{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Obsah","Inflation","FFR & NASDAQ & TSLA","Aggregates","GDP","EV cars","Regulation","Altmanovo Z+Kralicek Q test","Financial analysis","FCFF","Historicke modely","12M","Global industry averages","Operating margin global","WACC","Operating lease converter","Sales to Capital ratio","Maturity","Betas","Revenues multiples","ERPs by country","ERP Others","IS 2008-2010","IS 2011-2013","IS 2014-2016","BS 2009-2010","BS 2011-2012","BS 2013-2014","BS 2015-2016"],"not_rendered":{"charts":16,"images":0,"macros":1,"external_links":2,"defined_names":25,"comments":2,"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":"Obsah","index":0,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Analýza","Název","odkaz",null,"Analýza","Název","odkaz",null,"Analýza","Název","odkaz"]
[null,"Globální","Inflace","Inflation",null,"Odvětvová","Elektromobily statistika","EV cars",null,"Firemní","Altmanovo Z-score","Altmanovo Z+Kralicek Q test"]
[null,"Globální","Fed fund rates","FFR & NASDAQ & TSLA",null,"Odvětvová","Regulace odvětví","Regulation",null,"Firemní","Finanční analýza","Financial analysis"]
[null,"Globální","Měnové agregáty","Aggregates",null,null,null,null,null,"Firemní","FCFF model","FCFF"]
[null,"Globální","HDP","GDP",null,null,null,null,null,"Firemní","Historické modely","Historicke modely"]
[null,null,null,null,null,null,null,null,null,"Firemní","12 měsíců","12M"]
[null,null,null,null,null,null,null,null,null,"Firemní","Globální data o odvětvích","Global industry averages"]
[null,null,null,null,null,null,null,null,null,"Firemní","Provozní marže (odvětví)","Operating margin global"]
[null,null,null,null,null,null,null,null,null,"Firemní","WACC","WACC"]
[null,null,null,null,null,null,null,null,null,"Firemní","Operativní leasing","Operating lease converter"]
[null,null,null,null,null,null,null,null,null,"Firemní","S/C ratio","Sales to Capital ratio"]
[null,null,null,null,null,null,null,null,null,"Firemní","Splatnost","Maturity"]
[null,null,null,null,null,null,null,null,null,"Firemní","Beta koeficient (odvětví)","Betas"]
[null,null,null,null,null,null,null,null,null,"Firemní","Ukazatele tržeb (odvětví)","Revenues multiples"]
[null,null,null,null,null,null,null,null,null,"Firemní","Riziková přirážka (země)","ERPs by country"]
[null,null,null,null,null,null,null,null,null,"Firemní","Riziková přirážka (ostatní)","ERP Others"]
[null,null,null,null,null,null,null,null,null,"Firemní","Výkaz zisků a ztrát 2008-2010","IS 2008-2010"]
[null,null,null,null,null,null,null,null,null,"Firemní","Výkaz zisků a ztrát 2011-2013","IS 2011-2013"]
[null,null,null,null,null,null,null,null,null,"Firemní","Výkaz zisků a ztrát 2014-2016","IS 2014-2016"]
[null,null,null,null,null,null,null,null,null,"Firemní","Rozvaha 2009-2010","BS 2009-2010"]
[null,null,null,null,null,null,null,null,null,"Firemní","Rozvaha 2011-2012","BS 2011-2012"]
[null,null,null,null,null,null,null,null,null,"Firemní","Rozvaha 2013-2014","BS 2013-2014"]
[null,null,null,null,null,null,null,null,null,"Firemní","Rozvaha 2015-2016","BS 2015-2016"]

{"sheet":"Inflation","index":1,"n_rows":24,"n_cols":23,"rows_kept":24,"cut":false,"hidden":false,"merged":[[39,5,39,6],[33,5,33,6],[34,5,34,6],[35,5,35,6],[36,5,36,6],[37,5,37,6],[38,5,38,6]]}
[null,"Series Name",2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,"http://databank.worldbank.org/data/home.aspx"]
[null,"Real interest rate (%)",3.0924031660780589,2.086831149603404,1.5477208337354269,2.8788959592554511,4.7396196231410102,5.2489708352949185,3.0657494949647237,2.4717935757891327,2.0041726519164125,1.161394072406972,1.3824824779155451,1.6090073292618619,1.4339751304268467,2.1608306234448613,".."]
[null,"Lending interest rate (%)",4.6749999999999998,4.1224999999999996,4.34,6.1891666666666696,7.9574999999999996,8.0500000000000007,5.0875000000000004,3.25,3.25,3.25,3.25,3.25,3.25,3.26,3.5]
[null,"Inflation, consumer prices (annual %)",1.5860316265058301,2.27009497336112,2.67723669309173,3.3927468454954699,3.2259441007040799,2.8526724815013602,3.8391002966509999,-0.35554626629972103,1.64004344238988,3.1568415686222102,2.0693372652606001,1.4648326556268301,1.62222297740851,0.11862713555231701,1.2,2.2999999999999998,2.5,2,2,2,"http://www.pwc.com/gx/en/issues/economy/global-economy-watch/projections.html"]
[null,"10y Treasury Bond yield",4.6100000000000003,4.01,4.2699999999999996,4.29,4.8,4.63,3.66,3.26,3.22,2.78,1.8,2.35,2.54,2.14,1.84]
[null,"Fed Fund rates",1.25,1,2.25,4.25,5.25,4.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.5,0.75,1]
[null,"Nasdaq 100",984.37,1467.92,1621.12,1645.2,1756.9,2084.9299999999998,1211.6500000000001,1860.31,2217.86,2277.83,2660.93,3592,4236.28,4593.2700000000004,4863.62]
[null,"Nasdaq 100 returns",null,{"$f":"(D7-C7)/C7","v":0.49122789195119726},0.10436536051010942,1.4853928148440681E-2,6.789448091417459E-2,0.18670954522169717,-0.41885339076132044,0.53535261833037573,0.19219914960409834,2.7039578692974218E-2,0.16818638792183785,0.34990398093899511,0.17936525612472154,8.426968944451281E-2,5.8857850725082442E-2]
[null,"TSLA",null,null,null,null,null,null,null,null,26.63,28.56,33.869999999999997,150.43,222.41,240.01,213.69]
[null,"TSLA returns",null,null,null,null,null,null,null,null,null,{"$f":"(L9-K9)/K9","v":7.2474652647390156E-2},0.18592436974789911,3.4413935636256276,0.47849498105431088,7.9133132503034914E-2,-0.10966209741260778]
[]
[]
[]
[]
[]
[]
[]
[null,"Correl Inflation vs. NASDAQ100 returns 2002-2016",{"$f":"CORREL(D8:Q8,D4:Q4)","v":-0.6053884781722545}]
[null,"Correl Inflation vs. NASDAQ100 returns 2010-2016",{"$f":"CORREL(K8:Q8,K4:Q4)","v":-0.12400530178041871}]
[null,"Correl Inflation vs TSLA returns",{"$f":"CORREL(L10:Q10,L4:Q4)","v":-5.1315593949481673E-2}]
[]
[null,"Correl FFR vs. Real Interest Rate",{"$f":"CORREL($C$6:$Q$6,C2:Q2)","v":0.76811226256831988}]
[null,"Correl FFR vs. Bank Lending Rate",{"$f":"CORREL($C$6:$Q$6,C3:Q3)","v":0.92319257430776513}]
[null,"Correl FFR vs. 10y Treasury Bonds",{"$f":"CORREL($C$6:$Q$6,C5:Q5)","v":0.72430188098594761}]

{"sheet":"FFR & NASDAQ & TSLA","index":2,"n_rows":184,"n_cols":10,"rows_kept":184,"cut":false,"hidden":false,"merged":[]}
[null,"EFFR (target)","Nasdaq 100","TSLA","Nasdaq 100 returns ","TSLA returns"]
["Jan 31, 2002",1.7500000000000002E-2,1550.17]
["Feb 28, 2002",1.7500000000000002E-2,1359.22,null,{"$f":"(C3-C2)/C2","v":-0.12318003831837801},null,null,null,"Cov(NASDAQ100,tsla)",{"$f":"_xlfn.COVARIANCE.P(E104:E184,F104:F184)","v":1.3545475805987937E-3}]
["Mar 28, 2002",1.7500000000000002E-2,1452.81,null,6.8855667220906053E-2,null,null,null,"Var(NASDAQ100)",{"$f":"_xlfn.VAR.P(E104:E184)","v":1.6768975321730299E-3}]
["Apr 30, 2002",1.7500000000000002E-2,1277.07,null,-0.12096557705412271,null,null,null,"β",{"$f":"J3/J4","v":0.80777003639780254}]
["May 31, 2002",1.7500000000000002E-2,1208.3399999999999,null,-5.3818506424863181E-2]
["Jun 28, 2002",1.7500000000000002E-2,1051.4100000000001,null,-0.12987238691096864,null,null,null,"CORELL (NASDA100;TSLA)",{"$f":"CORREL(E104:E184,F104:F184)","v":0.19742489435259966}]
["Jul 31, 2002",1.7500000000000002E-2,962.1,null,-8.4943076440208917E-2]
["Aug 30, 2002",1.7500000000000002E-2,942.38,null,-2.0496829851366829E-2,null,null,null,"CORREL(EFFR;NASDAQ100) od 2010",{"$f":"CORREL(E104:E184,B104:B184)","v":-3.0393572562473367E-2}]
["Sep 30, 2002",1.7500000000000002E-2,832.52,null,-0.11657717693499439,null,null,null,"CORREL(EFFRtarget;NASDAQ100) od 2002",{"$f":"CORREL(B2:B184,E2:E184)","v":-6.5541141948483164E-2}]
["Oct 31, 2002",1.7500000000000002E-2,989.54,null,0.1886080814875318,null,null,null,"CORREL(EFFR;TSLA)",{"$f":"CORREL(F104:F184,B104:B184)","v":-5.0456854817956566E-2}]
["Nov 29, 2002",1.2500000000000001E-2,1116.0999999999999,null,0.12789781110414936]
["Dec 31, 2002",1.2500000000000001E-2,984.37,null,-0.11802705850730213]
["Jan 31, 2003",1.2500000000000001E-2,983.05,null,-1.3409591921737254E-3]
["Feb 28, 2003",1.2500000000000001E-2,1009.74,null,2.7150195819134384E-2]
["Mar 31, 2003",1.2500000000000001E-2,1018.66,null,8.8339572563233687E-3]
["Apr 30, 2003",1.2500000000000001E-2,1106.06,null,8.5798990831091812E-2]
["May 30, 2003",1.2500000000000001E-2,1197.8900000000001,null,8.3024429054481819E-2]
["Jun 30, 2003",0.01,1201.69,null,3.1722445299651506E-3]
["Jul 31, 2003",0.01,1276.94,null,6.262014329818838E-2]
["Aug 29, 2003",0.01,1341.2,null,5.0323429448525372E-2]
["Sep 30, 2003",0.01,1303.7,null,-2.7960035788845809E-2]
["Oct 31, 2003",0.01,1416.39,null,8.6438597836925715E-2]
["Nov 28, 2003",0.01,1424.25,null,5.5493190434837154E-3]
["Dec 31, 2003",0.01,1467.92,null,3.0661751799192609E-2]
["Jan 30, 2004",0.01,1493.08,null,1.7139898632077943E-2]
["Feb 27, 2004",0.01,1470.38,null,-1.5203472017574288E-2]
["Mar 31, 2004",0.01,1438.41,null,-2.17426787633129E-2]
["Apr 30, 2004",0.01,1401.36,null,-2.5757607358124719E-2]
["May 28, 2004",0.01,1466.22,null,4.6283610207227356E-2]
["Jun 30, 2004",1.2500000000000001E-2,1516.64,null,3.4387745358813872E-2]
["Jul 30, 2004",1.2500000000000001E-2,1400.39,null,-7.6649699335372926E-2]
["Aug 31, 2004",1.4999999999999999E-2,1368.68,null,-2.26436921143396E-2]
["Sep 30, 2004",1.7500000000000002E-2,1412.74,null,3.2191600666335404E-2]
["Oct 29, 2004",1.7500000000000002E-2,1486.72,null,5.2366323598114314E-2]
["Nov 30, 2004",0.02,1571.5,null,5.7024860094705102E-2]
["Dec 31, 2004",2.2499999999999999E-2,1621.12,null,3.1574928412344827E-2]
["Jan 31, 2005",2.2499999999999999E-2,1519.63,null,-6.2604865771811943E-2]
["Feb 28, 2005",2.5000000000000001E-2,1511.02,null,-5.6658528720807877E-3]
["Mar 31, 2005",2.75E-2,1482.53,null,-1.8854813304919862E-2]
["Apr 29, 2005",2.75E-2,1420.79,null,-4.1645025733037452E-2]
["May 31, 2005",0.03,1542.63,null,8.5755108073677422E-2]
["Jun 30, 2005",3.2500000000000001E-2,1493.52,null,-3.1835242410688323E-2]
["Jul 29, 2005",3.2500000000000001E-2,1605.14,null,7.4736193690074532E-2]
["Aug 31, 2005",3.5000000000000003E-2,1581.71,null,-1.4596857594976177E-2]
["Sep 30, 2005",3.7499999999999999E-2,1601.66,null,1.2612931574055955E-2]
["Oct 31, 2005",3.7499999999999999E-2,1579.18,null,-1.4035438232833446E-2]
["Nov 30, 2005",0.04,1672.56,null,5.9131954558694945E-2]
["Dec 30, 2005",4.2500000000000003E-2,1645.2,null,-1.6358157554885865E-2]
["Jan 31, 2006",4.4999999999999998E-2,1710.75,null,3.9843180160466785E-2]
["Feb 28, 2006",4.4999999999999998E-2,1670.57,null,-2.3486774806371513E-2]
["Mar 31, 2006",4.7500000000000001E-2,1703.66,null,1.9807610576031025E-2]
["Apr 28, 2006",4.7500000000000001E-2,1700.71,null,-1.7315661575666773E-3]
["May 31, 2006",0.05,1579.58,null,-7.1223195018551136E-2]
["Jun 30, 2006",5.2499999999999998E-2,1575.23,null,-2.7538966054267014E-3]
["Jul 31, 2006",5.2499999999999998E-2,1509.43,null,-4.1771677786735878E-2]
["Aug 31, 2006",5.2499999999999998E-2,1579.73,null,4.6573872256414642E-2]
["Sep 29, 2006",5.2499999999999998E-2,1654.13,null,4.7096655757629523E-2]
["Oct 31, 2006",5.2499999999999998E-2,1732.54,null,4.7402562071904776E-2]
["Nov 30, 2006",5.2499999999999998E-2,1791.25,null,3.3886663511376383E-2]
["Dec 29, 2006",5.2499999999999998E-2,1756.9,null,-1.9176552686671268E-2]
["Jan 31, 2007",5.2499999999999998E-2,1792.28,null,2.0137742614832876E-2]
["Feb 28, 2007",5.2499999999999998E-2,1761.6,null,-1.7117861048496923E-2]
["Mar 30, 2007",5.2499999999999998E-2,1772.36,null,6.1080835603996315E-3]
["Apr 30, 2007",5.2499999999999998E-2,1867.75,null,5.3820894174998364E-2]
["May 31, 2007",5.2499999999999998E-2,1928.19,null,3.235979119261146E-2]
["Jun 29, 2007",5.2499999999999998E-2,1934.1,null,{"$f":"(C67-C66)/C66","v":3.0650506433493869E-3}]
["Jul 31, 2007",5.2499999999999998E-2,1932.06,null,-1.0547541492166711E-3]
["Aug 31, 2007",5.2499999999999998E-2,1988.73,null,2.9331387223999292E-2]
["Sep 28, 2007",4.7500000000000001E-2,2091.11,null,5.1480090308890655E-2]
["Oct 31, 2007",4.4999999999999998E-2,2238.98,null,7.0713640124144536E-2]
["Nov 30, 2007",4.4999999999999998E-2,2089.1,null,-6.6941196437663622E-2]
["Dec 31, 2007",4.2500000000000003E-2,2084.9299999999998,null,-1.9960748647743398E-3]
["Jan 31, 2008",0.03,1841.42,null,-0.11679528809120679]
["Feb 29, 2008",0.03,1745.27,null,-5.2215138317168321E-2]
["Mar 31, 2008",2.2499999999999999E-2,1781.93,null,2.1005345877715242E-2]
["Apr 30, 2008",0.02,1917.7,null,7.6192667500968037E-2]
["May 30, 2008",0.02,2032.57,null,5.9899880064660731E-2]
["Jun 30, 2008",0.02,1837.09,null,-9.6173809512095532E-2]
["Jul 31, 2008",0.02,1849.15,null,6.5647300894350162E-3]
["Aug 29, 2008",0.02,1872.54,null,1.2649054971202915E-2]
["Sep 30, 2008",0.02,1594.63,null,-0.14841338502782309]
["Oct 31, 2008",0.01,1334.78,null,-0.16295316154844705]
["Nov 28, 2008",0.01,1185.75,null,-0.11165135827627024]
["Dec 31, 2008",2.5000000000000001E-3,1211.6500000000001,null,2.1842715580856074E-2]
["Jan 30, 2009",2.5000000000000001E-3,1180.25,null,-2.5915074485206198E-2]
["Feb 27, 2009",2.5000000000000001E-3,1116.99,null,-5.3598813810633333E-2]
["Mar 31, 2009",2.5000000000000001E-3,1237.01,null,0.1074494847760499]
["Apr 30, 2009",2.5000000000000001E-3,1394.33,null,0.12717762993023496]
["May 29, 2009",2.5000000000000001E-3,1435.57,null,2.9576929421299126E-2]
["Jun 30, 2009",2.5000000000000001E-3,1477.25,null,2.9033763592162046E-2]
["Jul 31, 2009",2.5000000000000001E-3,1603.36,null,8.5368082585885866E-2]
["Aug 31, 2009",2.5000000000000001E-3,1625.19,null,1.3615158167847618E-2]
["Sep 30, 2009",2.5000000000000001E-3,1718.99,null,5.7716328552353847E-2]
["Oct 30, 2009",2.5000000000000001E-3,1667.13,null,-3.0168878236638899E-2]
["Nov 30, 2009",2.5000000000000001E-3,1767.43,null,6.0163274609658486E-2]
["Dec 31, 2009",2.5000000000000001E-3,1860.31,null,5.255087895984558E-2]
["Jan 29, 2010",2.5000000000000001E-3,1741.04,null,-6.4112970418908663E-2]
["Feb 26, 2010",2.5000000000000001E-3,1818.68,null,4.4594035748747936E-2]
["Mar 31, 2010",2.5000000000000001E-3,1958.34,null,7.6791959003233032E-2]
["Apr 30, 2010",2.5000000000000001E-3,2000.63,null,2.1594820102740175E-2]
["May 28, 2010",2.5000000000000001E-3,1852.39,null,-7.409665955224104E-2]
["Jun 30, 2010",2.5000000000000001E-3,1739.14,23.83,-6.1137233519939105E-2]
["Jul 30, 2010",2.5000000000000001E-3,1864,19.940000000000001,7.1794105132421709E-2,-0.16323961393201836]
["Aug 31, 2010",2.5000000000000001E-3,1767.43,19.48,{"$f":"(C105-C104)/C104","v":-5.1807939914163055E-2},-2.3069207622868647E-2]
["Sep 30, 2010",2.5000000000000001E-3,1998.04,20.41,0.13047758609959087,4.7741273100616002E-2]
["Oct 29, 2010",2.5000000000000001E-3,2124.4499999999998,21.84,6.3267001661628325E-2,7.0063694267515908E-2]
["Nov 30, 2010",2.5000000000000001E-3,2117.33,35.33,-3.3514556708794706E-3,0.61767399267399259]
["Dec 31, 2010",2.5000000000000001E-3,2217.86,26.63,4.7479608752532765E-2,-0.24624964619303708]
["Jan 31, 2011",2.5000000000000001E-3,2281.91,24.1,2.8879189849674788E-2,-9.5005632745024327E-2]
["Feb 28, 2011",2.5000000000000001E-3,2350.9899999999998,23.89,3.0272885433693674E-2,-8.7136929460581262E-3]
["Mar 31, 2011",2.5000000000000001E-3,2338.9899999999998,27.75,-5.1042326849539982E-3,0.1615738802846379]
["Apr 29, 2011",2.5000000000000001E-3,2404.08,27.6,2.7828250655197395E-2,-5.4054054054053545E-3]
["May 31, 2011",2.5000000000000001E-3,2372.54,30.14,-1.3119363748294552E-2,9.2028985507246336E-2]
["Jun 30, 2011",2.5000000000000001E-3,2325.0700000000002,29.13,-2.0008092592748616E-2,-3.3510285335102905E-2]
["Jul 29, 2011",2.5000000000000001E-3,2362.81,28.17,1.6231769366083507E-2,-3.2955715756951505E-2]
["Aug 31, 2011",2.5000000000000001E-3,2241.0100000000002,24.74,-5.154879148132932E-2,-0.12176073837415702]
["Sep 30, 2011",2.5000000000000001E-3,2139.1799999999998,24.39,-4.5439333157817403E-2,-1.4147130153597328E-2]
["Oct 31, 2011",2.5000000000000001E-3,2360.08,29.37,0.10326386746323363,0.20418204182041821]
["Nov 30, 2011",2.5000000000000001E-3,2295.1999999999998,32.74,-2.7490593539202107E-2,0.1147429349676541]
["Dec 30, 2011",2.5000000000000001E-3,2277.83,28.56,-7.5679679330776803E-3,-0.12767257177764213]
["Jan 31, 2012",2.5000000000000001E-3,2467.9499999999998,29.07,8.3465403476115377E-2,1.7857142857142912E-2]
["Feb 29, 2012",2.5000000000000001E-3,2623.1,33.409999999999997,6.2865941368342185E-2,0.14929480564155473]
["Mar 30, 2012",2.5000000000000001E-3,2755.27,37.24,5.0386946742404057E-2,0.11463633642621987]
["Apr 30, 2012",2.5000000000000001E-3,2723.68,33.130000000000003,-1.1465301041277314E-2,-0.11036519871106334]
["May 31, 2012",2.5000000000000001E-3,2524.87,29.5,-7.2993156317922789E-2,-0.10956836703893759]
["Jun 29, 2012",2.5000000000000001E-3,2615.7199999999998,31.29,3.5982050561018948E-2,6.0677966101694888E-2]
["Jul 31, 2012",2.5000000000000001E-3,2642.53,27.42,1.0249567996574711E-2,-0.12368168744007663]
["Aug 31, 2012",2.5000000000000001E-3,2772.24,28.52,4.9085535452766692E-2,4.011670313639671E-2]
["Sep 28, 2012",2.5000000000000001E-3,2799.19,29.28,9.7213805442531217E-3,2.6647966339410994E-2]
["Oct 31, 2012",2.5000000000000001E-3,2647.92,28.13,-5.4040633183170837E-2,-3.9275956284153077E-2]
["Nov 30, 2012",2.5000000000000001E-3,2677.88,33.82,1.131454122481043E-2,0.20227515108425173]
["Dec 31, 2012",2.5000000000000001E-3,2660.93,33.869999999999997,-6.3296338894947768E-3,1.478415138970939E-3]
["Jan 31, 2013",2.5000000000000001E-3,2731.53,37.51,2.6532077130928047E-2,0.10746973723058756]
["Feb 28, 2013",2.5000000000000001E-3,2738.58,34.83,2.5809711041063898E-3,-7.1447613969608095E-2]
["Mar 28, 2013",2.5000000000000001E-3,2818.69,37.89,2.9252386273178117E-2,8.7855297157622803E-2]
["Apr 30, 2013",2.5000000000000001E-3,2887.44,53.99,{"$f":"(C137-C136)/C136","v":2.4390763084979193E-2},0.42491422538928481]
["May 31, 2013",2.5000000000000001E-3,2981.76,97.76,3.2665613830936802E-2,0.81070568623819228]
["Jun 28, 2013",2.5000000000000001E-3,2909.6,107.36,-2.4200472204335795E-2,9.8199672667757712E-2]
["Jul 31, 2013",2.5000000000000001E-3,3090.19,134.28,6.206695078361292E-2,0.25074515648286144]
["Aug 30, 2013",2.5000000000000001E-3,3073.81,169,-5.3006449441620447E-3,0.25856419422103066]
["Sep 30, 2013",2.5000000000000001E-3,3218.2,193.37,4.697427622396956E-2,0.14420118343195268]
["Oct 31, 2013",2.5000000000000001E-3,3377.73,159.94,4.9571188863339818E-2,-0.17288100532657602]
["Nov 29, 2013",2.5000000000000001E-3,3487.82,127.28,3.2592895228452289E-2,-0.20420157559084656]
["Dec 31, 2013",2.5000000000000001E-3,3592,150.43,2.9869660704967525E-2,0.18188246385920809]
["Jan 31, 2014",2.5000000000000001E-3,3521.92,181.41,-1.9510022271714902E-2,0.20594296350462002]
["Feb 28, 2014",2.5000000000000001E-3,3696.1,244.81,4.9455978557150594E-2,0.34948459291108541]
["Mar 31, 2014",2.5000000000000001E-3,3595.74,208.45,-2.715294499607698E-2,-0.14852334463461464]
["Apr 30, 2014",2.5000000000000001E-3,3582.02,207.89,-3.8156262688625433E-3,-2.6864955624850196E-3]
["May 30, 2014",2.5000000000000001E-3,3736.82,207.77,4.3215839107542724E-2,-5.7722834191147303E-4]
["Jun 30, 2014",2.5000000000000001E-3,3849.48,240.06,3.0148629048228133E-2,0.15541223468258167]
["Jul 31, 2014",2.5000000000000001E-3,3892.5,223.3,1.117553539698868E-2,-6.9815879363492428E-2]
["Aug 29, 2014",2.5000000000000001E-3,4082.56,269.7,4.8827231856133579E-2,0.20779220779220767]
["Sep 30, 2014",2.5000000000000001E-3,4049.45,242.68,-8.1101073836024763E-3,-0.10018539117537999]
["Oct 31, 2014",2.5000000000000001E-3,4158.21,241.7,2.6857968366074462E-2,-4.0382396571617693E-3]
["Nov 28, 2014",2.5000000000000001E-3,4337.79,244.52,4.3186852034889991E-2,1.1667356226727437E-2]
["Dec 31, 2014",2.5000000000000001E-3,4236.28,222.41,-2.340131726063277E-2,-9.0422051365941489E-2]
["Jan 30, 2015",2.5000000000000001E-3,4148.43,203.6,-2.0737533874059189E-2,-8.4573535362618593E-2]
["Feb 27, 2015",2.5000000000000001E-3,4440.67,203.34,7.044592773651713E-2,-1.2770137524557509E-3]
["Mar 31, 2015",2.5000000000000001E-3,4333.6899999999996,188.77,-2.409095924714074E-2,-7.1653388413494598E-2]
["Apr 30, 2015",2.5000000000000001E-3,4414.25,226.05,1.8589239193389562E-2,0.19748900778725434]
["May 29, 2015",2.5000000000000001E-3,4508.25,250.8,2.1294670668856545E-2,0.1094890510948905]
["Jun 30, 2015",2.5000000000000001E-3,4396.76,268.26,-2.4730216824710206E-2,6.9617224880382689E-2]
["Jul 31, 2015",2.5000000000000001E-3,4588.91,266.14999999999998,4.3702635577106692E-2,-7.8655036158950791E-3]
["Aug 31, 2015",2.5000000000000001E-3,4274.58,249.06,-6.84977478311843E-2,-6.4211910576742345E-2]
["Sep 30, 2015",2.5000000000000001E-3,4181.0600000000004,248.4,-2.1878172826336046E-2,-2.649963864129112E-3]
["Oct 30, 2015",2.5000000000000001E-3,4648.83,206.93,0.111878327505465,-0.16694847020933976]
["Nov 30, 2015",2.5000000000000001E-3,4664.51,230.26,3.3728916738190668E-3,0.11274343981056388]
["Dec 31, 2015",5.0000000000000001E-3,4593.2700000000004,240.01,{"$f":"(C169-C168)/C168","v":-1.5272772488428534E-2},4.2343437852861987E-2]
["Jan 29, 2016",5.0000000000000001E-3,4279.17,191.2,-6.8382655493798614E-2,-0.20336652639473357]
["Feb 29, 2016",5.0000000000000001E-3,4201.12,191.93,-1.8239518411280735E-2,3.8179916317992585E-3]
["Mar 31, 2016",5.0000000000000001E-3,4483.66,229.77,6.725349430628022E-2,0.19715521283801388]
["Apr 29, 2016",5.0000000000000001E-3,4341.3,240.76,-3.1750846406730142E-2,4.7830439134786872E-2]
["May 31, 2016",5.0000000000000001E-3,4523.8900000000003,223.23,4.2058830304286768E-2,-7.281109818906796E-2]
["Jun 30, 2016",5.0000000000000001E-3,4417.7,212.28,-2.3473161372182017E-2,-4.905254670071222E-2]
["Jul 29, 2016",5.0000000000000001E-3,4730.2299999999996,234.79,7.0744957783461931E-2,0.10603919351799505]
["Aug 31, 2016",5.0000000000000001E-3,4771.05,212.01,8.6296015204335996E-3,-9.7022871502193464E-2]
["Sep 30, 2016",5.0000000000000001E-3,4875.7,204.03,2.1934375032749528E-2,-3.7639733974812462E-2]
["Oct 31, 2016",5.0000000000000001E-3,4801.2700000000004,197.73,-1.526550033841282E-2,-3.0877812086457929E-2]
["Nov 30, 2016",5.0000000000000001E-3,4810.8100000000004,189.4,1.9869742797218159E-3,-4.212815455418998E-2]
["Dec 30, 2016",7.4999999999999997E-3,4863.62,213.69,1.0977361400678782E-2,0.12824709609292498]
["Jan 30, 2017",7.4999999999999997E-3,5116.7700000000004,250.63,5.2049707830792817E-2,0.17286723758715897]
["Feb 28, 2017",7.4999999999999997E-3,5330.31,249.99,4.1733359130857933E-2,-2.5535650161592244E-3]
["Mar 21,2017",0.01,5332.53,250.68,4.164860955552951E-4,2.7601104044161673E-3]

{"sheet":"Aggregates","index":3,"n_rows":193,"n_cols":9,"rows_kept":193,"cut":false,"hidden":false,"merged":[[3,5,3,7],[8,1,8,4],[8,5,8,8]]}
["Download Page","H.6 Statistical Release for Mar 23, 2017"]
["Series Description","M1; Seasonally adjusted","M2; Seasonally adjusted"]
[]
["Unit:","Currency","Currency",null,null,"Returns"]
["Multiplier:",1000000000,1000000000,null,null,null,"M1","M2"]
["Currency:","USD","USD",null,null,"TSLA",{"$f":"CORREL(F113:F193,I113:I193)","v":2.0798471214065539E-2},{"$f":"CORREL(G113:G191,I113:I191)","v":-0.1658430811708454}]
["Unique Identifier:","H6/H6_M2/M1.M","H6/H6_M2/M2.M",null,null,"NASDAQ-100",{"$f":"CORREL(F11:F191,H11:H191)","v":-2.7642307179567963E-2},{"$f":"CORREL(G11:G191,H11:H191)","v":-4.1869938934985751E-2}]
[null,null,null,null,null,"od 2010",{"$f":"CORREL(F112:F191,H112:H191)","v":-0.17247591590159883},{"$f":"CORREL(G112:G191,H112:H191)","v":-0.15981062094913392}]
[]
["Time Period","M1","M2","Nasdaq 100","TSLA","M1","M2","Nasdaq 100","TSLA"]
["Jan 31, 2002",1190.7,5428.8,1550.17,null,{"$f":"(B12-B11)/B11","v":-8.398421096845252E-5},{"$f":"(C12-C11)/C11","v":5.3971411730032752E-3},-0.12318003831837801]
["Feb 28, 2002",1190.5999999999999,5458.1,1359.22,null,{"$f":"(B13-B12)/B12","v":2.2677641525281757E-3},2.2168886608892203E-3,6.8855667220906053E-2]
["Mar 28, 2002",1193.3,5470.2,1452.81,null,-5.3632783038631221E-3,1.8280867244408578E-5,-0.12096557705412271]
["Apr 30, 2002",1186.9000000000001,5470.3,1277.07,null,2.0220743112308228E-3,4.624974864267075E-3,-5.3818506424863181E-2]
["May 31, 2002",1189.3,5495.6,1208.3399999999999,null,3.2792398890104189E-3,4.4217191935365151E-3,-0.12987238691096864]
["Jun 28, 2002",1193.2,5519.9,1051.4100000000001,null,4.9446865571571097E-3,7.6631823040272801E-3,-8.4943076440208917E-2]
["Jul 31, 2002",1199.0999999999999,5562.2,962.1,null,-1.0090901509465358E-2,7.6228830318939532E-3,-2.0496829851366829E-2]
["Aug 30, 2002",1187,5604.6,942.38,null,7.6663858466722067E-3,4.4070941726438665E-3,-0.11657717693499439]
["Sep 30, 2002",1196.0999999999999,5629.3,832.52,null,6.5211938801105112E-3,7.8340113335582488E-3,0.1886080814875318]
["Oct 31, 2002",1203.9000000000001,5673.4,989.54,null,4.7346125093444781E-3,8.777805196178691E-3,0.12789781110414936]
["Nov 29, 2002",1209.5999999999999,5723.2,1116.0999999999999,null,8.7632275132276272E-3,3.6692759295499024E-3,-0.11802705850730213]
["Dec 31, 2002",1220.2,5744.2,984.37,null,5.6548106867725483E-3,5.7101075867832217E-3,-1.3409591921737254E-3]
["Jan 31, 2003",1227.0999999999999,5777,983.05,null,8.8012386928532169E-3,6.2316081010905314E-3,2.7150195819134384E-2]
["Feb 28, 2003",1237.9000000000001,5813,1009.74,null,1.1309475725017073E-3,3.5437811801136013E-3,8.8339572563233687E-3]
["Mar 31, 2003",1239.3,5833.6,1018.66,null,8.4725248123940933E-3,6.3768513439385315E-3,8.5798990831091812E-2]
["Apr 30, 2003",1249.8,5870.8,1106.06,null,1.5042406785085578E-2,1.0322272944062044E-2,8.3024429054481819E-2]
["May 30, 2003",1268.5999999999999,5931.4,1197.8900000000001,null,9.3804193599243985E-3,6.2211282327950482E-3,3.1722445299651506E-3]
["Jun 30, 2003",1280.5,5968.3,1201.69,null,5.1542366263177732E-3,7.8079185027561367E-3,6.262014329818838E-2]
["Jul 31, 2003",1287.0999999999999,6014.9,1276.94,null,6.9147696371689004E-3,9.6260951969277218E-3,5.0323429448525372E-2]
["Aug 29, 2003",1296,6072.8,1341.2,null,6.1728395061724881E-4,-4.5942563562113925E-3,-2.7960035788845809E-2]
["Sep 30, 2003",1296.8,6044.9,1303.7,null,4.6267735965463945E-4,-1.6377442141308602E-3,8.6438597836925715E-2]
["Oct 31, 2003",1297.4000000000001,6035,1416.39,null,1.0790812394017755E-3,7.6222038111025086E-4,5.5493190434837154E-3]
["Nov 28, 2003",1298.8,6039.6,1424.25,null,5.5435786880197457E-3,-3.808199218491592E-4,3.0661751799192609E-2]
["Dec 31, 2003",1306,6037.3,1467.92,null,-7.6569678407281054E-5,1.3747867424179984E-3,1.7139898632077943E-2]
["Jan 30, 2004",1305.9000000000001,6045.6,1493.08,null,1.1792633432881432E-2,6.4509726081778476E-3,-1.5203472017574288E-2]
["Feb 27, 2004",1321.3,6084.6,1470.38,null,5.6762279573147664E-3,5.9165762745291388E-3,-2.17426787633129E-2]
["Mar 31, 2004",1328.8,6120.6,1438.41,null,2.859723058398521E-3,6.5516452635361652E-3,-2.5757607358124719E-2]
["Apr 30, 2004",1332.6,6160.7,1401.36,null,3.7520636349992498E-4,1.2433652020062715E-2,4.6283610207227356E-2]
["May 28, 2004",1333.1,6237.3,1466.22,null,6.6011552021605149E-3,3.2065156397800327E-4,3.4387745358813872E-2]
["Jun 30, 2004",1341.9,6239.3,1516.64,null,-1.3413816230718994E-3,2.1637042616960236E-3,-7.6649699335372926E-2]
["Jul 30, 2004",1340.1,6252.8,1400.39,null,1.007387508394896E-2,4.1581371545547597E-3,-2.26436921143396E-2]
["Aug 31, 2004",1353.6,6278.8,1368.68,null,6.1317966903074632E-3,5.5583869529208822E-3,3.2191600666335404E-2]
["Sep 30, 2004",1361.9,6313.7,1412.74,null,-1.4685366032751704E-4,4.3872847933857833E-3,5.2366323598114314E-2]
["Oct 29, 2004",1361.7,6341.4,1486.72,null,9.1062642285377558E-3,4.2104267196519272E-3,5.7024860094705102E-2]
["Nov 30, 2004",1374.1,6368.1,1571.5,null,1.309948329816012E-3,2.9365116753819532E-3,3.1574928412344827E-2]
["Dec 31, 2004",1375.9,6386.8,1621.12,null,-6.177774547568864E-3,1.0020667626980079E-3,-6.2604865771811943E-2]
["Jan 31, 2005",1367.4,6393.2,1519.63,null,2.9252596167909902E-3,1.2669711568542145E-3,-5.6658528720807877E-3]
["Feb 28, 2005",1371.4,6401.3,1511.02,null,-2.1875455738674485E-4,1.4840735475606518E-3,-1.8854813304919862E-2]
["Mar 31, 2005",1371.1,6410.8,1482.53,null,-9.3355699803077501E-3,2.0278280401821924E-3,-4.1645025733037452E-2]
["Apr 29, 2005",1358.3,6423.8,1420.79,null,5.4479864536553712E-3,2.6619757775770501E-3,8.5755108073677422E-2]
["May 31, 2005",1365.7,6440.9,1542.63,null,9.5921505455077317E-3,5.0458786815507153E-3,-3.1835242410688323E-2]
["Jun 30, 2005",1378.8,6473.4,1493.52,null,-8.4131128517550835E-3,4.8660672907591069E-3,7.4736193690074532E-2]
["Jul 29, 2005",1367.2,6504.9,1605.14,null,7.387361029841946E-3,5.0577257144614899E-3,-1.4596857594976177E-2]
["Aug 31, 2005",1377.3,6537.8,1581.71,null,1.4521164597404014E-4,5.1546391752577041E-3,1.2612931574055955E-2]
["Sep 30, 2005",1377.5,6571.5,1601.66,null,-1.2341197822141891E-3,5.1890740318040578E-3,-1.4035438232833446E-2]
["Oct 31, 2005",1375.8,6605.6,1579.18,null,0,2.5281579266076991E-3,5.9131954558694945E-2]
["Nov 30, 2005",1375.8,6622.3,1672.56,null,-7.2684983282453851E-4,4.046932334687372E-3,-1.6358157554885865E-2]
["Dec 30, 2005",1374.8,6649.1,1645.2,null,4.073319755600914E-3,6.4068821344241255E-3,3.9843180160466785E-2]
["Jan 31, 2006",1380.4,6691.7,1710.75,null,-7.9687047232696051E-4,3.67619588445393E-3,-2.3486774806371513E-2]
["Feb 28, 2006",1379.3,6716.3,1670.57,null,3.2625244689335172E-3,2.2929291425337812E-3,1.9807610576031025E-2]
["Mar 31, 2006",1383.8,6731.7,1703.66,null,-1.6620898973839823E-3,5.3626869884279404E-3,-1.7315661575666773E-3]
["Apr 28, 2006",1381.5,6767.8,1700.71,null,3.9087947882736817E-3,9.7520612311230448E-4,-7.1223195018551136E-2]
["May 31, 2006",1386.9,6774.4,1579.58,null,-9.661835748792336E-3,5.5207841284837843E-3,-2.7538966054267014E-3]
["Jun 30, 2006",1373.5,6811.8,1575.23,null,-2.766654532216931E-3,6.0483279015825214E-3,-4.1771677786735878E-2]
["Jul 31, 2006",1369.7,6853,1509.43,null,1.4601737606775205E-3,4.4214212753538864E-3,4.6573872256414642E-2]
["Aug 31, 2006",1371.7,6883.3,1579.73,null,-6.4153969526864144E-3,3.8934813243647931E-3,4.7096655757629523E-2]
["Sep 29, 2006",1362.9,6910.1,1654.13,null,4.7692420573776503E-3,7.076598023183403E-3,4.7402562071904776E-2]
["Oct 31, 2006",1369.4,6959,1732.54,null,7.3024682342631806E-4,5.0581980169564335E-3,3.3886663511376383E-2]
["Nov 30, 2006",1370.4,6994.2,1791.25,null,-2.1891418563922942E-3,6.1908438420405741E-3,-1.9176552686671268E-2]
["Dec 29, 2006",1367.4,7037.5,1756.9,null,4.4610209156061929E-3,5.4280639431616082E-3,2.0137742614832876E-2]
["Jan 31, 2007",1373.5,7075.7,1792.28,null,-6.5526028394612308E-3,2.2753932473112714E-3,-1.7117861048496923E-2]
["Feb 28, 2007",1364.5,7091.8,1761.6,null,2.052033711982378E-3,4.892974985194142E-3,6.1080835603996315E-3]
["Mar 30, 2007",1367.3,7126.5,1772.36,null,8.1913259708915713E-3,1.006103978109869E-2,5.3820894174998364E-2]
["Apr 30, 2007",1378.5,7198.2,1867.75,null,1.5233949945592377E-3,2.0005001250313335E-3,3.235979119261146E-2]
["May 31, 2007",1380.6,7212.6,1928.19,null,-1.0864841373315951E-2,4.5337326345561675E-3,3.0650506433493869E-3]
["Jun 29, 2007",1365.6,7245.3,1934.1,null,{"$f":"(B77-B76)/B76","v":1.6842413591096823E-3},4.0854070914937207E-3,-1.0547541492166711E-3]
["Jul 31, 2007",1367.9,7274.9,1932.06,null,5.7021712113458252E-3,1.0419387208071614E-2,2.9331387223999292E-2]
["Aug 31, 2007",1375.7,7350.7,1988.73,null,-1.4538053354655812E-3,2.4215380848082745E-3,5.1480090308890655E-2]
["Sep 28, 2007",1373.7,7368.5,2091.11,null,3.3486205139403864E-3,1.8049806609215149E-3,7.0713640124144536E-2]
["Oct 31, 2007",1378.3,7381.8,2238.98,null,-5.296379598055543E-3,3.4544420060147931E-3,-6.6941196437663622E-2]
["Nov 30, 2007",1371,7407.3,2089.1,null,2.6987600291758173E-3,4.1985608791326734E-3,-1.9960748647743398E-3]
["Dec 31, 2007",1374.7,7438.4,2084.9299999999998,null,3.855386629810107E-3,4.5843192084319704E-3,-0.11679528809120679]
["Jan 31, 2008",1380,7472.5,1841.42,null,1.7391304347826747E-3,1.1401806624289036E-2,-5.2215138317168321E-2]
["Feb 29, 2008",1382.4,7557.7,1745.27,null,5.4976851851851194E-3,8.9974463130317421E-3,2.1005345877715242E-2]
["Mar 31, 2008",1390,7625.7,1781.93,null,1.4388489208633094E-3,5.665053699988174E-3,7.6192667500968037E-2]
["Apr 30, 2008",1392,7668.9,1917.7,null,9.3390804597697885E-4,1.499563170728527E-3,5.9899880064660731E-2]
["May 30, 2008",1393.3,7680.4,2032.57,null,6.0288523648891774E-3,2.1222852976407716E-3,-9.6173809512095532E-2]
["Jun 30, 2008",1401.7,7696.7,1837.09,null,1.0487265463365945E-2,5.7687060688347662E-3,6.5647300894350162E-3]
["Jul 31, 2008",1416.4,7741.1,1849.15,null,-7.2013555492798963E-3,1.7439381999974164E-3,1.2649054971202915E-2]
["Aug 29, 2008",1406.2,7754.6,1872.54,null,3.8045797183899874E-2,8.8076754442523494E-3,-0.14841338502782309]
["Sep 30, 2008",1459.7,7822.9,1594.63,null,8.7689251216002979E-3,1.3780055989466846E-2,-0.16295316154844705]
["Oct 31, 2008",1472.5,7930.7,1334.78,null,2.777589134125643E-2,6.4811429003745627E-3,-0.11165135827627024]
["Nov 28, 2008",1513.4,7982.1,1185.75,null,5.9600898638826359E-2,2.2262311922927526E-2,2.1842715580856074E-2]
["Dec 31, 2008",1603.6,8159.8,1211.6500000000001,null,-1.0788226490396581E-2,1.0061521115713554E-2,-2.5915074485206198E-2]
["Jan 30, 2009",1586.3,8241.9,1180.25,null,-1.0275483830296889E-2,3.7248692655820538E-3,-5.3598813810633333E-2]
["Feb 27, 2009",1570,8272.6,1116.99,null,6.8789808917197161E-3,8.2319947779416827E-3,0.1074494847760499]
["Mar 31, 2009",1580.8,8340.7000000000007,1237.01,null,2.0116396761133575E-2,4.7957605476758544E-4,0.12717762993023496]
["Apr 30, 2009",1612.6,8344.7000000000007,1394.33,null,3.038571251395319E-3,6.7587810226850138E-3,2.9576929421299126E-2]
["May 29, 2009",1617.5,8401.1,1435.57,null,2.3554868624420345E-2,8.5703062694158008E-4,2.9033763592162046E-2]
["Jun 30, 2009",1655.6,8408.2999999999993,1477.25,null,4.8320850446978859E-4,1.7839515716613349E-4,8.5368082585885866E-2]
["Jul 31, 2009",1656.4,8409.7999999999993,1603.36,null,1.3885534894952634E-3,-3.0916311921788214E-4,1.3615158167847618E-2]
["Aug 31, 2009",1658.7,8407.2000000000007,1625.19,null,1.8689335021401755E-3,-5.3525549528975159E-4,5.7716328552353847E-2]
["Sep 30, 2009",1661.8,8402.7000000000007,1718.99,null,8.6653026838368584E-3,3.5107762980946598E-3,-3.0168878236638899E-2]
["Oct 30, 2009",1676.2,8432.2000000000007,1667.13,null,3.1619138527621731E-3,3.9254287137400132E-3,6.0163274609658486E-2]
["Nov 30, 2009",1681.5,8465.2999999999993,1767.43,null,7.4933095450490095E-3,-2.3625860867305354E-4,5.255087895984558E-2]
["Dec 31, 2009",1694.1,8463.2999999999993,1860.31,null,-9.5035712177556873E-3,-4.253659919889405E-3,-6.4112970418908663E-2]
["Jan 29, 2010",1678,8427.2999999999993,1741.04,null,1.4719904648390968E-2,6.1110913341165026E-3,4.4594035748747936E-2]
["Feb 26, 2010",1702.7,8478.7999999999993,1818.68,null,6.6952487226169394E-3,-1.1794121809518424E-5,7.6791959003233032E-2]
["Mar 31, 2010",1714.1,8478.7000000000007,1958.34,null,-8.1675514847441809E-3,3.785957752957239E-3,2.1594820102740175E-2]
["Apr 30, 2010",1700.1,8510.7999999999993,2000.63,null,6.2349273572143617E-3,6.1686327959768767E-3,-7.409665955224104E-2]
["May 28, 2010",1710.7,8563.2999999999993,1852.39,null,1.0522008534518033E-2,1.693272453376619E-3,-6.1137233519939105E-2]
["Jun 30, 2010",1728.7,8577.7999999999993,1739.14,23.83,-5.7268467634639273E-3,5.7124204341456504E-4,7.1794105132421709E-2]
["Jul 30, 2010",1718.8,8582.7000000000007,1864,19.940000000000001,1.6406795438678175E-2,5.4528295291690577E-3,-5.1807939914163055E-2,{"$f":"(E114-E113)/E113","v":-2.3069207622868647E-2}]
["Aug 31, 2010",1747,8629.5,1767.43,19.48,9.1585575271894669E-3,2.8970392259111189E-3,0.13047758609959087,4.7741273100616002E-2]
["Sep 30, 2010",1763,8654.5,1998.04,20.41,8.735110606920074E-3,5.9737708706454132E-3,6.3267001661628325E-2,7.0063694267515908E-2]
["Oct 29, 2010",1778.4,8706.2000000000007,2124.4499999999998,21.84,2.7271704903283848E-2,3.1356964002663928E-3,-3.3514556708794706E-3,0.61767399267399259]
["Nov 30, 2010",1826.9,8733.5,2117.33,35.33,5.8021785538343142E-3,4.0877082498426438E-3,4.7479608752532765E-2,-0.24624964619303708]
["Dec 31, 2010",1837.5,8769.2000000000007,2217.86,26.63,1.0612244897959184E-2,4.5044017698307711E-3,2.8879189849674788E-2,-9.5005632745024327E-2]
["Jan 31, 2011",1857,8808.7000000000007,2281.91,24.1,9.7469036079697955E-3,5.5172726963114357E-3,3.0272885433693674E-2,-8.7136929460581262E-3]
["Feb 28, 2011",1875.1,8857.2999999999993,2350.9899999999998,23.89,9.7594794944270615E-3,5.3966784460276942E-3,-5.1042326849539982E-3,0.1615738802846379]
["Mar 31, 2011",1893.4,8905.1,2338.9899999999998,27.75,4.3836484630822613E-3,7.2879585855295994E-3,2.7828250655197395E-2,-5.4054054054053545E-3]
["Apr 29, 2011",1901.7,8970,2404.08,27.6,1.9561445022874293E-2,5.4738015607581235E-3,-1.3119363748294552E-2,9.2028985507246336E-2]
["May 31, 2011",1938.9,9019.1,2372.54,30.14,7.7879209861261064E-3,8.7481012517878314E-3,-2.0008092592748616E-2,-3.3510285335102905E-2]
["Jun 30, 2011",1954,9098,2325.0700000000002,29.13,2.1903787103377665E-2,1.999340514398765E-2,1.6231769366083507E-2,-3.2955715756951505E-2]
["Jul 29, 2011",1996.8,9279.9,2362.81,28.17,5.739182692307699E-2,2.2403258655804441E-2,-5.154879148132932E-2,-0.12176073837415702]
["Aug 31, 2011",2111.4,9487.7999999999993,2241.0100000000002,24.74,6.0623283129675699E-3,1.8550138072050807E-3,-4.5439333157817403E-2,-1.4147130153597328E-2]
["Sep 30, 2011",2124.1999999999998,9505.4,2139.1799999999998,24.39,6.1199510403916772E-3,3.4717108170092791E-3,0.10326386746323363,0.20418204182041821]
["Oct 31, 2011",2137.1999999999998,9538.4,2360.08,29.37,1.3007673591615284E-2,5.304872934664133E-3,-2.7490593539202107E-2,0.1147429349676541]
["Nov 30, 2011",2165,9589,2295.1999999999998,32.74,-1.8475750577371405E-4,4.5155907811032714E-3,-7.5679679330776803E-3,-0.12767257177764213]
["Dec 30, 2011",2164.6,9632.2999999999993,2277.83,28.56,1.8663956389171253E-2,8.5545508341726747E-3,8.3465403476115377E-2,1.7857142857142912E-2]
["Jan 31, 2012",2205,9714.7000000000007,2467.9499999999998,29.07,3.1746031746031746E-3,4.7350921798923274E-3,6.2865941368342185E-2,0.14929480564155473]
["Feb 29, 2012",2212,9760.7000000000007,2623.1,33.409999999999997,8.5443037974683948E-3,4.8869445838924368E-3,5.0386946742404057E-2,0.11463633642621987]
["Mar 30, 2012",2230.9,9808.4,2755.27,37.24,8.1133174951812763E-3,5.831736062966511E-3,-1.1465301041277314E-2,-0.11036519871106334]
["Apr 30, 2012",2249,9865.6,2723.68,33.130000000000003,3.8239217429968469E-3,2.8482808952319536E-3,-7.2993156317922789E-2,-0.10956836703893759]
["May 31, 2012",2257.6,9893.7000000000007,2524.87,29.5,8.1059532246634397E-3,6.4788703922696806E-3,3.5982050561018948E-2,6.0677966101694888E-2]
["Jun 29, 2012",2275.9,9957.7999999999993,2615.7199999999998,31.29,1.7267894019948032E-2,6.7283938219285392E-3,1.0249567996574711E-2,-0.12368168744007663]
["Jul 31, 2012",2315.1999999999998,10024.799999999999,2642.53,27.42,1.3648928818244803E-2,6.6435240603304174E-3,4.9085535452766692E-2,4.011670313639671E-2]
["Aug 31, 2012",2346.8000000000002,10091.4,2772.24,28.52,1.6959263678199984E-2,7.422161444398165E-3,9.7213805442531217E-3,2.6647966339410994E-2]
["Sep 28, 2012",2386.6,10166.299999999999,2799.19,29.28,1.3575798206653856E-2,5.7051237913498523E-3,-5.4040633183170837E-2,-3.9275956284153077E-2]
["Oct 31, 2012",2419,10224.299999999999,2647.92,28.13,{"$f":"(B141-B140)/B140","v":1.2401818933443572E-3},7.2180980605030271E-3,1.131454122481043E-2,0.20227515108425173]
["Nov 30, 2012",2422,10298.1,2677.88,33.82,1.5978530140379775E-2,1.2623687864751749E-2,-6.3296338894947768E-3,1.478415138970939E-3]
["Dec 31, 2012",2460.6999999999998,10428.1,2660.93,33.869999999999997,5.8926321778355753E-3,2.7042318351376479E-3,2.6532077130928047E-2,0.10746973723058756]
["Jan 31, 2013",2475.1999999999998,10456.299999999999,2731.53,37.51,-8.8881706528758011E-4,-2.8690837102920959E-5,2.5809711041063898E-3,-7.1447613969608095E-2]
["Feb 28, 2013",2473,10456,2738.58,34.83,3.4775576223210307E-3,7.04858454475906E-3,2.9252386273178117E-2,8.7855297157622803E-2]
["Mar 28, 2013",2481.6,10529.7,2818.69,37.89,1.3781431334622934E-2,3.5233672374330267E-3,2.4390763084979193E-2,0.42491422538928481]
["Apr 30, 2013",2515.8000000000002,10566.8,2887.44,53.99,6.0815645122822663E-3,3.1892342052466907E-3,3.2665613830936802E-2,0.81070568623819228]
["May 31, 2013",2531.1,10600.5,2981.76,97.76,-2.7655959859342505E-4,4.7450591953209064E-3,-2.4200472204335795E-2,9.8199672667757712E-2]
["Jun 28, 2013",2530.4,10650.8,2909.6,107.36,4.6237748972493744E-3,4.816539602659058E-3,6.206695078361292E-2,0.25074515648286144]
["Jul 31, 2013",2542.1,10702.1,3090.19,134.28,3.3830297785295265E-3,5.0831145289241958E-3,-5.3006449441620447E-3,0.25856419422103066]
["Aug 30, 2013",2550.6999999999998,10756.5,3073.81,169,1.1761477241541538E-2,4.3601543252916502E-3,4.697427622396956E-2,0.14420118343195268]
["Sep 30, 2013",2580.6999999999998,10803.4,3218.2,193.37,1.4104700275119189E-2,9.5710609622896153E-3,4.9571188863339818E-2,-0.17288100532657602]
["Oct 31, 2013",2617.1,10906.8,3377.73,159.94,1.4137786099118386E-3,2.1546191366853709E-3,3.2592895228452289E-2,-0.20420157559084656]
["Nov 29, 2013",2620.8000000000002,10930.3,3487.82,127.28,1.5224358974358835E-2,5.9833673366697588E-3,2.9869660704967525E-2,0.18188246385920809]
["Dec 31, 2013",2660.7,10995.7,3592,150.43,1.3342353515992033E-2,4.8109715616104142E-3,-1.9510022271714902E-2,0.20594296350462002]
["Jan 31, 2014",2696.2,11048.6,3521.92,181.41,9.9770046732438594E-3,7.5122639972485198E-3,4.9455978557150594E-2,0.34948459291108541]
["Feb 28, 2014",2723.1,11131.6,3696.1,244.81,1.1604421431456763E-2,3.9527112005461927E-3,-2.715294499607698E-2,-0.14852334463461464]
["Mar 31, 2014",2754.7,11175.6,3595.74,208.45,7.8411442262316649E-3,5.064605032392029E-3,-3.8156262688625433E-3,-2.6864955624850196E-3]
["Apr 30, 2014",2776.3,11232.2,3582.02,207.89,6.8796599791088528E-3,5.9917024269510221E-3,4.3215839107542724E-2,-5.7722834191147303E-4]
["May 30, 2014",2795.4,11299.5,3736.82,207.77,1.1518923946483442E-2,4.3630249126066882E-3,3.0148629048228133E-2,0.15541223468258167]
["Jun 30, 2014",2827.6,11348.8,3849.48,240.06,2.8999858537276393E-3,5.2869025800084592E-3,1.117553539698868E-2,-6.9815879363492428E-2]
["Jul 31, 2014",2835.8,11408.8,3892.5,223.3,-1.1777981521969141E-2,2.4279503541126787E-3,4.8827231856133579E-2,0.20779220779220767]
["Aug 29, 2014",2802.4,11436.5,4082.56,269.7,1.9518983728232877E-2,2.7455952432999288E-3,-8.1101073836024763E-3,-0.10018539117537999]
["Sep 30, 2014",2857.1,11467.9,4049.45,242.68,1.5050225753386937E-3,3.9152765545566008E-3,2.6857968366074462E-2,-4.0382396571617693E-3]
["Oct 31, 2014",2861.4,11512.8,4158.21,241.7,6.6051583141120045E-3,4.8467792370232342E-3,4.3186852034889991E-2,1.1667356226727437E-2]
["Nov 28, 2014",2880.3,11568.6,4337.79,244.52,1.8261986598618166E-2,6.9671351762529915E-3,-2.340131726063277E-2,-9.0422051365941489E-2]
["Dec 31, 2014",2932.9,11649.2,4236.28,222.41,3.0686351392819394E-3,5.631287985440935E-3,-2.0737533874059189E-2,-8.4573535362618593E-2]
["Jan 30, 2015",2941.9,11714.8,4148.43,203.6,1.9681158435025013E-2,1.0047119882541805E-2,7.044592773651713E-2,-1.2770137524557509E-3]
["Feb 27, 2015",2999.8,11832.5,4440.67,203.34,5.3336889125938692E-4,1.8508345658144632E-3,-2.409095924714074E-2,-7.1653388413494598E-2]
["Mar 31, 2015",3001.4,11854.4,4333.6899999999996,188.77,-9.9953355100952895E-4,3.8044945336752904E-3,1.8589239193389562E-2,0.19748900778725434]
["Apr 30, 2015",2998.4,11899.5,4414.25,226.05,-3.4685165421558467E-3,2.9076851968570412E-3,2.1294670668856545E-2,0.1094890510948905]
["May 29, 2015",2988,11934.1,4508.25,250.8,9.8393574297189063E-3,3.7371900687944931E-3,-2.4730216824710206E-2,6.9617224880382689E-2]
["Jun 30, 2015",3017.4,11978.7,4396.76,268.26,4.9711672300656196E-3,4.4746090978151675E-3,4.3702635577106692E-2,-7.8655036158950791E-3]
["Jul 31, 2015",3032.4,12032.3,4588.91,266.14999999999998,-6.9252077562323867E-4,4.2385911255537184E-3,-6.84977478311843E-2,-6.4211910576742345E-2]
["Aug 31, 2015",3030.3,12083.3,4274.58,249.06,2.673002673002643E-3,4.3862189964661976E-3,-2.1878172826336046E-2,-2.649963864129112E-3]
["Sep 30, 2015",3038.4,12136.3,4181.0600000000004,248.4,-8.8204318062138562E-3,1.0876461524517958E-3,0.111878327505465,-0.16694847020933976]
["Oct 30, 2015",3011.6,12149.5,4648.83,206.93,2.0620268295922405E-2,8.4118688011852946E-3,3.3728916738190668E-3,0.11274343981056388]
["Nov 30, 2015",3073.7,12251.7,4664.51,230.26,2.9606012297883218E-3,4.9136038264076748E-3,-1.5272772488428534E-2,4.2343437852861987E-2]
["Dec 31, 2015",3082.8,12311.9,4593.2700000000004,240.01,6.5200467107823755E-3,1.0567012402634879E-2,-6.8382655493798614E-2,-0.20336652639473357]
["Jan 29, 2016",3102.9,12442,4279.17,191.2,5.349834026233494E-3,5.4975084391576624E-3,-1.8239518411280735E-2,3.8179916317992585E-3]
["Feb 29, 2016",3119.5,12510.4,4201.12,191.93,1.2373777849014236E-2,5.7472183143624216E-3,6.725349430628022E-2,0.19715521283801388]
["Mar 31, 2016",3158.1,12582.3,4483.66,229.77,1.326747094772176E-2,6.819103025679017E-3,-3.1750846406730142E-2,4.7830439134786872E-2]
["Apr 29, 2016",3200,12668.1,4341.3,240.76,1.4281249999999943E-2,5.8335504140320672E-3,4.2058830304286768E-2,-7.281109818906796E-2]
["May 31, 2016",3245.7,12742,4523.8900000000003,223.23,2.1566996333619032E-4,5.423010516402477E-3,-2.3473161372182017E-2,-4.905254670071222E-2]
["Jun 30, 2016",3246.4,12811.1,4417.7,212.28,-1.1705273533761033E-3,4.7693016212503499E-3,7.0744957783461931E-2,0.10603919351799505]
["Jul 29, 2016",3242.6,12872.2,4730.2299999999996,234.79,2.3869734163942544E-2,6.4635415857428333E-3,8.6296015204335996E-3,-9.7022871502193464E-2]
["Aug 31, 2016",3320,12955.4,4771.05,212.01,8.1325301204813799E-4,4.6467110239746152E-3,2.1934375032749528E-2,-3.7639733974812462E-2]
["Sep 30, 2016",3322.7,13015.6,4875.7,204.03,3.2503686760767397E-3,4.225698392697993E-3,-1.526550033841282E-2,-3.0877812086457929E-2]
["Oct 31, 2016",3333.5,13070.6,4801.2700000000004,197.73,2.879856007199613E-3,5.9140360809755693E-3,1.9869742797218159E-3,-4.212815455418998E-2]
["Nov 30, 2016",3343.1,13147.9,4810.8100000000004,189.4,-4.2774670216265522E-3,2.8293491736323464E-3,1.0977361400678782E-2,0.12824709609292498]
["Dec 30, 2016",3328.8,13185.1,4863.62,213.69,1.9706801249699563E-2,6.3025688087310948E-3,5.2049707830792817E-2,0.17286723758715897]
["Jan 30, 2017",3394.4,13268.2,5116.7700000000004,250.63,-6.5696441197266621E-3,3.2408314616903574E-3,4.1733359130857933E-2,-2.5535650161592244E-3]
["Feb 28, 2017",3372.1,13311.2,5330.31,249.99,null,null,4.164860955552951E-4,2.7601104044161673E-3]
["Mar 21,2017",null,null,5332.53,250.68]

