-2,5.0004582671391962E-2,3.4995453718857927E-2,4.0003935735068774E-2,3.9999189068645302E-2,4.0000779742295212E-2,3.9999250248355267E-2,"AM","AMD",null,"Armenia","AMD",1]
["Australia",5.0423602853745475E-2,1.6006933389932421E-2,9.5921174033390955E-3,1.2104700486257114E-2,1.2181409295352275E-2,2.7234013903149279E-2,1.8990971505350007E-2,1.2799897086254619E-2,5.2711799822178218E-3,1.4972518794617473E-2,5.3138219804886422E-2,4.1485123864061002E-2,3.5499775885253104E-2,2.7530083975413344E-2,3.024686157216272E-2,3.2916257769054713E-2,4.5432352902365913E-2,4.86708908691591E-2,4.3402903155918438E-2,6.5626153562200029E-2,3.1068339521742594E-3,5.3138219804886422E-2,4.0015165799073715E-2,-6.1482072655256736E-3,1.4900514528745301E-2,2.2349861290196449E-2,2.2081024269061889E-2,2.4604799431621638E-2,2.4305904035473391E-2,2.4477362003082037E-2,"AU","AUD","^XJO","Australia","AUD",3]
["Austria",2.9994629782440718E-2,3.6420514516067648E-2,3.4784849265653062E-2,2.7568298235628896E-2,2.5259343880176699E-2,1.8131682611142397E-2,8.1250483633830139E-3,-2.2150094302381129E-3,3.209002791392912E-3,2.8372368161602157E-3,1.4415421148205043E-2,9.186738762357205E-3,1.8736605113328864E-2,1.2399460246289129E-2,1.1491960874858265E-2,1.6839767999252908E-2,2.0387339033897334E-2,1.8839999999999968E-2,2.0052216245926902E-2,1.7233250262203237E-2,1.5768364895287545E-2,1.4415421148205043E-2,2.0434579053179469E-2,1.7083636952473391E-2,2.2625555024854416E-2,1.7999238859673472E-2,1.8522137352693813E-2,1.7626400393736974E-2,1.6706287400606756E-2,1.6859096333086132E-2,"AT","EUR","^EWO","Austria","EUR",17]
["Azerbaijan","NA","NA","NA",7.4153846153846157,27.096892138939669,2.461123039885484,0.2489378501334738,6.1517851767113996E-2,-1.083334514980927E-2,2.3308820367264449E-2,0.13643454102429797,0.17654969531414144,5.8020193360956318E-2,5.4680906134299656E-2,6.7008109261630366E-2,8.3139999999999992E-2,0.16141034399985243,0.11302336303727434,0.21027747027104238,0.20946906884932459,-0.14296448454035815,0.13643454102429797,0.20356482664302145,3.2603266570101486E-2,3.835379003164241E-2,6.2911490683229765E-2,6.2566196504094229E-2,6.3068636852651849E-2,5.8224426582515809E-2,5.883700892775301E-2,"AZ","AZN",null,"Azerbaijan","AZN",1]
["The Bahamas","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",-1.2089325609060397E-3,8.9827877459709438E-3,3.5407640357922876E-3,3.961132653981414E-2,1.1547719731962669E-2,1.1941130441307291E-2,5.0569355436682395E-2,8.2779620685831112E-3,2.9479999999999951E-2,1.4881299296732431E-2,-1.0365620214395133E-2,-1.2089325609060397E-3,-1.8262452552482822E-2,1.6491428796875374E-2,8.2768926235712303E-3,1.8381114607693094E-2,2.1290670093837782E-2,2.1309473138775292E-2,2.2414089891915845E-2,2.3331649697388546E-2,"BS","BSD",null,"Bahamas","BSD",1]
["Bahrain",2.6515651829348785E-2,1.876454252045523E-3,-3.5425317864634653E-2,-3.0202161418458662E-2,7.3005812090979783E-2,1.1195820227115183E-2,1.9718458375073133E-3,9.3031087537622792E-3,-7.1059162096219319E-2,2.5962218405899629E-2,6.3713404200854251E-2,0.14406371712397714,-4.3788012087365713E-2,1.2650885561989345E-2,7.0404313733235968E-2,9.1081033703303893E-2,0.11076535401111132,0.10419616620228678,7.5231824606156739E-2,0.12797758356470057,-0.15615407353509625,6.3713404200854251E-2,0.17895683453237421,4.3510490862797013E-4,1.6054294658054413E-3,-7.4514050455126712E-3,-3.0137400622191057E-3,1.1972220115497034E-3,4.0527013499986886E-3,5.2326959970683262E-3,"BH","BHD",null,"Bahrain","BHD",1]
["Bangladesh",6.4307293914544816E-2,4.7110264818928771E-2,1.5793904697760652E-2,2.0653759448348907E-2,5.6436158118686519E-2,5.6941690110531962E-2,3.6420228935464705E-2,4.226953141445744E-2,4.9455358224831159E-2,3.1959662313002069E-2,7.0463932085900183E-2,1.715713699600907E-2,2.4103748792978941E-2,3.8956853852121665E-2,4.3871842295718277E-2,4.674913060703445E-2,5.1347827915387612E-2,6.0220000000000162E-2,7.8474278923242213E-2,7.5658987948435286E-2,6.5011829941541421E-2,7.0463932085900183E-2,8.0288691261526601E-2,7.4823240491955989E-2,6.8502742443692366E-2,6.8623393345749628E-2,6.2532947466944933E-2,5.7673128230571136E-2,5.6495579626553827E-2,5.6210980328195603E-2,"BD","BDT",null,"Bangladesh","BDT",1]
["Barbados",3.7172014988384516E-2,4.4948789315613968E-2,2.1310778145555931E-2,5.1753960972693358E-2,2.2213161670730841E-2,3.0449873437140562E-2,2.7058260864710526E-2,8.8494452789369404E-3,8.5187586546284777E-2,4.4989027066569154E-2,-3.6869625330280376E-2,1.2030465776682542E-2,2.3846896601371181E-2,1.1133682139794709E-2,1.2500094480095036E-2,5.7829091169690594E-2,6.6056283758893386E-2,4.8762178629162101E-2,2.9055103200151589E-2,2.7932960893854997E-3,5.4686381802767858E-2,-3.6869625330280376E-2,-2.2033843193124958E-2,-3.3055317136724605E-2,1.6401772751585497E-2,1.877711912933111E-2,2.2677825811569408E-2,2.9480808731918717E-2,3.1377111763730037E-2,3.3837430824398718E-2,"BB","BBD",null,"Barbados","BBD",1]
["Belarus","NA","NA","NA","NA",29,1.4333333333333331,3.7808219178082192,0.71633237822349582,0.76460767946577635,3.1712393566698207,0.11071000000000009,1.8548423678838741,0.79558274410105656,0.44896243529047375,0.30771344814950541,0.22687682428488021,0.18966140728193226,0.10763766678398867,0.12781292428575552,0.21112149891781828,5.7440148887573095E-2,0.11071000000000009,0.71180596195226475,0.74780152735993921,0.21134893910259311,0.21686163354838062,0.18172928524183218,0.16236829785285978,0.15899187339860776,0.14481617788492351,"BY","BYR",null,"Belarus","BYR",1]
["Belgium",2.8124706545215483E-2,2.8771064529387491E-2,3.4240393009869585E-2,3.9931325559768416E-2,2.093938309990917E-2,4.1248921949116113E-2,3.7142968072576554E-3,8.7162824281810103E-3,1.8713569894672322E-2,3.1243726159404517E-3,2.0335282173722158E-2,1.9788604665707865E-2,2.0508543182013339E-2,2.0072356638901834E-2,1.9818779530806241E-2,2.1363126942496313E-2,2.3766968325791948E-2,2.3447254726467026E-2,2.3752199777592908E-2,2.1387216181728119E-2,1.1935860238923679E-2,2.0335282173722158E-2,2.0299999999999985E-2,1.9749093403900853E-2,1.6223749339228322E-2,1.1727653618075706E-2,1.1881502809120148E-2,1.1778943867558622E-2,1.1751385604324316E-2,1.1687092756709871E-2,"BE","EUR","^EWK","Belgium","EUR",17]
["Belize",2.0191920933172458E-2,-3.1823097373045561E-2,3.9919950667271609E-2,1.651413099420429E-2,3.5881744337068255E-2,6.0766729710776124E-2,1.9672853665621659E-2,-1.4735208306728143E-2,1.5005433861431605E-2,-2.2366947604172793E-2,1.18571111604171E-2,4.7726701833710194E-3,-1.1499999999999844E-3,1.7349952445312011E-2,-3.0831151961266623E-2,2.147535157638214E-2,2.853876739562633E-2,3.5787805278773899E-2,4.3788605445350459E-2,2.524426327692697E-2,-1.7577665204767667E-2,1.18571111604171E-2,4.3688766873371865E-2,1.3000874008336716E-2,1.1091845792648103E-2,1.4998851291476489E-2,1.5997865873375261E-2,1.7003095088436782E-2,1.6499765294946123E-2,1.9995536023520444E-2,"BZ","BZD",null,"Belize","BZD",1]
["Benin",-3.8164523721527233E-2,7.5838776872205749E-3,3.0247681747019417E-2,2.3768240176118782E-2,0.35032065310472138,0.15099072690887572,6.9068958761876909E-2,3.6672660428572978E-2,5.2322819422195188E-2,4.356909638743911E-3,1.8643622366163237E-2,4.5303451591997224E-2,2.7150000000000007E-2,2.2528355157474422E-2,1.6662064763065532E-2,3.9239925453506963E-3,4.4245228455754848E-2,3.1561268882714932E-2,2.5217797945857878E-2,7.1849711959184326E-2,1.9559940737004622E-2,1.8643622366163237E-2,2.460807673045684E-2,6.2905005591391561E-2,2.559868453139913E-2,2.5516824391801363E-2,2.5716613780448316E-2,2.6092291794490796E-2,2.6202989771833218E-2,2.6343551810007471E-2,"BJ","XOF",null,"Benin","XOF",8]
["Bhutan",5.938612099644125E-2,8.7176616044976285E-2,9.5184962664148998E-2,8.0995297805642741E-2,0.12966252220248675,7.9707354639969141E-2,8.2322872087494003E-2,0.13008677027843385,0.10522287422094245,7.4594380688563611E-2,5.9450814885597447E-2,2.2934184414574732E-2,5.2660000000000151E-2,4.8819181882089113E-2,3.0850052080974688E-2,3.7904947676410838E-2,5.8582010582010513E-2,5.4108520932464321E-2,3.1241702134116256E-2,5.7338757733816914E-2,4.8516938833728762E-2,5.9450814885597447E-2,8.8171369515517739E-2,8.1499090553265985E-2,6.5192052839146086E-2,6.7412811032277586E-2,6.3370656081485732E-2,6.2323370163313907E-2,5.4693197639726687E-2,5.2242001830847151E-2,"BT","BTN",null,"Bhutan","BTN",1]
["Bolivia",0.16268254115896208,0.17688999999999999,0.13200044184248316,6.5566264336756275E-2,7.9522960854894631E-2,0.11427229066610978,0.11580580932302653,5.7049885847744619E-2,7.0509669571261924E-2,2.4113429125349084E-2,8.7774278552606111E-2,5.1955345214102833E-2,1.8701808616436555E-2,2.8205442458615115E-2,6.3301753015886142E-2,7.9676531527352434E-2,5.9407535766967001E-2,0.13663691572519188,7.3733691709382265E-2,0.10381274385195405,-2.4198424066970814E-2,8.7774278552606111E-2,0.14565947480247776,6.9145205343807525E-2,3.8393411877298611E-2,2.7367122289859713E-2,3.2201587290103584E-2,3.4853932741774951E-2,3.6580554600761594E-2,4.0327283478522213E-2,"BO","BOV",null,"Bolivia","BOV",1]
["Bosnia and Herzegovina","NA","NA","NA","NA","NA","NA","NA","NA","NA",3.5410171090208831E-2,1.624356325232057E-2,6.7879600693345976E-2,4.7451482192365058E-2,5.0177022181501441E-2,1.4163695701345347E-2,2.4947428789906301E-2,3.6194265700933537E-2,6.8850000000000078E-2,6.2300603452308367E-2,7.2791164658634555E-2,1.2068073787652178E-3,1.624356325232057E-2,2.3148857887475005E-2,3.43359147043516E-2,5.0861543153400302E-2,3.0464844628566912E-2,2.6233894247694067E-2,3.0406981530777477E-2,2.7205901936240062E-2,2.6854816754605437E-2,"BA","BAM",null,"Bosnia and Herzegovina","BAM",1]
["Botswana",6.3330699044471528E-2,4.2262085740346622E-2,9.0917930766238664E-2,0.16391835279436684,4.2094246183693285E-2,6.5869730299096041E-2,0.18234050376907507,5.9674221513820402E-2,9.5366497908870862E-2,8.2759775600770302E-2,0.1892308735297108,3.8665573719787183E-4,8.3145233604403179E-2,1.1861261775620857E-2,3.2585236489822256E-2,0.10080463381647808,0.15470340034748098,7.8756743976097665E-2,4.5370315021818319E-2,8.7345608417200404E-2,3.4279053053210884E-2,0.1892308735297108,5.5339404563398586E-2,7.85955435516561E-3,0.10979204630721395,6.6138652114070551E-2,5.7777677115419479E-2,5.9899792304562771E-2,5.9509499904041308E-2,6.0643039302142654E-2,"BW","BWP",null,"Botswana","BWP",1]
["Brazil","NA",4,9.5,19.923809523809524,22.51979972690032,0.93524664718518369,0.17084999999999995,7.6440193022163427E-2,4.2361248859443812E-2,8.4788466515444583E-2,8.2284682085536742E-2,6.1769803456526828E-2,8.9679875227999695E-2,0.10553352012905903,0.13726705689379926,8.037760058656418E-2,7.2098298001535888E-2,6.1498417457937604E-2,5.8684828963423197E-2,8.3325612851822273E-2,7.1867410118701569E-2,8.2284682085536742E-2,6.9685835775915361E-2,5.3454958456695012E-2,5.9443404990252358E-2,6.1371680650890159E-2,5.0089828441639339E-2,4.9777054818807009E-2,4.9743188098620772E-2,4.9742989526521564E-2,"BR","BRL",null,"Brazil","BRL",1]
["Brunei Darussalam","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",5.3089359939647585E-2,0.2902726346076927,-5.5930000000000035E-2,3.7497219485842503E-3,6.1048321566889552E-2,0.1588626101485886,0.18766896385997134,0.10047981732256162,1.1208804197227584E-2,0.12690424550968205,-0.22089880777453175,5.3089359939647585E-2,0.2035060119114509,-4.8436041083110837E-4,-3.1130858200458911E-2,-2.0548977070716234E-2,-1.335097056018697E-2,-2.4107504754778297E-2,-6.6645793263855335E-3,-6.8829765335531867E-4,"BN","BND",null,"Brunei","BND",1]
["Bulgaria",0.27142857142857135,2.3370786516853932,0.6195286195286196,0.6839916839916842,0.82345679012345685,0.70277589708869326,1.1753479125248507,9.5132516907329556,0.23528286797176534,3.7451971119336847E-2,2.8009485495222863E-2,6.6963316691990293E-2,6.1768894313904976E-2,4.670323090556372E-2,2.2732993158364412E-2,4.1725862203975783E-2,7.3848565875240135E-2,6.8899999999999961E-2,9.184208064365218E-2,8.4253729424970336E-2,4.3077287814129894E-2,2.8009485495222863E-2,4.8722068274276387E-2,2.22700089248693E-2,1.352187422663409E-2,1.5430528707566005E-2,2.2717253356488998E-2,2.4994938312727255E-2,2.5003504568683166E-2,2.4996580920292111E-2,"BG","BGN","^DWBG","Bulgaria","BGN",1]
["Burkina Faso",1.8099363195698492E-2,-3.9676188952015079E-2,2.2775563486883144E-3,-1.4424076152471321E-2,0.14639392661324346,6.7694345314741833E-2,3.4802384480203674E-3,1.5566696426527526E-2,7.9401753713680412E-2,4.4366248655647311E-2,4.2037765538945893E-2,-8.1983603279343065E-3,3.9314516129032251E-2,3.103782735208549E-2,1.4111006585136421E-2,9.2764378478671361E-4,3.7998146431881263E-2,-7.1428571428571175E-3,2.248201438848918E-2,9.2348284960422244E-2,2.3349436392914535E-2,4.2037765538945893E-2,5.5910844665252313E-2,4.6042846519077862E-2,5.7011217674844961E-3,1.3913717280333859E-2,2.1499249168722478E-2,1.9996718621821064E-2,2.0003603093513123E-2,1.9996089092984892E-2,"BF","XOF",null,"Burkina Faso","XOF",8]
["Burundi",4.330065359477131E-2,3.4142521534847203E-2,5.3561512443838666E-2,7.7383804504072673E-2,6.6355348009784265E-2,0.16102931976477453,0.14444284790574047,0.29762390533287286,0.11443845093248828,0.14974387914568488,0.12303219641780117,0.13175133563648056,0.14153461217681396,3.0949075765324796E-2,7.9103652573242922E-2,0.14310295006173313,0.14904227326523345,2.8450000000000086E-2,6.9016481112353478E-2,0.2399152288003783,8.2475058685445912E-2,0.12303219641780117,0.14294162372222696,0.15416618269748583,0.11895373411525778,7.8099832386247403E-2,7.8623053762788331E-2,6.8680391495106408E-2,5.8575451339544227E-2,3.3568476335498199E-2,"BI","BIF",null,"Burundi","BIF",1]
["Cambodia",1.4581739961759084,1.0731161886242098,0.75396304286652316,1.0739879137921813,-1.4684836842308813E-2,0.11516015911232058,3.5060134936931719E-2,4.3859748563136902E-2,0.10013900653765129,1.9811851573990902E-2,2.9865548455803914E-2,-3.2039492788694224E-2,2.6469999999999994E-2,7.1312361783588685E-3,1.7972702386364725E-2,4.8233986145557184E-2,6.0772529076355442E-2,4.6309510583932401E-2,6.5176908752327734E-2,0.1225386455649613,2.6250537920859074E-2,2.9865548455803914E-2,3.4059989529946266E-2,1.3394001137521094E-2,3.1219933390896903E-2,3.1399145943230344E-2,3.1191288010576912E-2,3.0270312825098067E-2,2.8862423177268282E-2,2.8137632491962883E-2,"KH","KHR",null,"Cambodia","KHR",1]
["Cameroon",1.7057799281938957E-2,3.5209987273498555E-2,-1.3303477344573378E-2,1.9682878713715768E-2,0.11043551624821801,0.17024286724829074,5.3999597017932777E-2,2.6752904692113333E-2,1.1326375456416793E-2,-1.1802970175510463E-2,2.9998810919159569E-2,3.5003829514169249E-2,2.1789999999999976E-2,3.2472425840926133E-2,3.5830402760268498E-3,1.5074380165289281E-2,2.6314075424998418E-2,3.9420121669280661E-2,1.4304779017331404E-2,4.7451563803348584E-2,-3.3389433931283685E-2,2.9998810919159569E-2,3.6991836398119871E-2,2.7847577849168248E-2,2.0578997044670366E-2,2.127078942979721E-2,2.0493750185564652E-2,2.0671345965014298E-2,2.0437977010838937E-2,1.9930863507804153E-2,"CM","XAF",null,"Cameroon","XAF",5]
["Canada",3.1739690149598099E-2,2.9558557783323502E-2,1.3177873431122533E-2,1.4395116384584572E-2,1.1493629709948383E-2,2.2377659859570187E-2,1.7562714618994058E-2,1.1411937453308818E-2,-2.0757984819926856E-3,1.8618955858143549E-2,2.6469286381743951E-2,4.2721122525682942E-2,1.6232127838519794E-2,1.2272259727361901E-2,3.3357081956107759E-2,3.2788923424696303E-2,3.2087200140080485E-2,2.7092081265640111E-2,3.2385947162487216E-2,3.8920000000000066E-2,-2.1435721711007494E-2,2.6469286381743951E-2,3.2389129518187731E-2,1.6688943342986651E-2,1.3155732466631154E-2,1.700382969137193E-2,1.8376424305789563E-2,2.0185146516322083E-2,2.119294535034455E-2,2.0719720062468028E-2,"CA","CAD","^EWC","Canada","CAD",1]
["Cape Verde",2.3796433112264204E-2,4.8181650359977679E-2,3.1845400108873267E-2,0.11142489177153325,7.0838219690623649E-2,4.6074417876978524E-2,3.7913156189241848E-2,2.3691731309589459E-2,3.4369098309697144E-2,6.9992401991358699E-2,5.0473543923323927E-3,-2.5828537513380545E-2,1.3131554897950481E-2,-3.2322841832844729E-3,1.7786731593803173E-2,-6.2240005080815841E-3,6.2629813069179363E-3,3.0484900447746988E-2,2.7189711667847893E-2,3.5460000000000047E-2,2.174878797828983E-2,5.0473543923323927E-3,2.6765225896249412E-2,3.0354100642986825E-2,2.9966575400917295E-2,2.3648619490260092E-2,2.4788580390040726E-2,2.2197905268094287E-2,2.2198791059312217E-2,2.209466216269429E-2,"CV","CVE",null,"Cape Verde","CVE",1]
["Central African Republic",4.500372146158238E-2,-1.8054428304041803E-3,-1.4436479490242959E-2,-1.6584166750850282E-2,0.24359259703127956,0.12700139047592818,3.7379980943541558E-3,1.9046344075552391E-2,3.1051079024996042E-2,1.706184193761362E-2,2.0093477981218522E-2,3.5305104434790735E-4,4.2954563566606208E-2,1.7738238183604427E-2,3.1522496916394083E-2,2.8594006696196494E-3,3.6817385353917542E-2,3.3339999999999925E-2,1.8386978148527966E-2,7.0766102210312321E-2,3.4823972098224187E-2,2.0093477981218522E-2,1.9613612671083303E-2,2.6937442798129929E-2,7.5705751999229243E-2,7.6371317464938082E-2,2.5657205860937893E-2,2.2608495764287362E-2,1.9483911062921022E-2,2.1977950713359284E-2,"CF","XAF",null,"Central African Republic","XAF",5]
["Chad",-3.3565986467045672E-3,-7.0084464877579356E-2,-4.481172750790452E-2,-4.5289037344648175E-2,0.50570509991804835,0.11040401925894905,0.11565869843903176,3.7834366920698193E-2,6.7488358461688769E-2,-7.5728688437075808E-2,6.391859694380253E-2,5.2906036502854858E-2,0.13796940630681465,1.9075295770380363E-2,5.811439074494551E-4,9.7534949685959438E-2,0.23067834990646841,9.9839999999999929E-2,3.3022985161478058E-2,8.6484297986199055E-2,-9.5591451855932319E-2,6.391859694380253E-2,8.580713600161638E-2,5.3392261766302296E-2,-1.2299788010834978E-2,3.3871148041882293E-2,2.7960787140488774E-2,-1.3238996136288761E-2,1.3430831219221062E-3,-7.2457597047760336E-3,"TD","XAF",null,"Chad","XAF",5]
["Chile",0.22489891466269407,0.22127245560999342,0.12726548496315471,0.11549722362443204,0.13517060367454081,0.10145505282041056,4.6145494028231315E-3,4.195262541655409E-2,2.1627135052900925E-2,2.7379642947795935E-2,8.9147959577258407E-2,5.1982277271753974E-2,4.0990151716795209E-2,4.4384616541579769E-2,5.3644978253981845E-2,7.6951464538086434E-2,7.0856548170522782E-2,0.12531999620745227,4.7582938388625706E-2,5.8109140628141986E-3,3.6563180936769024E-2,8.9147959577258407E-2,3.5086632019761144E-2,1.7534555905296179E-2,1.7392108404364448E-2,3.0000578364220765E-2,3.0434294331873168E-2,2.9636607087251798E-2,3.0318380801886979E-2,3.0321487015036119E-2,"CL","CLF",null,"Chile","CLF",1]
["China",5.7995328793710277E-2,6.8693903778786591E-2,8.1986927090404782E-2,0.15157572063674185,0.20627495544018859,0.13710712926100621,6.4273960165692534E-2,1.5158058616847159E-2,-8.8918067226891884E-3,-1.2734026824654077E-2,6.6387735019943328E-2,2.0326992442459613E-2,2.0527010747483976E-2,6.0105261530054577E-3,2.5876336730563443E-2,6.927261012242214E-2,3.9205336372724053E-2,3.8072377972859339E-2,7.6374485258139613E-2,7.763729035839706E-2,-6.062461269682351E-3,6.6387735019943328E-2,7.8043884055929214E-2,1.8468484656423589E-2,2.4173836056739173E-2,2.5704871616584857E-2,2.7240942333236706E-2,2.5843772108702145E-2,2.7586206896551779E-2,2.6349331678980237E-2,"CN","CNY","^SHSEC","China","CNY",1]
["Colombia",0.28236229866772722,0.26073809893006672,0.23024414242666502,0.23904023994001511,0.25618267640295334,0.18848957831518764,0.16870237258822907,0.1683738352331845,0.1477508855949814,0.12621342483231879,3.8568295663292229E-2,0.12114763384723748,6.5191861259046746E-2,5.967642684990504E-2,6.8292623912701522E-2,7.2827957963399026E-2,5.5576080646012604E-2,5.7749999999999968E-2,5.0399432758213125E-2,7.5558475689881721E-2,3.4075028660847995E-2,3.8568295663292229E-2,6.9651469935093635E-2,2.1919025626830235E-2,3.5983376934427325E-2,2.5651081983004698E-2,2.386239375297694E-2,2.7637269034202605E-2,2.5848327573674723E-2,2.8839221341023791E-2,"CO","COP",null,"Colombia","COP",1]