{"sheet":"GDP","index":4,"n_rows":79,"n_cols":14,"rows_kept":79,"cut":false,"hidden":false,"merged":[[1,1,1,5],[1,7,1,11],[6,2,6,7],[6,8,6,13]]}
[]
[null,"2010-2017",null,null,null,null,null,"2000-2017"]
[null,"CORREL","GDP","GDP+3M","GDP+6M","GDP+9M",null,"CORREL","GDP","GDP+3M","GDP+6M","GDP+9M"]
[null,"TSLA",{"$f":"CORREL($I$51:$I$76,K51:K76)","v":-0.13006816366420298},{"$f":"CORREL($I$51:$I$76,L51:L76)","v":-8.8659419857175542E-2},-6.4424600829877443E-2,-0.17654900199922258,null,"TSLA",{"$f":"CORREL($I$51:$I$76,K51:K76)","v":-0.13006816366420298},{"$f":"CORREL($I$51:$I$76,L51:L76)","v":-8.8659419857175542E-2},-6.4424600829877443E-2,-0.17654900199922258]
[null,"NASDAQ100",{"$f":"CORREL($J$50:$J$76,K50:K76)","v":0.2335872272591672},{"$f":"CORREL($J$50:$J$76,L50:L76)","v":0.11911490100868447},5.5588134676560742E-2,0.13884913778165467,null,"NASDAQ100",{"$f":"CORREL($J$17:$J$76,K17:K76)","v":0.25661340658660003},{"$f":"CORREL($J$17:$J$76,L17:L76)","v":-6.2084326709314533E-2},{"$f":"CORREL($J$17:$J$76,M17:M76)","v":-0.13426909590690256},{"$f":"CORREL($J$17:$J$76,N17:N76)","v":-6.4215561253189819E-3}]
[]
[]
[null,null,"TSLA","NASDAQ-100","HDP čtvrtletí","3 měsíce","6 měsíců","9 měsíců","TSLA","NASDAQ-100","HDP čtvrtletí","3 měsíce","6 měsíců","9 měsíců"]
[null,"2000q1",null,4397.84,10031,9926.1,9712.2999999999993,9557]
[null,"2000q2",null,3763.79,10278.299999999999,10031,9926.1,9712.2999999999993,null,{"$f":"(D10-D9)/D9","v":-0.14417304858748844},{"$f":"(E10-E9)/E9","v":2.4653573920845308E-2},1.0568098246038186E-2,2.201332331167706E-2,{"$f":"(H10-H9)/H9","v":1.6249869205817648E-2}]
[null,"2000q3",null,3570.61,10357.4,10278.299999999999,10031,9926.1,null,{"$f":"(D11-D10)/D10","v":-5.1325924134980917E-2},7.6958251850987392E-3,2.4653573920845308E-2,1.0568098246038186E-2,2.201332331167706E-2]
[null,"2000q4",null,2341.6999999999998,10472.299999999999,10357.4,10278.299999999999,10031,null,-0.34417368460851233,1.1093517678181748E-2,7.6958251850987392E-3,2.4653573920845308E-2,1.0568098246038186E-2]
[null,"2001q1",null,1573.25,10508.1,10472.299999999999,10357.4,10278.299999999999,null,-0.32815902976470079,3.4185422495536886E-3,1.1093517678181748E-2,7.6958251850987392E-3,2.4653573920845308E-2]
[null,"2001q2",null,1830.19,10638.4,10508.1,10472.299999999999,10357.4,null,0.16331797235023046,1.2399958127539638E-2,3.4185422495536886E-3,1.1093517678181748E-2,7.6958251850987392E-3]
[null,"2001q3",null,1168.3699999999999,10639.5,10638.4,10508.1,10472.299999999999,null,-0.36161272873308242,1.0339900736956345E-4,1.2399958127539638E-2,3.4185422495536886E-3,1.1093517678181748E-2]
[null,"2001q4",null,1577.05,10701.3,10639.5,10638.4,10508.1,null,0.34978645463337821,5.8085436345692255E-3,1.0339900736956345E-4,1.2399958127539638E-2,3.4185422495536886E-3]
[null,"2002q1",null,1452.81,10834.4,10701.3,10639.5,10638.4,null,-7.8780000634095307E-2,1.2437741209012023E-2,5.8085436345692255E-3,1.0339900736956345E-4,1.2399958127539638E-2]
[null,"2002q2",null,1051.4100000000001,10934.8,10834.4,10701.3,10639.5,null,-0.27629215107274857,9.2667798862880856E-3,1.2437741209012023E-2,5.8085436345692255E-3,1.0339900736956345E-4]
[null,"2002q3",null,832.52,11037.1,10934.8,10834.4,10701.3,null,-0.20818710113086245,9.35545231737216E-3,9.2667798862880856E-3,1.2437741209012023E-2,5.8085436345692255E-3]
[null,"2002q4",null,984.37,11103.8,11037.1,10934.8,10834.4,null,0.18239802046797679,6.0432541156643415E-3,9.35545231737216E-3,9.2667798862880856E-3,1.2437741209012023E-2]
[null,"2003q1",null,1018.66,11230.1,11103.8,11037.1,10934.8,null,3.4834462651238823E-2,1.1374484410742368E-2,6.0432541156643415E-3,9.35545231737216E-3,9.2667798862880856E-3]
[null,"2003q2",null,1201.69,11370.7,11230.1,11103.8,11037.1,null,0.17967722301847533,1.251992413246546E-2,1.1374484410742368E-2,6.0432541156643415E-3,9.35545231737216E-3]
[null,"2003q3",null,1303.7,11625.1,11370.7,11230.1,11103.8,null,8.4888781632534174E-2,2.2373292761219594E-2,1.251992413246546E-2,1.1374484410742368E-2,6.0432541156643415E-3]
[null,"2003q4",null,1467.92,11816.8,11625.1,11370.7,11230.1,null,0.12596456239932502,1.6490180729628039E-2,2.2373292761219594E-2,1.251992413246546E-2,1.1374484410742368E-2]
[null,"2004q1",null,1438.41,11988.4,11816.8,11625.1,11370.7,null,-2.0103275382854644E-2,1.4521697921603172E-2,1.6490180729628039E-2,2.2373292761219594E-2,1.251992413246546E-2]
[null,"2004q2",null,1516.64,12181.4,11988.4,11816.8,11625.1,null,5.4386440583700069E-2,1.6098895599079111E-2,1.4521697921603172E-2,1.6490180729628039E-2,2.2373292761219594E-2]
[null,"2004q3",null,1412.74,12367.7,12181.4,11988.4,11816.8,null,-6.8506699018883899E-2,1.5293808593429417E-2,1.6098895599079111E-2,1.4521697921603172E-2,1.6490180729628039E-2]
[null,"2004q4",null,1621.12,12562.2,12367.7,12181.4,11988.4,null,0.14750060166768117,1.5726448733394245E-2,1.5293808593429417E-2,1.6098895599079111E-2,1.4521697921603172E-2]
[null,"2005q1",null,1482.53,12813.7,12562.2,12367.7,12181.4,null,-8.5490278326095501E-2,2.0020378596105778E-2,1.5726448733394245E-2,1.5293808593429417E-2,1.6098895599079111E-2]
[null,"2005q2",null,1493.52,12974.1,12813.7,12562.2,12367.7,null,7.4130034468105266E-3,1.2517851986545621E-2,2.0020378596105778E-2,1.5726448733394245E-2,1.5293808593429417E-2]
[null,"2005q3",null,1601.66,13205.4,12974.1,12813.7,12562.2,null,7.2406127805452955E-2,1.7827826207598159E-2,1.2517851986545621E-2,2.0020378596105778E-2,1.5726448733394245E-2]
[null,"2005q4",null,1645.2,13381.6,13205.4,12974.1,12813.7,null,2.7184296292596406E-2,1.3343026337710387E-2,1.7827826207598159E-2,1.2517851986545621E-2,2.0020378596105778E-2]
[null,"2006q1",null,1703.66,13648.9,13381.6,13205.4,12974.1,null,3.553367371748118E-2,1.9975189812877329E-2,1.3343026337710387E-2,1.7827826207598159E-2,1.2517851986545621E-2]
[null,"2006q2",null,1575.23,13799.8,13648.9,13381.6,13205.4,null,-7.5384759869927126E-2,1.1055836001435986E-2,1.9975189812877329E-2,1.3343026337710387E-2,1.7827826207598159E-2]
[null,"2006q3",null,1654.13,13908.5,13799.8,13648.9,13381.6,null,5.008792366828977E-2,7.8769257525471911E-3,1.1055836001435986E-2,1.9975189812877329E-2,1.3343026337710387E-2]
[null,"2006q4",null,1756.9,14066.4,13908.5,13799.8,13648.9,null,6.2129336871950797E-2,1.1352769888916822E-2,7.8769257525471911E-3,1.1055836001435986E-2,1.9975189812877329E-2]
[null,"2007q1",null,1772.36,14233.2,14066.4,13908.5,13799.8,null,8.7995901872615443E-3,1.1858044702269315E-2,1.1352769888916822E-2,7.8769257525471911E-3,1.1055836001435986E-2]
[null,"2007q2",null,1934.1,14422.3,14233.2,14066.4,13908.5,null,9.1256855266424436E-2,1.3285838743219975E-2,1.1858044702269315E-2,1.1352769888916822E-2,7.8769257525471911E-3]
[null,"2007q3",null,2091.11,14569.7,14422.3,14233.2,14066.4,null,8.117987694534938E-2,1.0220283865957681E-2,1.3285838743219975E-2,1.1858044702269315E-2,1.1352769888916822E-2]
[null,"2007q4",null,2084.9299999999998,14685.3,14569.7,14422.3,14233.2,null,-2.9553682015772916E-3,7.9342745560992013E-3,1.0220283865957681E-2,1.3285838743219975E-2,1.1858044702269315E-2]
[null,"2008q1",null,1781.93,14668.4,14685.3,14569.7,14422.3,null,-0.14532862014552037,-1.1508106746201737E-3,7.9342745560992013E-3,1.0220283865957681E-2,1.3285838743219975E-2]
[null,"2008q2",null,1837.09,14813,14668.4,14685.3,14569.7,null,3.0955200260391738E-2,9.8579258814867586E-3,-1.1508106746201737E-3,7.9342745560992013E-3,1.0220283865957681E-2]
[null,"2008q3",null,1594.63,14843,14813,14668.4,14685.3,null,-0.13198046911147512,2.0252480928913794E-3,9.8579258814867586E-3,-1.1508106746201737E-3,7.9342745560992013E-3]
[null,"2008q4",null,1211.6500000000001,14549.9,14843,14813,14668.4,null,-0.24016856574879439,-1.9746681937613714E-2,2.0252480928913794E-3,9.8579258814867586E-3,-1.1508106746201737E-3]
[null,"2009q1",null,1237.01,14383.9,14549.9,14843,14813,null,2.0930136590599512E-2,-1.1409013120365089E-2,-1.9746681937613714E-2,2.0252480928913794E-3,9.8579258814867586E-3]
[null,"2009q2",null,1477.25,14340.4,14383.9,14549.9,14843,null,0.19421023273861973,-3.0242145732381344E-3,-1.1409013120365089E-2,-1.9746681937613714E-2,2.0252480928913794E-3]
[null,"2009q3",null,1718.99,14384.1,14340.4,14383.9,14549.9,null,0.1636419021831105,3.0473348023765537E-3,-3.0242145732381344E-3,-1.1409013120365089E-2,-1.9746681937613714E-2]
[null,"2009q4",null,1860.31,14566.5,14384.1,14340.4,14383.9,null,8.2211065800266395E-2,1.268066823784593E-2,3.0473348023765537E-3,-3.0242145732381344E-3,-1.1409013120365089E-2]
[null,"2010q1",null,1958.34,14681.1,14566.5,14384.1,14340.4,null,5.2695518488853996E-2,7.8673669035115076E-3,1.268066823784593E-2,3.0473348023765537E-3,-3.0242145732381344E-3]
[null,"2010q2",23.83,1739.14,14888.6,14681.1,14566.5,14384.1,null,-0.11193153385009744,1.4133818310617052E-2,7.8673669035115076E-3,1.268066823784593E-2,3.0473348023765537E-3]
[null,"2010q3",20.41,1998.04,15057.7,14888.6,14681.1,14566.5,{"$f":"(C51-C50)/C50","v":-0.14351657574485935},0.14886668123325314,1.1357683059522075E-2,1.4133818310617052E-2,7.8673669035115076E-3,1.268066823784593E-2]
[null,"2010q4",26.63,2217.86,15230.2,15057.7,14888.6,14681.1,{"$f":"(C52-C51)/C51","v":0.30475257226849578},0.11001781746111197,1.1455932844989606E-2,1.1357683059522075E-2,1.4133818310617052E-2,7.8673669035115076E-3]
[null,"2011q1",27.75,2338.9899999999998,15238.4,15230.2,15057.7,14888.6,4.2057829515583969E-2,5.4615710639986131E-2,5.3840396055198931E-4,1.1455932844989606E-2,1.1357683059522075E-2,1.4133818310617052E-2]
[null,"2011q2",29.13,2325.0700000000002,15460.9,15238.4,15230.2,15057.7,4.9729729729729694E-2,-5.9512866664669876E-3,1.4601270474590509E-2,5.3840396055198931E-4,1.1455932844989606E-2,1.1357683059522075E-2]
[null,"2011q3",24.39,2139.1799999999998,15587.1,15460.9,15238.4,15230.2,-0.16271884654994845,-7.9950281066806725E-2,8.1625261142624778E-3,1.4601270474590509E-2,5.3840396055198931E-4,1.1455932844989606E-2]
[null,"2011q4",28.56,2277.83,15785.3,15587.1,15460.9,15238.4,0.1709717097170971,6.4814555109901972E-2,1.2715643063815521E-2,8.1625261142624778E-3,1.4601270474590509E-2,5.3840396055198931E-4]
[null,"2012q1",37.24,2755.27,15973.9,15785.3,15587.1,15460.9,0.30392156862745112,0.20960299934586868,1.1947824875041993E-2,1.2715643063815521E-2,8.1625261142624778E-3,1.4601270474590509E-2]
[null,"2012q2",31.29,2615.7199999999998,16121.9,15973.9,15785.3,15587.1,-0.15977443609022562,-5.0648393805325861E-2,9.2651137167504491E-3,1.1947824875041993E-2,1.2715643063815521E-2,8.1625261142624778E-3]
[null,"2012q3",29.28,2799.19,16227.9,16121.9,15973.9,15785.3,-6.4237775647171563E-2,7.0141299527472459E-2,6.5749074240629207E-3,9.2651137167504491E-3,1.1947824875041993E-2,1.2715643063815521E-2]
[null,"2012q4",33.869999999999997,2660.93,16297.3,16227.9,16121.9,15973.9,0.15676229508196707,-4.9392860077379606E-2,4.2765853868953858E-3,6.5749074240629207E-3,9.2651137167504491E-3,1.1947824875041993E-2]
[null,"2013q1",37.89,2818.69,16475.400000000001,16297.3,16227.9,16121.9,0.11868910540301161,5.9287542325427663E-2,1.0928190559172513E-2,4.2765853868953858E-3,6.5749074240629207E-3,9.2651137167504491E-3]
[null,"2013q2",107.36,2909.6,16541.400000000001,16475.400000000001,16297.3,16227.9,1.8334652942728951,3.2252571229897525E-2,4.0059725408791288E-3,1.0928190559172513E-2,4.2765853868953858E-3,6.5749074240629207E-3]
[null,"2013q3",193.37,3218.2,16749.3,16541.400000000001,16475.400000000001,16297.3,0.80113636363636365,0.10606268902941983,1.2568464579781505E-2,4.0059725408791288E-3,1.0928190559172513E-2,4.2765853868953858E-3]
[null,"2013q4",150.43,3592,16999.900000000001,16749.3,16541.400000000001,16475.400000000001,-0.22206133319542842,0.11615188614753595,1.4961819299911172E-2,1.2568464579781505E-2,4.0059725408791288E-3,1.0928190559172513E-2]
[null,"2014q1",208.45,3595.74,17025.2,16999.900000000001,16749.3,16541.400000000001,0.38569434288373317,1.04120267260573E-3,1.4882440484943599E-3,1.4961819299911172E-2,1.2568464579781505E-2,4.0059725408791288E-3]
[null,"2014q2",240.06,3849.48,17285.599999999999,17025.2,16999.900000000001,16749.3,0.15164307987526993,7.0566837424285475E-2,1.529497450837569E-2,1.4882440484943599E-3,1.4961819299911172E-2,1.2568464579781505E-2]
[null,"2014q3",242.68,4049.45,17569.400000000001,17285.599999999999,17025.2,16999.900000000001,1.0913938182121155E-2,5.1947275995718849E-2,1.6418290368862113E-2,1.529497450837569E-2,1.4882440484943599E-3,1.4961819299911172E-2]
[null,"2014q4",222.41,4236.28,17692.2,17569.400000000001,17285.599999999999,17025.2,-8.3525630459864886E-2,4.6137129733667522E-2,6.9894247953828396E-3,1.6418290368862113E-2,1.529497450837569E-2,1.4882440484943599E-3]
[null,"2015q1",188.77,4333.6899999999996,17783.599999999999,17692.2,17569.400000000001,17285.599999999999,-0.15125219189784625,2.2994230787388902E-2,5.1661184024597174E-3,6.9894247953828396E-3,1.6418290368862113E-2,1.529497450837569E-2]
[null,"2015q2",268.26,4396.76,17998.3,17783.599999999999,17692.2,17569.400000000001,0.42109445356783376,1.4553417526403741E-2,1.2072921118333788E-2,5.1661184024597174E-3,6.9894247953828396E-3,1.6418290368862113E-2]
[null,"2015q3",248.4,4181.0600000000004,18141.900000000001,17998.3,17783.599999999999,17692.2,-7.4032654887049826E-2,-4.9058852427696711E-2,7.9785313057345528E-3,1.2072921118333788E-2,5.1661184024597174E-3,6.9894247953828396E-3]
[null,"2015q4",240.01,4593.2700000000004,18222.8,18141.900000000001,17998.3,17783.599999999999,-3.3776167471819704E-2,9.8589831286802862E-2,4.459290372011631E-3,7.9785313057345528E-3,1.2072921118333788E-2,5.1661184024597174E-3]
[null,"2016q1",229.77,4483.66,18281.599999999999,18222.8,18141.900000000001,17998.3,-4.26648889629598E-2,-2.3863173730262009E-2,3.2267269574378951E-3,4.459290372011631E-3,7.9785313057345528E-3,1.2072921118333788E-2]
[null,"2016q2",212.28,4417.7,18450.099999999999,18281.599999999999,18222.8,18141.900000000001,-7.6119597858728336E-2,-1.4711195764174812E-2,9.2169175564502017E-3,3.2267269574378951E-3,4.459290372011631E-3,7.9785313057345528E-3]
[null,"2016q3",204.03,4875.7,18675.3,18450.099999999999,18281.599999999999,18222.8,-3.8863764838892027E-2,0.10367385743712793,1.2205895903003276E-2,9.2169175564502017E-3,3.2267269574378951E-3,4.459290372011631E-3]
[null,"2016q4",213.69,4863.62,18855.5,18675.3,18450.099999999999,18281.599999999999,{"$f":"(C76-C75)/C75","v":4.7345978532568722E-2},{"$f":"(D76-D75)/D75","v":-2.4775929610107118E-3},9.6491087157904148E-3,1.2205895903003276E-2,9.2169175564502017E-3,3.2267269574378951E-3]
[null,"2017q1",null,null,null,18855.5,18675.3,18450.099999999999]
[null,null,null,null,null,null,18855.5,18675.3]
[null,null,null,null,null,null,null,18855.5]

{"sheet":"EV cars","index":5,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,2011,2012,2013,2014,2015,"Share","BEV+PVEH 2015"]
["Čína",5.84,15.48,30.09,79,225.72,{"$f":"F2/$F$12","v":0.30509711690523506},312.29000000000002]
["USA",13.52,28.17,75.86,139.28,210.33,0.28429504075260542,404.09]
["Japonsko",16.13,29.6,44.35,60.46,70.930000000000007,9.5873376316180772E-2,126.4]
["Norsko",2.8,6.87,14.75,32.86,60.65,8.1978292310395648E-2,70.819999999999993]
["Ostaní",5.34,10.37,17.019999999999996,28.95,55.650000000000006,7.5219982969060489E-2,84.140000000000214]
["Francie",2.93,8.58,17.34,27.9,45.17,6.105456658962196E-2,54.29]
["Německo",2.0699999999999998,4.63,10.09,18.47,30.56,4.130678669424058E-2,49.22]
["Velká Británie",1.36,2.78,5.33,12.01,21.42,2.8952597218279884E-2,49.67]
["Kanada",0.22,0.88,2.52,5.34,10.029999999999999,1.3557168538718356E-2,18.45]
["Nizozemsko",1.08,1.91,4.16,6.83,9.3699999999999992,1.2665071705662114E-2,87.53]
["BEV",{"$f":"SUM(B2:B11)","v":51.289999999999992},{"$f":"SUM(C2:C11)","v":109.27},{"$f":"SUM(D2:D11)","v":221.51000000000002},{"$f":"SUM(E2:E11)","v":411.09999999999991},{"$f":"SUM(F2:F11)","v":739.82999999999981},1,{"$f":"1256.9","v":1256.9000000000001}]
[]
[null,"Slow","Fast","Slow+Fast","EV/slow","EV/fast","EV/slow","EV/fast (v desitkách)"]
["Čína",46657,12101,{"$f":"B15+C15","v":58758},{"$f":"$F2*1000/B15","v":4.8378592708489618},{"$f":"$F2*1000/C15/10","v":1.8653003883976531},{"$f":"$H2*1000/B15","v":6.6933150438305073},{"$f":"$H2*1000/C15/10","v":2.5806958102636144}]
["USA",28150,3524,{"$f":"B16+C16","v":31674},{"$f":"$F3*1000/B16","v":7.4717584369449375},5.9685017026106699,{"$f":"$H3*1000/B16","v":14.354884547069272},11.466799091940976]
["Japonsko",16120,5990,22110,4.4001240694789079,1.1841402337228715,7.8411910669975189,2.1101836393989983]
["Norsko",6357,698,7055,9.5406638351423627,8.6891117478510029,11.140475066855435,10.146131805157593]
["Ostatní",{"$f":"161802-SUM(B15:B18)-SUM(B20:B24)","v":19747},{"$f":"27707-SUM(C15:C18)-SUM(C20:C24)","v":2291},22038,2.8181495923431412,2.4290702749890878,4.260900389932659,3.6726320384111837]
["Francie",10122,543,10665,4.4625568069551473,8.318600368324125,5.3635645129421059,9.9981583793738498]
["Německo",4787,784,5571,6.3839565489868395,3.8979591836734691,10.282013787340714,6.2780612244897958]
["Velká Británie",8716,1158,9874,2.4575493345571364,1.8497409326424872,5.6987150068838917,4.2892918825561308]
["Kanada",3360,153,3513,2.9851190476190474,6.5555555555555554,5.4910714285714288,12.058823529411764]
["Nizozemsko",17786,465,18251,0.52681884628359388,2.0150537634408603,4.9212864050376703,18.823655913978495]
["Svět",{"$f":"SUM(B15:B24)","v":161802},{"$f":"SUM(C15:C24)","v":27707},{"$f":"B25+C25","v":189509},4.5724403901064248,2.6701916483199186,7.7681363641982175,4.5363987439997109]

{"sheet":"Regulation","index":6,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":false,"merged":[[1,15,5,15],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[1,1,5,1],[1,2,2,5],[1,6,2,9],[1,10,2,12],[1,13,2,14],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11]]}
[]
[null," ","Pobídky při nákupu",null,null,null,"Pobídky a stimuly při používání",null,null,null,"Zvýhodnění v silničním provozu",null,null,"Emisní normy",null,"Podíl elektromobilů na domácím trhu (2015)"]
[]
[null,null,"Sleva při prodeji registraci","Osvobození od prodejní daně","Osvobození od DPH","Daňový odpočet","Osvobození od silniční daně","Prominutí poplatků (např. parkování)","Vyjímky pro dodávky elektřiny","Daňový odpočet (firmy)","Povolení použití autobusového jízdního pruhu","Povolení pro použítí speciálních jízdních pruhů","Povolení vjezdu do vyhrazných zón","Normy pro spotřebu paliva","Emisní norma"]
[]
[]
[null,"Čína"," "," "," ",null," "," "," "," "," "," "," "," ","China 5",0.01]
[null,"Francie"," "," "," ",null," "," "," "," "," "," "," "," ","Euro 6",1.2E-2]
[null,"Japonsko"," "," "," ",null," "," "," "," "," "," "," "," ","JPN 2009",6.0000000000000001E-3]
[null,"Kanada"," "," "," ",null," "," "," "," "," "," "," "," ","Tier 2",4.0000000000000001E-3]
[null,"Němcko"," "," "," ",null," "," "," "," "," "," "," "," ","Euro 6",7.0000000000000001E-3]
[null,"Nizozemsko"," "," "," ",null," "," "," "," "," "," "," "," ","Euro 6",9.7000000000000003E-2]
[null,"Norsko"," "," "," ",null," "," "," "," "," "," "," "," ","Euro 6",0.23300000000000001]
[null,"USA"," "," "," "," "," "," "," "," "," "," "," "," ","Tier 2",7.0000000000000001E-3]
[null,"Velká Británie"," "," "," "," "," "," "," "," "," "," "," "," ","Euro 6",0.01]

{"sheet":"Altmanovo Z+Kralicek Q test","index":7,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Altmanovo Z-score"]
[null,null,"Váha",2016,2015,2014,2013]
[null,"PK/A",6.56,{"$f":"'12M'!K23/'12M'!K24","v":1.9095903137635085E-2},{"$f":"'12M'!L23/'12M'!L24","v":-3.5980688500495605E-3},{"$f":"'12M'!M23/'12M'!M24","v":0.18401102309564241},{"$f":"'12M'!N23/'12M'!N24","v":0.24289499026620096}]
[null,"Zdr.dluhy/A",3.26,{"$f":"'BS 2015-2016'!C72/'BS 2015-2016'!C36","v":-0.13224615907571083},{"$f":"'BS 2015-2016'!D72/'BS 2015-2016'!D36","v":-0.28784587984614163},{"$f":"'BS 2013-2014'!C63/'BS 2013-2014'!C34","v":-0.24510522800269641},{"$f":"'BS 2013-2014'!D63/'BS 2013-2014'!D34","v":-0.47151551761945942}]
[null,"ZUD/A",6.72,{"$f":"'IS 2014-2016'!C51/'BS 2015-2016'!C36","v":-2.9779021214012873E-2},{"$f":"'IS 2014-2016'!D51/'BS 2015-2016'!D36","v":-0.11014746145205113},{"$f":"'IS 2014-2016'!E51/'BS 2013-2014'!C34","v":-5.0269684101434522E-2},{"$f":"'IS 2011-2013'!C45/'BS 2013-2014'!D34","v":-3.0623145891689043E-2}]
[null,"VK/Dluhy",1.05,{"$f":"'BS 2015-2016'!C73/'BS 2015-2016'!C57","v":0.28375305153673991},{"$f":"'BS 2015-2016'!D73/'BS 2015-2016'!D57","v":0.1562219707508343},{"$f":"'BS 2013-2014'!C64/'BS 2013-2014'!C49","v":0.1868508990448513},{"$f":"'BS 2013-2014'!D64/'BS 2013-2014'!D49","v":0.38125282173493125}]
[null,null,"Celkem",{"$f":"C4*D4+C5*D5+C6*D6+C7*D7","v":-0.20802767244852077},{"$f":"C4*E4+C5*E5+C6*E6+C7*E7","v":-1.5381387716241544},{"$f":"C4*F4+C5*F5+C6*F6+C7*F7","v":0.26645043505407767},{"$f":"C4*G4+C5*G5+C6*G6+C7*G7","v":0.25077847113636803}]
[null,null,"Hodnocení",{"$f":"IF(D8<1.1,\"bankrotujici\",IF(D8>2.6,\"prosperující\",\"šedá zona\"))","v":"bankrotujici"},{"$f":"IF(E8<1.1,\"bankrotujici\",IF(E8>2.6,\"prosperující\",\"šedá zona\"))","v":"bankrotujici"},{"$f":"IF(F8<1.1,\"bankrotujici\",IF(F8>2.6,\"prosperující\",\"šedá zona\"))","v":"bankrotujici"},"bankrotujici"]
[]
[null,"Kralicekuv Quicktest"]
[null,null,2016,"Body",2015,"Body",2014,"Body",2013,"Body"]
[null,"VK/A",{"$f":"'BS 2015-2016'!C73/'BS 2015-2016'!C36","v":0.20971121875870871},{"$f":"IF(C13<0,0,IF(C13<0.1,1,IF(C13<0.2,2,IF(C13<0.3,3,4))))","v":3},{"$f":"'BS 2015-2016'!D73/'BS 2015-2016'!D36","v":0.13432228478673425},{"$f":"IF(E13<0,0,IF(E13<0.1,1,IF(E13<0.2,2,IF(E13<0.3,3,4))))","v":2},{"$f":"'BS 2013-2014'!C64/'BS 2013-2014'!C34","v":0.15586781965759378},{"$f":"IF(G13<0,0,IF(G13<0.1,1,IF(G13<0.2,2,IF(G13<0.3,3,4))))","v":2},{"$f":"'BS 2013-2014'!D64/'BS 2013-2014'!D34","v":0.27601957855626769},{"$f":"IF(I13<0,0,IF(I13<0.1,1,IF(I13<0.2,2,IF(I13<0.3,3,4))))","v":3}]
[null,"(Dluhy-KFM)/nezd. CF",{"$f":"('BS 2015-2016'!C57-'BS 2015-2016'!C22-'BS 2015-2016'!C23)/('IS 2014-2016'!C51+'12M'!K25)","v":48.685386777375683},{"$f":"IF(C14<3,4,IF(C14<5,3,IF(C14<12,2,IF(C14<30,1,0))))","v":0},{"$f":"('BS 2015-2016'!D57-'BS 2015-2016'!D22-'BS 2015-2016'!D23)/('IS 2014-2016'!D51+'12M'!L25)","v":-12.267207068420612},{"$f":"IF(E14<3,4,IF(E14<5,3,IF(E14<12,2,IF(E14<30,1,0))))","v":4},{"$f":"('BS 2013-2014'!C49-'BS 2013-2014'!C24-'BS 2013-2014'!C25)/('IS 2014-2016'!C51+'12M'!M25)","v":-6.6722312142903908},{"$f":"IF(G14<3,4,IF(G14<5,3,IF(G14<12,2,IF(G14<30,1,0))))","v":4},{"$f":"('BS 2013-2014'!D49-'BS 2013-2014'!D24-'BS 2013-2014'!D25)/('IS 2014-2016'!C51+'12M'!N25)","v":-1.5837902645952839},{"$f":"IF(I14<3,4,IF(I14<5,3,IF(I14<12,2,IF(I14<30,1,0))))","v":4}]
[null,"ZUD/A",{"$f":"'IS 2014-2016'!C51/'BS 2015-2016'!C36","v":-2.9779021214012873E-2},{"$f":"IF(C15<0,0,IF(C15<0.1,1,IF(C15<0.2,2,IF(C15<0.3,3,4))))","v":0},{"$f":"'IS 2014-2016'!D51/'BS 2015-2016'!D36","v":-0.11014746145205113},{"$f":"IF(E15<0,0,IF(E15<0.1,1,IF(E15<0.2,2,IF(E15<0.3,3,4))))","v":0},{"$f":"'IS 2014-2016'!E51/'BS 2013-2014'!C34","v":-5.0269684101434522E-2},{"$f":"IF(G15<0,0,IF(G15<0.1,1,IF(G15<0.2,2,IF(G15<0.3,3,4))))","v":0},{"$f":"'IS 2011-2013'!C45/'BS 2013-2014'!D34","v":-3.0623145891689043E-2},{"$f":"IF(I15<0,0,IF(I15<0.1,1,IF(I15<0.2,2,IF(I15<0.3,3,4))))","v":0}]
[null,"nezd.CF/Provozni vynosy",{"$f":"('IS 2014-2016'!C51+'12M'!K25)/'IS 2014-2016'!C28","v":3.8882838209336627E-2},{"$f":"IF(C16<0,0,IF(C16<0.1,1,IF(C16<0.2,2,IF(C16<0.3,3,4))))","v":1},{"$f":"('IS 2014-2016'!D51+'12M'!L25)/'IS 2014-2016'!D28","v":-0.11519281269888347},{"$f":"IF(E16<0,0,IF(E16<0.1,1,IF(E16<0.2,2,IF(E16<0.3,3,4))))","v":0},{"$f":"('IS 2014-2016'!E51+'12M'!M25)/'IS 2014-2016'!E28","v":-1.9419039031302331E-2},{"$f":"IF(G16<0,0,IF(G16<0.1,1,IF(G16<0.2,2,IF(G16<0.3,3,4))))","v":0},{"$f":"('IS 2011-2013'!C45+'12M'!N25)/'IS 2011-2013'!C24","v":1.5927024439085054E-2},{"$f":"IF(I16<0,0,IF(I16<0.1,1,IF(I16<0.2,2,IF(I16<0.3,3,4))))","v":1}]
[null,null,null,{"$f":"SUM(D13:D16)/4","v":1},null,{"$f":"SUM(F13:F16)/4","v":1.5},null,{"$f":"SUM(H13:H16)/4","v":1.5},null,{"$f":"SUM(J13:J16)/4","v":2}]
[null,"Vyhodnoceni",null,{"$f":"IF(SUM(D13:D16)/4>3,\"Velmi dobrý podnik\",(IF(SUM(D13:D16)/4>2,\"Dobrý podnik\",(IF(SUM(D13:D16)/4>1,\"Střední podnik\",\"Špatný podnik\")))))","v":"Špatný podnik"},null,{"$f":"IF(SUM(F13:F16)/4>3,\"Velmi dobrý podnik\",(IF(SUM(F13:F16)/4>2,\"Dobrý podnik\",(IF(SUM(F13:F16)/4>1,\"Střední podnik\",\"Špatný podnik\")))))","v":"Střední podnik"},null,{"$f":"IF(SUM(H13:H16)/4>3,\"Velmi dobrý podnik\",(IF(SUM(H13:H16)/4>2,\"Dobrý podnik\",(IF(SUM(H13:H16)/4>1,\"Střední podnik\",\"Špatný podnik\")))))","v":"Střední podnik"},null,{"$f":"IF(SUM(J13:J16)/4>3,\"Velmi dobrý podnik\",(IF(SUM(J13:J16)/4>2,\"Dobrý podnik\",(IF(SUM(J13:J16)/4>1,\"Střední podnik\",\"Špatný podnik\")))))","v":"Střední podnik"}]

{"sheet":"Financial analysis","index":8,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
["Rentabilita",null,null,null,null,null,null,null,null,"Ostatní"]
["Rok",2010,2011,2012,2013,2014,2015,2016,null,"Rok",2010,2011,2012,2013,2014,2015,2016]
["Ukazatel",null,null,null,null,null,null,null,null,"Ukazatel"]
["ROA",{"$f":"'IS 2008-2010'!C40/'BS 2009-2010'!C34","v":-0.38032853124465787},{"$f":"'IS 2011-2013'!E37/'BS 2011-2012'!D36","v":-0.35249660802188809},{"$f":"'IS 2011-2013'!D37/'BS 2011-2012'!C36","v":-0.35387411482781211},{"$f":"'IS 2011-2013'!C37/'BS 2013-2014'!D34","v":-2.5355719859491171E-2},{"$f":"'IS 2014-2016'!E41/'BS 2013-2014'!C34","v":-3.1916736006028804E-2},{"$f":"'IS 2014-2016'!D41/'BS 2015-2016'!D36","v":-8.882429577120006E-2},{"$f":"'IS 2014-2016'!C41/'BS 2015-2016'!C36","v":-2.944483595978058E-2},null,"Gross Margin",{"$f":"('IS 2008-2010'!C24-'IS 2008-2010'!C29)/'IS 2008-2010'!C24","v":0.26323408483519495},{"$f":"('IS 2011-2013'!E24-'IS 2011-2013'!E29)/'IS 2011-2013'!E24","v":0.30157851959929888},{"$f":"('IS 2011-2013'!D24-'IS 2011-2013'!D29)/'IS 2011-2013'!D24","v":7.2756354414696939E-2},{"$f":"('IS 2011-2013'!C24-'IS 2011-2013'!C29)/'IS 2011-2013'!C24","v":0.22660189044328868},{"$f":"('IS 2014-2016'!E28-'IS 2014-2016'!E35)/'IS 2014-2016'!E28","v":0.27566380978227567},{"$f":"('IS 2014-2016'!D28-'IS 2014-2016'!D35)/'IS 2014-2016'!D28","v":0.22824945471172323},{"$f":"('IS 2014-2016'!C28-'IS 2014-2016'!C35)/'IS 2014-2016'!C28","v":0.22846097759299397}]
["ROE",{"$f":"'IS 2008-2010'!C48/'BS 2009-2010'!C95","v":-0.74537305359143768},{"$f":"'IS 2011-2013'!E45/'BS 2011-2012'!D70","v":-1.135535271931978},{"$f":"'IS 2011-2013'!D45/'BS 2011-2012'!C70","v":-3.1773295910184443},{"$f":"'IS 2011-2013'!C45/'BS 2013-2014'!D64","v":-0.11094555702122556},{"$f":"'IS 2014-2016'!E47/'BS 2013-2014'!C64","v":-0.32251483476105341},{"$f":"'IS 2014-2016'!D47/'BS 2015-2016'!D73","v":-0.82002373341798129},{"$f":"'IS 2014-2016'!C47/'BS 2015-2016'!C73","v":-0.16264684947814087},null,"Operating Margin",{"$f":"'IS 2008-2010'!C40/'IS 2008-2010'!C24","v":-1.2577777016377716},{"$f":"'IS 2011-2013'!E37/'IS 2011-2013'!E24","v":-1.231323625894772},{"$f":"'IS 2011-2013'!D37/'IS 2011-2013'!D24","v":-0.95408899084344811},{"$f":"'IS 2011-2013'!C37/'IS 2011-2013'!C24","v":-3.0436117081931127E-2},{"$f":"'IS 2014-2016'!E41/'IS 2014-2016'!E23","v":-6.4947774320495616E-2},{"$f":"'IS 2014-2016'!D41/'IS 2014-2016'!D23","v":-0.20883311424131168},{"$f":"'IS 2014-2016'!C41/'IS 2014-2016'!C23","v":-0.11940224802008657}]
[null,null,null,null,null,null,null,null,null,"Operating Margin (no R&D)",{"$f":"('IS 2008-2010'!C40+'IS 2008-2010'!C35)/'IS 2008-2010'!C24","v":-0.46119714931816624},{"$f":"('IS 2011-2013'!E37+'IS 2011-2013'!E32)/'IS 2011-2013'!E24","v":-0.20812075870780741},{"$f":"('IS 2011-2013'!D37+'IS 2011-2013'!D32)/'IS 2011-2013'!D24","v":-0.29111495053913311},{"$f":"('IS 2011-2013'!C37+'IS 2011-2013'!C32)/'IS 2011-2013'!C24","v":8.4774442064945749E-2},{"$f":"('IS 2014-2016'!E41+'IS 2014-2016'!E38)/'IS 2014-2016'!E23","v":9.6718048126109776E-2},{"$f":"('IS 2014-2016'!D41+'IS 2014-2016'!D38)/'IS 2014-2016'!D23","v":3.7038256643354812E-4},{"$f":"('IS 2014-2016'!C41+'IS 2014-2016'!C38)/'IS 2014-2016'!C23","v":2.9892250984835052E-2}]
["ROS",{"$f":"'IS 2008-2010'!C48/'IS 2008-2010'!C21","v":-1.5897319681081192},{"$f":"'IS 2011-2013'!E45/'IS 2011-2013'!E24","v":-1.245635079954172},{"$f":"'IS 2011-2013'!D45/'IS 2011-2013'!D24","v":-0.95875921946686804},{"$f":"'IS 2011-2013'!C45/'IS 2011-2013'!C24","v":-3.6758950601342141E-2},{"$f":"'IS 2014-2016'!E47/'IS 2014-2016'!E28","v":-9.1934731468291842E-2},{"$f":"'IS 2014-2016'!D47/'IS 2014-2016'!D28","v":-0.21963853411681836},{"$f":"'IS 2014-2016'!C47/'IS 2014-2016'!C28","v":-0.11043306040514665},null,"Net Profit Margin",{"$f":"'IS 2008-2010'!C48/'IS 2008-2010'!C24","v":-1.3219351743986842},{"$f":"'IS 2011-2013'!E45/'IS 2011-2013'!E24","v":-1.245635079954172},{"$f":"'IS 2011-2013'!D45/'IS 2011-2013'!D24","v":-0.95875921946686804},{"$f":"'IS 2011-2013'!C45/'IS 2011-2013'!C24","v":-3.6758950601342141E-2},{"$f":"'IS 2014-2016'!E47/'IS 2014-2016'!E28","v":-9.1934731468291842E-2},{"$f":"'IS 2014-2016'!D47/'IS 2014-2016'!D28","v":-0.21963853411681836},{"$f":"'IS 2014-2016'!C47/'IS 2014-2016'!C28","v":-0.11043306040514665}]
[]
["Likvidita"]
["Rok ",2010,2011,2012,2013,2014,2015,2016,null,"Year",2010,2011,2012,2013,2014,2015,2016]
["Ukazatel",null,null,null,null,null,null,null,null,"Loss per share (EPS)",{"$f":"'IS 2008-2010'!C51","v":-3.04},{"$f":"'IS 2011-2013'!E48","v":-2.5299999999999998},{"$f":"'IS 2011-2013'!D48","v":-3.69},{"$f":"'IS 2011-2013'!C48","v":-0.62},{"$f":"'IS 2014-2016'!E54","v":-2.36},{"$f":"'IS 2014-2016'!D54","v":-6.93},{"$f":"'IS 2014-2016'!C54","v":-4.68}]
["Běžná likvidita",{"$f":"'BS 2009-2010'!C28/'BS 2009-2010'!C46","v":2.7568047683047974},{"$f":"'BS 2011-2012'!D29/'BS 2011-2012'!D47","v":1.948572951672163},{"$f":"'BS 2011-2012'!C29/'BS 2011-2012'!C47","v":0.97340050602105699},{"$f":"'BS 2013-2014'!D29/'BS 2013-2014'!D43","v":1.8750207358255822},{"$f":"'BS 2013-2014'!C29/'BS 2013-2014'!C43","v":1.5179900397026147},{"$f":"'BS 2015-2016'!D27/'BS 2015-2016'!D47","v":0.98967319866170289},{"$f":"'BS 2015-2016'!C27/'BS 2015-2016'!C47","v":1.0742733187975642}]
["Pohotová likvidita",{"$f":"('BS 2009-2010'!C22+'BS 2009-2010'!C23+'BS 2009-2010'!C24)/'BS 2009-2010'!C46","v":2.1020861333489158},{"$f":"('BS 2011-2012'!D22+'BS 2011-2012'!D23+'BS 2011-2012'!D24+'BS 2011-2012'!D25)/'BS 2011-2012'!D47","v":1.6376274570265341},{"$f":"('BS 2011-2012'!C22+'BS 2011-2012'!C23+'BS 2011-2012'!C24+'BS 2011-2012'!C25)/'BS 2011-2012'!C47","v":0.45969638736579682},{"$f":"('BS 2013-2014'!D24+'BS 2013-2014'!D25+'BS 2013-2014'!D26)/'BS 2013-2014'!D43","v":1.3300699093548196},{"$f":"('BS 2013-2014'!C24+'BS 2013-2014'!C25+'BS 2013-2014'!C26)/'BS 2013-2014'!C43","v":1.0204530634985569},{"$f":"('BS 2015-2016'!D22+'BS 2015-2016'!D23+'BS 2015-2016'!D24)/'BS 2015-2016'!D47","v":0.49394653570659919},{"$f":"('BS 2015-2016'!C22+'BS 2015-2016'!C23+'BS 2015-2016'!C24)/'BS 2015-2016'!C47","v":0.68609465754705889}]
["Okamžitá likvidita",{"$f":"('BS 2009-2010'!C22)/'BS 2009-2010'!C46","v":1.1635364927248291},{"$f":"('BS 2011-2012'!D22+'BS 2011-2012'!D23)/'BS 2011-2012'!D47","v":1.4650803024997519},{"$f":"('BS 2011-2012'!C22+'BS 2011-2012'!C23)/'BS 2011-2012'!C47","v":0.37448897067006981},{"$f":"('BS 2013-2014'!D24+'BS 2013-2014'!D25)/'BS 2013-2014'!D43","v":1.2573330766040642},{"$f":"('BS 2013-2014'!C24+'BS 2013-2014'!C25)/'BS 2013-2014'!C43","v":0.91291336325662054},{"$f":"'BS 2015-2016'!D22/'BS 2015-2016'!D47","v":0.42578907768846708},{"$f":"'BS 2015-2016'!C22/'BS 2015-2016'!C47","v":0.58232591185351656},null,"Ostatní"]
[null,null,null,null,null,null,null,null,null,"Rok",2010,2011,2012,2013,2014,2015,2016]
[null,2010,2011,2012,2013,2014,2015,2016,null,"Ukazatel"]
["Zásoby",{"$f":"'BS 2009-2010'!C28-B19-B20","v":56021},{"$f":"'BS 2011-2012'!D29-C19-C20","v":59496},{"$f":"'BS 2011-2012'!C29-D19-D20","v":276942},{"$f":"'BS 2013-2014'!D29-E19-E20","v":367929},{"$f":"'BS 2013-2014'!C29-F19-F20","v":1048393},{"$f":"'BS 2015-2016'!D27-G19-G20","v":1393505},{"$f":"'BS 2015-2016'!C27-H19-H20","v":2261919},null,"Obrat aktiv",{"$f":"'IS 2008-2010'!C24/'BS 2009-2010'!C34","v":0.30238135940033467},{"$f":"'IS 2011-2013'!E24/'BS 2011-2012'!D36","v":0.28627454278377679},{"$f":"'IS 2011-2013'!D24/'BS 2011-2012'!C36","v":0.37090262881555208},{"$f":"'IS 2011-2013'!C24/'BS 2013-2014'!D34","v":0.83307998162958796},{"$f":"'IS 2014-2016'!E28/'BS 2013-2014'!C34","v":0.54679753014531263},{"$f":"'IS 2014-2016'!D28/'BS 2015-2016'!D36","v":0.50149424778744611},{"$f":"'IS 2014-2016'!C28/'BS 2015-2016'!C36","v":0.30886465435431826}]
["Pohledávky",{"$f":"('BS 2009-2010'!C22+'BS 2009-2010'!C23+'BS 2009-2010'!C24)-B20","v":80307},{"$f":"('BS 2011-2012'!D22+'BS 2011-2012'!D23+'BS 2011-2012'!D24+'BS 2011-2012'!D25)-C20","v":33015},{"$f":"('BS 2011-2012'!C22+'BS 2011-2012'!C23+'BS 2011-2012'!C24+'BS 2011-2012'!C25)-D20","v":45936},{"$f":"('BS 2013-2014'!D24+'BS 2013-2014'!D25+'BS 2013-2014'!D26)-E20","v":49109},{"$f":"('BS 2013-2014'!C24+'BS 2013-2014'!C25+'BS 2013-2014'!C26)-F20","v":226604},{"$f":"('BS 2015-2016'!D22+'BS 2015-2016'!D23+'BS 2015-2016'!D24)-G20","v":191593},{"$f":"('BS 2015-2016'!C22+'BS 2015-2016'!C23+'BS 2015-2016'!C24)-H20","v":604661},null,"Doba obratu aktiv",{"$f":"365/K18","v":1207.0849893784691},{"$f":"365/L18","v":1274.999853115422},{"$f":"365/M18","v":984.08577249937093},438.13320215187912,667.52313219666598,727.82489851150194,1181.7473927634508]
["KFM",{"$f":"('BS 2009-2010'!C22)","v":99558},{"$f":"('BS 2011-2012'!D22+'BS 2011-2012'!D23)","v":280327},{"$f":"('BS 2011-2012'!C22+'BS 2011-2012'!C23)","v":201890},{"$f":"('BS 2013-2014'!D24+'BS 2013-2014'!D25)","v":848901},{"$f":"('BS 2013-2014'!C24+'BS 2013-2014'!C25)","v":1923660},{"$f":"'BS 2015-2016'!D22","v":1196908},{"$f":"'BS 2015-2016'!C22","v":3393216},null,"Obrat zasob",{"$f":"'IS 2008-2010'!C24/'BS 2009-2010'!C25","v":2.5838608295338852},{"$f":"'IS 2011-2013'!E24/'BS 2011-2012'!D26","v":4.0781518309971645},{"$f":"'IS 2011-2013'!D24/'BS 2011-2012'!C26","v":1.5391055626731818},{"$f":"'IS 2011-2013'!C24/'BS 2013-2014'!D27","v":5.9158701943558931},{"$f":"'IS 2014-2016'!E28/'BS 2013-2014'!C27","v":3.3537169371116993},{"$f":"'IS 2014-2016'!D28/'BS 2015-2016'!D25","v":3.1663051184891984},{"$f":"'IS 2014-2016'!C28/'BS 2015-2016'!C25","v":3.3858707376318891}]
["Kr. dluhy",{"$f":"'BS 2009-2010'!C46","v":85565},{"$f":"'BS 2011-2012'!D47","v":191339},{"$f":"'BS 2011-2012'!C47","v":539108},{"$f":"'BS 2013-2014'!D43","v":675160},{"$f":"'BS 2013-2014'!C43","v":2107166},{"$f":"'BS 2015-2016'!D47","v":2811035},{"$f":"'BS 2015-2016'!C47","v":5827005},null,"Doba obratu zasob",{"$f":"365/K20","v":141.26147810594119},{"$f":"365/L20","v":89.501326857355494},237.15072497435003,61.6984463838021,108.83446839563827,115.2763193504736,107.8009257539715]
[null,null,null,null,null,null,null,null,null,"Obrat Pohledavek",{"$f":"'IS 2008-2010'!C24/'BS 2009-2010'!C24","v":17.398509687034277},{"$f":"'IS 2011-2013'!E24/'BS 2011-2012'!D25","v":21.411259041828284},{"$f":"'IS 2011-2013'!D24/'BS 2011-2012'!C25","v":15.395872140675062},{"$f":"'IS 2011-2013'!C24/'BS 2013-2014'!D26","v":41.000549797389482},{"$f":"'IS 2014-2016'!E28/'BS 2013-2014'!C26","v":14.114296305449153},{"$f":"'IS 2014-2016'!D28/'BS 2015-2016'!D24","v":23.945935548782291},{"$f":"'IS 2014-2016'!C28/'BS 2015-2016'!C24","v":14.024329749850743}]
[null,null,null,null,null,null,null,null,null,"Doba obratu pohledavek",{"$f":"365/K22","v":20.978808332762284},{"$f":"365/L22","v":17.047105884196199},23.707653367404223,8.9023196470218959,25.860304481427335,15.242670275146596,26.026199220243278]
[null,null,null,null,null,null,null,null,null,"Obrat KFM",{"$f":"'IS 2008-2010'!C24/('BS 2009-2010'!C22+'BS 2009-2010'!C23)","v":0.67421674222517403},{"$f":"'IS 2011-2013'!E24/('BS 2011-2012'!D22+'BS 2011-2012'!D23)","v":0.72858483128631923},{"$f":"'IS 2011-2013'!D24/('BS 2011-2012'!C22+'BS 2011-2012'!C23)","v":2.0469364505423746},{"$f":"'IS 2011-2013'!C24/('BS 2013-2014'!D24+'BS 2013-2014'!D25)","v":2.3718855319996091},{"$f":"'IS 2014-2016'!E28/('BS 2013-2014'!C24+'BS 2013-2014'!C25)","v":1.6626410072466029},{"$f":"'IS 2014-2016'!D28/('BS 2015-2016'!D22+'BS 2015-2016'!D23)","v":3.3176757389695752},{"$f":"'IS 2014-2016'!C28/('BS 2015-2016'!C22+'BS 2015-2016'!C23)","v":2.000760846420206}]
[null,null,null,null,null,null,null,null,null,"Doba obratu KFM",{"$f":"365/K24","v":541.36893544850261},{"$f":"365/L24","v":500.97117634962444},178.31525737073389,153.88600970650052,219.53025241717933,110.01677943166442,182.43059916584431]
["Finanční stabilita",null,null,null,null,null,null,null,null,"Doba obratu zavazku",{"$f":"'BS 2009-2010'!C39/('IS 2008-2010'!C24/365)","v":90.515272733502357},{"$f":"'BS 2011-2012'!D40/('IS 2011-2013'!E24/365)","v":100.32933970485992},{"$f":"'BS 2011-2012'!C40/('IS 2011-2013'!D24/365)","v":267.95601273786713},{"$f":"'BS 2013-2014'!D37/('IS 2011-2013'!C24/365)","v":55.102510757409},{"$f":"'BS 2013-2014'!D37/('IS 2014-2016'!E28/365)","v":34.689285683019648},{"$f":"'BS 2015-2016'!D39/('IS 2014-2016'!D28/365)","v":82.647541723049159},{"$f":"'BS 2015-2016'!C39/('IS 2014-2016'!C28/365)","v":97.001665825730143}]
["Rok ",2010,2011,2012,2013,2014,2015,2016,null,"Obchodni deficit",{"$f":"K23-K26","v":-69.536464400740073},{"$f":"L23-L26","v":-83.28223382066372},-244.24835937046291,-46.200191110387102,-8.8289812015923133,-67.404871447902565,-70.975466605486872]
["Ukazatel"]
["Debt to equity",{"$f":"'BS 2009-2010'!C54/'BS 2009-2010'!C95","v":0.86469804103396319},{"$f":"'BS 2011-2012'!D54/'BS 2011-2012'!D70","v":2.1843959918766318},{"$f":"'BS 2011-2012'!C54/'BS 2011-2012'!C70","v":7.9349639133921412},{"$f":"'BS 2013-2014'!D49/'BS 2013-2014'!D64","v":2.6229314066434823},{"$f":"'BS 2013-2014'!C49/'BS 2013-2014'!C64","v":5.3518607890666985},{"$f":"'BS 2015-2016'!D57/'BS 2015-2016'!D73","v":6.4011482840332787},{"$f":"'BS 2015-2016'!C57/'BS 2015-2016'!C73","v":3.5241911746296113}]
["LT Debt to equity",{"$f":"SUM('BS 2009-2010'!C47:C52)/'BS 2009-2010'!C95","v":0.4514363819017812},{"$f":"SUM('BS 2011-2012'!D48:D52)/'BS 2011-2012'!D70","v":1.3303755941886675},{"$f":"SUM('BS 2011-2012'!C48:C52)/'BS 2011-2012'!C70","v":3.6117241379310343},{"$f":"SUM('BS 2013-2014'!D44:D48)/'BS 2013-2014'!D64","v":1.6108796018707279},{"$f":"SUM('BS 2013-2014'!C44:C48)/'BS 2013-2014'!C64","v":3.0406368253062928},{"$f":"SUM('BS 2015-2016'!D50:D56)/'BS 2015-2016'!D73","v":3.80723426323055},{"$f":"SUM('BS 2015-2016'!C50:C56)/'BS 2015-2016'!C73","v":2.2982046160763372}]
["LT debt/ST debt",{"$f":"('BS 2009-2010'!C54-'BS 2009-2010'!C46)/'BS 2009-2010'!C46","v":1.092374218430433},{"$f":"('BS 2011-2012'!D54-'BS 2011-2012'!D47)/'BS 2011-2012'!D47","v":1.5577796476410977},{"$f":"('BS 2011-2012'!C54-'BS 2011-2012'!C47)/'BS 2011-2012'!C47","v":0.83542073202401002},{"$f":"('BS 2013-2014'!D49-'BS 2013-2014'!D43)/'BS 2013-2014'!D43","v":1.5916967829847739},{"$f":"('BS 2013-2014'!C49-'BS 2013-2014'!C43)/'BS 2013-2014'!C43","v":1.3155959236244321},{"$f":"('BS 2015-2016'!D57-'BS 2015-2016'!D47)/'BS 2015-2016'!D47","v":1.4677565380722759},{"$f":"('BS 2015-2016'!C57-'BS 2015-2016'!C47)/'BS 2015-2016'!C47","v":1.8745757039851518}]
["Debt ratio",{"$f":"'BS 2009-2010'!C54/'BS 2009-2010'!C34","v":0.46372014235317888},{"$f":"'BS 2011-2012'!D54/'BS 2011-2012'!D36","v":0.68596870409616395},{"$f":"'BS 2011-2012'!C54/'BS 2011-2012'!C36","v":0.88808012995988117},{"$f":"'BS 2013-2014'!D49/'BS 2013-2014'!D34","v":0.72398042144373231},{"$f":"'BS 2013-2014'!C49/'BS 2013-2014'!C34","v":0.83418287230279564},{"$f":"'BS 2015-2016'!D57/'BS 2015-2016'!D36","v":0.85981686277003333},{"$f":"'BS 2015-2016'!C57/'BS 2015-2016'!C36","v":0.73906242637026098}]

{"sheet":"FCFF","index":9,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Imput",null,null,"Growth estimation"]
[null,"Rfr (10y T-bond) @31.3.2017",2.3873999999999999E-2,"link",null,2008,2009,2010,2011,2012,2013,2014,2015,2016]
[null,"Revenues",{"$f":"F12","v":8549354},null,"Revenues",14742,111943,97078,204242,413256,2013496,3198356,4046025,7000132]
[null,"Book value of equity",{"$f":"'12M'!O33","v":4987719},null,"Rev. Growth",null,{"$f":"(G4-F4)/F4","v":6.5934744268077603},{"$f":"(H4-G4)/G4","v":-0.13279079531547305},1.1038958363377902,1.0233644402228728,3.8722728768608321,0.58845907814070653,0.26503272306147285,0.73012574069611536]
[null,"Book value of debt",{"$f":"'12M'!O34+'12M'!O35+'12M'!O37","v":8169550},null,null,null,{"$f":"1+G5","v":7.5934744268077603},{"$f":"1+H5","v":0.867209204684527},2.1038958363377902,2.0233644402228728,4.8722728768608317,1.5884590781407066,1.2650327230614729,1.7301257406961152]
[null,"Cash and Marketable Securities",{"$f":"'12M'!O32","v":4006593},null,"Geometrický průměr růst tržeb",null,{"$f":"GEOMEAN(G6:N6)-1","v":1.1605719218430219}]
[null,"Sales to Capital ratio (Tesla)",{"$f":"'Sales to Capital ratio'!F16","v":1.5492340110446285},null,"Geometrický průměr růst tržeb (3.roky)",null,{"$f":"GEOMEAN(L6:N6)-1","v":0.51490414111462179}]
[null,"Sales to Capital ratio (Industry)",{"$f":"'Sales to Capital ratio'!D14","v":1.2351018042115469}]
[null,"Průměr S/C ratio",{"$f":"C8*0.5+0.5*C9","v":1.3921679076280877},null,"in thousands $","12M ",1,2,3,4,5,6,7,8,9,10,"Terminal year"]
[null,null,null,null,"Revenue Growth Rate",null,{"$f":"G8","v":0.51490414111462179},{"$f":"G11","v":0.51490414111462179},{"$f":"H11","v":0.51490414111462179},{"$f":"I11","v":0.51490414111462179},{"$f":"$G$11-(($G$11-$Q$11)/6)*1","v":0.43306578426218484},{"$f":"$G$11-(($G$11-$Q$11)/6)*2","v":0.35122742740974788},{"$f":"$G$11-(($G$11-$Q$11)/6)*3","v":0.26938907055731087},{"$f":"$G$11-(($G$11-$Q$11)/6)*4","v":0.18755071370487392},{"$f":"$G$11-(($G$11-$Q$11)/6)*5","v":0.10571235685243696},{"$f":"$G$11-(($G$11-$Q$11)/6)*6","v":2.3873999999999951E-2},{"$f":"C3","v":2.3873999999999999E-2}]
[null,"ths.# of shares",164000,null,"Revenues",{"$f":"'12M'!H28","v":8549354},{"$f":"F12*(1+G11)","v":12951451.778454857},{"$f":"G12*(1+H11)","v":19620207.932627596},29722734.246667497,45027093.195525981,64526786.623292923,87190363.888009816,110678494.97735451,131436325.70213866,145330769.46813628,148800396.25841856,{"$f":"P12*(1+Q11)","v":152352856.91869202}]
[null,"Price @31.3.2017",278.3,null,"Operating Margin",{"$f":"F14/F12","v":-7.9063254883824471E-2},{"$f":"$Q$13-($Q$13-$F$13)/10*(10-G10)","v":-6.1794262244621131E-2},{"$f":"$Q$13-($Q$13-$F$13)/10*(10-H10)","v":-4.4525269605417792E-2},-2.7256276966214452E-2,-9.9872843270111117E-3,7.2817083121922144E-3,2.4550700951395554E-2,4.1819693590598894E-2,5.9088686229802227E-2,7.635767886900556E-2,9.36266715082089E-2,{"$f":"'Operating margin global'!D14","v":9.36266715082089E-2}]
[null,null,null,null,"EBIT",{"$f":"'12M'!H41+'Operating lease converter'!D26/1000","v":-675939.75439404428},{"$f":"G13*G12","v":-800325.40764640423},{"$f":"H13*H12","v":-873595.04791460058},-810131.07682035677,-449698.38216254528,469865.23851388547,2140584.5496578873,4628540.7470216043,7766399.8086117618,11097120.224833429,{"$f":"P13*P12","v":13931685.820778271},{"$f":"Q13*Q12","v":14264290.88806353}]
[null,null,null,null,"Taxes",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,null,"EBIT(1-t)",{"$f":"IF(F14>0,F14*(1-F15),F14)","v":-675939.75439404428},{"$f":"IF(G14>0,IF(G14<F22,G14,G14-(G14-F22)*G15),G14)","v":-800325.40764640423},{"$f":"IF(H14>0,IF(H14<G22,H14,H14-(H14-G22)*H15),H14)","v":-873595.04791460058},-810131.07682035677,-449698.38216254528,469865.23851388547,2140584.5496578873,3261628.498761816,4659839.8851670567,{"$f":"IF(O14>0,IF(O14<N22,O14,O14-(O14-N22)*O15),O14)","v":6658272.1349000568},{"$f":"IF(P14>0,IF(P14<O22,P14,P14-(P14-O22)*P15),P14)","v":8359011.492466962},{"$f":"IF(Q14>0,IF(Q14<P22,Q14,Q14-(Q14-P22)*Q15),Q14)","v":8558574.5328381173}]
[null,null,null,null,"- Reinvestment",null,{"$f":"(G12-F12)/$C$10","v":3162045.1486738771},{"$f":"(H12-G12)/$C$10","v":4790195.2901174556},{"$f":"(I12-H12)/$C$10","v":7256686.6817466905},10993184.704949386,{"$f":"(K12-J12)/$C$10","v":14006710.91534471},16279341.838392226,{"$f":"(M12-L12)/$C$10","v":16871622.281081527},14910436.170124333,9980436.7633142322,{"$f":"(P12-O12)/$C$10","v":2492247.3584337044},{"$f":"(Q12-P12)/$C$10","v":2551747.2718689395}]
[null,null,null,null," + Depreciation",{"$f":"'12M'!P30","v":1167241}]
[null,null,null,null," - Capital Expenditures",{"$f":"'12M'!P32","v":1616567}]
[null,null,null,null," - Chg WC",{"$f":"'12M'!K30","v":461820}]
[null,null,null,null,"FCFF",{"$f":"F16+F18-F19-F20","v":-1587085.7543940442},{"$f":"G16-G17","v":-3962370.5563202812},{"$f":"H16-H17","v":-5663790.3380320566},-8066817.7585670473,-11442883.087111931,-13536845.676830824,-14138757.288734339,-13609993.782319712,-10250596.284957277,{"$f":"O16-O17","v":-3322164.6284141755},5866764.1340332571,6006827.2609691778]
[null,null,null,null,"NOL",{"$f":"-'12M'!H47","v":887960},{"$f":"IF(G14<0,F22-G14,IF(G14<F22,F22-G14,0))","v":1688285.4076464041},{"$f":"IF(H14<0,G22-H14,IF(H14<G22,G22-H14,0))","v":2561880.4555610046},3372011.5323813614,3821709.9145439067,3351844.6760300212,1211260.1263721338,{"$f":"IF(M14<0,L22-M14,IF(M14<L22,L22-M14,0))","v":0},0,{"$f":"IF(O14<0,N22-O14,IF(O14<N22,N22-O14,0))","v":0},{"$f":"IF(P14<0,O22-P14,IF(P14<O22,O22-P14,0))","v":0},{"$f":"IF(Q14<0,P22-Q14,IF(Q14<P22,P22-Q14,0))","v":0}]
[]
[null,null,null,null,"Cost of capital",null,{"$f":"WACC!L5","v":5.9056312701816487E-2},{"$f":"G24","v":5.9056312701816487E-2},5.9056312701816487E-2,5.9056312701816487E-2,5.9056312701816487E-2,5.9056312701816487E-2,5.9056312701816487E-2,5.9056312701816487E-2,5.9056312701816487E-2,5.9056312701816487E-2,5.9056312701816487E-2]
[null,null,null,null,"Cumulated discount factor",1,{"$f":"1/(1+G24)^G10","v":0.94423685313658656},0.89158323482128388,0.84186574795698754,0.79492066461438471,0.75059338684873067,0.70873793758317805,0.66921647988205468,0.6318988630309752,0.59666219392895492,0.56339043238104825]
[null,null,null,null,"PV(FCFF)",null,{"$f":"G21*G25","v":-3741416.3050609282},-5049740.510932154,-6791177.5659487573,-9096184.2287117187,-10160666.843821047,-10020673.680806702,-9108032.1302206479,-6477340.1378540415,-1982210.0357827733,3305278.7821506229]
[]
[null,null,null,null,"Terminal cash flow",{"$f":"Q21","v":6006827.2609691778}]
[null,null,null,null,"Terminal cost of capital",{"$f":"Q24","v":5.9056312701816487E-2}]
[null,null,null,null,"Terminal value",{"$f":"F28/(F29-Q11)","v":170734292.30986971}]
[null,null,null,null,"PV(Terminal value)",{"$f":"F30*P25","v":96190066.766729772}]
[null,null,null,null,"PV (CF over next 10 years)",{"$f":"SUM(G26:P26)","v":-59122162.656988151}]
[null,null,null,null,"Value of firm",{"$f":"F32+F31","v":37067904.109741621}]
[null,null,null,null," - Debt",{"$f":"C6+'Operating lease converter'!D26","v":8894795.6059557311}]
[null,null,null,null," +  Cash",{"$f":"C7","v":4006593}]
[null,null,null,null,"Value of equity",{"$f":"F33-F34+F35","v":32179701.50378589}]
[null,null,null,null,"Number of shares",{"$f":"C12","v":164000}]
[null,null,null,null,"Estimated value /share",{"$f":"F36/F37","v":196.21769209625543}]
[null,null,null,null,"Price @31.3.2017",{"$f":"C13","v":278.3}]
[null,null,null,null,"Price as % of value",{"$f":"F39/F38","v":1.4183226651319432}]

{"sheet":"Historicke modely","index":10,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eviews regression:"]
[null,null,2010,2011,2012,2013,2014,2015,2016,"12M","2017e","průměr",null,null,"Dependent Variable: Book value"]
[null,"Tržby",{"$f":"'IS 2008-2010'!C24","v":116744},{"$f":"'IS 2011-2013'!E24","v":204242},{"$f":"'IS 2011-2013'!D24","v":413256},{"$f":"'IS 2011-2013'!C24","v":2013496},{"$f":"'IS 2014-2016'!E28","v":3198356},{"$f":"'IS 2014-2016'!D28","v":4046025},{"$f":"'IS 2014-2016'!C28","v":7000132},{"$f":"FCFF!F12","v":8549354},{"$f":"FCFF!G12","v":12951451.778454857},null,null,null,"Method: Least Squares"]
[null,"Účetní hodnota",{"$f":"'BS 2009-2010'!C95","v":207048},{"$f":"'BS 2011-2012'!D70","v":224045},{"$f":"'BS 2011-2012'!C70","v":124700},{"$f":"'BS 2013-2014'!D64","v":667120},{"$f":"'BS 2013-2014'!C64","v":911710},{"$f":"'BS 2015-2016'!D73","v":1083704},{"$f":"'BS 2015-2016'!C73","v":4752911},{"$f":"FCFF!C5","v":4987719},{"$f":"-286701.8+0.587218*K3","v":7318623.8104407042},null,null,null,"Date: 05/03/17   Time: 08:39"]
[null,"Počet akcií",{"$f":"'IS 2008-2010'!C55/1000","v":50718.302000000003},{"$f":"'IS 2011-2013'!E52/1000","v":100388.815},{"$f":"'IS 2011-2013'!D52/1000","v":107349.18799999999},{"$f":"'IS 2011-2013'!C52/1000","v":119421.414},{"$f":"'IS 2014-2016'!E57","v":124539},{"$f":"'IS 2014-2016'!D57","v":128202},{"$f":"'IS 2014-2016'!C57","v":144212},164000,{"$f":"J5*(1+(J5-I5)/I5)","v":186503.20361689734},null,null,null,"Sample (adjusted): 2010 2016"]
[null,"Tržby na akcii (USD)",{"$f":"C3/$C$5","v":2.3018120756487468},4.026988127481081,8.148064578344913,39.699594043980412,63.061180557661409,79.774456960329616,138.01984143712065,168.56546183269305,null,{"$f":"AVERAGEA(C6:I6)","v":47.861705397223837},null,null,"Included observations: 7 after adjustments"]
[null,"Účetní hodnota na akcii (USD)",4.0823133235020368,4.4174388961207729,2.4586785259490744,13.153437195117453,17.975956687193509,21.367119112150085,93.711950372471065,98.341600631661521,null,{"$f":"AVERAGEA(C7:I7)","v":22.45241344464343}]
[null,"Závěrečný kurs akcie (USD)",26.84,28.94,35,149.80000000000001,222.87,230.72,214.86,{"$f":"FCFF!C13","v":278.3},null,{"$f":"AVERAGEA(C8:I8)","v":129.86142857142858},null,null,"Variable","Coefficient","Std. Error","t-Statistic","Prob.  "]
[]
["S1",{"$f":"K3/'Historicke modely'!K5","v":69.443588781771709},null,null,null,null,null,null,null,null,null,null,null,null,"C","-286701.8","403086.1","-0.711267","0.5087"]
["BV1",{"$f":"K4/K5","v":39.24127665642753},null,null,null,null,null,null,null,null,null,null,null,null,"Sales","0.587218","0.119323","4.921263","0.0044"]
[]
["V (P/S)",{"$f":"(L8/L6)*B10","v":188.41876965066913},null,null,null,null,null,null,null,null,null,null,null,null,"R-squared","0.828877","    Mean dependent var",null,"1138748."]
["V (P/BV)",{"$f":"(L8/L7)*B11","v":226.96572277783744},null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted R-squared","0.794653","    S.D. dependent var",null,"1636675."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.E. of regression","741663.0","    Akaike info criterion",null,"30.10613"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum squared resid","2.75E+12","    Schwarz criterion",null,"30.09068"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Log likelihood","-103.3715","    Hannan-Quinn criter.",null,"29.91512"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F-statistic","24.21883","    Durbin-Watson stat",null,"1.549027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prob(F-statistic)","0.004393"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tržby","Účetní hodnota","Returns (S)","Returns (BV)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,116744,207048]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,204242,224045,{"$f":"(O23-O22)/O22","v":0.74948605495785647},{"$f":"(P23-P22)/P22","v":8.2092075267570799E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,413256,124700,{"$f":"(O24-O23)/O23","v":1.0233644402228728},-0.44341538530205987]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013496,667120,3.8722728768608321,4.349799518845229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3198356,911710,0.58845907814070653,0.36663568773234201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4046025,1083704,0.26503272306147285,0.18864989963913964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,7000132,4752911,0.73012574069611536,3.3858018425695575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,8549354,4987719,0.2213132552357584,4.940298692737987E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,12951451.778454857,7318623.8104407042,0.5149041411146219,0.46732881512384805]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CORREL",{"$f":"CORREL(Q23:Q30,R23:R30)","v":0.74505331446759215}]

{"sheet":"12M","index":11,"n_rows":57,"n_cols":16,"rows_kept":57,"cut":false,"hidden":false,"merged":[[13,1,13,2],[15,1,15,2],[5,0,5,4],[6,0,6,4],[7,0,7,4],[8,0,8,4],[9,1,9,2],[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,4],[4,0,4,4]]}
["Created by EDGAR Online, Inc."]
[""]
["TESLA, INC."]
["INCOME_STATEMENT"]
["Form Type: 10-K"]
["Period End: Dec 31, 2016"]
["Date Filed: Mar 01, 2017"]
["Table Of Contents"]
[""]
[null,"Tesla, Inc.",""]
[]
[]
[]
[null,"Consolidated Statements of Operations",""]
[]
[null,"(in thousands, except per share data)",""]
[]
[]
[]
[null,"",""]
[null,"",2016,"Q2","Q3","Q4","Q1 2017","12M",null,"Další informace mimo výkazy použíté k výpočtům"]
[null,"Revenues",null,null,null,null,null,null,null,"","2016 (3)",2015,2014,2013,2012]
[null,"Automotive",5589007,1181852,1917442,1739449,2035060,{"$f":"SUM(D23:G23)","v":6873803},null,"Working capital (deficit) (1)",432791,-29029,1072907,585665,-14340]
[null,"Automotive leasing",761759,0,231285,254674,254540,740499,null,"Total assets (1)",22664076,8067939,5830667,2411186,1114190]
[null,"Total automotive revenue",6350766,1181852,2148727,1994123,2289600,7614302,null,"Depreciation and amortization",947099,422590,231931,106083]
[null,"Energy generation and storage",181394,0,0,181394,213944,395338]
[null,"Services and other",467972,88165,149709,109114,192726,539714,null,"Ostatní informace použité ke FCFF kalkulaci"]
[null,"Total revenues",7000132,1270017,2298436,2284631,2696270,8549354,null,null,2016,"Q2","Q3","Q4","Q1 2017"]
[null,"Cost of revenues",null,null,null,null,null,null,null,"Depreciation and amortization",947099,183232,280468,326939,376602,"12M"]
[null,"Automotive",4268087,909282,1355102,1372604,1496649,{"$f":"SUM(D30:G30)","v":5133637},null,"∆Working capital",461820,null,null,null,null,{"$f":"SUM(L29:O29)","v":1167241}]
[null,"Automotive leasing",481994,0,161959,171818,166026,499803,null,"CAPEX",1280802,294720,247611,521612,552624]
[null,"Total automotive cost of revenues",4750081,909282,1517061,1544422,1662675,5633440,null,"Cash and cash equivalents",3393216,null,null,null,4006593,{"$f":"SUM(L31:O31)","v":1616567}]
[null,"Energy generation and storage",178332,0,0,178332,151773,330105,null,"Total stockholders' equity",4752911,null,null,null,4987719]
[null,"Services and other",472462,85959,144640,126599,213876,571074,null,"Long-term debt and capital leases, net of current portion (1)",5969500,null,null,null,7158956]
[null,"Total cost of revenues",5400875,995241,1661701,1849353,2028324,6534619,null,"Convertible senior notes (1)(2)",8784,null,null,null,7283]
[null,"Gross profit",1599257,274776,636735,435278,667946,2014735,null,"Interest expense",-198810,-46368,-46713,-65104,-99346]
[null,"Operating expenses",null,null,null,null,null,null,null,"Current portion of long-term debt and capital leases",1150147,null,null,null,1003311,{"$f":"SUM(L36:O36)","v":-257531}]
[null,"Research and development",834408,191664,214302,245960,322040,{"$f":"SUM(D38:G38)","v":973966}]
[null,"Selling, general and administrative",1432189,321152,336811,456016,603455,1717434]
[null,"Total operating expenses",2266597,512816,551113,701976,925495,2691400]
[null,"Loss from operations",-667340,-238040,85622,-266698,-257549,-676665]
[null,"Interest income",8530,2242,2858,2179,3090,10369]
[null,"Interest expense",-198810,-46368,-46713,-65104,-99346,-257531]
[null,"Other income (expense), net",111272,-7373,-11756,121224,-18098,83997]
[null,"Loss before income taxes",-746348,-289539,30011,-208399,-371903,-839830]
[null,"Provision for income taxes",26698,3649,8133,11070,25278,48130]
[null,"Net loss",-773046,-293188,21878,-219469,-397181,-887960]
[null,"Net loss attributable to noncontrolling"]
[null,"interests and redeemable"]
[null,"noncontrolling interests",-98132,null,null,null,-66904]
[null,"Net loss attributable to common stockholders",-674914,null,null,null,-330277]
[null,"Net loss per share of common stock"]
[null,"attributable to common stockholders,"]
[null,"basic and diluted",-4.68,-2.09,0.15,null,-2.04]
[null,"Weighted average shares used in computing net"]
[null,"loss per share of"]
[null,"common stock, basic and diluted",144212,139983,148991,null,162129]