["Comoros",2.1751740139211106E-2,8.119500425773496E-2,-6.7641537916278249E-2,2.8326857014135287E-2,9.4167579408543256E-2,8.3210290547811372E-2,3.2494686258201622E-2,7.3393674270818554E-3,1.4871663871519392E-2,5.8111539135002666E-2,4.3524532008950567E-2,3.4275903440001532E-2,8.6310000000000109E-2,4.1700803638003991E-2,5.1254407437191229E-2,1.7703280907187979E-2,2.2995531399968572E-2,1.9999838515635693E-2,5.1833322778798152E-2,5.5058851861886193E-2,4.55946131020315E-2,4.3524532008950567E-2,4.6880311707329758E-2,2.5903144222062524E-2,3.1141384075041412E-2,3.2054498550758925E-2,3.215141652700626E-2,3.1709614851759493E-2,3.2024149711019856E-2,2.5575900153018249E-2,"KM","KMF",null,"Comoros","KMF",1]
["Democratic Republic of the Congo","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.22407435125673247,5.1568772318679965,3.8398000000000003,0.31986032480680993,0.1303832582429798,6.1076927125096825E-2,0.21542859007406934,0.14836705393183869,0.17858695804637192,0.18873747892492321,0.35112981435069446,0.22407435125673247,0.13665953843092993,2.2671168118135077E-2,3.3113481746462892E-2,3.6271481133365757E-2,4.6294020324631147E-2,5.1210520361815615E-2,5.4860107036632577E-2,5.4168936446264526E-2,"CD","CDF",null,"Congo, Democratic Republic of","CDF",1]
["Costa Rica",0.18495413557213913,0.64007019500434614,0.20480999999999994,0.10623251799038869,0.15548469387755093,0.22192424822893075,0.15797640556913572,0.14894817996585719,0.12125496774708933,0.14973835417831793,7.9609955959190959E-2,6.9770540157021665E-2,8.60034117534616E-2,9.1822856106589468E-2,8.2876774229793115E-2,0.11845723192273061,0.10623597103150351,0.10999478602655133,9.3839152121748537E-2,0.12397521907038489,8.3800561876555602E-2,7.9609955959190959E-2,4.0876604101018454E-2,3.9999649000803883E-2,5.1240837420239549E-2,5.0754765062694718E-2,5.1468362673215529E-2,5.2270785224117988E-2,5.2738678050965326E-2,5.0775390154291111E-2,"CR","CRC",null,"Costa Rica","CRC",1]
["Côte d'Ivoire",-4.5266844388688443E-2,6.6429418742586233E-3,-1.9942348483470429E-4,-6.2268803945746076E-2,0.47319874695440323,0.1267834875631686,4.588555985275633E-2,4.2146063285922741E-2,5.5201085852918386E-2,6.8873313616659715E-3,1.8460533930876766E-2,5.9147788999316386E-3,4.2049999999999921E-2,5.2252770980279362E-2,1.429092567259449E-2,8.3890052779702629E-3,3.5675434685688678E-2,4.4519633924804847E-2,2.8436722111406132E-2,7.997787965248615E-2,1.7068518972029878E-4,1.8460533930876766E-2,5.0327111655082968E-2,1.0543108829853765E-2,2.8169400782483534E-2,2.3972922813997766E-2,2.2094728950027731E-2,1.9843851659075984E-2,2.1090158551458904E-2,1.9496866903103705E-2,"CI","XOF",null,"Côte d'Ivoire","XOF",8]
["Croatia","NA","NA","NA",14.667215815485998,1.1169996494917629,5.511771912977248E-2,3.7566494578436194E-2,-7.5104732233329696E-2,8.4048728640340187E-2,3.7830907308243455E-2,8.0969252075209219E-3,0.20760722642908025,4.1486634491556984E-2,3.5338710795756567E-2,4.0550495579962487E-2,3.7940466613032964E-2,3.3463549740600618E-2,4.0140000000000065E-2,4.1004095602515056E-2,5.68438940145366E-2,2.8531730080221029E-2,8.0969252075209219E-3,2.0134511006978384E-2,2.0348476962351647E-2,2.3205726130327786E-2,2.4998021682361315E-2,2.6997815161083683E-2,2.9001849262549895E-2,2.9996201163028813E-2,3.0002127810482948E-2,"HR","HRK",null,"Croatia","HRK",1]
["Cyprus",5.4644612034054019E-2,3.8894103592456819E-2,6.0748431185727814E-2,5.1446447376571891E-2,5.2891271688219721E-2,3.9280968035252162E-2,2.3299637920126903E-2,2.488687782805421E-2,2.9737152831254221E-2,2.3631174205127614E-2,1.9445820652558732E-2,3.8427352092439859E-2,3.9326962537374666E-2,1.1123771703200669E-2,4.8234309623430782E-2,3.2943756120407119E-2,3.0460723596756001E-2,3.4200342003420037E-2,4.3647685628366295E-2,4.6315769968406251E-2,8.8548861261639189E-4,1.9445820652558732E-2,2.7458127223813245E-2,1.9561802118350569E-2,5.8570126750063789E-3,1.0533944999464584E-2,1.4694855578013977E-2,1.7646728086169405E-2,1.850097872071732E-2,1.9249845009299493E-2,"CY","EUR",null,"Cyprus","EUR",17]
["Czech Republic","NA","NA","NA","NA","NA","NA",9.8711273698750768E-2,7.9232405846757503E-2,9.6304261556383386E-2,2.5198505371321733E-2,-1.5810714714492913E-2,1.3713296430442501E-2,4.6403451607829105E-2,2.6521496370742526E-2,8.9642476098825696E-3,4.0338382110533866E-2,-3.4877927254608476E-3,5.3300000000000569E-3,3.3203027861498091E-2,1.9158379143360493E-2,2.2860165688969536E-2,-1.5810714714492913E-2,-9.439893402396593E-3,1.4380038460445332E-2,2.403787786815581E-2,1.4682413022661933E-2,1.6519121017390948E-2,1.6560126610257964E-2,1.7177497912607809E-2,1.9213174748399009E-2,"CZ","CZK",null,"Czech Republic","CZK",1]
["Denmark",2.8326392611223161E-2,2.6757551456829898E-2,1.6779047668636693E-2,6.6571929689800413E-3,1.533746232401989E-2,1.2563097310770655E-2,2.0064324591786198E-2,1.9887948388348509E-2,1.1878433330955174E-2,1.6815313568583123E-2,4.143437200602218E-2,2.9977349419867849E-2,2.4964656778044603E-2,2.3032041247495805E-2,1.6457118399229476E-2,2.326487214847428E-2,2.8774832052508525E-2,2.1249999999999991E-2,2.278580171358624E-2,4.2316087772373834E-2,6.6408259240209322E-3,4.143437200602218E-2,6.1505572299711542E-3,2.1970079590379665E-2,5.8792955070252617E-3,1.5899907667025204E-2,1.4550396904809526E-2,1.6733375522917981E-2,1.7185491758885618E-2,1.734811459450869E-2,"DK","DKK",null,"Denmark","DKK",1]
["Djibouti","NA","NA",3.3707865168539408E-2,4.4384057971014412E-2,6.5047701647875211E-2,4.8859934853420217E-2,3.5131987577639467E-2,2.5194074629664387E-2,2.2043545696643463E-2,2.0630364288424241E-2,3.9525510204081682E-2,2.3993715764593526E-2,2.0547945205479534E-2,0,2.0134228187919545E-2,3.289473684210531E-2,3.1585987261146586E-2,3.5373149994751607E-2,4.9568245789800125E-2,9.6590909090909172E-2,1.5544041450777257E-2,3.9525510204081682E-2,5.0979891728466953E-2,4.1955037499883385E-2,2.6501671761130829E-2,2.5000982399762561E-2,2.5000319479291377E-2,2.4997298712524874E-2,2.4999898638101481E-2,2.499930777233228E-2,"DJ","DJF",null,"Djibouti","DJF",1]
["Dominica",2.1417478469575091E-2,6.4660594081302758E-2,3.5520934761440914E-2,2.6391344140620054E-2,4.7675469669948622E-2,1.177581643717418E-2,3.934131529517515E-2,1.6287295022895387E-2,2.9630599375968236E-2,1.6942507787832017E-2,-2.6767803410230773E-2,-8.4186836429561707E-3,1.7453162269226441E-2,6.857378911494294E-3,-3.199171231050113E-2,4.2585430463576213E-2,-9.7871821452528707E-3,2.6367377939259695E-2,1.8809999999999993E-2,1.6214995926620235E-2,7.8535346218113977E-2,-2.6767803410230773E-2,-6.6804692891648809E-3,2.4400411305338654E-2,1.9686570268486081E-2,1.5750266051791417E-2,1.7680030732695418E-2,1.9371831058415667E-2,2.1158232269249844E-2,2.097533234981408E-2,"DM","XCD",null,"Dominica","XCD",6]
["Dominican Republic",0.50457142857142867,0.58247879478414988,5.6170000000000053E-2,5.0086633780546563E-2,0.10183306734471231,9.4041783618792119E-2,3.4324908559161704E-2,8.661286356864939E-2,6.0003061380682787E-2,3.4795165594098343E-2,5.1418403535907986E-2,6.9143352930826296E-2,5.1080226771010206E-2,5.4720485492457227E-2,0.33633650543386473,0.45190996429830066,2.6948161593988829E-2,5.399524198562311E-2,5.7008445966532983E-2,9.7677121503171982E-2,2.9533613445378082E-2,5.1418403535907986E-2,6.6498983029794845E-2,5.227289270636204E-2,4.5499744917811613E-2,4.7501054494628381E-2,4.2499905253982506E-2,3.9999333521159031E-2,4.000040781074099E-2,3.9999607874441345E-2,"DO","DOP",null,"Dominican Republic","DOP",1]
["Ecuador",-1.4149470295721667E-2,6.7522783761391869E-2,5.5285443630304298E-2,0.14524885899072038,0.1566312847051714,6.2166266594817277E-2,2.8625895520093314E-2,7.7120822622107843E-2,-1.4971970916356714E-2,-0.24574229810252302,4.890308393109577E-2,-8.2025997310622989E-2,0.27567545572916652,0.11462154317246664,0.10592510981699554,4.2617605961807081E-2,7.7333531878986506E-2,8.000645027528841E-2,6.6507401561366919E-2,0.13846999999999987,6.5614377190439388E-3,4.890308393109577E-2,5.4485099585683594E-2,4.1342201393326894E-2,4.5883306689295189E-2,1.734966640829283E-2,1.7872655549068028E-2,1.8811036180988783E-2,1.9720263394604309E-2,1.9419698469453239E-2,"EC",null,null,"Ecuador","USD",2]
["Egypt",0.22255594817432267,0.13333975625030114,0.24714158201215608,9.7455821958659206E-2,6.9283562622278971E-2,0.1156917983271375,7.2197420312113625E-2,5.8535045764645854E-2,3.9048165137614665E-2,8.6529440980076533E-3,0.10106758957228346,4.9174408298591654E-2,1.8783308824296352E-2,2.3709102821342309E-2,6.7770000000000108E-2,0.11670116223531291,6.2127845150035999E-2,7.3598850338739474E-2,0.12596438841777768,0.12203613466236418,0.11185432275566587,0.10106758957228346,0.11642747772166584,0.10056734447009519,8.1001900235691204E-2,0.10799838177853993,0.11000210026334067,0.11199927808132659,0.11699877488193833,0.12300034216237243,"EG","EGP",null,"Egypt","EGP",1]
["El Salvador",0.45085237577076542,6.8050000000000166E-2,4.2563550395580574E-2,8.5154152185431542E-2,9.8921652197661247E-2,0.10434834997665421,6.7579547469347023E-2,3.544509172671062E-2,3.9493895781025357E-2,3.3945983157570581E-3,2.2695459607975588E-2,3.1494898713588793E-2,3.400229357798179E-2,1.2072311872677766E-2,2.8075635455078407E-2,3.0874429065559594E-2,4.4777276863264159E-2,4.4377365959868298E-2,4.3704661862186134E-2,5.2547474316428922E-2,-4.7487190104031907E-3,2.2695459607975588E-2,5.6909673373222391E-2,1.1827534500316705E-2,1.7323907943954886E-2,2.3926929968060895E-2,2.5421955775002614E-2,2.5426055214678556E-2,2.5153751537515312E-2,2.4864754228525632E-2,"SV","SVC",null,"El Salvador","SVC",1]
["Equatorial Guinea",0.10351883339577506,3.5517484526390142E-2,-0.15424579455751442,-2.6927091098851941E-2,0.24528070605540586,7.6803819273550511E-2,8.2044015814612958E-3,-0.13147157493879769,-0.31566447437101997,0.39159452347355161,0.26781700311655032,0.6473457754391736,-0.11971385792713352,-1.5837018558415572E-2,6.3560949381671339E-3,0.16923311771328264,0.42646386839872052,0.14406004027091335,2.483000000000013E-2,0.23238976220446328,-0.27086516916206782,0.26781700311655032,0.245794504590928,9.3173552241679225E-2,-4.9867610895528935E-2,-3.4976699851726245E-2,-4.4166872444920124E-2,-2.3408851157884158E-2,-1.1793925944432515E-2,-1.1956990526613254E-2,"GQ","XAF",null,"Equatorial Guinea","XAF",5]
["Eritrea","NA","NA","NA",2.2020397842211548E-2,0.12888394053730856,0.11690897136177658,0.10568573904796175,4.1439895882631417E-2,9.2774574682609412E-2,8.4014502735507035E-2,0.11573961004599664,0.19881077970653127,0.15077000000000007,0.1614918706605144,0.21872498335340884,0.24799258422551818,7.6239713123422925E-2,0.11393926651797148,7.2882517304622807E-2,0.16075935812516251,0.2950448075909331,0.11573961004599664,0.13345311766073986,0.10789910962514138,9.9246454705572695E-2,0.10170006673406151,9.9690234438253755E-2,0.10221898029163734,9.7181281442621836E-2,0.10382646733860956,"ER","ERN",null,"Eritrea","ERN",1]
["Estonia","NA","NA","NA","NA",0.39671245386400833,0.34838041790394203,0.24362056773411456,0.10308189690185698,5.2137029073021424E-2,6.8017021753128404E-2,3.0105916670566391E-3,4.5296669593824168E-2,5.2549747344927455E-2,3.3486610121032934E-2,4.042418304420492E-2,4.4581329906272948E-2,6.0602846658040388E-2,8.7729999999999864E-2,0.1163891774613186,5.406273418263563E-2,1.6875263675995011E-3,3.0105916670566391E-3,2.9961119751166443E-2,3.3219330630487764E-2,3.5651392369915103E-2,3.5962238591144002E-2,2.909506977504428E-2,2.5459791794892217E-2,2.5111650360120752E-2,2.5409376790334948E-2,"EE","EUR",null,"Estonia","EUR",17]
["Ethiopia",3.3991474085707907E-2,0.1918737116198328,0.15829957671476036,0.13155723211128123,2.635691217835201E-2,0.12714846393287305,-4.082367773308615E-3,4.2196636325275705E-4,2.1993251385876711E-3,1.325717721328723E-2,3.4267236454215144E-2,5.9722304634189705E-2,-4.9133514376102472E-2,-3.742197621010479E-2,0.12687731318630902,5.7734589180532536E-2,9.0022582631902992E-2,0.10787268104341274,0.16834544604530577,0.29807202619134232,0.22629189552740736,3.4267236454215144E-2,0.19811748069423429,0.34091286307053936,0.11333223308715312,6.9615757583244342E-2,8.9193527896797464E-2,8.0129360619234369E-2,7.8818459363680038E-2,8.1149450389458977E-2,"ET","ETB",null,"Ethiopia","ETB",1]
["Fiji",6.6761450498379338E-2,6.0018057008555559E-2,6.30010680438573E-2,6.7406870413471376E-2,8.3763270461232331E-3,-1.6306274370789797E-3,1.0107465795578197E-2,5.719072950108961E-2,5.9815797931882742E-2,2.6133606625951655E-2,7.9737407277656658E-2,-8.2141801616339993E-3,3.3313809509130099E-2,3.3383386867411158E-2,7.7755109896454844E-2,2.1134683381549335E-2,2.7325271285293384E-2,3.7220822552090471E-2,2.9648533985442427E-2,4.4264150341903452E-2,2.1216839148885391E-3,7.9737407277656658E-2,6.7980476244215993E-2,4.7003579589734334E-2,4.3001053421728219E-2,4.3998113070614631E-2,3.5001129629307792E-2,3.4998460806537457E-2,3.4999296985690931E-2,3.5001828726683781E-2,"FJ","FJD",null,"Fiji","FJD",1]
["Finland",5.4638269703257691E-2,1.4967710785201316E-2,9.2882202533151048E-3,1.9265665873259064E-2,1.6311950150865284E-2,4.5090545090544998E-2,-3.6353345813923132E-3,1.9968975989163473E-2,3.4154439327406916E-2,9.3000134632710285E-3,3.4281282772112842E-3,2.6093559210728978E-2,3.012999999999999E-2,1.2716841563686021E-2,-6.8632995600202973E-3,4.8162768924879806E-3,4.6202908573953483E-3,8.4714161415855305E-3,2.9893906497397538E-2,2.9458877248540682E-2,1.4728238513404879E-2,3.4281282772112842E-3,2.7691415924540275E-2,2.8970644789129585E-2,2.3553839126282172E-2,2.5486648112235333E-2,2.5177636055767394E-2,2.2622024636473226E-2,2.0363032567266792E-2,2.0089797548689559E-2,"FI","EUR",null,"Finland","EUR",17]
["France",2.7555116729242712E-2,2.6512756972716156E-2,1.9300168737914181E-2,1.748471446869182E-2,1.1246363042574758E-2,1.2354378053363257E-2,1.4604890724328357E-2,9.123858088563086E-3,1.0355649720714677E-2,1.7605831230724789E-3,9.6104088120056996E-3,1.5727846684278957E-2,2.0146136636653322E-2,2.2179009344784673E-2,1.997505760003393E-2,1.6744725825838191E-2,1.9118666177489807E-2,2.1410000000000151E-2,2.5866204560362593E-2,2.5423971445749816E-2,7.1570169478905044E-3,9.6104088120056996E-3,1.286885846086272E-2,1.5298837902803175E-2,1.4400783231720782E-2,1.7223377466593082E-2,1.5189414849572147E-2,1.6270593133214772E-2,1.6963180951744095E-2,1.8201099958073286E-2,"FR","EUR",null,"France","EUR",17]
["Gabon",0.15402214323650765,-0.11374659255850184,2.1171207158265926E-3,-5.1022441902180971E-3,0.46554349132577433,1.3368508823489389E-2,0.1356309435489309,9.4666825038602909E-3,-0.17786249661712972,0.19205392795294207,0.18490045338064243,0.28085004202185138,-6.2634746255225804E-2,1.1549999999999949E-2,2.2836241411694491E-3,7.0216795218274619E-2,0.19246117690429032,0.10089807400995454,3.200578477004834E-2,0.16005224418715391,-0.16704392189057637,0.18490045338064243,0.1508246785654872,4.0218283572457381E-3,-8.325105927845633E-3,-1.8604844104058604E-2,-2.9994980582780717E-2,-1.7871538444778512E-2,-1.0165994664655287E-2,-5.1548124656811689E-3,"GA","XAF",null,"Gabon","XAF",5]
["The Gambia","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",4.2991460948012428E-2,3.6286568819696274E-2,0.15178042393776625,0.16100232326584818,0.27376289985992375,0.12214554227683339,3.5939999999999861E-2,1.9315790489796703E-2,4.2937639092760049E-2,2.0112776834439572E-2,5.1796268603574669E-2,4.2991460948012428E-2,3.7154239997403637E-2,4.4773200231571941E-2,6.1507357070650359E-2,5.5827143250164024E-2,4.7376614352622193E-2,4.8340180143400246E-2,4.8380815616214878E-2,4.8400109116446988E-2,"GM","GMD",null,"Gambia","GMD",1]
["Georgia","NA","NA","NA","NA","NA",1.6271809449127619,0.4247551534371794,9.0567470605179778E-2,5.6284592573027092E-2,9.1635503927073536E-2,8.543677022638807E-2,4.1232390333295177E-2,5.5879441205587854E-2,6.3074752104859355E-2,3.3986939750020095E-2,8.3712434518886214E-2,7.9336937509937977E-2,8.4841520635832612E-2,9.6987309627436957E-2,9.707169428265483E-2,-2.0085306131660374E-2,8.543677022638807E-2,9.5028192846496218E-2,1.1858281905463119E-2,-2.6808881399423834E-3,3.4998031930723927E-2,5.5000301460460088E-2,5.4999208707731784E-2,5.5002979328047097E-2,5.4998874349788895E-2,"GE","GEL",null,"Georgia","GEL",1]
["Germany",3.2173018701200817E-2,0.14626547281556124,5.824232332631385E-2,3.9938449434822276E-2,2.4386716359793059E-2,1.9103576354572827E-2,6.1277121786946775E-3,2.118397220662871E-3,7.9377662216866263E-3,3.187852603762531E-3,1.1863787567058415E-2,-9.0418748562707263E-3,1.0031539751690355E-2,1.4109365861809664E-2,1.1091315407351088E-2,1.5400285190466434E-2,4.5740881916302989E-3,1.3280345089268231E-3,1.5127491748187616E-2,1.0501188628460278E-2,1.1150320316525075E-2,1.1863787567058415E-2,1.1658178777743888E-2,1.2575722000469636E-2,1.1334335058526879E-2,1.0693715836971318E-2,1.2840057349231548E-2,1.4298897121406196E-2,1.4397639847014032E-2,1.5325270151423931E-2,"DE","EUR","^GDAXI","Germany","EUR",17]
["Ghana",0.39321723189734192,0.35065789473684195,0.15586945932781315,0.12010113780025278,0.25884123401053438,0.28959952181709503,0.42526071842410196,0.3757723577235772,0.20576763975889367,0.17104489315820426,0.16476764380822062,0.14020256131246356,0.27037145793569217,0.34816527015313481,0.22756108015430776,0.28234226055379041,0.13650102110279105,0.11720734103215302,0.16277074844520678,0.20201032829214327,0.16618845227318069,0.16476764380822062,0.12959887943791149,0.13261999999999996,0.13453762073775843,0.11477042801556414,0.10004328158159281,9.3292888011727415E-2,8.0258880891571849E-2,7.3554460605995464E-2,"GH","GHS",null,"Ghana","GHS",1]
["Greece",0.20692217857522022,0.19789467511142389,0.14796954935990025,0.14429186745703437,0.11182334855119724,0.11259343679817668,7.3421306338876668E-2,6.7753796065003202E-2,5.198065347107228E-2,3.028447920440791E-2,1.1343989273490784E-2,4.346086218395695E-2,3.116828783600023E-2,3.4001645422682136E-2,3.9227013122901777E-2,2.9460811561978995E-2,1.8786421614572557E-2,2.4219999999999908E-2,3.3156938938899927E-2,4.7222589729535525E-2,2.3002301132518221E-2,1.1343989273490784E-2,1.0484081988661131E-2,-7.4750543797258429E-3,-1.13666011514445E-2,-3.8177675736064121E-3,4.2915802022163163E-3,1.085895666089276E-2,1.3360471791660222E-2,1.4386019124135174E-2,"GR","EUR",null,"Greece","EUR",17]
["Grenada",-1.3781075324155512E-2,6.536014031629156E-2,3.8804832916077059E-2,2.0550636558914537E-2,2.1137877485015943E-2,2.5639736564275317E-2,2.9165236998186295E-2,2.3718803581634695E-2,1.4434260723922954E-2,6.0538656454591777E-3,1.4946735270673361E-3,1.6730298022679335E-2,2.1443063230695225E-2,3.7201237846498092E-3,-7.7625321161101102E-4,2.0318620478368299E-2,2.4653891111087178E-2,4.6572475143903835E-2,2.3190000000000044E-2,7.8480047693976651E-2,3.8967276549839447E-4,1.4946735270673361E-3,4.0974339028736484E-3,2.0151337717322804E-2,1.9408902664088235E-2,2.0624539824158683E-2,2.1081934377811473E-2,2.254176710165412E-2,2.3280388873534674E-2,2.4220326326994224E-2,"GD","XCD",null,"Grenada","XCD",6]
["Guatemala",0.40534226649623117,0.32970548568202496,8.8618940912843502E-2,0.14504246836540124,0.11722741550921545,8.6685523619180138E-2,8.8997646472045888E-2,8.2568807339449712E-2,9.5018377006266697E-2,5.0419559311801976E-2,5.141669814884775E-2,6.8481971471592296E-2,7.5743069525274542E-2,6.4489999999999936E-2,4.4565942376161294E-2,6.0768213826410067E-2,5.6345909283594731E-2,4.9937397669267192E-2,7.1358681527006862E-2,9.4411107860695065E-2,3.5433712553378793E-2,5.141669814884775E-2,6.92992226893272E-2,2.9419012309725767E-2,5.3973918862309622E-2,3.8940391881568504E-2,4.0998430016494725E-2,4.0934863120919429E-2,3.6060613007496523E-2,3.4898437845731767E-2,"GT","GTQ",null,"Guatemala","GTQ",1]
["Guinea",0.17280223619846269,0.27254093476654684,0.26219283787833381,6.6922882877533674E-3,1.3988384776392193E-2,5.877222311058139E-2,8.7459153691957781E-3,1.4345796300581304E-2,2.3951694062395168E-2,3.5316472284104172E-2,0.20199268920591118,0.10042402379596216,4.9241422146562686E-2,2.821749616312208E-2,6.6166279292918517E-2,0.16522000000000014,0.2739053569283052,0.37584041822174918,0.1298652969489833,0.14109270246024908,6.8065292853182413E-2,0.20199268920591118,0.19735292899530821,0.12890059444688773,0.11716763182890588,5.437904296959184E-2,6.5321843437158744E-2,6.4925030826570751E-2,4.0205045897853786E-2,3.7330117264746221E-2,"GN","GNF",null,"Guinea","GNF",{"$f":"COUNTIF($AJ$3:$AJ$181,AJ68)","v":1}]
["Guinea-Bissau",-7.9415234243344068E-3,-3.4780762288990297E-2,-0.17909232901423322,9.4731482474005757E-2,0.89052899561822252,-7.2251715654538362E-2,4.4005582693649625E-2,6.3446653209096038E-2,6.2565211379149721E-2,5.8419894470340461E-2,1.7184202592704256E-2,3.2381740141286031E-2,7.2249109472612982E-2,1.9993133671264207E-2,-4.9389193577127788E-2,-7.477219474095298E-3,4.9240874227496345E-2,-1.9819999999999949E-2,6.0386867718174253E-2,0.10461144731904914,1.119240484278361E-2,1.7184202592704256E-2,4.7760182911338767E-2,-6.7130041218782854E-2,6.6797199889103709E-3,1.0516803649038398E-2,9.4279363294922369E-3,1.5001181195369861E-2,9.9998337517246405E-3,9.6950742767787368E-3,"GW","XOF",null,"Guinea-Bissau","XOF",8]
["Guyana",0.56589870347915316,1.277519656897784,0.12768405910814695,0.14680984298536548,0.18903067931320394,0.11996122053270741,3.6098835178520083E-2,1.5009380863039379E-2,2.4058456561922403E-2,0.11908790929858681,6.7030688316627174E-2,5.790143524994007E-2,5.7769731043191275E-3,3.6156278496903171E-2,5.1936177021899121E-2,5.7249337215871998E-2,7.7796618878783086E-2,5.9013110846245498E-2,0.12701685514658223,9.0212589178004343E-2,2.129514960099077E-2,6.7030688316627174E-2,8.3665633342523194E-2,5.747333279554212E-2,2.9346008273919644E-2,2.1714096775664604E-2,4.5317338540940222E-2,3.9157285678446785E-2,3.7430078640662057E-2,3.7966034559588024E-2,"GY","GYD",null,"Guyana","GYD",1]
["Haiti",0.2784918032786885,6.4574037031338127E-2,-1.1803815764116488E-3,0.59064708294141766,2.7576001091686502,0.4164309492585494,9.9741615317340271E-2,0.12726175334616441,0.1415824269763104,7.0314969030494501E-2,4.7265877394930156E-2,0.11056590998852744,0.11632195820822733,9.9944325358358066E-2,0.26966674895768539,0.21456208803861854,0.17559637999822919,0.14739904401734849,8.0406627993865554E-2,0.12894857804242954,3.3971008883462606E-2,4.7265877394930156E-2,6.7745149962725959E-2,7.4957344884183374E-2,5.3000101033383373E-2,3.8000025752310096E-2,3.5908617636066342E-2,3.2141843149752436E-2,2.7758784393463465E-2,2.4544144283241254E-2,"HT","HTG",null,"Haiti","HTG",1]
["Honduras",0.21198473759929959,0.26032204789430224,9.1031941031940899E-2,0.13605825169838237,0.28888595216069768,0.24856454424279706,0.22946478063602216,0.22280666599873089,0.11626541397533763,0.11560622927957143,4.6760579126837731E-2,9.6575395041285983E-2,8.0840000000000023E-2,5.1321194626401612E-2,5.759871865952082E-2,6.4522034349620672E-2,7.2789806925662282E-2,5.3482170181139876E-2,6.6259977037252282E-2,7.7898574227111661E-2,7.6541634821960525E-2,4.6760579126837731E-2,7.8075351793009506E-2,4.0445820433436586E-2,4.1454008760236194E-2,4.9280675849268762E-2,5.5448814300714133E-2,4.9873273506319871E-2,4.1598515349773546E-2,4.1594316689063771E-2,"HN","HNL",null,"Honduras","HNL",1]
["Hong Kong SAR","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",2.7197982555777767E-3,-3.6372722243043998E-2,-1.7743040764543694E-2,-3.4015272932968688E-2,-6.0080810446799804E-2,-3.5906381741532156E-2,-1.4970704807857338E-3,-5.3500738871091746E-3,3.1373016819754351E-2,1.2817277563981433E-2,-3.7581105631976364E-3,2.7197982555777767E-3,3.9241769205187849E-2,3.9080000000000004E-2,3.1662624629479774E-2,3.7192858075710378E-2,3.9609659576381739E-2,3.8905086124112254E-2,3.9796479189913914E-2,3.4717494894485945E-2,"HK","HKD","^HSI","Hong Kong","HKD",1]
["Hungary",0.25674019607843124,0.35714285714285721,0.21507694150050893,0.21278273296210526,0.19491284385031094,0.25431855277475512,0.22208366091034781,0.20213403136715558,0.13651713384141262,7.8601698355226013E-2,2.4781022511390027E-2,9.7425861809423253E-2,0.11263065485171864,8.4573372948849146E-2,5.3971104770782041E-2,5.235060018765969E-2,2.4852677427619652E-2,3.4950000000000037E-2,5.4369776317696461E-2,5.2757464122725084E-2,3.5541743921865709E-2,2.4781022511390027E-2,3.1096710688212514E-2,3.18295001630855E-2,1.9876331899276733E-2,2.2785001511944403E-2,2.5071326148979223E-2,2.6606867311768978E-2,2.4442321739619022E-2,2.213827336551133E-2,"HU","HUF",null,"Hungary","HUF",1]
["Iceland",0.15171049377627566,8.3656612794709151E-2,3.449095784732048E-2,1.8324139340075707E-2,2.6032327234880137E-2,2.9979345660755552E-2,2.4740139541506556E-2,2.9052465812114292E-2,5.1468437042871518E-2,3.2564958691836843E-2,6.9190261411670173E-2,3.6409049923824099E-2,8.6319999999999952E-2,5.625414242580451E-2,6.179026171531099E-3,2.5023386342376108E-2,2.842632730837158E-2,8.8040754282897149E-2,5.6509590696269374E-2,0.11802463135172236,8.2939615765751373E-2,6.9190261411670173E-2,3.2715285906751657E-2,2.9828960664695536E-2,2.8575581999044752E-2,4.0259242060207034E-2,3.8002445509772276E-2,3.061835044221306E-2,3.3967724085379736E-2,2.9351254370226787E-2,"IS","ISK","^DWIS","Iceland","ISK",1]
["India",0.10680622379786753,0.13732618145766051,8.9742730056550313E-2,9.8104770890593551E-2,9.9986924930421939E-2,9.0762438444557558E-2,7.5457305207441427E-2,6.4575432095191454E-2,7.9830847259426463E-2,3.8003374719822736E-2,8.8571365179383577E-2,3.5253299689440798E-2,3.0279594084698491E-2,3.7954095675712507E-2,3.5569094555057523E-2,5.8145071689328587E-2,4.2370000000000019E-2,6.4228632827115106E-2,5.7557783146432007E-2,8.6645584186435087E-2,6.0643855603143892E-2,8.8571365179383577E-2,8.2784718966770532E-2,8.1500119216434408E-2,7.8764003875541722E-2,7.2695884134043931E-2,6.4189595700304913E-2,6.416217922443801E-2,5.5857586838913065E-2,5.3892115138682195E-2,"IN","INR","^BSESN","India","INR",1]
["Indonesia",9.4942630619983204E-2,0.10838767708567576,6.118888212619189E-2,8.7523419875348951E-2,7.7772308557766623E-2,9.8812553011026205E-2,8.6779681144791176E-2,0.12571709555810506,0.75269365171811287,0.1416130148840431,8.2572551214336709E-2,0.21281214752646949,0.14295999999999998,5.8960943515083519E-2,5.4868426488206001E-2,8.5513330618127048E-2,0.14331789254946092,0.14087102494683101,0.11258497945004686,0.18149772288845134,8.2748056910329604E-2,8.2572551214336709E-2,8.1207121239862401E-2,4.5263923338214385E-2,4.8488082871927851E-2,5.5986281406882776E-2,5.7000304124036782E-2,5.2360284357874098E-2,4.7286683741768698E-2,5.0000985144028176E-2,"ID","IDR","^JKSE","Indonesia","IDR",1]
["Islamic Republic of Iran","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.14377347959556053,0.26441744062787387,0.11626460872220523,0.27077033264364148,0.14087891786955575,0.2167655837249991,0.19146542609431183,0.14318843872091391,0.20635199920512037,0.16936608903203432,2.5331556812945966E-2,0.14377347959556053,0.25663220746590998,0.22180546206940499,0.53731452754490583,0.2483891197530097,0.2052548886388248,0.17918659486350164,0.13334327287047176,0.12820818361326469,"IR","IRR",null,"Iran","IRR",1]
["Iraq","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.14626606853394652,"NA","NA","NA","NA","NA",0.32306598096071792,0.18004973978178285,0.15016019223067678,0.32152370340709258,-0.21369900009221809,0.14626606853394652,0.22764860430529521,8.1422899018341433E-2,6.8259949300473188E-3,1.241125542308974E-2,-2.3789143401820034E-3,9.3570005629899367E-3,1.2976216972859556E-2,1.7373832567398662E-2,"IQ","IQD",null,"Iraq","IQD",1]
["Ireland",6.6104438197460702E-3,2.3695479241067519E-2,2.828894069407939E-2,5.2673891372158055E-2,1.501451046280744E-2,5.7243465306306751E-2,3.9853680060342178E-4,3.6636551184463295E-2,6.0321163875926453E-2,3.898776778202051E-2,-1.5334139523818902E-2,5.3197453498947445E-2,5.9630694252220895E-2,5.5102815423429874E-2,3.7190257527985215E-2,2.376847667526949E-2,2.3565400213234611E-2,3.3215217475955017E-2,1.7468154066480723E-2,-2.8604500416705259E-2,-3.8274182324286699E-2,-1.5334139523818902E-2,6.6539828264831069E-3,6.6500000000000448E-3,1.0241891422043237E-2,1.2458700440528547E-2,1.4403232229053264E-2,1.5529555942783935E-2,1.5999170343553137E-2,1.6582378323203306E-2,"IE","EUR",null,"Ireland","EUR",17]
["Israel",0.16421207658321069,0.22571609288876848,0.12517508293402146,0.11465635851405365,0.13493602931091919,8.3451299934399037E-2,0.10178457616316128,7.8411523109851222E-2,6.7225425774440239E-2,5.978663784979199E-2,1.3048058999918899E-2,1.6824557451299071E-2,1.6429570895522216E-2,3.9360323050625867E-2,-4.9668874172184019E-3,-3.5496394897405192E-4,7.0130273641226815E-3,2.2545454545454646E-2,-7.4356653304019638E-4,1.8505936782166943E-2,4.5201867793272177E-2,1.3048058999918899E-2,1.9930000000000003E-2,4.0316492308295704E-2,1.9047170255878543E-2,2.5821726504263509E-2,2.0627851205395009E-2,2.1041287564263378E-2,2.0443298612312644E-2,2.0644165797661707E-2,"IL","ILS","^TA75","Israel","ILS",1]
["Italy",6.6639548662080106E-2,7.6917975162076546E-2,4.3679753656659104E-2,3.8857007980881209E-2,3.5429772369037549E-2,4.9248450271545563E-2,4.7969466846170983E-2,2.5630791872981007E-2,2.6619807374258286E-2,1.7945771786640696E-2,3.8810900082577593E-3,1.9444703034816602E-2,2.8776239341605114E-2,3.208769749689333E-2,3.1186841539454058E-2,2.3915513808238087E-2,1.8174413276994317E-2,1.7079999999999984E-2,2.3734612813151479E-2,2.5335663932694485E-2,2.0887973023604234E-2,3.8810900082577593E-3,1.3362214727683286E-2,1.6099210822998922E-2,1.4157642464051046E-2,1.3373594153428758E-2,1.2998454004473858E-2,1.3999727167314679E-2,1.4504330278314992E-2,1.4694790932824997E-2,"IT","EUR","^EWI","Italy","EUR",17]
["Jamaica",0.52132166054786766,0.53146463708928926,0.86799999999999988,0.35254039322561814,0.30478794857033198,0.23138581461190588,0.19137055837563444,0.10165668312489018,9.3163462632237515E-2,6.9885535900104045E-2,9.8437198267538273E-2,0.10698723934018051,7.8758698249806747E-2,0.10516370744420911,0.11624856292191144,0.12842486102491657,0.11438233538889975,8.8980826175525607E-2,0.11307710109152636,0.13563477281587044,0.10606291764562292,9.8437198267538273E-2,5.9729137496939089E-2,6.4224858100982329E-2,9.2293817015732804E-2,0.10272680937818546,9.5038247324998215E-2,8.7887319187732293E-2,8.3452640073873319E-2,7.8646937489256885E-2,"JM","JMD",null,"Jamaica","JMD",1]
["Japan",2.2642748814250213E-2,2.6061493411420278E-2,1.5880468404772419E-2,4.3770219938557009E-3,1.145878446658033E-3,-7.25493200191063E-3,-5.5649363618207603E-3,5.9521092558949551E-3,-5.4449919686372361E-4,-1.2739142672949955E-2,-2.1645606451076493E-2,-1.2480456175848476E-2,-1.1976940199118991E-2,-1.5496714960362756E-2,-1.7148109495131236E-2,-1.3531153801192297E-2,-1.2511973771269003E-2,-1.1210448417936614E-2,-9.3046776232617034E-3,-1.2658873972742568E-2,-4.994054696789596E-3,-2.1645606451076493E-2,-1.877874433079485E-2,-8.7463872441303492E-3,-3.3197558232228586E-3,2.12887179655743E-2,1.2358923743724048E-2,1.0046204060870645E-2,1.3786301829780134E-2,1.3909299774387707E-2,"JP","JPY","^N225","Japan","JPY",1]
["Jordan",0.1415687771228249,5.4223730156764738E-2,7.8966841678706157E-2,1.8615284128020937E-2,6.879341669338479E-2,1.8738688291819461E-2,2.0720252058774591E-2,1.2260558504500363E-2,5.9990310353672083E-2,-3.7640479647254033E-3,8.4318715627037966E-2,-4.1291088681384425E-3,7.7324011092743117E-3,9.2596742530857146E-3,2.1307020036947621E-2,3.099372994408256E-2,2.0167854582261224E-2,0.10651861161179377,5.0504748597090199E-2,0.19868694340911031,2.8257605877012315E-2,8.4318715627037966E-2,6.3839185923978414E-2,5.1193412343850886E-2,5.748089205318796E-2,3.9855985598559851E-2,3.1871061560833525E-2,2.613035819142695E-2,2.5199264255058251E-2,2.3830313179036278E-2,"JO","JOD",null,"Jordan","JOD",1]
["Kazakhstan","NA","NA","NA",12.528508771929824,15.210082671421624,1.6105499999999999,0.38882994005094695,0.16227614111832223,5.6782693713276711E-2,0.13240472105702805,0.19922050076597886,0.17426386165021124,0.10156442619130424,5.8033845922714544E-2,0.11738642208747185,0.1613149182876652,0.17874816879265376,0.21551662075576794,0.1364560911858177,0.24706092108511402,3.3035955842082076E-2,0.19922050076597886,0.17611298474059733,4.2867570023761514E-2,6.4693584418676897E-2,6.553859896356995E-2,5.3141183053159402E-2,5.6523133784269541E-2,6.4271735883308478E-2,6.6255842871212334E-2,"KZ","KZT",null,"Kazakhstan","KZT",1]
["Kenya",0.10915047520192034,0.12089840322863665,0.16450114798580673,0.25369121502027636,0.12845807420115807,0.11533954136576718,7.6845527993525176E-2,0.11718245230026758,6.8904468522059226E-2,4.0899253566538674E-2,1.9723923004292265E-2,6.0805363431917447E-2,1.6979999999999995E-2,9.5478770477295249E-3,6.1966124146529244E-2,7.1135732039511623E-2,4.9149306001524007E-2,7.7860389954867104E-2,5.6138172291336774E-2,0.13219004738996731,9.3174348875056268E-2,1.9723923004292265E-2,0.14379281745986661,7.9150339456968144E-2,6.6878980891719619E-2,6.2505392114571734E-2,4.9295603101782381E-2,4.7022271060003451E-2,4.8450693815709212E-2,5.0191036106529197E-2,"KE","KES",null,"Kenya","KES",1]
["Kiribati",-6.4829751995009843E-2,0.22568254479379912,7.4649552440466227E-2,5.0447901933050376E-2,6.9618990624376487E-2,1.3878527912470462E-2,9.8395082545181589E-2,3.5656469800156243E-2,7.5406610879788838E-2,5.4995175861766388E-2,1.2925342100087223E-2,3.162858093021037E-2,3.8902128737378971E-2,8.4509851725437235E-2,6.4170685849751496E-3,-3.5099297404865393E-2,6.3345083390329293E-3,4.5620418875539803E-2,-1.3379999999999947E-2,6.0033244815633102E-2,2.0863412535258474E-2,1.2925342100087223E-2,-7.5545322570206297E-3,-1.7339047796515406E-2,2.500260740122684E-2,2.4993987382754046E-2,2.5007219695328819E-2,2.4995817888870508E-2,2.500472435534018E-2,2.4998114456670217E-2,"KI","AUD",null,"Kiribati","AUD",3]
["Korea","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",3.6148464934514291E-2,9.9315028666457916E-3,3.8598390198403942E-2,3.230777759299297E-2,3.5614172636372343E-2,3.0334456831734524E-2,6.542526421741357E-3,-1.4300000000000423E-3,2.0799743633395762E-2,2.9107069280122522E-2,3.4279940134031239E-2,3.6148464934514291E-2,1.5353276581360875E-2,9.5667790967628452E-3,1.6730737523538597E-2,1.7692997055434478E-2,1.8827890437612238E-2,2.2060699851008003E-2,2.372687515604488E-2,2.4467189577449311E-2,"KR","KRW","^KS11","South Korea","KRW",1]
["Kuwait",1.1079571467814242E-2,-3.8187526414297235E-3,0.23500356066001005,-7.2237421634420818E-2,-6.0419724679652287E-2,8.4543714462646857E-2,0.15512788902010155,-4.7184119173603878E-2,-0.17157747043495697,0.18081154552312095,0.15437049648840118,0.20537576086301446,-7.7526898924043075E-2,5.17826365025853E-2,4.8480850888403371E-2,0.10921833837927108,0.22371790895314714,0.16159984937141525,4.306652618716611E-2,0.18663447113459375,-0.17166573485043091,0.15437049648840118,0.21313513342674417,8.9763964151729825E-2,1.5937715408087527E-5,-1.4048872225387532E-2,-2.7681800731446216E-2,-1.3574115251137719E-2,-4.6768546256614751E-4,6.3103849461276784E-3,"KW","KWD",null,"Kuwait","KWD",1]
["Kyrgyz Republic","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.10033998642568065,0.27261917541266523,7.3541052959420705E-2,2.0301960689505183E-2,4.0041821919187814E-2,5.1084891824082046E-2,7.1120275063062177E-2,9.3947304516755814E-2,0.14876476409815287,0.23165272421317051,4.0213110199545765E-2,0.10033998642568065,0.22431256978533964,7.3866830250203463E-2,6.5129235447437095E-2,6.5378156572737156E-2,5.9741102429724746E-2,5.3517743370224302E-2,5.7074721235478743E-2,5.4280959941872986E-2,"KG","KGS",null,"Kyrgyzstan","KGS",1]
["Lao P.D.R.","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",9.9029792238337855E-2,0.21832582560186142,9.91197247762583E-2,0.11389585073795594,0.13349000000000011,0.10403267783571102,7.7992024995804821E-2,0.14405378759238241,4.2893983179338457E-2,5.9551176112429438E-2,-4.2658863954872395E-2,9.9029792238337855E-2,7.09182308618308E-2,3.8499768418532643E-2,4.6879306456866443E-2,8.4878655880522791E-2,0.10302591752631907,7.484239495663858E-2,7.48412739763753E-2,7.4841073085605947E-2,"LA","LAK",null,"Laos","LAK",1]
["Latvia","NA","NA","NA",0.64827170132727652,0.362342555711056,0.14914498846287572,0.1404601779648198,7.1547441030340941E-2,6.125572549152003E-2,2.0360551431601204E-2,-1.2609449816674778E-2,3.9284971939305802E-2,1.9619999999999971E-2,3.0344638198544605E-2,3.8122525129454798E-2,7.0043370224003088E-2,0.1014652956298201,0.11218210532048145,0.20712641909331908,0.12966182231184664,-1.228019779633549E-2,-1.2609449816674778E-2,5.8650579089656318E-2,2.9784823899402291E-2,8.0763441275233383E-3,1.9588793276731797E-2,2.2587413572162873E-2,2.2740313333425188E-2,2.2768788851237565E-2,2.1616830058189151E-2,"LV","LVL",null,"Latvia","LVL",1]
["Lebanon",0.68803687408338599,0.51539034380042192,1.1999672386256601,0.29100351817724923,7.9707010410358548E-2,0.10607355572767818,8.8596438273468081E-2,7.7393165710990086E-2,4.0806662480312061E-2,9.2972652193263894E-3,1.3175735198363014E-3,-2.0040178352687565E-2,-1.8179999999999974E-2,4.9377686337617854E-2,1.7140638648937223E-2,1.0133974579182414E-2,-6.8865839143003038E-3,2.0384480019785212E-2,3.7586695503020406E-2,9.5171781786818066E-2,7.0928734915543412E-2,1.3175735198363014E-3,3.5344069158091962E-2,4.4068422802674867E-2,3.6454610436025714E-2,2.9860020484807182E-2,2.3451330367384227E-2,2.3853329878206653E-2,2.396831222080209E-2,2.5001544830995481E-2,"LB","LBP",null,"Lebanon","LBP",1]
["Lesotho",0.11650342980815087,0.15500870650852572,0.13747688806713132,0.10568170451135339,7.5383362735784942E-2,0.10696784234546874,0.10706210932304816,9.0375506281320739E-2,8.6268769477759966E-2,7.763529667463609E-2,4.4174891552934747E-2,2.3919970957202219E-2,8.9347620548376971E-2,9.9221273928347564E-2,4.1979668154451977E-2,5.3728358680208421E-2,6.3703555733120254E-2,7.499671355330606E-2,0.10815390662532209,0.10865709759038977,5.3870545744106213E-2,4.4174891552934747E-2,6.7878302331741747E-2,5.3441672767314374E-2,9.8038089549495666E-2,0.10132541085644342,9.3019500565165059E-2,7.3862451334816503E-2,7.1699380520589218E-2,8.3261912762446988E-2,"LS","LSL",null,"Lesotho","LSL",1]
["Liberia","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",5.4113307349666018E-2,"NA",1.2403329885227299E-2,-2.7636137168657315E-3,0.11358313817330212,0.10467052225727302,9.1698726847261325E-2,3.7594913714804834E-2,0.10855118033039446,0.10775742261528731,-1.6777107403141089E-2,5.4113307349666018E-2,0.10505870830719788,4.1022704640509833E-2,5.5017481430464032E-2,3.0800337289534019E-2,8.4533987755963658E-2,3.2563250972234004E-2,1.2763768178551294E-2,1.1555896803514987E-2,"LR","LRD",null,"Liberia","LRD",1]
["Libya",4.956795256516866E-2,-5.1257320013778807E-2,9.1750780625952988E-2,1.6428880242109756E-2,4.7835618231194532E-2,0.22307572209211557,0.11128698715821184,8.6725785701157854E-2,8.6041054478576129E-3,0.18595682246908396,0.14157941539255892,0.13304584496836447,7.1876462330369817E-2,0.27249046829069523,0.14353350182404534,0.22612356741404493,0.28569797316585777,9.4612168771767147E-2,0.11017867595495723,0.21831507950594586,-0.25312154530418451,0.14157941539255892,0.18252313011664301,0.18968814544712753,-7.6824702789208832E-2,5.0369539140192598E-2,2.1212244010801351E-2,-2.6875417110081568E-3,1.8769442233957934E-2,2.9050342802566353E-2,"LY","LYD",null,"Libya","LYD",1]