{"sheet":"Global industry averages","index":12,"n_rows":99,"n_cols":21,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
["Industry name","Number of firms","Beta ","D/E Ratio","Tax rate","Unlevered beta","Cash/Firm value","Unlevered beta corrected for cash","HiLo Risk","Standard deviation of equity","Standard deviation in operating income (last 10 years)","Price/Sales","Net Margin","EV/Sales","Pre-tax Operating Margin"]
["Advertising",{"$f":"VLOOKUP($A2,Betas!$A$9:$K$104,2,FALSE)","v":41},{"$f":"VLOOKUP($A2,Betas!$A$9:$K$104,3,FALSE)","v":1.3629988319999999},{"$f":"VLOOKUP($A2,Betas!$A$9:$K$104,4,FALSE)","v":0.62975512601917505},{"$f":"VLOOKUP($A2,Betas!$A$9:$K$104,5,FALSE)","v":5.0960682E-2},{"$f":"VLOOKUP($A2,Betas!$A$9:$K$104,6,FALSE)","v":0.8531206924995306},{"$f":"VLOOKUP($A2,Betas!$A$9:$K$104,7,FALSE)","v":6.2692184939350706E-2},{"$f":"VLOOKUP($A2,Betas!$A$9:$K$104,8,FALSE)","v":0.91018199015478041},{"$f":"VLOOKUP($A2,Betas!$A$9:$K$104,9,FALSE)","v":0.66713345999999996},{"$f":"VLOOKUP($A2,Betas!$A$9:$K$104,10,FALSE)","v":0.72801837599999997},{"$f":"VLOOKUP($A2,Betas!$A$9:$K$104,11,FALSE)","v":0.17051729999250578},{"$f":"VLOOKUP(A2,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.1200000000000001},{"$f":"VLOOKUP(A2,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":6.0400000000000002E-2},{"$f":"VLOOKUP(A2,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.71},{"$f":"VLOOKUP(A2,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1207}]
["Aerospace/Defense",{"$f":"VLOOKUP($A3,Betas!$A$9:$K$104,2,FALSE)","v":96},{"$f":"VLOOKUP($A3,Betas!$A$9:$K$104,3,FALSE)","v":1.0744874680000001},{"$f":"VLOOKUP($A3,Betas!$A$9:$K$104,4,FALSE)","v":0.23526369758503282},{"$f":"VLOOKUP($A3,Betas!$A$9:$K$104,5,FALSE)","v":0.10855493200000001},{"$f":"VLOOKUP($A3,Betas!$A$9:$K$104,6,FALSE)","v":0.88820828487669112},{"$f":"VLOOKUP($A3,Betas!$A$9:$K$104,7,FALSE)","v":5.2104995271396032E-2},{"$f":"VLOOKUP($A3,Betas!$A$9:$K$104,8,FALSE)","v":0.93703235109989635},{"$f":"VLOOKUP($A3,Betas!$A$9:$K$104,9,FALSE)","v":0.52407712200000001},{"$f":"VLOOKUP($A3,Betas!$A$9:$K$104,10,FALSE)","v":0.40745759500000001},{"$f":"VLOOKUP($A3,Betas!$A$9:$K$104,11,FALSE)","v":0.14667389761039185},{"$f":"VLOOKUP(A3,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.35},{"$f":"VLOOKUP(A3,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":7.1499999999999994E-2},{"$f":"VLOOKUP(A3,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.59},{"$f":"VLOOKUP(A3,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1074},null,"Multi Business (Global Industry Averages)"]
["Air Transport",{"$f":"VLOOKUP($A4,Betas!$A$9:$K$104,2,FALSE)","v":18},{"$f":"VLOOKUP($A4,Betas!$A$9:$K$104,3,FALSE)","v":1.1220887850000001},{"$f":"VLOOKUP($A4,Betas!$A$9:$K$104,4,FALSE)","v":0.70116432260434647},{"$f":"VLOOKUP($A4,Betas!$A$9:$K$104,5,FALSE)","v":0.22986886200000001},{"$f":"VLOOKUP($A4,Betas!$A$9:$K$104,6,FALSE)","v":0.72863453282551915},{"$f":"VLOOKUP($A4,Betas!$A$9:$K$104,7,FALSE)","v":4.2293873298202701E-2},{"$f":"VLOOKUP($A4,Betas!$A$9:$K$104,8,FALSE)","v":0.76081222883561583},{"$f":"VLOOKUP($A4,Betas!$A$9:$K$104,9,FALSE)","v":0.47604816500000002},{"$f":"VLOOKUP($A4,Betas!$A$9:$K$104,10,FALSE)","v":0.38611514499999999},{"$f":"VLOOKUP($A4,Betas!$A$9:$K$104,11,FALSE)","v":0.9936933080464273},{"$f":"VLOOKUP(A4,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.94},{"$f":"VLOOKUP(A4,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.1079},{"$f":"VLOOKUP(A4,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.53},{"$f":"VLOOKUP(A4,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.16300000000000001},null,"Business","Revenues","EV/Sales","Estimated Value","Unlevered Beta"]
["Apparel",{"$f":"VLOOKUP($A5,Betas!$A$9:$K$104,2,FALSE)","v":58},{"$f":"VLOOKUP($A5,Betas!$A$9:$K$104,3,FALSE)","v":0.880540498},{"$f":"VLOOKUP($A5,Betas!$A$9:$K$104,4,FALSE)","v":0.34213753771006966},{"$f":"VLOOKUP($A5,Betas!$A$9:$K$104,5,FALSE)","v":0.109533254},{"$f":"VLOOKUP($A5,Betas!$A$9:$K$104,6,FALSE)","v":0.67491843142743457},{"$f":"VLOOKUP($A5,Betas!$A$9:$K$104,7,FALSE)","v":4.2982405726789318E-2},{"$f":"VLOOKUP($A5,Betas!$A$9:$K$104,8,FALSE)","v":0.70523095444236727},{"$f":"VLOOKUP($A5,Betas!$A$9:$K$104,9,FALSE)","v":0.496763552},{"$f":"VLOOKUP($A5,Betas!$A$9:$K$104,10,FALSE)","v":0.47146900400000002},{"$f":"VLOOKUP($A5,Betas!$A$9:$K$104,11,FALSE)","v":0.2476777751579497},{"$f":"VLOOKUP(A5,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.41},{"$f":"VLOOKUP(A5,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":6.2899999999999998E-2},{"$f":"VLOOKUP(A5,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.81},{"$f":"VLOOKUP(A5,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.11310000000000001},null,"Auto & Truck",60,{"$f":"VLOOKUP(Q5,Table1[#All],14,FALSE)","v":1.07},{"$f":"R5*S5","v":64.2},{"$f":"VLOOKUP(Q5,Table1[#All],6,FALSE)","v":0.35477838571465981}]
["Auto & Truck",{"$f":"VLOOKUP($A6,Betas!$A$9:$K$104,2,FALSE)","v":15},{"$f":"VLOOKUP($A6,Betas!$A$9:$K$104,3,FALSE)","v":0.84501078399999996},{"$f":"VLOOKUP($A6,Betas!$A$9:$K$104,4,FALSE)","v":1.5042105995184019},{"$f":"VLOOKUP($A6,Betas!$A$9:$K$104,5,FALSE)","v":8.1379333999999998E-2},{"$f":"VLOOKUP($A6,Betas!$A$9:$K$104,6,FALSE)","v":0.35477838571465981},{"$f":"VLOOKUP($A6,Betas!$A$9:$K$104,7,FALSE)","v":6.4608452102947023E-2},{"$f":"VLOOKUP($A6,Betas!$A$9:$K$104,8,FALSE)","v":0.37928329212752937},{"$f":"VLOOKUP($A6,Betas!$A$9:$K$104,9,FALSE)","v":0.62219914200000004},{"$f":"VLOOKUP($A6,Betas!$A$9:$K$104,10,FALSE)","v":0.29214521199999999},{"$f":"VLOOKUP($A6,Betas!$A$9:$K$104,11,FALSE)","v":3.6654237050456997},{"$f":"VLOOKUP(A6,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.46},{"$f":"VLOOKUP(A6,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":6.3500000000000001E-2},{"$f":"VLOOKUP(A6,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.07},{"$f":"VLOOKUP(A6,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":5.3900000000000003E-2},null,"Electrical equipment",30,{"$f":"VLOOKUP(Q6,Table1[#All],14,FALSE)","v":2.2400000000000002},{"$f":"R6*S6","v":67.2},{"$f":"VLOOKUP(Q6,Table1[#All],6,FALSE)","v":0.96862622556007416}]
["Auto Parts",{"$f":"VLOOKUP($A7,Betas!$A$9:$K$104,2,FALSE)","v":63},{"$f":"VLOOKUP($A7,Betas!$A$9:$K$104,3,FALSE)","v":1.122629713},{"$f":"VLOOKUP($A7,Betas!$A$9:$K$104,4,FALSE)","v":0.35220524624185201},{"$f":"VLOOKUP($A7,Betas!$A$9:$K$104,5,FALSE)","v":0.103995087},{"$f":"VLOOKUP($A7,Betas!$A$9:$K$104,6,FALSE)","v":0.85333596933545763},{"$f":"VLOOKUP($A7,Betas!$A$9:$K$104,7,FALSE)","v":8.9009476213224734E-2},{"$f":"VLOOKUP($A7,Betas!$A$9:$K$104,8,FALSE)","v":0.93671223470946652},{"$f":"VLOOKUP($A7,Betas!$A$9:$K$104,9,FALSE)","v":0.547780249},{"$f":"VLOOKUP($A7,Betas!$A$9:$K$104,10,FALSE)","v":0.50640684899999999},{"$f":"VLOOKUP($A7,Betas!$A$9:$K$104,11,FALSE)","v":0.5410439774302106},{"$f":"VLOOKUP(A7,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.67},{"$f":"VLOOKUP(A7,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":4.7600000000000003E-2},{"$f":"VLOOKUP(A7,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":0.83},{"$f":"VLOOKUP(A7,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":8.6800000000000002E-2},null,"Green & Renewable Energy",10,{"$f":"VLOOKUP(Q7,Table1[#All],14,FALSE)","v":7.72},{"$f":"R7*S7","v":77.2},{"$f":"VLOOKUP(Q7,Table1[#All],6,FALSE)","v":0.427113116608419}]
["Bank (Money Center)",{"$f":"VLOOKUP($A8,Betas!$A$9:$K$104,2,FALSE)","v":10},{"$f":"VLOOKUP($A8,Betas!$A$9:$K$104,3,FALSE)","v":0.86022897200000004},{"$f":"VLOOKUP($A8,Betas!$A$9:$K$104,4,FALSE)","v":1.8802963282399408},{"$f":"VLOOKUP($A8,Betas!$A$9:$K$104,5,FALSE)","v":0.27899119999999999},{"$f":"VLOOKUP($A8,Betas!$A$9:$K$104,6,FALSE)","v":0.36516757123480309},{"$f":"VLOOKUP($A8,Betas!$A$9:$K$104,7,FALSE)","v":9.8948514201092394E-2},{"$f":"VLOOKUP($A8,Betas!$A$9:$K$104,8,FALSE)","v":0.40526826378964481},{"$f":"VLOOKUP($A8,Betas!$A$9:$K$104,9,FALSE)","v":0.26584877400000001},{"$f":"VLOOKUP($A8,Betas!$A$9:$K$104,10,FALSE)","v":0.25852731699999998},{"$f":"VLOOKUP($A8,Betas!$A$9:$K$104,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(A8,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":3.17},{"$f":"VLOOKUP(A8,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.245},{"$f":"VLOOKUP(A8,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":8.24},{"$f":"VLOOKUP(A8,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":-1.1999999999999999E-3},null,"Company",{"$f":"SUM(R5:R7)","v":100},null,{"$f":"SUM(T5:T7)","v":208.60000000000002},{"$f":"U5*(T5/T8)+U6*T6/T8+U7*(T7/T8)","v":0.57929811755842797}]
["Banks (Regional)",{"$f":"VLOOKUP($A9,Betas!$A$9:$K$104,2,FALSE)","v":645},{"$f":"VLOOKUP($A9,Betas!$A$9:$K$104,3,FALSE)","v":0.471938211},{"$f":"VLOOKUP($A9,Betas!$A$9:$K$104,4,FALSE)","v":0.60511253621821492},{"$f":"VLOOKUP($A9,Betas!$A$9:$K$104,5,FALSE)","v":0.25425123199999999},{"$f":"VLOOKUP($A9,Betas!$A$9:$K$104,6,FALSE)","v":0.32519161549619807},{"$f":"VLOOKUP($A9,Betas!$A$9:$K$104,7,FALSE)","v":0.10757045424678685},{"$f":"VLOOKUP($A9,Betas!$A$9:$K$104,8,FALSE)","v":0.36438911849532657},{"$f":"VLOOKUP($A9,Betas!$A$9:$K$104,9,FALSE)","v":0.232455577},{"$f":"VLOOKUP($A9,Betas!$A$9:$K$104,10,FALSE)","v":0.228435165},{"$f":"VLOOKUP($A9,Betas!$A$9:$K$104,11,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(A9,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":4.38},{"$f":"VLOOKUP(A9,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.2339},{"$f":"VLOOKUP(A9,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":6.28},{"$f":"VLOOKUP(A9,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":-1.2999999999999999E-3}]
["Beverage (Alcoholic)",{"$f":"VLOOKUP($A10,Betas!$A$9:$K$104,2,FALSE)","v":25},{"$f":"VLOOKUP($A10,Betas!$A$9:$K$104,3,FALSE)","v":0.79280166100000005},{"$f":"VLOOKUP($A10,Betas!$A$9:$K$104,4,FALSE)","v":0.29021721669118972},{"$f":"VLOOKUP($A10,Betas!$A$9:$K$104,5,FALSE)","v":0.108611294},{"$f":"VLOOKUP($A10,Betas!$A$9:$K$104,6,FALSE)","v":0.62985934731229398},{"$f":"VLOOKUP($A10,Betas!$A$9:$K$104,7,FALSE)","v":0.11304559840780729},{"$f":"VLOOKUP($A10,Betas!$A$9:$K$104,8,FALSE)","v":0.71013723612129176},{"$f":"VLOOKUP($A10,Betas!$A$9:$K$104,9,FALSE)","v":0.58049532299999995},{"$f":"VLOOKUP($A10,Betas!$A$9:$K$104,10,FALSE)","v":0.441795359},{"$f":"VLOOKUP($A10,Betas!$A$9:$K$104,11,FALSE)","v":0.27492189810458406},{"$f":"VLOOKUP(A10,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":4.71},{"$f":"VLOOKUP(A10,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.1913},{"$f":"VLOOKUP(A10,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":5.39},{"$f":"VLOOKUP(A10,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.24260000000000001}]
["Beverage (Soft)",{"$f":"VLOOKUP($A11,Betas!$A$9:$K$104,2,FALSE)","v":36},{"$f":"VLOOKUP($A11,Betas!$A$9:$K$104,3,FALSE)","v":0.91133911899999998},{"$f":"VLOOKUP($A11,Betas!$A$9:$K$104,4,FALSE)","v":0.24513017919464158},{"$f":"VLOOKUP($A11,Betas!$A$9:$K$104,5,FALSE)","v":5.8678472000000002E-2},{"$f":"VLOOKUP($A11,Betas!$A$9:$K$104,6,FALSE)","v":0.74047682126893122},{"$f":"VLOOKUP($A11,Betas!$A$9:$K$104,7,FALSE)","v":4.8359430406425832E-2},{"$f":"VLOOKUP($A11,Betas!$A$9:$K$104,8,FALSE)","v":0.7781055630963416},{"$f":"VLOOKUP($A11,Betas!$A$9:$K$104,9,FALSE)","v":0.58558745899999998},{"$f":"VLOOKUP($A11,Betas!$A$9:$K$104,10,FALSE)","v":0.52798795899999995},{"$f":"VLOOKUP($A11,Betas!$A$9:$K$104,11,FALSE)","v":0.16548980586590478},{"$f":"VLOOKUP(A11,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":3.12},{"$f":"VLOOKUP(A11,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.12809999999999999},{"$f":"VLOOKUP(A11,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":3.7},{"$f":"VLOOKUP(A11,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.18859999999999999}]
["Broadcasting",{"$f":"VLOOKUP($A12,Betas!$A$9:$K$104,2,FALSE)","v":30},{"$f":"VLOOKUP($A12,Betas!$A$9:$K$104,3,FALSE)","v":1.2200103470000001},{"$f":"VLOOKUP($A12,Betas!$A$9:$K$104,4,FALSE)","v":0.95924893727194971},{"$f":"VLOOKUP($A12,Betas!$A$9:$K$104,5,FALSE)","v":0.18542485},{"$f":"VLOOKUP($A12,Betas!$A$9:$K$104,6,FALSE)","v":0.68486797279319755},{"$f":"VLOOKUP($A12,Betas!$A$9:$K$104,7,FALSE)","v":2.1673144077000196E-2},{"$f":"VLOOKUP($A12,Betas!$A$9:$K$104,8,FALSE)","v":0.70004004147168253},{"$f":"VLOOKUP($A12,Betas!$A$9:$K$104,9,FALSE)","v":0.42660290299999998},{"$f":"VLOOKUP($A12,Betas!$A$9:$K$104,10,FALSE)","v":0.410107314},{"$f":"VLOOKUP($A12,Betas!$A$9:$K$104,11,FALSE)","v":0.18497236309821072},{"$f":"VLOOKUP(A12,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.58},{"$f":"VLOOKUP(A12,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":7.4899999999999994E-2},{"$f":"VLOOKUP(A12,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":3.02},{"$f":"VLOOKUP(A12,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.23089999999999999}]
["Brokerage & Investment Banking",{"$f":"VLOOKUP($A13,Betas!$A$9:$K$104,2,FALSE)","v":45},{"$f":"VLOOKUP($A13,Betas!$A$9:$K$104,3,FALSE)","v":1.0769423680000001},{"$f":"VLOOKUP($A13,Betas!$A$9:$K$104,4,FALSE)","v":2.3221055628336797},{"$f":"VLOOKUP($A13,Betas!$A$9:$K$104,5,FALSE)","v":0.13586009700000001},{"$f":"VLOOKUP($A13,Betas!$A$9:$K$104,6,FALSE)","v":0.35818989698779063},{"$f":"VLOOKUP($A13,Betas!$A$9:$K$104,7,FALSE)","v":0.14973974453753813},{"$f":"VLOOKUP($A13,Betas!$A$9:$K$104,8,FALSE)","v":0.42127089286675984},{"$f":"VLOOKUP($A13,Betas!$A$9:$K$104,9,FALSE)","v":0.45767566599999998},{"$f":"VLOOKUP($A13,Betas!$A$9:$K$104,10,FALSE)","v":0.44961125899999999},{"$f":"VLOOKUP($A13,Betas!$A$9:$K$104,11,FALSE)","v":0.40201397683193335},{"$f":"VLOOKUP(A13,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.58},{"$f":"VLOOKUP(A13,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.13420000000000001},{"$f":"VLOOKUP(A13,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":7.28},{"$f":"VLOOKUP(A13,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":-6.9999999999999999E-4}]
["Building Materials",{"$f":"VLOOKUP($A14,Betas!$A$9:$K$104,2,FALSE)","v":41},{"$f":"VLOOKUP($A14,Betas!$A$9:$K$104,3,FALSE)","v":1.0067842890000001},{"$f":"VLOOKUP($A14,Betas!$A$9:$K$104,4,FALSE)","v":0.26976911932549213},{"$f":"VLOOKUP($A14,Betas!$A$9:$K$104,5,FALSE)","v":0.23391235099999999},{"$f":"VLOOKUP($A14,Betas!$A$9:$K$104,6,FALSE)","v":0.83435153516479355},{"$f":"VLOOKUP($A14,Betas!$A$9:$K$104,7,FALSE)","v":4.0456211705666496E-2},{"$f":"VLOOKUP($A14,Betas!$A$9:$K$104,8,FALSE)","v":0.86952940068313167},{"$f":"VLOOKUP($A14,Betas!$A$9:$K$104,9,FALSE)","v":0.38182818600000001},{"$f":"VLOOKUP($A14,Betas!$A$9:$K$104,10,FALSE)","v":0.33765780099999998},{"$f":"VLOOKUP($A14,Betas!$A$9:$K$104,11,FALSE)","v":0.48359752281815122},{"$f":"VLOOKUP(A14,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.23},{"$f":"VLOOKUP(A14,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":6.7699999999999996E-2},{"$f":"VLOOKUP(A14,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.49},{"$f":"VLOOKUP(A14,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1045}]
["Business & Consumer Services",{"$f":"VLOOKUP($A15,Betas!$A$9:$K$104,2,FALSE)","v":165},{"$f":"VLOOKUP($A15,Betas!$A$9:$K$104,3,FALSE)","v":1.0705280049999999},{"$f":"VLOOKUP($A15,Betas!$A$9:$K$104,4,FALSE)","v":0.35097846707472791},{"$f":"VLOOKUP($A15,Betas!$A$9:$K$104,5,FALSE)","v":0.12605431},{"$f":"VLOOKUP($A15,Betas!$A$9:$K$104,6,FALSE)","v":0.81923809235567202},{"$f":"VLOOKUP($A15,Betas!$A$9:$K$104,7,FALSE)","v":3.5219235111034856E-2},{"$f":"VLOOKUP($A15,Betas!$A$9:$K$104,8,FALSE)","v":0.84914430528676288},{"$f":"VLOOKUP($A15,Betas!$A$9:$K$104,9,FALSE)","v":0.51999631800000001},{"$f":"VLOOKUP($A15,Betas!$A$9:$K$104,10,FALSE)","v":0.44714918300000001},{"$f":"VLOOKUP($A15,Betas!$A$9:$K$104,11,FALSE)","v":0.20367504232166986},{"$f":"VLOOKUP(A15,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.4},{"$f":"VLOOKUP(A15,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":4.6100000000000002E-2},{"$f":"VLOOKUP(A15,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.83},{"$f":"VLOOKUP(A15,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1047}]
["Cable TV",{"$f":"VLOOKUP($A16,Betas!$A$9:$K$104,2,FALSE)","v":14},{"$f":"VLOOKUP($A16,Betas!$A$9:$K$104,3,FALSE)","v":1.115739037},{"$f":"VLOOKUP($A16,Betas!$A$9:$K$104,4,FALSE)","v":0.49235857423327528},{"$f":"VLOOKUP($A16,Betas!$A$9:$K$104,5,FALSE)","v":0.202843211},{"$f":"VLOOKUP($A16,Betas!$A$9:$K$104,6,FALSE)","v":0.80125635138216977},{"$f":"VLOOKUP($A16,Betas!$A$9:$K$104,7,FALSE)","v":2.3155534194818011E-2},{"$f":"VLOOKUP($A16,Betas!$A$9:$K$104,8,FALSE)","v":0.82024967067988608},{"$f":"VLOOKUP($A16,Betas!$A$9:$K$104,9,FALSE)","v":0.33952101200000001},{"$f":"VLOOKUP($A16,Betas!$A$9:$K$104,10,FALSE)","v":0.307837309},{"$f":"VLOOKUP($A16,Betas!$A$9:$K$104,11,FALSE)","v":0.40080786613806907},{"$f":"VLOOKUP(A16,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.63},{"$f":"VLOOKUP(A16,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.1168},{"$f":"VLOOKUP(A16,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":3.83},{"$f":"VLOOKUP(A16,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.19209999999999999}]
["Chemical (Basic)",{"$f":"VLOOKUP($A17,Betas!$A$9:$K$104,2,FALSE)","v":45},{"$f":"VLOOKUP($A17,Betas!$A$9:$K$104,3,FALSE)","v":1.002633463},{"$f":"VLOOKUP($A17,Betas!$A$9:$K$104,4,FALSE)","v":0.58615657685907641},{"$f":"VLOOKUP($A17,Betas!$A$9:$K$104,5,FALSE)","v":7.7064702999999998E-2},{"$f":"VLOOKUP($A17,Betas!$A$9:$K$104,6,FALSE)","v":0.65064470253296725},{"$f":"VLOOKUP($A17,Betas!$A$9:$K$104,7,FALSE)","v":3.9972135853413401E-2},{"$f":"VLOOKUP($A17,Betas!$A$9:$K$104,8,FALSE)","v":0.67773522710338785},{"$f":"VLOOKUP($A17,Betas!$A$9:$K$104,9,FALSE)","v":0.552647789},{"$f":"VLOOKUP($A17,Betas!$A$9:$K$104,10,FALSE)","v":0.599130897},{"$f":"VLOOKUP($A17,Betas!$A$9:$K$104,11,FALSE)","v":0.54640152681359477},{"$f":"VLOOKUP(A17,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.1000000000000001},{"$f":"VLOOKUP(A17,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":3.2000000000000001E-2},{"$f":"VLOOKUP(A17,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.68},{"$f":"VLOOKUP(A17,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1024}]
["Chemical (Diversified)",{"$f":"VLOOKUP($A18,Betas!$A$9:$K$104,2,FALSE)","v":8},{"$f":"VLOOKUP($A18,Betas!$A$9:$K$104,3,FALSE)","v":1.5188958610000001},{"$f":"VLOOKUP($A18,Betas!$A$9:$K$104,4,FALSE)","v":0.35524212258950744},{"$f":"VLOOKUP($A18,Betas!$A$9:$K$104,5,FALSE)","v":6.5923463000000002E-2},{"$f":"VLOOKUP($A18,Betas!$A$9:$K$104,6,FALSE)","v":1.1404634720591662},{"$f":"VLOOKUP($A18,Betas!$A$9:$K$104,7,FALSE)","v":6.5036945350541595E-2},{"$f":"VLOOKUP($A18,Betas!$A$9:$K$104,8,FALSE)","v":1.2197952276165127},{"$f":"VLOOKUP($A18,Betas!$A$9:$K$104,9,FALSE)","v":0.52980441499999997},{"$f":"VLOOKUP($A18,Betas!$A$9:$K$104,10,FALSE)","v":0.454849852},{"$f":"VLOOKUP($A18,Betas!$A$9:$K$104,11,FALSE)","v":0.26464006171903676},{"$f":"VLOOKUP(A18,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.54},{"$f":"VLOOKUP(A18,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.1168},{"$f":"VLOOKUP(A18,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.95},{"$f":"VLOOKUP(A18,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.125}]
["Chemical (Specialty)",{"$f":"VLOOKUP($A19,Betas!$A$9:$K$104,2,FALSE)","v":100},{"$f":"VLOOKUP($A19,Betas!$A$9:$K$104,3,FALSE)","v":1.1980541849999999},{"$f":"VLOOKUP($A19,Betas!$A$9:$K$104,4,FALSE)","v":0.29977979580968162},{"$f":"VLOOKUP($A19,Betas!$A$9:$K$104,5,FALSE)","v":9.5849198999999996E-2},{"$f":"VLOOKUP($A19,Betas!$A$9:$K$104,6,FALSE)","v":0.94257332203448596},{"$f":"VLOOKUP($A19,Betas!$A$9:$K$104,7,FALSE)","v":3.9663651961997871E-2},{"$f":"VLOOKUP($A19,Betas!$A$9:$K$104,8,FALSE)","v":0.98150332845382071},{"$f":"VLOOKUP($A19,Betas!$A$9:$K$104,9,FALSE)","v":0.49244533600000001},{"$f":"VLOOKUP($A19,Betas!$A$9:$K$104,10,FALSE)","v":0.45440200400000003},{"$f":"VLOOKUP($A19,Betas!$A$9:$K$104,11,FALSE)","v":0.27946469487781173},{"$f":"VLOOKUP(A19,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.94},{"$f":"VLOOKUP(A19,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":5.2600000000000001E-2},{"$f":"VLOOKUP(A19,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.42},{"$f":"VLOOKUP(A19,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1416}]
["Coal & Related Energy",{"$f":"VLOOKUP($A20,Betas!$A$9:$K$104,2,FALSE)","v":38},{"$f":"VLOOKUP($A20,Betas!$A$9:$K$104,3,FALSE)","v":1.363240792},{"$f":"VLOOKUP($A20,Betas!$A$9:$K$104,4,FALSE)","v":1.3855477056598999},{"$f":"VLOOKUP($A20,Betas!$A$9:$K$104,5,FALSE)","v":4.8198499999999997E-3},{"$f":"VLOOKUP($A20,Betas!$A$9:$K$104,6,FALSE)","v":0.57306243568670479},{"$f":"VLOOKUP($A20,Betas!$A$9:$K$104,7,FALSE)","v":5.3420487674619634E-2},{"$f":"VLOOKUP($A20,Betas!$A$9:$K$104,8,FALSE)","v":0.6054033794571696},{"$f":"VLOOKUP($A20,Betas!$A$9:$K$104,9,FALSE)","v":0.60012985600000002},{"$f":"VLOOKUP($A20,Betas!$A$9:$K$104,10,FALSE)","v":0.73313146200000001},{"$f":"VLOOKUP($A20,Betas!$A$9:$K$104,11,FALSE)","v":0.84868953714856987},{"$f":"VLOOKUP(A20,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.01},{"$f":"VLOOKUP(A20,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":-0.1772},{"$f":"VLOOKUP(A20,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.27},{"$f":"VLOOKUP(A20,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":-0.14269999999999999}]
["Computer Services",{"$f":"VLOOKUP($A21,Betas!$A$9:$K$104,2,FALSE)","v":117},{"$f":"VLOOKUP($A21,Betas!$A$9:$K$104,3,FALSE)","v":0.985286934},{"$f":"VLOOKUP($A21,Betas!$A$9:$K$104,4,FALSE)","v":0.28331604241545455},{"$f":"VLOOKUP($A21,Betas!$A$9:$K$104,5,FALSE)","v":0.111806872},{"$f":"VLOOKUP($A21,Betas!$A$9:$K$104,6,FALSE)","v":0.78719714637625504},{"$f":"VLOOKUP($A21,Betas!$A$9:$K$104,7,FALSE)","v":5.2382812707790313E-2},{"$f":"VLOOKUP($A21,Betas!$A$9:$K$104,8,FALSE)","v":0.83071218729754093},{"$f":"VLOOKUP($A21,Betas!$A$9:$K$104,9,FALSE)","v":0.53898092200000003},{"$f":"VLOOKUP($A21,Betas!$A$9:$K$104,10,FALSE)","v":0.45573841399999998},{"$f":"VLOOKUP($A21,Betas!$A$9:$K$104,11,FALSE)","v":0.16356608124603872},{"$f":"VLOOKUP(A21,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.07},{"$f":"VLOOKUP(A21,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":6.0199999999999997E-2},{"$f":"VLOOKUP(A21,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.3},{"$f":"VLOOKUP(A21,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":8.6099999999999996E-2}]
["Computers/Peripherals",{"$f":"VLOOKUP($A22,Betas!$A$9:$K$104,2,FALSE)","v":55},{"$f":"VLOOKUP($A22,Betas!$A$9:$K$104,3,FALSE)","v":1.0554428039999999},{"$f":"VLOOKUP($A22,Betas!$A$9:$K$104,4,FALSE)","v":0.19598633177856345},{"$f":"VLOOKUP($A22,Betas!$A$9:$K$104,5,FALSE)","v":5.6798409000000001E-2},{"$f":"VLOOKUP($A22,Betas!$A$9:$K$104,6,FALSE)","v":0.89077831679172848},{"$f":"VLOOKUP($A22,Betas!$A$9:$K$104,7,FALSE)","v":5.6147433825886259E-2},{"$f":"VLOOKUP($A22,Betas!$A$9:$K$104,8,FALSE)","v":0.94376849596593182},{"$f":"VLOOKUP($A22,Betas!$A$9:$K$104,9,FALSE)","v":0.48656106300000002},{"$f":"VLOOKUP($A22,Betas!$A$9:$K$104,10,FALSE)","v":0.60289733700000003},{"$f":"VLOOKUP($A22,Betas!$A$9:$K$104,11,FALSE)","v":0.57146721763838038},{"$f":"VLOOKUP(A22,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.0699999999999998},{"$f":"VLOOKUP(A22,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.14180000000000001},{"$f":"VLOOKUP(A22,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.33},{"$f":"VLOOKUP(A22,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.19819999999999999}]
["Construction Supplies",{"$f":"VLOOKUP($A23,Betas!$A$9:$K$104,2,FALSE)","v":51},{"$f":"VLOOKUP($A23,Betas!$A$9:$K$104,3,FALSE)","v":1.314828594},{"$f":"VLOOKUP($A23,Betas!$A$9:$K$104,4,FALSE)","v":0.42573509910014284},{"$f":"VLOOKUP($A23,Betas!$A$9:$K$104,5,FALSE)","v":0.18444152999999999},{"$f":"VLOOKUP($A23,Betas!$A$9:$K$104,6,FALSE)","v":0.97596274731277399},{"$f":"VLOOKUP($A23,Betas!$A$9:$K$104,7,FALSE)","v":4.678094356458351E-2},{"$f":"VLOOKUP($A23,Betas!$A$9:$K$104,8,FALSE)","v":1.0238598785072637},{"$f":"VLOOKUP($A23,Betas!$A$9:$K$104,9,FALSE)","v":0.44240607199999998},{"$f":"VLOOKUP($A23,Betas!$A$9:$K$104,10,FALSE)","v":0.38869606699999998},{"$f":"VLOOKUP($A23,Betas!$A$9:$K$104,11,FALSE)","v":0.28003337958929614},{"$f":"VLOOKUP(A23,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.31},{"$f":"VLOOKUP(A23,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":3.9899999999999998E-2},{"$f":"VLOOKUP(A23,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.78},{"$f":"VLOOKUP(A23,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":9.2299999999999993E-2}]
["Diversified",{"$f":"VLOOKUP($A24,Betas!$A$9:$K$104,2,FALSE)","v":24},{"$f":"VLOOKUP($A24,Betas!$A$9:$K$104,3,FALSE)","v":0.76457136800000003},{"$f":"VLOOKUP($A24,Betas!$A$9:$K$104,4,FALSE)","v":0.35982056936430507},{"$f":"VLOOKUP($A24,Betas!$A$9:$K$104,5,FALSE)","v":0.115501218},{"$f":"VLOOKUP($A24,Betas!$A$9:$K$104,6,FALSE)","v":0.5799848830389992},{"$f":"VLOOKUP($A24,Betas!$A$9:$K$104,7,FALSE)","v":7.8374221739569899E-2},{"$f":"VLOOKUP($A24,Betas!$A$9:$K$104,8,FALSE)","v":0.62930627237198311},{"$f":"VLOOKUP($A24,Betas!$A$9:$K$104,9,FALSE)","v":0.39506050599999998},{"$f":"VLOOKUP($A24,Betas!$A$9:$K$104,10,FALSE)","v":0.232809456},{"$f":"VLOOKUP($A24,Betas!$A$9:$K$104,11,FALSE)","v":0.21916053907074259},{"$f":"VLOOKUP(A24,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.1},{"$f":"VLOOKUP(A24,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":9.9599999999999994E-2},{"$f":"VLOOKUP(A24,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.64},{"$f":"VLOOKUP(A24,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.13780000000000001}]
["Drugs (Biotechnology)",{"$f":"VLOOKUP($A25,Betas!$A$9:$K$104,2,FALSE)","v":426},{"$f":"VLOOKUP($A25,Betas!$A$9:$K$104,3,FALSE)","v":1.402457498},{"$f":"VLOOKUP($A25,Betas!$A$9:$K$104,4,FALSE)","v":0.19445043711823601},{"$f":"VLOOKUP($A25,Betas!$A$9:$K$104,5,FALSE)","v":1.4428309E-2},{"$f":"VLOOKUP($A25,Betas!$A$9:$K$104,6,FALSE)","v":1.1769089612219461},{"$f":"VLOOKUP($A25,Betas!$A$9:$K$104,7,FALSE)","v":5.5399559729650792E-2},{"$f":"VLOOKUP($A25,Betas!$A$9:$K$104,8,FALSE)","v":1.2459331067907498},{"$f":"VLOOKUP($A25,Betas!$A$9:$K$104,9,FALSE)","v":0.58045491699999996},{"$f":"VLOOKUP($A25,Betas!$A$9:$K$104,10,FALSE)","v":0.75230047499999997},{"$f":"VLOOKUP($A25,Betas!$A$9:$K$104,11,FALSE)","v":0.68607969930466572},{"$f":"VLOOKUP(A25,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":5.82},{"$f":"VLOOKUP(A25,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.1545},{"$f":"VLOOKUP(A25,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":6.57},{"$f":"VLOOKUP(A25,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.27889999999999998}]
["Drugs (Pharmaceutical)",{"$f":"VLOOKUP($A26,Betas!$A$9:$K$104,2,FALSE)","v":164},{"$f":"VLOOKUP($A26,Betas!$A$9:$K$104,3,FALSE)","v":1.015395241},{"$f":"VLOOKUP($A26,Betas!$A$9:$K$104,4,FALSE)","v":0.14579785951481805},{"$f":"VLOOKUP($A26,Betas!$A$9:$K$104,5,FALSE)","v":2.5448828999999999E-2},{"$f":"VLOOKUP($A26,Betas!$A$9:$K$104,6,FALSE)","v":0.88906958834253935},{"$f":"VLOOKUP($A26,Betas!$A$9:$K$104,7,FALSE)","v":3.9810428958449537E-2},{"$f":"VLOOKUP($A26,Betas!$A$9:$K$104,8,FALSE)","v":0.92593131102031778},{"$f":"VLOOKUP($A26,Betas!$A$9:$K$104,9,FALSE)","v":0.6179055},{"$f":"VLOOKUP($A26,Betas!$A$9:$K$104,10,FALSE)","v":0.67611292000000001},{"$f":"VLOOKUP($A26,Betas!$A$9:$K$104,11,FALSE)","v":0.12053299211565968},{"$f":"VLOOKUP(A26,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":4.1900000000000004},{"$f":"VLOOKUP(A26,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.1419},{"$f":"VLOOKUP(A26,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":4.6100000000000003},{"$f":"VLOOKUP(A26,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.2412}]
["Education",{"$f":"VLOOKUP($A27,Betas!$A$9:$K$104,2,FALSE)","v":36},{"$f":"VLOOKUP($A27,Betas!$A$9:$K$104,3,FALSE)","v":1.225147196},{"$f":"VLOOKUP($A27,Betas!$A$9:$K$104,4,FALSE)","v":0.33381576040187838},{"$f":"VLOOKUP($A27,Betas!$A$9:$K$104,5,FALSE)","v":9.2901995000000001E-2},{"$f":"VLOOKUP($A27,Betas!$A$9:$K$104,6,FALSE)","v":0.94039284686942737},{"$f":"VLOOKUP($A27,Betas!$A$9:$K$104,7,FALSE)","v":0.10159286505034358},{"$f":"VLOOKUP($A27,Betas!$A$9:$K$104,8,FALSE)","v":1.0467335023136517},{"$f":"VLOOKUP($A27,Betas!$A$9:$K$104,9,FALSE)","v":0.58652765100000004},{"$f":"VLOOKUP($A27,Betas!$A$9:$K$104,10,FALSE)","v":0.51505210099999998},{"$f":"VLOOKUP($A27,Betas!$A$9:$K$104,11,FALSE)","v":0.43356048724345497},{"$f":"VLOOKUP(A27,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.25},{"$f":"VLOOKUP(A27,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":2.01E-2},{"$f":"VLOOKUP(A27,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.49},{"$f":"VLOOKUP(A27,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":7.8399999999999997E-2}]
["Electrical Equipment",{"$f":"VLOOKUP($A28,Betas!$A$9:$K$104,2,FALSE)","v":119},{"$f":"VLOOKUP($A28,Betas!$A$9:$K$104,3,FALSE)","v":1.143250093},{"$f":"VLOOKUP($A28,Betas!$A$9:$K$104,4,FALSE)","v":0.19151838577395919},{"$f":"VLOOKUP($A28,Betas!$A$9:$K$104,5,FALSE)","v":5.8680823E-2},{"$f":"VLOOKUP($A28,Betas!$A$9:$K$104,6,FALSE)","v":0.96862622556007416},{"$f":"VLOOKUP($A28,Betas!$A$9:$K$104,7,FALSE)","v":6.4212805715532104E-2},{"$f":"VLOOKUP($A28,Betas!$A$9:$K$104,8,FALSE)","v":1.0350924136130288},{"$f":"VLOOKUP($A28,Betas!$A$9:$K$104,9,FALSE)","v":0.62515044799999997},{"$f":"VLOOKUP($A28,Betas!$A$9:$K$104,10,FALSE)","v":0.54629631199999995},{"$f":"VLOOKUP($A28,Betas!$A$9:$K$104,11,FALSE)","v":0.17783323005548093},{"$f":"VLOOKUP(A28,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.0099999999999998},{"$f":"VLOOKUP(A28,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":6.7100000000000007E-2},{"$f":"VLOOKUP(A28,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.2400000000000002},{"$f":"VLOOKUP(A28,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.12379999999999999}]
["Electronics (Consumer & Office)",{"$f":"VLOOKUP($A29,Betas!$A$9:$K$104,2,FALSE)","v":24},{"$f":"VLOOKUP($A29,Betas!$A$9:$K$104,3,FALSE)","v":1.083404984},{"$f":"VLOOKUP($A29,Betas!$A$9:$K$104,4,FALSE)","v":0.19387396030883297},{"$f":"VLOOKUP($A29,Betas!$A$9:$K$104,5,FALSE)","v":3.8059151999999999E-2},{"$f":"VLOOKUP($A29,Betas!$A$9:$K$104,6,FALSE)","v":0.91311360494452209},{"$f":"VLOOKUP($A29,Betas!$A$9:$K$104,7,FALSE)","v":5.9942511159250512E-2},{"$f":"VLOOKUP($A29,Betas!$A$9:$K$104,8,FALSE)","v":0.97133804664494106},{"$f":"VLOOKUP($A29,Betas!$A$9:$K$104,9,FALSE)","v":0.60857801600000005},{"$f":"VLOOKUP($A29,Betas!$A$9:$K$104,10,FALSE)","v":0.66940649699999999},{"$f":"VLOOKUP($A29,Betas!$A$9:$K$104,11,FALSE)","v":0.57442846215658971},{"$f":"VLOOKUP(A29,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.1000000000000001},{"$f":"VLOOKUP(A29,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":-1.72E-2},{"$f":"VLOOKUP(A29,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.24},{"$f":"VLOOKUP(A29,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":2.1600000000000001E-2}]
["Electronics (General)",{"$f":"VLOOKUP($A30,Betas!$A$9:$K$104,2,FALSE)","v":164},{"$f":"VLOOKUP($A30,Betas!$A$9:$K$104,3,FALSE)","v":0.86415832100000001},{"$f":"VLOOKUP($A30,Betas!$A$9:$K$104,4,FALSE)","v":0.1787478086675357},{"$f":"VLOOKUP($A30,Betas!$A$9:$K$104,5,FALSE)","v":8.8485489000000001E-2},{"$f":"VLOOKUP($A30,Betas!$A$9:$K$104,6,FALSE)","v":0.74308635376760701},{"$f":"VLOOKUP($A30,Betas!$A$9:$K$104,7,FALSE)","v":0.10022634942461885},{"$f":"VLOOKUP($A30,Betas!$A$9:$K$104,8,FALSE)","v":0.82585920724887107},{"$f":"VLOOKUP($A30,Betas!$A$9:$K$104,9,FALSE)","v":0.495109307},{"$f":"VLOOKUP($A30,Betas!$A$9:$K$104,10,FALSE)","v":0.48911918300000001},{"$f":"VLOOKUP($A30,Betas!$A$9:$K$104,11,FALSE)","v":0.30656854022750052},{"$f":"VLOOKUP(A30,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.59},{"$f":"VLOOKUP(A30,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":5.8000000000000003E-2},{"$f":"VLOOKUP(A30,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.68},{"$f":"VLOOKUP(A30,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":8.2799999999999999E-2}]
["Engineering/Construction",{"$f":"VLOOKUP($A31,Betas!$A$9:$K$104,2,FALSE)","v":48},{"$f":"VLOOKUP($A31,Betas!$A$9:$K$104,3,FALSE)","v":1.1810640189999999},{"$f":"VLOOKUP($A31,Betas!$A$9:$K$104,4,FALSE)","v":0.32454252030863351},{"$f":"VLOOKUP($A31,Betas!$A$9:$K$104,5,FALSE)","v":0.15150987299999999},{"$f":"VLOOKUP($A31,Betas!$A$9:$K$104,6,FALSE)","v":0.92605516662666465},{"$f":"VLOOKUP($A31,Betas!$A$9:$K$104,7,FALSE)","v":8.2594889958930121E-2},{"$f":"VLOOKUP($A31,Betas!$A$9:$K$104,8,FALSE)","v":1.0094288297404486},{"$f":"VLOOKUP($A31,Betas!$A$9:$K$104,9,FALSE)","v":0.50559090299999998},{"$f":"VLOOKUP($A31,Betas!$A$9:$K$104,10,FALSE)","v":0.44230912900000002},{"$f":"VLOOKUP($A31,Betas!$A$9:$K$104,11,FALSE)","v":0.20477585626621184},{"$f":"VLOOKUP(A31,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(A31,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":5.7000000000000002E-3},{"$f":"VLOOKUP(A31,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":0.68},{"$f":"VLOOKUP(A31,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":3.9800000000000002E-2}]
["Entertainment",{"$f":"VLOOKUP($A32,Betas!$A$9:$K$104,2,FALSE)","v":79},{"$f":"VLOOKUP($A32,Betas!$A$9:$K$104,3,FALSE)","v":1.202356752},{"$f":"VLOOKUP($A32,Betas!$A$9:$K$104,4,FALSE)","v":0.30826851404798122},{"$f":"VLOOKUP($A32,Betas!$A$9:$K$104,5,FALSE)","v":5.4961688000000002E-2},{"$f":"VLOOKUP($A32,Betas!$A$9:$K$104,6,FALSE)","v":0.93110273103917274},{"$f":"VLOOKUP($A32,Betas!$A$9:$K$104,7,FALSE)","v":3.5915836710715805E-2},{"$f":"VLOOKUP($A32,Betas!$A$9:$K$104,8,FALSE)","v":0.96578988276543765},{"$f":"VLOOKUP($A32,Betas!$A$9:$K$104,9,FALSE)","v":0.66048843700000004},{"$f":"VLOOKUP($A32,Betas!$A$9:$K$104,10,FALSE)","v":0.44707221200000002},{"$f":"VLOOKUP($A32,Betas!$A$9:$K$104,11,FALSE)","v":0.18897351034823759},{"$f":"VLOOKUP(A32,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.2799999999999998},{"$f":"VLOOKUP(A32,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.1258},{"$f":"VLOOKUP(A32,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.88},{"$f":"VLOOKUP(A32,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.215}]
["Environmental & Waste Services",{"$f":"VLOOKUP($A33,Betas!$A$9:$K$104,2,FALSE)","v":89},{"$f":"VLOOKUP($A33,Betas!$A$9:$K$104,3,FALSE)","v":0.85222305300000001},{"$f":"VLOOKUP($A33,Betas!$A$9:$K$104,4,FALSE)","v":0.38983966001124076},{"$f":"VLOOKUP($A33,Betas!$A$9:$K$104,5,FALSE)","v":5.0661097000000002E-2},{"$f":"VLOOKUP($A33,Betas!$A$9:$K$104,6,FALSE)","v":0.62201978036357231},{"$f":"VLOOKUP($A33,Betas!$A$9:$K$104,7,FALSE)","v":9.547504239877486E-3},{"$f":"VLOOKUP($A33,Betas!$A$9:$K$104,8,FALSE)","v":0.62801576352857125},{"$f":"VLOOKUP($A33,Betas!$A$9:$K$104,9,FALSE)","v":0.58367854799999996},{"$f":"VLOOKUP($A33,Betas!$A$9:$K$104,10,FALSE)","v":0.57938338599999994},{"$f":"VLOOKUP($A33,Betas!$A$9:$K$104,11,FALSE)","v":0.14247158190346226},{"$f":"VLOOKUP(A33,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.78},{"$f":"VLOOKUP(A33,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":4.6300000000000001E-2},{"$f":"VLOOKUP(A33,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.4500000000000002},{"$f":"VLOOKUP(A33,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.12039999999999999}]
["Farming/Agriculture",{"$f":"VLOOKUP($A34,Betas!$A$9:$K$104,2,FALSE)","v":37},{"$f":"VLOOKUP($A34,Betas!$A$9:$K$104,3,FALSE)","v":0.91929283500000003},{"$f":"VLOOKUP($A34,Betas!$A$9:$K$104,4,FALSE)","v":0.60035639432931232},{"$f":"VLOOKUP($A34,Betas!$A$9:$K$104,5,FALSE)","v":7.8907753999999997E-2},{"$f":"VLOOKUP($A34,Betas!$A$9:$K$104,6,FALSE)","v":0.59195269245998927},{"$f":"VLOOKUP($A34,Betas!$A$9:$K$104,7,FALSE)","v":3.8757618330698636E-2},{"$f":"VLOOKUP($A34,Betas!$A$9:$K$104,8,FALSE)","v":0.61582042547062832},{"$f":"VLOOKUP($A34,Betas!$A$9:$K$104,9,FALSE)","v":0.54818406900000005},{"$f":"VLOOKUP($A34,Betas!$A$9:$K$104,10,FALSE)","v":0.41139695199999998},{"$f":"VLOOKUP($A34,Betas!$A$9:$K$104,11,FALSE)","v":0.26673441814066506},{"$f":"VLOOKUP(A34,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.62},{"$f":"VLOOKUP(A34,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":3.1800000000000002E-2},{"$f":"VLOOKUP(A34,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":0.95},{"$f":"VLOOKUP(A34,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":4.53E-2}]
["Financial Svcs. (Non-bank & Insurance)",{"$f":"VLOOKUP($A35,Betas!$A$9:$K$104,2,FALSE)","v":258},{"$f":"VLOOKUP($A35,Betas!$A$9:$K$104,3,FALSE)","v":0.65450786400000005},{"$f":"VLOOKUP($A35,Betas!$A$9:$K$104,4,FALSE)","v":11.244062620887377},{"$f":"VLOOKUP($A35,Betas!$A$9:$K$104,5,FALSE)","v":0.20804809699999999},{"$f":"VLOOKUP($A35,Betas!$A$9:$K$104,6,FALSE)","v":6.6080155007606403E-2},{"$f":"VLOOKUP($A35,Betas!$A$9:$K$104,7,FALSE)","v":2.2933094074599404E-2},{"$f":"VLOOKUP($A35,Betas!$A$9:$K$104,8,FALSE)","v":6.7631146451552882E-2},{"$f":"VLOOKUP($A35,Betas!$A$9:$K$104,9,FALSE)","v":0.29469245100000002},{"$f":"VLOOKUP($A35,Betas!$A$9:$K$104,10,FALSE)","v":0.29197572300000002},{"$f":"VLOOKUP($A35,Betas!$A$9:$K$104,11,FALSE)","v":0.45329360269188357},{"$f":"VLOOKUP(A35,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.66},{"$f":"VLOOKUP(A35,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.2177},{"$f":"VLOOKUP(A35,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":31.81},{"$f":"VLOOKUP(A35,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":7.7799999999999994E-2}]
["Food Processing",{"$f":"VLOOKUP($A36,Betas!$A$9:$K$104,2,FALSE)","v":87},{"$f":"VLOOKUP($A36,Betas!$A$9:$K$104,3,FALSE)","v":0.75373647300000002},{"$f":"VLOOKUP($A36,Betas!$A$9:$K$104,4,FALSE)","v":0.26844319797567046},{"$f":"VLOOKUP($A36,Betas!$A$9:$K$104,5,FALSE)","v":0.14664523600000001},{"$f":"VLOOKUP($A36,Betas!$A$9:$K$104,6,FALSE)","v":0.61325392969744064},{"$f":"VLOOKUP($A36,Betas!$A$9:$K$104,7,FALSE)","v":2.5742704865370458E-2},{"$f":"VLOOKUP($A36,Betas!$A$9:$K$104,8,FALSE)","v":0.62945787807798448},{"$f":"VLOOKUP($A36,Betas!$A$9:$K$104,9,FALSE)","v":0.42141278399999998},{"$f":"VLOOKUP($A36,Betas!$A$9:$K$104,10,FALSE)","v":0.30980086099999998},{"$f":"VLOOKUP($A36,Betas!$A$9:$K$104,11,FALSE)","v":0.2214818822777857},{"$f":"VLOOKUP(A36,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.92},{"$f":"VLOOKUP(A36,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":6.7299999999999999E-2},{"$f":"VLOOKUP(A36,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.38},{"$f":"VLOOKUP(A36,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1366}]
["Food Wholesalers",{"$f":"VLOOKUP($A37,Betas!$A$9:$K$104,2,FALSE)","v":16},{"$f":"VLOOKUP($A37,Betas!$A$9:$K$104,3,FALSE)","v":1.2037246589999999},{"$f":"VLOOKUP($A37,Betas!$A$9:$K$104,4,FALSE)","v":0.36336302925402941},{"$f":"VLOOKUP($A37,Betas!$A$9:$K$104,5,FALSE)","v":0.11769990800000001},{"$f":"VLOOKUP($A37,Betas!$A$9:$K$104,6,FALSE)","v":0.9115015925251938},{"$f":"VLOOKUP($A37,Betas!$A$9:$K$104,7,FALSE)","v":1.7591443350720021E-2},{"$f":"VLOOKUP($A37,Betas!$A$9:$K$104,8,FALSE)","v":0.92782334432638702},{"$f":"VLOOKUP($A37,Betas!$A$9:$K$104,9,FALSE)","v":0.38784837900000002},{"$f":"VLOOKUP($A37,Betas!$A$9:$K$104,10,FALSE)","v":0.52658276800000003},{"$f":"VLOOKUP($A37,Betas!$A$9:$K$104,11,FALSE)","v":0.15598746163803318},{"$f":"VLOOKUP(A37,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.37},{"$f":"VLOOKUP(A37,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":1.1299999999999999E-2},{"$f":"VLOOKUP(A37,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":0.5},{"$f":"VLOOKUP(A37,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":2.8500000000000001E-2}]
["Furn/Home Furnishings",{"$f":"VLOOKUP($A38,Betas!$A$9:$K$104,2,FALSE)","v":30},{"$f":"VLOOKUP($A38,Betas!$A$9:$K$104,3,FALSE)","v":0.83564218999999995},{"$f":"VLOOKUP($A38,Betas!$A$9:$K$104,4,FALSE)","v":0.29008516800902268},{"$f":"VLOOKUP($A38,Betas!$A$9:$K$104,5,FALSE)","v":0.14575749499999999},{"$f":"VLOOKUP($A38,Betas!$A$9:$K$104,6,FALSE)","v":0.66969075730228222},{"$f":"VLOOKUP($A38,Betas!$A$9:$K$104,7,FALSE)","v":3.3903572177101472E-2},{"$f":"VLOOKUP($A38,Betas!$A$9:$K$104,8,FALSE)","v":0.69319245782890693},{"$f":"VLOOKUP($A38,Betas!$A$9:$K$104,9,FALSE)","v":0.47891676999999999},{"$f":"VLOOKUP($A38,Betas!$A$9:$K$104,10,FALSE)","v":0.42943594699999998},{"$f":"VLOOKUP($A38,Betas!$A$9:$K$104,11,FALSE)","v":0.28130507995483173},{"$f":"VLOOKUP(A38,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.0900000000000001},{"$f":"VLOOKUP(A38,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":6.0199999999999997E-2},{"$f":"VLOOKUP(A38,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.36},{"$f":"VLOOKUP(A38,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":9.98E-2}]
["Green & Renewable Energy",{"$f":"VLOOKUP($A39,Betas!$A$9:$K$104,2,FALSE)","v":25},{"$f":"VLOOKUP($A39,Betas!$A$9:$K$104,3,FALSE)","v":1.1403025090000001},{"$f":"VLOOKUP($A39,Betas!$A$9:$K$104,4,FALSE)","v":1.7438245974166033},{"$f":"VLOOKUP($A39,Betas!$A$9:$K$104,5,FALSE)","v":4.2455056999999997E-2},{"$f":"VLOOKUP($A39,Betas!$A$9:$K$104,6,FALSE)","v":0.427113116608419},{"$f":"VLOOKUP($A39,Betas!$A$9:$K$104,7,FALSE)","v":8.8549363145548246E-2},{"$f":"VLOOKUP($A39,Betas!$A$9:$K$104,8,FALSE)","v":0.46860806206954692},{"$f":"VLOOKUP($A39,Betas!$A$9:$K$104,9,FALSE)","v":0.67696134699999999},{"$f":"VLOOKUP($A39,Betas!$A$9:$K$104,10,FALSE)","v":0.47599211899999999},{"$f":"VLOOKUP($A39,Betas!$A$9:$K$104,11,FALSE)","v":0.97342626673546073},{"$f":"VLOOKUP(A39,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":3.09},{"$f":"VLOOKUP(A39,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":-9.5699999999999993E-2},{"$f":"VLOOKUP(A39,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":7.72},{"$f":"VLOOKUP(A39,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.16700000000000001}]
["Healthcare Products",{"$f":"VLOOKUP($A40,Betas!$A$9:$K$104,2,FALSE)","v":254},{"$f":"VLOOKUP($A40,Betas!$A$9:$K$104,3,FALSE)","v":1.0363051750000001},{"$f":"VLOOKUP($A40,Betas!$A$9:$K$104,4,FALSE)","v":0.17957607337888476},{"$f":"VLOOKUP($A40,Betas!$A$9:$K$104,5,FALSE)","v":6.1189370999999999E-2},{"$f":"VLOOKUP($A40,Betas!$A$9:$K$104,6,FALSE)","v":0.88680119962436221},{"$f":"VLOOKUP($A40,Betas!$A$9:$K$104,7,FALSE)","v":3.9073768924722516E-2},{"$f":"VLOOKUP($A40,Betas!$A$9:$K$104,8,FALSE)","v":0.9228608512768256},{"$f":"VLOOKUP($A40,Betas!$A$9:$K$104,9,FALSE)","v":0.53481715799999996},{"$f":"VLOOKUP($A40,Betas!$A$9:$K$104,10,FALSE)","v":0.56592994600000002},{"$f":"VLOOKUP($A40,Betas!$A$9:$K$104,11,FALSE)","v":0.11190419679210929},{"$f":"VLOOKUP(A40,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":3.34},{"$f":"VLOOKUP(A40,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":9.9500000000000005E-2},{"$f":"VLOOKUP(A40,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":3.79},{"$f":"VLOOKUP(A40,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.15909999999999999}]
["Healthcare Support Services",{"$f":"VLOOKUP($A41,Betas!$A$9:$K$104,2,FALSE)","v":121},{"$f":"VLOOKUP($A41,Betas!$A$9:$K$104,3,FALSE)","v":0.93883023200000004},{"$f":"VLOOKUP($A41,Betas!$A$9:$K$104,4,FALSE)","v":0.32178377644046008},{"$f":"VLOOKUP($A41,Betas!$A$9:$K$104,5,FALSE)","v":0.143061928},{"$f":"VLOOKUP($A41,Betas!$A$9:$K$104,6,FALSE)","v":0.73590526193323413},{"$f":"VLOOKUP($A41,Betas!$A$9:$K$104,7,FALSE)","v":0.10069725689493603},{"$f":"VLOOKUP($A41,Betas!$A$9:$K$104,8,FALSE)","v":0.81830647974267279},{"$f":"VLOOKUP($A41,Betas!$A$9:$K$104,9,FALSE)","v":0.50959773900000005},{"$f":"VLOOKUP($A41,Betas!$A$9:$K$104,10,FALSE)","v":0.50058687999999996},{"$f":"VLOOKUP($A41,Betas!$A$9:$K$104,11,FALSE)","v":0.22075348801157363},{"$f":"VLOOKUP(A41,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.46},{"$f":"VLOOKUP(A41,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":2.3E-2},{"$f":"VLOOKUP(A41,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":0.55000000000000004},{"$f":"VLOOKUP(A41,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":4.5999999999999999E-2}]
["Heathcare Information and Technology",{"$f":"VLOOKUP($A42,Betas!$A$9:$K$104,2,FALSE)","v":125},{"$f":"VLOOKUP($A42,Betas!$A$9:$K$104,3,FALSE)","v":0.95051626899999997},{"$f":"VLOOKUP($A42,Betas!$A$9:$K$104,4,FALSE)","v":0.20698443799064054},{"$f":"VLOOKUP($A42,Betas!$A$9:$K$104,5,FALSE)","v":6.3230074999999997E-2},{"$f":"VLOOKUP($A42,Betas!$A$9:$K$104,6,FALSE)","v":0.79614609221182375},{"$f":"VLOOKUP($A42,Betas!$A$9:$K$104,7,FALSE)","v":4.2193837447314274E-2},{"$f":"VLOOKUP($A42,Betas!$A$9:$K$104,8,FALSE)","v":0.8312183856595623},{"$f":"VLOOKUP($A42,Betas!$A$9:$K$104,9,FALSE)","v":0.54578549099999996},{"$f":"VLOOKUP($A42,Betas!$A$9:$K$104,10,FALSE)","v":0.52464764799999997},{"$f":"VLOOKUP($A42,Betas!$A$9:$K$104,11,FALSE)","v":0.37377938240587466},{"$f":"VLOOKUP(A42,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":3.29},{"$f":"VLOOKUP(A42,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":8.0799999999999997E-2},{"$f":"VLOOKUP(A42,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":3.8},{"$f":"VLOOKUP(A42,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1338}]
["Homebuilding",{"$f":"VLOOKUP($A43,Betas!$A$9:$K$104,2,FALSE)","v":33},{"$f":"VLOOKUP($A43,Betas!$A$9:$K$104,3,FALSE)","v":1.0775665889999999},{"$f":"VLOOKUP($A43,Betas!$A$9:$K$104,4,FALSE)","v":0.662923435312186},{"$f":"VLOOKUP($A43,Betas!$A$9:$K$104,5,FALSE)","v":0.27280721400000002},{"$f":"VLOOKUP($A43,Betas!$A$9:$K$104,6,FALSE)","v":0.72706707924284164},{"$f":"VLOOKUP($A43,Betas!$A$9:$K$104,7,FALSE)","v":5.3298601030837493E-2},{"$f":"VLOOKUP($A43,Betas!$A$9:$K$104,8,FALSE)","v":0.76800042762641452},{"$f":"VLOOKUP($A43,Betas!$A$9:$K$104,9,FALSE)","v":0.33210236599999998},{"$f":"VLOOKUP($A43,Betas!$A$9:$K$104,10,FALSE)","v":0.33760655699999997},{"$f":"VLOOKUP($A43,Betas!$A$9:$K$104,11,FALSE)","v":1.3706475726437826},{"$f":"VLOOKUP(A43,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.75},{"$f":"VLOOKUP(A43,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":6.1699999999999998E-2},{"$f":"VLOOKUP(A43,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.18},{"$f":"VLOOKUP(A43,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1002}]
["Hospitals/Healthcare Facilities",{"$f":"VLOOKUP($A44,Betas!$A$9:$K$104,2,FALSE)","v":38},{"$f":"VLOOKUP($A44,Betas!$A$9:$K$104,3,FALSE)","v":1.097826003},{"$f":"VLOOKUP($A44,Betas!$A$9:$K$104,4,FALSE)","v":1.707654422036269},{"$f":"VLOOKUP($A44,Betas!$A$9:$K$104,5,FALSE)","v":0.120551503},{"$f":"VLOOKUP($A44,Betas!$A$9:$K$104,6,FALSE)","v":0.43881548704639922},{"$f":"VLOOKUP($A44,Betas!$A$9:$K$104,7,FALSE)","v":1.4331179213741007E-2},{"$f":"VLOOKUP($A44,Betas!$A$9:$K$104,8,FALSE)","v":0.4451956659198778},{"$f":"VLOOKUP($A44,Betas!$A$9:$K$104,9,FALSE)","v":0.48167317100000001},{"$f":"VLOOKUP($A44,Betas!$A$9:$K$104,10,FALSE)","v":0.44674459700000002},{"$f":"VLOOKUP($A44,Betas!$A$9:$K$104,11,FALSE)","v":0.32380325968824031},{"$f":"VLOOKUP(A44,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.5},{"$f":"VLOOKUP(A44,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":5.1999999999999998E-3},{"$f":"VLOOKUP(A44,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.33},{"$f":"VLOOKUP(A44,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":9.74E-2}]
["Hotel/Gaming",{"$f":"VLOOKUP($A45,Betas!$A$9:$K$104,2,FALSE)","v":69},{"$f":"VLOOKUP($A45,Betas!$A$9:$K$104,3,FALSE)","v":0.96090126600000003},{"$f":"VLOOKUP($A45,Betas!$A$9:$K$104,4,FALSE)","v":0.55276028646675102},{"$f":"VLOOKUP($A45,Betas!$A$9:$K$104,5,FALSE)","v":0.11230076999999999},{"$f":"VLOOKUP($A45,Betas!$A$9:$K$104,6,FALSE)","v":0.6446038854082945},{"$f":"VLOOKUP($A45,Betas!$A$9:$K$104,7,FALSE)","v":3.4289379569664248E-2},{"$f":"VLOOKUP($A45,Betas!$A$9:$K$104,8,FALSE)","v":0.66749176385887621},{"$f":"VLOOKUP($A45,Betas!$A$9:$K$104,9,FALSE)","v":0.45975105399999999},{"$f":"VLOOKUP($A45,Betas!$A$9:$K$104,10,FALSE)","v":0.393155543},{"$f":"VLOOKUP($A45,Betas!$A$9:$K$104,11,FALSE)","v":0.26384378652523388},{"$f":"VLOOKUP(A45,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.39},{"$f":"VLOOKUP(A45,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":8.0600000000000005E-2},{"$f":"VLOOKUP(A45,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":3.59},{"$f":"VLOOKUP(A45,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1807}]
["Household Products",{"$f":"VLOOKUP($A46,Betas!$A$9:$K$104,2,FALSE)","v":129},{"$f":"VLOOKUP($A46,Betas!$A$9:$K$104,3,FALSE)","v":0.79652458400000004},{"$f":"VLOOKUP($A46,Betas!$A$9:$K$104,4,FALSE)","v":0.21202882366216685},{"$f":"VLOOKUP($A46,Betas!$A$9:$K$104,5,FALSE)","v":9.0529543000000004E-2},{"$f":"VLOOKUP($A46,Betas!$A$9:$K$104,6,FALSE)","v":0.6677581428915057},{"$f":"VLOOKUP($A46,Betas!$A$9:$K$104,7,FALSE)","v":2.9669816617234949E-2},{"$f":"VLOOKUP($A46,Betas!$A$9:$K$104,8,FALSE)","v":0.68817620468484997},{"$f":"VLOOKUP($A46,Betas!$A$9:$K$104,9,FALSE)","v":0.59258177899999998},{"$f":"VLOOKUP($A46,Betas!$A$9:$K$104,10,FALSE)","v":0.50905993800000005},{"$f":"VLOOKUP($A46,Betas!$A$9:$K$104,11,FALSE)","v":6.481428129731924E-2},{"$f":"VLOOKUP(A46,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.66},{"$f":"VLOOKUP(A46,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.1022},{"$f":"VLOOKUP(A46,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":3.13},{"$f":"VLOOKUP(A46,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.18390000000000001}]
["Information Services",{"$f":"VLOOKUP($A47,Betas!$A$9:$K$104,2,FALSE)","v":64},{"$f":"VLOOKUP($A47,Betas!$A$9:$K$104,3,FALSE)","v":0.98128022299999995},{"$f":"VLOOKUP($A47,Betas!$A$9:$K$104,4,FALSE)","v":0.20457557188001288},{"$f":"VLOOKUP($A47,Betas!$A$9:$K$104,5,FALSE)","v":0.16369149099999999},{"$f":"VLOOKUP($A47,Betas!$A$9:$K$104,6,FALSE)","v":0.83792164102827993},{"$f":"VLOOKUP($A47,Betas!$A$9:$K$104,7,FALSE)","v":3.709742465123779E-2},{"$f":"VLOOKUP($A47,Betas!$A$9:$K$104,8,FALSE)","v":0.87020396713009684},{"$f":"VLOOKUP($A47,Betas!$A$9:$K$104,9,FALSE)","v":0.34524209700000003},{"$f":"VLOOKUP($A47,Betas!$A$9:$K$104,10,FALSE)","v":0.36646804199999999},{"$f":"VLOOKUP($A47,Betas!$A$9:$K$104,11,FALSE)","v":0.34873663960630197},{"$f":"VLOOKUP(A47,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":4.0199999999999996},{"$f":"VLOOKUP(A47,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.12939999999999999},{"$f":"VLOOKUP(A47,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":4.66},{"$f":"VLOOKUP(A47,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.23319999999999999}]
["Insurance (General)",{"$f":"VLOOKUP($A48,Betas!$A$9:$K$104,2,FALSE)","v":19},{"$f":"VLOOKUP($A48,Betas!$A$9:$K$104,3,FALSE)","v":0.904797344},{"$f":"VLOOKUP($A48,Betas!$A$9:$K$104,4,FALSE)","v":0.38951345862119879},{"$f":"VLOOKUP($A48,Betas!$A$9:$K$104,5,FALSE)","v":0.183317855},{"$f":"VLOOKUP($A48,Betas!$A$9:$K$104,6,FALSE)","v":0.68643606782735656},{"$f":"VLOOKUP($A48,Betas!$A$9:$K$104,7,FALSE)","v":3.9194910210593487E-2},{"$f":"VLOOKUP($A48,Betas!$A$9:$K$104,8,FALSE)","v":0.71443841745032044},{"$f":"VLOOKUP($A48,Betas!$A$9:$K$104,9,FALSE)","v":0.27611680300000002},{"$f":"VLOOKUP($A48,Betas!$A$9:$K$104,10,FALSE)","v":0.30376490499999997},{"$f":"VLOOKUP($A48,Betas!$A$9:$K$104,11,FALSE)","v":0.76491757938983507},{"$f":"VLOOKUP(A48,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.33},{"$f":"VLOOKUP(A48,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":4.2999999999999997E-2},{"$f":"VLOOKUP(A48,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.78},{"$f":"VLOOKUP(A48,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":8.4199999999999997E-2}]
["Insurance (Life)",{"$f":"VLOOKUP($A49,Betas!$A$9:$K$104,2,FALSE)","v":22},{"$f":"VLOOKUP($A49,Betas!$A$9:$K$104,3,FALSE)","v":1.034403993},{"$f":"VLOOKUP($A49,Betas!$A$9:$K$104,4,FALSE)","v":0.71408671753377595},{"$f":"VLOOKUP($A49,Betas!$A$9:$K$104,5,FALSE)","v":0.22905045800000001},{"$f":"VLOOKUP($A49,Betas!$A$9:$K$104,6,FALSE)","v":0.66713152503790796},{"$f":"VLOOKUP($A49,Betas!$A$9:$K$104,7,FALSE)","v":0.16832073062741643},{"$f":"VLOOKUP($A49,Betas!$A$9:$K$104,8,FALSE)","v":0.8021499989307056},{"$f":"VLOOKUP($A49,Betas!$A$9:$K$104,9,FALSE)","v":0.28182970699999998},{"$f":"VLOOKUP($A49,Betas!$A$9:$K$104,10,FALSE)","v":0.278048566},{"$f":"VLOOKUP($A49,Betas!$A$9:$K$104,11,FALSE)","v":0.34972746197759574},{"$f":"VLOOKUP(A49,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.94},{"$f":"VLOOKUP(A49,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":7.3599999999999999E-2},{"$f":"VLOOKUP(A49,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.34},{"$f":"VLOOKUP(A49,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.12509999999999999}]
["Insurance (Prop/Cas.)",{"$f":"VLOOKUP($A50,Betas!$A$9:$K$104,2,FALSE)","v":50},{"$f":"VLOOKUP($A50,Betas!$A$9:$K$104,3,FALSE)","v":0.83012070000000004},{"$f":"VLOOKUP($A50,Betas!$A$9:$K$104,4,FALSE)","v":0.31106141860310393},{"$f":"VLOOKUP($A50,Betas!$A$9:$K$104,5,FALSE)","v":0.22273394599999999},{"$f":"VLOOKUP($A50,Betas!$A$9:$K$104,6,FALSE)","v":0.66849392297827548},{"$f":"VLOOKUP($A50,Betas!$A$9:$K$104,7,FALSE)","v":4.6135150742659899E-2},{"$f":"VLOOKUP($A50,Betas!$A$9:$K$104,8,FALSE)","v":0.7008266669001918},{"$f":"VLOOKUP($A50,Betas!$A$9:$K$104,9,FALSE)","v":0.25236765300000003},{"$f":"VLOOKUP($A50,Betas!$A$9:$K$104,10,FALSE)","v":0.25410820699999997},{"$f":"VLOOKUP($A50,Betas!$A$9:$K$104,11,FALSE)","v":0.59959778314768375},{"$f":"VLOOKUP(A50,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.1399999999999999},{"$f":"VLOOKUP(A50,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":7.1999999999999995E-2},{"$f":"VLOOKUP(A50,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.43},{"$f":"VLOOKUP(A50,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1143}]
["Investments & Asset Management",{"$f":"VLOOKUP($A51,Betas!$A$9:$K$104,2,FALSE)","v":156},{"$f":"VLOOKUP($A51,Betas!$A$9:$K$104,3,FALSE)","v":0.89597961599999998},{"$f":"VLOOKUP($A51,Betas!$A$9:$K$104,4,FALSE)","v":0.61588844242564966},{"$f":"VLOOKUP($A51,Betas!$A$9:$K$104,5,FALSE)","v":7.7059916000000006E-2},{"$f":"VLOOKUP($A51,Betas!$A$9:$K$104,6,FALSE)","v":0.57125959322754727},{"$f":"VLOOKUP($A51,Betas!$A$9:$K$104,7,FALSE)","v":0.1545596186775815},{"$f":"VLOOKUP($A51,Betas!$A$9:$K$104,8,FALSE)","v":0.67569470993802794},{"$f":"VLOOKUP($A51,Betas!$A$9:$K$104,9,FALSE)","v":0.38091877299999999},{"$f":"VLOOKUP($A51,Betas!$A$9:$K$104,10,FALSE)","v":0.34302807499999999},{"$f":"VLOOKUP($A51,Betas!$A$9:$K$104,11,FALSE)","v":0.32587400676808653},{"$f":"VLOOKUP(A51,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":3.33},{"$f":"VLOOKUP(A51,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.18390000000000001},{"$f":"VLOOKUP(A51,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":4.5599999999999996},{"$f":"VLOOKUP(A51,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.17929999999999999}]
["Machinery",{"$f":"VLOOKUP($A52,Betas!$A$9:$K$104,2,FALSE)","v":127},{"$f":"VLOOKUP($A52,Betas!$A$9:$K$104,3,FALSE)","v":1.0623745760000001},{"$f":"VLOOKUP($A52,Betas!$A$9:$K$104,4,FALSE)","v":0.21695400011530083},{"$f":"VLOOKUP($A52,Betas!$A$9:$K$104,5,FALSE)","v":0.11729302899999999},{"$f":"VLOOKUP($A52,Betas!$A$9:$K$104,6,FALSE)","v":0.89162274911912542},{"$f":"VLOOKUP($A52,Betas!$A$9:$K$104,7,FALSE)","v":4.2769476865071071E-2},{"$f":"VLOOKUP($A52,Betas!$A$9:$K$104,8,FALSE)","v":0.93146084205407687},{"$f":"VLOOKUP($A52,Betas!$A$9:$K$104,9,FALSE)","v":0.44668401200000002},{"$f":"VLOOKUP($A52,Betas!$A$9:$K$104,10,FALSE)","v":0.38593954200000002},{"$f":"VLOOKUP($A52,Betas!$A$9:$K$104,11,FALSE)","v":0.22892813284298949},{"$f":"VLOOKUP(A52,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.9},{"$f":"VLOOKUP(A52,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":6.6000000000000003E-2},{"$f":"VLOOKUP(A52,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.2200000000000002},{"$f":"VLOOKUP(A52,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.13339999999999999}]
["Metals & Mining",{"$f":"VLOOKUP($A53,Betas!$A$9:$K$104,2,FALSE)","v":97},{"$f":"VLOOKUP($A53,Betas!$A$9:$K$104,3,FALSE)","v":1.3038721929999999},{"$f":"VLOOKUP($A53,Betas!$A$9:$K$104,4,FALSE)","v":0.51979862954239686},{"$f":"VLOOKUP($A53,Betas!$A$9:$K$104,5,FALSE)","v":1.1602166000000001E-2},{"$f":"VLOOKUP($A53,Betas!$A$9:$K$104,6,FALSE)","v":0.8613422474231881},{"$f":"VLOOKUP($A53,Betas!$A$9:$K$104,7,FALSE)","v":2.9801287177275981E-2},{"$f":"VLOOKUP($A53,Betas!$A$9:$K$104,8,FALSE)","v":0.88779982496284104},{"$f":"VLOOKUP($A53,Betas!$A$9:$K$104,9,FALSE)","v":0.74397509900000003},{"$f":"VLOOKUP($A53,Betas!$A$9:$K$104,10,FALSE)","v":0.77356973500000004},{"$f":"VLOOKUP($A53,Betas!$A$9:$K$104,11,FALSE)","v":0.32693245215243488},{"$f":"VLOOKUP(A53,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.58},{"$f":"VLOOKUP(A53,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":-0.2515},{"$f":"VLOOKUP(A53,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.33},{"$f":"VLOOKUP(A53,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":5.1700000000000003E-2}]
["Office Equipment & Services",{"$f":"VLOOKUP($A54,Betas!$A$9:$K$104,2,FALSE)","v":24},{"$f":"VLOOKUP($A54,Betas!$A$9:$K$104,3,FALSE)","v":1.4901423110000001},{"$f":"VLOOKUP($A54,Betas!$A$9:$K$104,4,FALSE)","v":0.54319833000388251},{"$f":"VLOOKUP($A54,Betas!$A$9:$K$104,5,FALSE)","v":0.16684141},{"$f":"VLOOKUP($A54,Betas!$A$9:$K$104,6,FALSE)","v":1.0258658426847396},{"$f":"VLOOKUP($A54,Betas!$A$9:$K$104,7,FALSE)","v":6.3062002835265724E-2},{"$f":"VLOOKUP($A54,Betas!$A$9:$K$104,8,FALSE)","v":1.094913266181017},{"$f":"VLOOKUP($A54,Betas!$A$9:$K$104,9,FALSE)","v":0.43624091100000001},{"$f":"VLOOKUP($A54,Betas!$A$9:$K$104,10,FALSE)","v":0.33849555199999998},{"$f":"VLOOKUP($A54,Betas!$A$9:$K$104,11,FALSE)","v":0.14763188426359919},{"$f":"VLOOKUP(A54,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.82},{"$f":"VLOOKUP(A54,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":4.8099999999999997E-2},{"$f":"VLOOKUP(A54,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.18},{"$f":"VLOOKUP(A54,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1019}]
["Oil/Gas (Integrated)",{"$f":"VLOOKUP($A55,Betas!$A$9:$K$104,2,FALSE)","v":7},{"$f":"VLOOKUP($A55,Betas!$A$9:$K$104,3,FALSE)","v":1.080586115},{"$f":"VLOOKUP($A55,Betas!$A$9:$K$104,4,FALSE)","v":0.16906341019571686},{"$f":"VLOOKUP($A55,Betas!$A$9:$K$104,5,FALSE)","v":1.143716E-2},{"$f":"VLOOKUP($A55,Betas!$A$9:$K$104,6,FALSE)","v":0.92584913044109918},{"$f":"VLOOKUP($A55,Betas!$A$9:$K$104,7,FALSE)","v":2.0510340701319678E-2},{"$f":"VLOOKUP($A55,Betas!$A$9:$K$104,8,FALSE)","v":0.94523624792936756},{"$f":"VLOOKUP($A55,Betas!$A$9:$K$104,9,FALSE)","v":0.51609435599999998},{"$f":"VLOOKUP($A55,Betas!$A$9:$K$104,10,FALSE)","v":0.462978422},{"$f":"VLOOKUP($A55,Betas!$A$9:$K$104,11,FALSE)","v":0.44080126582786544},{"$f":"VLOOKUP(A55,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.1},{"$f":"VLOOKUP(A55,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":5.5999999999999999E-3},{"$f":"VLOOKUP(A55,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.41},{"$f":"VLOOKUP(A55,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":-3.04E-2}]
["Oil/Gas (Production and Exploration)",{"$f":"VLOOKUP($A56,Betas!$A$9:$K$104,2,FALSE)","v":330},{"$f":"VLOOKUP($A56,Betas!$A$9:$K$104,3,FALSE)","v":1.377352122},{"$f":"VLOOKUP($A56,Betas!$A$9:$K$104,4,FALSE)","v":0.46984085894946304},{"$f":"VLOOKUP($A56,Betas!$A$9:$K$104,5,FALSE)","v":3.2066220000000001E-3},{"$f":"VLOOKUP($A56,Betas!$A$9:$K$104,6,FALSE)","v":0.93803717751172455},{"$f":"VLOOKUP($A56,Betas!$A$9:$K$104,7,FALSE)","v":5.4386472986370817E-2},{"$f":"VLOOKUP($A56,Betas!$A$9:$K$104,8,FALSE)","v":0.99198790067456866},{"$f":"VLOOKUP($A56,Betas!$A$9:$K$104,9,FALSE)","v":0.64053304},{"$f":"VLOOKUP($A56,Betas!$A$9:$K$104,10,FALSE)","v":0.75077372799999997},{"$f":"VLOOKUP($A56,Betas!$A$9:$K$104,11,FALSE)","v":0.7000062779124252},{"$f":"VLOOKUP(A56,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":4.1500000000000004},{"$f":"VLOOKUP(A56,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":-0.85740000000000005},{"$f":"VLOOKUP(A56,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":5.77},{"$f":"VLOOKUP(A56,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":-0.28889999999999999}]
["Oil/Gas Distribution",{"$f":"VLOOKUP($A57,Betas!$A$9:$K$104,2,FALSE)","v":78},{"$f":"VLOOKUP($A57,Betas!$A$9:$K$104,3,FALSE)","v":1.1952503430000001},{"$f":"VLOOKUP($A57,Betas!$A$9:$K$104,4,FALSE)","v":0.77047861035308129},{"$f":"VLOOKUP($A57,Betas!$A$9:$K$104,5,FALSE)","v":2.9253812000000001E-2},{"$f":"VLOOKUP($A57,Betas!$A$9:$K$104,6,FALSE)","v":0.68380545548886851},{"$f":"VLOOKUP($A57,Betas!$A$9:$K$104,7,FALSE)","v":7.5946217603269865E-3},{"$f":"VLOOKUP($A57,Betas!$A$9:$K$104,8,FALSE)","v":0.68903844183291452},{"$f":"VLOOKUP($A57,Betas!$A$9:$K$104,9,FALSE)","v":0.42145845799999998},{"$f":"VLOOKUP($A57,Betas!$A$9:$K$104,10,FALSE)","v":0.45132625999999998},{"$f":"VLOOKUP($A57,Betas!$A$9:$K$104,11,FALSE)","v":0.45246466791885698},{"$f":"VLOOKUP(A57,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.84},{"$f":"VLOOKUP(A57,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":1.55E-2},{"$f":"VLOOKUP(A57,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":3.23},{"$f":"VLOOKUP(A57,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1366}]
["Oilfield Svcs/Equip.",{"$f":"VLOOKUP($A58,Betas!$A$9:$K$104,2,FALSE)","v":148},{"$f":"VLOOKUP($A58,Betas!$A$9:$K$104,3,FALSE)","v":1.3657606040000001},{"$f":"VLOOKUP($A58,Betas!$A$9:$K$104,4,FALSE)","v":0.32660481746469811},{"$f":"VLOOKUP($A58,Betas!$A$9:$K$104,5,FALSE)","v":4.1130841000000001E-2},{"$f":"VLOOKUP($A58,Betas!$A$9:$K$104,6,FALSE)","v":1.0400475687269457},{"$f":"VLOOKUP($A58,Betas!$A$9:$K$104,7,FALSE)","v":6.2715843292939735E-2},{"$f":"VLOOKUP($A58,Betas!$A$9:$K$104,8,FALSE)","v":1.1096395487798727},{"$f":"VLOOKUP($A58,Betas!$A$9:$K$104,9,FALSE)","v":0.54503626000000005},{"$f":"VLOOKUP($A58,Betas!$A$9:$K$104,10,FALSE)","v":0.604987626},{"$f":"VLOOKUP($A58,Betas!$A$9:$K$104,11,FALSE)","v":0.33600474077098924},{"$f":"VLOOKUP(A58,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.99},{"$f":"VLOOKUP(A58,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":-4.2799999999999998E-2},{"$f":"VLOOKUP(A58,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.23},{"$f":"VLOOKUP(A58,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":2.81E-2}]
["Packaging & Container",{"$f":"VLOOKUP($A59,Betas!$A$9:$K$104,2,FALSE)","v":26},{"$f":"VLOOKUP($A59,Betas!$A$9:$K$104,3,FALSE)","v":0.83863663600000005},{"$f":"VLOOKUP($A59,Betas!$A$9:$K$104,4,FALSE)","v":0.5603284028439226},{"$f":"VLOOKUP($A59,Betas!$A$9:$K$104,5,FALSE)","v":0.24469677000000001},{"$f":"VLOOKUP($A59,Betas!$A$9:$K$104,6,FALSE)","v":0.58925387600353718},{"$f":"VLOOKUP($A59,Betas!$A$9:$K$104,7,FALSE)","v":2.5540039887395977E-2},{"$f":"VLOOKUP($A59,Betas!$A$9:$K$104,8,FALSE)","v":0.60469788408283676},{"$f":"VLOOKUP($A59,Betas!$A$9:$K$104,9,FALSE)","v":0.35462458400000002},{"$f":"VLOOKUP($A59,Betas!$A$9:$K$104,10,FALSE)","v":0.29579843900000002},{"$f":"VLOOKUP($A59,Betas!$A$9:$K$104,11,FALSE)","v":0.20496370865090471},{"$f":"VLOOKUP(A59,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.03},{"$f":"VLOOKUP(A59,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":3.78E-2},{"$f":"VLOOKUP(A59,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.56},{"$f":"VLOOKUP(A59,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1009}]
["Paper/Forest Products",{"$f":"VLOOKUP($A60,Betas!$A$9:$K$104,2,FALSE)","v":23},{"$f":"VLOOKUP($A60,Betas!$A$9:$K$104,3,FALSE)","v":1.1184698390000001},{"$f":"VLOOKUP($A60,Betas!$A$9:$K$104,4,FALSE)","v":0.49339357026122144},{"$f":"VLOOKUP($A60,Betas!$A$9:$K$104,5,FALSE)","v":0.14458362399999999},{"$f":"VLOOKUP($A60,Betas!$A$9:$K$104,6,FALSE)","v":0.78651550981204388},{"$f":"VLOOKUP($A60,Betas!$A$9:$K$104,7,FALSE)","v":4.8679654892936429E-2},{"$f":"VLOOKUP($A60,Betas!$A$9:$K$104,8,FALSE)","v":0.82676199858159016},{"$f":"VLOOKUP($A60,Betas!$A$9:$K$104,9,FALSE)","v":0.50416847300000001},{"$f":"VLOOKUP($A60,Betas!$A$9:$K$104,10,FALSE)","v":0.386747016},{"$f":"VLOOKUP($A60,Betas!$A$9:$K$104,11,FALSE)","v":0.38749614936654952},{"$f":"VLOOKUP(A60,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.65},{"$f":"VLOOKUP(A60,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":8.3000000000000004E-2},{"$f":"VLOOKUP(A60,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":0.92},{"$f":"VLOOKUP(A60,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":4.9099999999999998E-2}]
["Power",{"$f":"VLOOKUP($A61,Betas!$A$9:$K$104,2,FALSE)","v":68},{"$f":"VLOOKUP($A61,Betas!$A$9:$K$104,3,FALSE)","v":0.54408206800000003},{"$f":"VLOOKUP($A61,Betas!$A$9:$K$104,4,FALSE)","v":0.87303952607466784},{"$f":"VLOOKUP($A61,Betas!$A$9:$K$104,5,FALSE)","v":0.19268078999999999},{"$f":"VLOOKUP($A61,Betas!$A$9:$K$104,6,FALSE)","v":0.3191431139930897},{"$f":"VLOOKUP($A61,Betas!$A$9:$K$104,7,FALSE)","v":2.4604803998636481E-2},{"$f":"VLOOKUP($A61,Betas!$A$9:$K$104,8,FALSE)","v":0.32719364961137615},{"$f":"VLOOKUP($A61,Betas!$A$9:$K$104,9,FALSE)","v":0.26476378699999997},{"$f":"VLOOKUP($A61,Betas!$A$9:$K$104,10,FALSE)","v":0.241059046},{"$f":"VLOOKUP($A61,Betas!$A$9:$K$104,11,FALSE)","v":7.6245345117181063E-2},{"$f":"VLOOKUP(A61,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.88},{"$f":"VLOOKUP(A61,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":4.0099999999999997E-2},{"$f":"VLOOKUP(A61,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":3.43},{"$f":"VLOOKUP(A61,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.18440000000000001}]
["Precious Metals",{"$f":"VLOOKUP($A62,Betas!$A$9:$K$104,2,FALSE)","v":109},{"$f":"VLOOKUP($A62,Betas!$A$9:$K$104,3,FALSE)","v":1.251165831},{"$f":"VLOOKUP($A62,Betas!$A$9:$K$104,4,FALSE)","v":0.24105781762048992},{"$f":"VLOOKUP($A62,Betas!$A$9:$K$104,5,FALSE)","v":1.8393817999999999E-2},{"$f":"VLOOKUP($A62,Betas!$A$9:$K$104,6,FALSE)","v":1.0117594263404395},{"$f":"VLOOKUP($A62,Betas!$A$9:$K$104,7,FALSE)","v":8.3279020368455414E-2},{"$f":"VLOOKUP($A62,Betas!$A$9:$K$104,8,FALSE)","v":1.1036721628723862},{"$f":"VLOOKUP($A62,Betas!$A$9:$K$104,9,FALSE)","v":0.75858655600000002},{"$f":"VLOOKUP($A62,Betas!$A$9:$K$104,10,FALSE)","v":0.78311246800000001},{"$f":"VLOOKUP($A62,Betas!$A$9:$K$104,11,FALSE)","v":0.72933681392688099},{"$f":"VLOOKUP(A62,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.83},{"$f":"VLOOKUP(A62,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":-0.17030000000000001},{"$f":"VLOOKUP(A62,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":3.22},{"$f":"VLOOKUP(A62,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.14610000000000001}]
["Publishing & Newspapers",{"$f":"VLOOKUP($A63,Betas!$A$9:$K$104,2,FALSE)","v":37},{"$f":"VLOOKUP($A63,Betas!$A$9:$K$104,3,FALSE)","v":1.32027717},{"$f":"VLOOKUP($A63,Betas!$A$9:$K$104,4,FALSE)","v":0.56945834062093514},{"$f":"VLOOKUP($A63,Betas!$A$9:$K$104,5,FALSE)","v":0.14316289200000001},{"$f":"VLOOKUP($A63,Betas!$A$9:$K$104,6,FALSE)","v":0.88732297525780202},{"$f":"VLOOKUP($A63,Betas!$A$9:$K$104,7,FALSE)","v":7.7650687640551899E-2},{"$f":"VLOOKUP($A63,Betas!$A$9:$K$104,8,FALSE)","v":0.96202486776723917},{"$f":"VLOOKUP($A63,Betas!$A$9:$K$104,9,FALSE)","v":0.413180294},{"$f":"VLOOKUP($A63,Betas!$A$9:$K$104,10,FALSE)","v":0.48082218100000002},{"$f":"VLOOKUP($A63,Betas!$A$9:$K$104,11,FALSE)","v":0.13565688079359567},{"$f":"VLOOKUP(A63,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.63},{"$f":"VLOOKUP(A63,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":1.5900000000000001E-2},{"$f":"VLOOKUP(A63,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":0.91},{"$f":"VLOOKUP(A63,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":7.0000000000000007E-2}]
["R.E.I.T.",{"$f":"VLOOKUP($A64,Betas!$A$9:$K$104,2,FALSE)","v":238},{"$f":"VLOOKUP($A64,Betas!$A$9:$K$104,3,FALSE)","v":0.72480733600000002},{"$f":"VLOOKUP($A64,Betas!$A$9:$K$104,4,FALSE)","v":0.79456854036474256},{"$f":"VLOOKUP($A64,Betas!$A$9:$K$104,5,FALSE)","v":1.7204392999999998E-2},{"$f":"VLOOKUP($A64,Betas!$A$9:$K$104,6,FALSE)","v":0.40698970089021697},{"$f":"VLOOKUP($A64,Betas!$A$9:$K$104,7,FALSE)","v":1.6120658221483949E-2},{"$f":"VLOOKUP($A64,Betas!$A$9:$K$104,8,FALSE)","v":0.41365814242478077},{"$f":"VLOOKUP($A64,Betas!$A$9:$K$104,9,FALSE)","v":0.23921067300000001},{"$f":"VLOOKUP($A64,Betas!$A$9:$K$104,10,FALSE)","v":0.246728323},{"$f":"VLOOKUP($A64,Betas!$A$9:$K$104,11,FALSE)","v":0.27750404888181213},{"$f":"VLOOKUP(A64,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":6.47},{"$f":"VLOOKUP(A64,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.2243},{"$f":"VLOOKUP(A64,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":11.43},{"$f":"VLOOKUP(A64,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.22989999999999999}]
["Real Estate (Development)",{"$f":"VLOOKUP($A65,Betas!$A$9:$K$104,2,FALSE)","v":18},{"$f":"VLOOKUP($A65,Betas!$A$9:$K$104,3,FALSE)","v":0.68426815200000002},{"$f":"VLOOKUP($A65,Betas!$A$9:$K$104,4,FALSE)","v":0.60506022136984283},{"$f":"VLOOKUP($A65,Betas!$A$9:$K$104,5,FALSE)","v":1.9684427000000001E-2},{"$f":"VLOOKUP($A65,Betas!$A$9:$K$104,6,FALSE)","v":0.42950643078558465},{"$f":"VLOOKUP($A65,Betas!$A$9:$K$104,7,FALSE)","v":8.4741372090968686E-2},{"$f":"VLOOKUP($A65,Betas!$A$9:$K$104,8,FALSE)","v":0.46927329356820202},{"$f":"VLOOKUP($A65,Betas!$A$9:$K$104,9,FALSE)","v":0.60380292999999996},{"$f":"VLOOKUP($A65,Betas!$A$9:$K$104,10,FALSE)","v":0.39454604500000001},{"$f":"VLOOKUP($A65,Betas!$A$9:$K$104,11,FALSE)","v":3.3601616317069576},{"$f":"VLOOKUP(A65,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.94},{"$f":"VLOOKUP(A65,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.17330000000000001},{"$f":"VLOOKUP(A65,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":4.3099999999999996},{"$f":"VLOOKUP(A65,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":5.21E-2}]
["Real Estate (General/Diversified)",{"$f":"VLOOKUP($A66,Betas!$A$9:$K$104,2,FALSE)","v":11},{"$f":"VLOOKUP($A66,Betas!$A$9:$K$104,3,FALSE)","v":1.270788445},{"$f":"VLOOKUP($A66,Betas!$A$9:$K$104,4,FALSE)","v":0.24330367033480674},{"$f":"VLOOKUP($A66,Betas!$A$9:$K$104,5,FALSE)","v":0.153217991},{"$f":"VLOOKUP($A66,Betas!$A$9:$K$104,6,FALSE)","v":1.0536997699607182},{"$f":"VLOOKUP($A66,Betas!$A$9:$K$104,7,FALSE)","v":3.7097584481191735E-2},{"$f":"VLOOKUP($A66,Betas!$A$9:$K$104,8,FALSE)","v":1.0942954893232755},{"$f":"VLOOKUP($A66,Betas!$A$9:$K$104,9,FALSE)","v":0.43910064300000001},{"$f":"VLOOKUP($A66,Betas!$A$9:$K$104,10,FALSE)","v":0.249892323},{"$f":"VLOOKUP($A66,Betas!$A$9:$K$104,11,FALSE)","v":1.7032037846559618},{"$f":"VLOOKUP(A66,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":5.61},{"$f":"VLOOKUP(A66,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":4.5600000000000002E-2},{"$f":"VLOOKUP(A66,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":6.72},{"$f":"VLOOKUP(A66,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.21240000000000001}]
["Real Estate (Operations & Services)",{"$f":"VLOOKUP($A67,Betas!$A$9:$K$104,2,FALSE)","v":54},{"$f":"VLOOKUP($A67,Betas!$A$9:$K$104,3,FALSE)","v":0.99168078900000001},{"$f":"VLOOKUP($A67,Betas!$A$9:$K$104,4,FALSE)","v":0.76667922181674941},{"$f":"VLOOKUP($A67,Betas!$A$9:$K$104,5,FALSE)","v":8.7764248000000003E-2},{"$f":"VLOOKUP($A67,Betas!$A$9:$K$104,6,FALSE)","v":0.5835502781921964},{"$f":"VLOOKUP($A67,Betas!$A$9:$K$104,7,FALSE)","v":5.2106678878097411E-2},{"$f":"VLOOKUP($A67,Betas!$A$9:$K$104,8,FALSE)","v":0.615628642157243},{"$f":"VLOOKUP($A67,Betas!$A$9:$K$104,9,FALSE)","v":0.59125050499999998},{"$f":"VLOOKUP($A67,Betas!$A$9:$K$104,10,FALSE)","v":0.50154217099999998},{"$f":"VLOOKUP($A67,Betas!$A$9:$K$104,11,FALSE)","v":0.41200828485934404},{"$f":"VLOOKUP(A67,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.96},{"$f":"VLOOKUP(A67,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":3.95E-2},{"$f":"VLOOKUP(A67,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.61},{"$f":"VLOOKUP(A67,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":7.9000000000000001E-2}]
["Recreation",{"$f":"VLOOKUP($A68,Betas!$A$9:$K$104,2,FALSE)","v":66},{"$f":"VLOOKUP($A68,Betas!$A$9:$K$104,3,FALSE)","v":0.92092834899999998},{"$f":"VLOOKUP($A68,Betas!$A$9:$K$104,4,FALSE)","v":0.31117450690564624},{"$f":"VLOOKUP($A68,Betas!$A$9:$K$104,5,FALSE)","v":0.132108366},{"$f":"VLOOKUP($A68,Betas!$A$9:$K$104,6,FALSE)","v":0.7251028917898098},{"$f":"VLOOKUP($A68,Betas!$A$9:$K$104,7,FALSE)","v":4.5356951074169052E-2},{"$f":"VLOOKUP($A68,Betas!$A$9:$K$104,8,FALSE)","v":0.75955394281213184},{"$f":"VLOOKUP($A68,Betas!$A$9:$K$104,9,FALSE)","v":0.52325331600000002},{"$f":"VLOOKUP($A68,Betas!$A$9:$K$104,10,FALSE)","v":0.460117306},{"$f":"VLOOKUP($A68,Betas!$A$9:$K$104,11,FALSE)","v":0.2871115859673532},{"$f":"VLOOKUP(A68,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.62},{"$f":"VLOOKUP(A68,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":6.7000000000000004E-2},{"$f":"VLOOKUP(A68,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.0299999999999998},{"$f":"VLOOKUP(A68,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1205}]
["Reinsurance",{"$f":"VLOOKUP($A69,Betas!$A$9:$K$104,2,FALSE)","v":3},{"$f":"VLOOKUP($A69,Betas!$A$9:$K$104,3,FALSE)","v":0.747361371},{"$f":"VLOOKUP($A69,Betas!$A$9:$K$104,4,FALSE)","v":0.32375010773326729},{"$f":"VLOOKUP($A69,Betas!$A$9:$K$104,5,FALSE)","v":0.19332142699999999},{"$f":"VLOOKUP($A69,Betas!$A$9:$K$104,6,FALSE)","v":0.59259730953373846},{"$f":"VLOOKUP($A69,Betas!$A$9:$K$104,7,FALSE)","v":8.2984957248770419E-2},{"$f":"VLOOKUP($A69,Betas!$A$9:$K$104,8,FALSE)","v":0.6462241968853939},{"$f":"VLOOKUP($A69,Betas!$A$9:$K$104,9,FALSE)","v":0.25137979799999999},{"$f":"VLOOKUP($A69,Betas!$A$9:$K$104,10,FALSE)","v":0.21227017500000001},{"$f":"VLOOKUP($A69,Betas!$A$9:$K$104,11,FALSE)","v":0.79915981590364094},{"$f":"VLOOKUP(A69,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.03},{"$f":"VLOOKUP(A69,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":7.4499999999999997E-2},{"$f":"VLOOKUP(A69,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.25},{"$f":"VLOOKUP(A69,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.11310000000000001}]
["Restaurant/Dining",{"$f":"VLOOKUP($A70,Betas!$A$9:$K$104,2,FALSE)","v":86},{"$f":"VLOOKUP($A70,Betas!$A$9:$K$104,3,FALSE)","v":0.76829030399999998},{"$f":"VLOOKUP($A70,Betas!$A$9:$K$104,4,FALSE)","v":0.35005177153678951},{"$f":"VLOOKUP($A70,Betas!$A$9:$K$104,5,FALSE)","v":0.16474325000000001},{"$f":"VLOOKUP($A70,Betas!$A$9:$K$104,6,FALSE)","v":0.5944756636112204},{"$f":"VLOOKUP($A70,Betas!$A$9:$K$104,7,FALSE)","v":2.3586443747833721E-2},{"$f":"VLOOKUP($A70,Betas!$A$9:$K$104,8,FALSE)","v":0.60883593821969884},{"$f":"VLOOKUP($A70,Betas!$A$9:$K$104,9,FALSE)","v":0.41227190000000002},{"$f":"VLOOKUP($A70,Betas!$A$9:$K$104,10,FALSE)","v":0.39096315599999998},{"$f":"VLOOKUP($A70,Betas!$A$9:$K$104,11,FALSE)","v":0.21588411481270359},{"$f":"VLOOKUP(A70,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.27},{"$f":"VLOOKUP(A70,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":9.1999999999999998E-2},{"$f":"VLOOKUP(A70,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.99},{"$f":"VLOOKUP(A70,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.13650000000000001}]
["Retail (Automotive)",{"$f":"VLOOKUP($A71,Betas!$A$9:$K$104,2,FALSE)","v":25},{"$f":"VLOOKUP($A71,Betas!$A$9:$K$104,3,FALSE)","v":0.91303483399999996},{"$f":"VLOOKUP($A71,Betas!$A$9:$K$104,4,FALSE)","v":0.59890146897364049},{"$f":"VLOOKUP($A71,Betas!$A$9:$K$104,5,FALSE)","v":0.225780008},{"$f":"VLOOKUP($A71,Betas!$A$9:$K$104,6,FALSE)","v":0.62379338668629969},{"$f":"VLOOKUP($A71,Betas!$A$9:$K$104,7,FALSE)","v":1.1217448936071786E-2},{"$f":"VLOOKUP($A71,Betas!$A$9:$K$104,8,FALSE)","v":0.63087014027007171},{"$f":"VLOOKUP($A71,Betas!$A$9:$K$104,9,FALSE)","v":0.433284628},{"$f":"VLOOKUP($A71,Betas!$A$9:$K$104,10,FALSE)","v":0.28301295700000001},{"$f":"VLOOKUP($A71,Betas!$A$9:$K$104,11,FALSE)","v":0.3636151964425296},{"$f":"VLOOKUP(A71,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.66},{"$f":"VLOOKUP(A71,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":3.6299999999999999E-2},{"$f":"VLOOKUP(A71,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.04},{"$f":"VLOOKUP(A71,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":5.6300000000000003E-2}]
["Retail (Building Supply)",{"$f":"VLOOKUP($A72,Betas!$A$9:$K$104,2,FALSE)","v":6},{"$f":"VLOOKUP($A72,Betas!$A$9:$K$104,3,FALSE)","v":1.2981943929999999},{"$f":"VLOOKUP($A72,Betas!$A$9:$K$104,4,FALSE)","v":0.2186348254053091},{"$f":"VLOOKUP($A72,Betas!$A$9:$K$104,5,FALSE)","v":0.20105076199999999},{"$f":"VLOOKUP($A72,Betas!$A$9:$K$104,6,FALSE)","v":1.1051490301781783},{"$f":"VLOOKUP($A72,Betas!$A$9:$K$104,7,FALSE)","v":1.6586723428988415E-2},{"$f":"VLOOKUP($A72,Betas!$A$9:$K$104,8,FALSE)","v":1.1237890076404478},{"$f":"VLOOKUP($A72,Betas!$A$9:$K$104,9,FALSE)","v":0.262051967},{"$f":"VLOOKUP($A72,Betas!$A$9:$K$104,10,FALSE)","v":0.39621328300000003},{"$f":"VLOOKUP($A72,Betas!$A$9:$K$104,11,FALSE)","v":0.23302651750767944},{"$f":"VLOOKUP(A72,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.42},{"$f":"VLOOKUP(A72,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":6.25E-2},{"$f":"VLOOKUP(A72,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.71},{"$f":"VLOOKUP(A72,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1113}]
["Retail (Distributors)",{"$f":"VLOOKUP($A73,Betas!$A$9:$K$104,2,FALSE)","v":88},{"$f":"VLOOKUP($A73,Betas!$A$9:$K$104,3,FALSE)","v":1.104604532},{"$f":"VLOOKUP($A73,Betas!$A$9:$K$104,4,FALSE)","v":0.56954353378182676},{"$f":"VLOOKUP($A73,Betas!$A$9:$K$104,5,FALSE)","v":0.16954571099999999},{"$f":"VLOOKUP($A73,Betas!$A$9:$K$104,6,FALSE)","v":0.74991149179726047},{"$f":"VLOOKUP($A73,Betas!$A$9:$K$104,7,FALSE)","v":2.1860400822618416E-2},{"$f":"VLOOKUP($A73,Betas!$A$9:$K$104,8,FALSE)","v":0.76667123223304556},{"$f":"VLOOKUP($A73,Betas!$A$9:$K$104,9,FALSE)","v":0.50183801699999997},{"$f":"VLOOKUP($A73,Betas!$A$9:$K$104,10,FALSE)","v":0.40478261199999999},{"$f":"VLOOKUP($A73,Betas!$A$9:$K$104,11,FALSE)","v":0.38547653177008373},{"$f":"VLOOKUP(A73,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.9},{"$f":"VLOOKUP(A73,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":3.5200000000000002E-2},{"$f":"VLOOKUP(A73,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.38},{"$f":"VLOOKUP(A73,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":8.4199999999999997E-2}]
["Retail (General)",{"$f":"VLOOKUP($A74,Betas!$A$9:$K$104,2,FALSE)","v":19},{"$f":"VLOOKUP($A74,Betas!$A$9:$K$104,3,FALSE)","v":1.0483305460000001},{"$f":"VLOOKUP($A74,Betas!$A$9:$K$104,4,FALSE)","v":0.39573002813044189},{"$f":"VLOOKUP($A74,Betas!$A$9:$K$104,5,FALSE)","v":0.22223831199999999},{"$f":"VLOOKUP($A74,Betas!$A$9:$K$104,6,FALSE)","v":0.80160853995664383},{"$f":"VLOOKUP($A74,Betas!$A$9:$K$104,7,FALSE)","v":2.7260261555908476E-2},{"$f":"VLOOKUP($A74,Betas!$A$9:$K$104,8,FALSE)","v":0.82407298507083293},{"$f":"VLOOKUP($A74,Betas!$A$9:$K$104,9,FALSE)","v":0.28047707500000002},{"$f":"VLOOKUP($A74,Betas!$A$9:$K$104,10,FALSE)","v":0.40003422},{"$f":"VLOOKUP($A74,Betas!$A$9:$K$104,11,FALSE)","v":6.5761146182642546E-2},{"$f":"VLOOKUP(A74,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.48},{"$f":"VLOOKUP(A74,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":2.5999999999999999E-2},{"$f":"VLOOKUP(A74,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":0.66},{"$f":"VLOOKUP(A74,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":4.3299999999999998E-2}]
["Retail (Grocery and Food)",{"$f":"VLOOKUP($A75,Betas!$A$9:$K$104,2,FALSE)","v":14},{"$f":"VLOOKUP($A75,Betas!$A$9:$K$104,3,FALSE)","v":0.690068758},{"$f":"VLOOKUP($A75,Betas!$A$9:$K$104,4,FALSE)","v":0.66853729312236898},{"$f":"VLOOKUP($A75,Betas!$A$9:$K$104,5,FALSE)","v":0.24105563899999999},{"$f":"VLOOKUP($A75,Betas!$A$9:$K$104,6,FALSE)","v":0.45779270239811792},{"$f":"VLOOKUP($A75,Betas!$A$9:$K$104,7,FALSE)","v":1.2503319406285164E-2},{"$f":"VLOOKUP($A75,Betas!$A$9:$K$104,8,FALSE)","v":0.46358910505185513},{"$f":"VLOOKUP($A75,Betas!$A$9:$K$104,9,FALSE)","v":0.35994870600000001},{"$f":"VLOOKUP($A75,Betas!$A$9:$K$104,10,FALSE)","v":0.351270256},{"$f":"VLOOKUP($A75,Betas!$A$9:$K$104,11,FALSE)","v":0.17610182749473441},{"$f":"VLOOKUP(A75,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.32},{"$f":"VLOOKUP(A75,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":1.89E-2},{"$f":"VLOOKUP(A75,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":0.53},{"$f":"VLOOKUP(A75,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":2.5600000000000001E-2}]
["Retail (Online)",{"$f":"VLOOKUP($A76,Betas!$A$9:$K$104,2,FALSE)","v":57},{"$f":"VLOOKUP($A76,Betas!$A$9:$K$104,3,FALSE)","v":1.227182507},{"$f":"VLOOKUP($A76,Betas!$A$9:$K$104,4,FALSE)","v":9.6259181518851655E-2},{"$f":"VLOOKUP($A76,Betas!$A$9:$K$104,5,FALSE)","v":8.4639940999999996E-2},{"$f":"VLOOKUP($A76,Betas!$A$9:$K$104,6,FALSE)","v":1.1278091972148567},{"$f":"VLOOKUP($A76,Betas!$A$9:$K$104,7,FALSE)","v":3.7941173351524138E-2},{"$f":"VLOOKUP($A76,Betas!$A$9:$K$104,8,FALSE)","v":1.1722871470799821},{"$f":"VLOOKUP($A76,Betas!$A$9:$K$104,9,FALSE)","v":0.52117697200000002},{"$f":"VLOOKUP($A76,Betas!$A$9:$K$104,10,FALSE)","v":0.48863500199999998},{"$f":"VLOOKUP($A76,Betas!$A$9:$K$104,11,FALSE)","v":0.51384539952822561},{"$f":"VLOOKUP(A76,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.84},{"$f":"VLOOKUP(A76,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":2.9700000000000001E-2},{"$f":"VLOOKUP(A76,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.99},{"$f":"VLOOKUP(A76,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":5.16E-2}]
["Retail (Special Lines)",{"$f":"VLOOKUP($A77,Betas!$A$9:$K$104,2,FALSE)","v":108},{"$f":"VLOOKUP($A77,Betas!$A$9:$K$104,3,FALSE)","v":1.0224670119999999},{"$f":"VLOOKUP($A77,Betas!$A$9:$K$104,4,FALSE)","v":0.52126138892664009},{"$f":"VLOOKUP($A77,Betas!$A$9:$K$104,5,FALSE)","v":0.212907391},{"$f":"VLOOKUP($A77,Betas!$A$9:$K$104,6,FALSE)","v":0.72500942842506744},{"$f":"VLOOKUP($A77,Betas!$A$9:$K$104,7,FALSE)","v":4.2916257788478844E-2},{"$f":"VLOOKUP($A77,Betas!$A$9:$K$104,8,FALSE)","v":0.75751932296937508},{"$f":"VLOOKUP($A77,Betas!$A$9:$K$104,9,FALSE)","v":0.410786339},{"$f":"VLOOKUP($A77,Betas!$A$9:$K$104,10,FALSE)","v":0.42189096599999998},{"$f":"VLOOKUP($A77,Betas!$A$9:$K$104,11,FALSE)","v":0.21862106317324045},{"$f":"VLOOKUP(A77,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.68},{"$f":"VLOOKUP(A77,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":3.1699999999999999E-2},{"$f":"VLOOKUP(A77,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":0.99},{"$f":"VLOOKUP(A77,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":6.1899999999999997E-2}]
["Rubber& Tires",{"$f":"VLOOKUP($A78,Betas!$A$9:$K$104,2,FALSE)","v":4},{"$f":"VLOOKUP($A78,Betas!$A$9:$K$104,3,FALSE)","v":1.345535047},{"$f":"VLOOKUP($A78,Betas!$A$9:$K$104,4,FALSE)","v":0.72346944332021046},{"$f":"VLOOKUP($A78,Betas!$A$9:$K$104,5,FALSE)","v":0.100946221},{"$f":"VLOOKUP($A78,Betas!$A$9:$K$104,6,FALSE)","v":0.8152594028704927},{"$f":"VLOOKUP($A78,Betas!$A$9:$K$104,7,FALSE)","v":8.0881167172999882E-2},{"$f":"VLOOKUP($A78,Betas!$A$9:$K$104,8,FALSE)","v":0.88700108598900151},{"$f":"VLOOKUP($A78,Betas!$A$9:$K$104,9,FALSE)","v":0.45548744200000002},{"$f":"VLOOKUP($A78,Betas!$A$9:$K$104,10,FALSE)","v":0.63876931000000003},{"$f":"VLOOKUP($A78,Betas!$A$9:$K$104,11,FALSE)","v":0.46212237480783397},{"$f":"VLOOKUP(A78,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(A78,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":2.9600000000000001E-2},{"$f":"VLOOKUP(A78,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":0.88},{"$f":"VLOOKUP(A78,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1181}]
["Semiconductor",{"$f":"VLOOKUP($A79,Betas!$A$9:$K$104,2,FALSE)","v":80},{"$f":"VLOOKUP($A79,Betas!$A$9:$K$104,3,FALSE)","v":1.195275265},{"$f":"VLOOKUP($A79,Betas!$A$9:$K$104,4,FALSE)","v":0.14091725870001576},{"$f":"VLOOKUP($A79,Betas!$A$9:$K$104,5,FALSE)","v":7.7081178E-2},{"$f":"VLOOKUP($A79,Betas!$A$9:$K$104,6,FALSE)","v":1.057714061361986},{"$f":"VLOOKUP($A79,Betas!$A$9:$K$104,7,FALSE)","v":4.7829478963352615E-2},{"$f":"VLOOKUP($A79,Betas!$A$9:$K$104,8,FALSE)","v":1.110845208913243},{"$f":"VLOOKUP($A79,Betas!$A$9:$K$104,9,FALSE)","v":0.471729552},{"$f":"VLOOKUP($A79,Betas!$A$9:$K$104,10,FALSE)","v":0.420767575},{"$f":"VLOOKUP($A79,Betas!$A$9:$K$104,11,FALSE)","v":0.33605200432723104},{"$f":"VLOOKUP(A79,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":3.69},{"$f":"VLOOKUP(A79,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.14269999999999999},{"$f":"VLOOKUP(A79,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":4},{"$f":"VLOOKUP(A79,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.2094}]
["Semiconductor Equip",{"$f":"VLOOKUP($A80,Betas!$A$9:$K$104,2,FALSE)","v":45},{"$f":"VLOOKUP($A80,Betas!$A$9:$K$104,3,FALSE)","v":1.09725641},{"$f":"VLOOKUP($A80,Betas!$A$9:$K$104,4,FALSE)","v":0.16348055385097882},{"$f":"VLOOKUP($A80,Betas!$A$9:$K$104,5,FALSE)","v":0.111278244},{"$f":"VLOOKUP($A80,Betas!$A$9:$K$104,6,FALSE)","v":0.9580609554198698},{"$f":"VLOOKUP($A80,Betas!$A$9:$K$104,7,FALSE)","v":0.12687615848513831},{"$f":"VLOOKUP($A80,Betas!$A$9:$K$104,8,FALSE)","v":1.09727957234296},{"$f":"VLOOKUP($A80,Betas!$A$9:$K$104,9,FALSE)","v":0.432400163},{"$f":"VLOOKUP($A80,Betas!$A$9:$K$104,10,FALSE)","v":0.38240555999999998},{"$f":"VLOOKUP($A80,Betas!$A$9:$K$104,11,FALSE)","v":0.50409795474687202},{"$f":"VLOOKUP(A80,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.82},{"$f":"VLOOKUP(A80,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.113},{"$f":"VLOOKUP(A80,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.86},{"$f":"VLOOKUP(A80,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.17}]
["Shipbuilding & Marine",{"$f":"VLOOKUP($A81,Betas!$A$9:$K$104,2,FALSE)","v":11},{"$f":"VLOOKUP($A81,Betas!$A$9:$K$104,3,FALSE)","v":1.202475701},{"$f":"VLOOKUP($A81,Betas!$A$9:$K$104,4,FALSE)","v":0.48408624380898257},{"$f":"VLOOKUP($A81,Betas!$A$9:$K$104,5,FALSE)","v":7.2994815000000005E-2},{"$f":"VLOOKUP($A81,Betas!$A$9:$K$104,6,FALSE)","v":0.83000884959967081},{"$f":"VLOOKUP($A81,Betas!$A$9:$K$104,7,FALSE)","v":2.8258843113245859E-2},{"$f":"VLOOKUP($A81,Betas!$A$9:$K$104,8,FALSE)","v":0.85414602820656216},{"$f":"VLOOKUP($A81,Betas!$A$9:$K$104,9,FALSE)","v":0.59530358699999997},{"$f":"VLOOKUP($A81,Betas!$A$9:$K$104,10,FALSE)","v":0.73539184300000005},{"$f":"VLOOKUP($A81,Betas!$A$9:$K$104,11,FALSE)","v":0.24616591202263152},{"$f":"VLOOKUP(A81,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.46},{"$f":"VLOOKUP(A81,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":-7.6200000000000004E-2},{"$f":"VLOOKUP(A81,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.11},{"$f":"VLOOKUP(A81,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":7.7499999999999999E-2}]
["Shoe",{"$f":"VLOOKUP($A82,Betas!$A$9:$K$104,2,FALSE)","v":10},{"$f":"VLOOKUP($A82,Betas!$A$9:$K$104,3,FALSE)","v":0.85192056100000002},{"$f":"VLOOKUP($A82,Betas!$A$9:$K$104,4,FALSE)","v":0.10258015133550319},{"$f":"VLOOKUP($A82,Betas!$A$9:$K$104,5,FALSE)","v":0.14469327400000001},{"$f":"VLOOKUP($A82,Betas!$A$9:$K$104,6,FALSE)","v":0.78320418867228492},{"$f":"VLOOKUP($A82,Betas!$A$9:$K$104,7,FALSE)","v":5.5949358515086513E-2},{"$f":"VLOOKUP($A82,Betas!$A$9:$K$104,8,FALSE)","v":0.8296209485545919},{"$f":"VLOOKUP($A82,Betas!$A$9:$K$104,9,FALSE)","v":0.30067384400000002},{"$f":"VLOOKUP($A82,Betas!$A$9:$K$104,10,FALSE)","v":0.37211103299999998},{"$f":"VLOOKUP($A82,Betas!$A$9:$K$104,11,FALSE)","v":0.26270854367477631},{"$f":"VLOOKUP(A82,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.15},{"$f":"VLOOKUP(A82,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.1004},{"$f":"VLOOKUP(A82,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.2400000000000002},{"$f":"VLOOKUP(A82,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.121}]
["Software (Entertainment)",{"$f":"VLOOKUP($A83,Betas!$A$9:$K$104,2,FALSE)","v":13},{"$f":"VLOOKUP($A83,Betas!$A$9:$K$104,3,FALSE)","v":0.98074171600000004},{"$f":"VLOOKUP($A83,Betas!$A$9:$K$104,4,FALSE)","v":0.14742175875842078},{"$f":"VLOOKUP($A83,Betas!$A$9:$K$104,5,FALSE)","v":1.0378510000000001E-2},{"$f":"VLOOKUP($A83,Betas!$A$9:$K$104,6,FALSE)","v":0.85587641596920327},{"$f":"VLOOKUP($A83,Betas!$A$9:$K$104,7,FALSE)","v":0.11287887996429537},{"$f":"VLOOKUP($A83,Betas!$A$9:$K$104,8,FALSE)","v":0.96477966383525637},{"$f":"VLOOKUP($A83,Betas!$A$9:$K$104,9,FALSE)","v":0.61239072100000003},{"$f":"VLOOKUP($A83,Betas!$A$9:$K$104,10,FALSE)","v":0.481404993},{"$f":"VLOOKUP($A83,Betas!$A$9:$K$104,11,FALSE)","v":1.1934117039208221},{"$f":"VLOOKUP(A83,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":4.4400000000000004},{"$f":"VLOOKUP(A83,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.14710000000000001},{"$f":"VLOOKUP(A83,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":4.5199999999999996},{"$f":"VLOOKUP(A83,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.17299999999999999}]
["Software (Internet)",{"$f":"VLOOKUP($A84,Betas!$A$9:$K$104,2,FALSE)","v":297},{"$f":"VLOOKUP($A84,Betas!$A$9:$K$104,3,FALSE)","v":1.133334074},{"$f":"VLOOKUP($A84,Betas!$A$9:$K$104,4,FALSE)","v":4.2673931509306061E-2},{"$f":"VLOOKUP($A84,Betas!$A$9:$K$104,5,FALSE)","v":3.4863142E-2},{"$f":"VLOOKUP($A84,Betas!$A$9:$K$104,6,FALSE)","v":1.0885027973143733},{"$f":"VLOOKUP($A84,Betas!$A$9:$K$104,7,FALSE)","v":2.642326022195484E-2},{"$f":"VLOOKUP($A84,Betas!$A$9:$K$104,8,FALSE)","v":1.1180451964808946},{"$f":"VLOOKUP($A84,Betas!$A$9:$K$104,9,FALSE)","v":0.62931917400000004},{"$f":"VLOOKUP($A84,Betas!$A$9:$K$104,10,FALSE)","v":0.55851437800000003},{"$f":"VLOOKUP($A84,Betas!$A$9:$K$104,11,FALSE)","v":0.4652789149854939},{"$f":"VLOOKUP(A84,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":6.66},{"$f":"VLOOKUP(A84,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.1308},{"$f":"VLOOKUP(A84,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":6.76},{"$f":"VLOOKUP(A84,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.21690000000000001}]
["Software (System & Application)",{"$f":"VLOOKUP($A85,Betas!$A$9:$K$104,2,FALSE)","v":236},{"$f":"VLOOKUP($A85,Betas!$A$9:$K$104,3,FALSE)","v":1.125760214},{"$f":"VLOOKUP($A85,Betas!$A$9:$K$104,4,FALSE)","v":0.21501336143644234},{"$f":"VLOOKUP($A85,Betas!$A$9:$K$104,5,FALSE)","v":5.6743788000000003E-2},{"$f":"VLOOKUP($A85,Betas!$A$9:$K$104,6,FALSE)","v":0.93593975558042353},{"$f":"VLOOKUP($A85,Betas!$A$9:$K$104,7,FALSE)","v":5.3265644087136375E-2},{"$f":"VLOOKUP($A85,Betas!$A$9:$K$104,8,FALSE)","v":0.98859806843913289},{"$f":"VLOOKUP($A85,Betas!$A$9:$K$104,9,FALSE)","v":0.56136797299999996},{"$f":"VLOOKUP($A85,Betas!$A$9:$K$104,10,FALSE)","v":0.47401273199999999},{"$f":"VLOOKUP($A85,Betas!$A$9:$K$104,11,FALSE)","v":0.1703723413007206},{"$f":"VLOOKUP(A85,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":4.2},{"$f":"VLOOKUP(A85,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.11210000000000001},{"$f":"VLOOKUP(A85,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":4.83},{"$f":"VLOOKUP(A85,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.15620000000000001}]
["Steel",{"$f":"VLOOKUP($A86,Betas!$A$9:$K$104,2,FALSE)","v":38},{"$f":"VLOOKUP($A86,Betas!$A$9:$K$104,3,FALSE)","v":1.599676101},{"$f":"VLOOKUP($A86,Betas!$A$9:$K$104,4,FALSE)","v":0.47927973398751045},{"$f":"VLOOKUP($A86,Betas!$A$9:$K$104,5,FALSE)","v":7.9423922999999993E-2},{"$f":"VLOOKUP($A86,Betas!$A$9:$K$104,6,FALSE)","v":1.1099508493329369},{"$f":"VLOOKUP($A86,Betas!$A$9:$K$104,7,FALSE)","v":7.0382197717668182E-2},{"$f":"VLOOKUP($A86,Betas!$A$9:$K$104,8,FALSE)","v":1.1939862238092516},{"$f":"VLOOKUP($A86,Betas!$A$9:$K$104,9,FALSE)","v":0.59717742399999996},{"$f":"VLOOKUP($A86,Betas!$A$9:$K$104,10,FALSE)","v":0.54187277499999997},{"$f":"VLOOKUP($A86,Betas!$A$9:$K$104,11,FALSE)","v":0.65411583242633597},{"$f":"VLOOKUP(A86,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.78},{"$f":"VLOOKUP(A86,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":-5.7099999999999998E-2},{"$f":"VLOOKUP(A86,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.07},{"$f":"VLOOKUP(A86,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":6.4000000000000003E-3}]
["Telecom (Wireless)",{"$f":"VLOOKUP($A87,Betas!$A$9:$K$104,2,FALSE)","v":17},{"$f":"VLOOKUP($A87,Betas!$A$9:$K$104,3,FALSE)","v":1.11578972},{"$f":"VLOOKUP($A87,Betas!$A$9:$K$104,4,FALSE)","v":1.1457953519174315},{"$f":"VLOOKUP($A87,Betas!$A$9:$K$104,5,FALSE)","v":9.1112081999999997E-2},{"$f":"VLOOKUP($A87,Betas!$A$9:$K$104,6,FALSE)","v":0.54658076072578865},{"$f":"VLOOKUP($A87,Betas!$A$9:$K$104,7,FALSE)","v":5.9218783171574092E-2},{"$f":"VLOOKUP($A87,Betas!$A$9:$K$104,8,FALSE)","v":0.58098604749830041},{"$f":"VLOOKUP($A87,Betas!$A$9:$K$104,9,FALSE)","v":0.65302625400000003},{"$f":"VLOOKUP($A87,Betas!$A$9:$K$104,10,FALSE)","v":0.37672145499999998},{"$f":"VLOOKUP($A87,Betas!$A$9:$K$104,11,FALSE)","v":0.42232159107048417},{"$f":"VLOOKUP(A87,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.1499999999999999},{"$f":"VLOOKUP(A87,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":-2.3599999999999999E-2},{"$f":"VLOOKUP(A87,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.3199999999999998},{"$f":"VLOOKUP(A87,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":4.2900000000000001E-2}]
["Telecom. Equipment",{"$f":"VLOOKUP($A88,Betas!$A$9:$K$104,2,FALSE)","v":107},{"$f":"VLOOKUP($A88,Betas!$A$9:$K$104,3,FALSE)","v":0.98858531699999996},{"$f":"VLOOKUP($A88,Betas!$A$9:$K$104,4,FALSE)","v":0.24550432139125464},{"$f":"VLOOKUP($A88,Betas!$A$9:$K$104,5,FALSE)","v":6.1415079999999997E-2},{"$f":"VLOOKUP($A88,Betas!$A$9:$K$104,6,FALSE)","v":0.80344920512293794},{"$f":"VLOOKUP($A88,Betas!$A$9:$K$104,7,FALSE)","v":6.8610038953939842E-2},{"$f":"VLOOKUP($A88,Betas!$A$9:$K$104,8,FALSE)","v":0.8626345985311783},{"$f":"VLOOKUP($A88,Betas!$A$9:$K$104,9,FALSE)","v":0.48925749699999999},{"$f":"VLOOKUP($A88,Betas!$A$9:$K$104,10,FALSE)","v":0.49240867799999999},{"$f":"VLOOKUP($A88,Betas!$A$9:$K$104,11,FALSE)","v":0.1773482293334237},{"$f":"VLOOKUP(A88,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.56},{"$f":"VLOOKUP(A88,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.1211},{"$f":"VLOOKUP(A88,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.97},{"$f":"VLOOKUP(A88,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.1827}]
["Telecom. Services",{"$f":"VLOOKUP($A89,Betas!$A$9:$K$104,2,FALSE)","v":67},{"$f":"VLOOKUP($A89,Betas!$A$9:$K$104,3,FALSE)","v":1.0424289870000001},{"$f":"VLOOKUP($A89,Betas!$A$9:$K$104,4,FALSE)","v":0.65888870576229475},{"$f":"VLOOKUP($A89,Betas!$A$9:$K$104,5,FALSE)","v":0.13357276500000001},{"$f":"VLOOKUP($A89,Betas!$A$9:$K$104,6,FALSE)","v":0.66359592794611832},{"$f":"VLOOKUP($A89,Betas!$A$9:$K$104,7,FALSE)","v":1.7798128072855347E-2},{"$f":"VLOOKUP($A89,Betas!$A$9:$K$104,8,FALSE)","v":0.67562071190528217},{"$f":"VLOOKUP($A89,Betas!$A$9:$K$104,9,FALSE)","v":0.45309948},{"$f":"VLOOKUP($A89,Betas!$A$9:$K$104,10,FALSE)","v":0.47206198300000002},{"$f":"VLOOKUP($A89,Betas!$A$9:$K$104,11,FALSE)","v":0.37743632504965946},{"$f":"VLOOKUP(A89,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.6},{"$f":"VLOOKUP(A89,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":9.5699999999999993E-2},{"$f":"VLOOKUP(A89,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":2.61},{"$f":"VLOOKUP(A89,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.18740000000000001}]
["Tobacco",{"$f":"VLOOKUP($A90,Betas!$A$9:$K$104,2,FALSE)","v":22},{"$f":"VLOOKUP($A90,Betas!$A$9:$K$104,3,FALSE)","v":1.2791603540000001},{"$f":"VLOOKUP($A90,Betas!$A$9:$K$104,4,FALSE)","v":0.17184222036920777},{"$f":"VLOOKUP($A90,Betas!$A$9:$K$104,5,FALSE)","v":8.8435477999999998E-2},{"$f":"VLOOKUP($A90,Betas!$A$9:$K$104,6,FALSE)","v":1.105922779915046},{"$f":"VLOOKUP($A90,Betas!$A$9:$K$104,7,FALSE)","v":2.3802140309182471E-2},{"$f":"VLOOKUP($A90,Betas!$A$9:$K$104,8,FALSE)","v":1.1328879375594154},{"$f":"VLOOKUP($A90,Betas!$A$9:$K$104,9,FALSE)","v":0.63495265899999997},{"$f":"VLOOKUP($A90,Betas!$A$9:$K$104,10,FALSE)","v":0.61728783200000004},{"$f":"VLOOKUP($A90,Betas!$A$9:$K$104,11,FALSE)","v":0.1666861006393647},{"$f":"VLOOKUP(A90,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":5.66},{"$f":"VLOOKUP(A90,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.27389999999999998},{"$f":"VLOOKUP(A90,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":6.47},{"$f":"VLOOKUP(A90,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.40279999999999999}]
["Transportation",{"$f":"VLOOKUP($A91,Betas!$A$9:$K$104,2,FALSE)","v":17},{"$f":"VLOOKUP($A91,Betas!$A$9:$K$104,3,FALSE)","v":1.0135765189999999},{"$f":"VLOOKUP($A91,Betas!$A$9:$K$104,4,FALSE)","v":0.31976328078380406},{"$f":"VLOOKUP($A91,Betas!$A$9:$K$104,5,FALSE)","v":0.17464258999999999},{"$f":"VLOOKUP($A91,Betas!$A$9:$K$104,6,FALSE)","v":0.80193155132599236},{"$f":"VLOOKUP($A91,Betas!$A$9:$K$104,7,FALSE)","v":3.5077382610287547E-2},{"$f":"VLOOKUP($A91,Betas!$A$9:$K$104,8,FALSE)","v":0.83108379560566226},{"$f":"VLOOKUP($A91,Betas!$A$9:$K$104,9,FALSE)","v":0.39688761099999997},{"$f":"VLOOKUP($A91,Betas!$A$9:$K$104,10,FALSE)","v":0.32715863899999997},{"$f":"VLOOKUP($A91,Betas!$A$9:$K$104,11,FALSE)","v":0.2407873021245707},{"$f":"VLOOKUP(A91,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":1.1399999999999999},{"$f":"VLOOKUP(A91,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":4.99E-2},{"$f":"VLOOKUP(A91,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.45},{"$f":"VLOOKUP(A91,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":9.6600000000000005E-2}]
["Transportation (Railroads)",{"$f":"VLOOKUP($A92,Betas!$A$9:$K$104,2,FALSE)","v":7},{"$f":"VLOOKUP($A92,Betas!$A$9:$K$104,3,FALSE)","v":0.78601602100000001},{"$f":"VLOOKUP($A92,Betas!$A$9:$K$104,4,FALSE)","v":0.27939907059348679},{"$f":"VLOOKUP($A92,Betas!$A$9:$K$104,5,FALSE)","v":0.22170900700000001},{"$f":"VLOOKUP($A92,Betas!$A$9:$K$104,6,FALSE)","v":0.64562288429410009},{"$f":"VLOOKUP($A92,Betas!$A$9:$K$104,7,FALSE)","v":1.8170998189174666E-2},{"$f":"VLOOKUP($A92,Betas!$A$9:$K$104,8,FALSE)","v":0.65757161695504285},{"$f":"VLOOKUP($A92,Betas!$A$9:$K$104,9,FALSE)","v":0.28289461500000002},{"$f":"VLOOKUP($A92,Betas!$A$9:$K$104,10,FALSE)","v":0.27051133199999999},{"$f":"VLOOKUP($A92,Betas!$A$9:$K$104,11,FALSE)","v":0.28204104557135973},{"$f":"VLOOKUP(A92,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":3.64},{"$f":"VLOOKUP(A92,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.18310000000000001},{"$f":"VLOOKUP(A92,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":4.58},{"$f":"VLOOKUP(A92,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.32140000000000002}]
["Trucking",{"$f":"VLOOKUP($A93,Betas!$A$9:$K$104,2,FALSE)","v":30},{"$f":"VLOOKUP($A93,Betas!$A$9:$K$104,3,FALSE)","v":1.2050346139999999},{"$f":"VLOOKUP($A93,Betas!$A$9:$K$104,4,FALSE)","v":0.90796230921620991},{"$f":"VLOOKUP($A93,Betas!$A$9:$K$104,5,FALSE)","v":0.26738884899999998},{"$f":"VLOOKUP($A93,Betas!$A$9:$K$104,6,FALSE)","v":0.72366483918763802},{"$f":"VLOOKUP($A93,Betas!$A$9:$K$104,7,FALSE)","v":4.254807482038752E-2},{"$f":"VLOOKUP($A93,Betas!$A$9:$K$104,8,FALSE)","v":0.75582368174974701},{"$f":"VLOOKUP($A93,Betas!$A$9:$K$104,9,FALSE)","v":0.45773256200000001},{"$f":"VLOOKUP($A93,Betas!$A$9:$K$104,10,FALSE)","v":0.42012279499999999},{"$f":"VLOOKUP($A93,Betas!$A$9:$K$104,11,FALSE)","v":0.3331646628574873},{"$f":"VLOOKUP(A93,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":0.81},{"$f":"VLOOKUP(A93,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":3.8399999999999997E-2},{"$f":"VLOOKUP(A93,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":1.47},{"$f":"VLOOKUP(A93,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":9.4500000000000001E-2}]
["Utility (General)",{"$f":"VLOOKUP($A94,Betas!$A$9:$K$104,2,FALSE)","v":18},{"$f":"VLOOKUP($A94,Betas!$A$9:$K$104,3,FALSE)","v":0.37649948100000002},{"$f":"VLOOKUP($A94,Betas!$A$9:$K$104,4,FALSE)","v":0.68371680162337312},{"$f":"VLOOKUP($A94,Betas!$A$9:$K$104,5,FALSE)","v":0.25624214099999998},{"$f":"VLOOKUP($A94,Betas!$A$9:$K$104,6,FALSE)","v":0.24958207034630159},{"$f":"VLOOKUP($A94,Betas!$A$9:$K$104,7,FALSE)","v":6.5410020097788684E-3},{"$f":"VLOOKUP($A94,Betas!$A$9:$K$104,8,FALSE)","v":0.25122533577249689},{"$f":"VLOOKUP($A94,Betas!$A$9:$K$104,9,FALSE)","v":0.15153952100000001},{"$f":"VLOOKUP($A94,Betas!$A$9:$K$104,10,FALSE)","v":0.19317920299999999},{"$f":"VLOOKUP($A94,Betas!$A$9:$K$104,11,FALSE)","v":6.8647801598723038E-2},{"$f":"VLOOKUP(A94,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":2.2200000000000002},{"$f":"VLOOKUP(A94,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":9.4100000000000003E-2},{"$f":"VLOOKUP(A94,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":3.72},{"$f":"VLOOKUP(A94,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.19789999999999999}]
["Utility (Water)",{"$f":"VLOOKUP($A95,Betas!$A$9:$K$104,2,FALSE)","v":22},{"$f":"VLOOKUP($A95,Betas!$A$9:$K$104,3,FALSE)","v":0.64885186900000003},{"$f":"VLOOKUP($A95,Betas!$A$9:$K$104,4,FALSE)","v":0.4346506690163976},{"$f":"VLOOKUP($A95,Betas!$A$9:$K$104,5,FALSE)","v":0.119746167},{"$f":"VLOOKUP($A95,Betas!$A$9:$K$104,6,FALSE)","v":0.46929733824941389},{"$f":"VLOOKUP($A95,Betas!$A$9:$K$104,7,FALSE)","v":4.3180359527042423E-3},{"$f":"VLOOKUP($A95,Betas!$A$9:$K$104,8,FALSE)","v":0.47133256922902528},{"$f":"VLOOKUP($A95,Betas!$A$9:$K$104,9,FALSE)","v":0.45299019400000001},{"$f":"VLOOKUP($A95,Betas!$A$9:$K$104,10,FALSE)","v":0.45037534099999998},{"$f":"VLOOKUP($A95,Betas!$A$9:$K$104,11,FALSE)","v":0.25144472596586831},{"$f":"VLOOKUP(A95,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":4.34},{"$f":"VLOOKUP(A95,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":0.13689999999999999},{"$f":"VLOOKUP(A95,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":6.2},{"$f":"VLOOKUP(A95,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":0.29970000000000002}]
["Total Market",{"$f":"VLOOKUP($A96,Betas!$A$9:$K$104,2,FALSE)","v":7330},{"$f":"VLOOKUP($A96,Betas!$A$9:$K$104,3,FALSE)","v":1.000981401},{"$f":"VLOOKUP($A96,Betas!$A$9:$K$104,4,FALSE)","v":0.67897032922247835},{"$f":"VLOOKUP($A96,Betas!$A$9:$K$104,5,FALSE)","v":0.104353396},{"$f":"VLOOKUP($A96,Betas!$A$9:$K$104,6,FALSE)","v":0.62245539889470702},{"$f":"VLOOKUP($A96,Betas!$A$9:$K$104,7,FALSE)","v":4.915185892768334E-2},{"$f":"VLOOKUP($A96,Betas!$A$9:$K$104,8,FALSE)","v":0.65463176716392846},{"$f":"VLOOKUP($A96,Betas!$A$9:$K$104,9,FALSE)","v":0.48218977000000002},{"$f":"VLOOKUP($A96,Betas!$A$9:$K$104,10,FALSE)","v":0.45037534099999998},{"$f":"VLOOKUP($A96,Betas!$A$9:$K$104,11,FALSE)","v":0.17282407260354882},{"$f":"VLOOKUP(A96,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A96,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A96,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A96,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":{"$error":"#N/A"}}]
["Total Market (without financials)",{"$f":"VLOOKUP($A97,Betas!$A$9:$K$104,2,FALSE)","v":6100},{"$f":"VLOOKUP($A97,Betas!$A$9:$K$104,3,FALSE)","v":1.0796129353385246},{"$f":"VLOOKUP($A97,Betas!$A$9:$K$104,4,FALSE)","v":0.35710661177293856},{"$f":"VLOOKUP($A97,Betas!$A$9:$K$104,5,FALSE)","v":8.305870969377048E-2},{"$f":"VLOOKUP($A97,Betas!$A$9:$K$104,6,FALSE)","v":0.81330095546850611},{"$f":"VLOOKUP($A97,Betas!$A$9:$K$104,7,FALSE)","v":4.0809528879928988E-2},{"$f":"VLOOKUP($A97,Betas!$A$9:$K$104,8,FALSE)","v":0.84790349774721385},{"$f":"VLOOKUP($A97,Betas!$A$9:$K$104,9,FALSE)","v":0.52487613734721306},{"$f":"VLOOKUP($A97,Betas!$A$9:$K$104,10,FALSE)","v":0.48814043607360647},{"$f":"VLOOKUP($A97,Betas!$A$9:$K$104,11,FALSE)","v":0.16913424158279972},{"$f":"VLOOKUP(A97,'Revenues multiples'!$A$9:$F$102,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A97,'Revenues multiples'!$A$9:$F$102,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A97,'Revenues multiples'!$A$9:$F$102,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A97,'Revenues multiples'!$A$9:$F$102,6,FALSE)","v":{"$error":"#N/A"}}]
[]
["str.268","..\\Literature\\[Aswath_Damodaran]_Investment_valuation(BookZZ.org).pdf"]