["Lithuania","NA","NA","NA","NA","NA","NA",0.18955065768178225,0.11151653081670765,3.2404161798252895E-2,-1.5057611261411807E-2,2.0238124382859546E-2,1.1610855767126393E-2,-4.1864540625913271E-3,2.4768070914897855E-3,-8.6257341626752027E-3,2.5184181186192367E-2,6.6211749653481089E-2,6.624999999999992E-2,8.5899179366940359E-2,9.5971809576452571E-2,-3.4319442693229174E-2,2.0238124382859546E-2,5.4062917429871682E-2,2.6961602671118579E-2,1.6041911433279266E-2,2.6290144286711836E-2,3.0768358619321479E-2,3.0049291562686875E-2,3.0193817075124141E-2,2.9963201948741913E-2,"LT","LTL",null,"Lithuania","LTL",1]
["Luxembourg",2.5134322921409824E-2,1.8210891001154916E-2,3.7297155819228767E-2,5.9730574596632779E-2,3.5424217571893291E-2,2.3314936889978988E-2,2.9824846131758509E-2,-1.8741665656443085E-2,-4.1263095473413891E-3,5.328123061654888E-2,7.6293400370373687E-2,2.01637123844296E-2,8.1970052068291999E-4,2.075258397932811E-2,5.9104727248070477E-2,1.8278434008771161E-2,4.7888504663103681E-2,6.7730000000000068E-2,3.7303438135109168E-2,4.0358987323485529E-3,5.1797163745581631E-3,7.6293400370373687E-2,5.074517692237368E-2,3.8762142834541047E-2,2.2107652004386358E-2,3.4005141005103656E-2,3.5942037339943278E-2,2.8400119638025467E-2,2.597903280351721E-2,2.519595757164228E-2,"LU","EUR",null,"Luxembourg","EUR",17]
["FYR Macedonia","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",2.7179444504900063E-2,8.1540410341055303E-2,3.6023885788310839E-2,3.3735001670049503E-2,3.064572252323905E-2,7.9018657406291215E-3,3.7763989025713096E-2,3.6274487200178562E-3,0.1059108208069468,7.4337704781819891E-2,6.8510808337309825E-3,2.7179444504900063E-2,2.9688347136794357E-2,4.3333272812002832E-3,3.5740326730823613E-2,3.5181931369925312E-2,3.52283265420823E-2,2.6521094721297711E-2,2.3191487111139164E-2,2.2210965404237504E-2,"MK","MKD",null,"Macedonia","MKD",1]
["Madagascar",0.11458612735368301,0.13909611589738646,0.12502640807875953,0.12964771276196196,0.41608484606689289,0.45174089639142578,0.17831613675324243,7.2906944825693154E-2,8.4467584301284537E-2,9.7965202005308116E-2,8.6425032678683955E-2,7.4344649763644188E-2,7.3050000000000059E-2,0.14926611061926276,2.7643080715525237E-2,0.14303524788725741,0.18303441991467517,0.11471535606750227,9.6167637713250542E-2,9.0930363606842368E-2,8.5032152440652542E-2,8.6425032678683955E-2,7.8625273868320411E-2,7.6240347307574341E-2,7.3500998055072042E-2,6.7500037248387379E-2,6.2500523396522345E-2,5.7499862069690266E-2,5.2500167696447164E-2,4.9999409883275003E-2,"MG","MGA",null,"Madagascar","MGA",1]
["Malawi",6.2955599734923817E-2,0.20386533665835405,0.13257379596064212,0.28212162780064021,0.28209700427960072,0.78970792767732956,0.48663350948088269,0.1765812859383169,0.22907410698418351,0.3901821862348176,7.3831886814885062E-2,0.31566904155182285,0.24538519309063611,0.62173485257244399,9.5291216533583967E-2,0.14678817117841514,0.11265191648488604,0.27315502030527949,9.9916406353117271E-2,8.6549999999999905E-2,8.3742119552712824E-2,7.3831886814885062E-2,3.9059534354042746E-2,0.17701903536879615,0.21511849720327203,7.2251905147090012E-2,6.2593987761118353E-2,4.8794727721962916E-2,4.4899086164205348E-2,5.2167242040659811E-2,"MW","MWK",null,"Malawi","MWK",1]
["Malaysia",3.818532818532816E-2,5.1452266726170537E-2,2.4157750464232075E-2,3.9836991245186582E-2,3.940682188050082E-2,3.6299148439871587E-2,3.6831475571589278E-2,3.4824243145185285E-2,8.4978590108342633E-2,4.6352704349228446E-4,4.118473487492591E-2,9.0332658221145445E-2,-1.581944225235854E-2,3.1283923813283376E-2,3.2990430622009681E-2,6.0098659070381366E-2,9.2323152881548465E-2,3.9809999999999901E-2,4.8816610726959864E-2,0.10389062600291599,-5.9923413657620883E-2,4.118473487492591E-2,5.5170833545496123E-2,7.383279044516966E-3,7.1694889543563178E-3,2.5477404063384501E-2,3.0850693773431637E-2,2.7872761630522991E-2,2.5905904153261217E-2,2.6375298668790625E-2,"MY","MYR","IQ20246526","Malaysia","MYR",1]
["Maldives",0.26418665008516062,0.14120741643677404,0.1285885615770932,0.11300767110550258,8.6063372717508191E-2,0.15310229255092644,3.7321166926751248E-2,0.12088883785025262,-3.2026391549786482E-2,1.7368571458811877E-2,4.3994658795418751E-3,1.131894883585427E-2,6.4808147309949327E-3,1.7344644317252689E-2,4.6515366145252202E-3,6.7200000000000593E-3,1.0360378258105651E-2,9.8176276851988264E-2,7.0106802982963456E-2,9.3380851989425251E-2,8.8726337857897075E-2,4.3994658795418751E-3,8.5917601947997468E-2,1.7668094977286719E-2,4.2004090238512815E-2,8.9499365015707655E-2,5.9715560513106558E-2,5.634529254185372E-2,5.1929870013402324E-2,4.6358745074265073E-2,"MV","MVR",null,"Maldives","MVR",1]
["Mali",8.5407326463709854E-2,-3.9780960087314798E-2,3.0474062751091324E-3,2.80564646119279E-2,0.42312114560468261,0.14669649116949901,-2.4136023524616523E-2,3.6535592815800433E-2,2.5772394697000323E-2,-6.4145013749368207E-3,4.1836820692772614E-2,8.024987715126497E-2,4.6022326213693621E-2,-3.6649554876860058E-2,2.5725775068102141E-2,4.9048223671231295E-2,3.5914919061235784E-2,5.1096929156949633E-2,2.5597420771996893E-2,8.8382617106535832E-2,3.5651373526097929E-2,4.1836820692772614E-2,4.888604532300822E-2,5.9157803220988958E-2,1.9703504132340788E-2,2.00628404126173E-2,2.1707932527850859E-2,2.1925658314776442E-2,2.2625523809523651E-2,2.2136856316067099E-2,"ML","XOF",null,"Mali","XOF",8]
["Malta","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",2.8906899232425731E-2,"NA",2.3851560303626673E-2,2.564637655690527E-2,3.1591008877609017E-2,1.3868848034381376E-2,2.3907768232872773E-2,2.7939441211175975E-2,2.8882446787812599E-2,2.9631730723774341E-2,2.7658656186007269E-2,2.8906899232425731E-2,2.2562659580011468E-2,2.2667821714906999E-2,2.1891324026475534E-2,2.3478451673723422E-2,2.1979069065730661E-2,2.4544310288564741E-2,2.6602965153755598E-2,2.7708627274271924E-2,"MT","EUR",null,"Malta","EUR",17]
["Mauritania","NA",0.16458759641114429,9.9241413100407128E-2,0.11911531899850902,0.1109279936275116,2.8421312894053585E-2,1.8572166993232386E-2,0.12076616234333337,5.2997356976633991E-2,1.8410000000000037E-2,0.19924326809172732,1.3344330868707122E-2,7.8662790697674456E-2,7.7822095258628377E-2,2.4728915411606822E-2,0.11535771220353319,0.17972595547323356,0.31874741156035791,1.8139803040175817E-3,0.1243812286529733,-5.8581688956948041E-2,0.19924326809172732,0.10936854986141409,-4.7733275744638481E-2,3.5723506548786199E-2,-2.8464883765584204E-2,3.4198199072837943E-2,2.9878968719616594E-2,0.10067647192869367,1.1744767943970613E-2,"MR","MRO",null,"Mauritania","MRO",1]
["Mauritius",0.11444253457301357,8.9036894224870711E-2,1.4050052305464078E-2,5.988128491620115E-2,7.7357332175319371E-2,5.8515295981764304E-2,6.4485208188347798E-2,6.2157694774757077E-2,5.9995122347776597E-2,5.9404204967514973E-2,1.651290607517919E-2,3.4179637002947461E-2,6.3690000000000024E-2,6.2066955597965601E-2,5.5651450372219413E-2,6.8766875178185138E-2,4.2805921904298438E-2,6.7050370537561577E-2,7.9709787276047717E-2,6.5472925319332242E-2,-8.2128979271622882E-4,1.651290607517919E-2,4.0738371672017104E-2,3.3420886314483145E-2,4.743843663560221E-2,4.654339371993621E-2,4.9422904670505474E-2,4.9924157810282255E-2,4.9928693204253305E-2,4.9925889874566032E-2,"MU","MUR",null,"Mauritius","MUR",1]
["Mexico",0.28212321849399635,0.23448577680525151,0.1481140102098697,0.2065707404434014,8.2966526768348814E-2,0.31230209367172357,0.29614290344653726,0.17635454292859132,0.15107352906441163,0.17714895450721291,4.1179539701250212E-2,0.11041383397831472,5.1365777080062625E-2,5.6098070835573166E-2,6.0074368363754571E-2,7.8062898450212082E-2,5.0525169798715908E-2,5.7740093034210682E-2,4.9600302834621024E-2,6.2149289828477006E-2,3.3615627371869072E-2,4.1179539701250212E-2,4.8403860430586532E-2,3.7928409573714683E-2,5.7734455616104352E-2,2.7597939224871082E-2,2.9351766127387213E-2,2.6449178703456644E-2,2.6473099914602782E-2,2.7866599146350257E-2,"MX","MXN","^INMEX","Mexico","MXN",1]
["Moldova","NA","NA","NA",8.6046161565479178,2.7645491589175641,0.38771318743842009,0.27861000000000002,0.12505767982418403,9.4570075981397439E-2,0.39781524880124453,0.11077048547648349,0.2733208234700788,0.12045359662300292,9.8154175397922483E-2,0.14840195228331887,8.0232323232323211E-2,9.3781266656069118E-2,0.13436092748493755,0.15908470009703168,9.2442985094035812E-2,2.1701931375174954E-2,0.11077048547648349,7.2620475806504325E-2,7.5581871498717312E-2,6.1031268538490613E-2,4.9999518009830268E-2,4.9999489957258447E-2,5.0000728632841884E-2,4.9999444851553276E-2,5.0000396534814584E-2,"MD","MDL",null,"Moldova","MDL",1]
["Mongolia",0,0.99103942652329735,1.7380738073807378,3.1883629191321496,0.64319912094812026,0.60274168895682068,0.10806139174489626,0.21672359538473951,-1.9319613607727715E-2,0.10882452383635743,0.20033254156769598,0.11999674750472633,0.1044903441266154,6.3694476854058157E-2,0.10236524587124785,0.16691191927685511,0.20098480754218451,0.21987000000000001,0.11628288260224462,0.2144860911200539,1.8267131860756347E-2,0.20033254156769598,0.12130941544306806,0.12004923739394768,7.6224952435724358E-2,7.0840866999977825E-2,6.9897085513701107E-2,5.9219290595259766E-2,5.8725419230305276E-2,5.5607624397845168E-2,"MN","MNT",null,"Mongolia","MNT",1]
["Morocco",5.4836722119531833E-2,6.531834112149526E-2,4.4343618494098846E-2,3.6501811308867538E-2,1.5575732249363705E-2,7.9552114116136163E-2,1.0198777994663955E-2,1.9585648624545371E-2,0.12139052425007013,8.1499999999998796E-3,6.458305447731183E-3,-6.0407677428953033E-3,7.823882801428983E-3,1.1090206951183346E-2,7.2960532758790109E-3,1.0179378737056988E-2,1.4658043156050793E-2,1.5328432534977399E-2,3.9274670453377736E-2,5.8645332374488657E-2,1.5003948407475542E-2,6.458305447731183E-3,6.0677594174940452E-4,4.7681943163788709E-3,2.0404282584432165E-2,2.2548471516654178E-2,2.2106714419282802E-2,2.2884430524977573E-2,2.2508867129475307E-2,2.2413614195289089E-2,"MA","MAD",null,"Morocco","MAD",1]
["Mozambique",0.86567164179104461,0.12480000000000002,0.35220483641536271,0.45767585384669318,0.56603319701707955,0.51852534562211994,0.54254673464433134,8.1434848186766162E-2,4.4073058917699637E-2,4.1399498187900896E-2,0.1048430520102106,0.11542408423682682,0.14517000000000002,7.9437987373053964E-2,4.7583607034801911E-2,7.4728176932105983E-2,8.7811572646993241E-2,9.318070729355199E-2,7.3830369605017543E-2,8.3535899167229477E-2,4.1596128080761963E-2,0.1048430520102106,8.0796913427043648E-2,2.9990397060665641E-2,4.9766308731905795E-2,5.606827045603735E-2,5.5987421843577412E-2,5.6007229866829045E-2,5.598454965456412E-2,5.6022182821975575E-2,"MZ","MZN",null,"Mozambique","MZN",1]
["Myanmar","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.22641871165644178,8.2016024252923314E-2,2.4594862174977861E-2,0.24843614911254641,0.41510510021183,0.20496286487420101,3.6002675713125543E-2,0.19165225412198783,0.21300023221611575,0.23644369286728462,0.13617361684558227,4.8854164300801584E-2,8.2016024252923314E-2,2.7657977685495494E-2,2.8306020506528862E-2,5.5953260231426327E-2,6.3193292382190736E-2,5.9605944569086189E-2,5.5998216972195758E-2,5.2403063378158476E-2,4.879813201925276E-2,"MM","MMK",null,"Myanmar","MMK",1]
["Namibia","NA",1.8634951897583463E-2,-1.9087280930070172E-3,0.11707728988674737,0.16307972786695712,6.5796264790778602E-2,0.15480225988700558,6.5914950455067789E-2,7.8580795570450279E-2,7.212623103629956E-2,1.5443503708455486E-2,0.26004888989692798,0.11272000000000015,0.10715184412970014,9.9760542229798688E-3,1.9023661030026284E-2,5.563486367328907E-2,9.2711718779184826E-2,9.0459064367470532E-2,0.13667828747711375,4.049491951765738E-2,1.5443503708455486E-2,7.0592473477570694E-2,0.11494852650726384,6.4908935038577864E-2,6.3716792350534845E-2,6.1066255825716897E-2,5.8792704406177787E-2,5.8122989359069566E-2,5.7993328201180416E-2,"NA","NAD",null,"Namibia","NAD",1]
["Nepal",0.1071547335840175,0.12545630978235778,0.18486204631302328,0.10778453488573558,4.8140385998936441E-2,6.2999880625522087E-2,7.8132457396333344E-2,7.0634341961356206E-2,4.182222816767811E-2,8.8142597002381029E-2,0.15146919204886755,4.554865424430643E-2,2.6009336684963857E-2,3.9349999999999996E-2,3.070188098330684E-2,4.1661221365494772E-2,6.1197788312468138E-2,7.3603675116958422E-2,7.6030015574118703E-2,5.6198830409356582E-2,0.15907895465367372,0.15146919204886755,0.11459759386019486,6.5432518063264444E-2,6.8562420579643124E-2,8.2973715182424357E-2,7.3960031395278625E-2,7.1487800764560294E-2,6.0192684798362928E-2,5.5123565618137471E-2,"NP","NPR",null,"Nepal","NPR",1]
["Netherlands",1.5599319088987817E-2,3.1167367462828999E-2,2.4956560730900579E-2,1.5968282179233073E-2,2.0628961285374059E-2,2.0647100704058285E-2,1.2969565442050301E-2,2.6397673944093203E-2,1.9121337872425093E-2,1.7787259981712822E-2,8.2485513127843468E-3,4.1229457141488179E-2,5.0985896049513313E-2,3.8256091420565186E-2,2.1781071763676385E-2,7.3257049701298538E-3,2.428581671429586E-2,1.7679999999999918E-2,1.8483216728244711E-2,2.1283369834730781E-2,9.7302914363983639E-4,8.2485513127843468E-3,1.1335554889920774E-2,1.3124404172412785E-2,2.0326874411890961E-2,1.5785326719552906E-2,5.0948003067456948E-3,1.037473580818582E-2,9.7387379567746013E-3,9.3869270707975794E-3,"NL","EUR","^EWN","Netherlands","EUR",17]
["New Zealand",4.053644236277254E-2,-4.5120898100173834E-3,1.8444622758127194E-2,1.9015576589333838E-2,1.5359057141961507E-2,2.3153150371993947E-2,1.7318890866849568E-2,1.0212454647012814E-2,1.5149142722931108E-2,5.0321983573053952E-3,3.1686283735599563E-2,2.0018416559556274E-2,4.3116013578958334E-2,9.3395597064709346E-3,1.9676318751004729E-2,3.5877896027679101E-2,1.9296302246725627E-2,1.9354089412076947E-2,4.1643608190370607E-2,4.1299133546365718E-2,2.0573383653838873E-2,3.1686283735599563E-2,2.4770008052390491E-2,-2.2182508500976361E-3,3.9689730151650338E-2,3.4876628034025359E-2,1.7125905198657865E-2,1.7901038018213189E-2,1.890628812382289E-2,1.8070402731129809E-2,"NZ","NZD","^NZ50","New Zealand","NZD",1]
["Nicaragua",74.099999999999994,29.316910785619175,0.2347153900210821,0.204823562891292,5.8193091231178107E-2,0.13392483468653205,9.6085234123176155E-2,9.7764109010910261E-2,0.14028342978671193,9.2268790014526259E-2,6.674909191439049E-2,8.5656585558073095E-2,7.24256310209761E-2,3.2476872743682161E-2,5.3308748207334444E-2,9.051064602297787E-2,9.8670598587362379E-2,8.2297934975540166E-2,9.6999999999999975E-2,0.11923427529626252,6.0588043655318335E-2,6.674909191439049E-2,0.11744930207111026,8.8374370273021308E-2,8.2317217539539689E-2,6.9996882707778596E-2,7.0002555583950965E-2,6.9998949108174946E-2,7.0000000000000062E-2,6.999749666221633E-2,"NI","NIO",null,"Nicaragua","NIO",1]
["Niger",-1.5995621921663594E-2,-5.1007436598233036E-2,1.1000971166404305E-2,-1.4077742261382475E-3,0.32709722360433879,8.1383723255348928E-2,4.398576183431957E-2,4.54646091172759E-2,2.4629133533105252E-2,-4.6503456756952222E-4,1.7103111409453531E-2,3.3870267364198625E-2,3.7290745814916315E-2,2.7938723765268403E-2,-4.4079718640093191E-3,5.7839951015026259E-3,7.0966291713886909E-2,1.4202508176936579E-2,6.1196861257221569E-2,7.6771189677167673E-2,5.6733200015092633E-2,1.7103111409453531E-2,3.5786502653972541E-2,7.7885104219623802E-3,1.9660465178847675E-2,2.744777271318033E-2,1.2037904955122691E-2,1.4273660972004665E-2,1.5961671972629876E-2,1.8031828115861792E-2,"NE","XOF",null,"Niger","XOF",8]
["Nigeria",9.2874543239951368E-2,0.17595430482028429,0.68072503257907813,0.26129555226615908,0.31010394545657771,1.1307853090474769,0.32725416399743779,1.0135899485663291E-2,-5.6651386420988215E-2,0.17048926033208267,0.26779638891381863,0.35230161735273446,-3.781000000000001E-2,0.19817291803074255,0.11159107271418267,0.20744116361820342,0.19769155206286837,0.19547715916816855,4.2969402355192754E-2,0.10981810942862213,-4.4121833191004933E-2,0.26779638891381863,2.339275371645555E-2,2.0411884923754009E-2,4.2376641544083826E-2,5.213201495735964E-2,2.4086129053103145E-2,3.3552443868928528E-2,4.0665297000005207E-2,4.4506624087498281E-2,"NG","NGN",null,"Nigeria","NGN",1]
["Norway",3.8239600378950911E-2,2.1733720447946858E-2,-7.246082649995933E-3,2.3307640408088082E-2,-2.1577990449742623E-3,3.0274512944757026E-2,4.1628607521134953E-2,2.8229191932384268E-2,-7.9114498276174894E-3,6.6356952116179535E-2,6.5384533469639905E-2,0.15639257658399375,1.7339068525660029E-2,-1.7743369928122532E-2,2.8928931900492838E-2,5.900087996422454E-2,8.9359905191320088E-2,8.8369533956059065E-2,3.0297111606424787E-2,0.10961806523557294,-5.6268529219637098E-2,6.5384533469639905E-2,6.6899226355876307E-2,2.6072944284657007E-2,2.4652581216559222E-2,2.2794104542781302E-2,1.5176860080153398E-2,1.9936149396680314E-2,2.5352349699188093E-2,2.8771192699699633E-2,"NO","NOK",null,"Norway","NOK",1]
["Oman",0.15045427612087692,-8.4756856517447132E-2,1.209890148539805E-2,-5.4848312849679726E-2,-4.2037404711129378E-3,1.9310531562688249E-2,7.5561458584882946E-2,-2.3653427333348298E-2,-0.1436225868392913,0.12192534908700337,0.15465501601347742,0.19664676104881451,-5.5143860070204886E-2,1.2468379216545422E-2,7.0773701872314687E-2,0.10754976715123932,0.20453443579595021,0.1285072376798444,6.6702981725743404E-2,0.28099846801060235,-0.23094336399100213,0.15465501601347742,0.1385847054988163,6.5728206379902732E-2,-3.8318057494703961E-3,-8.6525155077660232E-3,-2.0997234858621039E-2,-6.7558948941288666E-3,2.2015419967067462E-3,7.1667528568617467E-3,"OM","OMR",null,"Oman","OMR",1]
["Pakistan",7.2267135325131848E-2,0.12967940732970562,0.10193836689687186,8.3370638578011746E-2,0.12206801001434098,0.13766436323462528,6.5920255912258474E-2,0.12615219721329063,6.54642936455061E-2,5.3298396581756391E-2,9.7976508518424765E-2,3.0799021894302392E-2,7.9064282580079137E-2,2.5757999339212745E-2,4.5576739634048069E-2,7.6350710900473739E-2,5.7582228875875163E-2,0.10835284933645584,6.5586702352443904E-2,9.6607884091690188E-2,0.2363719651855245,9.7976508518424765E-2,0.18644178171398806,5.2851917828041772E-2,0.10078625219785686,7.9266533773631132E-2,8.9999920216373042E-2,7.0000988145908938E-2,6.000013681481442E-2,6.0001677917317364E-2,"PK","PKR",null,"Pakistan","PKR",1]
["Panama",5.6470173938196755E-3,4.939969984992576E-3,5.0600460456723395E-2,3.5548027149642669E-2,3.6798517535631792E-2,4.6668652566776991E-3,9.8152906810744289E-2,1.6080000000000094E-2,9.9992126604202536E-3,8.4093389460555557E-3,4.1958777058114904E-2,-1.2484659908974072E-2,1.0294045696952026E-2,1.670750723991965E-2,1.1317303661928957E-2,1.9649585531273495E-2,1.7478705910611181E-2,2.1064482739835411E-2,3.0233509399064662E-2,5.5300454004039379E-2,1.1483253588516762E-2,4.1958777058114904E-2,4.4281301898213554E-2,4.6022710383163412E-2,4.2100925708845605E-2,3.9997818424766463E-2,3.8000655522779425E-2,3.5996892899770705E-2,3.4002450517229832E-2,3.2000000000000028E-2,"PA","PAB","^BPI","Panama","PAB",1]
["Papua New Guinea",4.1165230800174424E-2,6.9931420844199677E-2,2.8978965423851255E-2,-2.4989764286132088E-2,7.249658813119586E-2,0.16011074909457013,2.8964719212178913E-2,0.11250380713633068,5.296409392439716E-2,0.11068999999999996,9.8764071856287439E-2,0.13055848166455086,6.8320458708290177E-2,0.11947908668719109,6.8479194550430611E-2,1.06754912408622E-2,7.9112558116590792E-2,9.4300701698246892E-2,3.8520785141012981E-2,7.7592968765712866E-2,-2.5970996099217936E-2,9.8764071856287439E-2,4.347181591074567E-2,-2.6067736840785893E-2,3.0210339812697606E-2,9.5548032197750654E-2,0.16202686573972014,2.6851982087775061E-2,3.5132931110275711E-2,3.7756461743462921E-2,"PG","PGK",null,"Papua New Guinea","PGK",1]
["Paraguay",0.37170001183852275,0.49709797829417202,0.14083532701121282,0.12219864069329689,0.12573313370332428,0.11075999999999997,0.11421909323346191,3.4113588067516076E-2,0.13296089385474863,7.8605812333622849E-2,6.1002714820767912E-2,0.1174360613810741,0.11032975332871775,0.14944678921303378,0.12210769830844348,8.9861557824080673E-2,0.10075299879754818,6.0827485604095122E-2,9.7660137572482819E-2,9.3355833309498593E-2,2.0433201663745626E-2,6.1002714820767912E-2,9.8323898162980816E-2,5.5491881356267703E-2,2.0850528141126645E-2,4.0886075949367218E-2,5.251203351731748E-2,5.5091521026914059E-2,5.8910908577080701E-2,7.3799900919579553E-2,"PY","PYG",null,"Paraguay","PYG",1]
["Peru",50.8359375,3.8018085908063304,0.69180790960451999,0.47065917144394342,0.26151129052605038,0.12948999999999988,0.10572913438808662,7.5385736362107769E-2,6.252885202448133E-2,3.9452292857943716E-2,4.5010180212496254E-2,3.6599835506357259E-2,1.4320740360164619E-2,4.7703010290769399E-3,2.7515969089203507E-2,6.1842865216338305E-2,2.9553336959509569E-2,7.2180058171241512E-2,1.9296591041549682E-2,7.2096891568769195E-3,2.1500049027956214E-2,4.5010180212496254E-2,5.4780943908877333E-2,1.0244164034963088E-2,3.2258357228412748E-2,2.0917026345168344E-2,1.9227043572975333E-2,2.144941983501103E-2,1.8679105619445746E-2,2.1856148868627745E-2,"PE","PEN",null,"Peru","PEN",1]
["Philippines",0.12686567164179108,0.16578971241948648,8.1572701451305463E-2,6.8315495997841591E-2,9.9927600895728386E-2,7.5495958853784018E-2,7.661542840876745E-2,6.2239731369723605E-2,0.10457866112431713,6.5856186763413538E-2,4.2219963568204122E-2,5.7093626782524165E-2,5.5490000000000039E-2,4.1629953860292224E-2,3.2007494792756219E-2,5.5172656924785235E-2,5.8276674295451247E-2,4.9495260420366449E-2,3.0901707151989255E-2,7.5489316379605764E-2,2.7735760749387772E-2,4.2219963568204122E-2,4.0205682876014004E-2,1.9024485273526404E-2,1.981037953962983E-2,3.5634991769330382E-2,3.5692871607480248E-2,3.2491152182461569E-2,3.2653600994472232E-2,3.1431527830425576E-2,"PH","PHP","IQ20246553","Philippines","PHP",1]
["Poland",5.6013071895424833,0.55227722772277232,0.39201428753667567,0.30021994134897367,0.36552015787989833,0.34089501393620325,0.17912889504782803,0.13921715852703054,0.11067012451105396,5.9870738031657655E-2,1.4305466921931576E-2,7.2518805228949157E-2,3.4795042897998174E-2,2.2460573358777047E-2,3.9472272873537495E-3,4.0887625803970096E-2,2.6430587631511404E-2,1.4830000000000121E-2,3.9563276607904818E-2,3.1081157936643233E-2,3.720455611020701E-2,1.4305466921931576E-2,3.2078505391565759E-2,2.482452649671063E-2,1.6391140192166365E-2,1.7801259906523148E-2,2.3383779898574319E-2,2.0328851361369749E-2,2.1675283751950269E-2,2.2443143537303145E-2,"PL","PLN",null,"Poland","PLN",1]
["Portugal",0.11320499221377167,0.109295489102889,9.0119891804956387E-2,5.3062182507083389E-2,6.831497166146594E-2,5.6435628809442306E-2,2.5955706023416569E-2,3.9268527430221356E-2,3.7930304553753347E-2,3.2975157100429531E-2,6.2034621769029297E-3,3.2514807502467713E-2,3.5745443680908373E-2,3.7396441511088563E-2,3.0053277275406742E-2,2.4716820179464305E-2,2.5248161183586637E-2,2.7812609205089656E-2,2.8289999999999926E-2,1.5822384735823647E-2,9.2766332235580951E-3,6.2034621769029297E-3,1.9230950518009937E-3,-1.5148236312486629E-3,1.9147773317502503E-2,9.4309965419681063E-3,1.1074065253631638E-2,1.695007383383329E-2,1.6774457925775366E-2,1.8144861000376711E-2,"PT","EUR",null,"Portugal","EUR",17]
["Qatar",0.63076721654883494,-4.030250967420812E-2,2.7020696347604956E-2,-5.9754985012381079E-2,1.0672950308406648E-2,6.4852910923678175E-2,3.4597118248410164E-2,-2.9098717789119877E-2,-0.1674359714075071,0.14537894392361439,9.6012311901504832E-2,0.2917359955629506,-7.1145113652627656E-2,6.9842692851840082E-2,0.14308346972176755,0.14543601021728936,0.30543000000000009,8.3604636020315093E-2,0.10970825056377564,0.22900315971868324,-0.24218863386618572,9.6012311901504832E-2,0.21320294314047317,5.6111111111111001E-2,-1.1865100239639825E-2,-2.9575298710515785E-4,-1.4052422933554354E-2,1.3502565487442109E-3,-5.9281233768828656E-3,3.3309050717174049E-3,"QA","QAR",null,"Qatar","QAR",{"$f":"COUNTIF($AJ$3:$AJ$181,AJ132)","v":1}]
["Romania",0.13793103448275867,1.9696969696969697,2.010204081632653,2.2677966101694915,1.3900414937759336,0.35286458333333348,0.45267885787616291,1.4719522968197882,0.55266684534977228,0.4768974049139767,5.7155363372285883E-2,0.44185140452721394,0.37816147859922178,0.22659451404819331,0.23409526854219931,0.15489929408717051,0.12152886815306618,0.10568,0.13531944142970853,0.15253724209352337,4.2190243160674212E-2,5.7155363372285883E-2,4.0583437892095287E-2,4.8086140267319388E-2,4.5011360694871883E-2,3.3714977706831073E-2,3.3424745067760053E-2,2.9277793808483388E-2,2.7318601880312876E-2,2.6558030514933328E-2,"RO","RON","^DWRO","Romania","RON",1]
["Russia","NA","NA","NA",8.9365079365079367,3.079872204472843,1.4389193422083011,0.45817948306309209,0.15083122316415265,0.18597531809050039,0.72469145761071219,0.1419030900942424,0.37636219073008759,0.16491096914503189,0.15492546891864301,0.13826025459688829,0.20310211689522029,0.1929397443700549,0.15168521954236236,0.13805694647675559,0.1795930404010615,1.9710000000000116E-2,0.1419030900942424,0.15528035657543304,8.496751460727614E-2,6.8159394869546253E-2,4.9441949967928167E-2,5.1042736296513569E-2,5.4931698835187337E-2,5.8647777073399299E-2,6.2928287267500993E-2,"RU","RUB",null,"Russia","RUB",1]
["Rwanda",-1.6546690661867758E-2,0.1678442535454685,6.5462459194776779E-2,0.15911597695984314,6.6927468809473423E-2,0.55098602715290856,0.13564628458245487,0.15520798169611028,2.2841650702944971E-2,-4.6631219744464714E-2,2.4791515922263363E-2,4.5915394476168325E-2,1.2160764027059123E-2,-5.3436915189734036E-2,0.21385256932099472,0.12908038268343747,8.6236574781196174E-2,8.9779930363360405E-2,0.10633569885205785,0.13510186325055296,0.11569479666973814,2.4791515922263363E-2,7.4465277827305609E-2,5.9175328899332191E-2,6.5000094003221376E-2,7.6997310831406152E-2,6.9367193732038146E-2,6.3937625816208543E-2,6.0964482606273851E-2,5.1056664750533054E-2,"RW","RWF",null,"Rwanda","RWF",1]
["Samoa",0.40103146183816407,3.0670310239511167E-2,8.0258273807667146E-2,5.249480249480265E-2,-0.26141289437585735,0.40257786527496608,-9.8783087699785277E-3,0.11970898586388135,8.7669007691939971E-2,4.4364403057191026E-3,1.4479438462386529E-2,2.1318931210915215E-2,3.4768460039820814E-2,9.7655845902386851E-3,2.9546153058088276E-2,5.6550639839194394E-2,3.9076259453553863E-2,6.3430197777495811E-2,7.0232859432000305E-2,5.1583256347360829E-2,3.0399648593997464E-2,1.4479438462386529E-2,2.351023365332372E-2,1.2861895660791323E-2,-2.075660262637391E-3,-1.0014706912248594E-2,2.9640633842671127E-2,3.9306080384747366E-2,3.9591197255257171E-2,2.9740557039298121E-2,"WS","WST",null,"Samoa","WST",1]
["Saudi Arabia",0.13099206299291843,3.3153533893121256E-2,-6.7064243885636143E-3,-2.4752636199104727E-2,1.0645745591127742E-2,5.554883613533157E-2,6.6521526265898689E-2,1.8235093031205629E-2,-0.13149867628438772,0.10444761052759444,0.14276807980049888,0.10803999999999991,-3.1803905996173443E-2,2.6929530201342144E-2,5.3372545815973726E-2,0.11550293410542101,0.18265316369647677,8.6258474963748721E-2,4.194727727535108E-2,0.15326061865189278,-0.18931929522560886,0.14276807980049888,0.17054766033068103,1.0262704942618495E-2,-2.4386678907966419E-2,-4.2089591370463308E-3,-1.0399966148392337E-2,-5.5919536680270054E-3,-3.4877498757790448E-4,2.963232025847029E-3,"SA","SAR",null,"Saudi Arabia","SAR",1]
["Senegal",-1.737811621220775E-4,-7.2526743249007319E-3,-9.2793022219394006E-3,-1.3013093421158084E-3,0.33890998005276352,7.3673587081891645E-2,4.3171747012219486E-2,2.0510180000429257E-2,2.755061281981197E-2,3.5394608971408559E-3,1.2898738579241842E-2,1.935760083995075E-2,2.6140000000000052E-2,3.2997446742159875E-2,5.1226415094340894E-3,5.303023192513745E-3,2.4928109945102195E-2,3.997157900490067E-2,5.3028046879105784E-2,6.9015138911994622E-2,-1.5507676027295969E-2,1.2898738579241842E-2,4.3236368176285067E-2,1.7405027786711713E-2,2.1510909839439929E-2,2.2900323857502736E-2,2.4245067964990374E-2,2.3671159103710648E-2,2.4076658793214412E-2,2.2704636594763183E-2,"SN","XOF",null,"Senegal","XOF",8]
["Serbia","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",4.89268701959511E-2,"NA",0.88383241619121589,0.22297091449974005,0.12930263909851547,0.1217122763309848,0.15677814152023783,0.12546000000000013,0.10117640786878246,0.12587446442836026,5.9190299069037611E-2,4.89268701959511E-2,9.6192177934887102E-2,7.4093035572424748E-2,8.4820792654197286E-2,5.0457557270413345E-2,4.8788696099500539E-2,4.0000550087784914E-2,3.727636166489634E-2,3.5001912208388219E-2,"RS","RSD",null,"Serbia","RSD",1]
["Seychelles",6.370670330464967E-2,-2.0428280081577266E-2,4.6687948922585765E-2,3.0283943045632977E-2,2.6546109788274652E-2,-2.0719054634360301E-2,-6.0799564688560293E-2,8.7415864360569362E-3,0.10410824690023324,2.0578020532121544E-2,-3.5953782703145198E-2,1.2517614607381544E-2,6.156260641684308E-2,3.613718461903237E-2,5.946964598196236E-2,0.24673476647862991,4.5858470569053456E-3,1.442512528150286E-2,0.12135999999999991,0.34578547478062349,0.26285028924332887,-3.5953782703145198E-2,6.3616472355572995E-2,4.7867604163468469E-2,4.678953742772296E-2,3.6925761258508327E-2,3.2978799985602603E-2,3.2618448217287987E-2,3.2305142081043403E-2,3.1919327291596966E-2,"SC","SCR",null,"Seychelles","SCR",1]
["Sierra Leone",0.37004950495049505,1.5451671183378499,0.63158828748890872,0.28398955840765705,0.1848369335027531,0.36605419317938082,0.75307478934421956,0.16793049916407932,0.27046854630505335,0.25031185867771932,0.17177889891596987,6.1101008963197811E-2,-5.5732484076433053E-2,-4.0086726090098779E-2,0.13128879519483339,0.12797266919072414,0.16600453657449288,0.12447992803328445,6.6529999999999978E-2,0.10193806081404189,7.7702616464581986E-2,0.17177889891596987,0.17348767636476348,0.12051997565485006,9.1456915634992253E-2,6.4615023474178468E-2,5.9489422877629927E-2,5.1150245782570991E-2,4.8882958082219874E-2,4.7261662520244441E-2,"SL","SLL",null,"Sierra Leone","SLL",1]
["Singapore",4.3777130138586529E-2,4.1399135259952091E-2,1.4095819899315742E-2,3.4526611706696686E-2,3.5326086956521729E-2,2.8298546015081527E-2,1.0513628214607662E-2,1.2438982829993783E-2,-1.357318232219229E-2,-4.7833636099039567E-2,2.126190303118447E-3,3.637571017486918E-2,-2.2222900266471446E-2,-8.7895399273952846E-3,-1.5079964739957208E-2,4.3833573064834042E-2,2.0731047576274086E-2,2.0469999999999988E-2,6.2559408899820701E-2,-1.1325174534957627E-2,2.6613061201645527E-2,2.126190303118447E-3,5.6215432042794333E-3,2.0863763411775427E-2,9.6357662686354928E-3,1.2246861741678661E-2,1.2340664563798898E-2,1.1336571540766505E-2,1.0745245671936576E-2,1.0004676643506016E-2,"SG","SGD","^FSSTI","Singapore","SGD",1]
["Slovak Republic","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",4.924199463158363E-3,9.4165883426641006E-2,5.0170554988422156E-2,3.8740575655554998E-2,5.3101889893180099E-2,5.8486946909847681E-2,2.3813911583430603E-2,2.9420000000000002E-2,1.1132482368712449E-2,2.8600799323649229E-2,-1.177789193480594E-2,4.924199463158363E-3,1.6374324006583674E-2,1.3538023059981752E-2,1.4653653370340303E-2,1.5395828459337402E-2,1.7324648854623481E-2,1.6881533101045232E-2,1.7646353372509305E-2,1.7214094513375633E-2,"SK","EUR",null,"Slovakia","EUR",17]
["Slovenia","NA","NA","NA",0.1778987112151702,0.10090790251240089,0.12163700836071434,0.11339114797842109,8.5249104526212705E-2,7.0307249159865526E-2,6.5688847025051178E-2,-1.0632627864771482E-2,5.223283808241086E-2,8.651999999999993E-2,7.5838456724220293E-2,5.5333128015604194E-2,3.270914396887159E-2,1.6601907453196674E-2,2.1133503204386006E-2,4.1793008537055476E-2,4.1393876928883522E-2,3.3078472507788836E-2,-1.0632627864771482E-2,1.1578825342489107E-2,2.5009268933904316E-3,2.6284999596546399E-2,1.9256347256347173E-2,1.6809801753619125E-2,1.9452645420694248E-2,1.9428734434687733E-2,1.9131450401182359E-2,"SI","EUR",null,"Slovenia","EUR",17]
["Solomon Islands",0.34110575677496247,7.2444169693222982E-2,0.13157041467017327,0.17017415390493174,0.19151656962507491,9.4193135889297341E-2,0.13898743687132198,0.10410788229689616,9.3727182210421534E-2,6.7139042301389784E-2,5.8565659619495891E-2,4.3137645202109942E-2,0.12497444355091525,0.11975380440050398,1.3968837913871379E-2,6.7110584669889395E-2,5.3279999999999994E-2,6.6031824396171945E-2,3.5357088784588875E-2,0.11413038803299691,7.2575103651145501E-2,5.8565659619495891E-2,9.0638323915216645E-2,5.4013442569800452E-2,6.2715544013865809E-2,5.6760051433056402E-2,5.0666849268888869E-2,4.6654333799575731E-2,4.6902616717678924E-2,5.240088760780548E-2,"SB","SBD",null,"Solomon Islands","SBD",1]
["South Africa",0.15518585911099558,0.15729072907290731,0.14569965649102334,0.13087627991174977,9.5945574147720203E-2,0.10251728781066705,8.0895899314827435E-2,8.1046402512591653E-2,7.7113854984145025E-2,7.0737804677477589E-2,7.2035880566425847E-2,8.8091178593920461E-2,7.6667890115474924E-2,0.10748797021070144,5.5512803816875289E-2,6.3708555789851351E-2,5.4451895904508829E-2,6.5280000000000005E-2,8.0786272153799965E-2,8.0063230670349261E-2,8.2966096242923282E-2,7.2035880566425847E-2,6.042114012606481E-2,5.4581202275741036E-2,6.6689790584023356E-2,6.0836391508338306E-2,6.3735337423984406E-2,6.3914746033951531E-2,6.4307064297391081E-2,6.4147890972215738E-2,"ZA","ZAR","^EZA","South Africa","ZAR",1]
["Spain",7.3555849162858289E-2,7.0573993745586705E-2,6.7711965022708709E-2,5.6145862750635489E-2,3.59810819392683E-2,3.4037748023874714E-2,3.4555382215288644E-2,2.3870919098243126E-2,2.4787180771156825E-2,2.6271539644443287E-2,8.0938486750081751E-4,3.4505454494531573E-2,4.1909764054525844E-2,4.3562992893242836E-2,4.1632429471377685E-2,4.0446537422608841E-2,4.3400344629523246E-2,4.1418945699563947E-2,3.2677872925256368E-2,2.3740543196732355E-2,7.5999999999987189E-4,8.0938486750081751E-4,1.5974919376593455E-4,-1.2977548840509279E-4,6.3099041533547506E-3,9.1078657036272048E-3,1.0402123684986719E-2,1.1511365405573626E-2,1.1909457340477658E-2,1.2244626339256159E-2,"ES","EUR","^EWP","Spain","EUR",17]
["Sri Lanka",0.20320874225656005,7.5868452260434482E-2,9.1837832024949106E-2,0.12644046094750316,8.3896211773449636E-2,9.1721286679439462E-2,9.0794894057229403E-2,9.0350223546944664E-2,0.13169625522265194,4.5840081249486353E-3,7.2990852083354429E-2,7.253128586261548E-2,0.13664097828163824,0.12067419759727449,5.1490000000000036E-2,8.8017955472710074E-2,0.10418342016013415,0.11277439579490678,0.14027986255860125,0.16327485526053098,5.879576743412751E-2,7.2990852083354429E-2,7.8755806488160385E-2,8.9171389186705419E-2,5.8362663323851427E-2,6.8920878603588198E-2,6.0595298554904087E-2,5.8117769183116508E-2,5.5919314157681699E-2,5.5832117028960626E-2,"LK","LKR","^DJSL","Sri Lanka","LKR",1]
["St. Kitts and Nevis","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",-2.2917679234869204E-2,1.3972780583336064E-2,3.9430995757424592E-2,2.9490056892322203E-2,9.044818495234086E-3,4.2999839215370983E-2,-5.0582420441077636E-3,0.12135649681405303,4.458626228432272E-2,3.3043708302676E-2,-2.8545591318683061E-2,-2.2917679234869204E-2,8.712660927922844E-2,3.0781042786347301E-2,2.5370169736366854E-2,2.5278095741246398E-2,2.517015079189E-2,2.5180458791170368E-2,2.5168025168025077E-2,2.5167885538927459E-2,"KN","XCD",null,"Saint Kitts and Nevis","XCD",6]
["St. Lucia","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",6.3024932213477936E-2,-6.4786806207479675E-3,-2.1884186458868027E-2,9.7080431256559852E-3,3.516335546053706E-2,1.6088727621264676E-2,7.2611708160675414E-2,4.6955975501230096E-2,7.5099999999999945E-2,-1.3022044460980431E-2,-2.4785599849213025E-3,6.3024932213477936E-2,1.6992836701683389E-2,2.5919776282443463E-2,4.2497189001328817E-2,3.270008579482786E-2,2.470190763290514E-2,2.5704777274166313E-2,2.7394269711980002E-2,3.3009224997618603E-2,"LC","XCD",null,"Saint Lucia","XCD",6]
["St. Vincent and the Grenadines","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",3.3912015431522446E-2,6.387851030493108E-3,6.7495009980039766E-2,1.2060245131494174E-2,-2.8239402141280179E-2,3.5638237195330547E-2,2.411308458396455E-2,4.6185422865951953E-2,8.7204968944099459E-2,2.179600327806841E-2,-8.4984961826172212E-3,3.3912015431522446E-2,1.075018054886856E-2,1.551835780792965E-2,2.8884067955614823E-2,2.7973472571465097E-2,2.9519783798766408E-2,2.5530053173588252E-2,2.5478626700708107E-2,2.6477647284713024E-2,"VC","XCD",null,"Saint Vincent and the Grenadines","XCD",6]
["Sudan",0.35396518375241759,0.59428571428571453,0.7768817204301075,1.6066565809379725,1.0245695492358293,1.186430960344004,1.5348542458808616,0,0,-2.9017241379310388E-2,0.20082398531511325,-5.4619386686080573E-2,2.2351195507221977E-3,8.0903298350824659E-2,9.1648317353537845E-2,0.12716992519416159,0.16263209806960699,0.10531801434942789,9.6467182737220769E-2,0.19527000000000005,2.5500514528098206E-2,0.20082398531511325,0.20018887024342535,0.29540861669789464,0.34231765883160081,0.26700306009505814,0.23199759505444528,0.20218523392514154,0.12385915546711934,9.8773759944677186E-2,"SD","SDG",null,"Sudan","SDG",1]
["Suriname",0.44927536231884058,0.11999999999999988,0.35714285714285698,1.5855263157894739,4.3944020356234095,2.7400943396226416,0.11199394627317449,1.4517409549733573E-2,0.18289547233091108,0.72630186182780454,8.2238660380425932E-2,0.64436658272199732,0.35204421361033411,0.31140113272592962,0.22442541685443884,0.13280579070052756,0.13993880976877682,0.11586010331928032,6.4271346622534864E-2,0.15522000000000014,6.4905385987084729E-2,8.2238660380425932E-2,0.12068020159685133,6.4770381491112694E-2,6.3197119621321018E-3,3.3170286228983104E-2,4.1767822006962385E-2,4.3126794286179049E-2,4.451934594278395E-2,4.4520657542429953E-2,"SR","SRD",null,"Suriname","SRD",1]
["Swaziland",0.12410347575553238,8.7825494205862498E-2,0.11311910968518135,0.17476187259339326,0.10973739697143947,0.1655065204249071,8.1005379610830319E-2,0.11142947232770783,6.2562445264027877E-2,5.689376966207349E-2,6.1368850039614564E-2,9.8370018891964284E-2,6.7690000000000028E-2,8.4790529086157918E-2,5.9297888138695631E-2,4.5822805444616588E-2,6.603435376270328E-2,9.4557151734473877E-2,0.11816803478516436,9.4253065808100889E-2,5.4156886292919815E-2,6.1368850039614564E-2,6.3626428313541039E-2,8.3443805819185979E-2,7.0247339051796365E-2,6.5252822545552425E-2,5.1080469843769238E-2,4.9513136138159108E-2,5.0345059754250077E-2,5.0146632265508639E-2,"SZ","SZL",null,"Swaziland","SZL",1]
["Sweden",8.734738808459519E-2,8.9794916632153665E-2,8.9377454361199149E-3,2.184648865824057E-2,2.6253276539973891E-2,3.7181891953013579E-2,8.2471846702409923E-3,1.5163658105306066E-2,5.3382789689353505E-3,8.9745347576253298E-3,8.4927661857883141E-3,1.4243887976083114E-2,2.3702801461632284E-2,1.5336839349879616E-2,1.7659811331810049E-2,3.132125008636466E-3,8.8504717955781853E-3,1.9423109745690281E-2,2.7602910974194206E-2,3.1369141367512121E-2,2.0568070519098924E-2,8.4927661857883141E-3,1.3138372438068702E-2,9.9683879894558736E-3,5.7899999999999618E-3,1.7349546127919391E-2,2.4002189124741058E-2,2.4002672265699632E-2,2.099818258073527E-2,2.0000365136743747E-2,"SE","SEK","^EWD","Sweden","SEK",1]