{"sheet":"Operating margin global","index":13,"n_rows":115,"n_cols":12,"rows_kept":115,"cut":false,"hidden":false,"merged":[[5,1,5,6],[6,1,6,6],[17,3,17,8],[17,9,17,11],[0,1,0,6],[1,1,1,6],[2,1,2,4],[2,5,2,6],[3,1,3,6],[4,1,4,6]]}
["Date updated:","2017-01-05"]
["Created by:","Aswath Damodaran, adamodar@stern.nyu.edu"]
["What is this data?","Profit margins (net, operating and EBITDA)",null,null,null,"Global"]
["Home Page:","http://www.damodaran.com"]
["Data website:","http://www.stern.nyu.edu/~adamodar/New_Home_Page/data.html"]
["Companies in each industry:","http://www.stern.nyu.edu/~adamodar/pc/datasets/indname.xls"]
["Variable definitions:","http://www.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variable.htm"]
[]
["Opeating margin"]
["Industry Name","Number of firms","Weight","Pre-tax Unadjusted Operating Margin"]
["Auto & Truck",{"$f":"VLOOKUP(A11,$A$17:$I$114,2,FALSE)","v":128},0.6,{"$f":"VLOOKUP(A11,$A$18:$I$113,4,FALSE)","v":6.3268213336680743E-2}]
["Electrical equipment",{"$f":"VLOOKUP(A12,$A$17:$I$114,2,FALSE)","v":856},0.3,{"$f":"VLOOKUP(A12,$A$18:$I$113,4,FALSE)","v":7.4222638720119624E-2}]
["Green & Renewable Energy",{"$f":"VLOOKUP(A13,$A$17:$I$114,2,FALSE)","v":179},0.1,0.33398951890164563]
["Average",null,null,{"$f":"D11*C11+D12*C12+D13*C13","v":9.36266715082089E-2}]
[]
[]
[]
[null,null,"Net Income Based","Operating Income Based",null,null,null,null,null,"EBITDA Based"]
["Industry Name","Number of firms","Net Margin","Pre-tax Unadjusted Operating Margin","After-tax Unadjusted Operating Margin","Pre-tax Lease adjusted Margin","After-tax Lease Adjusted Margin","Pre-tax Lease & R&D adj Margin","After-tax Lease & R&D adj Margin","EBITDA/Sales","EBITDASG&A/Sales","EBITDAR&D/Sales"]
["Advertising",251,6.2725034853522446E-2,0.10376928402272208,8.7127814424695832E-2,0.10563959521197064,8.8698183997426017E-2,0.10567270821230269,8.8731296997758086E-2,0.13705653787533134,0.40134453340052667,0.1382948974140375]
["Aerospace/Defense",222,5.1720655947593008E-2,8.8725453253395384E-2,7.9173460828604797E-2,8.9574638575572213E-2,7.993122467625266E-2,9.0078098100585077E-2,8.0434684201265524E-2,0.1209251519900718,0.21813954982554234,0.16724576702114005]
["Air Transport",158,7.248373413119874E-2,0.11402128537103309,9.344759067181381E-2,0.11047164883718988,9.0538441026912816E-2,0.11049792936908907,9.0564721558812011E-2,0.17615371095102084,0.23805062618314365,0.17656514886924995]
["Apparel",1171,5.6681627064508744E-2,0.10081703593580252,8.5936803465654105E-2,0.10415703581286279,8.878383135479985E-2,0.10446985559569803,8.9096651137635097E-2,0.13191671067728211,0.41716957607333177,0.13657890269105291]
["Auto & Truck",128,5.2577329528035725E-2,6.3268213336680743E-2,5.4041108267843113E-2,6.3580012698291777E-2,5.4307434471319076E-2,6.6480834503543515E-2,5.7208256276570821E-2,9.6033834685728625E-2,0.20046218502163526,0.13235941734686335]
["Auto Parts",642,4.209340921617051E-2,6.9865906860073712E-2,5.6496422885921403E-2,7.1038927419484171E-2,5.7444975170672534E-2,7.438310713474823E-2,6.0789154885936607E-2,0.10160734219304506,0.18799678612737103,0.13506406847898586]
["Bank (Money Center)",623,0.2706182807377171,5.0430717793285981E-5,4.0302985685878345E-5,9.8593228243674317E-4,7.879327601318343E-4,9.8579176310460942E-4,7.8779224079970054E-4,5.2349838462218536E-5,0.4595937672581446,5.2349838462218536E-5]
["Banks (Regional)",889,0.25566022854033671,2.0199509862779303E-4,1.5195486476244068E-4,-1.0109938588190266E-4,-7.6054040982242679E-5,-1.0109938588190266E-4,-7.6054040982242679E-5,1.3689576246363953E-4,0.47864313160047101,1.3689576246363953E-4]
["Beverage (Alcoholic)",223,9.5849030676493155E-2,0.19278270182644144,0.15418296001437007,0.19302516031500855,0.15437687247173121,0.19331281993430002,0.15466453209102266,0.2384541191488446,0.50700660576224721,0.24305535259371419]
["Beverage (Soft)",103,9.6766657861123498E-2,0.14697157128366503,0.12799383848220539,0.14803268119054405,0.12891793236544222,0.14819348669725163,0.1290787378721498,0.17699643613078808,0.5367112419429142,0.18156531834497439]
["Broadcasting",142,7.1547849931938842E-2,0.16987452512762222,0.13803953238299735,0.17073072141522916,0.13873527493227322,0.17064265339219548,0.13864720690923954,0.20821363696319417,0.40319410716616783,0.20869676071406407]
["Brokerage & Investment Banking",569,0.15530570518828726,3.246766758590269E-3,2.8084750092581654E-3,3.116072509739548E-3,2.6954236079587417E-3,3.1625970971217911E-3,2.7419481953409848E-3,2.7410278844862538E-3,0.32614619964719771,3.760395963839576E-3]
["Building Materials",434,4.122419280230883E-2,8.1410931506782427E-2,6.529167884564846E-2,8.3760729338359582E-2,6.7176219932845768E-2,8.4229881586795813E-2,6.7645372181281985E-2,0.10691961470245709,0.29065653291630533,0.12188984317606179]
["Business & Consumer Services",772,4.5435824163297674E-2,8.8228038193407271E-2,7.1782004195222307E-2,9.1485982792864518E-2,7.4432655821334473E-2,9.1697690606172513E-2,7.4644363634642469E-2,0.11648775154995925,0.30809414505280674,0.11845413023799653]
["Cable TV",63,7.4991271150128366E-2,0.16961370918615912,0.14432970106743315,0.17060035883262981,0.14516927263990026,0.1706399265314307,0.14520884033870113,0.28380540664506859,0.53988289564167713,0.28473324380091353]
["Chemical (Basic)",774,6.4934525466506007E-2,9.6961406549245149E-2,8.0847604873457379E-2,9.7415647897212326E-2,8.1226356856587759E-2,9.8727658141287769E-2,8.2538367100663201E-2,0.14399969844418739,0.24236974203146139,0.1578461512797931]
["Chemical (Diversified)",81,6.8640988165301078E-2,0.1020724918781168,8.2469839927780023E-2,0.10249649120355377,8.281241172018837E-2,0.10360910225700397,8.3925022773638572E-2,0.1559161764997867,0.29767019027002878,0.1903720479488617]
["Chemical (Specialty)",731,5.7520247724562108E-2,0.10951424685835909,9.1703960990378433E-2,0.11067292887936546,9.2674206724634806E-2,0.11138728849018038,9.338856633544973E-2,0.16606850202562942,0.3256295818942132,0.19217578060541349]
["Coal & Related Energy",278,-2.0730441891699734E-2,5.0066205999435488E-2,4.7889826172190411E-2,5.2014791502486994E-2,4.9753706591326601E-2,5.2216329671381692E-2,4.9955244760221298E-2,0.19351224096565237,0.33761222900950294,0.19703027017485505]
["Computer Services",929,5.4711027869510466E-2,7.3874274465961745E-2,6.1189864369717566E-2,7.5757849165553476E-2,6.2750024266128523E-2,7.6822143955253511E-2,6.3814319055828558E-2,9.43364770726422E-2,0.21946441752712414,0.10952573808508625]
["Computers/Peripherals",327,7.5184876292962458E-2,0.10738608246248676,9.2817622070819158E-2,0.10790148832955207,9.3263105748828012E-2,0.10890329200589717,9.4264909425173113E-2,0.15231389048469918,0.28452890787720686,0.20036090698358505]
["Construction Supplies",757,3.5994809977072759E-2,7.2305938322435898E-2,6.0434318931407542E-2,7.3310667201089572E-2,6.1274085441612836E-2,7.3228334962854455E-2,6.1191753203377712E-2,0.11299171874490836,0.25536784230266624,0.13167699816262995]
["Diversified",356,6.3620411083202683E-2,0.11824222930416824,0.10218532641941011,0.11986784330232686,0.10359018742390359,0.12074168029003085,0.10446402441160758,0.15195400414609586,0.2678720556573061,0.16938120623054734]
["Drugs (Biotechnology)",884,0.12118392563293047,0.24275158476495057,0.23679106210988041,0.2408560000395418,0.23494202157371488,0.27397977105483301,0.26806579258900609,0.29698670932023197,0.55927515341096967,0.58156951894732112]
["Drugs (Pharmaceutical)",971,0.12713117765567214,0.1930440316788852,0.16943597957678788,0.19359271947680931,0.16991756636149485,0.19786274945579335,0.1741875963404789,0.25438829518618622,0.54247578637388638,0.38749074440229114]
["Education",174,3.7457300789303004E-2,9.4786528863996744E-2,8.1121249499843603E-2,9.2016578792918371E-2,7.8750640368872388E-2,9.2942915091760447E-2,7.9676976667714464E-2,0.13453355345251061,0.47533730488005382,0.14101035661928404]
["Electrical Equipment",856,4.2807835569054521E-2,7.4222638720119624E-2,6.3943694968164627E-2,8.2932366856124998E-2,7.1447230396007089E-2,8.3727643417866454E-2,7.2242506957748545E-2,0.10043381973601351,0.25605707422937535,0.1309120903659482]
["Electronics (Consumer & Office)",153,6.5060022256102209E-3,2.9592715517338303E-2,2.6004682419467798E-2,3.1051492137893027E-2,2.7286586498741772E-2,4.883744813751454E-2,4.5072542498363281E-2,6.1857767693865619E-2,0.25097885038255979,0.13200855579458726]
["Electronics (General)",1239,4.1678573222345361E-2,6.2441483064963499E-2,5.3900846908347982E-2,6.3252998444974659E-2,5.4601364642948284E-2,6.642068866997651E-2,5.7769054867950136E-2,0.1105770206509353,0.22963686446370238,0.14675197623815006]
["Engineering/Construction",1118,2.071581373684981E-2,4.8572482985766087E-2,4.0290224834015585E-2,4.9597288842824869E-2,4.1140287582593096E-2,4.9833480435117795E-2,4.1376479174886023E-2,6.4962848041923524E-2,0.15813789707949802,7.0617188587615745E-2]
["Entertainment",353,0.10865104299081886,0.18006356763934589,0.16078537490058348,0.17587421869400396,0.15704455131479675,0.17589203532976785,0.15706236795056064,0.21431451717153446,0.40726951586730586,0.21586484909690129]
["Environmental & Waste Services",306,4.4899419361879064E-2,9.9368290824377342E-2,8.7674966920565645E-2,0.10281472351721217,9.0715835087175192E-2,0.10271802801004735,9.0619139580010374E-2,0.15852733605577282,0.30280280093349798,0.16172317467258335]
["Farming/Agriculture",388,3.2285301784820107E-2,5.1131532430900024E-2,4.4259187770113909E-2,5.1714172279079804E-2,4.4763517783648871E-2,5.2629130072453574E-2,4.5678475577022641E-2,7.973749289483148E-2,0.1618197261269588,9.2288970119248581E-2]
["Financial Svcs. (Non-bank & Insurance)",1016,0.21665134441492412,7.6057968484396971E-2,6.2699791110790548E-2,7.5148903058179367E-2,6.1950386236249641E-2,7.5277494487530586E-2,6.2078977665600867E-2,8.8576709878136053E-2,0.42248360416622865,8.9995671770652041E-2]
["Food Processing",1275,5.2149449140652018E-2,9.0135104882814496E-2,7.5264437532820944E-2,9.0499161201133216E-2,7.5568431121824362E-2,9.0835667169808912E-2,7.5904937090500058E-2,0.11002774657823111,0.29541742429353096,0.11613350325264346]
["Food Wholesalers",128,1.2204662928157953E-2,2.411753261089265E-2,1.9367091263165319E-2,2.5362195480799054E-2,2.0366592322509314E-2,2.5349167247402618E-2,2.0353564089112881E-2,3.4366549953939812E-2,0.15509610320445369,3.4431051137527063E-2]
["Furn/Home Furnishings",307,6.5316503984778659E-2,8.3665052381797986E-2,6.7875713584991171E-2,8.0416997029592208E-2,6.5240633960724048E-2,8.1398841475223693E-2,6.6222478406355534E-2,9.8589639007774385E-2,0.29465749817519415,0.1158634006349764]
["Green & Renewable Energy",179,0.13561596377707105,0.33398951890164563,0.30126633802476033,0.32641295818639521,0.29443210349844295,0.32645413476427831,0.29447328007632606,0.53047652304592985,0.60353978998327928,0.53291581896718132]
["Healthcare Products",677,9.5607320736249085E-2,0.15453894563331505,0.14125226212717931,0.15683342803862207,0.14334947347304708,0.16321489980410567,0.14973094523853067,0.20541760060016659,0.52741585233926369,0.27438072098612598]
["Healthcare Support Services",334,2.337069501971854E-2,4.6371111478211401E-2,3.8041953997061902E-2,4.6978405124804806E-2,3.8540165841245748E-2,4.7088393269446228E-2,3.865015398588717E-2,5.3318403596926953E-2,0.13787825479847168,5.464130989018183E-2]
["Heathcare Information and Technology",322,9.3166335003442374E-2,0.12469861309776681,0.11548541730434503,0.12638799232011202,0.11704997892721462,0.13051436626530477,0.12117635287240736,0.17492560861435963,0.43558480135671068,0.23417983353983643]
["Homebuilding",173,6.7850823873255056E-2,9.4980875179023913E-2,7.4081541942573728E-2,8.7592468853887759E-2,6.8318860433978529E-2,8.7883445947070871E-2,6.8609837527161627E-2,9.7390522050635822E-2,0.20925440647800603,9.946289471074439E-2]
["Hospitals/Healthcare Facilities",192,2.4352076583691224E-2,0.10243086573185221,8.457802645892426E-2,9.141222564916697E-2,7.5479842764037075E-2,9.1439498278252582E-2,7.5507115393122687E-2,0.14581988824141476,0.21107463264969548,0.14593036305029419]
["Hotel/Gaming",658,7.728157047411903E-2,0.13578187167829078,0.11788446398706652,0.13009214215365719,0.11294469767693648,0.13065508389501812,0.1135076394182974,0.20184743039901382,0.37224250524709485,0.20531589011443258]
["Household Products",494,9.4744419529997584E-2,0.15594401097318528,0.13280388042881455,0.15711174295298672,0.13379833566470764,0.15779439535065559,0.13448098806237652,0.18056779734348236,0.521996312215942,0.19946475324193896]
["Information Services",186,0.12397390828761684,0.21891228154834552,0.18373962272400787,0.22181249094714534,0.18617385517998097,0.22305172861091899,0.1874130928437546,0.25600328474047807,0.46098373869557324,0.27690371660798313]
["Insurance (General)",233,4.5043374544524041E-2,7.7017120140024362E-2,6.5656500809306004E-2,7.6657100091998095E-2,6.5349586495558262E-2,7.6657346259202272E-2,6.5349832662762439E-2,9.3755418328517415E-2,0.18027628522742697,9.3769943529009664E-2]
["Insurance (Life)",123,4.6660054236240006E-2,8.3390911967807055E-2,6.7557151536022764E-2,8.3826131408296103E-2,6.7909734149628087E-2,8.3826131408296103E-2,6.7909734149628087E-2,8.3120110918609574E-2,0.17057941320307227,8.3120110918609574E-2]
["Insurance (Prop/Cas.)",227,6.5579288071250533E-2,0.10460350208449558,8.7060420088545254E-2,0.10465829659446617,8.7106024996234974E-2,0.10465829659446617,8.7106024996234974E-2,0.10905713711998384,0.21403321777869813,0.10905713711998384]
["Investments & Asset Management",1013,0.19495354759513961,0.19945850906823243,0.18449645931376998,0.19590009090776217,0.18120496999886693,0.19615135932819305,0.18145623841929778,0.20472764011125585,0.4483654317083548,0.20704774992080516]
["Machinery",1270,4.9451793507144293E-2,9.1328893705210801E-2,7.5505981126284552E-2,9.4741014947625032E-2,7.832694557332924E-2,9.6530235208064821E-2,8.0116165833769029E-2,0.12588488526171721,0.30869880599867483,0.14960231139421246]
["Metals & Mining",1517,-5.4794114539790696E-2,3.8642978239794998E-2,3.7380061022572929E-2,3.8864556511597016E-2,3.7594397745530424E-2,3.8870248111976001E-2,3.7600089345909415E-2,0.14498511922528912,0.22810352685405938,0.14804078136103305]
["Office Equipment & Services",159,4.4471566159633519E-2,8.0785801366753021E-2,6.6055021457719257E-2,9.0541265298147475E-2,7.4031638244533279E-2,9.0989818784869489E-2,7.4480191731255294E-2,0.10856227971167862,0.3492838065540308,0.1196654308528098]
["Oil/Gas (Integrated)",49,8.2568245031592168E-3,2.4125104585210951E-2,2.1380508129682375E-2,2.1968061317942992E-2,1.9468861241313209E-2,2.1753001920191747E-2,1.9253801843561964E-2,0.16007351558602728,0.23467019117355881,0.16427874953174293]
["Oil/Gas (Production and Exploration)",964,-0.4807398202223615,-0.15342451849377231,-0.15101426456846812,-0.14764018553584052,-0.14532080177492721,-0.14780111433122697,-0.14548173057031366,0.50988185438615774,0.62899407452940681,0.51205363421083405]
["Oil/Gas Distribution",210,2.7691008195329186E-2,0.13688850113970635,0.12541815368384654,0.13697515195446058,0.12549754373568575,0.13697858902523491,0.12550098080646011,0.20609416940586811,0.2612022395434544,0.20623541898878409]
["Oilfield Svcs/Equip.",544,-1.3842273587542173E-2,3.5736744673390289E-2,3.2302346520752444E-2,3.703643228975511E-2,3.3477130629832409E-2,3.6828773006079757E-2,3.3269471346157056E-2,9.5618298421000378E-2,0.15510450617936425,9.9239686060759655E-2]
["Packaging & Container",395,4.272689589144639E-2,9.0262932970631038E-2,7.2394339693016146E-2,9.145207113876086E-2,7.3348074184599002E-2,9.1707952825997197E-2,7.3603955871835339E-2,0.13652139101780889,0.26005434858541215,0.1417907299593357]
["Paper/Forest Products",296,4.6461690713904671E-2,7.5192266067368826E-2,6.3822127181458632E-2,7.5233870012691426E-2,6.3857440019181214E-2,7.5592156050082807E-2,6.4215726056572595E-2,0.12515566925899221,0.26156589260397689,0.12966720053945471]
["Power",569,5.4297454733105752E-2,0.13608856373143433,0.1117515180419919,0.13543464201974678,0.11121453872530283,0.13558826584970671,0.11136816255526277,0.229004470748535,0.30084225709879575,0.23131432643708355]
["Precious Metals",961,-9.1712722448261189E-2,6.1783153073522432E-2,5.9723719477418676E-2,6.2710360602455384E-2,6.0620020161351797E-2,6.2858604019315825E-2,6.0768263578212238E-2,0.2361787761825962,0.30540436156973416,0.23904248323511504]
["Publishing & Newspapers",364,2.7228366905550982E-2,6.4771005773217497E-2,5.4559625739663165E-2,6.5364389661057953E-2,5.5059460541578634E-2,6.5439264819501103E-2,5.5134335700021797E-2,0.10823291648507845,0.32355172474583038,0.11356141317943633]
["R.E.I.T.",527,0.31056351034867502,0.33390398746698779,0.32546774695656822,0.30579302454411028,0.29806702066786789,0.30580614756660446,0.29808014369036201,0.47240865604979587,0.55663011158922171,0.472617764608528]
["Real Estate (Development)",746,0.11498536737606871,0.1613886900914597,0.13144935557190579,0.16153898456121696,0.13157176880411192,0.16152537922472082,0.13155816346761579,0.15791978040188023,0.24190509468849289,0.15799458040810918]
["Real Estate (General/Diversified)",420,0.14836896970521629,0.17352361667423227,0.14635417235763706,0.18429516076532187,0.15543916292364637,0.18435349271310647,0.155497494871431,0.19243500444230852,0.30556791205421413,0.19292248811995202]
["Real Estate (Operations & Services)",606,0.22625817835554546,0.28629755442827681,0.24595389961771455,0.2747626195842896,0.23604441152452985,0.27477318129420103,0.23605497323444127,0.29444308640319078,0.4840214328314858,0.29454610846784485]
["Recreation",307,6.3013747015036273E-2,0.11059818307077177,9.1690646501390902E-2,0.1083899698849384,8.9859942876789792E-2,0.11318541696971085,9.4655389961562239E-2,0.15626259731518394,0.37553329194354584,0.1874626250094765]
["Reinsurance",38,7.3576682448666358E-2,0.10384277332435643,8.8332586065831012E-2,0.10381271168993686,8.8307014503895234E-2,0.10381271168993686,8.8307014503895234E-2,0.1063248892929996,0.19691092158873466,0.1063248892929996]
["Restaurant/Dining",346,6.5845107433753297E-2,0.11461533762898715,9.1361600269516577E-2,0.10536730087951926,8.3989851825885961E-2,0.10537281602814656,8.3995366974513264E-2,0.15096303430555336,0.29694887772747913,0.1511709897761975]
["Retail (Automotive)",163,2.8296993922029435E-2,4.9229786090945728E-2,3.9328386681499246E-2,4.5755990868303391E-2,3.655326266377476E-2,4.5736955355582608E-2,3.6534227151053977E-2,6.1366147533788044E-2,0.18757736141665482,6.1406953917740606E-2]
["Retail (Building Supply)",50,5.2786875207890938E-2,9.9264705814546564E-2,7.8345617736924347E-2,9.3792000840647122E-2,7.4026233033632774E-2,9.3792362329972068E-2,7.402659452295772E-2,0.11455544605338958,0.3418800829249134,0.11455782524333442]
["Retail (Distributors)",929,1.0753597543690679E-2,3.3197004370317841E-2,2.7214621543491354E-2,3.4272196868264798E-2,2.8096055199119344E-2,3.4308454199567205E-2,2.8132312530421748E-2,5.0610841867566585E-2,0.15788245563224906,5.0925945017684417E-2]
["Retail (General)",220,2.3388575039226128E-2,4.4311903357944174E-2,3.4387963598698883E-2,3.900730383896784E-2,3.0271363738595358E-2,3.902661068066688E-2,3.0290670580294398E-2,6.6269085883727513E-2,0.27800157381136398,6.6372012731788527E-2]
["Retail (Grocery and Food)",163,1.9193951842159308E-2,3.6098102104492734E-2,2.7530718972629611E-2,3.1480526498987756E-2,2.400906079896608E-2,3.1478049436250585E-2,2.4006583736228913E-2,5.6325815142411223E-2,0.24346496387846409,5.645912085887049E-2]
["Retail (Online)",190,2.6493701576138222E-2,5.2039001274688731E-2,4.4354891383262429E-2,5.2050583433303904E-2,4.4364763313445105E-2,5.4056700763370706E-2,4.6370880643511907E-2,7.9405328987248017E-2,0.33886807982455192,9.0766023524391351E-2]
["Retail (Special Lines)",505,3.4824255900988997E-2,6.4331741155843475E-2,5.1114733083992073E-2,6.3999399672017301E-2,5.0850671425885216E-2,6.4086020055278206E-2,5.0937291809146114E-2,8.3563066021733315E-2,0.32267072305315342,8.4178286359965715E-2]
["Rubber& Tires",87,6.2432177269910578E-2,0.11109568017497776,8.9703677364178405E-2,0.11279957086552878,9.1079475779816899E-2,0.11409857655451706,9.2378481468805188E-2,0.15475803514567779,0.33565569990447736,0.1777601606270256]
["Semiconductor",535,0.10962964997097577,0.15991753488524665,0.14422092823753938,0.16182732200440289,0.14594326138417305,0.17323366806591323,0.15734960744568338,0.27727201489306652,0.38138817416071569,0.41803555299461576]
["Semiconductor Equip",258,9.5706607711880123E-2,0.14167739920023953,0.12233457279189164,0.14332405215437616,0.12375641273826234,0.14965974761930431,0.1300921082031905,0.18678048456279564,0.31314006329759286,0.27768758769232232]
["Shipbuilding & Marine",326,-3.4653649244972835E-2,5.0445351344772252E-2,4.468112277440154E-2,5.5001874512696648E-2,4.871698664814049E-2,5.5002707010393261E-2,4.8717819145837102E-2,0.1640118004247216,0.24983786784371989,0.16413375608874464]
["Shoe",89,7.4996278358746629E-2,9.7613368433539363E-2,7.9698466577440535E-2,0.10011816908454441,8.1743563208883943E-2,0.10060270015455193,8.2228094278891481E-2,0.11653905891778719,0.41721748377013013,0.12438342680207833]
["Software (Entertainment)",120,9.7064495653367971E-2,0.1521885049225648,0.13528335709544473,0.15410811908931771,0.13698973990627819,0.16333548170844603,0.14621710252540651,0.17846788579563114,0.48667739059217596,0.3086469581758986]
["Software (Internet)",830,0.12822684384352306,0.21208838096251276,0.19424691717442388,0.21099375786372315,0.19324437681156742,0.22489687366650837,0.20714749261435264,0.22711865684692795,0.50563941490119391,0.35229031989257686]
["Software (System & Application)",1026,0.11187822380931976,0.15494253102441241,0.13776491393526577,0.15603425876638508,0.13873560789140044,0.16450496290872646,0.14720631203374182,0.20538557400909735,0.4718257242470264,0.3341935683336627]
["Steel",737,-2.4887589803942643E-2,3.0559532496079921E-2,2.6988221029052632E-2,3.2244838481333568E-2,2.8476575290932952E-2,3.1932870237353764E-2,2.8164607046953151E-2,7.9896857346674802E-2,0.1659908154949031,8.8822249903858938E-2]
["Telecom (Wireless)",106,5.7301854752096794E-2,0.1240435075963867,0.10694907007791954,0.12820239746238815,0.11053482327326285,0.12831705424447951,0.1106494800553542,0.28960958528123415,0.50299213433466528,0.29181858525409121]
["Telecom. Equipment",480,7.3643383879279947E-2,0.10932852078392684,9.8603982503736212E-2,0.11116300721040501,0.10025851570516216,0.11943779328277619,0.10853330177753334,0.14759240646563365,0.3262607891700508,0.25942849077849106]
["Telecom. Services",297,7.8187643600878265E-2,0.15202978932153019,0.12914514345300826,0.15168636789471104,0.12885341635380407,0.15165836808963323,0.12882541654872626,0.29885902389710906,0.46633572688721259,0.30678138089067003]
["Tobacco",59,0.22435422273443409,0.32652212846907763,0.27266359477312141,0.32770722309036471,0.27365321272367643,0.32780441134555083,0.2737504009788625,0.34543097404382195,0.52795866067611574,0.35587083163679323]
["Transportation",221,5.0299907611193802E-2,9.2936204334144332E-2,7.4028316833845892E-2,9.6206046053230243E-2,7.6632908666612251E-2,9.6354932049433045E-2,7.6781794662815053E-2,0.11960559170862307,0.16695839105518179,0.12061703764030995]
["Transportation (Railroads)",49,0.10526360950616083,0.20810945836837014,0.16000475540845621,0.21089253940014085,0.16214452456292761,0.21071330669583258,0.16196529185861933,0.30077115432645019,0.37821219672165812,0.30548824724158269]
["Trucking",195,3.9120358073938093E-2,6.743306497141989E-2,5.3375608761808344E-2,7.2517798742565698E-2,5.7400351824305355E-2,7.2534467900546726E-2,5.741702098228639E-2,0.11746821103450492,0.19359113495635261,0.11755141269878529]
["Utility (General)",57,6.4250474349198177E-3,0.10927647436448021,8.6468279455902061E-2,0.10929849107259779,8.6485700834851936E-2,0.10987390099646432,8.7061110758718474E-2,0.16291272075692864,0.23529175542501693,0.16539685018658348]
["Utility (Water)",96,0.16821439569697971,0.26043296618816747,0.22139065887466233,0.25774797588031378,0.21910818372557417,0.25771056217796817,0.21907077002322853,0.36026751403324125,0.4871907427151016,0.36188855317645419]
["Total Market",42678,5.8049504430959763E-2,8.461696098721018E-2,7.291215764794011E-2,8.4744694215892077E-2,7.3022221932899992E-2,8.5818361459431711E-2,7.4095889176439625E-2,0.13186722630361292,0.28872041903682327,0.14851679971649825]
["Total Market (without financials)",37762,4.3648307249866514E-2,8.8429623109840053E-2,7.6413724996528515E-2,8.8555231834360162E-2,7.6522265892611727E-2,8.978997669688206E-2,7.7757010755133624E-2,0.14210708026119412,0.28265061133837788,0.16126679826533644]

{"sheet":"WACC","index":14,"n_rows":25,"n_cols":12,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
["ths.# of shares",{"$f":"FCFF!C12","v":164000},null,null,null,null,null,null,"Equity","Debt ","Preferred Stock","Capital"]
["Price @31.3.2017",{"$f":"FCFF!C13","v":278.3},null,null,null,null,null,"Market Value",{"$f":"B2*B3","v":45641200},{"$f":"B18+B25","v":7936681.6170571456},0,{"$f":"SUM(I3:K3)","v":53577881.617057145}]
[null,null,null,null,null,null,null,"Weight in Cost of Capital",{"$f":"I3/$L$3","v":0.85186645351557888},{"$f":"J3/$L$3","v":0.14813354648442112},{"$f":"K3/$L$3","v":0},{"$f":"SUM(I4:K4)","v":1}]
["Country","Revenues","ERP","Weight","Weighted ERP",null,null,"Cost of Component",{"$f":"B13+E10*B16","v":6.3587321045786405E-2},{"$f":"B24*(1-B15)","v":3.3000000000000002E-2},0,{"$f":"I4*I5+J4*J5+K4*K5","v":5.9056312701816487E-2}]
["United States of America",4200706,{"$f":"'ERPs by country'!H149","v":5.6899999999999999E-2},{"$f":"B6/$B$10","v":0.60008954116865221},{"$f":"D6*C6","v":3.4145094892496307E-2}]
["Norway",1065255,{"$f":"'ERPs by country'!H109","v":5.6899999999999999E-2},{"$f":"B7/$B$10","v":0.1521764161018678},{"$f":"D7*C7","v":8.658838076196277E-3}]
["China",335572,{"$f":"'ERPs by country'!H38","v":7.2772952497175608E-2},4.7937953170025936E-2,3.4885863888541261E-3]
["Others",1398599,{"$f":"AVERAGE('ERP Others'!E3:E29)","v":7.9004550601423362E-2},0.19979608955945402,1.5784800267566398E-2,null,null,"ke",{"$f":"I5","v":6.3587321045786405E-2}]
["Total",{"$f":"SUM(B6:B9)","v":7000132},null,{"$f":"SUM(D6:D9)","v":1},{"$f":"SUM(E6:E9)","v":6.2077319625113106E-2},null,null,"kd",{"$f":"J5","v":3.3000000000000002E-2}]
[]
[null,null,null,null,null,null,null,"WACC",{"$f":"I3/L3*I9+J3/L3*I10","v":5.9056312701816487E-2}]
["Risk free rate (10 T-bond)",{"$f":"FCFF!C3","v":2.3873999999999999E-2}]
["Unlevered β",{"$f":"'Global industry averages'!U8","v":0.57929811755842797}]
["Tax rate",0.4]
["Levered β for equity",{"$f":"B14*(1+(1-B15)*J3/I3)","v":0.63973962287058161}]
[]
["Debt value of operating leases =",{"$f":"'Operating lease converter'!D26","v":725245.60595573171}]
[]
["Book Value of Straight Debt =",{"$f":"FCFF!C6","v":8169550}]
["Interest Expense on Debt =",{"$f":"-'12M'!P37","v":257531}]
["Average Maturity =",{"$f":"ROUND(Maturity!K16,0)","v":6},"Vlastní výpočty, data z Výroční zpráva 2016, s.81"]
["S&P Rating (Tesla Inc.)","B-","link"]
["Pre-tax Cost of Debt =",5.5E-2,"link"]
["Market Value of Straight Debt",{"$f":"B21*(1-(1+B24)^(-B22))/B24+B20/(1+B24)^B22","v":7211436.0111014135}]

{"sheet":"Operating lease converter","index":15,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Výdaje na operační leasing v běžném roce (2016)",null,null,116800]
[null,"Budoucí závazky z operačního leasingu"]
[null,"Rok","Závazek"]
[2017,1,165457]
[2018,2,150925]
[2019,3,125148]
[2020,4,102804]
[2021,5,88950]
["2022+","6 a dále",248030]
[]
[]
[null,"Náklady na cizí kapitál (před daní)",null,{"$f":"WACC!B24","v":5.5E-2}]
[]
[]
[null,"Průměrný počet let po roce 2022:",null,{"$f":"IF(C10>0,ROUND(C10/AVERAGE(C5:C9),0),0)","v":2},"Jako odhad pro další roky  jsem využil průměrné náklady na operační leasing v průběhu prvních 5 let"]
[]
[null,"SH budoucí plateb oper. leasingu"]
[null,"Rok","Závazek","SH"]
[2017,{"$f":"B5","v":1},{"$f":"C5","v":165457},{"$f":"C20/(1+$D$13)^B20","v":156831.27962085308}]
[2018,{"$f":"B6","v":2},150925,{"$f":"C21/(1+$D$13)^B21","v":135598.93084162532}]
[2019,3,125148,{"$f":"C22/(1+$D$13)^B22","v":106577.74684527704}]
[2020,4,102804,{"$f":"C23/(1+$D$13)^B23","v":82985.110078439524}]
[2021,5,88950,{"$f":"C24/(1+$D$13)^B24","v":68058.700774152443}]
["2022+",{"$f":"B10","v":"6 a dále"},{"$f":"IF(C10>0,IF(D16>0,C10/D16,C10),0)","v":124015},{"$f":"IF(D16>0,(C25*(1-(1+D13)^(-D16))/D13)/(1+$D$13)^5,C25/(1+D13)^6)","v":175193.83779538434}]
[null,null,null,{"$f":"SUM(D20:D25)","v":725245.60595573171}]

{"sheet":"Sales to Capital ratio","index":16,"n_rows":117,"n_cols":10,"rows_kept":117,"cut":false,"hidden":false,"merged":[[5,1,5,6],[6,1,6,6],[0,1,0,6],[1,1,1,6],[2,1,2,4],[2,5,2,6],[3,1,3,6],[4,1,4,6]]}
["Date updated:","2017-01-05"]
["Created by:","Aswath Damodaran, adamodar@stern.nyu.edu"]
["What is this data?","Capital Expenditures, Acquisitions and R&D and Sales/Invested Capital Ratios",null,null,null,"Global"]
["Home Page:","http://www.damodaran.com"]
["Data website:","http://www.stern.nyu.edu/~adamodar/New_Home_Page/data.html"]
["Companies in each industry:","http://www.stern.nyu.edu/~adamodar/pc/datasets/indname.xls"]
["Variable definitions:","http://www.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variable.htm"]
[]
["Sales/Capital ratio",null,null,null,"TESLA Inc.",2016,2015,2014]
["Industry Name","Number of Firms","Weight","Sales/Capital","Revenues",7000132,4046025,3198356]
["Auto & Truck",{"$f":"VLOOKUP(A11,$A$22:$J$117,2,FALSE)","v":128},0.6,{"$f":"VLOOKUP(A11,$A$22:$J$117,10,FALSE)","v":1.2802804842245628},"Book value of equity",4752911,1083704,911710]
["Electrical equipment",{"$f":"VLOOKUP(A12,$A$22:$J$117,2,FALSE)","v":856},0.3,{"$f":"VLOOKUP(A12,$A$22:$J$117,10,FALSE)","v":1.4754026579741666},"Book value of debt",{"$f":"1150147+5978284","v":7128431},2649020,2429883]
["Green & Renewable Energy",{"$f":"VLOOKUP(A13,$A$22:$J$117,2,FALSE)","v":179},0.1,0.24312716284559407,"Cash and Marketable Securities",3393216,1196908,1905713]
["Average (Industry)",null,null,{"$f":"C11*D11+C12*D12+C13*D13","v":1.2351018042115469},"S/C",{"$f":"F10/(F11+F12-F13)","v":0.82469699436601196},{"$f":"G10/(G11+G12-G13)","v":1.595551491117652},{"$f":"H10/(H11+H12-H13)","v":2.2274535476502213}]
[]
[null,null,null,null,"Průměrné S/C ratio",{"$f":"AVERAGE(F14:H14)","v":1.5492340110446285}]
[]
[]
[]
[]
["Industry Name","Number of Firms","Capital Expenditures","Depreciation","Cap Ex/Deprecn","Acquisitions","Net R&D","Net Cap Ex/Sales","Net Cap Ex/ EBIT (1-t)","Sales/Capital"]
["Advertising",251,2600.902,3471.9189999999999,0.74912519560508184,3040.127,4.1121999999995751,1.7499612720745353E-2,0.23221005096154185,3.7734330603233044]
["Aerospace/Defense",222,23781.948,19078.454000000002,1.2465343365872308,15464.855,335.69279999999708,3.0751196169450195E-2,0.43365073258614101,2.4485973214011576]
["Air Transport",158,70177.453999999998,36205.946000000004,1.938285330260394,2377.0070000000001,15.233000000000175,6.2736075578565628E-2,0.74390205406895948,1.0957682658705206]
["Apparel",1171,18958.736000000001,13955.36,1.3585271895529747,6880.7110000000002,155.36699999999837,2.4240536186803094E-2,0.32048241217399143,1.4898344928541565]
["Auto & Truck",128,151949.23300000001,67921.509000000005,2.237129817006863,2157.1419999999998,6055.1402000000235,4.4189203298961623E-2,0.91721375934701077,1.2802804842245628]
["Auto Parts",642,46958.970999999998,15899.853999999999,2.9534215219837869,10678.931,2732.1720000000059,5.4431568604513224E-2,1.0448389279918702,1.990424457641975]
["Bank (Money Center)",623,81312.326000000001,9.2010000000000005,"NA",26709.163,-0.28599999999983083,5.3069141200968818E-2,60.828254841213528,0.11619386108000881]
["Banks (Regional)",889,13758.422,3.45,"NA",3448.0619999999999,0,6.2275821242805007E-2,"NA",0.27281237218279664]
["Beverage (Alcoholic)",223,12408.576999999999,13140.915000000001,0.94427039517415634,5982.4229999999998,79.950000000004366,1.9177433882551897E-2,0.13294055757290163,0.85113474787403465]
["Beverage (Soft)",103,8491.56,3690.8020000000001,2.3007357208541666,1357.88,31.913799999998446,3.1192613195499184E-2,0.27881531643173896,1.7056276564136865]
["Broadcasting",142,4596.6049999999996,6557.9129999999996,0.70092497414955035,3764.9180000000001,-10.339599999999336,1.5274263887659288E-2,0.12118102463582377,1.1601583181129178]
["Brokerage & Investment Banking",569,11212.215,3366.3820000000001,3.3306425117529739,-8049.9960000000001,12.465000000000032,-7.1549701981558087E-4,-0.31131425034575949,0.15389700153825173]
["Building Materials",434,13231.766,7902.0709999999999,1.6744681236096208,6669.4049999999997,154.67559999999867,3.6864063560958053E-2,0.63731129381465323,1.7707148439186]
["Business & Consumer Services",772,12563.114,13251.717000000001,0.94803669592400741,14891.145,99.491800000003423,3.0433184459974345E-2,0.4730340111146325,3.035338440801834]
["Cable TV",63,27988.52,34499.661999999997,0.81126939736395109,51691.307000000001,8.885999999998603,0.20121840637695584,1.5928661578944614,0.93115907875526793]
["Chemical (Basic)",774,35195.165999999997,16336.388999999999,2.1544030323959595,7869.3819999999996,694.80600000000413,5.178310348920729E-2,0.68017300364177313,1.1279890409193776]
["Chemical (Diversified)",81,25512.517,14003.833000000001,1.8218238535121063,5330.5510000000004,351.91180000000168,5.4351857343701258E-2,0.6529734858264713,1.2684525280026302]
["Chemical (Specialty)",731,36012.796000000002,22036.754000000001,1.6342150935659581,9240.1980000000003,381.57819999999629,4.4177912222013171E-2,0.52817979923582092,1.2038724332682051]
["Coal & Related Energy",278,15374.009,17819.206999999999,0.86277739520058339,2609.8090000000002,27.58219999999983,1.4043211057135987E-3,5.7601769180395959E-2,0.56056287083428802]
["Computer Services",929,14712.251,12476.304,1.1792154952299976,23057.786,824.39919999999984,3.3718363648529495E-2,0.56422973698027101,3.5442505430699645]
["Computers/Peripherals",327,50606.214,23958.903999999999,2.1122090559735121,14841.35,1044.307799999995,4.0801843582809673E-2,0.51012335160543276,1.5501478171577112]
["Construction Supplies",757,41369.777000000002,32593.115000000002,1.2692796316031776,19134.324000000001,-66.463999999999942,3.4492384130462073E-2,0.63732768488785196,1.1258412155627802]
["Diversified",356,73973.021999999997,48626.207999999999,1.5212582893570479,71551.925000000003,1355.375400000019,6.3346346227634062E-2,0.68783674451127608,0.88928953681431588]
["Drugs (Biotechnology)",884,7545.3159999999998,8191.9480000000003,0.92106492863480083,24400.828000000001,5394.7239999999947,0.17897526387319213,1.0526379077432013,0.52458916839394787]
["Drugs (Pharmaceutical)",971,37910.915999999997,58514.137000000002,0.64789327748267045,73485.786999999997,3650.685999999987,6.6124197164439832E-2,0.43254335200419075,0.73027544225180729]
["Education",174,1843.481,1153.0029999999999,1.5988518676881154,1550.963,32.436199999999644,6.4939018425999376E-2,0.90088203451701587,1.3202792600829758]
["Electrical Equipment",856,21156.088,11510.368,1.8380027467410252,8831.991,407.28039999999601,3.6875801116648566E-2,0.5876623396870253,1.4754026579741666]
["Electronics (Consumer & Office)",153,14081.24,5501.91,2.5593366667211934,1960.6379999999999,5853.2916000000005,4.9812962322938588E-2,2.241297904247924,2.1036570373106458]
["Electronics (General)",1239,48311,18234.345000000001,2.6494508028667876,2451.8020000000001,2507.8815999999933,4.4254189393580327E-2,0.91363672251995187,1.6139176072406169]
["Engineering/Construction",1118,47933.974000000002,26535.460999999999,1.8064119556845084,10261.031999999999,377.13340000000608,2.0063972278966374E-2,0.55448691084118118,2.2404765183208366]
["Entertainment",353,10039.183000000001,7404.3459999999995,1.3558500642730635,6911.4269999999997,3.655800000000454,4.6541780910031832E-2,0.37897895754843069,1.523248188813628]
["Environmental & Waste Services",306,7654.4920000000002,6155.4319999999998,1.2435344911616277,5496.9530000000004,-9.5015999999995984,7.1100052952737691E-2,0.99126459929182675,1.7332078852569344]
["Farming/Agriculture",388,16664.355,8395.1280000000006,1.9850030875050384,3538.7249999999999,329.34479999999894,3.3718808669973004E-2,0.86117610603403139,1.2866385948192727]
["Financial Svcs. (Non-bank & Insurance)",1016,42128.703999999998,11079.299000000001,3.8024701743314262,27497.236000000001,69.793400000002293,0.10799833627489172,1.8992225479499181,5.9457438322927117E-2]
["Food Processing",1275,54313.601999999999,31010.659,1.7514494612965175,15521.808999999999,401.58759999999893,3.2869285318321159E-2,0.49052727220874059,1.8319024587597363]
["Food Wholesalers",128,4227.201,2979.0050000000001,1.4189976183322954,6099.9530000000004,-3.9900000000006912,2.3980305151004966E-2,1.2428991326381116,6.2047312062136122]
["Furn/Home Furnishings",307,7650.6469999999999,4299.7740000000003,1.779313749978487,11119.581,234.33740000000034,6.1611239862948003E-2,0.96044601036180943,2.1920311097611207]
["Green & Renewable Energy",179,10873.069,7829.23,1.388778845429244,14171.128000000001,1.3747999999995955,0.51564594049349533,1.9733791266858587,0.24312716284559407]
["Healthcare Products",677,14475.915999999999,13624.652,1.0624796875545885,18203.341,1787.7791999999972,7.439681941576555E-2,0.59346378716029158,1.0117759706720577]
["Healthcare Support Services",334,14619.951999999999,13304.023999999999,1.0989120284208747,20011.012999999999,163.19139999999607,1.4483972750858637E-2,0.47730888623186934,7.9847949089533978]
["Heathcare Information and Technology",322,4201.0910000000003,5007.7780000000002,0.83891318664685222,11370.634,385.00920000000042,0.1173465142929998,1.1595298175531872,1.2495137261648859]
["Homebuilding",173,2244.8049999999998,999.53700000000003,2.2458448261545092,1070.751,62.044200000000274,1.1152725272333353E-2,0.18130733442852504,1.3420346761612911]
["Hospitals/Healthcare Facilities",192,12096.546,9219.2909999999993,1.3120907019856518,9185.0570000000007,5.2799999999988358,6.2332378896342522E-2,0.92706827070141662,1.2967804095327908]
["Hotel/Gaming",658,28762.510999999999,22519.695,1.27721583263006,10150.467000000001,177.54659999999421,5.2540638180734275E-2,0.4703470019880529,0.77177969062366691]
["Household Products",494,17116.781999999999,12263.35,1.3957672251057009,15642.262000000001,288.75740000000224,4.9136595572761239E-2,0.42828275584323477,1.8712540951445071]
["Information Services",186,5785.9709999999995,10310.696,0.5611620204882386,23906.473999999998,236.51879999999801,0.10278969940553542,0.62367548774033399,1.8128408319799654]
["Insurance (General)",233,7354.19,10163.620000000001,0.72357978751665242,3516.1030000000001,0.22119999999995343,7.8668249937261458E-4,1.4033057807542918E-2,1.5488103903205939]
["Insurance (Life)",123,9784.2939999999999,6477.55,1.5104930104746392,6325.4219999999996,0,6.469392071857696E-3,0.10014724087722462,1.6730263430015802]
["Insurance (Prop/Cas.)",227,4174.317,4948.4719999999998,0.84355675853071421,16281.552,0,2.5368599321645278E-2,0.3160186537993116,1.3849735852740213]
["Investments & Asset Management",1013,5068.2070000000003,1020.251,4.9676079709796905,17451.214,55.149399999994785,9.8204509733574738E-2,0.60912674125348398,0.31200498348663747]
["Machinery",1270,26205.64,15298.609,1.7129426603425186,13847.102000000001,1196.3099999999977,3.8811895230323239E-2,0.56760587421227882,1.5692407754959508]
["Metals & Mining",1517,67524.653000000006,56923.326999999997,1.186238692618933,5198.24,4.0929999999971187,2.1976083936924573E-2,0.6974543773316918,0.80032161846888916]
["Office Equipment & Services",159,2059.0929999999998,1543.625,1.3339334359057413,965.86099999999999,27.394800000000032,2.4703349576944412E-2,0.38048622307108265,2.1216608374664498]
["Oil/Gas (Integrated)",49,236890.69399999999,209348.723,1.1315602531762279,18544.832999999999,-414.03760000000329,2.3723346951139822E-2,1.5730746545620018,0.86138558443925228]
["Oil/Gas (Production and Exploration)",964,123126.878,145298.315,0.84740747337641176,6047.5190000000002,-47.584400000007008,-5.4691461924932037E-2,"NA",0.27604608270308328]
["Oil/Gas Distribution",210,87457.221000000005,32506.727999999999,2.6904344540613256,23312.053,1.4262000000016997,0.18861226443153889,1.5352869836144851,0.55927959980233155]
["Oilfield Svcs/Equip.",544,51177.565000000002,41471.18,1.2340513339625254,11016.474,-253.10160000000178,1.6794580353076693E-2,0.63654424411665922,1.6989270138911008]
["Packaging & Container",395,12877.883,9075.7469999999994,1.4189336701430748,11042.217000000001,58.606200000001991,6.5068104482293471E-2,0.97608467260823051,1.6509824502135644]
["Paper/Forest Products",296,14591.857,9311.8320000000003,1.5670232237866835,1268.8910000000001,73.438399999999092,3.2308671160828036E-2,0.55844533206677516,1.0149267341460748]
["Power",569,285211.89899999998,149495.59899999999,1.9078280625505237,50765.68,251.63260000001173,0.11400244940387975,1.1171221615191735,0.65575817716409535]
["Precious Metals",961,28285.125,24043.9,1.1763950523833486,1903.067,19.614600000000792,4.6585633945763809E-2,1.86817166035422,0.53249751734110384]
["Publishing & Newspapers",364,5439.6379999999999,6101.8069999999998,0.89147985178816702,4444.1769999999997,12.673800000000483,2.2418485459480303E-2,0.46833123709802843,1.7260568699092695]
["R.E.I.T.",527,9132.8080000000009,34936.267,0.26141339027435306,21396.834999999999,2.6710000000020955,-2.1637279776177333E-2,-7.3779123201988442E-2,0.11765478794335628]
["Real Estate (Development)",746,14247.102000000001,3949.136,3.6076503822608288,15670.132,-6.2127999999938766,5.6853622234811128E-2,0.51024331826905056,0.48348348461538676]
["Real Estate (General/Diversified)",420,17211.025000000001,4946.8159999999998,3.4792126895360576,3936.4369999999999,13.879399999997986,6.8145946437533911E-2,0.489721179156555,0.30644065785268232]
["Real Estate (Operations & Services)",606,7010.0829999999996,2604.2379999999998,2.6917981382653968,8177.5910000000003,1.3145999999978812,0.10110793027908863,0.4513709015673833,0.21278176388064288]
["Recreation",307,8618.8389999999999,4431.2969999999996,1.9449924029014531,2796.7869999999998,579.72799999999916,6.2569058402738284E-2,0.80579257915213764,1.2088322180168558]
["Reinsurance",38,179.37299999999999,-398.40100000000001,"NA",179.56299999999999,0,3.8911001431256847E-3,4.5212769090091726E-2,1.3418939185638921]
["Restaurant/Dining",346,15671.106,11647.021000000001,1.345503369488215,2347.752,1.6850000000013097,2.0861080777066315E-2,0.27413416184088696,1.5706957848102032]
["Retail (Automotive)",163,8176.6589999999997,3620.2559999999999,2.2585858569117763,5689.0330000000004,-5.7788000000000466,3.3729688670150977E-2,1.1071668536909427,2.6969763612737014]
["Retail (Building Supply)",50,4343.57,4501.6310000000003,0.96488805946111522,2473.5059999999999,7.8399999998509884E-2,1.0676492229316643E-2,0.18187219989694672,2.4515050803553358]
["Retail (Distributors)",929,34397.370999999999,15600.821,2.2048436425236853,9087.2270000000008,44.699399999997695,2.2653816865690502E-2,0.93181393138137625,1.7584004916486309]
["Retail (General)",220,47750.285000000003,35252.008000000002,1.3545408533891177,4521.7460000000001,31.029200000004494,1.0609424852314288E-2,0.39400518238645221,2.6559543398675509]
["Retail (Grocery and Food)",163,29101.361000000001,20037.128000000001,1.4523718668663492,454.33600000000001,-2.3810000000012224,9.9001237692850057E-3,0.4296926634678726,3.1893975634362621]
["Retail (Online)",190,9718.4519999999993,10243.355,0.94875673058289978,2140.0920000000001,500.23379999999997,8.4836057449505509E-3,0.23921482609187489,3.3672211347059506]
["Retail (Special Lines)",505,23611.040000000001,20742.287,1.1383045659333515,5313.4920000000002,92.382400000002235,7.7585275629245788E-3,0.17621179171336965,2.4424125739903566]
["Rubber& Tires",87,7174.1180000000004,4499.2489999999998,1.5945145512062127,332.63299999999998,189.14740000000165,2.1953596804930905E-2,0.27491036287786869,1.4325913463059352]
["Semiconductor",535,47146.974000000002,31276.095000000001,1.5074443916352089,40774.756999999998,4310.6895999999979,0.16129413364202841,1.1916320453981311,0.77840130448770584]
["Semiconductor Equip",258,6285.83,4020.3719999999998,1.5634946218907106,1649.8019999999999,585.30839999999989,4.8716592486079097E-2,0.41617508610099818,0.99988053178706138]
["Shipbuilding & Marine",326,26135.309000000001,16558.833999999999,1.5783302737378733,2604.9839999999999,0.20620000000053551,4.9181417167288688E-2,1.0929226254919286,0.60367131459497103]
["Shoe",89,1576.6320000000001,2158.69,0.73036517517568522,697.221,45.502399999999398,1.7108411462953155E-3,2.1525537186895097E-2,1.8343854082884237]
["Software (Entertainment)",120,1069.008,1317.1489999999999,0.81160749467220494,5121.5079999999998,349.5592000000006,0.1378703063182026,1.1324205285069922,1.0492596037858017]
["Software (Internet)",830,19251.001,14413.296,1.3356418268243433,7946.8710000000001,3356.0636000000013,6.686559262161211E-2,0.41361083633624107,0.79734835135689142]
["Software (System & Application)",1026,17895.258999999998,18602.679,0.96197214390464936,63791.019,3102.007399999995,0.18073415630660877,1.502301128130535,1.0637058502421184]
["Steel",737,50158.031000000003,31532.641,1.5906701566798671,4808.1279999999997,-251.58039999999892,2.8746390279693088E-2,1.2887768899606358,0.99071274786568286]
["Telecom (Wireless)",106,82016.817999999999,102300.522,0.80172433528736053,37107.267999999996,77.302599999995437,2.5067707669746763E-2,0.2769254346186884,0.79309685929816143]
["Telecom. Equipment",480,8777.6669999999995,6939.03,1.2649703200591438,-279.33600000000001,2040.4131999999991,1.4598447474598182E-2,0.16635481704423738,1.06717403555015]
["Telecom. Services",297,141976.11799999999,175716.14300000001,0.80798562713728572,30203.73,-31.853800000011688,-3.1364380666854979E-3,-2.7978011335537019E-2,0.94989728660121775]
["Tobacco",59,4496.9170000000004,3595.857,1.2505828235105012,1228.8399999999999,14.529199999997218,1.4344446515856691E-2,6.2128889565584766E-2,1.4216362534983304]
["Transportation",221,21802.901999999998,15972.321,1.365042813752616,9455.3109999999997,68.471199999999953,3.3387024925686098E-2,0.47748422281840469,1.6506619815803929]
["Transportation (Railroads)",49,36313.64,12242.957,2.9660840922662719,871.18,-40.689999999995052,0.10968553888521576,0.75125078336190787,0.59196144501375769]
["Trucking",195,17834.879000000001,7601.5110000000004,2.3462281380636032,3215.3330000000001,3.2384000000001834,6.924175611720626E-2,1.4002590798667978,1.4053666093080208]
["Utility (General)",57,65799.837,33630.252999999997,1.9565668150043356,7439.415,322.08120000000054,7.1338345168207806E-2,0.7725009271003328,0.98910207202756684]
["Utility (Water)",96,7070.2389999999996,3970.7220000000002,1.7805927989922234,1653.0139999999999,-1.296200000000681,0.13714032138664725,0.67661270459121348,0.36938286189728498]
["Total Market",42678,2983562.35,2104340.4029999999,1.4178135560893854,1118274.8689999999,53022.397000000346,4.1521610410158505E-2,0.65496973077685872,0.70643877875492944]
["Total Market (without financials)",37762,2796361.0980000007,2054131.263,1.3613351533903413,1019113.6900000001,52805.103999999817,4.2420344433161089E-2,0.64186923744237157,1.1384160639071326]