["Switzerland",4.6039874707900497E-2,5.409002329008028E-2,2.1238219777246714E-2,2.3225008830801919E-2,1.1845171312677927E-2,7.3778706527070081E-3,1.8627098194441416E-3,4.0671018993894137E-3,-3.9348953675549803E-3,2.2604121555247492E-3,3.3675059001314622E-3,1.5007324501775887E-2,1.2480402030920601E-2,6.1222606216606579E-3,8.2662317806543317E-3,8.3804247834129431E-3,2.5062656641603454E-3,2.2079999999999878E-2,2.5066530995616843E-2,2.7784671184499343E-2,-4.4576109062880453E-3,3.3675059001314622E-3,3.7466763355089583E-3,1.0281109618857087E-3,2.9978903734411144E-3,7.0018450184501368E-3,6.9989648127959381E-3,8.005603922745852E-3,8.9979513190077132E-3,1.0000000000000009E-2,"CH","CHE",null,"Switzerland","CHE",1]
["Syria",0.16396860120962553,4.864458497324553E-2,5.3261923839244218E-2,3.6575112107623431E-2,0.15904131018366519,7.0150298263738531E-2,0.17510587942202283,9.1082549357360376E-2,4.4083357621684804E-3,6.9631349220743211E-2,7.0711910264359412E-2,0.1303777722514865,2.8690000000000104E-2,4.5232285722618171E-2,-1.932627741299453E-2,0.10325860172224099,0.11950280232438204,9.0967028579326259E-2,0.10769209113111544,0.15950362811503216,-2.7810504973011518E-2,7.0711910264359412E-2,"NA","NA","NA","NA","NA","NA","NA","NA","SY","SYP",null,"Syria","SYP",1]
["Taiwan Province of China","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",-1.9681233933162012E-2,-2.049512406699594E-3,-8.8739874675225483E-3,-3.9611021694503368E-3,-9.0277508998721778E-3,6.1514426597653049E-4,-1.3407755811003286E-2,-1.0919449279949367E-2,-5.0499999999999989E-3,-2.9569325091713172E-2,7.2188331797045091E-3,-1.9681233933162012E-2,-3.0397751111856941E-2,1.3490123109543672E-2,7.0555585205742677E-3,6.2959743921309208E-3,6.340846850642512E-3,5.8089635971614317E-3,8.8140108432106512E-3,8.6132200033008921E-3,"TW","TWD","^TAIEX","Taiwan","TWD",1]
["Tajikistan","NA","NA","NA",9.9572901325478647,2.6643817204301077,2.667974911051608,3.9749400000000001,1.014633342311666,0.54054404610343743,0.26513660933215388,0.12481820309873881,0.24032427246791399,0.26173844027317994,0.22034476577281481,0.29086377566488042,0.17015996921760101,9.6049907855731531E-2,0.20336588496552377,0.27855511224857454,0.27702680732143681,0.12717144918636691,0.12481820309873881,0.13328586618553917,0.11869022959280362,8.0000018455473665E-2,6.9532182704819645E-2,6.9532193460339231E-2,6.9532158772819708E-2,6.9532189898924734E-2,5.9999984038408893E-2,"TJ","TJS",null,"Tajikistan","TJS",1]
["Tanzania",0.22454330175913384,0.28116582636922449,0.25374663072776293,0.24461452465924238,0.31168382505354808,0.26862094395280223,0.19314053189943325,0.20718635809987807,0.14096890900442505,0.1152140682441225,6.9332144548772456E-2,7.5727539449686798E-2,5.3052800067395323E-2,7.0990000000000109E-2,8.4501255847393431E-2,7.0220148257841286E-2,6.4261292787900715E-2,5.283726274254863E-2,8.9716620118751145E-2,0.10110094281817639,7.378353797180548E-2,6.9332144548772456E-2,9.183572437297105E-2,0.1141752577319588,8.306131715800924E-2,5.6017434501961727E-2,3.5922021011629557E-2,3.594180471896613E-2,3.4911195105522319E-2,2.8135433177081559E-2,"TZ","TZS",null,"Tanzania","TZS",1]
["Thailand",5.7061273724484884E-2,5.8162237338301948E-2,4.4905765293656641E-2,3.2872934858856784E-2,5.2076502732240293E-2,5.5894814166252527E-2,4.0104283786822625E-2,4.0632115180628592E-2,9.2381106963155268E-2,-4.03853697386094E-2,3.6631193802543427E-2,1.3464718597290926E-2,2.0692647571088907E-2,8.1667355211083592E-3,1.3374271749523325E-2,3.1535148123186918E-2,4.4495954913189806E-2,5.2429180627474814E-2,3.4529451591063021E-2,3.9311977938531584E-2,1.9467690843455676E-2,3.6631193802543427E-2,4.2277672658467491E-2,1.3462738543580377E-2,2.3045522657985762E-2,2.8545212721181157E-2,2.603429226173426E-2,2.0368361437710369E-2,1.4798369286934454E-2,1.8284063553201779E-2,"TH","THB","IQ38807257","Thailand","THB",1]
["Togo",-2.9469943339926918E-2,2.1434986873013706E-2,1.7281904729695485E-2,-2.549909406738804E-2,0.33385074626865685,0.11205033441180601,4.0444347336100916E-2,0.11931340908086119,-2.0933929752841474E-2,1.8920636201349428E-2,1.1765742740051932E-2,-9.8884456630404793E-3,7.7398328468028854E-2,6.2169434907673793E-2,-9.8235345505372607E-2,3.0167110680552334E-2,7.7525649103339367E-2,-7.8109318136198036E-3,2.6484765322637438E-2,0.14408863829167351,1.9803166709108977E-2,1.1765742740051932E-2,5.6061265969802765E-2,5.9931400919694955E-2,4.0090271202708028E-2,3.4068236233040894E-2,2.8664801504992399E-2,2.1693766778818402E-2,2.3981228091312312E-2,2.2321453583814765E-2,"TG","XOF",null,"Togo","XOF",8]
["Tonga",3.9300609560474875E-2,0.10628183361629873,0.1168033930464869,7.5179892064761056E-2,9.3184300420605659E-3,-3.3545148961642957E-2,6.2653357791171427E-2,-1.3674983746945202E-3,2.5793561711489277E-2,6.5324433745486354E-2,4.7900064613396687E-2,5.488907148726363E-2,6.1575011684062986E-2,8.9169754558461989E-2,7.3549473684210387E-2,6.1654795895955461E-2,0.12031564014658946,0.1128023847838131,6.9210345399805639E-2,2.2371265450917388E-2,6.9071706624161955E-3,4.7900064613396687E-2,3.9328729395321949E-2,2.5767538438720372E-2,3.2128088219701034E-2,3.9458692119468841E-2,4.6127997556132616E-2,5.0612798776978885E-2,5.3815215081012946E-2,5.6334313352830234E-2,"TO","TOP",null,"Tonga","TOP",1]
["Trinidad and Tobago",0.15492907738465078,-1.5371372356109969E-4,3.9233773022168794E-2,0.1006242788248175,0.1544623655913977,4.0236576165417093E-2,1.9384877109728249E-2,-3.6923583662714088E-2,-1.8479884172965311E-2,4.3033358111875142E-2,8.0240854417861662E-2,0.11357334550840181,2.7940000000000076E-2,-5.192910092028713E-2,0.10478574946642594,8.8847196938737438E-2,0.13321220806250755,1.7290046744096843E-2,0.12751946014739413,0.23794148915226199,-0.27632527565733667,8.0240854417861662E-2,0.17569913472753407,8.9671123210557369E-2,3.6898240042344765E-2,1.976048515538853E-2,2.1485030060020005E-2,2.2988449419040657E-2,2.3731736526946046E-2,2.4299966308538812E-2,"TT","TTD",null,"Trinidad and Tobago","TTD",1]
["Tunisia",5.3318207600680623E-2,7.038233710285402E-2,5.6916704398718654E-2,4.687028956763184E-2,4.5256824141014729E-2,5.3577901834263697E-2,4.3531516652904001E-2,3.9552642338076982E-2,3.093045088934554E-2,3.3965050455328383E-2,4.6183892421127082E-2,3.6907879076410355E-2,2.8684243752941319E-2,1.9058245927248363E-2,1.9369744218640461E-2,3.6209544883293976E-2,3.661317742671133E-2,3.4299999999999997E-2,2.5795223822875357E-2,6.0764576146581595E-2,3.2751343906881614E-2,4.6183892421127082E-2,5.1488910270643728E-2,5.3284842796809118E-2,5.6848811565792801E-2,4.5219175291050906E-2,4.9070681948038875E-2,3.7593310479607789E-2,4.2134970234419367E-2,3.4333797517110742E-2,"TN","TND",null,"Tunisia","TND",1]
["Turkey",0.58245083207261716,0.58795411089866145,0.63696568332329906,0.67782272894446516,1.0644454186760188,0.87205351454661306,0.77840167886109701,0.81540424174772741,0.75678999332419816,0.54178999999999999,5.6757312716652297E-2,0.49225899765856562,0.52850592198196256,0.3742475211205929,0.23270423333740275,0.12399768357266949,7.0843587966834765E-2,9.3308174837599456E-2,6.2209727269596282E-2,0.11994389544762951,5.2943775117626712E-2,5.6757312716652297E-2,8.577529841778575E-2,6.7807486061483901E-2,6.8723792425621433E-2,6.89389408618164E-2,6.0410546090033712E-2,6.041122639269858E-2,6.0410483564676154E-2,6.0410882842864888E-2,"TR","TRY",null,"Turkey","TRY",1]
["Turkmenistan","NA","NA","NA",20,10.142857142857142,7.0512820512820511,11.746284501061572,0.61564087615557606,0.18070519098922611,0.23019493985897976,3.7223499195040421E-3,9.7952230542641239E-2,0.14676600833952858,8.3870058487774068E-2,0.12142095545211018,8.3449283428412402E-2,7.0194026176945812E-2,0.12257999999999991,9.2723903864312618E-2,0.59672935671370464,9.7270582949567475E-2,3.7223499195040421E-3,0.1503258884284111,8.2757731335584728E-2,2.8457432950476536E-2,5.4084276656726882E-2,5.0509316002512961E-2,6.6372534601369271E-2,6.0206439591288907E-2,5.0745940758341712E-2,"TM","TMT",null,"Turkmenistan","TMT",1]
["Tuvalu","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",2.0082327366911734E-2,"NA",5.8452460903770431E-2,3.3832627070633947E-2,2.2532988470474802E-2,5.6002143622722489E-2,1.4970819588936868E-2,4.1320000000000023E-2,-1.4116698037107689E-3,3.520700100976093E-2,4.2639763669807262E-3,2.0082327366911734E-2,2.0611919184591487E-2,8.902789007454448E-3,1.6855862123627219E-2,1.7277963019096676E-2,1.7316533287927927E-2,1.7423468960784616E-2,1.8852405079949897E-2,1.8996028029838241E-2,"TV","AUD",null,"Tuvalu","AUD",3]
["Uganda",0.44336341180622085,0.18014808605755794,0.46099437703462565,0.29969412765612669,6.425921885227992E-2,0.10841326792121264,4.9704048197865003E-2,3.0723725613593489E-2,0.12381091939285138,5.6503314136691074E-4,4.861575383560468E-2,8.5988575400186784E-2,2.0380000000000065E-2,6.0467668907662198E-3,8.7613852223466848E-2,4.2651523972449423E-2,6.4186374139900915E-2,5.372004229797489E-2,7.1519404311388035E-2,9.2697713656576752E-2,0.14502093692750573,4.861575383560468E-2,0.15656111556129537,0.12670322835981218,5.5595978857219341E-2,5.0901038303536206E-2,4.4240048250904884E-2,4.6351113293094937E-2,4.9610841245308013E-2,4.8883103906178116E-2,"UG","UGX",null,"Uganda","UGX",1]
["Ukraine","NA","NA","NA",35.666666666666664,9.1545454545454543,4.1553267681289165,0.65867847529738666,0.18290320892006484,0.11913085807850599,0.27403218790778605,0.13859801011433581,0.23079549334243765,9.9205648720211759E-2,5.1205579389295375E-2,8.1229130747910272E-2,0.15156530690511283,0.2418845965084484,0.14771636651047237,0.2309451781893308,0.28582988671102316,0.13073677831387087,0.13859801011433581,0.14353044832143502,8.0383764928149581E-2,9.8279138152528311E-3,2.5196507606355834E-2,4.8158947646548267E-2,5.3301583157401744E-2,5.5147184519128922E-2,5.4524982178731252E-2,"UA","UAH",null,"Ukraine","UAH",1]
["United Arab Emirates",4.3030719853278443E-2,-6.396026111611719E-3,1.645799230190681E-2,2.3852013057671373E-2,1.3603707010161337E-3,3.9312247930375799E-2,5.900494260855349E-2,-1.1185898054039467E-2,-4.4001482319439789E-2,8.8217892481893267E-2,0.10947707544074214,0.11616265771761736,-2.3649953808683843E-2,3.7693326681232486E-2,4.0734109221127968E-2,8.5017921146953279E-2,0.16525722339675819,0.11885142626751355,0.12611344466841579,0.18532999999999999,-0.15155273215054033,0.10947707544074214,0.16753152474928079,5.4938897076885373E-2,-2.3386621455442458E-2,-3.1814625786983353E-3,-9.8140341435705158E-3,-1.3964899037554046E-3,4.8529745256633561E-3,1.3382782174345076E-2,"AE","AED",null,"United Arab Emirates","AED",1]
["United Kingdom",6.7573908962928142E-2,6.7106227106227045E-2,2.9093627473415928E-2,1.8916595012897774E-2,1.161065037101694E-2,2.4047865608100238E-2,2.8019662921348276E-2,1.7788100280073937E-2,1.906117024846643E-2,2.166840101689993E-2,3.1044757652929578E-2,7.9807122044299739E-3,2.2831634284544711E-2,2.4685491333816811E-2,2.1662191847693579E-2,2.3627784745863911E-2,1.9593198977746251E-2,2.863617634940252E-2,2.3043371831675374E-2,3.1877753004513787E-2,2.2271175007378075E-2,3.1044757652929578E-2,2.3109999999999964E-2,1.4749147208022562E-2,1.9427855904450064E-2,2.2846452563848096E-2,1.5722137545609804E-2,2.2872577462098809E-2,1.7799985774237248E-2,2.0231668326432306E-2,"GB","GBP","^FTSE","United Kingdom","GBP",1]
["United States",3.6999689730065288E-2,3.3271000074799995E-2,2.2803283672848895E-2,2.3795368325689292E-2,2.1292775665399111E-2,2.0862384079063379E-2,1.8247884783703983E-2,1.7113385949832027E-2,1.0858430649457018E-2,1.4275942440210798E-2,1.2110000000000065E-2,2.2729827278290538E-2,2.2896288969483924E-2,1.5376166941241109E-2,1.9987302184494515E-2,2.7410839846001345E-2,3.2076022079612132E-2,3.073126718918151E-2,2.6545592608998358E-2,1.9530487491652648E-2,7.6988189769842119E-3,1.2110000000000065E-2,1.9632253411190348E-2,1.7480958933312696E-2,1.3714024494771548E-2,1.6365720298378461E-2,2.0474376987354992E-2,2.0742941512151392E-2,2.0649752859640325E-2,2.057105098421097E-2,"US","USD","^SPX","United States","USD",2]
["Uruguay",1.2410404624277454,1.0082538044880063,0.59619830464937085,0.47851625362085604,0.38955102040816336,0.41048838757686146,0.26428611095684995,0.19280945269261185,0.12642006223416979,5.4285107148111411E-2,4.8398210053683277E-2,3.3768488945393527E-2,4.4108824764532928E-2,0.11791660083025679,0.1480739084624676,0.1048908785674314,1.2945442758452996E-2,6.533000000000011E-2,9.4177391043150926E-2,8.0237805191908373E-2,4.885680477132115E-2,4.8398210053683277E-2,8.0389706997537225E-2,8.7683998021311105E-2,9.017829157217383E-2,8.2448247869029823E-2,8.4058559755011641E-2,7.836213481688592E-2,7.695357747482845E-2,7.3986588508809348E-2,"UY","UYI",null,"Uruguay","UYI",1]
["Uzbekistan","NA","NA","NA",10.798507462686565,12.430740037950665,3.7093811811246109,0.81555815558155587,0.66086673937230778,0.38985928758328181,0.44115639928035244,0.16129696186930498,0.47340640418556901,0.45191525416110423,0.45445722409991407,0.26724267292160442,0.16044259853427345,0.21374112923419397,0.21274224039214595,0.23996583948194794,0.22861538461538466,0.20189874806684882,0.16129696186930498,0.16352130582678792,0.14645120590071437,0.11750000563353824,9.9509669869817685E-2,0.10000002821508014,0.10000001282503623,9.9999953363505645E-2,0.10000004239681481,"UZ","UZS",null,"Uzbekistan","UZS",1]
["Vanuatu",-9.7228820269199545E-3,0.10269284891902264,2.7872038052147552E-2,2.0626410835214548E-2,2.3126261369605494E-2,1.7320813348645547E-2,2.0850764306679093E-2,3.1769159717433881E-2,4.5934257146099444E-2,3.0788889960459143E-2,2.6136059473134354E-2,2.178794470563461E-2,3.6248554979454894E-2,2.8739948749668676E-2,7.9881466211428886E-3,2.1143563196352799E-2,4.151585008397074E-3,3.879914818469854E-2,5.4789999999999894E-2,7.3161482380379006E-2,2.3154528428566357E-2,2.6136059473134354E-2,2.1288411699370569E-2,1.3619061743042282E-2,1.5256813544994197E-2,2.0007365656824483E-2,2.3029285024685375E-2,2.8019672080836777E-2,3.000246288874453E-2,2.9998043605852009E-2,"VU","VUV",null,"Vanuatu","VUV",1]
["Venezuela",0.41725425134798821,0.21451565700907249,0.28240963855421675,0.31642239759488922,0.62896089066514405,0.5175903614457833,1.1552585236294348,0.33947706815259315,0.18890000000000007,0.26193119690470179,0.45943272375420197,0.29452579800174616,7.9971578475844352E-2,0.33022488569780362,0.34933838919631843,0.3395389482239759,0.29604079957328611,0.179043416796967,0.15448378239498406,0.30132427256051497,7.8316921219261371E-2,0.45943272375420197,0.28149232810055125,0.14059399664829209,0.36431691727939919,0.36623689230394074,0.28718094067418831,0.2382238438405353,0.20358360676913323,0.19226668512077594,"VE","VEF",null,"Venezuela","VEF",1]
["Vietnam",0.42154182613449964,0.72807692307692307,0.32561762742043165,0.17405417506156273,0.16960625417103636,0.17040267362243222,8.6951979663613788E-2,6.5996027423592007E-2,8.8357275951193026E-2,5.7353509692384064E-2,0.1207369966489964,3.4081115666866779E-2,1.9496918880695269E-2,3.9561038446294106E-2,6.6674609793875739E-2,0.1786296718271787,9.0486931139710736E-2,8.5689951853718638E-2,9.6313017306245197E-2,0.22672644168285161,6.216296649009001E-2,0.1207369966489964,0.21260999999999997,0.10926019082804861,7.8038807523604259E-2,6.9927658664753922E-2,6.907642429437888E-2,7.6538609945497438E-2,7.0794527299099963E-2,5.9895397489539759E-2,"VN","VND","IQ140310521","Vietnam","VND",1]
["Yemen","NA",0.1199411994119941,0.13171358924218479,0.16375528624629165,0.20784547691848765,0.45743617952805415,0.36770126053818397,0.13290249912002827,-8.3428199303045791E-2,0.33460788540963282,0.24161223989686431,0.23346120866572107,2.7482402399829908E-2,8.7118382110093151E-2,0.10892334646877,0.14113317755455679,0.18533358506926234,0.13588597003537628,0.10888267774400995,0.20380700357516424,-8.7082376605632672E-2,0.24161223989686431,0.19044284643680531,4.6316844682075864E-2,0.10287160121747863,8.8886788146928852E-2,8.440212658464108E-2,7.5021972239503576E-2,7.0338927723480271E-2,5.2584601935807829E-2,"YE","YER",null,"Yemen","YER",1]
["Zambia",1.0636704119850187,0.94010889292195987,1.556594948550047,1.6042810098792533,0.7429574991218828,0.38039579218894848,0.22917457444012945,0.25979856525250611,0.19483360045253151,0.21349892690316885,0.11687423810182085,0.30044084944796268,0.24273999999999996,0.19755540177350039,0.19751385855870995,0.19996633374480988,0.1701830186385358,0.13293746728310962,0.12810338563986434,0.12331439684093026,0.1073613484672209,0.11687423810182085,0.12495442822614411,5.8672316045115025E-2,7.6195137252530687E-2,7.447193299738375E-2,6.3165910606199249E-2,5.5295282186542227E-2,5.4788056040654176E-2,5.4478872228106434E-2,"ZM","ZMK",null,"Zambia","ZMK",1]
["Zimbabwe","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0.10560999999999998,"NA",-1.5558719488030115E-2,3.9228257466191518E-2,7.5021520803443265E-2,7.4096811648360239E-2,3.785986754637749E-2,-5.8627047217699513E-2,-7.9103661405807157E-3,2.94453204117473E-2,0.24523696859512367,0.10560999999999998,7.8825263881477037E-2,5.8846708474462606E-2,3.6438497169325679E-2,4.0703759444448817E-2,5.4079647641769313E-2,5.9341746058276135E-2,5.1343409176073163E-2,5.4232349318109385E-2,"ZW","ZWL",null,"Zimbabwe","ZWL",1]
[]
["Index Membership ID"]
["IQ20246553",null,null,null,null,null,null,null,null,null,null,null,"Philippines PSE Composite Index"]
["IQ61939194",null,null,null,null,null,null,null,null,null,null,null,"PSE All Share Index"]
["IQ134281747",null,null,null,null,null,null,null,null,null,null,null,"Russell Global Index"]
["IQ116517821",null,null,null,null,null,null,null,null,null,null,null,"MSCI Acwi + Frontier Markets(acwi Fm) All Cap Index"]
["IQ32199464",null,null,null,null,null,null,null,null,null,null,null,"FTSE All-World Index (USD)"]
["IQ84312589",null,null,null,null,null,null,null,null,null,null,null,"S&P Global BMI Index"]
[]
[]
[]
[]
[]
[{"$f":"IF(A2=\"United States\",\"^SPX\",A184)","v":"IQ20246553"}]

{"sheet":"CapIQ Options","index":43,"n_rows":34,"n_cols":2,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["Filing Version"]
["Global Default Setting"]
["Latest Version","L"]
["Original Version ","O"]
["Latest Fully-Reported Version","LFR"]
["Preliminary Version","P"]
["Lastest Reported Instance","LRI"]
["Latest Reported Period","LRP"]
["Latest All Data","LA"]
["Latest Proprietary Data","LP"]
["Latest Capital IQ Data","LC"]
["Latest Proprietary Else Capital IQ Data","LPC"]
[]
["Currency Conversion Mode"]
["Global Default Setting"]
["Historical","H"]
["Current","C"]
[]
["Currency Type"]
["Global Default Setting"]
["Local Currency","LOCAL"]
["Financial Reporting Currency","REPORTED"]
["Primary Trading Currency","TRADING"]
[]
["Period"]
["Global Default Setting"]
["Last Twelve Months","IQ_LTM"]
["Fiscal Year","IQ_FY"]
["Calendar Year","IQ_CY"]
["Year to Date","IQ_YTD"]
["Fiscal Quarter","IQ_FQ"]
["Calendar Quarter","IQ_CQ"]
["Fiscal Half","IQ_FH"]
["Calendar Half","IQ_CH"]

{"sheet":"Data - Debt Schedule","index":44,"n_rows":105,"n_cols":22,"rows_kept":105,"cut":false,"hidden":true,"merged":[[3,14,3,19],[3,6,3,9]]}
[{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"},null,null,"Current Debt",{"$f":"'Enterprise Value Prime'!X6","v":10545.86413},null,null,null,null,null,null,null,null,null,447]
[null,null,null,null,null,{"$f":"SUM(F6:F105)","v":0},{"$f":"SUM(G6:G105)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(O6:O105)","v":0},0,0,0,0,0,0,0]
[null,"IQ_TERM_LOAN",null,null,null,"IQ_RC"]
[null,"IQ_FIXED_INCOME_LIST","IQ_SECURITY_TYPE","IQ_OFFER_COUPON","IQ_MATURITY_DATE","IQ_AMT_OUT","Debt Maturities",null,null,null,null,null,null,null,"Interest Expense"]