{"sheet":"Maturity","index":17,"n_rows":69,"n_cols":12,"rows_kept":69,"cut":false,"hidden":false,"merged":[[6,0,6,7],[7,0,7,7],[8,0,8,7],[9,1,9,2],[11,1,11,4],[5,0,5,7],[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,7],[4,0,4,7]]}
["Created by EDGAR Online, Inc."]
[""]
["TESLA, INC."]
["TABLE34"]
["Form Type: 10-K"]
["Period End: Dec 31, 2016"]
["Date Filed: Mar 01, 2017"]
["Table Of Contents"]
[""]
[null,"Note 13 - Convertible and Long-term Debt Obligations",""]
[]
[null,"The following is a summary of our debt as of December 31, 2016 (in thousands):","","",""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K21:K67)/C69","v":73.543179627677134},"Průměrná splatnost v měsících"]
[null,"","Unpaid","","","Unused",null,null,null,null,{"$f":"K15/12","v":6.1285983023064281},"Průměrná splatnost v letech"]
[null,"","Principal","Net Carrying Value","","Committed"]
[null,"","Balance","Current","Long-Term","Amount","Interest Rate","Maturity Dates","Maturity Dates"]
[null,"Recourse debt:"]
[null,"1.5% Convertible Senior",null,null,null,null,null,null,null,"Počet měsíců do splatnosti","Dlužná částka vážená početem měcíů"]
[null,"Notes due in 2018",205013,196229,0,0,1.4999999999999999E-2,"June 2018","June 2018",15,{"$f":"C21*J21","v":3075195}]
[null,"0.25% Convertible Senior",null,null,null,null,null,null,null,null,0]
[null,"Notes due in 2019",920000,0,827620,0,2.5000000000000001E-3,"March 2019","March 2019",24,22080000]
[null,"1.25% Convertible Senior",null,null,null,null,null,null,null,null,0]
[null,"Notes due in 2021",1380000,0,1132029,0,1.2500000000000001E-2,"March 2021","March 2021",48,66240000]
[null,"Credit Agreement",969000,0,969000,181000,"1% plus LIBOR","June 2020","June 2020",39,37791000]
[null,"Secured Revolving Credit","","","","","","January 2017 -"]
[null,"Facility",364000,366247,0,24305,"4.0%-6.0%","December 2017","December 2017",9,{"$f":"C28*J28","v":3276000}]
[null,"","","","","","","March 2017 -"]
[null,"Vehicle and Other Loans",23771,17235,6536,0,"2.9%-7.6%","June 2019","June 2019",27,{"$f":"C30*J30","v":641817}]
[null,"2.75% Convertible Senior",null,null,null,null,null,null,null,null,0]
[null,"Notes due in 2018",230000,0,212223,0,2.7999999999999997E-2,"November 2018","November 2018",20,4600000]
[null,"1.625% Convertible Senior",null,null,null,null,null,null,null,null,0]
[null,"Notes due in 2019",566000,0,483820,0,1.6E-2,"November 2019","November 2019",32,18112000]
[null,"Zero-coupon Convertible",null,null,null,null,null,null,null,null,0]
[null,"Senior Notes due in 2020",113000,0,89418,0,0,"December 2020","December 2020",45,5085000]
[null,"","","","","","","January 2017 -"]
[null,"Solar Bonds",332060,181582,148948,"*","1.1%-6.5%","January 2031","January 2031",166,{"$f":"C38*J38","v":55121960}]
[null,"Total recourse debt",5102844,761293,3869594,205305,null,null,null,null,0]
[null,"Non-recourse debt:",null,null,null,null,null,null,null,null,0]
[null,"Warehouse Agreement",390000,73708,316292,210000,"Various","September 2018","September 2018",18,7020000]
[null,"Canada Credit Facility",67342,18489,48853,0,"3.6%- 4.5%","December 2020","December 2020",45,3030390]
[null,"Term Loan due in December",null,null,null,null,null,null,null,null,0]
[null,"2017",75467,75715,0,52173,4.2000000000000003E-2,"December 2017","December 2017",9,679203]
[null,"Term Loan due in January",null,null,null,null,null,null,null,null,0]
[null,"2021",183388,5860,176169,0,4.4999999999999998E-2,"January 2021","January 2021",46,8435848]
[null,"MyPower Revolving Credit",null,null,null,null,null,null,null,null,0]
[null,"Facility",133762,133827,0,56238,"4.1%-6.6%","January 2017","January 2017",null,0]
[null,"Revolving Aggregation Credit",null,null,null,null,null,null,null,null,0]
[null,"Facility",424757,0,427944,335243,"4.0%-4.8%","December 2018","December 2018",21,8919897]
[null,"Solar Renewable Energy","","","","","","April 2017 -"]
[null,"Credit Term Loan",38124,12491,26262,0,"6.6%-9.9%","July 2021","July 2021",52,{"$f":"C52*J52","v":1982448}]
[null,"Cash Equity Debt I",119753,3272,115464,0,5.7000000000000002E-2,"July 2033","July 2033",196,23471588]
[null,"Cash Equity Debt II",206901,5376,189424,0,5.2999999999999999E-2,"July 2034","July 2034",208,43035408]
[null,"Cash Equity Debt III",170000,4994,161853,"",5.7999999999999996E-2,"January 2035","January 2035",214,36380000]
[null,"Solar Asset-backed Notes,",null,null,null,null,null,null,null,null,0]
[null,"Series 2013-1",41899,3329,38346,0,4.8000000000000001E-2,"November 2038","November 2038",260,10893740]
[null,"Solar Asset-backed Notes,",null,null,null,null,null,null,null,null,0]
[null,"Series 2014-1",60768,3016,57417,0,4.5999999999999999E-2,"April 2044","April 2044",325,19749600]
[null,"Solar Asset-backed Notes,","","","","","4.0%-Class A"]
[null,"Series 2014-2",186851,7055,173625,0,"5.4%-Class B","July 2044","July 2044",328,{"$f":"C61*J61","v":61287128}]
[null,"Solar Asset-backed Notes,","","","","","4.2%-Class A"]
[null,"Series 2015-1",119199,1511,110238,0,"5.6%-Class B","August 2045","August 2045",341,{"$f":"C63*J63","v":40646859}]
[null,"Solar Asset-backed Notes,","","","","","5.3%-Class A"]
[null,"Series 2016-1",50119,1202,47025,0,"7.5%-Class B","September 2046","September 2046",354,{"$f":"C65*J65","v":17742126}]
[null,"Solar Loan-backed Notes,","","","","","4.8%-Class A"]
[null,"Series 2016-A",140586,3514,133510,0,"6.9%-Class B","September 2048","September 2048",378,{"$f":"C67*J67","v":53141508}]
[null,"Total non-recourse debt",2408916,353359,2022422,653654]
[null,"Total debt",7511760,1114652,5892016,858959]

{"sheet":"Betas","index":18,"n_rows":104,"n_cols":11,"rows_kept":104,"cut":false,"hidden":false,"merged":[[5,1,5,6],[6,1,6,6],[0,1,0,6],[1,1,1,6],[2,1,2,4],[2,5,2,6],[3,1,3,6],[4,1,4,6]]}
["Date updated:","2017-01-05"]
["Created by:","Aswath Damodaran, adamodar@stern.nyu.edu"]
["What is this data?","Beta, Unlevered beta and other risk measures",null,null,null,"US companies"]
["Home Page:","http://www.damodaran.com"]
["Data website:","http://www.stern.nyu.edu/~adamodar/New_Home_Page/data.html"]
["Companies in each industry:","http://www.stern.nyu.edu/~adamodar/pc/datasets/indname.xls"]
["Variable definitions:","http://www.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variable.htm"]
["Industry Name","Number of firms","Beta ","D/E Ratio","Tax rate","Unlevered beta","Cash/Firm value","Unlevered beta corrected for cash","HiLo Risk","Standard deviation of equity","Standard deviation in operating income (last 10 years)"]
["Advertising",41,1.3629988319999999,0.62975512601917505,5.0960682E-2,0.8531206924995306,6.2692184939350706E-2,0.91018199015478041,0.66713345999999996,0.72801837599999997,0.17051729999250578]
["Aerospace/Defense",96,1.0744874680000001,0.23526369758503282,0.10855493200000001,0.88820828487669112,5.2104995271396032E-2,0.93703235109989635,0.52407712200000001,0.40745759500000001,0.14667389761039185]
["Air Transport",18,1.1220887850000001,0.70116432260434647,0.22986886200000001,0.72863453282551915,4.2293873298202701E-2,0.76081222883561583,0.47604816500000002,0.38611514499999999,0.9936933080464273]
["Apparel",58,0.880540498,0.34213753771006966,0.109533254,0.67491843142743457,4.2982405726789318E-2,0.70523095444236727,0.496763552,0.47146900400000002,0.2476777751579497]
["Auto & Truck",15,0.84501078399999996,1.5042105995184019,8.1379333999999998E-2,0.35477838571465981,6.4608452102947023E-2,0.37928329212752937,0.62219914200000004,0.29214521199999999,3.6654237050456997]
["Auto Parts",63,1.122629713,0.35220524624185201,0.103995087,0.85333596933545763,8.9009476213224734E-2,0.93671223470946652,0.547780249,0.50640684899999999,0.5410439774302106]
["Bank (Money Center)",10,0.86022897200000004,1.8802963282399408,0.27899119999999999,0.36516757123480309,9.8948514201092394E-2,0.40526826378964481,0.26584877400000001,0.25852731699999998,{"$error":"#DIV/0!"}]
["Banks (Regional)",645,0.471938211,0.60511253621821492,0.25425123199999999,0.32519161549619807,0.10757045424678685,0.36438911849532657,0.232455577,0.228435165,{"$error":"#DIV/0!"}]
["Beverage (Alcoholic)",25,0.79280166100000005,0.29021721669118972,0.108611294,0.62985934731229398,0.11304559840780729,0.71013723612129176,0.58049532299999995,0.441795359,0.27492189810458406]
["Beverage (Soft)",36,0.91133911899999998,0.24513017919464158,5.8678472000000002E-2,0.74047682126893122,4.8359430406425832E-2,0.7781055630963416,0.58558745899999998,0.52798795899999995,0.16548980586590478]
["Broadcasting",30,1.2200103470000001,0.95924893727194971,0.18542485,0.68486797279319755,2.1673144077000196E-2,0.70004004147168253,0.42660290299999998,0.410107314,0.18497236309821072]
["Brokerage & Investment Banking",45,1.0769423680000001,2.3221055628336797,0.13586009700000001,0.35818989698779063,0.14973974453753813,0.42127089286675984,0.45767566599999998,0.44961125899999999,0.40201397683193335]
["Building Materials",41,1.0067842890000001,0.26976911932549213,0.23391235099999999,0.83435153516479355,4.0456211705666496E-2,0.86952940068313167,0.38182818600000001,0.33765780099999998,0.48359752281815122]
["Business & Consumer Services",165,1.0705280049999999,0.35097846707472791,0.12605431,0.81923809235567202,3.5219235111034856E-2,0.84914430528676288,0.51999631800000001,0.44714918300000001,0.20367504232166986]
["Cable TV",14,1.115739037,0.49235857423327528,0.202843211,0.80125635138216977,2.3155534194818011E-2,0.82024967067988608,0.33952101200000001,0.307837309,0.40080786613806907]
["Chemical (Basic)",45,1.002633463,0.58615657685907641,7.7064702999999998E-2,0.65064470253296725,3.9972135853413401E-2,0.67773522710338785,0.552647789,0.599130897,0.54640152681359477]
["Chemical (Diversified)",8,1.5188958610000001,0.35524212258950744,6.5923463000000002E-2,1.1404634720591662,6.5036945350541595E-2,1.2197952276165127,0.52980441499999997,0.454849852,0.26464006171903676]
["Chemical (Specialty)",100,1.1980541849999999,0.29977979580968162,9.5849198999999996E-2,0.94257332203448596,3.9663651961997871E-2,0.98150332845382071,0.49244533600000001,0.45440200400000003,0.27946469487781173]
["Coal & Related Energy",38,1.363240792,1.3855477056598999,4.8198499999999997E-3,0.57306243568670479,5.3420487674619634E-2,0.6054033794571696,0.60012985600000002,0.73313146200000001,0.84868953714856987]
["Computer Services",117,0.985286934,0.28331604241545455,0.111806872,0.78719714637625504,5.2382812707790313E-2,0.83071218729754093,0.53898092200000003,0.45573841399999998,0.16356608124603872]
["Computers/Peripherals",55,1.0554428039999999,0.19598633177856345,5.6798409000000001E-2,0.89077831679172848,5.6147433825886259E-2,0.94376849596593182,0.48656106300000002,0.60289733700000003,0.57146721763838038]
["Construction Supplies",51,1.314828594,0.42573509910014284,0.18444152999999999,0.97596274731277399,4.678094356458351E-2,1.0238598785072637,0.44240607199999998,0.38869606699999998,0.28003337958929614]
["Diversified",24,0.76457136800000003,0.35982056936430507,0.115501218,0.5799848830389992,7.8374221739569899E-2,0.62930627237198311,0.39506050599999998,0.232809456,0.21916053907074259]
["Drugs (Biotechnology)",426,1.402457498,0.19445043711823601,1.4428309E-2,1.1769089612219461,5.5399559729650792E-2,1.2459331067907498,0.58045491699999996,0.75230047499999997,0.68607969930466572]
["Drugs (Pharmaceutical)",164,1.015395241,0.14579785951481805,2.5448828999999999E-2,0.88906958834253935,3.9810428958449537E-2,0.92593131102031778,0.6179055,0.67611292000000001,0.12053299211565968]
["Education",36,1.225147196,0.33381576040187838,9.2901995000000001E-2,0.94039284686942737,0.10159286505034358,1.0467335023136517,0.58652765100000004,0.51505210099999998,0.43356048724345497]
["Electrical Equipment",119,1.143250093,0.19151838577395919,5.8680823E-2,0.96862622556007416,6.4212805715532104E-2,1.0350924136130288,0.62515044799999997,0.54629631199999995,0.17783323005548093]
["Electronics (Consumer & Office)",24,1.083404984,0.19387396030883297,3.8059151999999999E-2,0.91311360494452209,5.9942511159250512E-2,0.97133804664494106,0.60857801600000005,0.66940649699999999,0.57442846215658971]
["Electronics (General)",164,0.86415832100000001,0.1787478086675357,8.8485489000000001E-2,0.74308635376760701,0.10022634942461885,0.82585920724887107,0.495109307,0.48911918300000001,0.30656854022750052]
["Engineering/Construction",48,1.1810640189999999,0.32454252030863351,0.15150987299999999,0.92605516662666465,8.2594889958930121E-2,1.0094288297404486,0.50559090299999998,0.44230912900000002,0.20477585626621184]
["Entertainment",79,1.202356752,0.30826851404798122,5.4961688000000002E-2,0.93110273103917274,3.5915836710715805E-2,0.96578988276543765,0.66048843700000004,0.44707221200000002,0.18897351034823759]
["Environmental & Waste Services",89,0.85222305300000001,0.38983966001124076,5.0661097000000002E-2,0.62201978036357231,9.547504239877486E-3,0.62801576352857125,0.58367854799999996,0.57938338599999994,0.14247158190346226]
["Farming/Agriculture",37,0.91929283500000003,0.60035639432931232,7.8907753999999997E-2,0.59195269245998927,3.8757618330698636E-2,0.61582042547062832,0.54818406900000005,0.41139695199999998,0.26673441814066506]
["Financial Svcs. (Non-bank & Insurance)",258,0.65450786400000005,11.244062620887377,0.20804809699999999,6.6080155007606403E-2,2.2933094074599404E-2,6.7631146451552882E-2,0.29469245100000002,0.29197572300000002,0.45329360269188357]
["Food Processing",87,0.75373647300000002,0.26844319797567046,0.14664523600000001,0.61325392969744064,2.5742704865370458E-2,0.62945787807798448,0.42141278399999998,0.30980086099999998,0.2214818822777857]
["Food Wholesalers",16,1.2037246589999999,0.36336302925402941,0.11769990800000001,0.9115015925251938,1.7591443350720021E-2,0.92782334432638702,0.38784837900000002,0.52658276800000003,0.15598746163803318]
["Furn/Home Furnishings",30,0.83564218999999995,0.29008516800902268,0.14575749499999999,0.66969075730228222,3.3903572177101472E-2,0.69319245782890693,0.47891676999999999,0.42943594699999998,0.28130507995483173]
["Green & Renewable Energy",25,1.1403025090000001,1.7438245974166033,4.2455056999999997E-2,0.427113116608419,8.8549363145548246E-2,0.46860806206954692,0.67696134699999999,0.47599211899999999,0.97342626673546073]
["Healthcare Products",254,1.0363051750000001,0.17957607337888476,6.1189370999999999E-2,0.88680119962436221,3.9073768924722516E-2,0.9228608512768256,0.53481715799999996,0.56592994600000002,0.11190419679210929]
["Healthcare Support Services",121,0.93883023200000004,0.32178377644046008,0.143061928,0.73590526193323413,0.10069725689493603,0.81830647974267279,0.50959773900000005,0.50058687999999996,0.22075348801157363]
["Heathcare Information and Technology",125,0.95051626899999997,0.20698443799064054,6.3230074999999997E-2,0.79614609221182375,4.2193837447314274E-2,0.8312183856595623,0.54578549099999996,0.52464764799999997,0.37377938240587466]
["Homebuilding",33,1.0775665889999999,0.662923435312186,0.27280721400000002,0.72706707924284164,5.3298601030837493E-2,0.76800042762641452,0.33210236599999998,0.33760655699999997,1.3706475726437826]
["Hospitals/Healthcare Facilities",38,1.097826003,1.707654422036269,0.120551503,0.43881548704639922,1.4331179213741007E-2,0.4451956659198778,0.48167317100000001,0.44674459700000002,0.32380325968824031]
["Hotel/Gaming",69,0.96090126600000003,0.55276028646675102,0.11230076999999999,0.6446038854082945,3.4289379569664248E-2,0.66749176385887621,0.45975105399999999,0.393155543,0.26384378652523388]
["Household Products",129,0.79652458400000004,0.21202882366216685,9.0529543000000004E-2,0.6677581428915057,2.9669816617234949E-2,0.68817620468484997,0.59258177899999998,0.50905993800000005,6.481428129731924E-2]
["Information Services",64,0.98128022299999995,0.20457557188001288,0.16369149099999999,0.83792164102827993,3.709742465123779E-2,0.87020396713009684,0.34524209700000003,0.36646804199999999,0.34873663960630197]
["Insurance (General)",19,0.904797344,0.38951345862119879,0.183317855,0.68643606782735656,3.9194910210593487E-2,0.71443841745032044,0.27611680300000002,0.30376490499999997,0.76491757938983507]
["Insurance (Life)",22,1.034403993,0.71408671753377595,0.22905045800000001,0.66713152503790796,0.16832073062741643,0.8021499989307056,0.28182970699999998,0.278048566,0.34972746197759574]
["Insurance (Prop/Cas.)",50,0.83012070000000004,0.31106141860310393,0.22273394599999999,0.66849392297827548,4.6135150742659899E-2,0.7008266669001918,0.25236765300000003,0.25410820699999997,0.59959778314768375]
["Investments & Asset Management",156,0.89597961599999998,0.61588844242564966,7.7059916000000006E-2,0.57125959322754727,0.1545596186775815,0.67569470993802794,0.38091877299999999,0.34302807499999999,0.32587400676808653]
["Machinery",127,1.0623745760000001,0.21695400011530083,0.11729302899999999,0.89162274911912542,4.2769476865071071E-2,0.93146084205407687,0.44668401200000002,0.38593954200000002,0.22892813284298949]
["Metals & Mining",97,1.3038721929999999,0.51979862954239686,1.1602166000000001E-2,0.8613422474231881,2.9801287177275981E-2,0.88779982496284104,0.74397509900000003,0.77356973500000004,0.32693245215243488]
["Office Equipment & Services",24,1.4901423110000001,0.54319833000388251,0.16684141,1.0258658426847396,6.3062002835265724E-2,1.094913266181017,0.43624091100000001,0.33849555199999998,0.14763188426359919]
["Oil/Gas (Integrated)",7,1.080586115,0.16906341019571686,1.143716E-2,0.92584913044109918,2.0510340701319678E-2,0.94523624792936756,0.51609435599999998,0.462978422,0.44080126582786544]
["Oil/Gas (Production and Exploration)",330,1.377352122,0.46984085894946304,3.2066220000000001E-3,0.93803717751172455,5.4386472986370817E-2,0.99198790067456866,0.64053304,0.75077372799999997,0.7000062779124252]
["Oil/Gas Distribution",78,1.1952503430000001,0.77047861035308129,2.9253812000000001E-2,0.68380545548886851,7.5946217603269865E-3,0.68903844183291452,0.42145845799999998,0.45132625999999998,0.45246466791885698]
["Oilfield Svcs/Equip.",148,1.3657606040000001,0.32660481746469811,4.1130841000000001E-2,1.0400475687269457,6.2715843292939735E-2,1.1096395487798727,0.54503626000000005,0.604987626,0.33600474077098924]
["Packaging & Container",26,0.83863663600000005,0.5603284028439226,0.24469677000000001,0.58925387600353718,2.5540039887395977E-2,0.60469788408283676,0.35462458400000002,0.29579843900000002,0.20496370865090471]
["Paper/Forest Products",23,1.1184698390000001,0.49339357026122144,0.14458362399999999,0.78651550981204388,4.8679654892936429E-2,0.82676199858159016,0.50416847300000001,0.386747016,0.38749614936654952]
["Power",68,0.54408206800000003,0.87303952607466784,0.19268078999999999,0.3191431139930897,2.4604803998636481E-2,0.32719364961137615,0.26476378699999997,0.241059046,7.6245345117181063E-2]
["Precious Metals",109,1.251165831,0.24105781762048992,1.8393817999999999E-2,1.0117594263404395,8.3279020368455414E-2,1.1036721628723862,0.75858655600000002,0.78311246800000001,0.72933681392688099]
["Publishing & Newspapers",37,1.32027717,0.56945834062093514,0.14316289200000001,0.88732297525780202,7.7650687640551899E-2,0.96202486776723917,0.413180294,0.48082218100000002,0.13565688079359567]
["R.E.I.T.",238,0.72480733600000002,0.79456854036474256,1.7204392999999998E-2,0.40698970089021697,1.6120658221483949E-2,0.41365814242478077,0.23921067300000001,0.246728323,0.27750404888181213]
["Real Estate (Development)",18,0.68426815200000002,0.60506022136984283,1.9684427000000001E-2,0.42950643078558465,8.4741372090968686E-2,0.46927329356820202,0.60380292999999996,0.39454604500000001,3.3601616317069576]
["Real Estate (General/Diversified)",11,1.270788445,0.24330367033480674,0.153217991,1.0536997699607182,3.7097584481191735E-2,1.0942954893232755,0.43910064300000001,0.249892323,1.7032037846559618]
["Real Estate (Operations & Services)",54,0.99168078900000001,0.76667922181674941,8.7764248000000003E-2,0.5835502781921964,5.2106678878097411E-2,0.615628642157243,0.59125050499999998,0.50154217099999998,0.41200828485934404]
["Recreation",66,0.92092834899999998,0.31117450690564624,0.132108366,0.7251028917898098,4.5356951074169052E-2,0.75955394281213184,0.52325331600000002,0.460117306,0.2871115859673532]
["Reinsurance",3,0.747361371,0.32375010773326729,0.19332142699999999,0.59259730953373846,8.2984957248770419E-2,0.6462241968853939,0.25137979799999999,0.21227017500000001,0.79915981590364094]
["Restaurant/Dining",86,0.76829030399999998,0.35005177153678951,0.16474325000000001,0.5944756636112204,2.3586443747833721E-2,0.60883593821969884,0.41227190000000002,0.39096315599999998,0.21588411481270359]
["Retail (Automotive)",25,0.91303483399999996,0.59890146897364049,0.225780008,0.62379338668629969,1.1217448936071786E-2,0.63087014027007171,0.433284628,0.28301295700000001,0.3636151964425296]
["Retail (Building Supply)",6,1.2981943929999999,0.2186348254053091,0.20105076199999999,1.1051490301781783,1.6586723428988415E-2,1.1237890076404478,0.262051967,0.39621328300000003,0.23302651750767944]
["Retail (Distributors)",88,1.104604532,0.56954353378182676,0.16954571099999999,0.74991149179726047,2.1860400822618416E-2,0.76667123223304556,0.50183801699999997,0.40478261199999999,0.38547653177008373]
["Retail (General)",19,1.0483305460000001,0.39573002813044189,0.22223831199999999,0.80160853995664383,2.7260261555908476E-2,0.82407298507083293,0.28047707500000002,0.40003422,6.5761146182642546E-2]
["Retail (Grocery and Food)",14,0.690068758,0.66853729312236898,0.24105563899999999,0.45779270239811792,1.2503319406285164E-2,0.46358910505185513,0.35994870600000001,0.351270256,0.17610182749473441]
["Retail (Online)",57,1.227182507,9.6259181518851655E-2,8.4639940999999996E-2,1.1278091972148567,3.7941173351524138E-2,1.1722871470799821,0.52117697200000002,0.48863500199999998,0.51384539952822561]
["Retail (Special Lines)",108,1.0224670119999999,0.52126138892664009,0.212907391,0.72500942842506744,4.2916257788478844E-2,0.75751932296937508,0.410786339,0.42189096599999998,0.21862106317324045]
["Rubber& Tires",4,1.345535047,0.72346944332021046,0.100946221,0.8152594028704927,8.0881167172999882E-2,0.88700108598900151,0.45548744200000002,0.63876931000000003,0.46212237480783397]
["Semiconductor",80,1.195275265,0.14091725870001576,7.7081178E-2,1.057714061361986,4.7829478963352615E-2,1.110845208913243,0.471729552,0.420767575,0.33605200432723104]
["Semiconductor Equip",45,1.09725641,0.16348055385097882,0.111278244,0.9580609554198698,0.12687615848513831,1.09727957234296,0.432400163,0.38240555999999998,0.50409795474687202]
["Shipbuilding & Marine",11,1.202475701,0.48408624380898257,7.2994815000000005E-2,0.83000884959967081,2.8258843113245859E-2,0.85414602820656216,0.59530358699999997,0.73539184300000005,0.24616591202263152]
["Shoe",10,0.85192056100000002,0.10258015133550319,0.14469327400000001,0.78320418867228492,5.5949358515086513E-2,0.8296209485545919,0.30067384400000002,0.37211103299999998,0.26270854367477631]
["Software (Entertainment)",13,0.98074171600000004,0.14742175875842078,1.0378510000000001E-2,0.85587641596920327,0.11287887996429537,0.96477966383525637,0.61239072100000003,0.481404993,1.1934117039208221]
["Software (Internet)",297,1.133334074,4.2673931509306061E-2,3.4863142E-2,1.0885027973143733,2.642326022195484E-2,1.1180451964808946,0.62931917400000004,0.55851437800000003,0.4652789149854939]
["Software (System & Application)",236,1.125760214,0.21501336143644234,5.6743788000000003E-2,0.93593975558042353,5.3265644087136375E-2,0.98859806843913289,0.56136797299999996,0.47401273199999999,0.1703723413007206]
["Steel",38,1.599676101,0.47927973398751045,7.9423922999999993E-2,1.1099508493329369,7.0382197717668182E-2,1.1939862238092516,0.59717742399999996,0.54187277499999997,0.65411583242633597]
["Telecom (Wireless)",17,1.11578972,1.1457953519174315,9.1112081999999997E-2,0.54658076072578865,5.9218783171574092E-2,0.58098604749830041,0.65302625400000003,0.37672145499999998,0.42232159107048417]
["Telecom. Equipment",107,0.98858531699999996,0.24550432139125464,6.1415079999999997E-2,0.80344920512293794,6.8610038953939842E-2,0.8626345985311783,0.48925749699999999,0.49240867799999999,0.1773482293334237]
["Telecom. Services",67,1.0424289870000001,0.65888870576229475,0.13357276500000001,0.66359592794611832,1.7798128072855347E-2,0.67562071190528217,0.45309948,0.47206198300000002,0.37743632504965946]
["Tobacco",22,1.2791603540000001,0.17184222036920777,8.8435477999999998E-2,1.105922779915046,2.3802140309182471E-2,1.1328879375594154,0.63495265899999997,0.61728783200000004,0.1666861006393647]
["Transportation",17,1.0135765189999999,0.31976328078380406,0.17464258999999999,0.80193155132599236,3.5077382610287547E-2,0.83108379560566226,0.39688761099999997,0.32715863899999997,0.2407873021245707]
["Transportation (Railroads)",7,0.78601602100000001,0.27939907059348679,0.22170900700000001,0.64562288429410009,1.8170998189174666E-2,0.65757161695504285,0.28289461500000002,0.27051133199999999,0.28204104557135973]
["Trucking",30,1.2050346139999999,0.90796230921620991,0.26738884899999998,0.72366483918763802,4.254807482038752E-2,0.75582368174974701,0.45773256200000001,0.42012279499999999,0.3331646628574873]
["Utility (General)",18,0.37649948100000002,0.68371680162337312,0.25624214099999998,0.24958207034630159,6.5410020097788684E-3,0.25122533577249689,0.15153952100000001,0.19317920299999999,6.8647801598723038E-2]
["Utility (Water)",22,0.64885186900000003,0.4346506690163976,0.119746167,0.46929733824941389,4.3180359527042423E-3,0.47133256922902528,0.45299019400000001,0.45037534099999998,0.25144472596586831]
["Total Market",7330,1.000981401,0.67897032922247835,0.104353396,0.62245539889470702,4.915185892768334E-2,0.65463176716392846,0.48218977000000002,0.45037534099999998,0.17282407260354882]
["Total Market (without financials)",6100,1.0796129353385246,0.35710661177293856,8.305870969377048E-2,0.81330095546850611,4.0809528879928988E-2,0.84790349774721385,0.52487613734721306,0.48814043607360647,0.16913424158279972]

{"sheet":"Revenues multiples","index":19,"n_rows":104,"n_cols":6,"rows_kept":104,"cut":false,"hidden":false,"merged":[[5,1,5,6],[6,1,6,6],[0,1,0,6],[1,1,1,6],[2,1,2,4],[2,5,2,6],[3,1,3,6],[4,1,4,6]]}
["Date updated:","2017-01-05"]
["Created by:","Aswath Damodaran, adamodar@stern.nyu.edu"]
["What is this data?","Revenue multiples ",null,null,null,"US companies"]
["Home Page:","http://www.damodaran.com"]
["Data website:","http://www.stern.nyu.edu/~adamodar/New_Home_Page/data.html"]
["Companies in each industry:","http://www.stern.nyu.edu/~adamodar/pc/datasets/indname.xls"]
["Variable definitions:","http://www.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variable.htm"]
["Industry Name","Number of firms","Price/Sales","Net Margin","EV/Sales","Pre-tax Operating Margin"]
["Advertising",41,1.1200000000000001,6.0400000000000002E-2,1.71,0.1207]
["Aerospace/Defense",96,1.35,7.1499999999999994E-2,1.59,0.1074]
["Air Transport",18,0.94,0.1079,1.53,0.16300000000000001]
["Apparel",58,1.41,6.2899999999999998E-2,1.81,0.11310000000000001]
["Auto & Truck",15,0.46,6.3500000000000001E-2,1.07,5.3900000000000003E-2]
["Auto Parts",63,0.67,4.7600000000000003E-2,0.83,8.6800000000000002E-2]
["Bank (Money Center)",10,3.17,0.245,8.24,-1.1999999999999999E-3]
["Banks (Regional)",645,4.38,0.2339,6.28,-1.2999999999999999E-3]
["Beverage (Alcoholic)",25,4.71,0.1913,5.39,0.24260000000000001]
["Beverage (Soft)",36,3.12,0.12809999999999999,3.7,0.18859999999999999]
["Broadcasting",30,1.58,7.4899999999999994E-2,3.02,0.23089999999999999]
["Brokerage & Investment Banking",45,2.58,0.13420000000000001,7.28,-6.9999999999999999E-4]
["Building Materials",41,1.23,6.7699999999999996E-2,1.49,0.1045]
["Business & Consumer Services",165,1.4,4.6100000000000002E-2,1.83,0.1047]
["Cable TV",14,2.63,0.1168,3.83,0.19209999999999999]
["Chemical (Basic)",45,1.1000000000000001,3.2000000000000001E-2,1.68,0.1024]
["Chemical (Diversified)",8,1.54,0.1168,1.95,0.125]
["Chemical (Specialty)",100,1.94,5.2600000000000001E-2,2.42,0.1416]
["Coal & Related Energy",38,1.01,-0.1772,2.27,-0.14269999999999999]
["Computer Services",117,1.07,6.0199999999999997E-2,1.3,8.6099999999999996E-2]
["Computers/Peripherals",55,2.0699999999999998,0.14180000000000001,2.33,0.19819999999999999]
["Construction Supplies",51,1.31,3.9899999999999998E-2,1.78,9.2299999999999993E-2]
["Diversified",24,2.1,9.9599999999999994E-2,2.64,0.13780000000000001]
["Drugs (Biotechnology)",426,5.82,0.1545,6.57,0.27889999999999998]
["Drugs (Pharmaceutical)",164,4.1900000000000004,0.1419,4.6100000000000003,0.2412]
["Education",36,1.25,2.01E-2,1.49,7.8399999999999997E-2]
["Electrical Equipment",119,2.0099999999999998,6.7100000000000007E-2,2.2400000000000002,0.12379999999999999]
["Electronics (Consumer & Office)",24,1.1000000000000001,-1.72E-2,1.24,2.1600000000000001E-2]
["Electronics (General)",164,1.59,5.8000000000000003E-2,1.68,8.2799999999999999E-2]
["Engineering/Construction",48,0.56000000000000005,5.7000000000000002E-3,0.68,3.9800000000000002E-2]
["Entertainment",79,2.2799999999999998,0.1258,2.88,0.215]
["Environmental & Waste Services",89,1.78,4.6300000000000001E-2,2.4500000000000002,0.12039999999999999]
["Farming/Agriculture",37,0.62,3.1800000000000002E-2,0.95,4.53E-2]
["Financial Svcs. (Non-bank & Insurance)",258,2.66,0.2177,31.81,7.7799999999999994E-2]
["Food Processing",87,1.92,6.7299999999999999E-2,2.38,0.1366]
["Food Wholesalers",16,0.37,1.1299999999999999E-2,0.5,2.8500000000000001E-2]
["Furn/Home Furnishings",30,1.0900000000000001,6.0199999999999997E-2,1.36,9.98E-2]
["Green & Renewable Energy",25,3.09,-9.5699999999999993E-2,7.72,0.16700000000000001]
["Healthcare Products",254,3.34,9.9500000000000005E-2,3.79,0.15909999999999999]
["Healthcare Support Services",121,0.46,2.3E-2,0.55000000000000004,4.5999999999999999E-2]
["Heathcare Information and Technology",125,3.29,8.0799999999999997E-2,3.8,0.1338]
["Homebuilding",33,0.75,6.1699999999999998E-2,1.18,0.1002]
["Hospitals/Healthcare Facilities",38,0.5,5.1999999999999998E-3,1.33,9.74E-2]
["Hotel/Gaming",69,2.39,8.0600000000000005E-2,3.59,0.1807]
["Household Products",129,2.66,0.1022,3.13,0.18390000000000001]
["Information Services",64,4.0199999999999996,0.12939999999999999,4.66,0.23319999999999999]
["Insurance (General)",19,1.33,4.2999999999999997E-2,1.78,8.4199999999999997E-2]
["Insurance (Life)",22,0.94,7.3599999999999999E-2,1.34,0.12509999999999999]
["Insurance (Prop/Cas.)",50,1.1399999999999999,7.1999999999999995E-2,1.43,0.1143]
["Investments & Asset Management",156,3.33,0.18390000000000001,4.5599999999999996,0.17929999999999999]
["Machinery",127,1.9,6.6000000000000003E-2,2.2200000000000002,0.13339999999999999]
["Metals & Mining",97,1.58,-0.2515,2.33,5.1700000000000003E-2]
["Office Equipment & Services",24,0.82,4.8099999999999997E-2,1.18,0.1019]
["Oil/Gas (Integrated)",7,2.1,5.5999999999999999E-3,2.41,-3.04E-2]
["Oil/Gas (Production and Exploration)",330,4.1500000000000004,-0.85740000000000005,5.77,-0.28889999999999999]
["Oil/Gas Distribution",78,1.84,1.55E-2,3.23,0.1366]
["Oilfield Svcs/Equip.",148,0.99,-4.2799999999999998E-2,1.23,2.81E-2]
["Packaging & Container",26,1.03,3.78E-2,1.56,0.1009]
["Paper/Forest Products",23,0.65,8.3000000000000004E-2,0.92,4.9099999999999998E-2]
["Power",68,1.88,4.0099999999999997E-2,3.43,0.18440000000000001]
["Precious Metals",109,2.83,-0.17030000000000001,3.22,0.14610000000000001]
["Publishing & Newspapers",37,0.63,1.5900000000000001E-2,0.91,7.0000000000000007E-2]
["R.E.I.T.",238,6.47,0.2243,11.43,0.22989999999999999]
["Real Estate (Development)",18,2.94,0.17330000000000001,4.3099999999999996,5.21E-2]
["Real Estate (General/Diversified)",11,5.61,4.5600000000000002E-2,6.72,0.21240000000000001]
["Real Estate (Operations & Services)",54,0.96,3.95E-2,1.61,7.9000000000000001E-2]
["Recreation",66,1.62,6.7000000000000004E-2,2.0299999999999998,0.1205]
["Reinsurance",3,1.03,7.4499999999999997E-2,1.25,0.11310000000000001]
["Restaurant/Dining",86,2.27,9.1999999999999998E-2,2.99,0.13650000000000001]
["Retail (Automotive)",25,0.66,3.6299999999999999E-2,1.04,5.6300000000000003E-2]
["Retail (Building Supply)",6,1.42,6.25E-2,1.71,0.1113]
["Retail (Distributors)",88,0.9,3.5200000000000002E-2,1.38,8.4199999999999997E-2]
["Retail (General)",19,0.48,2.5999999999999999E-2,0.66,4.3299999999999998E-2]
["Retail (Grocery and Food)",14,0.32,1.89E-2,0.53,2.5600000000000001E-2]
["Retail (Online)",57,2.84,2.9700000000000001E-2,2.99,5.16E-2]
["Retail (Special Lines)",108,0.68,3.1699999999999999E-2,0.99,6.1899999999999997E-2]
["Rubber& Tires",4,0.56000000000000005,2.9600000000000001E-2,0.88,0.1181]
["Semiconductor",80,3.69,0.14269999999999999,4,0.2094]
["Semiconductor Equip",45,2.82,0.113,2.86,0.17]
["Shipbuilding & Marine",11,1.46,-7.6200000000000004E-2,2.11,7.7499999999999999E-2]
["Shoe",10,2.15,0.1004,2.2400000000000002,0.121]
["Software (Entertainment)",13,4.4400000000000004,0.14710000000000001,4.5199999999999996,0.17299999999999999]
["Software (Internet)",297,6.66,0.1308,6.76,0.21690000000000001]
["Software (System & Application)",236,4.2,0.11210000000000001,4.83,0.15620000000000001]
["Steel",38,0.78,-5.7099999999999998E-2,1.07,6.4000000000000003E-3]
["Telecom (Wireless)",17,1.1499999999999999,-2.3599999999999999E-2,2.3199999999999998,4.2900000000000001E-2]
["Telecom. Equipment",107,2.56,0.1211,2.97,0.1827]
["Telecom. Services",67,1.6,9.5699999999999993E-2,2.61,0.18740000000000001]
["Tobacco",22,5.66,0.27389999999999998,6.47,0.40279999999999999]
["Transportation",17,1.1399999999999999,4.99E-2,1.45,9.6600000000000005E-2]
["Transportation (Railroads)",7,3.64,0.18310000000000001,4.58,0.32140000000000002]
["Trucking",30,0.81,3.8399999999999997E-2,1.47,9.4500000000000001E-2]
["Utility (General)",18,2.2200000000000002,9.4100000000000003E-2,3.72,0.19789999999999999]
["Utility (Water)",22,4.34,0.13689999999999999,6.2,0.29970000000000002]
["Total Market",7330,1.81,6.2199999999999998E-2,2.89,0.1028]
["Total Market (without financials)",6100,1.74,5.0999999999999997E-2,2.2599999999999998,0.107]