[null,"``","Name","Interest Rate","Maturity Year",{"$f":"'PERFORMANCE METRICS'!W1","v":2015},{"$f":"F5+1","v":2016},2017,2018,2019,2020,2021,2022,null,{"$f":"F5","v":2015},{"$f":"O5+1","v":2016},2017,2018,2019,2020,2021,2022]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,{"$f":"IF(M6=\"\",\"\",IF(ISERROR(F6*($D6/100)),0,F6*($D6/100)))","v":0},{"$f":"IF($M6=\"\",\"\",IF(ISERROR(AVERAGE(F6:G6)*($D6/100)),0,AVERAGE(F6:G6)*($D6/100)))","v":0},{"$f":"IF($M6=\"\",\"\",IF(ISERROR(AVERAGE(G6:H6)*($D6/100)),0,AVERAGE(G6:H6)*($D6/100)))","v":0},0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,{"$f":"IF(M7=\"\",\"\",IF(ISERROR(F7*($D7/100)),0,F7*($D7/100)))","v":0},{"$f":"IF($M7=\"\",\"\",IF(ISERROR(AVERAGE(F7:G7)*($D7/100)),0,AVERAGE(F7:G7)*($D7/100)))","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,{"$f":"IF($M36=\"\",\"\",IF(ISERROR(AVERAGE(F36:G36)*($D36/100)),0,AVERAGE(F36:G36)*($D36/100)))","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,{"$f":"IF(M71=\"\",\"\",IF(ISERROR(F71*($D71/100)),0,F71*($D71/100)))","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"IF($M72=\"\",\"\",IF(ISERROR(AVERAGE(I72:J72)*($D72/100)),0,AVERAGE(I72:J72)*($D72/100)))","v":0},0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,{"$f":"IF($M73=\"\",\"\",IF(ISERROR(AVERAGE(F73:G73)*($D73/100)),0,AVERAGE(F73:G73)*($D73/100)))","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]

{"sheet":"Consensus Estimates","index":45,"n_rows":94,"n_cols":46,"rows_kept":94,"cut":false,"hidden":true,"merged":[[3,1,4,1],[3,2,3,3],[3,4,3,8]]}
[{"$f":"'PERFORMANCE METRICS'!C1","v":"PSE:JFC"}]
[{"$f":"+'Performance and Valuation Chart'!R34","v":"Jollibee Foods Corp."}]
[null,null,{"$f":"D3-1","v":999},{"$f":"IQ_FY","v":1000},{"$f":"D3+1","v":1001},{"$f":"E3+1","v":1002},{"$f":"F3+1","v":1003},{"$f":"G3+1","v":1004},{"$f":"H3+1","v":1005}]
[null,"Annual (USD, M, Major)","Actual",null,null,null,null,null,null,null,null,null,null,{"$f":"O4-1","v":980},{"$f":"P4-1","v":981},982,983,984,985,986,987,988,989,990,991,992,993,994,995,996,997,998,{"$f":"AH4-1","v":999},1000]
[null,null,{"$f":"D5-365","v":"2014-12-31"},{"$f":"'PERFORMANCE METRICS'!W3","v":"2015-12-31"},{"$f":"D5+365","v":"2016-12-30"},{"$f":"E5+365","v":"2017-12-30"},{"$f":"F5+365","v":"2018-12-30"},{"$f":"G5+365","v":"2019-12-30"},{"$f":"H5+365","v":"2020-12-29"},null,null,null,"IQ_REV",{"$f":"+O5","v":6904.6023299999997},{"$f":"+'Assets Prime'!D67","v":6904.6023299999997},{"$f":"+'Assets Prime'!E67","v":8756.6111400000009},{"$f":"+'Assets Prime'!F67","v":12899.36131},{"$f":"+'Assets Prime'!G67","v":14127.925649999999},{"$f":"+'Assets Prime'!H67","v":15613.61483},{"$f":"+'Assets Prime'!I67","v":18766.659790000002},{"$f":"+'Assets Prime'!J67","v":20259.815739999998},{"$f":"+'Assets Prime'!K67","v":21660.344140000001},{"$f":"+'Assets Prime'!L67","v":26259.30313},{"$f":"+'Assets Prime'!M67","v":29040.52536},{"$f":"+'Assets Prime'!N67","v":33911.217680000002},{"$f":"+'Assets Prime'!O67","v":38693.661740000003},{"$f":"+'Assets Prime'!P67","v":43891.558949999999},{"$f":"+'Assets Prime'!Q67","v":47957.693319999998},{"$f":"+'Assets Prime'!R67","v":53371.724679999999},{"$f":"+'Assets Prime'!S67","v":62554.927060000002},{"$f":"+'Assets Prime'!T67","v":71059.039149999997},{"$f":"+'Assets Prime'!U67","v":80282.769199999995},{"$f":"+'Assets Prime'!V67","v":90671.238200000007},{"$f":"+'Assets Prime'!W67","v":100779.71776}]
[null,null,null,null,null,null,null,null,null,null,null,null,"IQ_NI",{"$f":"+O6","v":602.19752000000005},{"$f":"+'Earnings Prime'!D5","v":602.19752000000005},{"$f":"+'Earnings Prime'!E5","v":441.75767999999999},{"$f":"+'Earnings Prime'!F5","v":877.53192000000001},{"$f":"+'Earnings Prime'!G5","v":646.03941999999995},{"$f":"+'Earnings Prime'!H5","v":860.00202999999999},{"$f":"+'Earnings Prime'!I5","v":486.39326999999997},{"$f":"+'Earnings Prime'!J5","v":970.81124},{"$f":"+'Earnings Prime'!K5","v":1182.20775},{"$f":"+'Earnings Prime'!L5","v":1564.3476800000001},{"$f":"+'Earnings Prime'!M5","v":1674.6292900000001},{"$f":"+'Earnings Prime'!N5","v":2156.6184600000001},{"$f":"+'Earnings Prime'!O5","v":2386.7222200000001},{"$f":"+'Earnings Prime'!P5","v":2319.0878600000001},{"$f":"+'Earnings Prime'!Q5","v":2664.62311},{"$f":"+'Earnings Prime'!R5","v":3197.7939799999999},{"$f":"+'Earnings Prime'!S5","v":3262.6442200000001},{"$f":"+'Earnings Prime'!T5","v":3727.0843},{"$f":"+'Earnings Prime'!U5","v":4671.5593900000003},{"$f":"+'Earnings Prime'!V5","v":5361.9787699999997},{"$f":"+'Earnings Prime'!W5","v":4928.2362300000004}]
["IQ_REV","Revenue:",{"$f":"+'Assets Prime'!V67","v":90671.238200000007},{"$f":"+'Assets Prime'!W67","v":100779.71776},{"$f":"CHOOSE($C$20,E27,E25,E28)","v":113759.25638000001},{"$f":"CHOOSE($C$20,F27,F25,F28)","v":127410.62398},{"$f":"CHOOSE($C$20,G27,G25,G28)","v":144946.02574000001},{"$f":"CHOOSE($C$20,H27,H25,H28)","v":144946.02574000001},{"$f":"CHOOSE($C$20,I27,I25,I28)","v":144946.02574000001},null,null,276,{"$f":"\"IQ_CAPEX\"","v":"IQ_CAPEX"},{"$f":"+O7","v":1236.5169100000001},{"$f":"+'Data - Assets Prime'!E19","v":1236.5169100000001},{"$f":"+'Data - Assets Prime'!F19","v":870.90381000000002},{"$f":"+'Data - Assets Prime'!G19","v":1065.8891599999999},{"$f":"+'Data - Assets Prime'!H19","v":624.50761999999997},{"$f":"+'Data - Assets Prime'!I19","v":1142.30024},{"$f":"+'Data - Assets Prime'!J19","v":1903.44228},{"$f":"+'Data - Assets Prime'!K19","v":1612.55448},{"$f":"+'Data - Assets Prime'!L19","v":2011.10214},{"$f":"+'Data - Assets Prime'!M19","v":1414.4174800000001},{"$f":"+'Data - Assets Prime'!N19","v":1382.8210099999999},{"$f":"+'Data - Assets Prime'!O19","v":1920.2441799999999},{"$f":"+'Data - Assets Prime'!P19","v":2055.99838},{"$f":"+'Data - Assets Prime'!Q19","v":2921.7976100000001},{"$f":"+'Data - Assets Prime'!R19","v":2575.11699},{"$f":"+'Data - Assets Prime'!S19","v":2553.4491499999999},{"$f":"+'Data - Assets Prime'!T19","v":3700.4492599999999},{"$f":"+'Data - Assets Prime'!U19","v":3755.90688},{"$f":"+'Data - Assets Prime'!V19","v":3907.8758899999998},{"$f":"+'Data - Assets Prime'!W19","v":5045.4744199999996},{"$f":"+'Data - Assets Prime'!X19","v":4596.7865499999998},"Weighting",0.125,0.25,0.5,0.125]
["IQ_REVENUE_EST",null,91344.540869999997,101687.33070000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20yr STD","10yr STD","5yr STD","3yr STD","Weighted",null,"20yr Avg","10yr Avg","5yr Avg","3yr Avg","Weighted"]
["IQ_NI","Net Profit (Pre Except)1:",{"$f":"+'Earnings Prime'!V5","v":5361.9787699999997},{"$f":"+'Earnings Prime'!W5","v":4928.2362300000004},{"$f":"CHOOSE($C$20,E33,E31,E34)","v":6137.1153299999996},{"$f":"CHOOSE($C$20,F33,F31,F34)","v":7109.4760200000001},{"$f":"CHOOSE($C$20,G33,G31,G34)","v":8420.8069899999991},{"$f":"CHOOSE($C$20,H33,H31,H34)","v":8420.8069899999991},{"$f":"CHOOSE($C$20,I33,I31,I34)","v":8420.8069899999991},null,null,null,"Variance","Rev",{"$f":"IF(ISERROR(O5/N5-1),\"\",O5/N5-1)","v":0},{"$f":"IF(ISERROR(P5/O5-1),\"\",P5/O5-1)","v":0.26822816456107201},0.47309970761131681,9.5242261262003414E-2,0.10515975358349938,0.20194202267252948,7.9564289367873631E-2,6.9128387837944061E-2,0.21232160303063408,0.10591378667709517,0.16772053052142177,0.14102837901985943,0.13433459063468822,9.2640463616979751E-2,0.1128918216285888,0.17206118848621776,0.13594631933377865,0.12980375417868273,0.12939848866100156,0.11148496216300696,null,{"$f":"STDEV(O9:AH9)","v":9.5702814550842216E-2},{"$f":"STDEV(Y9:AH9)","v":2.4323742132629628E-2},{"$f":"STDEV(AD9:AH9)","v":2.2265623369421544E-2},{"$f":"STDEV(AF9:AH9)","v":1.046133207457956E-2},{"$f":"AJ9*$AJ$7+AK9*$AK$7+AL9*$AL$7+AM9*$AM$7","v":3.0484265546045899E-2},{"$f":"COUNT(O9:AH9)","v":20},{"$f":"AVERAGE(O9:AH9)","v":0.14689552374240972},{"$f":"AVERAGE(Y9:AH9)","v":0.13273104982442258},{"$f":"AVERAGE(AD9:AH9)","v":0.13573894256453753},{"$f":"AVERAGE(AF9:AH9)","v":0.12356240166756376},{"$f":"AP9*$AJ$7+AQ9*$AK$7+AR9*$AL$7+AS9*$AM$7","v":0.13485947441462109}]
[{"$f":"IF('Performance and Valuation Chart'!$R$58=\"Excl. Excep\",\"IQ_NI_EST\",\"IQ_NI_REPORTED_EST\")","v":"IQ_NI_REPORTED_EST"},null,5474.95363,5558.6280699999998,null,null,null,null,null,null,null,null,null,"Net Income",{"$f":"IF(ISERROR(O6/N6-1),\"\",O6/N6-1)","v":0},-0.26642394674757219,0.98645537979102027,-0.26379952081970992,0.33119126074381033,-0.43442776524608906,0.99593888295370547,0.21775243352147422,0.32324261958187983,7.049686678347622E-2,0.28781842816089775,0.10669655493906882,-2.8337759389527983E-2,0.14899618766492084,0.20009241381982901,2.0279680431445568E-2,0.14235081997386767,0.25340856658380395,0.14779205878831814,-8.0892252395098452E-2,null,{"$f":"STDEV(O10:AH10)","v":0.3503787587972938},{"$f":"STDEV(Y10:AH10)","v":0.11877663032947779},{"$f":"STDEV(AD10:AH10)","v":0.1290648878058766},{"$f":"STDEV(AF10:AH10)","v":0.17088417055143545},{"$f":"AJ10*$AJ$7+AK10*$AK$7+AL10*$AL$7+AM10*$AM$7","v":0.15938446765389891},{"$f":"COUNT(O10:AH10)","v":20},{"$f":"AVERAGE(O10:AH10)","v":0.15793154545697605},{"$f":"AVERAGE(Y10:AH10)","v":0.11982046985775252},{"$f":"AVERAGE(AD10:AH10)","v":9.6587774676467369E-2},{"$f":"AVERAGE(AF10:AH10)","v":0.10676945765900787},{"$f":"AP10*$AJ$7+AQ10*$AK$7+AR10*$AL$7+AS10*$AM$7","v":0.11133663019216981}]
[{"$f":"\"IQ_CAPEX\"","v":"IQ_CAPEX"},"Capital Expenditure:",{"$f":"+'Data - Assets Prime'!W19","v":5045.4744199999996},{"$f":"+'Data - Assets Prime'!X19","v":4596.7865499999998},{"$f":"CHOOSE($C$20,E39,E37,E40)","v":7703.15},{"$f":"CHOOSE($C$20,F39,F37,F40)","v":6844.4263000000001},{"$f":"CHOOSE($C$20,G39,G37,G40)","v":6909.7523700000002},{"$f":"CHOOSE($C$20,H39,H37,H40)","v":6909.7523700000002},{"$f":"CHOOSE($C$20,I39,I37,I40)","v":6909.7523700000002},null,null,null,null,"Capex",{"$f":"IF(ISERROR(O7/N7-1),\"\",O7/N7-1)","v":0},-0.29567982212228705,0.22388850268091032,-0.41409703425448097,0.82912138045649475,0.6663239780112451,-0.15282197051964186,0.24715298921249462,-0.29669535332501806,-2.2338857124418632E-2,0.38864261253884202,7.0696321548023189E-2,0.4211089067103253,-0.11865319446270617,-8.4143128580733695E-3,0.44919637816167213,1.498672623334385E-2,4.0461335931736286E-2,0.2911040580666957,-8.8928777088121636E-2,null,{"$f":"STDEV(O11:AH11)","v":0.32486628819122876},{"$f":"STDEV(Y11:AH11)","v":0.21873213718311765},{"$f":"STDEV(AD11:AH11)","v":0.22156837779464214},{"$f":"STDEV(AF11:AH11)","v":0.19321341020674637},{"$f":"AJ11*$AJ$7+AK11*$AK$7+AL11*$AL$7+AM11*$AM$7","v":0.23022718549284737},{"$f":"COUNT(O11:AH11)","v":20},{"$f":"AVERAGE(O11:AH11)","v":0.11225269338985178},{"$f":"AVERAGE(Y11:AH11)","v":0.14602000547817373},{"$f":"AVERAGE(AD11:AH11)","v":0.14136394426106527},{"$f":"AVERAGE(AF11:AH11)","v":8.087887230343678E-2},{"$f":"AP11*$AJ$7+AQ11*$AK$7+AR11*$AL$7+AS11*$AM$7","v":0.13132841921173713}]
[{"$f":"\"IQ_CAPEX_EST\"","v":"IQ_CAPEX_EST"},"Revenue Growth Rate",null,{"$f":"D7/C7-1","v":0.11148496216300696},{"$f":"E7/D7-1","v":0.12879117850786104},{"$f":"F7/E7-1","v":0.12000225770111528},0.13762903918241998,0,0]
[null,"Net Income",{"$f":"C10","v":5474.95363},{"$f":"D10","v":5558.6280699999998},{"$f":"E9","v":6137.1153299999996},{"$f":"F9","v":7109.4760200000001},{"$f":"G9","v":8420.8069899999991},{"$f":"H9","v":8420.8069899999991},{"$f":"I9","v":8420.8069899999991},null,null,null,"Neg Var","Rev",{"$f":"IF(O9<0,O9,\"\")","v":""},{"$f":"IF(P9<0,P9,\"\")","v":""},"","","","","","","","","","","","","","","","","","",null,{"$f":"IF(ISERROR(STDEV(O13:AH13)),0,STDEV(O13:AH13))","v":0},{"$f":"IF(ISERROR(STDEV(Y13:AH13)),0,STDEV(Y13:AH13))","v":0},{"$f":"IF(ISERROR(STDEV(AD13:AH13)),0,STDEV(AD13:AH13))","v":0},{"$f":"IF(ISERROR(STDEV(AF13:AH13)),0,STDEV(AF13:AH13))","v":0},{"$f":"AJ13*$AJ$7+AK13*$AK$7+AL13*$AL$7+AM13*$AM$7","v":0},{"$f":"COUNT(O13:AH13)","v":0},{"$f":"IF(ISERROR(AVERAGE(O13:AH13)),0,AVERAGE(O13:AH13))","v":0},{"$f":"IF(ISERROR(AVERAGE(Y13:AH13)),0,AVERAGE(Y13:AH13))","v":0},{"$f":"IF(ISERROR(AVERAGE(AD13:AH13)),0,AVERAGE(AD13:AH13))","v":0},{"$f":"IF(ISERROR(AVERAGE(AF13:AH13)),0,AVERAGE(AF13:AH13))","v":0},{"$f":"AP13*$AJ$7+AQ13*$AK$7+AR13*$AL$7+AS13*$AM$7","v":0}]
[null,"Capex",{"$f":"C11","v":5045.4744199999996},{"$f":"D11","v":4596.7865499999998},7703.15,{"$f":"F11","v":6844.4263000000001},6909.7523700000002,6909.7523700000002,6909.7523700000002,null,null,null,null,"Net Income",{"$f":"IF(O10<0,O10,\"\")","v":""},-0.26642394674757219,"",-0.26379952081970992,"",-0.43442776524608906,"","","","","","",-2.8337759389527983E-2,"","","","","","",-8.0892252395098452E-2,null,{"$f":"IF(ISERROR(STDEV(O14:AH14)),0,STDEV(O14:AH14))","v":0.16278957998508001},{"$f":"IF(ISERROR(STDEV(Y14:AH14)),0,STDEV(Y14:AH14))","v":3.7161638386059848E-2},{"$f":"IF(ISERROR(STDEV(AD14:AH14)),0,STDEV(AD14:AH14))","v":0},{"$f":"IF(ISERROR(STDEV(AF14:AH14)),0,STDEV(AF14:AH14))","v":0},{"$f":"AJ14*$AJ$7+AK14*$AK$7+AL14*$AL$7+AM14*$AM$7","v":2.9639107094649963E-2},{"$f":"COUNT(O14:AH14)","v":5},{"$f":"IF(ISERROR(AVERAGE(O14:AH14)),0,AVERAGE(O14:AH14))","v":-0.21477624891959951},{"$f":"IF(ISERROR(AVERAGE(Y14:AH14)),0,AVERAGE(Y14:AH14))","v":-5.4615005892313218E-2},{"$f":"IF(ISERROR(AVERAGE(AD14:AH14)),0,AVERAGE(AD14:AH14))","v":-8.0892252395098452E-2},{"$f":"IF(ISERROR(AVERAGE(AF14:AH14)),0,AVERAGE(AF14:AH14))","v":-8.0892252395098452E-2},{"$f":"AP14*$AJ$7+AQ14*$AK$7+AR14*$AL$7+AS14*$AM$7","v":-9.1058440334964783E-2}]
[null,"Negative Case:"]
[null,"Revenue Growth",null,{"$f":"D12","v":0.11148496216300696},{"$f":"E28/D7-1","v":-0.77133295754131703},{"$f":"F28/E28-1","v":-3.2588413972662211E-2},{"$f":"G28/F28-1","v":1.6327262940701637E-2},{"$f":"H28/G28-1","v":0},0]
[null,"Net Income",{"$f":"C13","v":5474.95363},{"$f":"D13","v":5558.6280699999998},{"$f":"E34","v":2829.6480000000001},{"$f":"F34","v":3054.7860000000001},{"$f":"G34","v":3232.143},2984.7381638378811,2756.2709653224888]
[null,"Capex",{"$f":"C11","v":5045.4744199999996},{"$f":"D11","v":4596.7865499999998},{"$f":"E40","v":5290.9334549170871},{"$f":"F40","v":4902.3128809380787},4542.2365991537526,4208.6080231467895,3899.4845613712537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",{"$f":"IF(O11<0,O11,\"\")","v":""},-0.29567982212228705,"",-0.41409703425448097,"","",-0.15282197051964186,"",-0.29669535332501806,-2.2338857124418632E-2,"","","",-0.11865319446270617,-8.4143128580733695E-3,"","","","",-8.8928777088121636E-2,null,{"$f":"IF(ISERROR(STDEV(O19:AH19)),0,STDEV(O19:AH19))","v":0.14573526211559126},{"$f":"IF(ISERROR(STDEV(Y19:AH19)),0,STDEV(Y19:AH19))","v":5.7036144908222418E-2},{"$f":"IF(ISERROR(STDEV(AD19:AH19)),0,STDEV(AD19:AH19))","v":0},{"$f":"IF(ISERROR(STDEV(AF19:AH19)),0,STDEV(AF19:AH19))","v":0},{"$f":"AJ19*$AJ$7+AK19*$AK$7+AL19*$AL$7+AM19*$AM$7","v":3.2475943991504511E-2},{"$f":"COUNT(O19:AH19)","v":8},{"$f":"IF(ISERROR(AVERAGE(O19:AH19)),0,AVERAGE(O19:AH19))","v":-0.17470366521934344},{"$f":"IF(ISERROR(AVERAGE(Y19:AH19)),0,AVERAGE(Y19:AH19))","v":-7.1998761469633729E-2},{"$f":"IF(ISERROR(AVERAGE(AD19:AH19)),0,AVERAGE(AD19:AH19))","v":-8.8928777088121636E-2},{"$f":"IF(ISERROR(AVERAGE(AF19:AH19)),0,AVERAGE(AF19:AH19))","v":-8.8928777088121636E-2},{"$f":"AP19*$AJ$7+AQ19*$AK$7+AR19*$AL$7+AS19*$AM$7","v":-9.5418134199902388E-2}]
["IQ_NI_EST","Range for Forecast",{"$f":"IF('Performance and Valuation Chart'!$R$56=\"Bull Case\",1,IF('Performance and Valuation Chart'!$R$56=\"Base Case\",2,3))","v":2},{"$f":"D31/D25","v":4.8901071957119964E-2},{"$f":"CHOOSE($C$20,E21,E22,E23)","v":5.3948272213556456E-2},{"$f":"CHOOSE($C$20,F21,F22,F23)","v":5.5799711185120594E-2},{"$f":"CHOOSE($C$20,G21,G22,G23)","v":5.8096156462440707E-2},{"$f":"CHOOSE($C$20,H21,H22,H23)","v":5.8096156462440707E-2},{"$f":"CHOOSE($C$20,I21,I22,I23)","v":5.8096156462440707E-2}]
["IQ_NI_REPORTED_EST","High = 1",null,null,{"$f":"E$33/E$27","v":0.12419292104239596},{"$f":"F$33/F$27","v":0.1255206313351809},{"$f":"G$33/G$27","v":0.12632529286541},{"$f":"H$33/H$27","v":0.12797190642908271},{"$f":"I$33/I$27","v":0.12963998312311176},"High Estimate Net Income Margin",null,null,"Pos Var","Rev",{"$f":"IF(O9>0,O9,\"\")","v":""},{"$f":"IF(P9>0,P9,\"\")","v":0.26822816456107201},0.47309970761131681,9.5242261262003414E-2,0.10515975358349938,0.20194202267252948,7.9564289367873631E-2,6.9128387837944061E-2,0.21232160303063408,0.10591378667709517,0.16772053052142177,0.14102837901985943,0.13433459063468822,9.2640463616979751E-2,0.1128918216285888,0.17206118848621776,0.13594631933377865,0.12980375417868273,0.12939848866100156,0.11148496216300696,null,{"$f":"IF(ISERROR(STDEV(O21:AH21)),0,STDEV(O21:AH21))","v":9.1684104680510678E-2},{"$f":"IF(ISERROR(STDEV(Y21:AH21)),0,STDEV(Y21:AH21))","v":2.4323742132629628E-2},{"$f":"IF(ISERROR(STDEV(AD21:AH21)),0,STDEV(AD21:AH21))","v":2.2265623369421544E-2},{"$f":"IF(ISERROR(STDEV(AF21:AH21)),0,STDEV(AF21:AH21))","v":1.046133207457956E-2},{"$f":"AJ21*$AJ$7+AK21*$AK$7+AL21*$AL$7+AM21*$AM$7","v":2.9981926812254457E-2},{"$f":"COUNT(O21:AH21)","v":19},{"$f":"IF(ISERROR(AVERAGE(O21:AH21)),0,AVERAGE(O21:AH21))","v":0.15462686709727338},{"$f":"IF(ISERROR(AVERAGE(Y21:AH21)),0,AVERAGE(Y21:AH21))","v":0.13273104982442258},{"$f":"IF(ISERROR(AVERAGE(AD21:AH21)),0,AVERAGE(AD21:AH21))","v":0.13573894256453753},{"$f":"IF(ISERROR(AVERAGE(AF21:AH21)),0,AVERAGE(AF21:AH21))","v":0.12356240166756376},{"$f":"AP21*$AJ$7+AQ21*$AK$7+AR21*$AL$7+AS21*$AM$7","v":0.13582589233397904}]
[2,"Mid = 2",null,null,{"$f":"E$31/E$25","v":5.3948272213556456E-2},{"$f":"F$31/F$25","v":5.5799711185120594E-2},{"$f":"G$31/G$25","v":5.8096156462440707E-2},{"$f":"H$31/H$25","v":5.8096156462440707E-2},{"$f":"I$31/I$25","v":5.8096156462440707E-2},"Median Estimate Net Income Margin",null,null,null,"Net Income",{"$f":"IF(O10>0,O10,\"\")","v":""},"",0.98645537979102027,"",0.33119126074381033,"",0.99593888295370547,0.21775243352147422,0.32324261958187983,7.049686678347622E-2,0.28781842816089775,0.10669655493906882,"",0.14899618766492084,0.20009241381982901,2.0279680431445568E-2,0.14235081997386767,0.25340856658380395,0.14779205878831814,"",null,{"$f":"IF(ISERROR(STDEV(O22:AH22)),0,STDEV(O22:AH22))","v":0.30573479064032016},{"$f":"IF(ISERROR(STDEV(Y22:AH22)),0,STDEV(Y22:AH22))","v":8.4109338570962047E-2},{"$f":"IF(ISERROR(STDEV(AD22:AH22)),0,STDEV(AD22:AH22))","v":9.5318817739414891E-2},{"$f":"IF(ISERROR(STDEV(AF22:AH22)),0,STDEV(AF22:AH22))","v":7.4682148867429812E-2},{"$f":"AJ22*$AJ$7+AK22*$AK$7+AL22*$AL$7+AM22*$AM$7","v":0.11623886095091671},{"$f":"COUNT(O22:AH22)","v":14},{"$f":"IF(ISERROR(AVERAGE(O22:AH22)),0,AVERAGE(O22:AH22))","v":0.30232229669553706},{"$f":"IF(ISERROR(AVERAGE(Y22:AH22)),0,AVERAGE(Y22:AH22))","v":0.16342933879526897},{"$f":"IF(ISERROR(AVERAGE(AD22:AH22)),0,AVERAGE(AD22:AH22))","v":0.14095778144435883},{"$f":"IF(ISERROR(AVERAGE(AF22:AH22)),0,AVERAGE(AF22:AH22))","v":0.20060031268606104},{"$f":"AP22*$AJ$7+AQ22*$AK$7+AR22*$AL$7+AS22*$AM$7","v":0.17420155159369644}]
[3,"Low = 3",null,null,{"$f":"E$34/E$28","v":0.12278793664569322},{"$f":"F$34/F$28","v":0.13702278639992824},{"$f":"G$34/G$28","v":0.14264908641539412},{"$f":"H$34/H$28","v":0.1317299922251691},{"$f":"I$34/I$28","v":0.12164670162072949},"Low Estimate Net Income Margin",null,null,null,"Capex",{"$f":"IF(O11>0,O11,\"\")","v":""},"",0.22388850268091032,"",0.82912138045649475,0.6663239780112451,"",0.24715298921249462,"","",0.38864261253884202,7.0696321548023189E-2,0.4211089067103253,"","",0.44919637816167213,1.498672623334385E-2,4.0461335931736286E-2,0.2911040580666957,"",null,{"$f":"IF(ISERROR(STDEV(O23:AH23)),0,STDEV(O23:AH23))","v":0.25653644610252518},{"$f":"IF(ISERROR(STDEV(Y23:AH23)),0,STDEV(Y23:AH23))","v":0.19164991184974173},{"$f":"IF(ISERROR(STDEV(AD23:AH23)),0,STDEV(AD23:AH23))","v":0.20822804988055704},{"$f":"IF(ISERROR(STDEV(AF23:AH23)),0,STDEV(AF23:AH23))","v":0.17723116847668538},{"$f":"AJ23*$AJ$7+AK23*$AK$7+AL23*$AL$7+AM23*$AM$7","v":0.20624745472511527},{"$f":"COUNT(O23:AH23)","v":11},{"$f":"IF(ISERROR(AVERAGE(O23:AH23)),0,AVERAGE(O23:AH23))","v":0.33115301723198032},{"$f":"IF(ISERROR(AVERAGE(Y23:AH23)),0,AVERAGE(Y23:AH23))","v":0.23945661988437691},{"$f":"IF(ISERROR(AVERAGE(AD23:AH23)),0,AVERAGE(AD23:AH23))","v":0.19893712459836199},{"$f":"IF(ISERROR(AVERAGE(AF23:AH23)),0,AVERAGE(AF23:AH23))","v":0.16578269699921599},{"$f":"AP23*$AJ$7+AQ23*$AK$7+AR23*$AL$7+AS23*$AM$7","v":0.22144968154917477}]