{"sheet":"ERPs by country","index":20,"n_rows":205,"n_cols":11,"rows_kept":205,"cut":false,"hidden":false,"merged":[[156,0,156,4]]}
["Estimating Country Risk Premiums"]
[]
["Enter the current risk premium for a mature equity market",null,null,null,5.6899999999999999E-2,"Updated January 5, 2017"]
["Do you want to adjust the country default spread for the additional volatility of the equity market to get to a country premium?",null,null,null,"Yes"]
["If yes, enter the multiplier to use on the default spread (See worksheet for volatility numbers for selected emerging markets)",null,null,null,{"$f":"'[2]Relative Equity Volatility'!B4","v":1.2304614338895825},"Updated January 5, 2017"]
[]
["Country","Africa","Moody's rating","Rating-based Default Spread","Total Equity Risk Premium","Country Risk Premium","Sovereign CDS, net of US","Total Equity Risk Premium2","Country Risk Premium3","Has to be sorted in ascending order"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A2","v":"Abu Dhabi"},{"$f":"VLOOKUP(A8,'[2]Regional lookup table'!$A$2:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C2","v":"Aa2"},{"$f":"VLOOKUP(C8,$J$9:$K$29,2)/10000","v":5.7320999999999995E-3},{"$f":"$E$3+F8","v":6.3953127985198477E-2},{"$f":"IF($E$4=\"Yes\",D8*$E$5,D8)","v":7.0531279851984751E-3},{"$f":"VLOOKUP(A8,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":5.9000000000000007E-3},{"$f":"IF(I8=\"NA\",\"NA\",$E$3+I8)","v":6.415972245994854E-2},{"$f":"IF(G8=\"NA\",\"NA\",G8*$E$5)","v":7.2597224599485373E-3},"Rating","Default spread in basis points"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A3","v":"Albania"},{"$f":"VLOOKUP(A9,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C3","v":"B1"},5.2005780000000001E-2,{"$f":"$E$3+F9","v":0.12089110662934618},{"$f":"IF($E$4=\"Yes\",D9*$E$5,D9)","v":6.3991106629346178E-2},{"$f":"VLOOKUP(A9,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},{"$f":"IF(I9=\"NA\",\"NA\",$E$3+I9)","v":"NA"},{"$f":"IF(G9=\"NA\",\"NA\",G9*$E$5)","v":"NA"},"A1",{"$f":"C185","v":81.291600000000003}]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A4","v":"Andorra (Principality of)"},{"$f":"VLOOKUP(A10,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C4","v":"Baa3"},2.542968E-2,8.8190240516153234E-2,3.1290240516153235E-2,{"$f":"VLOOKUP(A10,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA","A2",97.966800000000006]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A5","v":"Angola"},{"$f":"VLOOKUP(A11,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C5","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A11,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA","A3",138.61260000000001]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A6","v":"Argentina"},{"$f":"VLOOKUP(A12,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C6","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A12,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":4.7600000000000003E-2},0.11546996425314413,5.8569964253144133E-2,"Aa1",45.8568]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A7","v":"Armenia"},{"$f":"VLOOKUP(A13,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C7","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A13,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA","Aa2",57.320999999999998]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A8","v":"Aruba"},{"$f":"VLOOKUP(A14,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C8","v":"Baa1"},1.8446940000000002E-2,7.9598248243275105E-2,2.2698248243275099E-2,{"$f":"VLOOKUP(A14,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA","Aa3",69.827399999999997]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A9","v":"Australia"},{"$f":"VLOOKUP(A15,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Australia & New Zealand"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C9","v":"Aaa"},0,5.6899999999999999E-2,0,{"$f":"VLOOKUP(A15,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.0999999999999998E-3},5.825350757727854E-2,1.3535075772785406E-3,"Aaa",0]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A10","v":"Austria"},{"$f":"VLOOKUP(A16,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C10","v":"Aa1"},4.58568E-3,6.2542502388158783E-2,5.6425023881587809E-3,{"$f":"VLOOKUP(A16,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.3999999999999998E-3},5.8622646007445413E-2,1.7226460074454151E-3,"B1",520.05780000000004]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A11","v":"Azerbaijan"},{"$f":"VLOOKUP(A17,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C11","v":"Ba1"},2.8868939999999999E-2,9.2422117307272317E-2,3.5522117307272325E-2,{"$f":"VLOOKUP(A17,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA","B2",635.74199999999996]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A12","v":"Bahamas"},{"$f":"VLOOKUP(A18,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C12","v":"Baa3"},2.542968E-2,8.8190240516153234E-2,3.1290240516153235E-2,{"$f":"VLOOKUP(A18,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA","B3",751.42619999999999]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A13","v":"Bahrain"},{"$f":"VLOOKUP(A19,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C13","v":"Ba2"},3.4705260000000002E-2,9.960348398311078E-2,4.2703483983110774E-2,{"$f":"VLOOKUP(A19,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":2.7899999999999998E-2},9.1229874005519351E-2,3.4329874005519352E-2,"Ba1",288.68939999999998]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A14","v":"Bangladesh"},{"$f":"VLOOKUP(A20,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C14","v":"Ba3"},4.1583780000000001E-2,0.10806723756534894,5.1167237565348946E-2,{"$f":"VLOOKUP(A20,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA","Ba2",347.05259999999998]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A15","v":"Barbados"},{"$f":"VLOOKUP(A21,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C15","v":"Caa1"},8.6606820000000001E-2,0.16346635192181697,0.10656635192181697,{"$f":"VLOOKUP(A21,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA","Ba3",415.83780000000002]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A16","v":"Belarus"},{"$f":"VLOOKUP(A22,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C16","v":"Caa1"},8.6606820000000001E-2,0.16346635192181697,0.10656635192181697,{"$f":"VLOOKUP(A22,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA","Baa1",184.46940000000001]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A17","v":"Belgium"},{"$f":"VLOOKUP(A23,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C17","v":"Aa3"},6.9827399999999994E-3,6.5491992272878136E-2,8.5919922728781434E-3,{"$f":"VLOOKUP(A23,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":2.2000000000000001E-3},5.9607015154557082E-2,2.7070151545570817E-3,"Baa2",219.9042]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A18","v":"Belize"},{"$f":"VLOOKUP(A24,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C18","v":"Caa2"},0.10401156,0.18488221325869236,0.12798221325869236,{"$f":"VLOOKUP(A24,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA","Baa3",254.29679999999999]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A19","v":"Bermuda"},{"$f":"VLOOKUP(A25,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C19","v":"A2"},9.7966800000000003E-3,6.8954436920157403E-2,1.2054436920157396E-2,{"$f":"VLOOKUP(A25,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA",{"$f":"B201","v":"Ca"},1386.126]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A20","v":"Bolivia"},{"$f":"VLOOKUP(A26,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C20","v":"Ba3"},4.1583780000000001E-2,0.10806723756534894,5.1167237565348946E-2,{"$f":"VLOOKUP(A26,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA",{"$f":"B202","v":"Caa1"},866.06820000000005]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A21","v":"Bosnia and Herzegovina"},{"$f":"VLOOKUP(A27,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C21","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A27,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA",{"$f":"B203","v":"Caa2"},1040.1156000000001]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A22","v":"Botswana"},{"$f":"VLOOKUP(A28,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C22","v":"A2"},9.7966800000000003E-3,6.8954436920157403E-2,1.2054436920157396E-2,{"$f":"VLOOKUP(A28,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA",{"$f":"B204","v":"Caa3"},1154.7575999999999]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A23","v":"Brazil"},{"$f":"VLOOKUP(A29,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C23","v":"Ba2"},3.4705260000000002E-2,9.960348398311078E-2,4.2703483983110774E-2,{"$f":"VLOOKUP(A29,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":3.2100000000000004E-2},9.6397812027855606E-2,3.94978120278556E-2,"NR","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A24","v":"Bulgaria"},{"$f":"VLOOKUP(A30,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C24","v":"Baa2"},2.199042E-2,8.3958363725034152E-2,2.7058363725034153E-2,{"$f":"VLOOKUP(A30,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.4900000000000002E-2},7.523387536495478E-2,1.8333875364954781E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A25","v":"Burkina Faso"},{"$f":"VLOOKUP(A31,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C25","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A31,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A26","v":"Cambodia"},{"$f":"VLOOKUP(A32,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C26","v":"B2"},6.3574199999999997E-2,0.13512560129038309,7.8225601290383098E-2,{"$f":"VLOOKUP(A32,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A27","v":"Cameroon"},{"$f":"VLOOKUP(A33,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C27","v":"B2"},6.3574199999999997E-2,0.13512560129038309,7.8225601290383098E-2,{"$f":"VLOOKUP(A33,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A28","v":"Canada"},{"$f":"VLOOKUP(A34,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"North America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C28","v":"Aaa"},0,5.6899999999999999E-2,0,{"$f":"VLOOKUP(A34,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A29","v":"Cayman Islands"},{"$f":"VLOOKUP(A35,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C29","v":"Aa3"},6.9827399999999994E-3,6.5491992272878136E-2,8.5919922728781434E-3,{"$f":"VLOOKUP(A35,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A30","v":"Cape Verde"},{"$f":"VLOOKUP(A36,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C30","v":"B2"},6.3574199999999997E-2,0.13512560129038309,7.8225601290383098E-2,{"$f":"VLOOKUP(A36,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A31","v":"Chile"},{"$f":"VLOOKUP(A37,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C31","v":"Aa3"},6.9827399999999994E-3,6.5491992272878136E-2,8.5919922728781434E-3,{"$f":"VLOOKUP(A37,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.29E-2},7.2772952497175608E-2,1.5872952497175616E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A32","v":"China"},{"$f":"VLOOKUP(A38,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C32","v":"Aa3"},6.9827399999999994E-3,6.5491992272878136E-2,8.5919922728781434E-3,{"$f":"VLOOKUP(A38,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.29E-2},7.2772952497175608E-2,1.5872952497175616E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A33","v":"Colombia"},{"$f":"VLOOKUP(A39,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C33","v":"Baa2"},2.199042E-2,8.3958363725034152E-2,2.7058363725034153E-2,{"$f":"VLOOKUP(A39,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A34","v":"Congo (Democratic Republic of)"},{"$f":"VLOOKUP(A40,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C34","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A40,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A35","v":"Congo (Republic of)"},{"$f":"VLOOKUP(A41,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C35","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A41,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A36","v":"Cook Islands"},{"$f":"VLOOKUP(A42,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Australia & New Zealand"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C36","v":"Caa1"},8.6606820000000001E-2,0.16346635192181697,0.10656635192181697,{"$f":"VLOOKUP(A42,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A37","v":"Costa Rica"},{"$f":"VLOOKUP(A43,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C37","v":"Ba1"},2.8868939999999999E-2,9.2422117307272317E-2,3.5522117307272325E-2,{"$f":"VLOOKUP(A43,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":3.0200000000000001E-2},9.4059935303465403E-2,3.7159935303465397E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A38","v":"Côte d'Ivoire"},{"$f":"VLOOKUP(A44,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C38","v":"Ba3"},4.1583780000000001E-2,0.10806723756534894,5.1167237565348946E-2,{"$f":"VLOOKUP(A44,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A39","v":"Croatia"},{"$f":"VLOOKUP(A45,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C39","v":"Ba2"},3.4705260000000002E-2,9.960348398311078E-2,4.2703483983110774E-2,{"$f":"VLOOKUP(A45,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":2.2199999999999998E-2},8.4216243832348728E-2,2.7316243832348729E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A40","v":"Cuba"},{"$f":"VLOOKUP(A46,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C40","v":"Caa2"},0.10401156,0.18488221325869236,0.12798221325869236,{"$f":"VLOOKUP(A46,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A41","v":"Curacao"},{"$f":"VLOOKUP(A47,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C41","v":"Caa1"},8.6606820000000001E-2,0.16346635192181697,0.10656635192181697,{"$f":"VLOOKUP(A47,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A42","v":"Cyprus"},{"$f":"VLOOKUP(A48,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C42","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A48,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":2.29E-2},8.5077566836071442E-2,2.8177566836071439E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A43","v":"Czech Republic"},{"$f":"VLOOKUP(A49,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C43","v":"A1"},8.1291599999999999E-3,6.6902617869917844E-2,1.0002617869917839E-2,{"$f":"VLOOKUP(A49,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":3.6000000000000003E-3},6.1329661162002495E-2,4.429661162002497E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A44","v":"Denmark"},{"$f":"VLOOKUP(A50,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C44","v":"Aaa"},0,5.6899999999999999E-2,0,{"$f":"VLOOKUP(A50,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":3.0000000000000035E-4},5.7269138430166872E-2,3.6913843016687519E-4]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A45","v":"Dominican Republic"},{"$f":"VLOOKUP(A51,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C45","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A51,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A46","v":"Ecuador"},{"$f":"VLOOKUP(A52,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C46","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A52,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A47","v":"Egypt"},{"$f":"VLOOKUP(A53,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C47","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A53,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":4.3800000000000006E-2},0.11079421080436372,5.3894210804363719E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A48","v":"El Salvador"},{"$f":"VLOOKUP(A54,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C48","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A54,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A49","v":"Estonia"},{"$f":"VLOOKUP(A55,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C49","v":"A1"},8.1291599999999999E-3,6.6902617869917844E-2,1.0002617869917839E-2,{"$f":"VLOOKUP(A55,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":4.3E-3},6.2190984165725202E-2,5.2909841657252047E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A50","v":"Ethiopia"},{"$f":"VLOOKUP(A56,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C50","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A56,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A51","v":"Fiji"},{"$f":"VLOOKUP(A57,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C51","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A57,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A52","v":"Finland"},{"$f":"VLOOKUP(A58,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C52","v":"Aa1"},4.58568E-3,6.2542502388158783E-2,5.6425023881587809E-3,{"$f":"VLOOKUP(A58,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":6.9999999999999967E-4},5.7761323003722706E-2,8.6132300372270736E-4]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A53","v":"France"},{"$f":"VLOOKUP(A59,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C53","v":"Aa2"},5.7320999999999995E-3,6.3953127985198477E-2,7.0531279851984751E-3,{"$f":"VLOOKUP(A59,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":3.2000000000000002E-3},6.0837476588446661E-2,3.9374765884466643E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A54","v":"Gabon"},{"$f":"VLOOKUP(A60,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C54","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A60,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A55","v":"Georgia"},{"$f":"VLOOKUP(A61,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C55","v":"Ba3"},4.1583780000000001E-2,0.10806723756534894,5.1167237565348946E-2,{"$f":"VLOOKUP(A61,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A56","v":"Germany"},{"$f":"VLOOKUP(A62,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C56","v":"Aaa"},0,5.6899999999999999E-2,0,{"$f":"VLOOKUP(A62,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":6.0000000000000027E-4},5.7638276860333751E-2,7.3827686033374983E-4]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A57","v":"Ghana"},{"$f":"VLOOKUP(A63,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C57","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A63,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A58","v":"Greece"},{"$f":"VLOOKUP(A64,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C58","v":"Caa3"},0.11547576,0.1989884692290893,0.1420884692290893,{"$f":"VLOOKUP(A64,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A59","v":"Guatemala"},{"$f":"VLOOKUP(A65,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C59","v":"Ba1"},2.8868939999999999E-2,9.2422117307272317E-2,3.5522117307272325E-2,{"$f":"VLOOKUP(A65,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A60","v":"Guernsey (States of)"},{"$f":"VLOOKUP(A66,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C60","v":"Aa1"},4.58568E-3,6.2542502388158783E-2,5.6425023881587809E-3,{"$f":"VLOOKUP(A66,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A61","v":"Honduras"},{"$f":"VLOOKUP(A67,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C61","v":"B2"},6.3574199999999997E-2,0.13512560129038309,7.8225601290383098E-2,{"$f":"VLOOKUP(A67,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A62","v":"Hong Kong"},{"$f":"VLOOKUP(A68,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C62","v":"Aa1"},4.58568E-3,6.2542502388158783E-2,5.6425023881587809E-3,{"$f":"VLOOKUP(A68,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.9999999999999996E-3},5.9360922867779164E-2,2.4609228677791644E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A63","v":"Hungary"},{"$f":"VLOOKUP(A69,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C63","v":"Baa3"},2.542968E-2,8.8190240516153234E-2,3.1290240516153235E-2,{"$f":"VLOOKUP(A69,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.29E-2},7.2772952497175608E-2,1.5872952497175616E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A64","v":"Iceland"},{"$f":"VLOOKUP(A70,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C64","v":"A3"},1.3861260000000002E-2,7.3955745855116314E-2,1.7055745855116319E-2,{"$f":"VLOOKUP(A70,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":7.1999999999999998E-3},6.5759322324004998E-2,8.859322324004994E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A65","v":"India"},{"$f":"VLOOKUP(A71,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C65","v":"Baa3"},2.542968E-2,8.8190240516153234E-2,3.1290240516153235E-2,{"$f":"VLOOKUP(A71,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.3800000000000002E-2},7.3880367787676232E-2,1.698036778767624E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A66","v":"Indonesia"},{"$f":"VLOOKUP(A72,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C66","v":"Baa3"},{"$f":"VLOOKUP(C72,$J$9:$K$29,2)/10000","v":2.542968E-2},8.8190240516153234E-2,3.1290240516153235E-2,{"$f":"VLOOKUP(A72,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.8699999999999998E-2},7.9909628813735187E-2,2.3009628813735191E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A67","v":"Iraq"},{"$f":"VLOOKUP(A73,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C67","v":"B3"},{"$f":"VLOOKUP(C73,$J$9:$K$29,2)/10000","v":7.5142619999999993E-2},{"$f":"$E$3+F73","v":0.14936009595142002},{"$f":"IF($E$4=\"Yes\",D73*$E$5,D73)","v":9.2460095951420018E-2},{"$f":"VLOOKUP(A73,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},{"$f":"IF(I73=\"NA\",\"NA\",$E$3+I73)","v":"NA"},{"$f":"IF(G73=\"NA\",\"NA\",G73*$E$5)","v":"NA"}]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A68","v":"Ireland"},{"$f":"VLOOKUP(A74,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C68","v":"A3"},1.3861260000000002E-2,{"$f":"$E$3+F74","v":7.3955745855116314E-2},{"$f":"IF($E$4=\"Yes\",D74*$E$5,D74)","v":1.7055745855116319E-2},{"$f":"VLOOKUP(A74,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":6.4000000000000012E-3},{"$f":"IF(I74=\"NA\",\"NA\",$E$3+I74)","v":6.477495317689333E-2},7.8749531768933304E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A69","v":"Isle of Man"},{"$f":"VLOOKUP(A75,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C69","v":"Aa1"},4.58568E-3,6.2542502388158783E-2,5.6425023881587809E-3,{"$f":"VLOOKUP(A75,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A70","v":"Israel"},{"$f":"VLOOKUP(A76,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C70","v":"A1"},8.1291599999999999E-3,6.6902617869917844E-2,1.0002617869917839E-2,{"$f":"VLOOKUP(A76,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":7.4000000000000003E-3},6.6005414610782909E-2,9.1054146107829113E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A71","v":"Italy"},{"$f":"VLOOKUP(A77,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C71","v":"Baa2"},2.199042E-2,8.3958363725034152E-2,2.7058363725034153E-2,{"$f":"VLOOKUP(A77,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.84E-2},7.9540490383568321E-2,2.2640490383568319E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A72","v":"Jamaica"},{"$f":"VLOOKUP(A78,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C72","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A78,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A73","v":"Japan"},"Japan",{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C73","v":"A1"},8.1291599999999999E-3,6.6902617869917844E-2,1.0002617869917839E-2,{"$f":"VLOOKUP(A79,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":2.3999999999999998E-3},5.9853107441334999E-2,2.9531074413349976E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A74","v":"Jersey (States of)"},{"$f":"VLOOKUP(A80,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C74","v":"Caa1"},8.6606820000000001E-2,0.16346635192181697,0.10656635192181697,{"$f":"VLOOKUP(A80,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A75","v":"Jordan"},{"$f":"VLOOKUP(A81,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C75","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A81,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A76","v":"Kazakhstan"},{"$f":"VLOOKUP(A82,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C76","v":"Baa3"},2.542968E-2,8.8190240516153234E-2,3.1290240516153235E-2,{"$f":"VLOOKUP(A82,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.7499999999999998E-2},7.8433075093067683E-2,2.1533075093067691E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A77","v":"Kenya"},{"$f":"VLOOKUP(A83,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C77","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A83,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A78","v":"Korea"},{"$f":"VLOOKUP(A84,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C78","v":"Aa2"},5.7320999999999995E-3,6.3953127985198477E-2,7.0531279851984751E-3,{"$f":"VLOOKUP(A84,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":2.9000000000000002E-3},6.0468338158279789E-2,3.5683381582797898E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A79","v":"Kuwait"},{"$f":"VLOOKUP(A85,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C79","v":"Aa2"},{"$f":"VLOOKUP(C85,$J$9:$K$29,2)/10000","v":5.7320999999999995E-3},{"$f":"$E$3+F85","v":6.3953127985198477E-2},{"$f":"IF($E$4=\"Yes\",D85*$E$5,D85)","v":7.0531279851984751E-3},{"$f":"VLOOKUP(A85,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},{"$f":"IF(I85=\"NA\",\"NA\",$E$3+I85)","v":"NA"},"NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A80","v":"Kyrgyzstan"},{"$f":"VLOOKUP(A86,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C80","v":"B2"},6.3574199999999997E-2,0.13512560129038309,7.8225601290383098E-2,{"$f":"VLOOKUP(A86,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A81","v":"Latvia"},{"$f":"VLOOKUP(A87,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C81","v":"A3"},1.3861260000000002E-2,7.3955745855116314E-2,1.7055745855116319E-2,{"$f":"VLOOKUP(A87,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":6.4000000000000012E-3},6.477495317689333E-2,7.8749531768933304E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A82","v":"Lebanon"},{"$f":"VLOOKUP(A88,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C82","v":"B2"},6.3574199999999997E-2,0.13512560129038309,7.8225601290383098E-2,{"$f":"VLOOKUP(A88,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":5.1900000000000002E-2},0.12076094841886933,6.3860948418869329E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A83","v":"Liechtenstein"},{"$f":"VLOOKUP(A89,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C83","v":"Aaa"},0,5.6899999999999999E-2,0,{"$f":"VLOOKUP(A89,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A84","v":"Lithuania"},{"$f":"VLOOKUP(A90,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C84","v":"A3"},1.3861260000000002E-2,7.3955745855116314E-2,1.7055745855116319E-2,{"$f":"VLOOKUP(A90,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":5.6000000000000008E-3},6.3790584029781661E-2,6.8905840297816632E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A85","v":"Luxembourg"},{"$f":"VLOOKUP(A91,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C85","v":"Aaa"},0,5.6899999999999999E-2,0,{"$f":"VLOOKUP(A91,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A86","v":"Macao"},{"$f":"VLOOKUP(A92,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C86","v":"Aa3"},6.9827399999999994E-3,6.5491992272878136E-2,8.5919922728781434E-3,{"$f":"VLOOKUP(A92,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A87","v":"Macedonia"},{"$f":"VLOOKUP(A93,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C87","v":"Ba3"},4.1583780000000001E-2,0.10806723756534894,5.1167237565348946E-2,{"$f":"VLOOKUP(A93,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A88","v":"Malaysia"},{"$f":"VLOOKUP(A94,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C88","v":"A3"},1.3861260000000002E-2,7.3955745855116314E-2,1.7055745855116319E-2,{"$f":"VLOOKUP(A94,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.5600000000000001E-2},7.609519836867748E-2,1.9195198368677488E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A89","v":"Malta"},{"$f":"VLOOKUP(A95,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C89","v":"A3"},1.3861260000000002E-2,7.3955745855116314E-2,1.7055745855116319E-2,{"$f":"VLOOKUP(A95,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A90","v":"Mauritius"},{"$f":"VLOOKUP(A96,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C90","v":"Baa1"},1.8446940000000002E-2,7.9598248243275105E-2,2.2698248243275099E-2,{"$f":"VLOOKUP(A96,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A91","v":"Mexico"},{"$f":"VLOOKUP(A97,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C91","v":"A3"},1.3861260000000002E-2,7.3955745855116314E-2,1.7055745855116319E-2,{"$f":"VLOOKUP(A97,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.8199999999999997E-2},7.9294398096790397E-2,2.2394398096790398E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A92","v":"Moldova"},{"$f":"VLOOKUP(A98,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C92","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A98,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A93","v":"Mongolia"},{"$f":"VLOOKUP(A99,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C93","v":"Caa1"},8.6606820000000001E-2,0.16346635192181697,0.10656635192181697,{"$f":"VLOOKUP(A99,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A94","v":"Montenegro"},{"$f":"VLOOKUP(A100,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C94","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A100,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A95","v":"Montserrat"},{"$f":"VLOOKUP(A101,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C95","v":"Baa3"},2.542968E-2,8.8190240516153234E-2,3.1290240516153235E-2,{"$f":"VLOOKUP(A101,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A96","v":"Morocco"},{"$f":"VLOOKUP(A102,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C96","v":"Ba1"},2.8868939999999999E-2,9.2422117307272317E-2,3.5522117307272325E-2,{"$f":"VLOOKUP(A102,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.7299999999999999E-2},7.8186982806289773E-2,2.1286982806289777E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A97","v":"Mozambique"},{"$f":"VLOOKUP(A103,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C97","v":"Caa3"},0.11547576,0.1989884692290893,0.1420884692290893,{"$f":"VLOOKUP(A103,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A98","v":"Namibia"},{"$f":"VLOOKUP(A104,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C98","v":"Baa3"},2.542968E-2,8.8190240516153234E-2,3.1290240516153235E-2,{"$f":"VLOOKUP(A104,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A99","v":"Netherlands"},{"$f":"VLOOKUP(A105,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C99","v":"Aaa"},0,5.6899999999999999E-2,0,{"$f":"VLOOKUP(A105,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.3000000000000004E-3},5.8499599864056458E-2,1.5995998640564576E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A100","v":"New Zealand"},{"$f":"VLOOKUP(A106,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Australia & New Zealand"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C100","v":"Aaa"},0,5.6899999999999999E-2,0,{"$f":"VLOOKUP(A106,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.2000000000000001E-3},5.8376553720667496E-2,1.4765537206674992E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A101","v":"Nicaragua"},{"$f":"VLOOKUP(A107,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C101","v":"B2"},6.3574199999999997E-2,0.13512560129038309,7.8225601290383098E-2,{"$f":"VLOOKUP(A107,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A102","v":"Nigeria"},{"$f":"VLOOKUP(A108,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C102","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A108,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":5.3800000000000001E-2},0.12309882514325954,6.6198825143259546E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A103","v":"Norway"},{"$f":"VLOOKUP(A109,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C103","v":"Aaa"},0,5.6899999999999999E-2,0,{"$f":"VLOOKUP(A109,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":0},5.6899999999999999E-2,0]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A104","v":"Oman"},{"$f":"VLOOKUP(A110,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C104","v":"Baa1"},1.8446940000000002E-2,7.9598248243275105E-2,2.2698248243275099E-2,{"$f":"VLOOKUP(A110,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A105","v":"Pakistan"},{"$f":"VLOOKUP(A111,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C105","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A111,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":3.7999999999999999E-2},0.10365753448780413,4.6757534487804134E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A106","v":"Panama"},{"$f":"VLOOKUP(A112,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C106","v":"Baa2"},2.199042E-2,8.3958363725034152E-2,2.7058363725034153E-2,{"$f":"VLOOKUP(A112,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.5600000000000001E-2},7.609519836867748E-2,1.9195198368677488E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A107","v":"Papua New Guinea"},{"$f":"VLOOKUP(A113,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C107","v":"B2"},6.3574199999999997E-2,0.13512560129038309,7.8225601290383098E-2,{"$f":"VLOOKUP(A113,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A108","v":"Paraguay"},{"$f":"VLOOKUP(A114,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C108","v":"Ba1"},2.8868939999999999E-2,9.2422117307272317E-2,3.5522117307272325E-2,{"$f":"VLOOKUP(A114,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A109","v":"Peru"},{"$f":"VLOOKUP(A115,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C109","v":"A3"},1.3861260000000002E-2,7.3955745855116314E-2,1.7055745855116319E-2,{"$f":"VLOOKUP(A115,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.35E-2},7.3511229357509367E-2,1.6611229357509364E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A110","v":"Philippines"},{"$f":"VLOOKUP(A116,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C110","v":"Baa2"},2.199042E-2,8.3958363725034152E-2,2.7058363725034153E-2,{"$f":"VLOOKUP(A116,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.23E-2},7.2034675636841863E-2,1.5134675636841866E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A111","v":"Poland"},{"$f":"VLOOKUP(A117,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C111","v":"A2"},9.7966800000000003E-3,6.8954436920157403E-2,1.2054436920157396E-2,{"$f":"VLOOKUP(A117,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":7.9000000000000008E-3},6.6620645327727698E-2,9.7206453277277026E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A112","v":"Portugal"},{"$f":"VLOOKUP(A118,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C112","v":"Ba1"},2.8868939999999999E-2,9.2422117307272317E-2,3.5522117307272325E-2,{"$f":"VLOOKUP(A118,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":3.04E-2},9.4306027590243313E-2,3.7406027590243307E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A113","v":"Qatar"},{"$f":"VLOOKUP(A119,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C113","v":"Aa2"},5.7320999999999995E-3,6.3953127985198477E-2,7.0531279851984751E-3,{"$f":"VLOOKUP(A119,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":7.9000000000000008E-3},6.6620645327727698E-2,9.7206453277277026E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A114","v":"Ras Al Khaimah (Emirate of)"},{"$f":"VLOOKUP(A120,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C114","v":"A2"},9.7966800000000003E-3,6.8954436920157403E-2,1.2054436920157396E-2,{"$f":"VLOOKUP(A120,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A115","v":"Romania"},{"$f":"VLOOKUP(A121,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C115","v":"Baa3"},2.542968E-2,8.8190240516153234E-2,3.1290240516153235E-2,{"$f":"VLOOKUP(A121,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.1300000000000001E-2},7.0804214202952284E-2,1.3904214202952283E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A116","v":"Russia"},{"$f":"VLOOKUP(A122,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C116","v":"Ba1"},2.8868939999999999E-2,9.2422117307272317E-2,3.5522117307272325E-2,{"$f":"VLOOKUP(A122,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":2.0799999999999999E-2},8.2493597824903314E-2,2.5593597824903315E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A117","v":"Rwanda"},{"$f":"VLOOKUP(A123,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C117","v":"B2"},6.3574199999999997E-2,0.13512560129038309,7.8225601290383098E-2,{"$f":"VLOOKUP(A123,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A118","v":"Saudi Arabia"},{"$f":"VLOOKUP(A124,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C118","v":"A1"},8.1291599999999999E-3,6.6902617869917844E-2,1.0002617869917839E-2,{"$f":"VLOOKUP(A124,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.0700000000000001E-2},7.0065937342618539E-2,1.3165937342618535E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A119","v":"Senegal"},{"$f":"VLOOKUP(A125,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C119","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A125,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A120","v":"Serbia"},{"$f":"VLOOKUP(A126,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C120","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A126,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A121","v":"Sharjah"},{"$f":"VLOOKUP(A127,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C121","v":"A3"},1.3861260000000002E-2,7.3955745855116314E-2,1.7055745855116319E-2,{"$f":"VLOOKUP(A127,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A122","v":"Singapore"},{"$f":"VLOOKUP(A128,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C122","v":"Aaa"},0,5.6899999999999999E-2,{"$f":"IF($E$4=\"Yes\",D128*$E$5,D128)","v":0},{"$f":"VLOOKUP(A128,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A123","v":"Slovakia"},{"$f":"VLOOKUP(A129,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C123","v":"A2"},9.7966800000000003E-3,6.8954436920157403E-2,{"$f":"IF($E$4=\"Yes\",D129*$E$5,D129)","v":1.2054436920157396E-2},{"$f":"VLOOKUP(A129,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":4.7000000000000011E-3},6.2683168739281037E-2,5.7831687392810392E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A124","v":"Slovenia"},{"$f":"VLOOKUP(A130,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C124","v":"Baa3"},2.542968E-2,8.8190240516153234E-2,3.1290240516153235E-2,{"$f":"VLOOKUP(A130,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.14E-2},7.0927260346341239E-2,1.4027260346341242E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A125","v":"South Africa"},{"$f":"VLOOKUP(A131,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C125","v":"Baa2"},2.199042E-2,8.3958363725034152E-2,2.7058363725034153E-2,{"$f":"VLOOKUP(A131,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":2.4899999999999999E-2},8.75384897038506E-2,3.0638489703850604E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A126","v":"Spain"},{"$f":"VLOOKUP(A132,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C126","v":"Baa2"},2.199042E-2,8.3958363725034152E-2,2.7058363725034153E-2,{"$f":"VLOOKUP(A132,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":8.7000000000000011E-3},6.7605014474839367E-2,1.070501447483937E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A127","v":"Sri Lanka"},{"$f":"VLOOKUP(A133,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C127","v":"B1"},5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A133,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A128","v":"St. Maarten"},{"$f":"VLOOKUP(A134,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C128","v":"Baa2"},2.199042E-2,8.3958363725034152E-2,2.7058363725034153E-2,{"$f":"VLOOKUP(A134,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A129","v":"St. Vincent & the Grenadines"},{"$f":"VLOOKUP(A135,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C129","v":"B3"},7.5142619999999993E-2,0.14936009595142002,9.2460095951420018E-2,{"$f":"VLOOKUP(A135,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A130","v":"Suriname"},{"$f":"VLOOKUP(A136,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C130","v":"B1"},{"$f":"VLOOKUP(C136,$J$9:$K$29,2)/10000","v":5.2005780000000001E-2},0.12089110662934618,6.3991106629346178E-2,{"$f":"VLOOKUP(A136,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A131","v":"Sweden"},{"$f":"VLOOKUP(A137,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C131","v":"Aaa"},0,5.6899999999999999E-2,0,{"$f":"VLOOKUP(A137,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":2.0000000000000009E-4},5.7146092286777916E-2,{"$f":"IF(G137=\"NA\",\"NA\",G137*$E$5)","v":2.4609228677791663E-4}]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A132","v":"Switzerland"},{"$f":"VLOOKUP(A138,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C132","v":"Aaa"},0,5.6899999999999999E-2,0,{"$f":"VLOOKUP(A138,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":1.2000000000000001E-3},5.8376553720667496E-2,1.4765537206674992E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A133","v":"Taiwan"},{"$f":"VLOOKUP(A139,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C133","v":"Aa3"},6.9827399999999994E-3,6.5491992272878136E-2,8.5919922728781434E-3,{"$f":"VLOOKUP(A139,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A134","v":"Thailand"},{"$f":"VLOOKUP(A140,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C134","v":"Baa1"},1.8446940000000002E-2,{"$f":"$E$3+F140","v":7.9598248243275105E-2},2.2698248243275099E-2,{"$f":"VLOOKUP(A140,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":9.0000000000000011E-3},{"$f":"IF(I140=\"NA\",\"NA\",$E$3+I140)","v":6.7974152905006247E-2},1.1074152905006244E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A135","v":"Trinidad and Tobago"},{"$f":"VLOOKUP(A141,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C135","v":"Baa3"},2.542968E-2,8.8190240516153234E-2,3.1290240516153235E-2,{"$f":"VLOOKUP(A141,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A136","v":"Tunisia"},{"$f":"VLOOKUP(A142,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C136","v":"Ba3"},4.1583780000000001E-2,0.10806723756534894,5.1167237565348946E-2,{"$f":"VLOOKUP(A142,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":4.6200000000000005E-2},0.11374731824569873,5.6847318245698719E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A137","v":"Turkey"},{"$f":"VLOOKUP(A143,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C137","v":"Ba1"},2.8868939999999999E-2,9.2422117307272317E-2,3.5522117307272325E-2,{"$f":"VLOOKUP(A143,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":3.0599999999999999E-2},9.4552119877021223E-2,3.7652119877021224E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A138","v":"Turks and Caicos Islands"},{"$f":"VLOOKUP(A144,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Caribbean"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C138","v":"Caa1"},8.6606820000000001E-2,0.16346635192181697,0.10656635192181697,{"$f":"VLOOKUP(A144,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A139","v":"Uganda"},{"$f":"VLOOKUP(A145,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C139","v":"B2"},6.3574199999999997E-2,0.13512560129038309,7.8225601290383098E-2,{"$f":"VLOOKUP(A145,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A140","v":"Ukraine"},{"$f":"VLOOKUP(A146,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Eastern Europe & Russia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C140","v":"Caa3"},0.11547576,0.1989884692290893,0.1420884692290893,{"$f":"VLOOKUP(A146,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":7.2599999999999998E-2},0.14623150010038369,8.9331500100383682E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A141","v":"United Arab Emirates"},{"$f":"VLOOKUP(A147,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Middle East"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C141","v":"Aa2"},5.7320999999999995E-3,6.3953127985198477E-2,7.0531279851984751E-3,{"$f":"VLOOKUP(A147,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},"NA","NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A142","v":"United Kingdom"},{"$f":"VLOOKUP(A148,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Western Europe"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C142","v":"Aa1"},4.58568E-3,6.2542502388158783E-2,5.6425023881587809E-3,{"$f":"VLOOKUP(A148,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":2.3000000000000004E-3},5.9730061297946037E-2,2.8300612979460403E-3]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A143","v":"United States"},{"$f":"VLOOKUP(A149,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"North America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C143","v":"Aaa"},0,{"$f":"$E$3+F149","v":5.6899999999999999E-2},0,{"$f":"VLOOKUP(A149,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":0},{"$f":"IF(I149=\"NA\",\"NA\",$E$3+I149)","v":5.6899999999999999E-2},0]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A144","v":"Uruguay"},{"$f":"VLOOKUP(A150,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C144","v":"Baa2"},2.199042E-2,{"$f":"$E$3+F150","v":8.3958363725034152E-2},2.7058363725034153E-2,{"$f":"VLOOKUP(A150,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},{"$f":"IF(I150=\"NA\",\"NA\",$E$3+I150)","v":"NA"},"NA"]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A145","v":"Venezuela"},{"$f":"VLOOKUP(A151,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Central and South America"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C145","v":"Caa3"},0.11547576,{"$f":"$E$3+F151","v":0.1989884692290893},0.1420884692290893,{"$f":"VLOOKUP(A151,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":0.30439999999999995},{"$f":"IF(I151=\"NA\",\"NA\",$E$3+I151)","v":0.43145246047598884},0.37455246047598884]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A146","v":"Vietnam"},{"$f":"VLOOKUP(A152,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Asia"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C146","v":"B1"},5.2005780000000001E-2,{"$f":"$E$3+F152","v":0.12089110662934618},6.3991106629346178E-2,{"$f":"VLOOKUP(A152,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":2.23E-2},{"$f":"IF(I152=\"NA\",\"NA\",$E$3+I152)","v":8.4339289975737697E-2},2.7439289975737691E-2]
[{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!A147","v":"Zambia"},{"$f":"VLOOKUP(A153,'[2]Regional lookup table'!$A$3:$B$151,2)","v":"Africa"},{"$f":"'[2]Sovereign Ratings (Moody''s,S&P)'!C147","v":"B3"},7.5142619999999993E-2,{"$f":"$E$3+F153","v":0.14936009595142002},9.2460095951420018E-2,{"$f":"VLOOKUP(A153,'[2]10-year CDS Spreads'!$A$2:$D$147,4)","v":"NA"},{"$f":"IF(I153=\"NA\",\"NA\",$E$3+I153)","v":"NA"},"NA"]
[]
[]
[]
["Frontier Markets (no sovereign ratings)"]
["Country","PRS Composite Risk Score","ERP","CRP","Default Spread"]
["Algeria",60.3,0.13724285714285714,7.4742857142857139E-2,5.3387755102040815E-2]
["Brunei",72.75,9.7520000000000009E-2,3.5020000000000009E-2,2.5014285714285722E-2]
["Gambia",61.5,0.13724285714285714,7.4742857142857139E-2,5.3387755102040815E-2]
["Guinea",48.5,0.2,0.13750000000000001,9.8214285714285726E-2]
["Guinea-Bissau",64.5,0.12483333333333332,6.2333333333333324E-2,4.4523809523809521E-2]
["Guyana",64.5,0.12483333333333332,6.2333333333333324E-2,4.4523809523809521E-2]
["Haiti",58,0.16611999999999999,0.10361999999999999,7.4014285714285713E-2]
["Iran",72,0.11223999999999999,4.9739999999999993E-2,3.5528571428571423E-2]
["Korea, D.P.R.",56,0.1724,0.1099,7.85E-2]
["Liberia",52.75,0.1724,0.1099,7.85E-2]
["Libya",50,0.2,0.13750000000000001,9.8214285714285726E-2]
["Madagascar",64.5,0.12483333333333332,6.2333333333333324E-2,4.4523809523809521E-2]
["Malawi",54.75,0.1724,0.1099,7.85E-2]
["Mali",63.5,0.13899230769230769,7.6492307692307693E-2,5.4637362637362644E-2]
["Myanmar",61.75,0.13724285714285714,7.4742857142857139E-2,5.3387755102040815E-2]
["Niger",53.75,0.1724,0.1099,7.85E-2]
["Sierra Leone",57.25,0.16611999999999999,0.10361999999999999,7.4014285714285713E-2]
["Somalia",41,0.2,0.13750000000000001,9.8214285714285726E-2]
["Sudan",48.25,0.2,0.13750000000000001,9.8214285714285726E-2]
["Syria",45.75,0.2,0.13750000000000001,9.8214285714285726E-2]
["Tanzania",64,0.13899230769230769,7.6492307692307693E-2,5.4637362637362644E-2]
["Togo",61,0.13724285714285714,7.4742857142857139E-2,5.3387755102040815E-2]
["Yemen, Republic",50.5,0.1724,0.1099,7.85E-2]
["Zimbabwe",56,0.1724,0.1099,7.85E-2]
[]
[null,"Rating","Default spread in basis points"]
[null,"A1",81.291600000000003]
[null,"A2",97.966800000000006]
[null,"A3",138.61260000000001]
[null,"Aa1",45.8568]
[null,"Aa2",57.320999999999998]
[null,"Aa3",69.827399999999997]
[null,"Aaa",0]
[null,"B1",520.05780000000004]
[null,"B2",635.74199999999996]
[null,"B3",751.42619999999999]
[null,"Ba1",288.68939999999998]
[null,"Ba2",347.05259999999998]
[null,"Ba3",415.83780000000002]
[null,"Baa1",184.46940000000001]
[null,"Baa2",219.9042]
[null,"Baa3",254.29679999999999]
[null,"Ca",1386.126]
[null,"Caa1",866.06820000000005]
[null,"Caa2",1040.1156000000001]
[null,"Caa3",1154.7575999999999]
[null,"NR","NA"]

{"sheet":"ERP Others","index":21,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
["Country","Africa","Moody's rating","Rating-based Default Spread","Total Equity Risk Premium","Country Risk Premium","Sovereign CDS, net of US","Total Equity Risk Premium2","Country Risk Premium3"]
["Australia","Australia & New Zealand","Aaa",0,5.6899999999999999E-2,0,1.0999999999999998E-3,5.825350757727854E-2,1.3535075772785406E-3]
["Austria","Western Europe","Aa1",4.58568E-3,6.2542502388158783E-2,5.6425023881587809E-3,1.3999999999999998E-3,5.8622646007445413E-2,1.7226460074454151E-3]
["Belgium","Western Europe","Aa3",6.9827399999999994E-3,6.5491992272878136E-2,8.5919922728781434E-3,2.2000000000000001E-3,5.9607015154557082E-2,2.7070151545570817E-3]
["Canada","North America","Aaa",0,5.6899999999999999E-2,0,"NA","NA","NA"]
["Cook Islands","Australia & New Zealand","Caa1",8.6606820000000001E-2,0.16346635192181697,0.10656635192181697,"NA","NA","NA"]
["Cyprus","Western Europe","B1",5.2005780000000001E-2,0.12089110662934618,6.3991106629346178E-2,2.29E-2,8.5077566836071442E-2,2.8177566836071439E-2]
["Denmark","Western Europe","Aaa",0,5.6899999999999999E-2,0,3.0000000000000035E-4,5.7269138430166872E-2,3.6913843016687519E-4]
["Finland","Western Europe","Aa1",4.58568E-3,6.2542502388158783E-2,5.6425023881587809E-3,6.9999999999999967E-4,5.7761323003722706E-2,8.6132300372270736E-4]
["France","Western Europe","Aa2",5.7320999999999995E-3,6.3953127985198477E-2,7.0531279851984751E-3,3.2000000000000002E-3,6.0837476588446661E-2,3.9374765884466643E-3]
["Germany","Western Europe","Aaa",0,5.6899999999999999E-2,0,6.0000000000000027E-4,5.7638276860333751E-2,7.3827686033374983E-4]
["Greece","Western Europe","Caa3",0.11547576,0.1989884692290893,0.1420884692290893,"NA","NA","NA"]
["Guernsey (States of)","Western Europe","Aa1",4.58568E-3,6.2542502388158783E-2,5.6425023881587809E-3,"NA","NA","NA"]
["Iceland","Western Europe","A3",1.3861260000000002E-2,7.3955745855116314E-2,1.7055745855116319E-2,7.1999999999999998E-3,6.5759322324004998E-2,8.859322324004994E-3]
["Ireland","Western Europe","A3",1.3861260000000002E-2,7.3955745855116314E-2,1.7055745855116319E-2,6.4000000000000012E-3,6.477495317689333E-2,7.8749531768933304E-3]
["Isle of Man","Western Europe","Aa1",4.58568E-3,6.2542502388158783E-2,5.6425023881587809E-3,"NA","NA","NA"]
["Italy","Western Europe","Baa2",2.199042E-2,8.3958363725034152E-2,2.7058363725034153E-2,1.84E-2,7.9540490383568321E-2,2.2640490383568319E-2]
["Japan","Japan","A1",8.1291599999999999E-3,6.6902617869917844E-2,1.0002617869917839E-2,2.3999999999999998E-3,5.9853107441334999E-2,2.9531074413349976E-3]
["Jersey (States of)","Western Europe","Caa1",8.6606820000000001E-2,0.16346635192181697,0.10656635192181697,"NA","NA","NA"]
["Liechtenstein","Western Europe","Aaa",0,5.6899999999999999E-2,0,"NA","NA","NA"]
["Luxembourg","Western Europe","Aaa",0,5.6899999999999999E-2,0,"NA","NA","NA"]
["Netherlands","Western Europe","Aaa",0,5.6899999999999999E-2,0,1.3000000000000004E-3,5.8499599864056458E-2,1.5995998640564576E-3]
["New Zealand","Australia & New Zealand","Aaa",0,5.6899999999999999E-2,0,1.2000000000000001E-3,5.8376553720667496E-2,1.4765537206674992E-3]
["Portugal","Western Europe","Ba1",2.8868939999999999E-2,9.2422117307272317E-2,3.5522117307272325E-2,3.04E-2,9.4306027590243313E-2,3.7406027590243307E-2]
["Spain","Western Europe","Baa2",2.199042E-2,8.3958363725034152E-2,2.7058363725034153E-2,8.7000000000000011E-3,6.7605014474839367E-2,1.070501447483937E-2]
["Sweden","Western Europe","Aaa",0,5.6899999999999999E-2,0,2.0000000000000009E-4,5.7146092286777916E-2,2.4609228677791663E-4]
["Switzerland","Western Europe","Aaa",0,5.6899999999999999E-2,0,1.2000000000000001E-3,5.8376553720667496E-2,1.4765537206674992E-3]
["United Kingdom","Western Europe","Aa1",4.58568E-3,6.2542502388158783E-2,5.6425023881587809E-3,2.3000000000000004E-3,5.9730061297946037E-2,2.8300612979460403E-3]

{"sheet":"IS 2008-2010","index":22,"n_rows":55,"n_cols":5,"rows_kept":55,"cut":false,"hidden":false,"merged":[[9,1,9,2],[11,1,11,2],[13,1,13,2],[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,4],[4,0,4,4],[5,0,5,4],[6,0,6,4],[7,0,7,4],[8,0,8,4]]}
["Created by EDGAR Online, Inc."]
[""]
["TESLA MOTORS INC"]
["INCOME_STATEMENT"]
["Form Type: 10-K"]
["Period End: Dec 31, 2010"]
["Date Filed: Mar 03, 2011"]
["Table Of Contents"]
[""]
[null,"Tesla Motors, Inc.",""]
[]
[null,"Consolidated Statements of Operations",""]
[]
[null,"(in thousands, except share and per share data)",""]
[]
[]
[]
[null,"","","Year Ended December 31,"]
[null,"",2010,2009,2008]
[null,"Revenues"]
[null,"Automotive sales",97078,111943,14742]
[null,"Development services",19666,0,0]
[]
[null,"Total revenues",116744,111943,14742]
[null,"Cost of revenues"]
[null,"Automotive sales",79982,102408,15883]
[null,"Development services",6031,0,0]
[]
[null,"Total cost of revenues",86013,102408,15883]
[null,"Gross profit (loss)",30731,9535,-1141]
[null,"Operating expenses"]
[null,"Research and development (net of"]
[null,"development compensation of $23,249 for"]
[null,"the year ended December 31, 2009) (Note"]
[null,"2)",92996,19282,53714]
[null,"Selling, general and administrative",84573,42150,23649]
[]
[null,"Total operating expenses",177569,61432,77363]
[]
[null,"Loss from operations",-146838,-51897,-78504]
[null,"Interest income",258,159,529]
[null,"Interest expense",-992,-2531,-3747]
[null,"Other expense, net",-6583,-1445,-963]
[]
[null,"Loss before income taxes",-154155,-55714,-82685]
[null,"Provision for income taxes",173,26,97]
[]
[null,"Net loss",-154328,-55740,-82782]
[]
[null,"Net loss per share of common stock, basic"]
[null,"and diluted",-3.04,-7.94,-12.46]
[]
[null,"Weighted average shares used in computing"]
[null,"net loss per share of common stock, basic"]
[null,"and diluted",50718302,7021963,6646387]

{"sheet":"IS 2011-2013","index":23,"n_rows":52,"n_cols":5,"rows_kept":52,"cut":false,"hidden":false,"merged":[[13,1,13,2],[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,4],[4,0,4,4],[5,0,5,4],[6,0,6,4],[7,0,7,4],[8,0,8,4],[9,1,9,2],[11,1,11,2]]}
["Created by EDGAR Online, Inc."]
[""]
["TESLA MOTORS INC"]
["INCOME_STATEMENT"]
["Form Type: 10-K"]
["Period End: Dec 31, 2013"]
["Date Filed: Feb 26, 2014"]
["Table Of Contents"]
[""]
[null,"Tesla Motors, Inc.",""]
[]
[null,"Consolidated Statements of Operations",""]
[]
[null,"(in thousands, except share and per share data)",""]
[]
[]
[]
[null,"","","Year Ended December 31,"]
[null,"",2013,2012,2011]
[null,"Revenues"]
[null,"Automotive sales",1997786,385699,148568]
[null,"Development services",15710,27557,55674]
[]
[null,"Total revenues",2013496,413256,204242]
[null,"Cost of revenues"]
[null,"Automotive sales",1543878,371658,115482]
[null,"Development services",13356,11531,27165]
[]
[null,"Total cost of revenues",1557234,383189,142647]
[null,"Gross profit",456262,30067,61595]
[null,"Operating expenses"]
[null,"Research and development",231976,273978,208981]
[null,"Selling, general and administrative",285569,150372,104102]
[]
[null,"Total operating expenses",517545,424350,313083]
[]
[null,"Loss from operations",-61283,-394283,-251488]
[null,"Interest income",189,288,255]
[null,"Interest expense",-32934,-254,-43]
[null,"Other income (expense), net",22602,-1828,-2646]
[]
[null,"Loss before income taxes",-71426,-396077,-253922]
[null,"Provision for income taxes",2588,136,489]
[]
[null,"Net loss",-74014,-396213,-254411]
[]
[null,"Net loss per share of common stock,"]
[null,"basic and diluted",-0.62,-3.69,-2.5299999999999998]
[]
[null,"Weighted average shares used in"]
[null,"computing net loss per share of common"]
[null,"stock, basic and diluted",119421414,107349188,100388815]

{"sheet":"IS 2014-2016","index":24,"n_rows":57,"n_cols":5,"rows_kept":57,"cut":false,"hidden":false,"merged":[[15,1,15,2],[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,4],[4,0,4,4],[5,0,5,4],[6,0,6,4],[7,0,7,4],[8,0,8,4],[9,1,9,2],[13,1,13,2]]}
["Created by EDGAR Online, Inc."]
[""]
["TESLA, INC."]
["INCOME_STATEMENT"]
["Form Type: 10-K"]
["Period End: Dec 31, 2016"]
["Date Filed: Mar 01, 2017"]
["Table Of Contents"]
[""]
[null,"Tesla, Inc.",""]
[]
[]
[]
[null,"Consolidated Statements of Operations",""]
[]
[null,"(in thousands, except per share data)",""]
[]
[]
[]
[null,"","","Year Ended December 31,"]
[null,"",2016,2015,2014]
[null,"Revenues"]
[null,"Automotive",5589007,3431587,2874448]
[null,"Automotive leasing",761759,309386,132564]
[null,"Total automotive revenue",6350766,3740973,3007012]
[null,"Energy generation and storage",181394,14477,4208]
[null,"Services and other",467972,290575,187136]
[null,"Total revenues",7000132,4046025,3198356]
[null,"Cost of revenues"]
[null,"Automotive",4268087,2639926,2058344]
[null,"Automotive leasing",481994,183376,87405]
[null,"Total automotive cost of revenues",4750081,2823302,2145749]
[null,"Energy generation and storage",178332,12287,4005]
[null,"Services and other",472462,286933,166931]
[null,"Total cost of revenues",5400875,3122522,2316685]
[null,"Gross profit",1599257,923503,881671]
[null,"Operating expenses"]
[null,"Research and development",834408,717900,464700]
[null,"Selling, general and administrative",1432189,922232,603660]
[null,"Total operating expenses",2266597,1640132,1068360]
[null,"Loss from operations",-667340,-716629,-186689]
[null,"Interest income",8530,1508,1126]
[null,"Interest expense",-198810,-118851,-100886]
[null,"Other income (expense), net",111272,-41652,1813]
[null,"Loss before income taxes",-746348,-875624,-284636]
[null,"Provision for income taxes",26698,13039,9404]
[null,"Net loss",-773046,-888663,-294040]
[null,"Net loss attributable to noncontrolling"]
[null,"interests and redeemable"]
[null,"noncontrolling interests",-98132,0,0]
[null,"Net loss attributable to common stockholders",-674914,-888663,-294040]
[null,"Net loss per share of common stock"]
[null,"attributable to common stockholders,"]
[null,"basic and diluted",-4.68,-6.93,-2.36]
[null,"Weighted average shares used in computing net"]
[null,"loss per share of"]
[null,"common stock, basic and diluted",144212,128202,124539]

{"sheet":"BS 2009-2010","index":25,"n_rows":98,"n_cols":4,"rows_kept":98,"cut":false,"hidden":false,"merged":[[6,0,6,3],[7,0,7,3],[8,0,8,3],[0,0,0,3],[1,0,1,3],[2,0,2,3],[3,0,3,3],[4,0,4,3],[5,0,5,3]]}
["Created by EDGAR Online, Inc."]
[""]
["TESLA MOTORS INC"]
["BALANCE_SHEET"]
["Form Type: 10-K"]
["Period End: Dec 31, 2010"]
["Date Filed: Mar 03, 2011"]
["Table Of Contents"]
[""]
[null,"Tesla Motors, Inc."]
[]
[null,"Consolidated Balance Sheets"]
[null,{"$f":"('BS 2009-2010'!C22+'BS 2009-2010'!C23)","v":173155}]
[null,"(in thousands, except share and per share data)"]
[]
[]
[]
[null,"","December 31,","December 31,"]
[null,"",2010,2009]
[null,"Assets"]
[null,"Current assets"]
[null,"Cash and cash equivalents",99558,69627]
[null,"Restricted cash",73597,0]
[null,"Accounts receivable",6710,3488]
[null,"Inventory",45182,23222]
[null,"Prepaid expenses and other current assets",10839,4222]
[]
[null,"Total current assets",235886,100559]
[null,"Operating lease vehicles, net",7963,0]
[null,"Property, plant and equipment, net",114636,23535]
[null,"Restricted cash",4867,3580]
[null,"Other assets",22730,2750]
[]
[null,"Total assets",386082,130424]
[]
[null,"Liabilities, Convertible Preferred Stock and"]
[null,"Stockholders' Equity (Deficit)"]
[null,"Current liabilities"]
[null,"Accounts payable",28951,15086]
[null,"Accrued liabilities",20945,14532]
[null,"Deferred development compensation",0,156]
[null,"Deferred revenue",4635,1377]
[null,"Capital lease obligations, current portion",279,290]
[null,"Reservation payments",30755,26048]
[]
[null,"Total current liabilities",85565,57489]
[null,"Common stock warrant liability",6088,0]
[null,"Convertible preferred stock warrant liability",0,1734]
[null,"Capital lease obligations, less current portion",496,800]
[null,"Deferred revenue, less current portion",2783,1240]
[null,"Long-term debt",71828,0]
[null,"Other long-term liabilities",12274,3459]
[]
[null,"Total liabilities",179034,64722]
[]
[null,"Commitments and contingencies (Note 14)"]
[null,"Convertible preferred stock; $0.001 par value;"]
[null,"221,903,982 shares authorized"]
[null,"Series A convertible preferred stock; 0 and"]
[null,"7,213,000 shares issued and outstanding as of"]
[null,"December 31, 2010 and 2009, respectively"]
[null,"(Liquidation value: $3,556)",0,3549]
[null,"Series B convertible preferred stock; 0 and"]
[null,"17,459,456 shares issued and outstanding as of"]
[null,"December 31, 2010 and 2009, respectively"]
[null,"(Liquidation value: $12,920)",0,12899]
[null,"Series C convertible preferred stock; 0 and"]
[null,"35,242,290 shares issued and outstanding as of"]
[null,"December 31, 2010 and 2009, respectively"]
[null,"(Liquidation value: $40,000)",0,39789]
[null,"Series D convertible preferred stock; 0 and"]
[null,"18,440,449 shares issued and outstanding as of"]
[null,"December 31, 2010 and 2009, respectively"]
[null,"(Liquidation value: $45,000)",0,44941]
[null,"Series E convertible preferred stock; 0 and"]
[null,"102,776,779 shares issued and outstanding as of"]
[null,"December 31, 2010 and 2009, respectively"]
[null,"(Liquidation value: $258,175)",0,135669]
[null,"Series F convertible preferred stock; 0 and"]
[null,"27,785,263 shares issued and outstanding as of"]
[null,"December 31, 2010 and 2009, respectively"]
[null,"(Liquidation value: $82,500)",0,82378]
[]
[null,"Total convertible preferred stock",0,319225]
[]
[null,"Stockholders' equity (deficit)"]
[null,"Common stock; $0.001 par value; 2,000,000,000 and"]
[null,"106,666,667 shares authorized as of December 31,"]
[null,"2010 and 2009, respectively; 94,908,370 and"]
[null,"7,284,200 shares issued and outstanding as of"]
[null,"December 31, 2010 and 2009, respectively",95,7]
[null,"Additional paid-in capital",621935,7124]
[null,"Accumulated deficit",-414982,-260654]
[]
[null,"Total stockholders' equity (deficit)",207048,-253523]
[]
[null,"Total liabilities, convertible preferred stock and"]
[null,"stockholders' equity (deficit)",386082,130424]

{"sheet":"BS 2011-2012","index":26,"n_rows":72,"n_cols":4,"rows_kept":72,"cut":false,"hidden":false,"merged":[[6,0,6,3],[7,0,7,3],[8,0,8,3],[0,0,0,3],[1,0,1,3],[2,0,2,3],[3,0,3,3],[4,0,4,3],[5,0,5,3]]}
["Created by EDGAR Online, Inc."]
[""]
["TESLA MOTORS INC"]
["BALANCE_SHEET"]
["Form Type: 10-K"]
["Period End: Dec 31, 2012"]
["Date Filed: Mar 07, 2013"]
["Table Of Contents"]
[""]
[null,"Tesla Motors, Inc."]
[]
[null,"Consolidated Balance Sheets"]
[]
[null,"(in thousands, except share and per share data)"]
[]
[]
[]
[null,"","December 31,","December 31,"]
[null,"",2012,2011]
[null,"Assets"]
[null,"Current assets"]
[null,"Cash and cash equivalents",201890,255266]
[null,"Short-term marketable securities",0,25061]
[null,"Restricted cash",19094,23476]
[null,"Accounts receivable",26842,9539]
[null,"Inventory",268504,50082]
[null,"Prepaid expenses and other current assets",8438,9414]
[]
[null,"Total current assets",524768,372838]
[]
[null,"Operating lease vehicles, net",10071,11757]
[null,"Property, plant and equipment, net",552229,298414]
[null,"Restricted cash",5159,8068]
[null,"Other assets",21963,22371]
[]
[null,"Total assets",1114190,713448]
[]
[null,"Liabilities and Stockholders' Equity"]
[null,"Current liabilities"]
[null,"Accounts payable",303382,56141]
[null,"Accrued liabilities",39798,32109]
[null,"Deferred revenue",1905,2345]
[null,"Capital lease obligations, current portion",4365,1067]
[null,"Reservation payments",138817,91761]
[null,"Long-term debt, current portion",50841,7916]
[]
[null,"Total current liabilities",539108,191339]
[null,"Common stock warrant liability",10692,8838]
[null,"Capital lease obligations, less current portion",9965,2830]
[null,"Deferred revenue, less current portion",3060,3146]
[null,"Long-term debt, less current portion",401495,268335]
[null,"Other long-term liabilities",25170,14915]
[]
[null,"Total liabilities",989490,489403]
[]
[null,"Commitments and contingencies (Note 14)"]
[null,"Stockholders' equity:"]
[null,"Preferred stock; $0.001 par value; 100,000,000"]
[null,"shares authorized; no shares issued and"]
[null,"outstanding",0,0]
[null,"Common stock; $0.001 par value; 2,000,000,000"]
[null,"shares authorized as of December 31, 2012 and"]
[null,"2011, respectively; 114,214,274 and 104,530,305"]
[null,"shares issued and outstanding as of December 31,"]
[null,"2012 and 2011, respectively",115,104]
[null,"Additional paid-in capital",1190191,893336]
[null,"Accumulated other comprehensive loss",0,-3]
[null,"Accumulated deficit",-1065606,-669392]
[]
[null,"Total stockholders' equity",124700,224045]
[]
[null,"Total liabilities and stockholders' equity",1114190,713448]

{"sheet":"BS 2013-2014","index":27,"n_rows":65,"n_cols":4,"rows_kept":65,"cut":false,"hidden":false,"merged":[[6,0,6,3],[7,0,7,3],[8,0,8,3],[0,0,0,3],[1,0,1,3],[2,0,2,3],[3,0,3,3],[4,0,4,3],[5,0,5,3]]}
["Created by EDGAR Online, Inc."]
[""]
["TESLA MOTORS INC"]
["BALANCE_SHEET"]
["Form Type: 10-K"]
["Period End: Dec 31, 2014"]
["Date Filed: Feb 26, 2015"]
["Table Of Contents"]
[""]
[null,"Tesla Motors, Inc."]
[]
[]
[]
[null,"Consolidated Balance Sheets"]
[]
[null,"(in thousands, except share and per share data)"]
[]
[]
[]
[null,"","December 31,","December 31,"]
[null,"",2014,2013]
[null,"Assets"]
[null,"Current assets"]
[null,"Cash and cash equivalents",1905713,845889]
[null,"Restricted cash and marketable securities",17947,3012]
[null,"Accounts receivable",226604,49109]
[null,"Inventory",953675,340355]
[null,"Prepaid expenses and other current assets",94718,27574]
[null,"Total current assets",3198657,1265939]
[null,"Operating lease vehicles, net",766744,382425]
[null,"Property, plant and equipment, net",1829267,738494]
[null,"Restricted cash",11374,6435]
[null,"Other assets",43209,23637]
[null,"Total assets",5849251,2416930]
[null,"Liabilities and Stockholders' Equity"]
[null,"Current liabilities"]
[null,"Accounts payable",777946,303969]
[null,"Accrued liabilities",268884,108252]
[null,"Deferred revenue",191651,91882]
[null,"Capital lease obligations, current portion",9532,7722]
[null,"Customer deposits",257587,163153]
[null,"Convertible senior notes",601566,182]
[null,"Total current liabilities",2107166,675160]
[null,"Capital lease obligations, less current portion",12267,12855]
[null,"Deferred revenue, less current portion",292271,181180]
[null,"Convertible senior notes, less current portion",1806518,586119]
[null,"Resale value guarantee",487879,236299]
[null,"Other long-term liabilities",173244,58197]
[null,"Total liabilities",4879345,1749810]
[null,"Commitments and contingencies (Note 11)"]
[null,"Convertible senior notes (Notes 6)",58196,0]
[null,"Stockholders' equity:"]
[null,"Preferred stock; $0.001 par value; 100,000,000"]
[null,"shares authorized; no shares"]
[null,"issued and outstanding",0,0]
[null,"Common stock; $0.001 par value; 2,000,000,000 shares"]
[null,"authorized as of"]
[null,"December 31, 2014 and 2013,"]
[null,"respectively; 125,687,607 and 123,090,990"]
[null,"shares issued and outstanding as of December 31,"]
[null,"2014 and 2013, respectively",126,123]
[null,"Additional paid-in capital",2345266,1806617]
[null,"Accumulated deficit",-1433682,-1139620]
[null,"Total stockholders' equity",911710,667120]
[null,"Total liabilities and stockholders' equity",5849251,2416930]

{"sheet":"BS 2015-2016","index":28,"n_rows":75,"n_cols":4,"rows_kept":75,"cut":false,"hidden":false,"merged":[[6,0,6,3],[7,0,7,3],[8,0,8,3],[0,0,0,3],[1,0,1,3],[2,0,2,3],[3,0,3,3],[4,0,4,3],[5,0,5,3]]}
["Created by EDGAR Online, Inc."]
[""]
["TESLA, INC."]
["BALANCE_SHEET"]
["Form Type: 10-K"]
["Period End: Dec 31, 2016"]
["Date Filed: Mar 01, 2017"]
["Table Of Contents"]
[""]
[null,"Tesla, Inc."]
[]
[null,"Consolidated Balance Sheets"]
[]
[null,"(in thousands, except per share data)"]
[]
[]
[]
[null,"","December 31,","December 31,"]
[null,"",2016,2015]
[null,"Assets"]
[null,"Current assets"]
[null,"Cash and cash equivalents",3393216,1196908]
[null,"Restricted cash",105519,22628]
[null,"Accounts receivable, net",499142,168965]
[null,"Inventory",2067454,1277838]
[null,"Prepaid expenses and other current assets",194465,115667]
[null,"Total current assets",6259796,2782006]
[null,"Operating lease vehicles, net",3134080,1791403]
[null,"Solar energy systems, leased and to be leased, net",5919880,0]
[null,"Property, plant and equipment, net",5982957,3403334]
[null,"Intangible assets, net",376145,12816]
[null,"MyPower customer notes receivable, net of current"]
[null,"portion",506302,0]
[null,"Restricted cash, net of current portion",268165,31522]
[null,"Other assets",216751,46858]
[null,"Total assets",22664076,8067939]
[null,"Liabilities and Equity"]
[null,"Current liabilities"]
[null,"Accounts payable",1860341,916148]
[null,"Accrued liabilities and other",1210028,422798]
[null,"Deferred revenue",763126,423961]
[null,"Resale value guarantees",179504,136831]
[null,"Customer deposits",663859,283370]
[null,"Current portion of long-term debt and capital leases",984211,627927]
[null,"Current portion of solar bonds issued to related"]
[null,"parties",165936,0]
[null,"Total current liabilities",5827005,2811035]
[]
[null,"Long-term debt and capital leases, net of current"]
[null,"portion",5860049,2021093]
[null,"Solar bonds issued to related parties, net of current"]
[null,"portion",99164,0]
[null,"Convertible senior notes issued to related parties",10287,0]
[null,"Deferred revenue, net of current portion",851790,446105]
[null,"Resale value guarantees, net of current portion",2210423,1293741]
[null,"Other long-term liabilities",1891449,364976]
[null,"Total liabilities",16750167,6936950]
[null,"Commitments and contingencies (Note 17)"]
[null,"Redeemable noncontrolling interests in subsidiaries",367039,0]
[null,"Convertible senior notes (Notes 13)",8784,47285]
[null,"Stockholders' equity:"]
[null,"Preferred stock; $0.001 par value; 100,000 shares"]
[null,"authorized; no shares"]
[null,"issued and outstanding",0,0]
[null,"Common stock; $0.001 par value; 2,000,000 shares"]
[null,"authorized as of"]
[null,"December 31, 2016 and 2015; 161,561 and 131,425"]
[null,"shares issued and outstanding as of December 31,"]
[null,"2016 and 2015, respectively",161,131]
[null,"Additional paid-in capital",7773727,3409452]
[null,"Accumulated other comprehensive loss",-23740,-3556]
[null,"Accumulated deficit",-2997237,-2322323]
[null,"Total stockholders' equity",4752911,1083704]
[null,"Noncontrolling interests in subsidiaries",785175,0]
[null,"Total liabilities and equity",22664076,8067939]