[]
["IQ_REVENUE_EST","Revenue:",{"$f":"+'Assets Prime'!V67","v":90671.238200000007},{"$f":"+'Assets Prime'!W67","v":100779.71776},{"$f":"Q31","v":113759.25638000001},{"$f":"R31","v":127410.62398},144946.02574000001,{"$f":"G25","v":144946.02574000001},{"$f":"H25","v":144946.02574000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20yr Bias","10yr Bias","5yr Bias","3yr Bias","Weighted"]
[{"$f":"\"IQ_REVENUE_NUM_EST\"","v":"IQ_REVENUE_NUM_EST"},"# of Estimates:",null,null,{"$f":"+Q32","v":8},{"$f":"+R32","v":9},7,0,0,null,null,null,"Bias","Rev",{"$f":"IF(O9>0,1,IF(O9<0,-1,0))","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"SUM(O26:AH26)/20","v":0.95},{"$f":"SUM(Y26:AH26)/10","v":1},{"$f":"SUM(AD26:AH26)/5","v":1},{"$f":"SUM(AF26:AH26)/3","v":1},{"$f":"AJ26*$AJ$7+AK26*$AK$7+AL26*$AL$7+AM26*$AM$7","v":0.99375000000000002}]
[{"$f":"\"IQ_REVENUE_HIGH_EST\"","v":"IQ_REVENUE_HIGH_EST"},"High:",null,null,{"$f":"X33","v":25710},26341,27500.431,31121.834599892576,35220.123963259728,null,null,null,null,"Net Income",{"$f":"IF(O10>0,1,IF(O10<0,-1,0))","v":0},-1,1,-1,1,-1,1,1,1,1,1,1,-1,1,1,1,1,1,1,-1,null,{"$f":"SUM(O27:AH27)/20","v":0.45},{"$f":"SUM(Y27:AH27)/10","v":0.6},{"$f":"SUM(AD27:AH27)/5","v":0.6},{"$f":"SUM(AF27:AH27)/3","v":0.33333333333333331},{"$f":"AJ27*$AJ$7+AK27*$AK$7+AL27*$AL$7+AM27*$AM$7","v":0.54791666666666661}]
[{"$f":"\"IQ_REVENUE_LOW_EST\"","v":"IQ_REVENUE_LOW_EST"},"Low:",null,null,23045,22294,22658,22658,22658,null,null,null,null,"Capex",{"$f":"IF(O11>0,1,IF(O11<0,-1,0))","v":0},-1,1,-1,1,1,-1,1,-1,-1,1,1,1,-1,-1,1,1,1,1,-1,null,{"$f":"SUM(O28:AH28)/20","v":0.15},{"$f":"SUM(Y28:AH28)/10","v":0.4},{"$f":"SUM(AD28:AH28)/5","v":0.6},{"$f":"SUM(AF28:AH28)/3","v":0.33333333333333331},{"$f":"AJ28*$AJ$7+AK28*$AK$7+AL28*$AL$7+AM28*$AM$7","v":0.4604166666666667}]
[null,"High/Low Spread:",null,null,{"$f":"E27-E28","v":2665},{"$f":"F27-F28","v":4047},{"$f":"G27-G28","v":4842.4310000000005},{"$f":"H27-H28","v":8463.8345998925761},{"$f":"I27-I28","v":12562.123963259728},null,null,null,null,null,null,null,470,476,482,488,494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,471,477,483,489,495,null,"YR0","YR1","YR2","YR3","YR4","YR5"]
[{"$f":"IF('Performance and Valuation Chart'!$R$58=\"Excl. Excep\",\"IQ_NI_EST\",\"IQ_NI_REPORTED_EST\")","v":"IQ_NI_REPORTED_EST"},"Net Profit (Pre Except)1:",{"$f":"+'Earnings Prime'!V5","v":5361.9787699999997},{"$f":"+'Earnings Prime'!W5","v":4928.2362300000004},{"$f":"Q38","v":6137.1153299999996},{"$f":"R38","v":7109.4760200000001},8420.8069899999991,{"$f":"G31","v":8420.8069899999991},{"$f":"H31","v":8420.8069899999991},null,null,null,"IQ_REVENUE_EST","Revenue:",24694.36967,25576.405180000002,{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!Q29,0)","v":113759.25638000001},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!R29,0)","v":127410.62398},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!S29,0)","v":144946.02574000001},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!T29,0)","v":0},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!U29,0)","v":0},null,null,{"$f":"IF(X32=1,Q31,W31)","v":113759.25638000001},{"$f":"IF(Y32=1,R31,X31)","v":127410.62398},{"$f":"IF(Z32=1,S31,Y31)","v":144946.02574000001},{"$f":"IF(AA32=1,T31,Z31)","v":144946.02574000001},{"$f":"IF(AB32=1,U31,AA31)","v":144946.02574000001}]
[{"$f":"IF('Performance and Valuation Chart'!$R$58=\"Excl. Excep\",\"IQ_NI_NUM_EST\",\"IQ_NI_REPORTED_NUM_EST\")","v":"IQ_NI_REPORTED_NUM_EST"},"# of Estimates:",null,null,{"$f":"+Q39","v":5},{"$f":"+R39","v":6},5,0,0,null,null,null,{"$f":"\"IQ_REVENUE_NUM_EST\"","v":"IQ_REVENUE_NUM_EST"},"# of Estimates:",null,null,{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!Q30,0)","v":8},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!R30,0)","v":9},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!S30,0)","v":7},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!T30,0)","v":0},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!U30,0)","v":0},null,null,{"$f":"IF(Q32>4,1,0)","v":1},{"$f":"IF(R32>4,1,0)","v":1},{"$f":"IF(S32>4,1,0)","v":1},{"$f":"IF(T32>4,1,0)","v":0},{"$f":"IF(U32>4,1,0)","v":0}]
[{"$f":"IF('Performance and Valuation Chart'!$R$58=\"Excl. Excep\",\"IQ_NI_HIGH_EST\",\"IQ_NI_REPORTED_HIGH_EST\")","v":"IQ_NI_REPORTED_HIGH_EST"},"High:",null,null,{"$f":"X40","v":3193},3306.3389499999998,3474,3982.7205053188418,4565.9362761908951,null,null,null,{"$f":"\"IQ_REVENUE_HIGH_EST\"","v":"IQ_REVENUE_HIGH_EST"},"High:",null,null,25710,26341,27500.431,28616,29869,null,{"$f":"$P$31","v":25576.405180000002},{"$f":"IF(X$32=1,Q33,W33*(1+$AT$21*(IF($AN$9>1,1/$AN$9,1-$AN$9))))","v":25710},{"$f":"IF(Y$32=1,R33,X33*(1+$AT$21*(IF($AN$9>1,1/$AN$9,1-$AN$9))))","v":26341},{"$f":"IF(Z$32=1,S33,Y33*(1+$AT$21*(IF($AN$9>1,1/$AN$9,1-$AN$9))))","v":27500.431},{"$f":"IF(AA$32=1,T33,Z33*(1+$AT$21*(IF($AN$9>1,1/$AN$9,1-$AN$9))))","v":31121.834599892576},{"$f":"IF(AB$32=1,U33,AA33*(1+$AT$21*(IF($AN$9>1,1/$AN$9,1-$AN$9))))","v":35220.123963259728}]
[{"$f":"IF('Performance and Valuation Chart'!$R$58=\"Excl. Excep\",\"IQ_NI_LOW_EST\",\"IQ_NI_REPORTED_LOW_EST\")","v":"IQ_NI_REPORTED_LOW_EST"},"Low:",null,null,2829.6480000000001,3054.7860000000001,3232.143,2984.7381638378811,2756.2709653224888,null,null,null,{"$f":"\"IQ_REVENUE_LOW_EST\"","v":"IQ_REVENUE_LOW_EST"},"Low:",null,null,23045,22294,22658,23483,26813,null,{"$f":"$P$31","v":25576.405180000002},{"$f":"IF(X$32=1,Q34,W34*(1+$AT$13*(IF($AN$9>1,1/$AN$9,1-$AN$9))))","v":23045},{"$f":"IF(Y$32=1,R34,X34*(1+$AT$13*(IF($AN$9>1,1/$AN$9,1-$AN$9))))","v":22294},{"$f":"IF(Z$32=1,S34,Y34*(1+$AT$13*(IF($AN$9>1,1/$AN$9,1-$AN$9))))","v":22658},{"$f":"IF(AA$32=1,T34,Z34*(1+$AT$13*(IF($AN$9>1,1/$AN$9,1-$AN$9))))","v":22658},{"$f":"IF(AB$32=1,U34,AA34*(1+$AT$13*(IF($AN$9>1,1/$AN$9,1-$AN$9))))","v":22658}]
[null,"High/Low Spread:",null,null,{"$f":"E33-E34","v":363.35199999999986},{"$f":"F33-F34","v":251.55294999999978},{"$f":"G33-G34","v":241.85699999999997},{"$f":"H33-H34","v":997.98234148096071},{"$f":"I33-I34","v":1809.6653108684063},null,null,null,null,"High/Low Spread:",null,null,{"$f":"Q33-Q34","v":2665},{"$f":"R33-R34","v":4047},{"$f":"S33-S34","v":4842.4310000000005},{"$f":"T33-T34","v":5133},{"$f":"U33-U34","v":3056}]
[null,null,276,276,null,null,null,null,null,null,null,null,null,null,null,null,472,478,484,490,496]
[{"$f":"\"IQ_CAPEX_EST\"","v":"IQ_CAPEX_EST"},"Capital Expenditure:",{"$f":"VLOOKUP(1000,'Data Read File'!$H:$JW,'Consensus Estimates'!C36,0)","v":4596.7865499999998},{"$f":"VLOOKUP(1000,'Data Read File'!$H:$JW,'Consensus Estimates'!D36,0)","v":4596.7865499999998},{"$f":"Q45","v":7703.15},{"$f":"R45","v":6844.4263000000001},6909.7523700000002,{"$f":"G37","v":6909.7523700000002},{"$f":"H37","v":6909.7523700000002},null,null,null,null,null,null,null,473,479,485,491,497]
[{"$f":"\"IQ_CAPEX_NUM_EST\"","v":"IQ_CAPEX_NUM_EST"},"# of Estimates:",null,null,{"$f":"+Q46","v":2},{"$f":"+R46","v":4},4,0,0,null,null,null,{"$f":"IF('Performance and Valuation Chart'!$R$58=\"Excl. Excep\",\"IQ_NI_EST\",\"IQ_NI_REPORTED_EST\")","v":"IQ_NI_REPORTED_EST"},"Net Profit (Pre Except)1:",2871.1799900000001,2406.5553399999999,{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!Q36,0)","v":6137.1153299999996},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!R36,0)","v":7109.4760200000001},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!S36,0)","v":8420.8069899999991},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!T36,0)","v":0},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!U36,0)","v":0},null,null,{"$f":"IF(X39=1,Q38,W38)","v":6137.1153299999996},7109.4760200000001,8420.8069899999991,{"$f":"IF(AA39=1,T38,Z38)","v":8420.8069899999991},{"$f":"IF(AB39=1,U38,AA38)","v":8420.8069899999991}]
[{"$f":"\"IQ_CAPEX_HIGH_EST\"","v":"IQ_CAPEX_HIGH_EST"},"High:",null,null,{"$f":"X47","v":6683.7832108392258},7823.1406296293426,9156.7196870936259,10717.628558337774,12544.619234812109,null,null,null,{"$f":"IF('Performance and Valuation Chart'!$R$58=\"Excl. Excep\",\"IQ_NI_NUM_EST\",\"IQ_NI_REPORTED_NUM_EST\")","v":"IQ_NI_REPORTED_NUM_EST"},"# of Estimates:",null,null,{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!Q37,0)","v":5},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!R37,0)","v":6},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!S37,0)","v":5},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!T37,0)","v":0},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!U37,0)","v":0},null,null,{"$f":"IF(Q39>4,1,0)","v":1},{"$f":"IF(R39>4,1,0)","v":1},{"$f":"IF(S39>4,1,0)","v":1},{"$f":"IF(T39>4,1,0)","v":0},{"$f":"IF(U39>4,1,0)","v":0}]
[{"$f":"\"IQ_CAPEX_LOW_EST\"","v":"IQ_CAPEX_LOW_EST"},"Low:",null,null,5290.9334549170871,4902.3128809380787,4542.2365991537526,4208.6080231467895,3899.4845613712537,null,null,null,{"$f":"IF('Performance and Valuation Chart'!$R$58=\"Excl. Excep\",\"IQ_NI_HIGH_EST\",\"IQ_NI_REPORTED_HIGH_EST\")","v":"IQ_NI_REPORTED_HIGH_EST"},"High:",null,null,3193,3306.3389499999998,3474,3648,3808,null,{"$f":"$P$38","v":2406.5553399999999},{"$f":"IF(X$39=1,Q40,W40*(1+$AT$22*(IF($AN$10>1,1/$AN$10,1-$AN$10))))","v":3193},{"$f":"IF(Y$39=1,R40,X40*(1+$AT$22*(IF($AN$10>1,1/$AN$10,1-$AN$10))))","v":3306.3389499999998},{"$f":"IF(Z$39=1,S40,Y40*(1+$AT$22*(IF($AN$10>1,1/$AN$10,1-$AN$10))))","v":3474},{"$f":"IF(AA$39=1,T40,Z40*(1+$AT$22*(IF($AN$10>1,1/$AN$10,1-$AN$10))))","v":3982.7205053188418},{"$f":"IF(AB$39=1,U40,AA40*(1+$AT$22*(IF($AN$10>1,1/$AN$10,1-$AN$10))))","v":4565.9362761908951}]
[null,"High/Low Spread:",null,null,{"$f":"E39-E40","v":1392.8497559221387},{"$f":"F39-F40","v":2920.8277486912639},{"$f":"G39-G40","v":4614.4830879398733},{"$f":"H39-H40","v":6509.0205351909844},{"$f":"I39-I40","v":8645.1346734408562},null,null,null,{"$f":"IF('Performance and Valuation Chart'!$R$58=\"Excl. Excep\",\"IQ_NI_LOW_EST\",\"IQ_NI_REPORTED_LOW_EST\")","v":"IQ_NI_REPORTED_LOW_EST"},"Low:",null,null,2829.6480000000001,3054.7860000000001,3232.143,3489,3808,null,{"$f":"$P$38","v":2406.5553399999999},{"$f":"IF(X$39=1,Q41,W41*(1+$AT$14*(IF($AN$10>1,1/$AN$10,1-$AN$10))))","v":2829.6480000000001},{"$f":"IF(Y$39=1,R41,X41*(1+$AT$14*(IF($AN$10>1,1/$AN$10,1-$AN$10))))","v":3054.7860000000001},{"$f":"IF(Z$39=1,S41,Y41*(1+$AT$14*(IF($AN$10>1,1/$AN$10,1-$AN$10))))","v":3232.143},{"$f":"IF(AA$39=1,T41,Z41*(1+$AT$14*(IF($AN$10>1,1/$AN$10,1-$AN$10))))","v":2984.7381638378811},{"$f":"IF(AB$39=1,U41,AA41*(1+$AT$14*(IF($AN$10>1,1/$AN$10,1-$AN$10))))","v":2756.2709653224888}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High/Low Spread:",null,null,{"$f":"Q40-Q41","v":363.35199999999986},{"$f":"R40-R41","v":251.55294999999978},{"$f":"S40-S41","v":241.85699999999997},{"$f":"T40-T41","v":159},{"$f":"U40-U41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,480,486,492,498]
[null,"Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,475,481,487,493,499]
[null,"Revenue",null,null,null,null,null,null,null,null,null,null,{"$f":"\"IQ_CAPEX_EST\"","v":"IQ_CAPEX_EST"},"Capital Expenditure:",5904.3636399999996,5710.3611099999998,{"$f":"-VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!Q43,0)","v":7703.15},{"$f":"-VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!R43,0)","v":6844.4263000000001},{"$f":"-VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!S43,0)","v":6909.7523700000002},{"$f":"-VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!T43,0)","v":0},{"$f":"-VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!U43,0)","v":0},null,null,{"$f":"IF(X46=1,Q45,W45)","v":0},{"$f":"IF(Y46=1,R45,X45)","v":0},{"$f":"IF(Z46=1,S45,Y45)","v":0},{"$f":"IF(AA46=1,T45,Z45)","v":0},{"$f":"IF(AB46=1,U45,AA45)","v":0}]
[null,"High  ",null,null,{"$f":"IF($C$20=1,E59,IF($C$20=2,E72,E85))","v":69734.628190000003},{"$f":"IF($C$20=1,F59,IF($C$20=2,F72,F85))","v":76875.811990000002},86223.228370000012,88033.930169946296,90083.074851629877,null,null,null,{"$f":"\"IQ_CAPEX_NUM_EST\"","v":"IQ_CAPEX_NUM_EST"},"# of Estimates:",null,null,{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!Q44,0)","v":2},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!R44,0)","v":4},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!S44,0)","v":4},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!T44,0)","v":0},{"$f":"VLOOKUP(1001,'Data Read File'!$H:$YO,'Consensus Estimates'!U44,0)","v":0},null,null,{"$f":"IF(Q46>4,1,0)","v":0},{"$f":"IF(R46>4,1,0)","v":0},{"$f":"IF(S46>4,1,0)","v":0},{"$f":"IF(T46>4,1,0)","v":0},{"$f":"IF(U46>4,1,0)","v":0}]
[null,"Low  ",null,null,{"$f":"IF($C$20=1,E60,IF($C$20=2,E73,E86))","v":68402.128190000003},74852.311990000002,83802.012870000006,83802.012870000006,83802.012870000006,null,null,null,{"$f":"\"IQ_CAPEX_HIGH_EST\"","v":"IQ_CAPEX_HIGH_EST"},"High:",null,null,9050,9750,8025,8375,7800,null,{"$f":"$P$45","v":5710.3611099999998},{"$f":"IF(X$46=1,Q47,W47*(1+$AT$23*(IF($AN$11>1,1/$AN$11,1-$AN$11))))","v":6683.7832108392258},{"$f":"IF(Y$46=1,R47,X47*(1+$AT$23*(IF($AN$11>1,1/$AN$11,1-$AN$11))))","v":7823.1406296293426},{"$f":"IF(Z$46=1,S47,Y47*(1+$AT$23*(IF($AN$11>1,1/$AN$11,1-$AN$11))))","v":9156.7196870936259},{"$f":"IF(AA$46=1,T47,Z47*(1+$AT$23*(IF($AN$11>1,1/$AN$11,1-$AN$11))))","v":10717.628558337774},{"$f":"IF(AB$46=1,U47,AA47*(1+$AT$23*(IF($AN$11>1,1/$AN$11,1-$AN$11))))","v":12544.619234812109}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"IQ_CAPEX_LOW_EST\"","v":"IQ_CAPEX_LOW_EST"},"Low:",null,null,5378,8036,7250,7775,7621,null,{"$f":"$P$45","v":5710.3611099999998},{"$f":"IF(X$46=1,Q48,W48*(1+$AT$19*(IF($AN$11>1,1/$AN$11,1-$AN$11))))","v":5290.9334549170871},{"$f":"IF(Y$46=1,R48,X48*(1+$AT$19*(IF($AN$11>1,1/$AN$11,1-$AN$11))))","v":4902.3128809380787},{"$f":"IF(Z$46=1,S48,Y48*(1+$AT$19*(IF($AN$11>1,1/$AN$11,1-$AN$11))))","v":4542.2365991537526},{"$f":"IF(AA$46=1,T48,Z48*(1+$AT$19*(IF($AN$11>1,1/$AN$11,1-$AN$11))))","v":4208.6080231467895},{"$f":"IF(AB$46=1,U48,AA48*(1+$AT$19*(IF($AN$11>1,1/$AN$11,1-$AN$11))))","v":3899.4845613712537}]
[null,"Net Profit",null,null,null,null,null,null,null,null,null,null,null,"High/Low Spread:",null,null,{"$f":"Q47-Q48","v":3672},{"$f":"R47-R48","v":1714},{"$f":"S47-S48","v":775},{"$f":"T47-T48","v":600},{"$f":"U47-U48","v":179}]
[null,"  High  ",null,null,{"$f":"IF($C$20=1,E63,IF($C$20=2,E76,E89))","v":4665.0576650000003},5207.9074849999997,5947.4034949999996,6201.7637476594209,6493.3716330954467]
[null,"Low  ",null,null,4483.3816649999999,5082.1310100000001,5826.4749949999996,5702.7725769189401,5588.5389776612437]
[]
[null,"Capex"]
[null,"High  ",null,null,{"$f":"IF($C$20=1,E67,IF($C$20=2,E80,E93))","v":7193.4666054196132},7333.7834648146709,8033.236028546813,8813.690464168887,9727.1858024060548]
[null,"Low  ",null,null,6497.0417274585434,5873.3695904690394,5725.9944845768769,5559.1801965733948,5404.6184656856267]
[]
[null,"High  "]
[null,"Revenue"]
[null,"High  ",null,null,{"$f":"E27","v":25710},{"$f":"F27","v":26341},{"$f":"G27","v":27500.431},{"$f":"H27","v":31121.834599892576},{"$f":"I27","v":35220.123963259728}]
[null,"Low  ",null,null,{"$f":"E25","v":113759.25638000001},{"$f":"F25","v":127410.62398},{"$f":"G25","v":144946.02574000001},{"$f":"H25","v":144946.02574000001},{"$f":"I25","v":144946.02574000001}]
[]
[null,"Net Profit"]
[null,"  High  ",null,null,{"$f":"E33","v":3193},{"$f":"F33","v":3306.3389499999998},{"$f":"G33","v":3474},{"$f":"H33","v":3982.7205053188418},{"$f":"I33","v":4565.9362761908951}]
[null,"Low  ",null,null,{"$f":"E31","v":6137.1153299999996},{"$f":"F31","v":7109.4760200000001},{"$f":"G31","v":8420.8069899999991},{"$f":"H31","v":8420.8069899999991},{"$f":"I31","v":8420.8069899999991}]
[]
[null,"Capex"]
[null,"High  ",null,null,{"$f":"E39","v":6683.7832108392258},{"$f":"F39","v":7823.1406296293426},{"$f":"G39","v":9156.7196870936259},{"$f":"H39","v":10717.628558337774},{"$f":"I39","v":12544.619234812109}]
[null,"Low  ",null,null,{"$f":"E37","v":7703.15},{"$f":"F37","v":6844.4263000000001},{"$f":"G37","v":6909.7523700000002},{"$f":"H37","v":6909.7523700000002},{"$f":"I37","v":6909.7523700000002}]
[]
[null,"Mid"]
[null,"Revenue"]
[null,"High  ",null,null,{"$f":"AVERAGE(E27,E25)","v":69734.628190000003},{"$f":"AVERAGE(F27,F25)","v":76875.811990000002},{"$f":"AVERAGE(G27,G25)","v":86223.228370000012},{"$f":"AVERAGE(H27,H25)","v":88033.930169946296},{"$f":"AVERAGE(I27,I25)","v":90083.074851629877}]
[null,"Low  ",null,null,{"$f":"AVERAGE(E25,E28)","v":68402.128190000003},{"$f":"AVERAGE(F25,F28)","v":74852.311990000002},{"$f":"AVERAGE(G25,G28)","v":83802.012870000006},{"$f":"AVERAGE(H25,H28)","v":83802.012870000006},{"$f":"AVERAGE(I25,I28)","v":83802.012870000006}]
[]
[null,"Net Profit"]
[null,"  High  ",null,null,{"$f":"AVERAGE(E31,E33)","v":4665.0576650000003},{"$f":"AVERAGE(F31,F33)","v":5207.9074849999997},{"$f":"AVERAGE(G31,G33)","v":5947.4034949999996},{"$f":"AVERAGE(H31,H33)","v":6201.7637476594209},{"$f":"AVERAGE(I31,I33)","v":6493.3716330954467}]
[null,"Low  ",null,null,{"$f":"AVERAGE(E31,E34)","v":4483.3816649999999},{"$f":"AVERAGE(F31,F34)","v":5082.1310100000001},{"$f":"AVERAGE(G31,G34)","v":5826.4749949999996},{"$f":"AVERAGE(H31,H34)","v":5702.7725769189401},{"$f":"AVERAGE(I31,I34)","v":5588.5389776612437}]
[]
[null,"Capex"]
[null,"High  ",null,null,{"$f":"AVERAGE(E37,E39)","v":7193.4666054196132},{"$f":"AVERAGE(F37,F39)","v":7333.7834648146709},{"$f":"AVERAGE(G37,G39)","v":8033.236028546813},{"$f":"AVERAGE(H37,H39)","v":8813.690464168887},{"$f":"AVERAGE(I37,I39)","v":9727.1858024060548}]
[null,"Low  ",null,null,{"$f":"AVERAGE(E37,E40)","v":6497.0417274585434},{"$f":"AVERAGE(F37,F40)","v":5873.3695904690394},{"$f":"AVERAGE(G37,G40)","v":5725.9944845768769},{"$f":"AVERAGE(H37,H40)","v":5559.1801965733948},{"$f":"AVERAGE(I37,I40)","v":5404.6184656856267}]
[]
[null,"Low  "]
[null,"Revenue"]
[null,"High  ",null,null,{"$f":"E25","v":113759.25638000001},{"$f":"F25","v":127410.62398},{"$f":"G25","v":144946.02574000001},{"$f":"H25","v":144946.02574000001},{"$f":"I25","v":144946.02574000001}]
[null,"Low  ",null,null,{"$f":"E28","v":23045},{"$f":"F28","v":22294},{"$f":"G28","v":22658},{"$f":"H28","v":22658},{"$f":"I28","v":22658}]
[]
[null,"Net Profit"]
[null,"  High  ",null,null,{"$f":"E31","v":6137.1153299999996},{"$f":"F31","v":7109.4760200000001},{"$f":"G31","v":8420.8069899999991},{"$f":"H31","v":8420.8069899999991},{"$f":"I31","v":8420.8069899999991}]
[null,"Low  ",null,null,{"$f":"E34","v":2829.6480000000001},{"$f":"F34","v":3054.7860000000001},{"$f":"G34","v":3232.143},{"$f":"H34","v":2984.7381638378811},{"$f":"I34","v":2756.2709653224888}]
[]
[null,"Capex"]
[null,"High  ",null,null,{"$f":"E37","v":7703.15},{"$f":"F37","v":6844.4263000000001},{"$f":"G37","v":6909.7523700000002},{"$f":"H37","v":6909.7523700000002},{"$f":"I37","v":6909.7523700000002}]
[null,"Low  ",null,null,{"$f":"E40","v":5290.9334549170871},{"$f":"F40","v":4902.3128809380787},{"$f":"G40","v":4542.2365991537526},{"$f":"H40","v":4208.6080231467895},{"$f":"I40","v":3899.4845613712537}]